DYNCORP INTERNATIONAL INC. - FORM 10-K - EX-12.1 - STATEMENT RE: COMPUTATION OF RATIOS - June 4, 2010

Attached files

file filename
10-K - FORM 10-K - DYNCORP INTERNATIONAL INC.d10k.htm
EX-31.2 - CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 302 - DYNCORP INTERNATIONAL INC.dex312.htm
EX-31.1 - CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 302 - DYNCORP INTERNATIONAL INC.dex311.htm
EX-32.2 - CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 906 - DYNCORP INTERNATIONAL INC.dex322.htm
EX-23.1 - CONSENT OF DELOITTE & TOUCHE LLP - DYNCORP INTERNATIONAL INC.dex231.htm
EX-32.1 - CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 906 - DYNCORP INTERNATIONAL INC.dex321.htm
EX-21.1 - LIST OF SUBSIDIARIES OF DYNCORP INTERNATIONAL INC. - DYNCORP INTERNATIONAL INC.dex211.htm
EX-10.29 - AMENDMENT NO. 1 TO THE 2007 OMNIBUS INCENTIVE PLAN - DYNCORP INTERNATIONAL INC.dex1029.htm

Exhibit 12.1

DynCorp International Inc.

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