EX-12.1 3 a2120967zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


JETBLUE AIRWAYS CORPORATION

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (in thousands)

 
  Three Months Ended
September 30,

  Nine Months Ended
September 30,

 
 
  2003
  2002
  2003
  2002
 
Earnings:                          
  Income before income taxes   $ 49,417   $ 20,488   $ 144,920   $ 67,812  
  Less: Capitalized Interest     (1,405 )   (1,415 )   (3,647 )   (4,147 )
  Add:                          
    Fixed charges     21,192     13,766     56,671     37,661  
    Amortization of capitalized interest     119     82     344     196  
   
 
 
 
 
      Adjusted earnings   $ 69,323   $ 32,921   $ 198,288   $ 101,522  
   
 
 
 
 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest expense   $ 7,628   $ 5,574   $ 19,386   $ 14,196  
  Amortization of debt costs     229     164     688     454  
  Rent expense representative of interest     13,335     8,028     36,597     23,011  
   
 
 
 
 
      Total fixed charges   $ 21,192   $ 13,766   $ 56,671   $ 37,661  
   
 
 
 
 

Ratio of earnings to fixed charges

 

 

3.27

 

 

2.39

 

 

3.50

 

 

2.70

 
   
 
 
 
 



QuickLinks

JETBLUE AIRWAYS CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (in thousands)