DynCorp International LLC - FORM 10-K - EX-12.1 - STATEMENT RE: COMPUTATION OF RATIOS - June 15, 2010

Attached files

file filename
10-K - FORM 10-K - DynCorp International LLCd10k.htm
EX-31.2 - CERTIFICATION OF CFO PURSUANT TO SECTION 302 - DynCorp International LLCdex312.htm
EX-31.1 - CERTIFICATION OF CEO PURSUANT TO SECTION 302 - DynCorp International LLCdex311.htm
EX-32.1 - CERTIFICATION OF CEO PURSUANT TO SECTION 906 - DynCorp International LLCdex321.htm
EX-32.2 - CERTIFICATION OF CFO PURSUANT TO SECTION 906 - DynCorp International LLCdex322.htm
EX-21.1 - LIST OF SUBSIDIARIES - DynCorp International LLCdex211.htm

Exhibit 12.1

DynCorp International LLC

Exhibit 12.1 — Statement Regarding Computation of Ratios — Fixed Charge Coverage Ratio

 

     April 2,
2010		    April 3,
2009		    March 28,
2008		    March 30,
2007		    March 31,
2006
     (Amounts in thousands, except ratios)

Earnings before fixed charge addition

    $ 135,767    $ 108,981    $ 74,100    $ 56,291    $ 45,012

Add:

               

Fixed charges

      73,998      77,114      73,656      78,661      74,744

Amortization of capitalized interest

      —        —        —        —        —  

Less:

               

Capitalized interest

      —        —        —        —        —  
                                  

Earnings as adjusted

    $ 209,765    $ 186,095    $ 147,756    $ 134,952    $ 119,756
                                  

Fixed charges:

               

Portion of rents representative of interest factor

      18,348      18,332      18,282      16,765      18,058

Interest on indebtedness

      55,650      58,782      55,374      61,896      56,686
                                  

Fixed charges

      73,998      77,114      73,656      78,661      74,744
                                  

Equity security unit distributions

      —        —        —        —        —  

Combined fixed charges and Income from continuing operations

      209,765      186,095      147,756      134,952      119,756

Ratio of earnings to combined fixed charges and preferred stock dividends

      2.8      2.4      2.0      1.7      1.6