Exhibit 12.1
Delta Tucker Holdings, Inc. | Predecessor | |||||||||||||||||||||||||||||||||||
Three Months Ended April 1, 2011 | April 1, 2010 (Inception) through December 31, 2010 | Fiscal Quarter Ended | Fiscal Year Ended | |||||||||||||||||||||||||||||||||
April 2, 2010 | July 2, 2010 | April 2, 2010 | April 3, 2009 | March 28, 2008 | March 30, 2007 | |||||||||||||||||||||||||||||||
Earnings before fixed charge addition | $ | 10,270 | $ | (46,106 | ) | $ | 31,701 | $ | 21,728 | $ | 122,825 | $ | 103,400 | $ | 73,412 | $ | 48,090 | |||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||
Fixed charges | 33,308 | 63,989 | 18,389 | 16,166 | 70,183 | 77,114 | 73,176 | 78,733 | ||||||||||||||||||||||||||||
Amortization of capitalized interest | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||
Capitalized interest | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Earnings as adjusted | $ | 43,578 | $ | 17,882 | $ | 50,089 | $ | 37,894 | $ | 193,007 | $ | 180,514 | $ | 146,588 | $ | 126,823 | ||||||||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||||||||||
Portion of rents representative of interest factor | 9,802 | 17,144 | 4,695 | 3,581 | 14,533 | 18,332 | 18,282 | 16,765 | ||||||||||||||||||||||||||||
Interest on indebtedness | 23,506 | 46,845 | 13,694 | 12,585 | 55,650 | 58,782 | 54,894 | 61,968 | ||||||||||||||||||||||||||||
Fixed charges | 33,308 | 63,989 | 18,389 | 16,166 | 70,183 | 77,114 | 73,176 | 78,733 | ||||||||||||||||||||||||||||
Equity security unit distributions | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Combined fixed charges and Income from continuing operations | 43,578 | 17,882 | 50,089 | 37,894 | 193,007 | 180,514 | 146,588 | 126,823 | ||||||||||||||||||||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends | 1.3 | 0.3 | 2.7 | 2.3 | 2.8 | 2.3 | 2.0 | 1.6 |