EX-12.1 25 0025.txt COMPUTATION OF RATIO OF EARNINGS Exhibit 12.1 Earnings to Fixed Charges: --------------------------
Year Ended December 31, 1998 Year Ended December 31, 1999 ------------------------------------------ ----------------------------------------- Dynamic Details DDi Capital DDi Corp. Dynamic Details DDi Capital DDi Corp. --------------- ------------- ----------- --------------- ------------- ----------- Earnings: Income before provision for income taxes (43,060) (50,918) (53,264) (10,363) (19,331) (24,848) Plus: fixed charges 27,978 35,815 37,911 33,472 42,440 47,707 ------------- ------------- ----------- ---------- ------------- ----------- (15,082) (15,103) (15,353) 23,109 23,109 22,859 ------------- ------------- ----------- ---------- ------------- ----------- Fixed Charges: Interest expense (income), net 27,483 35,320 37,416 32,482 41,450 46,717 One-third of rent expense (a) 495 495 495 990 990 990 ------------- ------------- ----------- ---------- ------------- ----------- 27,978 35,815 37,911 33,472 42,440 47,707 ------------- ------------- ----------- ---------- ------------- ----------- Earnings to fixed charges ratio (0.5) (0.4) (0.4) 0.7 0.5 0.5 ============= ============= =========== ========== ============= =========== Earnings deficiency, if applicable (43,060) (50,918) (53,264) (10,363) (19,331) (24,848) ============= ============= =========== ========== ============= ===========
Year Ended December 31, 2000 ------------------------------------------ Dynamic Details DDi Capital DDi Corp. --------------- ------------- ----------- Earnings: Income before provision for income taxes 58,124 48,814 51,571 Plus: fixed charges 28,182 37,492 43,139 ------------- ------------- ----------- 86,306 86,306 94,710 ------------- ------------- ----------- Fixed Charges: Interest expense (income), net 26,961 36,271 41,225 One-third of rent expense (a) 1,221 1,221 1,914 ------------- ------------- ----------- 28,182 37,492 43,139 ------------- ------------- ----------- Earnings to fixed charges ratio 3.1 2.3 2.2 ============= ============= =========== Earnings deficiency, if applicable n/a n/a n/a ============= ============= ===========
(a) Based on the amount reported as rent expense under operating leases in the Company's historical financial statements.