EX-12.1 5 dex121.htm EXHIBIT 12.1 EXHIBIT 12.1

Exhibit 12.1

 

CACI International Inc

Schedule of Fixed Charge Coverage Ratios

For the Fiscal Years Ended June 30, 2000 through June 30, 2005

and the Six Months Ended December 31, 2004

 

(Amounts in 000s, except for ratio data)

 

     Fiscal Year Ended June 30,
   

Six Months

Ended
December 31

2004

     2000
    2001
    2002
    2003
    2004
   

Fixed charges:

                              

Interest expense

    3,368    3,315    1,782    1,274    2,762    7,295

Amortization of deferred financing charges

    49    47    58    74    489    673

Interest portion of rent expense

    1,141    1,027    1,197    1,418    1,718    1,167
    
  
  
  
  
  

Subtotal of fixed charges

    4,558    4,389    3,037    2,766    4,969    9,135
    
  
  
  
  
  

Earnings:

                              

Income from continuing operations before income taxes

    29,326    34,040    51,482    71,780    102,931    65,204

Fixed charges included in earnings

    4,558    4,389    3,037    2,766    4,969    9,135
    
  
  
  
  
  

Earnings available before fixed charges

    33,884    38,429    54,519    74,546    107,900    74,339
    
  
  
  
  
  

Ratio of earnings to fixed charges

    7.4    8.8    18.0    27.0    21.7    8.1