EX-12.1 7 a2128367zex-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, except ratios)

 
  Year Ended December 31,
 
 
  2003
  2002
  2001
  2000
  1999
 
Earnings:                                
  Income (loss) before income taxes   $ 175,439   $ 95,024   $ 41,915   $ (21,569 ) $ (13,531 )
  Less: Capitalized interest     (5,203 )   (5,325 )   (8,043 )   (4,487 )   (705 )
  Add:                                
    Fixed charges     78,829     53,126     39,329     17,978     1,059  
    Amortization of capitalized interest     471     304     71     19      
   
 
 
 
 
 
      Adjusted earnings   $ 249,536   $ 143,129   $ 73,272   $ (8,059 ) $ (13,177 )
   
 
 
 
 
 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest expense   $ 27,850   $ 20,339   $ 13,816   $ 7,328   $ 705  
  Amortization of debt costs     1,047     670     316     67      
  Rent expense representative of interest     49,932     32,117     25,197     10,583     354  
   
 
 
 
 
 
      Total fixed charges   $ 78,829   $ 53,126   $ 39,329   $ 17,978   $ 1,059  
   
 
 
 
 
 
Ratio of earnings to fixed charges(1)     3.17     2.69     1.86          
   
 
 
 
 
 

(1)
Earnings were inadequate to cover fixed charges by $26.0 million, and $14.2 million for the years ended December 31, 2000 and 1999, respectively.



QuickLinks

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