B/E Aerospace (BEAV) 8-K Entry into a Material Definitive Agreement

Exhibit 12.1

BE Aerospace, Inc.

Computation of Ratio of Earnings to Fixed Charges
(unaudited)
(dollars in millions, except ratios)

	Fiscal Year Ended
	12/31/2011		12/31/2010		12/31/2009		12/31/2008			12/31/2007
Earnings:
Earnings (loss) before income taxes	$	323.0	$	211.4	$	204.6	$	(87.8	)	$	215.1
Fixed charges, excluding capitalized interest	106.6		93.7		90.5		51.2			25.0
Total Earnings	$	429.6	$	305.1	$	295.1	$	(36.6	)	$	240.1
Fixed Charges:
Interest Expense	$	99.3	$	85.9	$	82.2	$	45.8		$	22.3
Rental expenses representative of an interest factor	1.1		1.0		1.7		1.5			1.5
Capitalized Interest	0.9		—		—		—			—
Amortization of deferred debt issuance costs and discount	6.2		6.8		6.6		3.9			1.2
Total Fixed Charges	$	107.5	$	93.7	$	90.5	$	51.2		$	25.0
Ratio of earnings to total fixed charges	4.0		3.3		3.3				*	9.6

* For the fiscal year ended December 31, 2008, our earnings were insufficient to cover our fixed charges by $87.8 million.

1