10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 30, 2012

or

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                     

Commission File Number: 333-173746

DELTA TUCKER HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware	27-2525959
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

3190 Fairview Park Drive, Suite 700, Falls Church, Virginia 22042

(571) 722-0210

(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes   ¨     No   x

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	¨	Accelerated filer	¨
Non-accelerated filer	þ  (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).     Yes   ¨     No   x

As of May 14, 2012 the registrant had 100 shares of its Class A common stock outstanding.

Delta Tucker Holdings, Inc.

Table of Contents

		Page
	Disclosure Regarding Forward-Looking Information		2
	Calendar Year		2
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements
	Unaudited Condensed Consolidated Statements of Operations - Three Months Ended March 30, 2012 and April 1, 2011		3
	Unaudited Condensed Consolidated Statements of Comprehensive Income - Three Months Ended March 30, 2012 and April 1, 2011		4
	Unaudited Condensed Consolidated Balance Sheets - March 30, 2012 and December 30, 2011		5
	Unaudited Condensed Consolidated Statements of Cash Flows - Three Months Ended March 30, 2012 and April 1, 2011		6
	Unaudited Condensed Consolidated Statement of Equity - Three Months Ended March 30, 2012		7
	Notes to Unaudited Condensed Consolidated Financial Statements		8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		34
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		45
Item 4.	Controls and Procedures		45
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings		45
Item 1A.	Risk Factors		46
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		46
Item 3.	Defaults Upon Senior Securities		46
Item 4.	Mine Safety Disclosures		46
Item 5.	Other Information		46
Item 6.	Exhibits		47

1

Disclosure Regarding Forward-Looking Information

This Quarterly Report on Form 10-Q contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created by the Private Securities Litigation Reform Act of 1995 under the Securities Act of 1933 (the “Securities Act”) and the Securities Exchange Act of 1934 (the “Exchange Act”). Without limiting the foregoing, the words “believes,” “thinks,” “anticipates,” “plans,” “expects” and similar expressions are intended to identify forward-looking statements. Forward-looking statements involve risks and uncertainties. Statements regarding the amount of our backlog and estimated total contract values are other examples of forward-looking statements. We caution that these statements are further qualified by important economic, competitive, governmental, international and technological factors that could cause our business, strategy, projections or actual results or events to differ materially, or otherwise, from those in the forward-looking statements. These factors, risks and uncertainties include, among others, the following:

• the future impact of mergers, acquisitions, joint ventures or teaming agreements;

• our substantial level of indebtedness and changes in availability of capital and cost of capital;

• the outcome of any material litigation, government investigation, government audit or other regulatory matters;

• policy and/or spending changes implemented by the Obama Administration, any subsequent administration or Congress;

• termination or modification of key United States (“U.S.”) government or commercial contracts, including subcontracts;

• changes in the demand for services that we provide or work awarded under our contracts, including without limitation, the Civilian Police (“CivPol”), International Narcotics and Law Enforcement (“INL”), Worldwide Protective Services (“WPS”), Afghanistan Ministry of Defense Program (“AMDP”), Contract Field Teams (“CFT”) and Logistics Civil Augmentation Program (“LOGCAP IV”) contracts;

• changes in the demand for services provided by our joint venture partners;

• pursuit of new commercial business in the U.S. and abroad;

• activities of competitors and the outcome of bid protests;

• changes in significant operating expenses;

• impact of lower than expected win rates for new business;

• general political, economic, regulatory and business conditions in the U.S. or in other countries in which we operate;

• acts of war or terrorist activities;

• variations in performance of financial markets;

• the inherent difficulties of estimating future contract revenue and changes in anticipated revenue from indefinite delivery, indefinite quantity (“IDIQ”) contracts;

• the timing or magnitude of any award fee granted under our government contracts, including, but not limited to, LOGCAP IV;

• changes in expected percentages of future revenue represented by fixed-price and time-and-materials contracts, including increased competition with respect to task orders subject to such contracts;

• termination or modification of key subcontractor performance or delivery;

• statements covering our business strategy, those described in “Item 1A. Risk Factors” of this Quarterly Report and under “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 30, 2011 filed with the Securities and Exchange Commission (“SEC”) on April 9, 2012 (“2011 Annual Report”) and other risks detailed from time to time in our reports filed with SEC; and

• other risks detailed from time to time in our reports posted to our website or made available publicly through other means.

Accordingly, such forward-looking statements do not purport to be predictions of future events or circumstances and therefore, there can be no assurance that any forward-looking statement contained herein will prove to be accurate. We assume no obligation to update the forward-looking statements.

Calendar Year

We report the results of our operations using a 52-53 week basis ending on the Friday closest to December 31. Included in this Quarterly Report are our unaudited condensed consolidated statements of operations and the related statements of equity and cash flows for the three months ended March 30, 2012 and April 1, 2011 and the unaudited condensed consolidated balance sheets as of March 30, 2012 and December 30, 2011.

2

PART I. FINANCIAL INFORMATION.

ITEM 1. FINANCIAL STATEMENTS.

Delta Tucker Holdings, Inc.

Unaudited Condensed Consolidated Statements of Operations

(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Revenue	$	1,047,066		$	884,324
Cost of services		(966,610	)		(806,191	)
Selling, general and administrative expenses		(38,151	)		(37,527	)
Depreciation and amortization expense		(12,560	)		(13,131	)
Earnings from equity method investees		210			4,726
Operating income		29,955			32,201
Interest expense		(21,690	)		(23,506	)
Loss on early extinguishment of debt		—			(2,397	)
Interest income		38			75
Other income, net		3,373			2,848
Income before income taxes		11,676			9,221
Provision for income taxes		(4,797	)		(3,575	)
Net income		6,879			5,646
Noncontrolling interest		(1,304	)		(738	)
Net income attributable to Delta Tucker Holdings, Inc.	$	5,575		$	4,908

See notes to unaudited condensed consolidated financial statements.

3

Delta Tucker Holdings, Inc.

Unaudited Condensed Consolidated Statements of Comprehensive Income

(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Net income	$	6,879		$	5,646
Other comprehensive income:
Currency translation adjustment		196			440
Other comprehensive income, before tax		196			440
Income tax expense related to items of other comprehensive income		(61	)		(164	)
Other comprehensive income		135			276
Comprehensive income		7,014			5,922
Noncontrolling interest		(1,304	)		(738	)
Comprehensive income attributable to Delta Tucker Holdings, Inc.	$	5,710		$	5,184

See notes to unaudited condensed consolidated financial statements.

4

Delta Tucker Holdings, Inc.

Unaudited Condensed Consolidated Balance Sheets

	As of
(Amounts in thousands, except share data)	March 30, 2012			December 30, 2011
ASSETS
Current assets:
Cash and cash equivalents	$	138,565		$	70,205
Restricted cash		1,659			10,773
Accounts receivable, net of allowances of $1,701 and $1,947, respectively		799,392			752,756
Prepaid expenses and other current assets		71,626			88,877
Total current assets		1,011,242			922,611
Property and equipment, net		23,426			24,084
Goodwill		645,603			645,603
Tradename, net		43,615			43,660
Other intangibles, net		299,300			310,740
Other assets, net		68,143			67,723
Total assets	$	2,091,329		$	2,014,421
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	265,677		$	275,068
Accrued payroll and employee costs		138,657			129,027
Deferred income taxes		76,017			78,912
Accrued liabilities		135,939			149,175
Income taxes payable		2,073			1,077
Total current liabilities		618,363			633,259
Long-term debt		962,909			872,909
Long-term deferred taxes		30,672			23,136
Other long-term liabilities		16,633			27,632
Total liabilities		1,628,577			1,556,936
Commitments and contingencies
Equity:
Common stock, $0.01 par value – 1,000 shares authorized and 100 shares issued and outstanding at March 30, 2012 and December 30, 2011, respectively.		—			—
Additional paid-in capital		549,056			550,951
Accumulated deficit		(93,018	)		(98,593	)
Accumulated other comprehensive income (loss)		76			(59	)
Total equity attributable to Delta Tucker Holdings, Inc.		456,114			452,299
Noncontrolling interest		6,638			5,186
Total equity		462,752			457,485
Total liabilities and equity	$	2,091,329		$	2,014,421

See notes to unaudited condensed consolidated financial statements.

5

Delta Tucker Holdings, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Cash flows from operating activities
Net income	$	6,879		$	5,646
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		12,956			13,523
Loss on early extinguishment of debt		—			2,397
Amortization of deferred loan costs		1,945			2,134
Loss on disposition of assets, net		15			656
Earnings from equity method investees		(3,519	)		(6,790	)
Distributions from affiliates		418			7,043
Deferred income taxes		3,337			2,473
Other		(2,056	)		614
Changes in assets and liabilities:
Restricted cash		9,114			(14,683	)
Accounts receivable		(46,434	)		(61,508	)
Prepaid expenses and other current assets		15,309			18,336
Accounts payable and accrued liabilities		(11,142	)		7,930
Income taxes receivable		3,226			48,061
Net cash (used in) provided by operating activities		(9,952	)		25,832
Cash flows from investing activities
Purchase of property and equipment, net		(1,784	)		(862	)
Proceeds from sale of property, plant and equipment		7			41
Purchase of software		—			(957	)
Return of capital from equity method investees		—			1,497
Contributions to equity method investees		(818	)		—
Net cash used in investing activities		(2,595	)		(281	)
Cash flows from financing activities
Borrowings on long-term debt		285,700			55,600
Payments on long-term debt		(195,700	)		(105,600	)
Borrowings related to financed insurance		5,041			—
Payments related to financed insurance		(13,860	)		(5,933	)
Payment of dividends to noncontrolling interest		(274	)		(415	)
Net cash provided by (used in) financing activities		80,907			(56,348	)
Net increase (decrease) in cash and cash equivalents		68,360			(30,797	)
Cash and cash equivalents, beginning of period		70,205			52,537
Cash and cash equivalents, end of period	$	138,565		$	21,740
Income taxes received, net payments	$	1,475		$	46,672
Interest paid	$	31,235		$	32,320

See notes to unaudited condensed consolidated financial statements.

6

Delta Tucker Holdings, Inc.

Unaudited Condensed Consolidated Statement of Equity

		000,00		000,00		000,00			000,00			000,00			000,00			000,00			000,00
(Amounts in thousands)	Common Stock				Additional Paid-in Capital			Accumulated Deficit			Accumulated Other Comprehensive Income			Total Equity Attributable to Delta Tucker Holdings, Inc.			Noncontrolling Interest			Total Equity
Balance at December 30, 2011		—	$	—	$	550,951		$	(98,593	)	$	(59	)	$	452,299		$	5,186		$	457,485
Comprehensive income attributable to Delta Tucker Holdings, Inc.						—			5,575			135			5,710			—			5,710
Noncontrolling interests						—			—			—			—			1,304			1,304
DIFZ financing, net of tax						103			—			—			103			—			103
Distribution to affiliates of Parent						(1,998	)		—			—			(1,998	)		696			(1,302	)
Dividends declared to noncontrolling interest		—		—		—			—			—			—			(548	)		(548	)
Balance at March 30, 2012		—	$	—	$	549,056		$	(93,018	)	$	76		$	456,114		$	6,638		$	462,752

See notes to unaudited condensed consolidated financial statements.

7

Delta Tucker Holdings, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

Note 1 — Basis of Presentation and Accounting Policies

Basis of Presentation

Delta Tucker Holdings, Inc., (“Holdings”), the parent of DynCorp International Inc., through its subsidiaries (together, “the Company”), provides defense and technical services and government outsourced solutions primarily to U.S. government agencies domestically and internationally. The Company was incorporated in the state of Delaware on April 1, 2010. Primary customers include the U.S. Department of Defense (“DoD”), the U.S. Department of State (“DoS”), and other government agencies, including foreign governments and commercial customers. Unless the context otherwise indicates, references herein to “we,” “our,” “us,” or “the Company” refer to Delta Tucker Holdings, Inc. and our consolidated subsidiaries.

The unaudited condensed consolidated financial statements include the accounts of the Company and our domestic and foreign subsidiaries. These consolidated financial statements have been prepared, without audit, pursuant to accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.

Certain information and footnote disclosures normally included in financial statements, prepared in accordance with GAAP, have been condensed or omitted pursuant to such rules and regulations. However, we believe that all disclosures are adequate to make the information presented not misleading. These unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and the related notes thereto included in the Company’s 2011 Annual Report.

In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary to fairly present our financial position as of March 30, 2012 and December 30, 2011, the results of operations for the three months ended March 30, 2012 and April 1, 2011 and cash flows for the three months ended March 30, 2012 and April 1, 2011 have been included. The results of operations and the cash flows for the three months ended March 30, 2012 are not necessarily indicative of the results to be expected for the full calendar year or for any future periods. We use estimates and assumptions required for preparation of the financial statements. The estimates are primarily based on historical experience and business knowledge and are revised as circumstances change. However, actual results could differ from the estimates.

Principles of Consolidation

The consolidated financial statements include the accounts of both our domestic and foreign subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The Company has investments in joint ventures that are variable interest entities (“VIEs”). The VIE investments are accounted for in accordance with Financial Accounting Standards Board (“FASB”) Codification (“ASC”) 810 — Consolidation. In cases where the Company has (i) the power to direct the activities of the VIE that most significantly impact its economic performance and (ii) the obligation to absorb losses or the right to receive benefits from the entity that could potentially be significant to the VIE, the Company consolidates the entity. Alternatively, in cases where all of the aforementioned criteria are not met, the investment is accounted for under the equity method.

We classify our equity method investees in two distinct groups based on management’s day-to-day involvement in the operations of each entity and the nature of each joint venture’s business. If the joint venture is deemed to be an extension of one of our strategic business Groups and operationally integral to the business, our share of the joint venture’s earnings is reported within operating income in “Earnings from equity method investees” in the consolidated statement of operations. If the Company considers our involvement less significant, our share of the joint venture’s net earnings is reported in “Other income, net” in the consolidated statement of operations.

Noncontrolling interest

We record the impact of our partners’ interest in less than wholly owned consolidated joint ventures as noncontrolling interest. Currently DynCorp International FZ-LLC (“DIFZ”) is our only consolidated joint venture for which we do not own 100% of the entity. On March 15, 2012, we entered into a non-cash dividend distribution transaction with Cerberus Series Four Holdings, LLC and Cerberus Partners II, L.P., in which we distributed half of our 50% ownership in DIFZ. We now hold 25% ownership interest in DIFZ. We continue to consolidate DIFZ as we still exercise power over activities that significantly impact DIFZ’s economic performance and have the obligation to absorb losses or receive benefits of DIFZ that could potentially be significant to DIFZ. Noncontrolling interest is presented on the face of the statement of operations as an increase or reduction in arriving at “Net income attributable to Delta Tucker Holdings, Inc.” Noncontrolling interest on the balance sheet is located in the equity section. See Note 10 to our unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for further information regarding DIFZ.

8

Accounting Policies

There have been no material changes to our significant accounting policies, as compared to the significant accounting policies described in our 2011 Annual Report, except for the adoption of ASU No. 2011-04—Fair Value Measurements and ASU No. 2011-05—Presentation of Comprehensive Income as discussed in “Accounting Developments” below.

Accounting Developments

Pronouncements Implemented

On May 12, 2011, the FASB issued ASU No. 2011-04—Fair Value Measurements. The ASU was issued as a joint effort by the FASB and International Accounting Standards Board (“IASB”) to develop a single converged fair value framework. The ASU provides guidance on how and when to measure fair value and the required disclosures. There are few differences between the ASU and the international counterpart. While the ASU is largely consistent with existing fair value measurement principles under U.S. GAAP, it expands ASC 820’s existing disclosure requirements for fair value measurements and makes other amendments. Many of these amendments are being made to eliminate unnecessary wording differences between U.S. GAAP and IFRS. However, some could change how the fair value measurement guidance in ASC 820 is applied. The ASU is effective for interim and annual periods beginning after December 15, 2011, for public entities. We adopted ASU No. 2011-04 during the quarter ended March 30, 2012.

In June 2011, the FASB issued ASU No. 2011-05—Presentation of Comprehensive Income. The ASU amends FASB ASC 220, Comprehensive Income, to eliminate the option to present components of other comprehensive income (“OCI”) as part of the statement of changes in stockholders’ equity, require presentation of each component of net income and each component of OCI (and their respective totals) either in a single continuous statement or in two separate statements, and require presentation of reclassification adjustments on the face of the statement. The amendments do not change the option to present components of OCI either before or after related income tax effects; they do not change the items that must be reported in OCI, when an item of OCI should be reclassified to net income, or the computation of earnings per share. On October 21, 2011, the FASB issued a deferral of the new requirement to present reclassifications of OCI on the face of the income statement. Companies were still required to adopt the other requirements contained in the new accounting standard for the presentation of comprehensive income. The amendments made are applied retrospectively and are effective for SEC registrants for fiscal years and interim periods beginning after December 15, 2011, with early adoption permitted. We adopted ASU No. 2011-05 during the quarter ended March 30, 2012 and chose to present comprehensive income as two separate but consecutive statements. See the Statements of Operations and Statements of Comprehensive Income.

Note 2 — Composition of Certain Financial Statement Captions

The following tables present financial information of certain consolidated balance sheet captions.

Prepaid expenses and other current assets — Prepaid expenses and other current assets were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Prepaid expenses	$	29,051	$	38,092
Prepaid income taxes		1,241		2,236
Inventories		6,700		7,005
Assets held for sale		10,987		11,084
Work-in-process		6,745		10,223
Joint venture receivables		1,132		3,959
Favorable contracts		3,596		4,825
Other current assets		12,174		11,453
Total prepaid expenses and other current assets	$	71,626	$	88,877

Prepaid expenses include prepaid insurance, prepaid vendor deposits, and prepaid rent, none of which individually exceed 5% of current assets. Prepaid income taxes represent refunds expected through the remainder of the year.

9

Assets held for sale is made up of seven helicopters, valued at $8.2 million, that were not deployed on existing programs as of March 30, 2012, as well as aircraft parts inventory related to our former Life Cycle Support Services (“LCCS”) Navy contract.

Property and equipment, net — Property and equipment, net were:

	As Of
(Amounts in thousands)	March 30, 2012			December 30, 2011
Helicopters	$	8,087		$	8,087
Computers and other equipment		10,106			9,524
Leasehold improvements		9,479			9,367
Office furniture and fixtures		4,744			4,738
Gross property and equipment		32,416			31,716
Less accumulated depreciation		(8,990	)		(7,632	)
Total property and equipment, net	$	23,426		$	24,084

Depreciation expense was $1.4 million and $1.4 million during the three months ended March 30, 2012 and April 1, 2011, respectively, including certain depreciation amounts classified as Cost of services.

Other assets, net — Other assets, net were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Deferred financing costs, net	$	30,765	$	32,710
Investment in affiliates		31,146		27,700
Palm promissory notes, long-term portion		4,980		5,307
Other		1,252		2,006
Total other assets	$	68,143	$	67,723

Deferred financing cost is amortized through interest expense. Amortization related to deferred financing costs was $1.9 million and $2.1 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Deferred financing costs were reduced during the three months ended April 1, 2011 by $2.4 million related to the pro rata write–off of financing costs to loss on early extinguishment of debt as a result of the prepayment on the term loan in prior year. No prepayments have been made during the three months ended March 30, 2012. See Note 7 to our unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for further discussion of our debt.

Accrued payroll and employee costs — Accrued payroll and employee costs were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Wages, compensation and other benefits	$	117,258	$	102,427
Accrued vacation		20,503		26,077
Accrued contributions to employee benefit plans		896		523
Total accrued payroll and employee costs	$	138,657	$	129,027

10

Other accrued liabilities — Accrued liabilities were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Deferred revenue and customer liability	$	15,382	$	12,084
Insurance expense		46,756		48,715
Interest expense		12,645		24,480
Unfavorable contract liability		6,497		6,867
Contract losses		11,295		6,456
Legal matters		4,607		4,782
Subcontractor retention		8,804		5,927
Financed insurance		8,984		17,804
Other		20,969		22,060
Total other accrued liabilities	$	135,939	$	149,175

Deferred revenue is primarily due to payments in excess of revenue recognized related to customer advances. Other is comprised of Accrued Rent and Workers Compensation related claims and other individual balances that are not individually material to the consolidated financial statements.

Other liabilities — Other long-term liabilities were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Unfavorable contract liability	$	4,051	$	6,761
Unrecognized tax benefit		2,614		2,614
Unfavorable lease accrual		6,826		14,631
Other		3,142		3,626
Total other liabilities	$	16,633	$	27,632

Note 3 — Goodwill and Other Intangible Assets

In January of 2012, our organizational structure was amended. As part of these changes, we re-aligned our BATs into strategic business “Groups” reporting directly to the President of the Company. The prior three operating segments, Global Stabilization and Development Solutions (“GSDS”), Global Platform Support Solutions (GPSS”) and Global Linguist Solutions (“GLS”) were re-aligned into six operating segments which include the LOGCAP (“LOGCAP”) Group, Aviation (“Aviation”) Group, Training and Intelligence Solutions (“TIS”) Group, Global Logistics & Development Solutions (“GLDS”) Group, Security Services (“Security”) Group and the GLS Group. GLS is a 51% owned unconsolidated joint venture. We do not have control over the operational performance of GLS, however, our senior management, including our chief executive officer, who is our chief operating decision maker, regularly reviews GLS operating results and metrics to make decisions about resources to be allocated to the segment and assess performance; thus GLS is classified as an operating segment. The change in presentation of our goodwill balance by operating segment from December 30, 2011 to March 30, 2012 is as follows:

(Amounts in thousands)	Aviation		GLDS		TIS		LOGCAP		Security		GLS		Total
Goodwill balance as of December 30, 2011	$	439,350	$	120,636	$	71,882	$	—	$	13,735	$	—	$	645,603
Changes between December 30, 2011 and March 30, 2012		—		—		—		—		—		—		—
Goodwill balance as of March 30, 2012	$	439,350	$	120,636	$	71,882	$	—	$	13,735	$	—	$	645,603

11

The following tables provide information about changes relating to certain intangible assets:

	As of March 30, 2012
(Amounts in thousands, except years)	Weighted Average Remaining Useful Life (Years)		Gross Carrying Value		Accumulated Amortization			Net
Other intangible assets:
Customer-related intangible assets		7.3	$	350,912	$	(69,248	)	$	281,664
Other		4.9		30,598		(12,962	)		17,636
Total other intangibles			$	381,510	$	(82,210	)	$	299,300
Tradenames:
Finite-lived		3.1	$	869	$	(312	)	$	557
Indefinite-lived				43,058		—			43,058
Total tradenames			$	43,927	$	(312	)	$	43,615

	As of December 30, 2011
(Amounts in thousands, except years)	Weighted Average Remaining Useful Life (Years)		Gross Carrying Value		Accumulated Amortization			Net
Other intangible assets:
Customer-related intangible assets		7.6	$	350,912	$	(59,399	)	$	291,513
Other		5.0		30,500		(11,273	)		19,227
Total other intangibles			$	381,412	$	(70,672	)	$	310,740
Tradenames:
Finite-lived		3.4	$	869	$	(267	)	$	602
Indefinite-lived				43,058		—			43,058
Total tradenames			$	43,927	$	(267	)	$	43,660

Amortization expense for customer-related intangibles, other intangibles and finite-lived tradenames was $11.5 million and $12.1 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Other intangibles is primarily representative of our capitalized software which had a net value of $10.2 million and $11.2 million as of March 30, 2012 and December 30, 2011, respectively and various non-compete agreements.

The following table outlines an estimate of future amortization based upon the finite-lived intangible assets owned as of March 30, 2012:

(Amounts in thousands)	Amortization Expense  (1)
Estimate for nine month period ending December 28, 2012	$	34,268
Estimate for calendar year 2013		43,445
Estimate for calendar year 2014		42,787
Estimate for calendar year 2015		41,225
Estimate for calendar year 2016		38,925
Thereafter		99,207

(1) The future amortization is inclusive of the finite-lived intangible-assets and finite-lived tradenames.

12

Note 4 — Income Taxes

The provision for income taxes consists of the following:

		December 30, 2011			December 30, 2011
(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Current portion:
Federal	$	—		$	—
State		135			167
Foreign		1,055			778
	$	1,190		$	945
Deferred portion:
Federal	$	3,569		$	2,586
State		43			72
Foreign		(5	)		(28	)
		3,607			2,630
Provision for income taxes	$	4,797		$	3,575

Deferred tax assets and liabilities are reported as:

		December 30, 2011			December 30, 2011
	As Of
(Amounts in thousands)	March 30, 2012			December 30, 2011
Current deferred tax liabilities	$	(76,017	)	$	(78,912	)
Non-current deferred tax liabilities		(30,672	)		(23,136	)
Deferred tax liabilities, net	$	(106,689	)	$	(102,048	)

A reconciliation of the statutory federal income tax rate to our effective rate is provided below:

	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Statutory rate		35.0	%		35.0	%
State income tax, less effect of federal deduction		1.5	%		2.2	%
Noncontrolling interests		(2.3	)%		3.9	%
Nondeductible expenses		1.5	%		(2.4	)%
Other		5.4	%		0.1	%
Effective tax rate		41.1	%		38.8	%

As of March 30, 2012, we had U.S. federal and state net operating losses of approximately $42.4 million and $179.2 million, respectively. As of December 30, 2011 we had approximately $60.8 million and $197.4 million in U.S. federal and state net operating losses, respectively. Our federal net operating losses will begin to expire in 2030, and our state net operating losses will begin to expire in 2015. Approximately $1.3 million of the state net operating loss expires in 2015. The remainder will not begin to expire until 2020 or later. Additionally, at March 30, 2012 and December 30, 2011, we had foreign tax credit carry forwards of approximately $22.0 million and $20.9 million that will begin to expire in 2017. We expect to fully utilize our federal and state net operating losses as well as our foreign tax credit carry forwards prior to their expiration.

In evaluating our deferred tax assets, we assess the need for any related valuation allowances or adjust the amount of any allowances, if necessary. We assess such factors as the scheduled reversal of deferred tax liabilities (including the impact of available carry back and carry forward periods), projected future taxable income and available tax planning strategies in determining the need for or sufficiency of a valuation allowance. Based on this assessment, we concluded that no valuation allowance was necessary as of March 30, 2012.

As of March 30, 2012 and December 30, 2011, we had $11.2 million and $11.2 million of total unrecognized tax benefits, respectively, of which $6.1 million and $6.1 million, respectively, would impact our effective tax rate if recognized. It is expected that of the $11.2 million of unrecognized tax benefits $1.0 million will change in the next twelve months.

13

Note 5 — Accounts Receivable

Accounts receivable, net consisted of the following:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Billed	$	277,761	$	291,780
Unbilled		521,631		460,976
Total accounts receivable	$	799,392	$	752,756

Unbilled receivables as of March 30, 2012 and December 30, 2011 include $28.5 million and $25.8 million, respectively, related to costs incurred on projects for which we have been requested by the customer to begin work under a new contract or extend work under an existing contract and for which formal contracts or contract modifications have not been executed at the end of the respective periods. There were no contract claims included in the amount as of March 30, 2012 or December 30, 2011. The balance of unbilled receivables consists of costs and fees billable immediately, upon contract completion or other specified events. All of the unbilled receivables are expected to be billed and collected within one year, except items that may result in a request for equitable adjustment or a formal claim.

Note 6—Fair Value of Financial Assets and Liabilities

ASC 820 – Fair Value Measurements and Disclosures establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include:

• Level 1, defined as observable inputs such as quoted prices in active markets;

• Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and

• Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

Fair Value of Financial Instruments

Our financial instruments include cash and cash equivalents, accounts and notes receivable, accounts payable, and borrowings. Because of the short-term nature of cash and cash equivalents, accounts and notes receivable and accounts payable, the fair value of these instruments approximates the carrying value. Our estimate of the fair value of our long-term debt is based on market data or inputs other than quoted prices in active markets obtained from sources independent to the Company, which are Level 1 and Level 2 inputs, respectively, as defined above.

	March 30, 2012				December 30, 2011
(Amounts in thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
10.375% senior unsecured notes	$	455,000	$	398,125	$	455,000	$	395,850
Senior secured credit facility		417,272		411,013		417,272		408,927
9.5% senior subordinated notes		637		628		637		622
Outstanding revolver borrowings		90,000		90,000		—		—
Total long-term debt	$	962,909	$	899,766	$	872,909	$	805,399

14

Note 7 — Long-Term Debt

Long-term debt consisted of the following:

	As of
(Amounts in thousands)	March 30, 2012		December 30, 2011
9.5% Senior subordinated notes	$	637	$	637
Term loan		417,272		417,272
10.375% Senior unsecured notes		455,000		455,000
Outstanding revolver borrowings		90,000		—
Total indebtedness		962,909		872,909
Less current portion of long-term debt		—		—
Total long-term debt	$	962,909	$	872,909

The total due on the Term Loan is included in Long-term debt, in our consolidated balance sheet as of March 30, 2012 and December 30, 2011.

Senior Credit Facility

On July 7, 2010, we entered into a senior secured credit facility (the “Original Senior Credit Facility”), with a banking syndicate and Bank of America, NA as Agent. On August 10, 2011, DynCorp International Inc. entered into an amendment to the Senior Credit Facility (the “Amendment” and, together with the Original Senior Credit Facility, the “Senior Credit Facility”).

Our Senior Credit Facility is secured by substantially all of our assets and is guaranteed by substantially all of our subsidiaries. It provides for a six year, $570 million term loan facility (“Term Loan”) and a four year, $150 million revolving credit facility (“Revolver”), including a $100 million letter of credit subfacility. As of March 30, 2012 and December 30, 2011, the additional available borrowing capacity under the Senior Credit Facility was approximately $20.2 million and $109.6 million, respectively, which gives effect to $39.8 million and $40.4 million, respectively, in letters of credit. The maturity date on the Term Loan is July 7, 2016 and the maturity date on the Revolver is July 7, 2014. Amounts borrowed under our Revolver are used to fund operations. We had Revolver borrowings of $90.0 million as of March 30, 2012. As of March 30, 2012 we were in default under our Revolver for failing to deliver annual financial statements and other related documents by March 29, 2012. Because of the default we did not have access to borrow additional funds under the Revolver. We filed our annual financial statements on April 9, 2012 curing the default and restoring full access to the Revolver.

Interest Rates on Term Loan & Revolver

Both the Term Loan and Revolver bear interest at one of two options, based on our election, using either the (i) base rate (“Base Rate”) as defined in the Senior Credit Facility plus an applicable margin or the (ii) London Interbank Offered Rate (“Eurocurrency Rate”) as defined in the Senior Credit Facility plus an applicable margin. The applicable margin for the Term Loan is fixed at 3.5% for the Base Rate option and 4.5% for the Eurocurrency Rate option. The applicable margin for the Revolver ranges from 3.0% to 3.5% for the Base Rate option or 4.0% to 4.5% for the Eurocurrency Rate option based on our outstanding Secured Leverage Ratio at the end of the quarter. The Secured Leverage Ratio is calculated by the ratio of total secured consolidated debt (net of up to $50 million of unrestricted cash and cash equivalents) to consolidated earnings before interest, taxes, and depreciation & amortization (“Consolidated EBITDA”), as defined in the Senior Credit Facility. Interest payments on both the Term Loan and Revolver are payable at the end of the interest period as defined in the Senior Credit Facility, but not less than quarterly.

The Base Rate is equal to the higher of (a) the Federal Funds Rate plus 1/2 of 1% and (b) the rate of interest in effect for such day as publicly announced from time to time by Bank of America as its prime rate; provided that in no event shall the Base Rate be less than 1.00% plus the Eurocurrency Rate applicable to one month interest periods on the date of determination of the Base Rate. The variable Base Rate has a floor of 2.75%.

The Eurocurrency Rate is the rate per annum equal to the British Bankers Association London Interbank Offered Rate (“BBA LIBOR”) as published by Reuters (or other commercially available source providing quotations of BBA LIBOR as designated by the Administrative Agent from time to time) two Business Days prior to the commencement of such interest period. The variable Eurocurrency rate has a floor of 1.75%. As of March 30, 2012 and December 30, 2011, the applicable interest rate for our Term Loan was 6.25%.

Interest Rates on Letter of Credit Subfacility and Unused Commitment Fees

The letter of credit subfacility bears interest at the applicable margin for Eurocurrency Rate Loans, which ranges from 4.0% to 4.5%. The unused commitment fee on our Revolver ranges from 0.50% to 0.75% depending on the Secured Leverage Ratio, as defined in the Senior Credit Facility. Payments on both the letter of credit subfacility and unused commitments are payable quarterly in arrears. As of March 30, 2012 and December 30, 2011, the applicable interest rates for our letter of credit subfacility were 4.50%. As of March 30, 2012 and December 30, 2011, the applicable interest rates for our unused commitment fees were 0.75%. All of our letters of credit are also subject to a 0.25% fronting fee.

15

Principal Payments

There is an annual excess cash flow requirement, which is defined in the Senior Credit Facility. This excess cash flow requirement began in 2012, based on our annual financial results from 2011. We are not required in 2012, to make an additional principal payment related to this excess cash flow requirement. Certain other transactions can trigger mandatory principal payments such as tax refunds, a disposition of a portion of the business or a significant asset sale. We had no such transactions for the quarter ended March 30, 2012.

During the three months ended March 30, 2012, there were no principal prepayments or quarterly principal payments on the Term Loan facility. During the three months ended April 1, 2011, we made a $48.6 million principal prepayment pursuant to our Term Loan facility, and a $1.4 million quarterly principal payment. Our Term Loan facility provided for quarterly principal payments of $1.4 million that began in December 2010. In October 2011, the principal prepayment of $48.7 million that was made on our Term Loan was applied to all future schedule maturities and satisfied our responsibility to make quarterly principal payments through July 7, 2016. Deferred financing costs associated with the prepayment totaling $2.4 million were expensed and are included in Loss on early extinguishment of debt in our consolidated statement of operations for the three months ended April 1, 2011.

Covenants

The Senior Credit Facility contains financial, as well as non-financial, affirmative and negative covenants that we believe are usual and customary. The negative covenants in the Senior Credit Facility include, among other things, limits on our ability to:

• declare dividends and make other distributions;

• redeem or repurchase our capital stock;

• prepay, redeem or repurchase certain of our indebtedness;

• grant liens;

• make loans or investments (including acquisitions);

• incur additional indebtedness;

• modify the terms of certain debt;

• restrict dividends from our subsidiaries;

• change our business or business of our subsidiaries;

• merge or enter into acquisitions;

• sell our assets;

• enter into transactions with our affiliates; and

• make capital expenditures.

In addition, the Senior Credit Facility stipulates a maximum total leverage ratio and a minimum interest coverage ratio that must be maintained.

The total leverage ratio is the Consolidated Total Debt as defined in the Senior Credit Facility, less unrestricted cash and cash equivalents (up to $50 million) to Consolidated EBITDA as defined in the Senior Credit Facility, for the applicable period. Our total leverage ratio could not be greater than 5.5 to 1.0 for the period of July 3, 2010 to June 29, 2012. After June 29, 2012, the maximum total leverage ratio diminishes either quarterly or semi-annually.

The interest coverage ratio is the ratio of Consolidated EBITDA to Consolidated Interest Expense, as defined in the Senior Credit Facility. The interest coverage ratio must not be less than 1.7 to 1.0 for the period of July 3, 2010 to June 29, 2012. The minimum interest ratio increases either quarterly or semi-annually beginning June 29, 2012.

In the event we fail to comply with the covenants specified in the Senior Credit Facility and the Indenture governing our Senior Unsecured Notes, we may be in default. On March 30, 2012, we notified Bank of America N.A. (the “Administrative Agent”) of a default in connection with the failure to deliver to the Administrative Agent the financial statements, reports and other documents under the Senior Credit Facility with respect to the fiscal year ended December 30, 2011. The default was cured with the filing of the 2011 Annual Report to the SEC on April 9, 2012.

16

Senior Unsecured Notes

On July 7, 2010, DynCorp International Inc. completed an offering of $455 million in aggregate principal of 10.375% senior unsecured notes due 2017 (the “Senior Unsecured Notes”). The initial purchasers were Bank of America Securities LLC, Citigroup Global Markets Inc., Barclays Capital Inc. and Deutsche Bank Securities Inc. The Senior Unsecured Notes were issued under an indenture dated July 7, 2010 (the “Indenture”), by and among us, the guarantors party thereto (the “Guarantors”), including DynCorp International, and Wilmington Trust FSB, as trustee. The Senior Unsecured Notes mature on July 1, 2017. Interest on the Senior Unsecured Notes is payable on January 1 and July 1 of each year, and commenced on January 1, 2011.

The Senior Unsecured Notes contain various covenants that restrict our ability to:

• incur additional indebtedness;

• make certain payments including declaring or paying certain dividends;

• purchase or retire certain equity interests;

• retire subordinated indebtedness;

• make certain investments;

• sell assets;

• engage in certain transactions with affiliates;

• create liens on assets;

• make acquisitions; and

• engage in mergers or consolidations.

The aforementioned restrictions are considered to be in place unless we achieve investment grade ratings by both Moody’s Investor Services and Standard and Poor’s.

We can redeem the Senior Unsecured Notes, in whole or in part, at defined call prices, plus accrued interest through the redemption date. The Indenture requires us to repurchase the Senior Unsecured Notes at defined prices in the event of certain asset sales and change of control events.

Call and Put Options

We can voluntarily settle all or a portion of the Senior Unsecured Notes at any time prior to July 1, 2014. Such a voluntary settlement would require payment of 100% of the principal amount plus the applicable premium (or make-whole premium), and accrued and unpaid interest and additional interest, if any, as of the applicable redemption date. The applicable premium with respect to the Senior Unsecured Notes on any applicable redemption date is the greater of (1) 1.0% of the then outstanding principal amount of the Senior Unsecured Notes; and (2) the excess of (a) the present value at such redemption date of (i) the redemption price of the Senior Unsecured Notes at July 1, 2014 plus (ii) all required interest payments due on the Note through July 1, 2014 (excluding accrued but unpaid interest), computed using a discount rate equal to the treasury rate, as defined in the Indenture, as of such redemption date plus 50 basis points; over (b) the then outstanding principal amount of the Senior Unsecured Notes.

In the event of a change in control, each holder of the Senior Unsecured Notes will have the right to require the Company to repurchase some or all of the Senior Unsecured Notes at 101% of their face amount, plus accrued and unpaid interest to the repurchase date.

Note 8 — Commitments and Contingencies

Commitments

We have operating leases for the use of real estate and certain property and equipment which are either non-cancelable or cancelable only by the payment of penalties or cancelable upon one month’s notice. All lease payments are based on the lapse of time but include, in some cases, payments for insurance, maintenance and property taxes. There are no purchase options on operating leases at favorable terms, but most leases have one or more renewal options. Certain leases on real estate are subject to annual escalations for increases in base rents, utilities and property taxes. Lease rental expense was $66.7 million and $26.7 million during the three months ended March 30, 2012 and April 1, 2011, respectively. We have no significant long-term purchase agreements with service providers.

17

Contingencies

General Legal Matters

We are involved in various lawsuits and claims that arise in the normal course of business. We have established reserves for matters in which it is believed that losses are probable and can be reasonably estimated. Reserves related to these matters have been recorded in “Other accrued liabilities” totaling approximately $4.6 million and $4.8 million as of March 30, 2012 and December 30, 2011, respectively. None of our reserves as of March 30, 2012 were individually material. We believe that appropriate accruals have been established for such matters based on information currently available; however, some of the matters may involve compensatory, punitive, or other claims or sanctions that if granted, could require us to pay damages or make other expenditures in amounts that could not be reasonably estimated at March 30, 2012. These accrued reserves represent the best estimate of amounts believed to be our liability in a range of expected losses. In addition to matters that are considered probable and can be reasonably estimated, we also have certain matters considered reasonably possible. Other than matters disclosed below, we believe the aggregate range of possible loss related to matters considered reasonably possible was not material as of March 30, 2012. Litigation is inherently unpredictable and unfavorable resolutions could occur. Accordingly, it is possible that an adverse outcome from such proceedings could (i) exceed the amounts accrued for probable matters; or (ii) require a reserve for a matter we did not originally believe to be probable or could be reasonably estimated. Such changes could be material to our financial condition, results of operations and cash flows in any particular reporting period. Our view of the matters not specifically disclosed could possibly change in future periods as events thereto unfold.

Pending Litigation and Claims

On December 4, 2006, December 29, 2006, March 14, 2007 and April 24, 2007, four lawsuits were served, seeking unspecified monetary damages against DynCorp International LLC and several of its former affiliates in the U.S. District Court for the Southern District of Florida, concerning the spraying of narcotic plant crops along the Colombian border adjacent to Ecuador. Three of the lawsuits, filed on behalf of the Provinces of Esmeraldas, Sucumbíos, and Carchi in Ecuador, allege violations of Ecuadorian law, international law, and statutory and common law tort violations, including negligence, trespass, and nuisance. The fourth lawsuit, filed on behalf of citizens of the Ecuadorian provinces of Esmeraldas and Sucumbíos, alleges personal injury, various counts of negligence, trespass, battery, assault, intentional infliction of emotional distress, violations of the Alien Tort Claims Act and various violations of international law. The four lawsuits were consolidated, and based on our motion granted by the court, the case was subsequently transferred to the U.S. District Court for the District of Columbia. On March 26, 2008, a First Amended Consolidated Complaint was filed that identified 3,266 individual plaintiffs. As of January 12, 2010, 1,256 of the plaintiffs have been dismissed by court orders and, on September 15, 2010, the Provinces of Esmeraldas, Sucumbíos, and Carchi were dismissed by court order. We have filed multiple motions for summary judgment which are pending. The amended complaint does not demand any specific monetary damages; however, a court decision against us could have a material effect on our results of operations and financial condition, if we are unable to obtain reimbursement from the DoS. The aerial spraying operations were and continue to be managed by us under a DoS contract in cooperation with the Colombian government. The DoS contract provides indemnification to us against third-party liabilities arising out of the contract, subject to available funding. At this time, we believe the likelihood of an unfavorable outcome in this case is remote; however, estimation of potential damages is not possible as there is potential apportionment of damages to multiple defendants and possible indemnification available to us from the DoS.

A lawsuit filed on September 11, 2001, and amended on March 24, 2008, seeking unspecified damages on behalf of twenty-six residents of the Sucumbíos Province in Ecuador, was brought against our operating company and several of its former affiliates in the U.S. District Court for the District of Columbia. The action alleges violations of the laws of nations and U.S. treaties, negligence, emotional distress, nuisance, battery, trespass, strict liability, and medical monitoring arising from the spraying of herbicides near the Ecuador-Colombia border in connection with the performance of the DoS, International Narcotics and Law Enforcement contract for the eradication of narcotic plant crops in Colombia. As of January 12, 2010, fifteen of the plaintiffs have been dismissed by court order. We have filed multiple motions for summary judgment which are pending. The terms of the DoS contract provide that the DoS will indemnify our operating company against third-party liabilities arising out of the contract, subject to available funding. We are also entitled to indemnification by Computer Sciences Corporation in connection with this lawsuit, subject to certain limitations. Additionally, any damage award would have to be apportioned between the other defendants and our operating company. We believe that the likelihood of an unfavorable judgment in this matter is remote; however, estimation of potential damages is not possible as there is potential apportionment of damages to multiple defendants and indemnification available to us from multiple sources, including the DoS and Computer Sciences Corporation.

Arising out of the litigation described in the preceding two paragraphs, on September 22, 2008, we filed a separate lawsuit against our aviation insurance carriers seeking defense and coverage of the referenced claims. On November 9, 2009, the court granted our Partial Motion for Summary Judgment regarding the duty to defend, and the carriers have paid the majority of the litigation expenses. In a related action, the carriers filed a lawsuit against us on February 5, 2009, seeking rescission of certain aviation insurance policies based on an alleged misrepresentation by us concerning the existence of certain of the lawsuits relating to the eradication of narcotic plant crops. On May 19, 2010, our aviation insurance carriers filed a complaint against us seeking reformation of previously provided insurance policies and the elimination of coverage for aerial spraying. The Company believes that the claims asserted by the insurance carriers are without merit and unlikely to result in a material effect on our results of operations or financial condition.

18

In November 2009, a U.S. grand jury indicted one of our subcontractors on the Logistics Civil Augmentation Program (“LOGCAP IV”) contract, Agility, on charges of fraud and conspiracy, alleging that it overcharged the U.S. Army on contracts to provide food to soldiers in Iraq, Kuwait and Jordan. These allegations were in no way related to the work performed under LOGCAP IV. Effective December 16, 2009, we removed Agility as a subcontractor on the LOGCAP IV contract and terminated the work under existing task orders. In April 2010, Agility filed an arbitration demand, asserting claims for breach of a joint venture agreement, breach of fiduciary duty and unjust enrichment. Through the arbitration Agility was seeking a declaration that it was entitled to a 30% share of the LOGCAP IV fees over the life of the contract. In November 2011, the arbitrators issued a decision granting Agility 30% share of the LOGCAP IV fees through August 2010. We recorded a liability and subsequently paid the calculated immaterial amount to Agility in December 2011.

In 2009, we terminated for cause a contract to build the Akwa Ibom International Airport for the State of Akwa Ibom in Nigeria. Consequently, we terminated certain subcontracts and purchase orders the customer advised us it did not want to assume. Our termination of certain subcontracts not assumed by the customer, including our actions to recover against advance payment and performance guarantees established by the subcontractors for our benefit, was challenged in certain instances. In December 2011, the customer filed arbitration alleging fraud, gross negligence, contract violations, and conversion of funds and asserted damages of approximately $150 million. We believe our right to terminate this contract was justified and permissible under the terms of the contract, and we intend to vigorously contest the claims brought against us. Additionally, we believe the contract limits any damages to a maximum of $3 million, except in situations of gross negligence and willful misconduct. We are not able to determine the likely outcome of the arbitration nor can we estimate a range of potential loss, if any.

U.S. Government Investigations

We primarily sell our services to the U.S. government. These contracts are subject to extensive legal and regulatory requirements, and we are occasionally the subject of investigations by various agencies of the U.S. government who investigate whether our operations are being conducted in accordance with these requirements, including as previously disclosed in our periodic filings, the Special Inspector General for Iraq Reconstruction report regarding certain reimbursements and the U.S. Department of State Office of Inspector General’s records subpoena with respect to Civilian Police (“CivPol”). Such investigations, whether related to our U.S. government contracts or conducted for other reasons, could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon us, or could lead to suspension or debarment from future U.S. government contracting. U.S. government investigations often take years to complete and many result in adverse action against us. We believe that any adverse actions arising from such matters could have a material effect on our ability to invoice and receive timely payment on our contracts, perform contracts or compete for contracts with the U.S. government and could have a material effect on our operating performance.

As previously disclosed, we identified certain payments made on our behalf by two subcontractors to expedite the issuance of a limited number of visas and licenses from a foreign government’s agencies that may raise compliance issues under the U.S. Foreign Corrupt Practices Act. We retained outside counsel to investigate these payments. In November 2009, we voluntarily brought this matter to the attention of the U.S. Department of Justice and the SEC. We are cooperating with the government’s review of this matter. We are also continuing our evaluation of our internal policies and procedures. Based on the facts currently known, we believe that this matter will not yield a negative outcome and will not have a material effect on our business, financial condition, results of operations or cash flow.

On August 16, 2005, we were served with a Department of Justice Federal Grand Jury Subpoena seeking documents concerning work performed by a former subcontractor, Al Ghabban in 2002-2005. Specifically, during the 2002-2005 timeframe, Al Ghabban performed line haul trucking work to transport materials throughout the Middle Eastern theater on the War Reserve Materials Program. In response to the subpoena in 2005, we provided the requested documents to the Department of Justice, and the matter was subsequently closed in 2005 without any action taken. In April 2009, we received a follow up telephone call concerning this matter from the Department of Justice Civil Litigation Division. Since that time, we have had several discussions with the government regarding the civil matter. In response to requests, we provided additional information to the Department of Justice Civil Litigation Division. We are fully cooperating with the government’s review and believe that the likelihood of an unfavorable judgment resulting from this matter is reasonably possible. If our operations are found to be in violation of any laws or government regulations, we may be subject to penalties, damages or fines, any or all of which could adversely affect our financial results. At this time, an estimate or a range of potential damages is not possible as this matter is still under review by the Department of Justice and no formal complaint has been filed.

U.S. Government Audits

Our contracts are regularly audited by the Defense Contract Audit Agency (“DCAA”) and other government agencies. These agencies review our contract performance, cost structure and compliance with applicable laws, regulations and standards. The government also reviews the adequacy of, and our compliance with, our internal control systems and policies, including our

19

purchasing, property, estimating, compensation and management information systems. Any costs found to be improperly allocated to a specific contract will not be reimbursed. The DCAA will in some cases issue a Form 1 representing the non-conformance of such costs or requirements as it relates to our government contracts. If the Company is unable to provide sufficient evidence of the costs in question, the costs could be suspended or disallowed which could be material to our financial statements. Government contract payments received by us for direct and indirect costs are subject to adjustment after government audit and repayment to the government if the payments exceed allowable costs as defined in the government regulations. Since we cannot reasonably estimate the results of a DCAA or other government entity audit, these items represent loss contingencies that we consider reasonably possible. Due to the nature of our business, the continual oversight of and audits by governmental agencies and the number of contracts under which we perform, we cannot, at this time, provide a reasonable estimate of the range of loss for these contingencies.

The Defense Contract Management Agency (“DCMA”) formally notified us of non-compliance with Cost Accounting Standard 403, Allocation of Home Office Expenses to Segments, on April 11, 2007. We issued a response to the DCMA on April 26, 2007 with a proposed solution to resolve the area of non-compliance, which related to the allocation of corporate general and administrative costs between our divisions. On August 13, 2007, the DCMA notified us that additional information would be necessary to justify the proposed solution. We issued responses on September 17, 2007, April 28, 2008 and September 10, 2009 and the matter is pending resolution. Based on facts currently known, we believe the likelihood of an unfavorable judgment resulting from this matter is remote and the matters described in this and the preceding paragraph will not have a material effect on our results of operations or financial condition.

We have received several letters from the DCAA with draft audit results related to their examination of certain incurred, invoiced and collected costs on our Civilian Police program for periods ranging from April 17, 2004 through April 2, 2010. During 2012 the DCAA began to formalize their positions articulated in the draft letters by issuing Form 1’s and final audit reports. We noted there were no new issues raised in the Form 1’s or the final audit reports.

The audit results identified multiple issues where the DCAA has asserted certain instances of potential deviations from the explicit terms of the contract or from certain provisions of government regulations. The audit results apply an extrapolation methodology to estimate a potential exposure amount for the issues which when aggregated for all draft letters, Form 1’s and final audit reports total approximately $123.4 million. Although the extrapolated amounts would be material to our results of operations, cash flows and financial condition, we do not believe the DCAA’s audit results and resulting extrapolation are an appropriate basis to determine a range of potential exposure. We have provided responses to the DCAA for each letter, in which we have articulated our position on each issue and have attempted to answer their questions and provide clarification of the facts to resolve the issues raised. In the few instances where we believe the issues identified were valid or represent a probable contingency, we have recorded a liability for approximately $0.2 million as of March 30, 2012. There are a number of issues raised by the DCAA for which we believe the DCAA did not consider all relevant facts. We strongly believe these issues will be resolved in our favor and thus represent loss contingencies that we consider remote. For the remaining issues, we believe the DCAA did not consider certain contractual provisions and long- standing patterns of dealing with the customer. Since we cannot reasonably estimate the DCAA’s acceptance of our initial responses and the ultimate outcome related to these remaining issues, we believe these items represent loss contingencies that we consider reasonably possible. We continue to work with the DCAA to resolve any remaining questions they may have and provide clarification of the facts and circumstances surrounding the issues.

Credit Risk

We are subject to concentrations of credit risk primarily by virtue of our accounts receivable. Departments and agencies of the U.S. federal government account for all but minor portions of our customer base, minimizing this credit risk. Furthermore, we continuously review all accounts receivable and recorded provisions for doubtful accounts.

Risk Management Liabilities and Reserves

We are insured for domestic worker’s compensation liabilities and a significant portion of our employee medical costs. However, we bear risk for a portion of claims pursuant to the terms of the applicable insurance contracts. We account for these programs based on actuarial estimates of the amount of loss inherent in that period’s claims, including losses for which claims have not been reported. These loss estimates rely on actuarial observations of ultimate loss experience for similar historical events. We limit our risk by purchasing stop-loss insurance policies for significant claims incurred for both domestic worker’s compensation liabilities and medical costs. Our exposure under the stop-loss policies for domestic worker’s compensation and medical costs is limited based on fixed dollar amounts. For domestic worker’s compensation and employer’s liability under state and federal law, the fixed dollar amount of stop-loss coverage is $1.0 million per occurrence on most policies; but, $0.25 million on a California based policy. For medical costs, the fixed dollar amount of stop-loss coverage is from $0.25 million to $0.75 million for total costs per covered participant per calendar year.

20

Note 9 — Segment Information

As of December 30, 2011, we had three operating and reportable segments, GSDS, GPSS and GLS, two of which were wholly-owned. The third segment, GLS, is a 51% owned joint venture. In January of 2012, our organizational structure was amended to better align how the Company addresses the markets we serve, respond to changes in our customers’ strategic outlook and better reflect the current economic environment. As part of these changes, we re-aligned our BATs into strategic business “Groups” reporting directly to the President of the Company. Under the new alignment, there are six operating and reportable segments which include LOGCAP, Aviation, Training and Intelligence Solutions, Global Logistics & Development Solutions, Security Services, and GLS. Our Groups will continue to operate principally within a regulatory environment subject to governmental contracting and accounting requirements, including Federal Acquisition Regulations, Cost Accounting Standards and audits by various U.S. federal agencies. We excluded certain costs that are not directly allocable to our reportable segments from the segment results and included these costs in headquarters.

21

The following is a summary of the financial information of the reportable segments reconciled to the amounts reported in the condensed consolidated financial statements:

(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Revenue
LOGCAP	$	478,046		$	379,857
Aviation		306,415			260,626
Training & Intelligence Solutions		156,598			153,173
Global Logistics & Development Solutions		79,143			71,811
Security Services		23,877			14,451
GLS		14,990			126,406
Total reportable segments		1,059,069			1,006,324
GLS deconsolidation(4)		(14,990	)		(126,406	)
Headquarters (1)		2,987			4,406
Total Revenue	$	1,047,066		$	884,324
Operating (loss) income
LOGCAP	$	16,918		$	11,774
Aviation		22,506			12,255
Training & Intelligence Solutions		4,947			10,239
Global Logistics & Development Solutions		5,312			3,721
Security Services		(6,634	)		1,347
GLS		757			9,164
Total reportable segments		43,806			48,500
GLS deconsolidation(4)		(757	)		(9,164	)
Headquarters (2)		(13,094	)		(7,135	)
Total operating income	$	29,955		$	32,201
Depreciation and amortization
LOGCAP	$	197		$	203
Aviation		171			166
Training & Intelligence Solutions		72			42
Global Logistics & Development Solutions		21			10
Security Services		—			—
GLS		—			—
Total reportable segments		461			421
GLS deconsolidation(4)		—			—
Headquarters		12,495			13,102
Total depreciation and amortization (3)	$	12,956		$	13,523

(1) Represents revenue earned on shared services arrangements for general and administrative services provided to unconsolidated joint ventures.

(2) Headquarters operating expenses primarily relate to amortization of intangible assets and other costs that are not allocated to segments and are not billable to our U.S. government customers.

(3) Includes amounts included in Cost of services of $0.4 million for the three months ended March 30, 2012 and April 1, 2011.

(4) We deconsolidated GLS effective July 7, 2010.

22

The following is a summary of the assets of the reportable segments reconciled to the amounts reported in the consolidated financial statements:

	As Of
(Amounts in thousands)	March 30, 2012			December 30, 2011
Assets
LOGCAP	$	596,864		$	606,703
Aviation		390,550			377,823
Training & Intelligence Solutions		342,193			324,020
Global Logistics & Development Solutions		153,693			157,367
Security Services		69,785			72,010
GLS		63,146			68,165
Total reportable segments		1,616,231			1,606,088
GLS deconsolidation(2)		(63,146	)		(68,165	)
Headquarters (1)		538,244			476,498
Total assets	$	2,091,329		$	2,014,421

(1) Assets primarily include cash, investments in unconsolidated subsidiaries, deferred income taxes, intangible assets (excluding goodwill) and deferred debt issuance cost.

(2) We deconsolidated GLS effective July 7, 2010.

Note 10 — Related Parties, Joint Ventures and Variable Interest Entities

Consulting Fee

The Company has a Master Consulting and Advisory Services agreement (“COAC Agreement”) with Cerberus Operations and Advisory Company, LLC, where pursuant to the terms of the agreement, they make personnel available to us for the purpose of providing reasonably requested business advisory services. The services are priced on a case by case basis depending on the requirements of the project and agreements in pricing. We incurred $0.6 million and $0.5 million in expenses for Cerberus consulting fees during the three months ended March 30, 2012 and April 1, 2011, respectively.

Joint Ventures and Variable Interest Entities

PaTH is a joint venture formed in May 2006 with two other partners for the purpose of procuring government contracts with the Federal Emergency Management Authority.

CRS is a joint venture formed in March 2006 with two other partners for the purpose of procuring government contracts with the U.S. Navy.

The GRS joint venture was formed in August of 2010 with one partner, for the purpose of procuring government contracts with the U.S. Navy. During the year ended December 30, 2011, this joint venture was selected as one of four contractors for an IDIQ multiple award contract. The total potential value of the contract is $900.0 million over five years.

Mission Readiness is a joint venture formed in September 2010 with three members for the purpose of procuring government contracts with the DoD. Subsequent to formation, a fourth member joined the joint venture. Mission Readiness is currently pursuing a significant contract for which the potential customer requested a 100% performance guarantee from one of the joint venture members. We agreed to provide this guarantee in exchange for similar guarantees from each of the joint venture members. The fair value of our guarantee to the potential customer was determined to be zero at the inception of the contract, thus the related liability was also determined to be zero. There is no value assigned to the guarantees provided to us from the other joint venture members.

GLS is a joint venture formed in August 2006 with one partner, McNeil, for the purpose of procuring government contracts with the U.S. Army. We incur significant costs on behalf of GLS related to the normal operations of the venture. However, these costs typically support revenue billable to our customer. GLS is not a guarantor under our Senior Credit Facility or our Senior Unsecured Notes in accordance with the agreement.

Babcock is a joint venture formed in January 2005 and currently provides services to the British Ministry of Defence.

Receivables due from our unconsolidated joint ventures, including GLS, totaled $1.1 million and $3.9 million as of March 30, 2012 and December 30, 2011, respectively. These receivables are a result of items purchased and services rendered by us on behalf of our unconsolidated joint ventures, including GLS. We have assessed these receivables as having minimal collection risk based on our historic experience with these joint ventures and our inherent influence through our ownership interest. The related revenue we earned from our unconsolidated joint ventures, including GLS, totaled $1.4 million and $3.8 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Additionally, we earned $3.5 million and $6.8 million in equity method income (includes operationally integral and non-integral income) during the three months ended March 30, 2012 and April 1, 2011.

23

GLS’ revenue was $15.0 million and $126.4 million during the three months ended March 30, 2012 and April 1, 2011, respectively. GLS’ operating income and net income was $0.8 million and $0.8 million, respectively, during the three months ended March 30, 2012. GLS’ operating income and net income was $9.2 million and $9.2 million, respectively, during the three months ended April 1, 2011. As a result of the impairment recorded in September 2011, we no longer recognized any earnings related to GLS, until we receive cash through dividend distributions.

On October 5, 2011, the DCAA issued GLS a Form 1 in the amount of $95.9 million which pertains to potential inconsistencies of certain contractual requirements. As a result of the Form 1, the customer informed GLS it would withhold a portion of outstanding invoices until the Form 1 is resolved.

On February 8, 2012, the DCAA issued GLS a second Form 1 in the amount of $102.0 million, asserting inconsistencies with labor related costs for the fiscal year ended April 3, 2009. The customer has withheld $5.0 million, until this issue is resolved. GLS does not agree with the DCAA’s findings on either of the Form 1s and is currently working with the DCAA and the customer to provide clarification and resolve both matters.

As of December 30, 2011, we owned 50% of DIFZ. On March 15, 2012, we entered into a non-cash dividend distribution transaction with Cerberus Series Four Holdings, LLC and Cerberus Partners II, L.P., in which we distributed half of our 50% ownership in DIFZ. As a result of the distribution we now hold 25% ownership. We recognized the distribution as an increase in noncontrolling interest and a reduction to our Additional-paid-in-capital, given our Accumulated deficit. The transaction also resulted in the transfer of a portion of DIFZ’s deferred tax assets totaling approximately $1.3 million. We continue to consolidate DIFZ as we still exercise power over activities that significantly impact DIFZ’s economic performance and have the obligation to absorb losses or receive benefits of DIFZ that could potentially be significant to DIFZ as we continue to incur significant costs on behalf of DIFZ related to our normal operations. The vast majority of these costs are considered direct contract costs and thus billable on several of our contracts supported by DIFZ services.

We currently hold a promissory note from Palm Trading Investment Corp, which had an aggregate initial value of $9.2 million. The note is included in (i) Prepaid expenses and other current assets and in (ii) Other assets on our unaudited condensed consolidated balance sheet for the short and long-term portions, respectively. The loan balance outstanding was $6.0 million and $6.0 million as of March 30, 2012 and December 30, 2011, respectively, reflecting the initial value plus accrued interest, less payments against the promissory notes. The fair value of the notes receivable is not materially different from its carrying value.

The following tables’ presents selected financial information for DIFZ as of March 30, 2012 and December 30, 2011 and for the three months ended March 30, 2012 and April 1, 2011:

		Three Months Ended		Three Months Ended
	As of
(Amounts in millions)	March 30, 2012		December 30, 2011
Assets	$	47.0	$	31.2
Liabilities		42.3		27.3
(Amounts in millions)	Three Months Ended March 30, 2012		Three Months Ended April 1, 2011
Revenue	$	124.5	$	116.3

We account for our investments in VIE’s in accordance with ASC 810—Consolidation. In cases where we have (i) the power to direct the activities of the VIE that most significantly impact its economic performance and (ii) the obligation to absorb losses of the VIE that could potentially be significant or the right to receive benefits from the entity that could potentially be significant to the VIE, we consolidate the entity. Alternatively, in cases where all of the aforementioned criteria are not met, the investment is accounted for under the equity method. As of March 30, 2012, we accounted for PaTH, CRS, Babcock, GRS, Mission Readiness LLC and GLS as equity method investments. Alternatively, we consolidated DIFZ based on the aforementioned criteria. We present our share of the PaTH, CRS, GRS, Mission Readiness LCC and GLS earnings in Earnings from unconsolidated affiliates as these joint ventures are considered operationally integral. Alternatively, we present our share of the Babcock earnings in Other income, net as it is not considered operationally integral.

24

The following tables presents selected financial information for our equity method investees as of March 30, 2012 and December 30, 2011 and for the three months ended March 30, 2012 and April 1, 2011:

		Three Months Ended		Three Months Ended
	As of
(Amounts in millions)	March 30, 2012		December 30, 2011
Current assets	$	152.5	$	146.3
Total assets		152.6		146.4
Current liabilities		78.1		76.6
Total liabilities		79.1		77.0
(Amounts in millions)	Three Months Ended March 30, 2012		Three Months Ended April 1, 2011
Revenue	$	90.8	$	191.9
Net income		4.6		11.8

Many of our VIEs only perform on a single contract. The modification or termination of a contract under a VIE could trigger an impairment in the fair value of our investment in unconsolidated subsidiaries. In the aggregate, our maximum exposure to losses as a result of our investment consists of our (i) $31.1 million investment in unconsolidated subsidiaries, (ii) $1.1 million in receivables from our unconsolidated joint ventures, (iii) $6.0 million note receivable from Palm Trading Investment Corp. (“Palm”) and (iv) contingent liabilities that were neither probable nor reasonably estimable as of March 30, 2012.

Note 11 — Collaborative Arrangements

We participate in a collaborative arrangement with CH2M Hill on the LOGCAP IV program. During 2008, we executed a subcontract and teaming agreement with CH2M Hill with respect to operations on the LOGCAP IV program, which is considered a collaborative arrangement under GAAP. The purpose of this arrangement is to share some of the risks and rewards associated with this U.S. government contract. Our current share of profits is 70%.

We account for this collaborative arrangement under ASC 808 — Collaborative Arrangements and record revenue gross as the prime contractor. The cash inflows and outflows, as well as expenses incurred, are recorded in Cost of services in the period realized. Revenue on LOGCAP IV was $478.0 million and $379.3 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Cost of services on LOGCAP IV program was $446.8 million and $355.0 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Our share of the total LOGCAP IV profits was $11.8 million and $11.8 million during the three months ended March 30, 2012 and April 1, 2011, respectively.

Note 12 — Consolidating Financial Statements of Subsidiary Guarantors

The Senior Unsecured Notes issued by DynCorp International Inc. (“Subsidiary Issuer”) and the Senior Credit Facility are fully and unconditionally guaranteed, jointly and severally, by the Company (“Parent”) and all of the domestic subsidiaries of Subsidiary Issuer: DynCorp International LLC, DTS Aviation Services LLC, DynCorp Aerospace Operations LLC, DynCorp International Services LLC, DIV Capital Corporation, Dyn Marine Services of Virginia LLC, Services International LLC, Worldwide Humanitarian Services LLC, Worldwide Recruiting and Staffing Services LLC, Phoenix Consulting Group LLC and Casals & Associates Inc. (“Subsidiary Guarantors”). Each of the Subsidiary Issuers and the Subsidiary Guarantors is 100% owned by the Company.

The following condensed consolidating financial statements present (i) the unaudited condensed consolidating statements of operations for the three months ended March 30, 2012 and April 1, 2011, (ii) the unaudited condensed consolidating balance sheets as of March 30, 2012 and December 30, 2011, (iii) the unaudited condensed consolidating statements of cash flows for the three months ended March 30, 2012 and April 1, 2011 and (iv) elimination entries necessary to consolidate Parent and its subsidiaries.

The Parent company, the Subsidiary Issuer, the combined Subsidiary Guarantors and the combined subsidiary non-guarantors account for their investments in subsidiaries using the equity method of accounting; therefore, the Parent column reflects the equity income of the subsidiary and its subsidiary guarantors, and subsidiary non-guarantors. Additionally, the Subsidiary Guarantors’ column reflects the equity income of its subsidiary non-guarantors.

DynCorp International, Inc. is considered the Subsidiary Issuer as it issued the Senior Unsecured Notes.

25

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Operations Information

For the Three Months Ended March 30, 2012

(Amounts in thousands)	Parent		Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Revenue	$	—	$	—		$	1,051,732		$	131,564		$	(136,230	)	$	1,047,066
Cost of services		—		—			(973,945	)		(125,963	)		133,298			(966,610	)
Selling, general and administrative expenses		—		—			(37,981	)		(3,102	)		2,932			(38,151	)
Depreciation and amortization expense		—		—			(12,408	)		(152	)		—			(12,560	)
Earnings from equity method investees		—		—			210			—			—			210
Operating income		—		—			27,608			2,347			—			29,955
Interest expense		—		(20,306	)		(1,384	)		—			—			(21,690	)
Interest income		—		—			38			—			—			38
Equity in income of consolidated subsidiaries, net of tax		5,575		17,539			820			—			(23,934	)		—
Other income (loss), net		—		—			3,426			(53	)		—			3,373
Income (loss) before taxes		5,575		(2,767	)		30,508			2,294			(23,934	)		11,676
Benefit (provision) for income taxes		—		8,342			(12,969	)		(170	)		—			(4,797	)
Net income		5,575		5,575			17,539			2,124			(23,934	)		6,879
Noncontrolling interest		—		—			—			(1,304	)		—			(1,304	)
Net income attributable to Delta Tucker Holdings, Inc.	$	5,575	$	5,575		$	17,539		$	820		$	(23,934	)	$	5,575

26

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Operations Information

For the Three Months Ended April 1, 2011

(Amounts in thousands)	Parent		Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Revenue	$	—	$	—		$	889,767		$	125,820		$	(131,263	)	$	884,324
Cost of services		—		—			(814,164	)		(120,400	)		128,373			(806,191	)
Selling, general and administrative expenses		—		—			(37,287	)		(3,130	)		2,890			(37,527	)
Depreciation and amortization expense		—		—			(12,970	)		(161	)		—			(13,131	)
Earnings from equity method investees		—		—			4,726			—			—			4,726
Operating income		—		—			30,072			2,129			—			32,201
Interest expense		—		(23,453	)		(53	)		—			—			(23,506	)
Loss on early extinguishment of debt		—		(2,397	)		—			—			—			(2,397	)
Equity in income of consolidated subsidiaries, net of tax		4,908		20,736			1,084			—			(26,728	)		—
Other income (loss), net		—		—			2,926			(3	)		—			2,923
Income (loss) before income taxes		4,908		(5,114	)		34,029			2,126			(26,728	)		9,221
Benefit (provision) for income taxes		—		10,022			(13,293	)		(304	)		—			(3,575	)
Net income		4,908		4,908			20,736			1,822			(26,728	)		5,646
Noncontrolling interest		—		—			—			(738	)		—			(738	)
Net income attributable to Delta Tucker Holdings, Inc.	$	4,908	$	4,908		$	20,736		$	1,084		$	(26,728	)	$	4,908

27

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Comprehensive Income Information

For the Three Months Ended March 30, 2012

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net income	$	5,575		$	5,575		$	17,539		$	2,124		$	(23,934	)	$	6,879
Other comprehensive income:
Currency translation adjustment		196			196			123			73			(392	)		196
Other comprehensive income, before tax		196			196			123			73			(392	)		196
Income tax expense related to items of other comprehensive income		(61	)		(61	)		(45	)		(16	)		122			(61	)
Other comprehensive income		135			135			78			57			(270	)		135
Comprehensive income		5,710			5,710			17,617			2,181			(24,204	)		7,014
Noncontrolling interest		—			—			—			(1,304	)		—			(1,304	)
Comprehensive income attributable to Delta Tucker Holdings, Inc.	$	5,710		$	5,710		$	17,617		$	877		$	(24,204	)	$	5,710

28

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Comprehensive Income Information

For the Three Months Ended April 1, 2011

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net income	$	4,908		$	4,908		$	20,736		$	1,822		$	(26,728	)	$	5,646
Other comprehensive income:
Currency translation adjustment		440			440			116			324			(880	)		440
Other comprehensive income, before tax		440			440			116			324			(880	)		440
Income tax expense related to items of other comprehensive income		(164	)		(164	)		(42	)		(122	)		328			(164	)
Other comprehensive income		276			276			74			202			(552	)		276
Comprehensive income		5,184			5,184			20,810			2,024			(27,280	)		5,922
Noncontrolling interest		—			—			—			(738	)		—			(738	)
Comprehensive income attributable to Delta Tucker Holdings, Inc.	$	5,184		$	5,184		$	20,810		$	1,286		$	(27,280	)	$	5,184

29

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Balance Sheet Information

March 30, 2012

(Amounts in thousands)	Parent		Subsidiary Issuer		Subsidiary Guarantors		Subsidiary Non- Guarantors		Eliminations			Consolidated
		ASSETS
Current assets:
Cash and cash equivalents	$	—	$	—	$	103,057	$	35,508	$	—		$	138,565
Restricted cash		—		—		1,659		—		—			1,659
Accounts receivable, net		—		—		798,228		5,235		(4,071	)		799,392
Intercompany receivables		—		—		88,530		13,588		(102,118	)		—
Prepaid expenses and other current assets		—		—		70,522		1,268		(164	)		71,626
Total current assets		—		—		1,061,996		55,599		(106,353	)		1,011,242
Property and equipment, net		—		—		22,491		935		—			23,426
Goodwill		—		—		613,204		32,399		—			645,603
Tradenames, net		—		—		43,615		—		—			43,615
Other intangibles, net		—		—		297,454		1,846		—			299,300
Investment in subsidiaries		501,199		1,476,906		35,407		—		(2,013,512	)		—
Other assets, net		2,151		30,956		35,233		—		(197	)		68,143
Total assets	$	503,350	$	1,507,862	$	2,109,400	$	90,779	$	(2,120,062	)	$	2,091,329
		LIABILITIES & EQUITY
Current liabilities:
Accounts payable	$	—	$	—	$	268,382	$	1,720	$	(4,425	)	$	265,677
Accrued payroll and employee costs		—		—		100,650		38,007		—			138,657
Intercompany payables		47,236		32,118		13,588		9,176		(102,118	)		—
Deferred income taxes		—		—		75,985		32		—			76,017
Other accrued liabilities		—		12,273		117,507		6,166		(7	)		135,939
Income taxes payable		—		—		1,802		271		—			2,073
Total current liabilities		47,236		44,391		577,914		55,372		(106,550	)		618,363
Long-term debt, less current portion		—		962,272		637		—		—			962,909
Long-term deferred taxes		—		—		30,672		—		—			30,672
Other long-term liabilities		—		—		16,633		—		—			16,633
Noncontrolling interests		—		—		6,638		—		—			6,638
Equity		456,114		501,199		1,476,906		35,407		(2,013,512	)		456,114
Total liabilities and equity	$	503,350	$	1,507,862	$	2,109,400	$	90,779	$	(2,120,062	)	$	2,091,329

30

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Balance Sheet Information

December 30, 2011

(Amounts in thousands)	Parent		Subsidiary Issuer		Subsidiary Guarantors		Subsidiary Non- Guarantors		Eliminations			Consolidated
		ASSETS
Current assets:
Cash and cash equivalents	$	—	$	—	$	45,724	$	24,481	$	—		$	70,205
Restricted cash		—		—		10,773		—		—			10,773
Accounts receivable, net		—		—		750,135		7,391		(4,770	)		752,756
Intercompany receivables		—		—		176,207		9,196		(185,403	)		—
Prepaid expenses and other current assets		—		—		87,401		792		684			88,877
Total current assets		—		—		1,070,240		41,860		(189,489	)		922,611
Property and equipment, net		—		—		23,290		794		—			24,084
Goodwill		—		—		613,204		32,399		—			645,603
Tradenames, net		—		—		43,660		—		—			43,660
Other intangibles, net		—		—		308,786		1,954		—			310,740
Investment in subsidiaries		497,384		1,481,506		35,609		—		(2,014,499	)		—
Other assets, net		2,017		32,864		33,002		—		(160	)		67,723
Total assets	$	499,401	$	1,514,370	$	2,127,791	$	77,007	$	(2,204,148	)	$	2,014,421
		LIABILITIES & EQUITY
Current liabilities:
Accounts payable	$	—	$	—	$	276,547	$	2,781	$	(4,260	)	$	275,068
Accrued payroll and employee costs		—		—		100,578		28,449		—			129,027
Intercompany payables		47,102		120,637		9,196		8,468		(185,403	)		—
Deferred income taxes		—		—		78,885		27		—			78,912
Other accrued liabilities		—		24,077		123,551		1,533		14			149,175
Income taxes payable		—		—		937		140		—			1,077
Total current liabilities		47,102		144,714		589,694		41,398		(189,649	)		633,259
Long-term debt, less current portion		—		872,272		637		—		—			872,909
Long-term deferred taxes		—		—		23,136		—		—			23,136
Other long-term liabilities		—		—		27,632		—		—			27,632
Noncontrolling interests		—		—		5,186		—		—			5,186
Equity		452,299		497,384		1,481,506		35,609		(2,014,499	)		452,299
Total liabilities and equity	$	499,401	$	1,514,370	$	2,127,791	$	77,007	$	(2,204,148	)	$	2,014,421

31

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Cash Flow Information

For the Three Months Ended March 30, 2012

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net cash provided by / (used in) operating activities	$	(134	)	$	(1,481	)	$	(23,322	)	$	15,532		$	(547	)	$	(9,952	)
Cash flows from investing activities:
Purchase of property and equipment		—			—			(1,777	)		—			—			(1,777	)
Contributions to equity method investees		—			—			(818	)		—			—			(818	)
Net cash used in investing activities		—			—			(2,595	)		—			—			(2,595	)
Cash flows from financing activities:
Borrowings on long-term debt		—			285,700			—			—			—			285,700
Payments on long-term debt		—			(195,700	)		—			—			—			(195,700	)
Borrowings related to financed insurance		—			—			5,041			—			—			5,041
Payments related to financed insurance		—			—			(13,860	)		—			—			(13,860	)
Payments of dividends to Parent		—			—			—			(821	)		547			(274	)
Net transfers from (to) Parent/subsidiary		134			(88,519	)		92,069			(3,684	)		—			—
Net cash provided by (used in) financing activities		134			1,481			83,250			(4,505	)		547			80,907
Net increase in cash and cash equivalents		—			—			57,333			11,027			—			68,360
Cash and cash equivalents, beginning of period		—			—			45,724			24,481			—			70,205
Cash and cash equivalents, end of period	$	—		$	—		$	103,057		$	35,508		$	—		$	138,565

32

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Cash Flow Information

For The Three Months Ended April 1, 2011

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net cash provided by (used in) operating activities	$	10,945		$	(298	)	$	2,989		$	13,026		$	(830	)	$	25,832
Cash flows from investing activities:
Purchase of property and equipment		—			—			(1,778	)		—			—			(1,778	)
Return of capital from equity method investees		—			—			1,497			—			—			1,497
Net transfers to Parent		—			—			—			(14,031	)		14,031			—
Net cash (used in) provided by investing activities		—			—			(281	)		(14,031	)		14,031			(281	)
Cash flows from financing activities:
Borrowings on long-term debt		—			55,600			—			—			—			55,600
Payments on long-term debt		—			(105,600	)		—			—			—			(105,600	)
Net transfers (to) from Parent/subsidiary		(10,945	)		50,298			(25,322	)		—			(14,031	)		—
Payments of dividends to Parent		—			—			—			(1,245	)		830			(415	)
Other financing activities		—			—			(5,933	)		—			—			(5,933	)
Net cash (used in ) provided by financing activities		(10,945	)		298			(31,255	)		(1,245	)		(13,201	)		(56,348	)
Net decrease in cash and cash equivalents		—			—			(28,547	)		(2,250	)		—			(30,797	)
Cash and cash equivalents, beginning of period		—			—			46,106			6,431			—			52,537
Cash and cash equivalents, end of period	$	—		$	—		$	17,559		$	4,181		$	—		$	21,740

33

Note 13 — Subsequent Events

We evaluated subsequent events that occurred after the period end date through the date the financial statements were issued. We concluded that no subsequent events have occurred that require recognition or disclosure in our financial statements during the three months ended March 30, 2012.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion and analysis of our unaudited condensed consolidated financial condition and results of operations should be read in conjunction with the Delta Tucker Holdings, Inc. unaudited condensed consolidated financial statements, and the notes thereto, and other data contained elsewhere in this Quarterly Report on Form 10-Q. The following discussion and analysis should also be read in conjunction with our audited consolidated financial statements, and notes thereto, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our 2011 Annual Report. References to “Delta Tucker Holdings”, the “Company”, “we”, “our” or “us” refer to Delta Tucker Holdings, Inc. and its subsidiaries unless otherwise stated or indicated by context.

Company Overview

We are a leading provider of specialized mission-critical professional and support services for the U.S. military, non-military U.S. governmental agencies and foreign governments. Our specific global expertise is in law enforcement training and support, security services, base and logistics operations, intelligence training, rule of law development, construction management, platform services and operations and linguist services. We also provide logistics support for all our services. Through our Predecessor entities, we have provided essential services to numerous U.S. government departments and agencies since 1951. Our current customers include the U.S. Department of Defense (“DoD”), the Department of State (“DoS”), foreign governments, commercial customers and certain other U.S. federal, state and local government departments and agencies.

Reportable Segments

In January of 2012, our organizational structure was amended. As part of these changes, we re-aligned our Business Area Teams (“BATs”) into strategic business “Groups” reporting directly to the President of the Company. The prior three operating segments, Global Stabilization and Development Solutions (“GSDS”), Global Platform Support Solutions (“GPSS”) and Global Linguist Solutions (“GLS”) were re-aligned into six operating segments which include the LOGCAP (“LOGCAP”) Group, Aviation (“Aviation”) Group, Training and Intelligence Solutions (“TIS”) Group, Global Logistics & Development Solutions (“GLDS”) Group, Security Services (“Security”) Group and the GLS Group. Our Aviation operating segment provides services domestically and in foreign countries under contracts with the U.S. government and some foreign customers; whereas our LOGCAP IV, TIS, GLDS, Security and GLS operating segments primarily provide services in foreign countries with the U.S. government as the primary customer. All six segments operate principally within a regulatory environment subject to governmental contracting and accounting requirements, including Federal Acquisition Regulations, Cost Accounting Standards and audits by various U.S. federal agencies.

LOGCAP — This Group provides U.S. military operations and maintenance support. The LOGCAP Group operates under a single Indefinite Delivery, Indefinite Quantity (IDIQ) contract and is the U.S. Army component of the DoD’s initiative to award contracts to U.S. companies with a broad range of logistics capabilities in support of the U.S. and allied forces during combat, peacekeeping, humanitarian and training operations. Under LOGCAP IV, the U.S. Army contracts for us to perform selected services in theater to augment U.S. Army forces and release military units for other missions or to fill U.S. Army resource shortfalls.

Aviation — This Group provides worldwide maintenance of aircraft fleet and ground vehicles, which includes logistics support on aircraft and aerial firefighting services, weapons systems, and related support equipment to the DoD and other U.S. government agencies and direct contracts with foreign governments. This program also provides intra-theater transportation services for DoS personnel throughout Iraq and Afghanistan. This Group also provides foreign assistance programs to help foreign governments improve their ability to develop and implement national strategies and programs to prevent the production, trafficking, and abuse of illicit drugs. The International Narcotics and Law Enforcement (“INL”) Air Wing program and the Contract Field Teams (“CFT”) program are the most significant programs in our Aviation Group. The INL Air Wing program supports governments in multiple Latin American countries and provides support and assistance with interdiction services in Afghanistan. The CFT program deploys highly mobile, quick-response field teams to customer locations globally to supplement a customer’s workforce.

Training & Intelligence Solutions — This Group provides international policing and police training, judicial support, immigration support and base operations to a variety of international and national customers. Under this Group we also provide senior advisors and mentors to foreign governmental agencies reflecting capabilities across leadership, operations and training,

34

intelligence, logistics,, personnel, and security. This Group also provides proprietary training courses, management consulting and discrete mission support services to the intelligence community and national security clients. As part of our proprietary training courses, we offer a highly specialized human intelligence (“HUMINT”) curriculum taught by cleared intelligence professionals to other intelligence, counterintelligence, special operations and law enforcement personnel. This includes the services we provide under key contracts such as the Afghanistan Ministry of Defense Program (“AMDP”), the Combined Security Transition Command Afghanistan (“CSTC-A”) program and the Civilian Police (“CivPol”) program.

Global Logistics and Development Solutions — This Group supports U.S. foreign policy and international development priorities by assisting in the development of stable and democratic governments, implementing anti-corruption initiatives and aiding the growth of democratic public and civil institutions. This Group also provides base operations support, engineering, supply and logistics, pre-positioned war reserve materials, facilities, marine maintenance services, program management services primarily for ground vehicles and contingency response on a worldwide basis. These services are provided to U.S. government agencies in both domestic and foreign locations, foreign government entities and commercial customers.

Security Solutions — This Group manages and operates complex security services, providing static security and personal protective details for U.S. and foreign diplomats, senior governmental officials and commercial clients, in hostile and austere environments. This Group’s core competencies include protective security details, static guard services, intelligence support and operating tactical operations centers, medical support, and emergency response capabilities.

Global Linguist Solutions — GLS is a joint venture between DynCorp International LLC and McNeil, in which we have a 51% ownership interest. GLS historically has had no other operations outside of performance on the Intelligence and Security Command (“INSCOM”) contract, which began services in 2008. GLS provides rapid recruitment, deployment and on-site management of interpreters and translators in-theatre for a wide range of foreign languages in support of the U.S. Army, unified commands attached forces, combined forces, and joint elements executing the Operation Iraqi Freedom (“OIF”) mission, and other U.S. government agencies supporting the OIF mission. During the year ended December 30, 2011, GLS was selected as one of six providers that will compete for task orders on the $9.7 billion Defense Language Interpretation Translation Enterprise (“DLITE”) contract. We have submitted a bid on one of the task orders related to the DLITE contract; however, final decision on this task order has not yet been issued by the customer.

Current Operation Conditions and Outlook

There have been no material changes to the Company’s industry outlook, economic conditions or internal strategy from those disclosed in the Company’s 2011 Annual Report.

Notable Events for the Three Months Ended March 30, 2012

• In January 2012, we were awarded a contract with the U.S. Air Force to provide support services for the DoD and contractor personnel in Egypt. The contract is fixed price with a one year base and four one-year options with a total potential value of $95.0 million.

• In January 2012, we became a subcontractor to Alenia to support the Air Force Security Assistance Center (“AFSAC”) G222/C27 A program. The time and materials contract has a two year base period with eight one-year options with a total contract value of $42.0 million.

• In March 2012, we received a contract with the U.S. Army to provide a Maintenance Augmentation Team for the Kuwait Air Force AH-64D Apache helicopter maintenance program. The fixed price contract has one year base with four, one-year options and a total contract value of $25.4 million if all options are exercised.

• In March 2012, we were awarded a contract with the U.S. Navy to provide facility support services for personnel from the Naval Mobile Construction Battalion unit in Dili, Timor-Leste. The fixed price, indefinite delivery/indefinite quantity (“IDIQ”) contract has a one base year with four one-year options.

• In April 2012, we were awarded a contract with National Aeronautics and Space Administration (“NASA”) to provide aircraft maintenance and operational support services at various locations. The contract is fixed price—award fee / cost plus award fee with a one year and four months base and two, two year option periods and a total potential value of $176.9 million.

35

Contract Types

Our business generally is performed under fixed-price, time-and-materials or cost-reimbursement contracts. Each contract type is described below:

• Fixed-Price Type Contracts: In a fixed-price contract, the price is not subject to adjustment based on costs incurred, which can favorably or adversely impact our profitability depending upon our execution in performing the contracted service. Our fixed-price contracts may include firm fixed-price, fixed-price with economic adjustment, and fixed-price incentive elements.

• Time-and-Materials Type Contracts: Time-and-materials type contracts provide for acquiring supplies or services on the basis of direct labor hours at fixed hourly/daily rates plus materials at cost.

• Cost-Reimbursement Type Contracts: Cost-reimbursement type contracts provide for payment of allowable incurred costs, to the extent prescribed in the contract, plus a fixed-fee, award-fee or incentive-fee or a combination. Award-fees or incentive-fees are generally based upon various objective and subjective criteria, such as aircraft mission capability rates and meeting cost targets. Award fees are excluded from estimated total contract revenue until a reasonably determinable estimate of award fees can be made.

A single contract may be performed under one or more of the contract types discussed above. Any of these three types of contracts may be executed under an IDIQ contract, which are often awarded to multiple contractors. An IDIQ contract does not represent a firm order for services. As a result, the exact timing and quantity of delivery and pricing mechanism for IDIQ profit centers are not known at the time of contract award and could contain any type of pricing mechanism. Our CivPol, CFT and LOGCAP IV programs are three examples of IDIQ contracts.

Our historical contract mix by type, as a percentage of revenue, is indicated in the table below.

	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Fixed-Price		15	%		19	%
Time-and-Materials		11	%		15	%
Cost-Reimbursement		74	%		66	%
Total		100	%		100	%

Cost-reimbursement type contracts typically perform at lower margins than other contract types but carry lower risk of loss. Because the LOGCAP IV contract is predominantly a cost-reimbursement type contract, we anticipate that revenue from these cost-reimbursement contracts will continue to represent a large portion of our business in future years.

Under many of our contracts, we may rely on subcontractors to perform all or a portion of the services we are obligated to provide to our customers. We use subcontractors primarily for specialized, technical labor and certain functions such as construction and catering. We often enter into subcontract arrangements in order to meet government requirements that certain categories of services be awarded to small businesses.

Backlog

We track backlog in order to assess our current business development effectiveness and to assist us in forecasting our future business needs and financial performance. Our backlog consists of funded and unfunded amounts under contracts. Funded backlog is equal to the amounts actually appropriated by a customer for payment of goods and services less actual revenue recognized as of the measurement date under that appropriation. Unfunded backlog is the actual dollar value of unexercised, priced contract options and the unfunded portion of exercised contract options. Most of our U.S. government contracts allow the customer the option to extend the period of performance of a contract for a period of one or more years. These priced options may or may not be exercised at the sole discretion of the customer. Historically, it has been our experience that the customer has typically exercised contract options.

Firm funding for our contracts is usually made for one year at a time, with the remainder of the contract period consisting of a series of one-year options. As is the case with the base period of our U.S. government contracts, option periods are subject to the availability of funding for contract performance. The U.S. government is legally prohibited from ordering work under a contract in the absence of funding. Our historical experience has been that the government has typically funded the option periods of our contracts.

36

The following table sets forth our approximate backlog as of the dates indicated:

	As Of
	March 30, 2012		December 30, 2011
	(Amounts in millions)
Funded backlog	$	1,365	$	1,480
Unfunded backlog		3,597		4,261
Total	$	4,962	$	5,741

Total backlog as of March 30, 2012 was $5.0 billion, as compared to $5.7 billion as of December 30, 2011. The decrease in backlog was due to revenue recognized on current programs partially offset by new contract wins within the GLDS Group and the Aviation Group during the three months ended March 30, 2012.

Results of Operations

Delta Tucker Holdings, Inc. Results of Operations – Consolidated Three Months Ended March 30, 2012 compared to Three Months Ended April 1, 2011

The following tables set forth our unaudited consolidated results of operations, both in dollars and as a percentage of revenue:

(Amounts in thousands)	Three Months Ended March 30, 2012					Three Months Ended April 1, 2011
Revenue	$	1,047,066		100.0	%	$	884,324		100.0	%
Cost of services		(966,610	)	(92.3	)%		(806,191	)	(91.2	)%
Selling, general and administrative expenses		(38,151	)	(3.6	)%		(37,527	)	(4.2	)%
Depreciation and amortization expense		(12,560	)	(1.2	)%		(13,131	)	(1.5	)%
Earnings from equity method investees		210		—	%		4,726		0.5	%
Operating (loss) income		29,955		2.9	%		32,201		3.6	%
Interest expense		(21,690	)	(2.1	)%		(23,506	)	(2.6	)%
Loss on early extinguishment of debt		—		—	%		(2,397	)	(0.3	)%
Interest income		38		—	%		75		—	%
Other income, net		3,373		0.3	%		2,848		0.3	%
Income before income taxes		11,676		1.1	%		9,221		1.0	%
Benefit (provision) for income taxes		(4,797	)	(0.5	)%		(3,575	)	(0.4	)%
Net income		6,879		0.6	%		5,646		0.6	%
Noncontrolling interest		(1,304	)	(0.1	)%		(738	)	(0.1	)%
Net income attributable to Delta Tucker Holdings, Inc.	$	5,575		0.5	%	$	4,908		0.5	%

Revenue — Revenue for the three months ended March 30, 2012 was $1,047.1 million, an increase of $162.7 million, or 18.4%, compared to the three months ended April 1, 2011. The increase was primarily driven by the increase in revenue earned under our LOGCAP Group, Aviation Group and the TIS Group, which together comprised approximately 90% of total consolidated revenue. See further discussion of our revenue results in the “Results by Segment” section below.

Cost of services — Cost of services are comprised of direct labor, direct material, overhead, subcontractor, travel, supplies and other miscellaneous costs. Cost of services for the three months ended March 30, 2012 was $966.6 million, an increase of $160.4 million, or 19.9%, compared to the three months ended April 1, 2011. The increase in Cost of services was due to the growth in our business and was relatively consistent with the increase in revenue. As a percentage of revenue, Cost of services was 92.3% and 91.2% during the three months ended March 30, 2012 and the three months ended April 1, 2011, respectively. The increase in Cost of services as a percentage of revenue was primarily driven by our LOGCAP IV program which is a cost-reimbursable contract that operates at lower margins and performance challenges in our Security Services programs. See further discussion of the impact of program margins in the “Results by Segment” section below.

Selling, general and administrative expenses (“SG&A”) — SG&A primarily relates to functions such as management, legal, financial accounting, contracts and administration, human resources, management information systems, purchasing, and business development. SG&A increased by $0.6 million, or 1.7%, to $38.2 million during the three months ended March 30,

37

2012 compared to the three months ended April 1, 2011. As a percentage of revenue, SG&A was 3.6% and 4.2%, during the three months ended March 30, 2012 and April 1, 2011, respectively. As a percentage of revenue, SG&A decreased for the three months ended March 30, 2012 primarily as a result of non-recurring severance and realignment costs and non-cash retention bonus expenses incurred during the three months ended April 1, 2011.

Depreciation and amortization — Depreciation and amortization during the three months ended March 30, 2012, was $12.6 million, a decrease of $0.6 million, or 4.3%, as compared with depreciation and amortization during the three months ended April 1, 2011. The decrease was primarily the result of non-compete agreements becoming fully amortized during the second half of the year ended December 30, 2011.

Earnings from equity method investees — Earnings from operationally integral unconsolidated affiliates for the three months ended March 30, 2012 was $0.2 million, a decrease of $4.5 million or 95.6% as compared with the three months ended April 1, 2011. The decrease for the three months ended March 30, 2012 was primarily the result of the decrease in GLS earnings. In September of 2011, we recorded an impairment of our investment in GLS resulting in us no longer recognizing any such earnings, until we receive cash through dividend distribution. See Note 10 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for further discussion.

Interest expense — Interest expense for the three months ended March 30, 2012 was $21.7 million, a decrease of $1.8 million, or 7.7%, compared to the three months ended April 1, 2011. The decrease was primarily due to the reduction of the principal balance of our Term Loan as a result of the $147.3 million in principal prepayments made during the year ended December 30, 2011.

Other Income, net — Other Income, net includes our share of earnings from unconsolidated joint ventures that are not operationally integral to our business as well as gains/losses from foreign currency and asset sales. Other Income, net during the three months ended March 30, 2012 was $3.4 million, an increase of $0.5 million, or 18.4%, compared to the three months ended April 1, 2011. The increase in Other Income, net was primarily driven by an increase in earnings from our unconsolidated joint venture, Babcock, resulting from an increase in the scope of services at the beginning of calendar year 2012.

Income Taxes — Our effective tax rate consists of federal and state statutory rates and certain permanent differences. The effective tax rate for the three months ended March 30, 2012 was 41.1%, as compared to 38.8% for the three months ended April 1, 2011. The increase in the tax rates was due primarily to the change in our deferred tax assets during the quarter, as a result of a discrete item noted for the three months ended March 30, 2012.

Results by Segment–Three Months Ended March 30, 2012 Compared to Three Months Ended April 1, 2011

The following tables set forth the revenue for our operating segments, both in dollars and as a percentage of our consolidated revenue as well as operating income for our operating segments along with segment operating margin, during the three months ended March 30, 2012, as compared to the three months ended April 1, 2011.

38

(Amounts in thousands)	Three Months Ended March 30, 2012					Three Months Ended April 1, 2011
Revenue
LOGCAP	$	478,046		45.1	%	$	379,857		37.7	%
Aviation		306,415		28.9	%		260,626		25.9	%
Training & Intelligence Solutions		156,598		14.8	%		153,173		15.2	%
Global Logistics & Development Solutions		79,143		7.5	%		71,811		7.1	%
Security Services		23,877		2.3	%		14,451		1.4	%
GLS		14,990		1.4	%		126,406		12.7	%
Total segments		1,059,069		100.0	%		1,006,324		100.0	%
GLS deconsolidation(2)		(14,990	)				(126,406	)
Headquarters/eliminations(1)		2,987					4,406
Consolidated revenue	$	1,047,066				$	884,324
Operating Income
LOGCAP	$	16,918		3.5	%	$	11,774		3.1	%
Aviation		22,506		7.3	%		12,255		4.7	%
Training & Intelligence Solutions		4,947		3.2	%		10,239		6.7	%
Global Logistics & Development Solutions		5,312		6.7	%		3,721		5.2	%
Security Services		(6,634	)	(27.8	)%		1,347		9.3	%
GLS		757		5.1	%		9,164		7.2	%
Total segments		43,806		4.1	%		48,500		4.8	%
GLS deconsolidation(2)		(757	)				(9,164	)
Headquarters/eliminations(3)		(13,094	)				(7,135	)
Consolidated operating income	$	29,955				$	32,201

(1) Headquarters revenue primarily represents revenue earned on shared service arrangements for general and administrative services provided to unconsolidated joint ventures at zero profit.

(2) The Company deconsolidated GLS effective July 7, 2010.

(3) The Headquarters portion of operating income primarily relates to amortization of intangible assets and other costs that are not allocated to segments and are not billable to our U.S. government customers, partially offset by equity method investee income.

LOGCAP

Revenue of $478.0 million increased $98.2 million, or 25.8%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011 primarily as a result of increased demand for services under the Afghanistan task order. The LOGCAP Group comprises task orders that are primarily cost-reimbursable and provide for payment of allowable incurred costs, to the extent prescribed in the contract, plus a fixed base fee and an award fee. We accrue award fees when we can make reasonable estimates for determining the total estimated contract revenue. In the aggregate, we recorded a favorable adjustment of $5.9 million for the three months ended March 30, 2012 as the award fee determination communication received from the customer was higher than our original estimate of the LOGCAP IV award fee scores.

Operating income of $16.9 million increased $5.1 million, or 43.7%, for the three months ended March 30, 2012 compared to $11.8 million in operating income for the three months ended April 1, 2011 as a result of the increase in volume as discussed above. As a percentage of revenue, operating income was 3.5%, for the three months ended March 30, 2012, compared to 3.1%, for three months ended April 1, 2011, an increase primarily due to higher award fee accruals.

39

Aviation

Revenue of $306.4 million increased $45.8 million, or 17.6%, during the three months ended March 30, 2012, compared to the three months ended April 1, 2011. The increase was primarily the result of the increase in demand for the services under the INL Air Wing intra-theater transportation and construction services in Iraq. We also benefited during the three months ended March 30, 2012 from contract wins during the third quarter of 2011 including the Naval Test Wing Patuxent River MD (“Pax River”) contract and new task orders under the CFT program, specifically the Regional Aviation Support Management—West (“RASM-W”), Theater Aviation Support Management—Europe (“TASM-E”), and Fort Drum and Fort Campbell contracts. We also continue to experience improved performance under our Counter Narcoterrorism Technology Program Officer (“CNTPO”) contract. These increases were offset by the impact of the loss of the Life Cycle Support Services (“LCCS”) programs during the three months ended April 1, 2011.

Operating income of $22.5 million increased $10.3 million, or 83.6%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011, primarily as a result of the increase in revenue, higher profitability on the CFT programs and certain non-recurring charges in the prior year related to program specific severance costs and a write-down of inventory on the LCCS program. The higher profitability on CFT and the non-recurring charges in the prior year also resulted in an improvement in operating income as a percentage of revenue, which increased to 7.3%, for the three months ended March 30, 2012, compared to 4.7%, from the three months ended April 1, 2011.

Training and Intelligence Solutions

Revenue of $156.6 million increased $3.4 million, or 2.2%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011. The increase was primarily driven by increase in revenue on the AMDP and CSTC-A programs. The AMDP program began operations during the three months ended April 1, 2011 but was not fully operational until the third quarter of 2011. This program substantially replaced the CivPol Afghanistan program from the prior year. The increase in revenue was partially offset by declines in our CivPol program, which is ramping down and the loss of revenue on the Multi-National Security Transition Command—IRAQ (“MNSTC-I”) program, which concluded during calendar year 2011.

Operating income of $4.9 million decreased $5.3 million, or 51.7%, during the three months ended March 30, 2012, compared to the three months ended April 1, 2011, primarily as a result of the contract mix within this Group containing more programs operating at lower margins in comparison to the prior year. As mentioned above, the AMDP program substantially replaced the CivPol Afghanistan program, carrying lower margins as a cost-reimbursable contract with certain components not eligible for fee as compared to the more favorable contract structure under the CivPol Afghanistan program. This change also drove the decrease in operating income as a percentage of revenue to 3.2%, for the three months ended March 30, 2012, from 6.7%, in the prior year. The decrease in operating income was partially offset by non-recurring severance costs incurred during the three months ended April 1, 2011.

Global Logistics & Development Solutions

Revenue of $79.1 million increased $7.3 million, or 10.2%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011, primarily as a result of the increase in operations under the Oshkosh Defense contract, awarded during the second quarter of calendar year 2011. The increase in revenue was also driven by the growth on the War Reserve Materiel (“WRM”), Navistar Defense and the contract for the Democratic Republic of Congo and Somalia under the Africa Peacekeeping Program (“AFRICAP”). These increases were partially offset by reduced volume under the Air Force Contract Augmentation Program (“AFCAP”) and the completion of certain contracts by our subsidiary Casals & Associates, Inc.

Operating income of $5.3 million increased $1.6 million, or 42.8%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011 primarily as a result of the positive margin contribution from the Oshkosh Defense program, in addition to the increase in service demand under the AFRICAP program. As a percentage of revenue, operating income was 6.7%, for the three months ended March 30, 2012, compared to 5.2%, from the three months ended April 1, 2011, as a result of certain contracts operating at higher margins.

Security Services

Revenue of $23.9 million increased $9.4 million, or 65.2%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011 primarily as a result of the replacement of the Worldwide Personal Protection Program (“WPPS”) with the higher volume Worldwide Protective Services (“WPS”) program during calendar year 2011, and the addition of a new program, Chemonics which became fully operational during the three months ended March 30, 2012.

Operating loss of $6.6 million for the three months ended March 30, 2012, from Operating income of $1.3 million, for the three months ended April 1, 2011, was primarily the result of the WPPS program ending in late 2011, and performance challenges such as staffing issues, additional transition costs and customer process impediments, on the WPS and Camp Bondsteel.

40

GLS

Revenue of $15.0 million decreased $111.4 million, or 88.1%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011, primarily as a result of the reduction in deployed linguists under the INSCOM contract in support of U.S. troop levels in Iraq as the war came to an end in December 2011.

Operating income of $0.8 million decreased $8.4 million, or 91.7%, during the three months ended March 30, 2012 compared to the three months ended April 1, 2011, primarily as a result of the reduction in volume under the INSCOM contract as discussed above.

Liquidity and Capital Resources

Cash generated by operations and borrowings available under our senior secured credit facility (“Senior Credit Facility”) are our primary sources of short-term liquidity (refer to Note 7 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for more detail). We believe our cash flow from operations and our available borrowings will be adequate to meet our liquidity needs for the next twelve months. However, access to our Revolver is dependent upon our meeting financial and non-financial covenants, summarized below, and our cash flow from operations is heavily dependent upon billing and collection of our accounts receivable. Significant changes or limitations in collections or loss of our ability to access our revolver could materially negatively impact liquidity and our ability to fund our working capital needs. Our primary use of short-term liquidity includes debt service and working capital needs sufficient to pay for materials, labor, services or subcontractors prior to receiving payments from our customers. There can be no assurance that sufficient capital will continue to be available in the future or that it will be available at terms acceptable to us. Failure to meet covenant obligations could result in elimination of access to our Senior Credit Facility, which would materially affect our future expansion strategies and our ability to meet our operational obligations.

Management believes Days Sales Outstanding (“DSO”) is an appropriate way to measure our billing and collections effectiveness. DSO measures the efficiency in collecting our receivables as of the period end date and is calculated based on average daily revenue for the most recent quarter and accounts receivable, net of customer advances, as of the balance sheet date. DSO as of March 30, 2012 was 68 days as compared to 69 days as of December 30, 2011.

We expect our cash position for the remainder of calendar year 2012 to be positively impacted by improvements in the payment cycle for our receivables, which will be partially offset by working capital increases from growth in the business and our interest payments on the Senior Credit Facility and the senior unsecured notes (“Senior Unsecured Notes”). Interest payments are expected to be far less during calendar year 2012 as a result of the $147.3 million principal prepayments made during the year ended December 30, 2011.

We have sufficient net operating losses (“NOLs”) and foreign tax credit carryovers to offset our federal income tax liability for calendar year 2012. As such, we do not expect to make any federal income tax payments for calendar year 2012.

Cash Flow Analysis

(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Net cash (used in) provided by operating activities	$	(9,952	)	$	25,832
Net cash used in investing activities		(2,595	)		(281	)
Net cash provided by (used in) financing activities		80,907			(56,348	)

Cash Flows

Cash used in operating activities during the three months ended March 30, 2012 was $10.0 million as compared to cash provided by operating activities of $25.8 million during the three months ended April 1, 2011. On a comparative basis, cash flow from operations during the three months ended March 30, 2012 was lower than during the three months ended April 1, 2011 due to lower distributions from affiliates and the absence of significant tax refunds, partially offset by positive changes in working capital. Cash used in operations for the three months ended March 30, 2012 was primarily due to an increase in working capital resulting from the growth in revenue out pacing our accounts receivables collections well as cash expended to reduce our accounts payable, partially offset by a release of restricted cash and the utilization of prepaid expenses. Cash provided by operating activities during the three months ended April 1, 2011 benefited from $46.0 million in refunds primarily related to the approved change in accounting method (“CIAM”) with the Internal Revenue Service (“IRS”) partially offset by slower collections of accounts receivable due the ongoing billing efforts with the DoS and DoD.

Cash used in investing activities during the three months ended March 30, 2012 and April 1, 2011 was $2.6 million and $0.3 million, respectively. Cash used investing activities during the three months ended March 30, 2012 was primarily the result of fixed asset purchases and capital contributions to the PaTH and Mission Readiness joint ventures. Cash used in investing activities during the three months ended April 1, 2011 was primarily the result of fixed asset and software purchases, partially offset by a $1.5 million return of capital from the CRS joint venture.

41

Cash provided by financing activities during the three months ended March 30, 2012 was $80.9 million compared to $56.3 million of cash used in financing activities during the three months ended April 1, 2011. Cash provided by financing activities during the three months ended March 30, 2012 was primarily the result of $90.0 million of borrowings under our Revolver to provide additional liquidity as we completed our financial statements. Cash used in financing activities during the three months ended April 1, 2011 was primarily driven by a $48.6 million prepayment on our Term Loan in addition to a $1.4 million quarterly principal payment.

Financing

As of March 30, 2012, our debt was comprised of (i) $417.3 million of a Term Loan principal associated with our Senior Credit Facility, (ii) $455.0 million of Senior Unsecured Notes and (iii) $0.6 million of senior subordinated notes. We also had Revolver borrowings during the three months ended March 30, 2012 with the maximum amount borrowed of $90.0 million and $90.0 million outstanding as of March 30, 2012. These borrowings were for working capital requirements resulting primarily from the timing of customer collections, vendor disbursements and to provide short term liquidity as we continued work on closing the financials for 2011 and completed the filing of our 2011 Annual Report. As of March 30, 2012 and December 30, 2011, the additional available borrowing capacity under the Senior Credit Facility was approximately $20.2 million and $109.6 million, respectively, which gives effect to $39.8 million and $40.4 million, respectively, in letters of credit.

The Senior Credit Facility includes a $570 million Term Loan facility (“Term Loan”) running from July 7, 2010 through July 7, 2016 with a $150 million revolving credit facility (“Revolver”) running from July 7, 2010 through July 7, 2014. In October of 2011, we made a principal prepayment of $48.7 million under the Senior Credit Facility that eliminated all future quarterly amortization payments until maturity.

We incur quarterly interest payments on both the Term Loan and the Revolver comprised of (i) Revolver borrowings, (ii) letter of credit commitments and (iii) unused commitment fees. Refer to Note 7 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for additional information related to the Senior Credit Facility.

The Senior Unsecured Notes carry $455 million of principal with a 10.375% interest rate. This Indenture runs from July 7, 2010 through July 1, 2017 with the entire principal balance due on July 1, 2017. The interest payments are payable semi-annually on January 1st and July 1st. The first interest payment was made in January 2011.

We or our affiliates may, from time to time, purchase our Senior Unsecured Notes. Any such future purchases may be made through open market or privately negotiated transactions with third parties or pursuant to one or more tender or exchange offers or otherwise, upon such terms and at such prices as we or any such affiliates may determine.

In addition to the Senior Credit Facility and Senior Unsecured Notes, $0.6 million of our pre-merger 9.5% senior subordinated notes remain outstanding as of March 30, 2012.

The weighted-average interest rate as of March 30, 2012 for our debt was 8.4%, excluding the impact of deferred financing fees. There were no interest rate hedges in place during the three months ended March 30, 2012.

Debt Covenants and Other Matters

The Senior Credit Facility contains financial, as well as non-financial, affirmative and negative covenants that we believe are usual and customary. The negative covenants in the Senior Credit Facility include, among other things, limits on our ability to:

• declare dividends and make other distributions;

• redeem or repurchase our capital stock;

• prepay, redeem or repurchase certain of our indebtedness;

• grant liens;

• make loans or investments (including acquisitions);

• incur additional indebtedness;

• modify the terms of certain debt;

• restrict dividends from our subsidiaries;

• change our business or business of our subsidiaries;

• merge or enter into acquisitions;

42

• sell our assets;

• enter into transactions with our affiliates; and

• make capital expenditures.

In addition, the Senior Credit Facility stipulates a maximum total leverage ratio, as defined in the Senior Credit Facility, and minimum interest coverage ratio, as defined in the Senior Credit Facility, that we must maintain. As of March 30, 2012, we were in compliance with our financial covenants.

The total leverage ratio is the Consolidated Total Debt, as defined in the Senior Credit Facility, less unrestricted cash and cash equivalents (up to $50 million) to Consolidated Earnings Before Interest Taxes Depreciation and Amortization (“Consolidated EBITDA”), as defined in the Senior Credit Facility, for the applicable period. Our total leverage ratio could not be greater than 5.5 to 1.0 for the period of July 3, 2010 to June 29, 2012. After June 29, 2012, the maximum total leverage ratio diminishes either quarterly or semi-annually.

The interest coverage ratio is the ratio of Consolidated EBITDA to Consolidated Interest Expense, as defined in the Senior Credit Facility. The interest coverage ratio must not be less than 1.7 to 1.0 for the period of July 3, 2010 to June 29, 2012. The minimum interest ratio increases either quarterly or semi-annually beginning June 29, 2012.

In the event we fail to comply with the covenants specified in the Senior Credit Facility and the Indenture governing our Senior Unsecured Notes, we may be in default. As of December 30, 2011, the Company was in compliance with all of its debt agreements.

As of March 30, 2012, we were in default under our Senior Credit Facility in connection with the failure to deliver to the Administrative Agent the financial statements, reports and other documents as required with respect to the fiscal year ended December 30, 2011. The default was cured with the filing of the 2011 Annual Report to the SEC on April 9, 2012 and did not impact any other debt.

Non-GAAP Measures

We define EBITDA as GAAP net income attributable to Delta Tucker Holdings, Inc. adjusted for interest expense, taxes and depreciation and amortization. Adjusted EBITDA is calculated by adjusting EBITDA for the items described in the table below. We use EBITDA and Adjusted EBITDA as supplemental measures in the evaluation of our business and believe that EBITDA and Adjusted EBITDA provide a meaningful measure of operational performance on a consolidated basis because it eliminates the effects of period to period changes in taxes, costs associated with capital investments and interest expense and is consistent with one of the measures we use to evaluate management’s performance for incentive compensation. In addition, Adjusted EBITDA as presented in the table below corresponds to the definition of Consolidated EBITDA used in the Senior Secured Credit Facilities and the definition of EBITDA used in the Indenture governing the Senior Unsecured Notes to test the permissibility of certain types of transactions, including debt incurrence. Neither EBITDA nor Adjusted EBITDA is a financial measure calculated in accordance with GAAP. Accordingly, they should not be considered in isolation or as substitutes for net income attributable to Delta Tucker Holdings, Inc. or other financial measures prepared in accordance with GAAP.

Management believes these non-GAAP financial measures are useful in evaluating operating performance and are regularly used by security analysts, institutional investors and other interested parties in reviewing the Company. Non-GAAP financial measures are not intended to be a substitute for any GAAP financial measure and, as calculated, may not be comparable to other similarly titled measures of the performance of other companies. When evaluating EBITDA and Adjusted EBITDA, investors should consider, among other factors, (i) increasing or decreasing trends in EBITDA and Adjusted EBITDA, (ii) whether EBITDA and Adjusted EBITDA have remained at positive levels historically, and (iii) how EBITDA and Adjusted EBITDA compare to our debt outstanding. The non-GAAP measures of EBITDA and Adjusted EBITDA do have certain limitations. They do not include interest expense, which is a necessary and ongoing part of our cost structure resulting from the incurrence of debt. EBITDA and Adjusted EBITDA also exclude tax, depreciation and amortization expenses. Because these are material and recurring items, any measure, including EBITDA and Adjusted EBITDA, which excludes them has a material limitation. To mitigate these limitations, we have policies and procedures in place to identify expenses that qualify as interest, taxes, loss on debt extinguishments, a portion of other expense related to interest rate swap losses, and depreciation and amortization and to approve and segregate these expenses from other expenses to ensure that EBITDA and Adjusted EBITDA are consistently reflected from period to period. Our calculation of EBITDA and Adjusted EBITDA may vary from that of other companies. Therefore, our EBITDA and Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. EBITDA and Adjusted EBITDA do not give effect to the cash we must use to service our debt or pay income taxes and thus does not reflect the funds generated from operations or actually available for capital investments.

The following table provides a reconciliation of net income attributable to Delta Tucker Holdings, Inc. and EBITDA and Adjusted EBITDA for the periods included below:

43

Delta Tucker Holdings, Inc.

Unaudited Adjusted EBITDA

	Delta Tucker Holdings, Inc.
	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
(Amounts in thousands)	(unaudited)
Net income attributable to Delta Tucker Holdings, Inc.	$	5,575		$	4,908
Provision for income tax		4,797			3,575
Interest expense, net of interest income		21,652			23,431
Depreciation and amortization(1)		12,956			13,523
EBITDA	$	44,980		$	45,437
Non-recurring or unusual gains or losses or income or expenses and non-cash impairments (2)		215			3,320
Changes due to fluctuation in foreign exchange rates		80			10
Earnings from affiliates not received in cash		(3,101	)		7
Employee non-cash compensation, severance, and retention expense		924			7,375
Management fees (3)		177			454
Acquisition accounting and Merger-related items (4)		(1,851	)		(1,052	)
Other		(42	)		3
Adjusted EBITDA	$	41,382		$	55,554

(1) Amount includes certain depreciation and amortization amounts which are classified as Cost of services in our Unaudited Condensed Consolidated Statements of Operations.

(2) Includes certain income and expense items, as defined in the Indenture.

(3) Amount represents management fees paid to Cerberus Operations and Advisory Company.

(4) Includes the amortization of intangibles arising pursuant to ASC 805 -Business Combination.

44

Off Balance Sheet Arrangements

As of March 30, 2012, we did not have any material off-balance sheet arrangements as defined under SEC rules.

Critical Accounting Policies and Estimates

The process of preparing financial statements in conformity with GAAP requires the use of estimates and assumptions to determine reported amounts of certain assets, liabilities, revenue and expenses and the disclosure of related contingent assets and liabilities. These estimates and assumptions are based upon information available at the time of the estimates or assumptions, including our historical experience, where relevant. These significant estimates and assumptions are reviewed quarterly by management. This evaluation process includes a thorough review of key estimates and assumptions used in preparing our financial statements. Because of the uncertainty of factors surrounding the estimates, assumptions and judgments used in the preparation of our financial statements, actual results may differ from the estimates, and the difference may be material.

Our critical accounting policies and estimates are those policies and estimates that are both most important to our financial condition and results of operations and require the most difficult, subjective or complex judgments on the part of management in their application, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

For a discussion of our critical accounting policies and estimates, please refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations and Notes to Consolidated Financial Statements included in the Company’s 2011 Annual Report. Our accounting policies and any new accounting pronouncements are further discussed in Note 1 to the unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Accounting Developments

We have presented the information about accounting pronouncements not yet implemented in Note 1 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

There has been no significant change in our exposure to market risk during the three months ended March 30, 2012. For discussion of our exposure to market risk, refer to Item 7A. Quantitative and Qualitative Disclosures about Market Risk contained in the Company’s 2011 Annual Report.

ITEM 4. CONTROLS AND PROCEDURES.

Disclosure Controls and Procedures. The Company maintains disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in reports filed under the Securities Exchange Act of 1934 (the “Act”) is recorded, processed, summarized and reported within the specified time periods and accumulated and communicated to management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Our management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of its disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Act, for the period ended March 30, 2012. Based on the evaluation performed, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective.

Changes in Internal Control Over Financial Reporting. There have been no changes in our internal control over financial reporting (as such term is defined in rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION.

ITEM 1. LEGAL PROCEEDINGS.

Information related to various commitments and contingencies is described in Note 8 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

45

ITEM 1A. RISK FACTORS.

There have been no material changes in risk factors from those described in “Risk Factors” disclosed in our 2011 Annual Report.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. MINE SAFETY DISCLOSURES.

Not applicable.

ITEM 5. OTHER INFORMATION.

None.

46

ITEM 6. EXHIBITS.

The following exhibits are filed as part of, or incorporated by reference into, the Quarterly Report on Form 10-Q.

Exhibit No.	Description
31.1*	Certification of the Chief Executive Officer of Delta Tucker Holdings, Inc. pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of the Chief Financial Officer of Delta Tucker Holdings, Inc. pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*	Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS XBRL**	Instance document
101.SCH XBRL**	Taxonomy Extension Schema
101.CAL XBRL**	Taxonomy Extension Calculation Linkbase
101.DEF XBRL**	Taxonomy Extension Definition Linkbase
101.LAB XBRL**	Taxonomy Extension Labels Linkbase
101.PRE XBRL**	Taxonomy Extension Presentation Linkbase

* Filed herewith

** Pursuant to applicable securities laws and regulations, the Company is deemed to have complied with the reporting obligation relating to the submission of interactive data files in such exhibits and is not subject to liability under any anti-fraud provisions of the federal securities laws as long as the Company has made a good faith attempt to comply with the submission requirements and promptly amends the interactive data files after becoming aware that the interactive data files fail to comply with the submission requirements. Users of this data are advised that, pursuant to Rule 406T, these data files are deemed not filed and otherwise are not subject to liability.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Date: May 14, 2012	DELTA TUCKER HOLDINGS, INC.
	/s/ William T. Kansky
	William T. Kansky
	Senior Vice President and Chief Financial Officer

47

EX-31.1

Exhibit 31.1

CERTIFICATION

PERSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Steven F. Gaffney, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Delta Tucker Holdings, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 14, 2012

/s/  Steven F. Gaffney

Steven F. Gaffney

Chairman of the Board and Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATION

PERSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, William T. Kansky, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Delta Tucker Holdings, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 14, 2012

/s/  William T. Kansky

William T. Kansky

Senior Vice President and Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Steven F. Gaffney, Chairman of the Board and Chief Executive Officer of Delta Tucker Holdings, Inc. (the “Company”), certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) the Quarterly Report of the Company on Form 10-Q for the period ended March 30, 2012, as filed with the Securities and Exchange Commission on the date hereof (the “Quarterly Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date May 14, 2012	/s/ Steven F. Gaffney
	Steven F. Gaffney
	Chairman of the Board and Chief Executive Officer

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, William T. Kansky, Senior Vice President and Chief Financial Officer of Delta Tucker Holdings, Inc. (the “Company”), certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) the Quarterly Report of the Company on Form 10-Q for the period ended March 30, 2012, as filed with the Securities and Exchange Commission on the date hereof (the “Quarterly Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: May 14, 2012	/s/ William T. Kansky
	William T. Kansky
	Senior Vice President and Chief Financial Officer

XML

Composition Of Certain Financial Statement Captions

3 Months Ended

Mar. 30, 2012

Composition Of Certain Financial Statement Captions [Abstract]

Composition Of Certain Financial Statement Captions

Note 2 — Composition of Certain Financial Statement Captions

The following tables present financial information of certain consolidated balance sheet captions.

Prepaid expenses and other current assets — Prepaid expenses and other current assets were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Prepaid expenses	$	29,051	$	38,092
Prepaid income taxes		1,241		2,236
Inventories		6,700		7,005
Assets held for sale		10,987		11,084
Work-in-process		6,745		10,223
Joint venture receivables		1,132		3,959
Favorable contracts		3,596		4,825
Other current assets		12,174		11,453
Total prepaid expenses and other current assets	$	71,626	$	88,877

Prepaid expenses include prepaid insurance, prepaid vendor deposits, and prepaid rent, none of which individually exceed 5% of current assets. Prepaid income taxes represent refunds expected through the remainder of the year.

Assets held for sale is made up of seven helicopters, valued at $8.2 million, that were not deployed on existing programs as of March 30, 2012, as well as aircraft parts inventory related to our former Life Cycle Support Services ("LCCS") Navy contract.

Property and equipment, net — Property and equipment, net were:

	As Of
(Amounts in thousands)	March 30, 2012			December 30, 2011
Helicopters	$	8,087		$	8,087
Computers and other equipment		10,106			9,524
Leasehold improvements		9,479			9,367
Office furniture and fixtures		4,744			4,738
Gross property and equipment		32,416			31,716
Less accumulated depreciation		(8,990	)		(7,632	)
Total property and equipment, net	$	23,426		$	24,084

Depreciation expense was $1.4 million and $1.4 million during the three months ended March 30, 2012 and April 1, 2011, respectively, including certain depreciation amounts classified as Cost of services.

Other assets, net — Other assets, net were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Deferred financing costs, net	$	30,765	$	32,710
Investment in affiliates		31,146		27,700
Palm promissory notes, long-term portion		4,980		5,307
Other		1,252		2,006
Total other assets	$	68,143	$	67,723

Deferred financing cost is amortized through interest expense. Amortization related to deferred financing costs was $1.9 million and $2.1 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Deferred financing costs were reduced during the three months ended April 1, 2011 by $2.4 million related to the pro rata write–off of financing costs to loss on early extinguishment of debt as a result of the prepayment on the term loan in prior year. No prepayments have been made during the three months ended March 30, 2012. See Note 7 to our unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for further discussion of our debt.

Accrued payroll and employee costs — Accrued payroll and employee costs were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Wages, compensation and other benefits	$	117,258	$	102,427
Accrued vacation		20,503		26,077
Accrued contributions to employee benefit plans		896		523
Total accrued payroll and employee costs	$	138,657	$	129,027

Other accrued liabilities — Accrued liabilities were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Deferred revenue and customer liability	$	15,382	$	12,084
Insurance expense		46,756		48,715
Interest expense		12,645		24,480
Unfavorable contract liability		6,497		6,867
Contract losses		11,295		6,456
Legal matters		4,607		4,782
Subcontractor retention		8,804		5,927
Financed insurance		8,984		17,804
Other		20,969		22,060
Total other accrued liabilities	$	135,939	$	149,175

Deferred revenue is primarily due to payments in excess of revenue recognized related to customer advances. Other is comprised of Accrued Rent and Workers Compensation related claims and other individual balances that are not individually material to the consolidated financial statements.

Other liabilities — Other long-term liabilities were:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Unfavorable contract liability	$	4,051	$	6,761
Unrecognized tax benefit		2,614		2,614
Unfavorable lease accrual		6,826		14,631
Other		3,142		3,626
Total other liabilities	$	16,633	$	27,632

XML

Basis Of Presentation And Accounting Policies

3 Months Ended

Mar. 30, 2012

Basis Of Presentation And Accounting Policies [Abstract]

Basis Of Presentation And Accounting Policies

Note 1 — Basis of Presentation and Accounting Policies

Basis of Presentation

Delta Tucker Holdings, Inc., ("Holdings"), the parent of DynCorp International Inc., through its subsidiaries (together, "the Company"), provides defense and technical services and government outsourced solutions primarily to U.S. government agencies domestically and internationally. The Company was incorporated in the state of Delaware on April 1, 2010. Primary customers include the U.S. Department of Defense ("DoD"), the U.S. Department of State ("DoS"), and other government agencies, including foreign governments and commercial customers. Unless the context otherwise indicates, references herein to "we," "our," "us," or "the Company" refer to Delta Tucker Holdings, Inc. and our consolidated subsidiaries.

The unaudited condensed consolidated financial statements include the accounts of the Company and our domestic and foreign subsidiaries. These consolidated financial statements have been prepared, without audit, pursuant to accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.

Certain information and footnote disclosures normally included in financial statements, prepared in accordance with GAAP, have been condensed or omitted pursuant to such rules and regulations. However, we believe that all disclosures are adequate to make the information presented not misleading. These unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and the related notes thereto included in the Company's 2011 Annual Report.

In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary to fairly present our financial position as of March 30, 2012 and December 30, 2011, the results of operations for the three months ended March 30, 2012 and April 1, 2011 and cash flows for the three months ended March 30, 2012 and April 1, 2011 have been included. The results of operations and the cash flows for the three months ended March 30, 2012 are not necessarily indicative of the results to be expected for the full calendar year or for any future periods. We use estimates and assumptions required for preparation of the financial statements. The estimates are primarily based on historical experience and business knowledge and are revised as circumstances change. However, actual results could differ from the estimates.

Principles of Consolidation

The consolidated financial statements include the accounts of both our domestic and foreign subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. The Company has investments in joint ventures that are variable interest entities ("VIEs"). The VIE investments are accounted for in accordance with Financial Accounting Standards Board ("FASB") Codification ("ASC") 810 — Consolidation. In cases where the Company has (i) the power to direct the activities of the VIE that most significantly impact its economic performance and (ii) the obligation to absorb losses or the right to receive benefits from the entity that could potentially be significant to the VIE, the Company consolidates the entity. Alternatively, in cases where all of the aforementioned criteria are not met, the investment is accounted for under the equity method.

We classify our equity method investees in two distinct groups based on management's day-to-day involvement in the operations of each entity and the nature of each joint venture's business. If the joint venture is deemed to be an extension of one of our strategic business Groups and operationally integral to the business, our share of the joint venture's earnings is reported within operating income in "Earnings from equity method investees" in the consolidated statement of operations. If the Company considers our involvement less significant, our share of the joint venture's net earnings is reported in "Other income, net" in the consolidated statement of operations.

Noncontrolling interest

We record the impact of our partners' interest in less than wholly owned consolidated joint ventures as noncontrolling interest. Currently DynCorp International FZ-LLC ("DIFZ") is our only consolidated joint venture for which we do not own 100% of the entity. On March 15, 2012, we entered into a non-cash dividend distribution transaction with Cerberus Series Four Holdings, LLC and Cerberus Partners II, L.P., in which we distributed half of our 50% ownership in DIFZ. We now hold 25% ownership interest in DIFZ. We continue to consolidate DIFZ as we still exercise power over activities that significantly impact DIFZ's economic performance and have the obligation to absorb losses or receive benefits of DIFZ that could potentially be significant to DIFZ. Noncontrolling interest is presented on the face of the statement of operations as an increase or reduction in arriving at "Net income attributable to Delta Tucker Holdings, Inc." Noncontrolling interest on the balance sheet is located in the equity section. See Note 10 to our unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for further information regarding DIFZ.

Accounting Policies

There have been no material changes to our significant accounting policies, as compared to the significant accounting policies described in our 2011 Annual Report, except for the adoption of ASU No. 2011-04—Fair Value Measurements and ASU No. 2011-05—Presentation of Comprehensive Income as discussed in "Accounting Developments" below.

Accounting Developments

Pronouncements Implemented

On May 12, 2011, the FASB issued ASU No. 2011-04—Fair Value Measurements. The ASU was issued as a joint effort by the FASB and International Accounting Standards Board ("IASB") to develop a single converged fair value framework. The ASU provides guidance on how and when to measure fair value and the required disclosures. There are few differences between the ASU and the international counterpart. While the ASU is largely consistent with existing fair value measurement principles under U.S. GAAP, it expands ASC 820's existing disclosure requirements for fair value measurements and makes other amendments. Many of these amendments are being made to eliminate unnecessary wording differences between U.S. GAAP and IFRS. However, some could change how the fair value measurement guidance in ASC 820 is applied. The ASU is effective for interim and annual periods beginning after December 15, 2011, for public entities. We adopted ASU No. 2011-04 during the quarter ended March 30, 2012.

In June 2011, the FASB issued ASU No. 2011-05—Presentation of Comprehensive Income. The ASU amends FASB ASC 220, Comprehensive Income, to eliminate the option to present components of other comprehensive income ("OCI") as part of the statement of changes in stockholders' equity, require presentation of each component of net income and each component of OCI (and their respective totals) either in a single continuous statement or in two separate statements, and require presentation of reclassification adjustments on the face of the statement. The amendments do not change the option to present components of OCI either before or after related income tax effects; they do not change the items that must be reported in OCI, when an item of OCI should be reclassified to net income, or the computation of earnings per share. On October 21, 2011, the FASB issued a deferral of the new requirement to present reclassifications of OCI on the face of the income statement. Companies were still required to adopt the other requirements contained in the new accounting standard for the presentation of comprehensive income. The amendments made are applied retrospectively and are effective for SEC registrants for fiscal years and interim periods beginning after December 15, 2011, with early adoption permitted. We adopted ASU No. 2011-05 during the quarter ended March 30, 2012 and chose to present comprehensive income as two separate but consecutive statements. See the Statements of Operations and Statements of Comprehensive Income.

XML

Condensed Consolidated Statements Of Operations (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 30, 2012	Apr. 01, 2011
Condensed Consolidated Statements Of Operations [Abstract]
Revenue	$ 1,047,066	$ 884,324
Cost of services	(966,610)	(806,191)
Selling, general and administrative expenses	(38,151)	(37,527)
Depreciation and amortization expense	(12,560)	(13,131)
Earnings from equity method investees	210	4,726
Operating income	29,955	32,201
Interest expense	(21,690)	(23,506)
Loss on early extinguishment of debt		(2,397)
Interest income	38	75
Other income, net	3,373	2,848
Income before income taxes	11,676	9,221
Provision for income taxes	(4,797)	(3,575)
Net income	6,879	5,646
Noncontrolling interest	(1,304)	(738)
Net income attributable to Delta Tucker Holdings, Inc.	$ 5,575	$ 4,908

XML

Condensed Consolidated Statements Of Cash Flows (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 30, 2012	Apr. 01, 2011
Cash flows from operating activities
Net income	$ 6,879	$ 5,646
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	12,956	13,523
Loss on early extinguishment of debt		2,397
Amortization of deferred loan costs	1,945	2,134
Loss on disposition of assets, net	15	656
Earnings from equity method investees	(3,519)	(6,790)
Distributions from affiliates	418	7,043
Deferred income taxes	3,337	2,473
Other	(2,056)	614
Changes in assets and liabilities:
Restricted cash	9,114	(14,683)
Accounts receivable	(46,434)	(61,508)
Prepaid expenses and other current assets	15,309	18,336
Accounts payable and accrued liabilities	(11,142)	7,930
Income taxes receivable	3,226	48,061
Net cash (used in) provided by operating activities	(9,952)	25,832
Cash flows from investing activities
Purchase of property and equipment, net	(1,784)	(862)
Proceeds from sale of property, plant, and equipment	7	41
Purchase of software		(957)
Return of capital from equity method investees		1,497
Contributions to equity method investees	(818)
Net cash used in investing activities	(2,595)	(281)
Cash flows from financing activities
Borrowings on long-term debt	285,700	55,600
Payments on long-term debt	(195,700)	(105,600)
Borrowings related to financed insurance	5,041
Payments related to financed insurance	(13,860)	(5,933)
Payment of dividends to noncontrolling interest	(274)	(415)
Net cash provided by (used in) financing activities	80,907	(56,348)
Net increase (decrease) in cash and cash equivalents	68,360	(30,797)
Cash and cash equivalents, beginning of period	70,205	52,537
Cash and cash equivalents, end of period	138,565	21,740
Income taxes received, net payments	1,475	46,672
Interest paid	$ 31,235	$ 32,320

XML

Condensed Consolidated Statement Of Equity (USD $) In Thousands, except Share data	Common Stock [Member]	Additional Paid-In Capital [Member]	Accumulated Deficit [Member]	Accumulated Other Comprehensive Income [Member]	Total Equity Attributable To Delta Tucker Holdings, Inc.	Noncontrolling Interest [Member]	Total
Balance at Dec. 30, 2011		$ 550,951	$ (98,593)	$ (59)	$ 452,299	$ 5,186	$ 457,485
Balance (shares) at Dec. 30, 2011							100
Comprehensive income attributable to Delta Tucker Holdings, Inc.			5,575	135	5,710		5,710
Noncontrolling interests						1,304	1,304
DIFZ financing, net of tax		103			103		103
Distribution to affiliates of Parent		(1,998)			(1,998)	696	(1,302)
Dividends declared to noncontrolling interest						(548)	(548)
Balance at Mar. 30, 2012		$ 549,056	$ (93,018)	$ 76	$ 456,114	$ 6,638	$ 462,752
Balance, (shares) at Mar. 30, 2012							100

XML

Condensed Consolidated Statements Of Comprehensive Income (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 30, 2012	Apr. 01, 2011
Condensed Consolidated Statements Of Comprehensive Income [Abstract]
Net income	$ 6,879	$ 5,646
Other comprehensive income:
Currency translation adjustment	196	440
Other comprehensive income, before tax	196	440
Income tax expense related to items of other comprehensive income	(61)	(164)
Other comprehensive income	135	276
Comprehensive income	7,014	5,922
Noncontrolling interest	(1,304)	(738)
Comprehensive income attributable to Delta Tucker Holdings, Inc.	$ 5,710	$ 5,184

XML

Related Parties, Joint Ventures And Variable Interest Entities

3 Months Ended

Mar. 30, 2012

Related Parties, Joint Ventures And Variable Interest Entities [Abstract]

Related Parties, Joint Ventures And Variable Interest Entities

Note 10 — Related Parties, Joint Ventures and Variable Interest Entities

Consulting Fee

The Company has a Master Consulting and Advisory Services agreement ("COAC Agreement") with Cerberus Operations and Advisory Company, LLC, where pursuant to the terms of the agreement, they make personnel available to us for the purpose of providing reasonably requested business advisory services. The services are priced on a case by case basis depending on the requirements of the project and agreements in pricing. We incurred $0.6 million and $0.5 million in expenses for Cerberus consulting fees during the three months ended March 30, 2012 and April 1, 2011, respectively.

Joint Ventures and Variable Interest Entities

PaTH is a joint venture formed in May 2006 with two other partners for the purpose of procuring government contracts with the Federal Emergency Management Authority.

CRS is a joint venture formed in March 2006 with two other partners for the purpose of procuring government contracts with the U.S. Navy.

The GRS joint venture was formed in August of 2010 with one partner, for the purpose of procuring government contracts with the U.S. Navy. During the year ended December 30, 2011, this joint venture was selected as one of four contractors for an IDIQ multiple award contract. The total potential value of the contract is $900.0 million over five years.

Mission Readiness is a joint venture formed in September 2010 with three members for the purpose of procuring government contracts with the DoD. Subsequent to formation, a fourth member joined the joint venture. Mission Readiness is currently pursuing a significant contract for which the potential customer requested a 100% performance guarantee from one of the joint venture members. We agreed to provide this guarantee in exchange for similar guarantees from each of the joint venture members. The fair value of our guarantee to the potential customer was determined to be zero at the inception of the contract, thus the related liability was also determined to be zero. There is no value assigned to the guarantees provided to us from the other joint venture members.

GLS is a joint venture formed in August 2006 with one partner, McNeil, for the purpose of procuring government contracts with the U.S. Army. We incur significant costs on behalf of GLS related to the normal operations of the venture. However, these costs typically support revenue billable to our customer. GLS is not a guarantor under our Senior Credit Facility or our Senior Unsecured Notes in accordance with the agreement.

Babcock is a joint venture formed in January 2005 and currently provides services to the British Ministry of Defence.

Receivables due from our unconsolidated joint ventures, including GLS, totaled $1.1 million and $3.9 million as of March 30, 2012 and December 30, 2011, respectively. These receivables are a result of items purchased and services rendered by us on behalf of our unconsolidated joint ventures, including GLS. We have assessed these receivables as having minimal collection risk based on our historic experience with these joint ventures and our inherent influence through our ownership interest. The related revenue we earned from our unconsolidated joint ventures, including GLS, totaled $1.4 million and $3.8 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Additionally, we earned $3.5 million and $6.8 million in equity method income (includes operationally integral and non-integral income) during the three months ended March 30, 2012 and April 1, 2011.

GLS' revenue was $15.0 million and $126.4 million during the three months ended March 30, 2012 and April 1, 2011, respectively. GLS' operating income and net income was $0.8 million and $0.8 million, respectively, during the three months ended March 30, 2012. GLS' operating income and net income was $9.2 million and $9.2 million, respectively, during the three months ended April 1, 2011. As a result of the impairment recorded in September 2011, we no longer recognized any earnings related to GLS, until we receive cash through dividend distributions.

On October 5, 2011, the DCAA issued GLS a Form 1 in the amount of $95.9 million which pertains to potential inconsistencies of certain contractual requirements. As a result of the Form 1, the customer informed GLS it would withhold a portion of outstanding invoices until the Form 1 is resolved.

On February 8, 2012, the DCAA issued GLS a second Form 1 in the amount of $102.0 million, asserting inconsistencies with labor related costs for the fiscal year ended April 3, 2009. The customer has withheld $5.0 million, until this issue is resolved. GLS does not agree with the DCAA's findings on either of the Form 1s and is currently working with the DCAA and the customer to provide clarification and resolve both matters.

As of December 30, 2011, we owned 50% of DIFZ. On March 15, 2012, we entered into a non-cash dividend distribution transaction with Cerberus Series Four Holdings, LLC and Cerberus Partners II, L.P., in which we distributed half of our 50% ownership in DIFZ. As a result of the distribution we now hold 25% ownership. We recognized the distribution as an increase in noncontrolling interest and a reduction to our Additional-paid-in-capital, given our Accumulated deficit. The transaction also resulted in the transfer of a portion of DIFZ's deferred tax assets totaling approximately $1.3 million. We continue to consolidate DIFZ as we still exercise power over activities that significantly impact DIFZ's economic performance and have the obligation to absorb losses or receive benefits of DIFZ that could potentially be significant to DIFZ as we continue to incur significant costs on behalf of DIFZ related to our normal operations. The vast majority of these costs are considered direct contract costs and thus billable on several of our contracts supported by DIFZ services.

We currently hold a promissory note from Palm Trading Investment Corp, which had an aggregate initial value of $9.2 million. The note is included in (i) Prepaid expenses and other current assets and in (ii) Other assets on our unaudited condensed consolidated balance sheet for the short and long-term portions, respectively. The loan balance outstanding was $6.0 million and $6.0 million as of March 30, 2012 and December 30, 2011, respectively, reflecting the initial value plus accrued interest, less payments against the promissory notes. The fair value of the notes receivable is not materially different from its carrying value.

The following tables' presents selected financial information for DIFZ as of March 30, 2012 and December 30, 2011 and for the three months ended March 30, 2012 and April 1, 2011:

		Three Months Ended		Three Months Ended
	As of
(Amounts in millions)	March 30, 2012		December 30, 2011
Assets	$	47.0	$	31.2
Liabilities		42.3		27.3
(Amounts in millions)	Three Months Ended March 30, 2012		Three Months Ended April 1, 2011
Revenue	$	124.5	$	116.3

We account for our investments in VIE's in accordance with ASC 810—Consolidation. In cases where we have (i) the power to direct the activities of the VIE that most significantly impact its economic performance and (ii) the obligation to absorb losses of the VIE that could potentially be significant or the right to receive benefits from the entity that could potentially be significant to the VIE, we consolidate the entity. Alternatively, in cases where all of the aforementioned criteria are not met, the investment is accounted for under the equity method. As of March 30, 2012, we accounted for PaTH, CRS, Babcock, GRS, Mission Readiness LLC and GLS as equity method investments. Alternatively, we consolidated DIFZ based on the aforementioned criteria. We present our share of the PaTH, CRS, GRS, Mission Readiness LCC and GLS earnings in Earnings from unconsolidated affiliates as these joint ventures are considered operationally integral. Alternatively, we present our share of the Babcock earnings in Other income, net as it is not considered operationally integral.

The following tables presents selected financial information for our equity method investees as of March 30, 2012 and December 30, 2011 and for the three months ended March 30, 2012 and April 1, 2011:

		Three Months Ended		Three Months Ended
	As of
(Amounts in millions)	March 30, 2012		December 30, 2011
Current assets	$	152.5	$	146.3
Total assets		152.6		146.4
Current liabilities		78.1		76.6
Total liabilities		79.1		77.0
(Amounts in millions)	Three Months Ended March 30, 2012		Three Months Ended April 1, 2011
Revenue	$	90.8	$	191.9
Net income		4.6		11.8

Many of our VIEs only perform on a single contract. The modification or termination of a contract under a VIE could trigger an impairment in the fair value of our investment in unconsolidated subsidiaries. In the aggregate, our maximum exposure to losses as a result of our investment consists of our (i) $31.1 million investment in unconsolidated subsidiaries, (ii) $1.1 million in receivables from our unconsolidated joint ventures, (iii) $6.0 million note receivable from Palm Trading Investment Corp. ("Palm") and (iv) contingent liabilities that were neither probable nor reasonably estimable as of March 30, 2012.

XML

Document And Entity Information	3 Months Ended
	Mar. 30, 2012	May 14, 2012 Common Class A [Member]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Mar. 30, 2012
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2012
Entity Registrant Name	Delta Tucker Holdings, Inc.
Entity Central Index Key	0001514226
Current Fiscal Year End Date	--12-28
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Shares Outstanding		100

XML

Collaborative Arrangements

3 Months Ended

Mar. 30, 2012

Collaborative Arrangements [Abstract]

Collaborative Arrangements

Note 11 — Collaborative Arrangements

We participate in a collaborative arrangement with CH2M Hill on the LOGCAP IV program. During 2008, we executed a subcontract and teaming agreement with CH2M Hill with respect to operations on the LOGCAP IV program, which is considered a collaborative arrangement under GAAP. The purpose of this arrangement is to share some of the risks and rewards associated with this U.S. government contract. Our current share of profits is 70%.

We account for this collaborative arrangement under ASC 808 — Collaborative Arrangements and record revenue gross as the prime contractor. The cash inflows and outflows, as well as expenses incurred, are recorded in Cost of services in the period realized. Revenue on LOGCAP IV was $478.0 million and $379.3 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Cost of services on LOGCAP IV program was $446.8 million and $355.0 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Our share of the total LOGCAP IV profits was $11.8 million and $11.8 million during the three months ended March 30, 2012 and April 1, 2011, respectively.

XML

Condensed Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Mar. 30, 2012	Dec. 30, 2011
ASSETS
Cash and cash equivalents	$ 138,565	$ 70,205
Restricted cash	1,659	10,773
Accounts receivable, net of allowances of $1,701 and $1,947, respectively	799,392	752,756
Prepaid expenses and other current assets	71,626	88,877
Total current assets	1,011,242	922,611
Property and equipment, net	23,426	24,084
Goodwill	645,603	645,603
Tradename, net	43,615	43,660
Other intangibles, net	299,300	310,740
Other assets, net	68,143	67,723
Total assets	2,091,329	2,014,421
LIABILITIES AND EQUITY
Accounts payable	265,677	275,068
Accrued payroll and employee costs	138,657	129,027
Deferred income taxes	76,017	78,912
Accrued liabilities	135,939	149,175
Income taxes payable	2,073	1,077
Total current liabilities	618,363	633,259
Long-term debt	962,909	872,909
Long-term deferred taxes	30,672	23,136
Other long-term liabilities	16,633	27,632
Total liabilities	1,628,577	1,556,936
Commitments and contingencies
Equity:
Common stock, $0.01 par value - 1,000 shares authorized and 100 shares issued and outstanding at March 30, 2012 and December 30, 2011, respectively.
Additional paid-in capital	549,056	550,951
Accumulated deficit	(93,018)	(98,593)
Accumulated other comprehensive income (loss)	76	(59)
Total equity attributable to Delta Tucker Holdings, Inc.	456,114	452,299
Noncontrolling interest	6,638	5,186
Total equity	462,752	457,485
Total liabilities and equity	$ 2,091,329	$ 2,014,421

XML

Accounts Receivable

3 Months Ended

Mar. 30, 2012

Accounts Receivable [Abstract]

Accounts Receivable

Note 5 — Accounts Receivable

Accounts receivable, net consisted of the following:

	As Of
(Amounts in thousands)	March 30, 2012		December 30, 2011
Billed	$	277,761	$	291,780
Unbilled		521,631		460,976
Total accounts receivable	$	799,392	$	752,756

Unbilled receivables as of March 30, 2012 and December 30, 2011 include $28.5 million and $25.8 million, respectively, related to costs incurred on projects for which we have been requested by the customer to begin work under a new contract or extend work under an existing contract and for which formal contracts or contract modifications have not been executed at the end of the respective periods. There were no contract claims included in the amount as of March 30, 2012 or December 30, 2011. The balance of unbilled receivables consists of costs and fees billable immediately, upon contract completion or other specified events. All of the unbilled receivables are expected to be billed and collected within one year, except items that may result in a request for equitable adjustment or a formal claim.

XML

Income Taxes

3 Months Ended

Mar. 30, 2012

Income Taxes [Abstract]

Income Taxes

Note 4 — Income Taxes

The provision for income taxes consists of the following:

		December 30, 2011			December 30, 2011
(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Current portion:
Federal	$	—		$	—
State		135			167
Foreign		1,055			778
	$	1,190		$	945
Deferred portion:
Federal	$	3,569		$	2,586
State		43			72
Foreign		(5	)		(28	)
		3,607			2,630
Provision for income taxes	$	4,797		$	3,575

Deferred tax assets and liabilities are reported as:

		December 30, 2011			December 30, 2011
	As Of
(Amounts in thousands)	March 30, 2012			December 30, 2011
Current deferred tax liabilities	$	(76,017	)	$	(78,912	)
Non-current deferred tax liabilities		(30,672	)		(23,136	)
Deferred tax liabilities, net	$	(106,689	)	$	(102,048	)

A reconciliation of the statutory federal income tax rate to our effective rate is provided below:

	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Statutory rate		35.0	%		35.0	%
State income tax, less effect of federal deduction		1.5	%		2.2	%
Noncontrolling interests		(2.3	)%		3.9	%
Nondeductible expenses		1.5	%		(2.4	)%
Other		5.4	%		0.1	%
Effective tax rate		41.1	%		38.8	%

As of March 30, 2012, we had U.S. federal and state net operating losses of approximately $42.4 million and $179.2 million, respectively. As of December 30, 2011 we had approximately $60.8 million and $197.4 million in U.S. federal and state net operating losses, respectively. Our federal net operating losses will begin to expire in 2030, and our state net operating losses will begin to expire in 2015. Approximately $1.3 million of the state net operating loss expires in 2015. The remainder will not begin to expire until 2020 or later. Additionally, at March 30, 2012 and December 30, 2011, we had foreign tax credit carry forwards of approximately $22.0 million and $20.9 million that will begin to expire in 2017. We expect to fully utilize our federal and state net operating losses as well as our foreign tax credit carry forwards prior to their expiration.

In evaluating our deferred tax assets, we assess the need for any related valuation allowances or adjust the amount of any allowances, if necessary. We assess such factors as the scheduled reversal of deferred tax liabilities (including the impact of available carry back and carry forward periods), projected future taxable income and available tax planning strategies in determining the need for or sufficiency of a valuation allowance. Based on this assessment, we concluded that no valuation allowance was necessary as of March 30, 2012.

As of March 30, 2012 and December 30, 2011, we had $11.2 million and $11.2 million of total unrecognized tax benefits, respectively, of which $6.1 million and $6.1 million, respectively, would impact our effective tax rate if recognized. It is expected that of the $11.2 million of unrecognized tax benefits $1.0 million will change in the next twelve months.

XML

Consolidating Financial Statements Of Subsidiary Guarantors

3 Months Ended

Mar. 30, 2012

Consolidating Financial Statements Of Subsidiary Guarantors [Abstract]

Consolidating Financial Statements Of Subsidiary Guarantors

Note 12 — Consolidating Financial Statements of Subsidiary Guarantors

The Senior Unsecured Notes issued by DynCorp International Inc. ("Subsidiary Issuer") and the Senior Credit Facility are fully and unconditionally guaranteed, jointly and severally, by the Company ("Parent") and all of the domestic subsidiaries of Subsidiary Issuer: DynCorp International LLC, DTS Aviation Services LLC, DynCorp Aerospace Operations LLC, DynCorp International Services LLC, DIV Capital Corporation, Dyn Marine Services of Virginia LLC, Services International LLC, Worldwide Humanitarian Services LLC, Worldwide Recruiting and Staffing Services LLC, Phoenix Consulting Group LLC and Casals & Associates Inc. ("Subsidiary Guarantors"). Each of the Subsidiary Issuers and the Subsidiary Guarantors is 100% owned by the Company.

The following condensed consolidating financial statements present (i) the unaudited condensed consolidating statements of operations for the three months ended March 30, 2012 and April 1, 2011, (ii) the unaudited condensed consolidating balance sheets as of March 30, 2012 and December 30, 2011, (iii) the unaudited condensed consolidating statements of cash flows for the three months ended March 30, 2012 and April 1, 2011 and (iv) elimination entries necessary to consolidate Parent and its subsidiaries.

The Parent company, the Subsidiary Issuer, the combined Subsidiary Guarantors and the combined subsidiary non-guarantors account for their investments in subsidiaries using the equity method of accounting; therefore, the Parent column reflects the equity income of the subsidiary and its subsidiary guarantors, and subsidiary non-guarantors. Additionally, the Subsidiary Guarantors' column reflects the equity income of its subsidiary non-guarantors.

DynCorp International, Inc. is considered the Subsidiary Issuer as it issued the Senior Unsecured Notes.

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Operations Information

For the Three Months Ended March 30, 2012

(Amounts in thousands)	Parent		Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Revenue	$	—	$	—		$	1,051,732		$	131,564		$	(136,230	)	$	1,047,066
Cost of services		—		—			(973,945	)		(125,963	)		133,298			(966,610	)
Selling, general and administrative expenses		—		—			(37,981	)		(3,102	)		2,932			(38,151	)
Depreciation and amortization expense		—		—			(12,408	)		(152	)		—			(12,560	)
Earnings from equity method investees		—		—			210			—			—			210
Operating income		—		—			27,608			2,347			—			29,955
Interest expense		—		(20,306	)		(1,384	)		—			—			(21,690	)
Interest income		—		—			38			—			—			38
Equity in income of consolidated subsidiaries, net of tax		5,575		17,539			820			—			(23,934	)		—
Other income (loss), net		—		—			3,426			(53	)		—			3,373
Income (loss) before taxes		5,575		(2,767	)		30,508			2,294			(23,934	)		11,676
Benefit (provision) for income taxes		—		8,342			(12,969	)		(170	)		—			(4,797	)
Net income		5,575		5,575			17,539			2,124			(23,934	)		6,879
Noncontrolling interest		—		—			—			(1,304	)		—			(1,304	)
Net income attributable to Delta Tucker Holdings, Inc.	$	5,575	$	5,575		$	17,539		$	820		$	(23,934	)	$	5,575

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Operations Information

For the Three Months Ended April 1, 2011

(Amounts in thousands)	Parent		Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Revenue	$	—	$	—		$	889,767		$	125,820		$	(131,263	)	$	884,324
Cost of services		—		—			(814,164	)		(120,400	)		128,373			(806,191	)
Selling, general and administrative expenses		—		—			(37,287	)		(3,130	)		2,890			(37,527	)
Depreciation and amortization expense		—		—			(12,970	)		(161	)		—			(13,131	)
Earnings from equity method investees		—		—			4,726			—			—			4,726
Operating income		—		—			30,072			2,129			—			32,201
Interest expense		—		(23,453	)		(53	)		—			—			(23,506	)
Loss on early extinguishment of debt		—		(2,397	)		—			—			—			(2,397	)
Equity in income of consolidated subsidiaries, net of tax		4,908		20,736			1,084			—			(26,728	)		—
Other income (loss), net		—		—			2,926			(3	)		—			2,923
Income (loss) before income taxes		4,908		(5,114	)		34,029			2,126			(26,728	)		9,221
Benefit (provision) for income taxes		—		10,022			(13,293	)		(304	)		—			(3,575	)
Net income		4,908		4,908			20,736			1,822			(26,728	)		5,646
Noncontrolling interest		—		—			—			(738	)		—			(738	)
Net income attributable to Delta Tucker Holdings, Inc.	$	4,908	$	4,908		$	20,736		$	1,084		$	(26,728	)	$	4,908

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Comprehensive Income Information

For the Three Months Ended March 30, 2012

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net income	$	5,575		$	5,575		$	17,539		$	2,124		$	(23,934	)	$	6,879
Other comprehensive income:
Currency translation adjustment		196			196			123			73			(392	)		196
Other comprehensive income, before tax		196			196			123			73			(392	)		196
Income tax expense related to items of other comprehensive income		(61	)		(61	)		(45	)		(16	)		122			(61	)
Other comprehensive income		135			135			78			57			(270	)		135
Comprehensive income		5,710			5,710			17,617			2,181			(24,204	)		7,014
Noncontrolling interest		—			—			—			(1,304	)		—			(1,304	)
Comprehensive income attributable to Delta Tucker Holdings, Inc.	$	5,710		$	5,710		$	17,617		$	877		$	(24,204	)	$	5,710

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Comprehensive Income Information

For the Three Months Ended April 1, 2011

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net income	$	4,908		$	4,908		$	20,736		$	1,822		$	(26,728	)	$	5,646
Other comprehensive income:
Currency translation adjustment		440			440			116			324			(880	)		440
Other comprehensive income, before tax		440			440			116			324			(880	)		440
Income tax expense related to items of other comprehensive income		(164	)		(164	)		(42	)		(122	)		328			(164	)
Other comprehensive income		276			276			74			202			(552	)		276
Comprehensive income		5,184			5,184			20,810			2,024			(27,280	)		5,922
Noncontrolling interest		—			—			—			(738	)		—			(738	)
Comprehensive income attributable to Delta Tucker Holdings, Inc.	$	5,184		$	5,184		$	20,810		$	1,286		$	(27,280	)	$	5,184

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Balance Sheet Information

March 30, 2012

(Amounts in thousands)	Parent		Subsidiary Issuer		Subsidiary Guarantors		Subsidiary Non- Guarantors		Eliminations			Consolidated
		ASSETS
Current assets:
Cash and cash equivalents	$	—	$	—	$	103,057	$	35,508	$	—		$	138,565
Restricted cash		—		—		1,659		—		—			1,659
Accounts receivable, net		—		—		798,228		5,235		(4,071	)		799,392
Intercompany receivables		—		—		88,530		13,588		(102,118	)		—
Prepaid expenses and other current assets		—		—		70,522		1,268		(164	)		71,626
Total current assets		—		—		1,061,996		55,599		(106,353	)		1,011,242
Property and equipment, net		—		—		22,491		935		—			23,426
Goodwill		—		—		613,204		32,399		—			645,603
Tradenames, net		—		—		43,615		—		—			43,615
Other intangibles, net		—		—		297,454		1,846		—			299,300
Investment in subsidiaries		501,199		1,476,906		35,407		—		(2,013,512	)		—
Other assets, net		2,151		30,956		35,233		—		(197	)		68,143
Total assets	$	503,350	$	1,507,862	$	2,109,400	$	90,779	$	(2,120,062	)	$	2,091,329
		LIABILITIES & EQUITY
Current liabilities:
Accounts payable	$	—	$	—	$	268,382	$	1,720	$	(4,425	)	$	265,677
Accrued payroll and employee costs		—		—		100,650		38,007		—			138,657
Intercompany payables		47,236		32,118		13,588		9,176		(102,118	)		—
Deferred income taxes		—		—		75,985		32		—			76,017
Other accrued liabilities		—		12,273		117,507		6,166		(7	)		135,939
Income taxes payable		—		—		1,802		271		—			2,073
Total current liabilities		47,236		44,391		577,914		55,372		(106,550	)		618,363
Long-term debt, less current portion		—		962,272		637		—		—			962,909
Long-term deferred taxes		—		—		30,672		—		—			30,672
Other long-term liabilities		—		—		16,633		—		—			16,633
Noncontrolling interests		—		—		6,638		—		—			6,638
Equity		456,114		501,199		1,476,906		35,407		(2,013,512	)		456,114
Total liabilities and equity	$	503,350	$	1,507,862	$	2,109,400	$	90,779	$	(2,120,062	)	$	2,091,329

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Balance Sheet Information

December 30, 2011

(Amounts in thousands)	Parent		Subsidiary Issuer		Subsidiary Guarantors		Subsidiary Non- Guarantors		Eliminations			Consolidated
		ASSETS
Current assets:
Cash and cash equivalents	$	—	$	—	$	45,724	$	24,481	$	—		$	70,205
Restricted cash		—		—		10,773		—		—			10,773
Accounts receivable, net		—		—		750,135		7,391		(4,770	)		752,756
Intercompany receivables		—		—		176,207		9,196		(185,403	)		—
Prepaid expenses and other current assets		—		—		87,401		792		684			88,877
Total current assets		—		—		1,070,240		41,860		(189,489	)		922,611
Property and equipment, net		—		—		23,290		794		—			24,084
Goodwill		—		—		613,204		32,399		—			645,603
Tradenames, net		—		—		43,660		—		—			43,660
Other intangibles, net		—		—		308,786		1,954		—			310,740
Investment in subsidiaries		497,384		1,481,506		35,609		—		(2,014,499	)		—
Other assets, net		2,017		32,864		33,002		—		(160	)		67,723
Total assets	$	499,401	$	1,514,370	$	2,127,791	$	77,007	$	(2,204,148	)	$	2,014,421
		LIABILITIES & EQUITY
Current liabilities:
Accounts payable	$	—	$	—	$	276,547	$	2,781	$	(4,260	)	$	275,068
Accrued payroll and employee costs		—		—		100,578		28,449		—			129,027
Intercompany payables		47,102		120,637		9,196		8,468		(185,403	)		—
Deferred income taxes		—		—		78,885		27		—			78,912
Other accrued liabilities		—		24,077		123,551		1,533		14			149,175
Income taxes payable		—		—		937		140		—			1,077
Total current liabilities		47,102		144,714		589,694		41,398		(189,649	)		633,259
Long-term debt, less current portion		—		872,272		637		—		—			872,909
Long-term deferred taxes		—		—		23,136		—		—			23,136
Other long-term liabilities		—		—		27,632		—		—			27,632
Noncontrolling interests		—		—		5,186		—		—			5,186
Equity		452,299		497,384		1,481,506		35,609		(2,014,499	)		452,299
Total liabilities and equity	$	499,401	$	1,514,370	$	2,127,791	$	77,007	$	(2,204,148	)	$	2,014,421

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Cash Flow Information

For the Three Months Ended March 30, 2012

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net cash provided by / (used in) operating activities	$	(134	)	$	(1,481	)	$	(23,322	)	$	15,532		$	(547	)	$	(9,952	)
Cash flows from investing activities:
Purchase of property and equipment		—			—			(1,777	)		—			—			(1,777	)
Contributions to equity method investees		—			—			(818	)		—			—			(818	)
Net cash used in investing activities		—			—			(2,595	)		—			—			(2,595	)
Cash flows from financing activities:
Borrowings on long-term debt		—			285,700			—			—			—			285,700
Payments on long-term debt		—			(195,700	)		—			—			—			(195,700	)
Borrowings related to financed insurance		—			—			5,041			—			—			5,041
Payments related to financed insurance		—			—			(13,860	)		—			—			(13,860	)
Payments of dividends to Parent		—			—			—			(821	)		547			(274	)
Net transfers from (to) Parent/subsidiary		134			(88,519	)		92,069			(3,684	)		—			—
Net cash provided by (used in) financing activities		134			1,481			83,250			(4,505	)		547			80,907
Net increase in cash and cash equivalents		—			—			57,333			11,027			—			68,360
Cash and cash equivalents, beginning of period		—			—			45,724			24,481			—			70,205
Cash and cash equivalents, end of period	$	—		$	—		$	103,057		$	35,508		$	—		$	138,565

Delta Tucker Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidating Statement of Cash Flow Information

For The Three Months Ended April 1, 2011

(Amounts in thousands)	Parent			Subsidiary Issuer			Subsidiary Guarantors			Subsidiary Non- Guarantors			Eliminations			Consolidated
Net cash provided by (used in) operating activities	$	10,945		$	(298	)	$	2,989		$	13,026		$	(830	)	$	25,832
Cash flows from investing activities:
Purchase of property and equipment		—			—			(1,778	)		—			—			(1,778	)
Return of capital from equity method investees		—			—			1,497			—			—			1,497
Net transfers to Parent		—			—			—			(14,031	)		14,031			—
Net cash (used in) provided by investing activities		—			—			(281	)		(14,031	)		14,031			(281	)
Cash flows from financing activities:
Borrowings on long-term debt		—			55,600			—			—			—			55,600
Payments on long-term debt		—			(105,600	)		—			—			—			(105,600	)
Net transfers (to) from Parent/subsidiary		(10,945	)		50,298			(25,322	)		—			(14,031	)		—
Payments of dividends to Parent		—			—			—			(1,245	)		830			(415	)
Other financing activities		—			—			(5,933	)		—			—			(5,933	)
Net cash (used in ) provided by financing activities		(10,945	)		298			(31,255	)		(1,245	)		(13,201	)		(56,348	)
Net decrease in cash and cash equivalents		—			—			(28,547	)		(2,250	)		—			(30,797	)
Cash and cash equivalents, beginning of period		—			—			46,106			6,431			—			52,537
Cash and cash equivalents, end of period	$	—		$	—		$	17,559		$	4,181		$	—		$	21,740

XML

Commitments And Contingencies

3 Months Ended

Mar. 30, 2012

Commitments And Contingencies [Abstract]

Commitments And Contingencies

Note 8 — Commitments and Contingencies

Commitments

We have operating leases for the use of real estate and certain property and equipment which are either non-cancelable or cancelable only by the payment of penalties or cancelable upon one month's notice. All lease payments are based on the lapse of time but include, in some cases, payments for insurance, maintenance and property taxes. There are no purchase options on operating leases at favorable terms, but most leases have one or more renewal options. Certain leases on real estate are subject to annual escalations for increases in base rents, utilities and property taxes. Lease rental expense was $66.7 million and $26.7 million during the three months ended March 30, 2012 and April 1, 2011, respectively. We have no significant long-term purchase agreements with service providers.

Contingencies

General Legal Matters

We are involved in various lawsuits and claims that arise in the normal course of business. We have established reserves for matters in which it is believed that losses are probable and can be reasonably estimated. Reserves related to these matters have been recorded in "Other accrued liabilities" totaling approximately $4.6 million and $4.8 million as of March 30, 2012 and December 30, 2011, respectively. None of our reserves as of March 30, 2012 were individually material. We believe that appropriate accruals have been established for such matters based on information currently available; however, some of the matters may involve compensatory, punitive, or other claims or sanctions that if granted, could require us to pay damages or make other expenditures in amounts that could not be reasonably estimated at March 30, 2012. These accrued reserves represent the best estimate of amounts believed to be our liability in a range of expected losses. In addition to matters that are considered probable and can be reasonably estimated, we also have certain matters considered reasonably possible. Other than matters disclosed below, we believe the aggregate range of possible loss related to matters considered reasonably possible was not material as of March 30, 2012. Litigation is inherently unpredictable and unfavorable resolutions could occur. Accordingly, it is possible that an adverse outcome from such proceedings could (i) exceed the amounts accrued for probable matters; or (ii) require a reserve for a matter we did not originally believe to be probable or could be reasonably estimated. Such changes could be material to our financial condition, results of operations and cash flows in any particular reporting period. Our view of the matters not specifically disclosed could possibly change in future periods as events thereto unfold.

Pending Litigation and Claims

On December 4, 2006, December 29, 2006, March 14, 2007 and April 24, 2007, four lawsuits were served, seeking unspecified monetary damages against DynCorp International LLC and several of its former affiliates in the U.S. District Court for the Southern District of Florida, concerning the spraying of narcotic plant crops along the Colombian border adjacent to Ecuador. Three of the lawsuits, filed on behalf of the Provinces of Esmeraldas, Sucumbíos, and Carchi in Ecuador, allege violations of Ecuadorian law, international law, and statutory and common law tort violations, including negligence, trespass, and nuisance. The fourth lawsuit, filed on behalf of citizens of the Ecuadorian provinces of Esmeraldas and Sucumbíos, alleges personal injury, various counts of negligence, trespass, battery, assault, intentional infliction of emotional distress, violations of the Alien Tort Claims Act and various violations of international law. The four lawsuits were consolidated, and based on our motion granted by the court, the case was subsequently transferred to the U.S. District Court for the District of Columbia. On March 26, 2008, a First Amended Consolidated Complaint was filed that identified 3,266 individual plaintiffs. As of January 12, 2010, 1,256 of the plaintiffs have been dismissed by court orders and, on September 15, 2010, the Provinces of Esmeraldas, Sucumbíos, and Carchi were dismissed by court order. We have filed multiple motions for summary judgment which are pending. The amended complaint does not demand any specific monetary damages; however, a court decision against us could have a material effect on our results of operations and financial condition, if we are unable to obtain reimbursement from the DoS. The aerial spraying operations were and continue to be managed by us under a DoS contract in cooperation with the Colombian government. The DoS contract provides indemnification to us against third-party liabilities arising out of the contract, subject to available funding. At this time, we believe the likelihood of an unfavorable outcome in this case is remote; however, estimation of potential damages is not possible as there is potential apportionment of damages to multiple defendants and possible indemnification available to us from the DoS.

A lawsuit filed on September 11, 2001, and amended on March 24, 2008, seeking unspecified damages on behalf of twenty-six residents of the Sucumbíos Province in Ecuador, was brought against our operating company and several of its former affiliates in the U.S. District Court for the District of Columbia. The action alleges violations of the laws of nations and U.S. treaties, negligence, emotional distress, nuisance, battery, trespass, strict liability, and medical monitoring arising from the spraying of herbicides near the Ecuador-Colombia border in connection with the performance of the DoS, International Narcotics and Law Enforcement contract for the eradication of narcotic plant crops in Colombia. As of January 12, 2010, fifteen of the plaintiffs have been dismissed by court order. We have filed multiple motions for summary judgment which are pending. The terms of the DoS contract provide that the DoS will indemnify our operating company against third-party liabilities arising out of the contract, subject to available funding. We are also entitled to indemnification by Computer Sciences Corporation in connection with this lawsuit, subject to certain limitations. Additionally, any damage award would have to be apportioned between the other defendants and our operating company. We believe that the likelihood of an unfavorable judgment in this matter is remote; however, estimation of potential damages is not possible as there is potential apportionment of damages to multiple defendants and indemnification available to us from multiple sources, including the DoS and Computer Sciences Corporation.

Arising out of the litigation described in the preceding two paragraphs, on September 22, 2008, we filed a separate lawsuit against our aviation insurance carriers seeking defense and coverage of the referenced claims. On November 9, 2009, the court granted our Partial Motion for Summary Judgment regarding the duty to defend, and the carriers have paid the majority of the litigation expenses. In a related action, the carriers filed a lawsuit against us on February 5, 2009, seeking rescission of certain aviation insurance policies based on an alleged misrepresentation by us concerning the existence of certain of the lawsuits relating to the eradication of narcotic plant crops. On May 19, 2010, our aviation insurance carriers filed a complaint against us seeking reformation of previously provided insurance policies and the elimination of coverage for aerial spraying. The Company believes that the claims asserted by the insurance carriers are without merit and unlikely to result in a material effect on our results of operations or financial condition.

In November 2009, a U.S. grand jury indicted one of our subcontractors on the Logistics Civil Augmentation Program ("LOGCAP IV") contract, Agility, on charges of fraud and conspiracy, alleging that it overcharged the U.S. Army on contracts to provide food to soldiers in Iraq, Kuwait and Jordan. These allegations were in no way related to the work performed under LOGCAP IV. Effective December 16, 2009, we removed Agility as a subcontractor on the LOGCAP IV contract and terminated the work under existing task orders. In April 2010, Agility filed an arbitration demand, asserting claims for breach of a joint venture agreement, breach of fiduciary duty and unjust enrichment. Through the arbitration Agility was seeking a declaration that it was entitled to a 30% share of the LOGCAP IV fees over the life of the contract. In November 2011, the arbitrators issued a decision granting Agility 30% share of the LOGCAP IV fees through August 2010. We recorded a liability and subsequently paid the calculated immaterial amount to Agility in December 2011.

In 2009, we terminated for cause a contract to build the Akwa Ibom International Airport for the State of Akwa Ibom in Nigeria. Consequently, we terminated certain subcontracts and purchase orders the customer advised us it did not want to assume. Our termination of certain subcontracts not assumed by the customer, including our actions to recover against advance payment and performance guarantees established by the subcontractors for our benefit, was challenged in certain instances. In December 2011, the customer filed arbitration alleging fraud, gross negligence, contract violations, and conversion of funds and asserted damages of approximately $150 million. We believe our right to terminate this contract was justified and permissible under the terms of the contract, and we intend to vigorously contest the claims brought against us. Additionally, we believe the contract limits any damages to a maximum of $3 million, except in situations of gross negligence and willful misconduct. We are not able to determine the likely outcome of the arbitration nor can we estimate a range of potential loss, if any.

U.S. Government Investigations

We primarily sell our services to the U.S. government. These contracts are subject to extensive legal and regulatory requirements, and we are occasionally the subject of investigations by various agencies of the U.S. government who investigate whether our operations are being conducted in accordance with these requirements, including as previously disclosed in our periodic filings, the Special Inspector General for Iraq Reconstruction report regarding certain reimbursements and the U.S. Department of State Office of Inspector General's records subpoena with respect to Civilian Police ("CivPol"). Such investigations, whether related to our U.S. government contracts or conducted for other reasons, could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon us, or could lead to suspension or debarment from future U.S. government contracting. U.S. government investigations often take years to complete and many result in adverse action against us. We believe that any adverse actions arising from such matters could have a material effect on our ability to invoice and receive timely payment on our contracts, perform contracts or compete for contracts with the U.S. government and could have a material effect on our operating performance.

As previously disclosed, we identified certain payments made on our behalf by two subcontractors to expedite the issuance of a limited number of visas and licenses from a foreign government's agencies that may raise compliance issues under the U.S. Foreign Corrupt Practices Act. We retained outside counsel to investigate these payments. In November 2009, we voluntarily brought this matter to the attention of the U.S. Department of Justice and the SEC. We are cooperating with the government's review of this matter. We are also continuing our evaluation of our internal policies and procedures. Based on the facts currently known, we believe that this matter will not yield a negative outcome and will not have a material effect on our business, financial condition, results of operations or cash flow.

On August 16, 2005, we were served with a Department of Justice Federal Grand Jury Subpoena seeking documents concerning work performed by a former subcontractor, Al Ghabban in 2002-2005. Specifically, during the 2002-2005 timeframe, Al Ghabban performed line haul trucking work to transport materials throughout the Middle Eastern theater on the War Reserve Materials Program. In response to the subpoena in 2005, we provided the requested documents to the Department of Justice, and the matter was subsequently closed in 2005 without any action taken. In April 2009, we received a follow up telephone call concerning this matter from the Department of Justice Civil Litigation Division. Since that time, we have had several discussions with the government regarding the civil matter. In response to requests, we provided additional information to the Department of Justice Civil Litigation Division. We are fully cooperating with the government's review and believe that the likelihood of an unfavorable judgment resulting from this matter is reasonably possible. If our operations are found to be in violation of any laws or government regulations, we may be subject to penalties, damages or fines, any or all of which could adversely affect our financial results. At this time, an estimate or a range of potential damages is not possible as this matter is still under review by the Department of Justice and no formal complaint has been filed.

U.S. Government Audits

Our contracts are regularly audited by the Defense Contract Audit Agency ("DCAA") and other government agencies. These agencies review our contract performance, cost structure and compliance with applicable laws, regulations and standards. The government also reviews the adequacy of, and our compliance with, our internal control systems and policies, including our purchasing, property, estimating, compensation and management information systems. Any costs found to be improperly allocated to a specific contract will not be reimbursed. The DCAA will in some cases issue a Form 1 representing the non-conformance of such costs or requirements as it relates to our government contracts. If the Company is unable to provide sufficient evidence of the costs in question, the costs could be suspended or disallowed which could be material to our financial statements. Government contract payments received by us for direct and indirect costs are subject to adjustment after government audit and repayment to the government if the payments exceed allowable costs as defined in the government regulations. Since we cannot reasonably estimate the results of a DCAA or other government entity audit, these items represent loss contingencies that we consider reasonably possible. Due to the nature of our business, the continual oversight of and audits by governmental agencies and the number of contracts under which we perform, we cannot, at this time, provide a reasonable estimate of the range of loss for these contingencies.

The Defense Contract Management Agency ("DCMA") formally notified us of non-compliance with Cost Accounting Standard 403, Allocation of Home Office Expenses to Segments, on April 11, 2007. We issued a response to the DCMA on April 26, 2007 with a proposed solution to resolve the area of non-compliance, which related to the allocation of corporate general and administrative costs between our divisions. On August 13, 2007, the DCMA notified us that additional information would be necessary to justify the proposed solution. We issued responses on September 17, 2007, April 28, 2008 and September 10, 2009 and the matter is pending resolution. Based on facts currently known, we believe the likelihood of an unfavorable judgment resulting from this matter is remote and the matters described in this and the preceding paragraph will not have a material effect on our results of operations or financial condition.

We have received several letters from the DCAA with draft audit results related to their examination of certain incurred, invoiced and collected costs on our Civilian Police program for periods ranging from April 17, 2004 through April 2, 2010. During 2012 the DCAA began to formalize their positions articulated in the draft letters by issuing Form 1's and final audit reports. We noted there were no new issues raised in the Form 1's or the final audit reports.

The audit results identified multiple issues where the DCAA has asserted certain instances of potential deviations from the explicit terms of the contract or from certain provisions of government regulations. The audit results apply an extrapolation methodology to estimate a potential exposure amount for the issues which when aggregated for all draft letters, Form 1's and final audit reports total approximately $123.4 million. Although the extrapolated amounts would be material to our results of operations, cash flows and financial condition, we do not believe the DCAA's audit results and resulting extrapolation are an appropriate basis to determine a range of potential exposure. We have provided responses to the DCAA for each letter, in which we have articulated our position on each issue and have attempted to answer their questions and provide clarification of the facts to resolve the issues raised. In the few instances where we believe the issues identified were valid or represent a probable contingency, we have recorded a liability for approximately $0.2 million as of March 30, 2012. There are a number of issues raised by the DCAA for which we believe the DCAA did not consider all relevant facts. We strongly believe these issues will be resolved in our favor and thus represent loss contingencies that we consider remote. For the remaining issues, we believe the DCAA did not consider certain contractual provisions and long- standing patterns of dealing with the customer. Since we cannot reasonably estimate the DCAA's acceptance of our initial responses and the ultimate outcome related to these remaining issues, we believe these items represent loss contingencies that we consider reasonably possible. We continue to work with the DCAA to resolve any remaining questions they may have and provide clarification of the facts and circumstances surrounding the issues.

Credit Risk

We are subject to concentrations of credit risk primarily by virtue of our accounts receivable. Departments and agencies of the U.S. federal government account for all but minor portions of our customer base, minimizing this credit risk. Furthermore, we continuously review all accounts receivable and recorded provisions for doubtful accounts.

Risk Management Liabilities and Reserves

We are insured for domestic worker's compensation liabilities and a significant portion of our employee medical costs. However, we bear risk for a portion of claims pursuant to the terms of the applicable insurance contracts. We account for these programs based on actuarial estimates of the amount of loss inherent in that period's claims, including losses for which claims have not been reported. These loss estimates rely on actuarial observations of ultimate loss experience for similar historical events. We limit our risk by purchasing stop-loss insurance policies for significant claims incurred for both domestic worker's compensation liabilities and medical costs. Our exposure under the stop-loss policies for domestic worker's compensation and medical costs is limited based on fixed dollar amounts. For domestic worker's compensation and employer's liability under state and federal law, the fixed dollar amount of stop-loss coverage is $1.0 million per occurrence on most policies; but, $0.25 million on a California based policy. For medical costs, the fixed dollar amount of stop-loss coverage is from $0.25 million to $0.75 million for total costs per covered participant per calendar year.

XML

Fair Value Of Financial Assets And Liabilities

3 Months Ended

Mar. 30, 2012

Fair Value Of Financial Assets And Liabilities [Abstract]

Fair Value Of Financial Assets And Liabilities

Note 6—Fair Value of Financial Assets and Liabilities

ASC 820 – Fair Value Measurements and Disclosures establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include:

• Level 1, defined as observable inputs such as quoted prices in active markets;

• Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and

• Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

Fair Value of Financial Instruments

Our financial instruments include cash and cash equivalents, accounts and notes receivable, accounts payable, and borrowings. Because of the short-term nature of cash and cash equivalents, accounts and notes receivable and accounts payable, the fair value of these instruments approximates the carrying value. Our estimate of the fair value of our long-term debt is based on market data or inputs other than quoted prices in active markets obtained from sources independent to the Company, which are Level 1 and Level 2 inputs, respectively, as defined above.

	March 30, 2012				December 30, 2011
(Amounts in thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
10.375% senior unsecured notes	$	455,000	$	398,125	$	455,000	$	395,850
Senior secured credit facility		417,272		411,013		417,272		408,927
9.5% senior subordinated notes		637		628		637		622
Outstanding revolver borrowings		90,000		90,000		—		—
Total long-term debt	$	962,909	$	899,766	$	872,909	$	805,399

XML

Long-Term Debt

3 Months Ended

Mar. 30, 2012

Long-Term Debt [Abstract]

Long-Term Debt

Note 7 — Long-Term Debt

Long-term debt consisted of the following:

	As of
(Amounts in thousands)	March 30, 2012		December 30, 2011
9.5% Senior subordinated notes	$	637	$	637
Term loan		417,272		417,272
10.375% Senior unsecured notes		455,000		455,000
Outstanding revolver borrowings		90,000		—
Total indebtedness		962,909		872,909
Less current portion of long-term debt		—		—
Total long-term debt	$	962,909	$	872,909

The total due on the Term Loan is included in Long-term debt, in our consolidated balance sheet as of March 30, 2012 and December 30, 2011.

Senior Credit Facility

On July 7, 2010, we entered into a senior secured credit facility (the "Original Senior Credit Facility"), with a banking syndicate and Bank of America, NA as Agent. On August 10, 2011, DynCorp International Inc. entered into an amendment to the Senior Credit Facility (the "Amendment" and, together with the Original Senior Credit Facility, the "Senior Credit Facility").

Our Senior Credit Facility is secured by substantially all of our assets and is guaranteed by substantially all of our subsidiaries. It provides for a six year, $570 million term loan facility ("Term Loan") and a four year, $150 million revolving credit facility ("Revolver"), including a $100 million letter of credit subfacility. As of March 30, 2012 and December 30, 2011, the additional available borrowing capacity under the Senior Credit Facility was approximately $20.2 million and $109.6 million, respectively, which gives effect to $39.8 million and $40.4 million, respectively, in letters of credit. The maturity date on the Term Loan is July 7, 2016 and the maturity date on the Revolver is July 7, 2014. Amounts borrowed under our Revolver are used to fund operations. We had Revolver borrowings of $90.0 million as of March 30, 2012. As of March 30, 2012 we were in default under our Revolver for failing to deliver annual financial statements and other related documents by March 29, 2012. Because of the default we did not have access to borrow additional funds under the Revolver. We filed our annual financial statements on April 9, 2012 curing the default and restoring full access to the Revolver.

Interest Rates on Term Loan & Revolver

Both the Term Loan and Revolver bear interest at one of two options, based on our election, using either the (i) base rate ("Base Rate") as defined in the Senior Credit Facility plus an applicable margin or the (ii) London Interbank Offered Rate ("Eurocurrency Rate") as defined in the Senior Credit Facility plus an applicable margin. The applicable margin for the Term Loan is fixed at 3.5% for the Base Rate option and 4.5% for the Eurocurrency Rate option. The applicable margin for the Revolver ranges from 3.0% to 3.5% for the Base Rate option or 4.0% to 4.5% for the Eurocurrency Rate option based on our outstanding Secured Leverage Ratio at the end of the quarter. The Secured Leverage Ratio is calculated by the ratio of total secured consolidated debt (net of up to $50 million of unrestricted cash and cash equivalents) to consolidated earnings before interest, taxes, and depreciation & amortization ("Consolidated EBITDA"), as defined in the Senior Credit Facility. Interest payments on both the Term Loan and Revolver are payable at the end of the interest period as defined in the Senior Credit Facility, but not less than quarterly.

The Base Rate is equal to the higher of (a) the Federal Funds Rate plus 1/2 of 1% and (b) the rate of interest in effect for such day as publicly announced from time to time by Bank of America as its prime rate; provided that in no event shall the Base Rate be less than 1.00% plus the Eurocurrency Rate applicable to one month interest periods on the date of determination of the Base Rate. The variable Base Rate has a floor of 2.75%.

The Eurocurrency Rate is the rate per annum equal to the British Bankers Association London Interbank Offered Rate ("BBA LIBOR") as published by Reuters (or other commercially available source providing quotations of BBA LIBOR as designated by the Administrative Agent from time to time) two Business Days prior to the commencement of such interest period. The variable Eurocurrency rate has a floor of 1.75%. As of March 30, 2012 and December 30, 2011, the applicable interest rate for our Term Loan was 6.25%.

Interest Rates on Letter of Credit Subfacility and Unused Commitment Fees

The letter of credit subfacility bears interest at the applicable margin for Eurocurrency Rate Loans, which ranges from 4.0% to 4.5%. The unused commitment fee on our Revolver ranges from 0.50% to 0.75% depending on the Secured Leverage Ratio, as defined in the Senior Credit Facility. Payments on both the letter of credit subfacility and unused commitments are payable quarterly in arrears. As of March 30, 2012 and December 30, 2011, the applicable interest rates for our letter of credit subfacility were 4.50%. As of March 30, 2012 and December 30, 2011, the applicable interest rates for our unused commitment fees were 0.75%. All of our letters of credit are also subject to a 0.25% fronting fee.

Principal Payments

There is an annual excess cash flow requirement, which is defined in the Senior Credit Facility. This excess cash flow requirement began in 2012, based on our annual financial results from 2011. We are not required in 2012, to make an additional principal payment related to this excess cash flow requirement. Certain other transactions can trigger mandatory principal payments such as tax refunds, a disposition of a portion of the business or a significant asset sale. We had no such transactions for the quarter ended March 30, 2012.

During the three months ended March 30, 2012, there were no principal prepayments or quarterly principal payments on the Term Loan facility. During the three months ended April 1, 2011, we made a $48.6 million principal prepayment pursuant to our Term Loan facility, and a $1.4 million quarterly principal payment. Our Term Loan facility provided for quarterly principal payments of $1.4 million that began in December 2010. In October 2011, the principal prepayment of $48.7 million that was made on our Term Loan was applied to all future schedule maturities and satisfied our responsibility to make quarterly principal payments through July 7, 2016. Deferred financing costs associated with the prepayment totaling $2.4 million were expensed and are included in Loss on early extinguishment of debt in our consolidated statement of operations for the three months ended April 1, 2011.

Covenants

The Senior Credit Facility contains financial, as well as non-financial, affirmative and negative covenants that we believe are usual and customary. The negative covenants in the Senior Credit Facility include, among other things, limits on our ability to:

• declare dividends and make other distributions;

• redeem or repurchase our capital stock;

• prepay, redeem or repurchase certain of our indebtedness;

• grant liens;

• make loans or investments (including acquisitions);

• incur additional indebtedness;

• modify the terms of certain debt;

• restrict dividends from our subsidiaries;

• change our business or business of our subsidiaries;

• merge or enter into acquisitions;

• sell our assets;

• enter into transactions with our affiliates; and

• make capital expenditures.

In addition, the Senior Credit Facility stipulates a maximum total leverage ratio and a minimum interest coverage ratio that must be maintained.

The total leverage ratio is the Consolidated Total Debt as defined in the Senior Credit Facility, less unrestricted cash and cash equivalents (up to $50 million) to Consolidated EBITDA as defined in the Senior Credit Facility, for the applicable period. Our total leverage ratio could not be greater than 5.5 to 1.0 for the period of July 3, 2010 to June 29, 2012. After June 29, 2012, the maximum total leverage ratio diminishes either quarterly or semi-annually.

The interest coverage ratio is the ratio of Consolidated EBITDA to Consolidated Interest Expense, as defined in the Senior Credit Facility. The interest coverage ratio must not be less than 1.7 to 1.0 for the period of July 3, 2010 to June 29, 2012. The minimum interest ratio increases either quarterly or semi-annually beginning June 29, 2012.

In the event we fail to comply with the covenants specified in the Senior Credit Facility and the Indenture governing our Senior Unsecured Notes, we may be in default. On March 30, 2012, we notified Bank of America N.A. (the "Administrative Agent") of a default in connection with the failure to deliver to the Administrative Agent the financial statements, reports and other documents under the Senior Credit Facility with respect to the fiscal year ended December 30, 2011. The default was cured with the filing of the 2011 Annual Report to the SEC on April 9, 2012.

Senior Unsecured Notes

On July 7, 2010, DynCorp International Inc. completed an offering of $455 million in aggregate principal of 10.375% senior unsecured notes due 2017 (the "Senior Unsecured Notes"). The initial purchasers were Bank of America Securities LLC, Citigroup Global Markets Inc., Barclays Capital Inc. and Deutsche Bank Securities Inc. The Senior Unsecured Notes were issued under an indenture dated July 7, 2010 (the "Indenture"), by and among us, the guarantors party thereto (the "Guarantors"), including DynCorp International, and Wilmington Trust FSB, as trustee. The Senior Unsecured Notes mature on July 1, 2017. Interest on the Senior Unsecured Notes is payable on January 1 and July 1 of each year, and commenced on January 1, 2011.

The Senior Unsecured Notes contain various covenants that restrict our ability to:

• incur additional indebtedness;

• make certain payments including declaring or paying certain dividends;

• purchase or retire certain equity interests;

• retire subordinated indebtedness;

• make certain investments;

• sell assets;

• engage in certain transactions with affiliates;

• create liens on assets;

• make acquisitions; and

• engage in mergers or consolidations.

The aforementioned restrictions are considered to be in place unless we achieve investment grade ratings by both Moody's Investor Services and Standard and Poor's.

We can redeem the Senior Unsecured Notes, in whole or in part, at defined call prices, plus accrued interest through the redemption date. The Indenture requires us to repurchase the Senior Unsecured Notes at defined prices in the event of certain asset sales and change of control events.

Call and Put Options

We can voluntarily settle all or a portion of the Senior Unsecured Notes at any time prior to July 1, 2014. Such a voluntary settlement would require payment of 100% of the principal amount plus the applicable premium (or make-whole premium), and accrued and unpaid interest and additional interest, if any, as of the applicable redemption date. The applicable premium with respect to the Senior Unsecured Notes on any applicable redemption date is the greater of (1) 1.0% of the then outstanding principal amount of the Senior Unsecured Notes; and (2) the excess of (a) the present value at such redemption date of (i) the redemption price of the Senior Unsecured Notes at July 1, 2014 plus (ii) all required interest payments due on the Note through July 1, 2014 (excluding accrued but unpaid interest), computed using a discount rate equal to the treasury rate, as defined in the Indenture, as of such redemption date plus 50 basis points; over (b) the then outstanding principal amount of the Senior Unsecured Notes.

In the event of a change in control, each holder of the Senior Unsecured Notes will have the right to require the Company to repurchase some or all of the Senior Unsecured Notes at 101% of their face amount, plus accrued and unpaid interest to the repurchase date.

XML

Segment Information

3 Months Ended

Mar. 30, 2012

Segment Information [Abstract]

Segment Information

Note 9 — Segment Information

As of December 30, 2011, we had three operating and reportable segments, GSDS, GPSS and GLS, two of which were wholly-owned. The third segment, GLS, is a 51% owned joint venture. In January of 2012, our organizational structure was amended to better align how the Company addresses the markets we serve, respond to changes in our customers' strategic outlook and better reflect the current economic environment. As part of these changes, we re-aligned our BATs into strategic business "Groups" reporting directly to the President of the Company. Under the new alignment, there are six operating and reportable segments which include LOGCAP, Aviation, Training and Intelligence Solutions, Global Logistics & Development Solutions, Security Services, and GLS. Our Groups will continue to operate principally within a regulatory environment subject to governmental contracting and accounting requirements, including Federal Acquisition Regulations, Cost Accounting Standards and audits by various U.S. federal agencies. We excluded certain costs that are not directly allocable to our reportable segments from the segment results and included these costs in headquarters.

The following is a summary of the financial information of the reportable segments reconciled to the amounts reported in the condensed consolidated financial statements:

(Amounts in thousands)	Three Months Ended March 30, 2012			Three Months Ended April 1, 2011
Revenue
LOGCAP	$	478,046		$	379,857
Aviation		306,415			260,626
Training & Intelligence Solutions		156,598			153,173
Global Logistics & Development Solutions		79,143			71,811
Security Services		23,877			14,451
GLS		14,990			126,406
Total reportable segments		1,059,069			1,006,324
GLS deconsolidation(4)		(14,990	)		(126,406	)
Headquarters (1)		2,987			4,406
Total Revenue	$	1,047,066		$	884,324
Operating (loss) income
LOGCAP	$	16,918		$	11,774
Aviation		22,506			12,255
Training & Intelligence Solutions		4,947			10,239
Global Logistics & Development Solutions		5,312			3,721
Security Services		(6,634	)		1,347
GLS		757			9,164
Total reportable segments		43,806			48,500
GLS deconsolidation(4)		(757	)		(9,164	)
Headquarters (2)		(13,094	)		(7,135	)
Total operating income	$	29,955		$	32,201
Depreciation and amortization
LOGCAP	$	197		$	203
Aviation		171			166
Training & Intelligence Solutions		72			42
Global Logistics & Development Solutions		21			10
Security Services		—			—
GLS		—			—
Total reportable segments		461			421
GLS deconsolidation(4)		—			—
Headquarters		12,495			13,102
Total depreciation and amortization (3)	$	12,956		$	13,523

(1) Represents revenue earned on shared services arrangements for general and administrative services provided to unconsolidated joint ventures.

(2) Headquarters operating expenses primarily relate to amortization of intangible assets and other costs that are not allocated to segments and are not billable to our U.S. government customers.

(3) Includes amounts included in Cost of services of $0.4 million for the three months ended March 30, 2012 and April 1, 2011.

(4) We deconsolidated GLS effective July 7, 2010.

The following is a summary of the assets of the reportable segments reconciled to the amounts reported in the consolidated financial statements:

	As Of
(Amounts in thousands)	March 30, 2012			December 30, 2011
Assets
LOGCAP	$	596,864		$	606,703
Aviation		390,550			377,823
Training & Intelligence Solutions		342,193			324,020
Global Logistics & Development Solutions		153,693			157,367
Security Services		69,785			72,010
GLS		63,146			68,165
Total reportable segments		1,616,231			1,606,088
GLS deconsolidation(2)		(63,146	)		(68,165	)
Headquarters (1)		538,244			476,498
Total assets	$	2,091,329		$	2,014,421

(1) Assets primarily include cash, investments in unconsolidated subsidiaries, deferred income taxes, intangible assets (excluding goodwill) and deferred debt issuance cost.

(2) We deconsolidated GLS effective July 7, 2010.

XML

Condensed Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, except Share data, unless otherwise specified	Mar. 30, 2012	Dec. 30, 2011
Condensed Consolidated Balance Sheets [Abstract]
Accounts receivable, allowances	$ 1,701	$ 1,947
Common stock, par value	$ 0.01	$ 0.01
Common stock, shares authorized	1,000	1,000
Common stock, shares issued	100	100
Common stock, shares outstanding	100	100

XML

Goodwill And Other Intangible Assets

3 Months Ended

Mar. 30, 2012

Goodwill And Other Intangible Assets [Abstract]

Goodwill And Other Intangible Assets

Note 3 — Goodwill and Other Intangible Assets

In January of 2012, our organizational structure was amended. As part of these changes, we re-aligned our BATs into strategic business "Groups" reporting directly to the President of the Company. The prior three operating segments, Global Stabilization and Development Solutions ("GSDS"), Global Platform Support Solutions (GPSS") and Global Linguist Solutions ("GLS") were re-aligned into six operating segments which include the LOGCAP ("LOGCAP") Group, Aviation ("Aviation") Group, Training and Intelligence Solutions ("TIS") Group, Global Logistics & Development Solutions ("GLDS") Group, Security Services ("Security") Group and the GLS Group. GLS is a 51% owned unconsolidated joint venture. We do not have control over the operational performance of GLS, however, our senior management, including our chief executive officer, who is our chief operating decision maker, regularly reviews GLS operating results and metrics to make decisions about resources to be allocated to the segment and assess performance; thus GLS is classified as an operating segment. The change in presentation of our goodwill balance by operating segment from December 30, 2011 to March 30, 2012 is as follows:

(Amounts in thousands)	Aviation		GLDS		TIS		LOGCAP		Security		GLS		Total
Goodwill balance as of December 30, 2011	$	439,350	$	120,636	$	71,882	$	—	$	13,735	$	—	$	645,603
Changes between December 30, 2011 and March 30, 2012		—		—		—		—		—		—		—
Goodwill balance as of March 30, 2012	$	439,350	$	120,636	$	71,882	$	—	$	13,735	$	—	$	645,603

The following tables provide information about changes relating to certain intangible assets:

	As of March 30, 2012
(Amounts in thousands, except years)	Weighted Average Remaining Useful Life (Years)		Gross Carrying Value		Accumulated Amortization			Net
Other intangible assets:
Customer-related intangible assets		7.3	$	350,912	$	(69,248	)	$	281,664
Other		4.9		30,598		(12,962	)		17,636
Total other intangibles			$	381,510	$	(82,210	)	$	299,300
Tradenames:
Finite-lived		3.1	$	869	$	(312	)	$	557
Indefinite-lived				43,058		—			43,058
Total tradenames			$	43,927	$	(312	)	$	43,615

	As of December 30, 2011
(Amounts in thousands, except years)	Weighted Average Remaining Useful Life (Years)		Gross Carrying Value		Accumulated Amortization			Net
Other intangible assets:
Customer-related intangible assets		7.6	$	350,912	$	(59,399	)	$	291,513
Other		5.0		30,500		(11,273	)		19,227
Total other intangibles			$	381,412	$	(70,672	)	$	310,740
Tradenames:
Finite-lived		3.4	$	869	$	(267	)	$	602
Indefinite-lived				43,058		—			43,058
Total tradenames			$	43,927	$	(267	)	$	43,660

Amortization expense for customer-related intangibles, other intangibles and finite-lived tradenames was $11.5 million and $12.1 million during the three months ended March 30, 2012 and April 1, 2011, respectively. Other intangibles is primarily representative of our capitalized software which had a net value of $10.2 million and $11.2 million as of March 30, 2012 and December 30, 2011, respectively and various non-compete agreements.

The following table outlines an estimate of future amortization based upon the finite-lived intangible assets owned as of March 30, 2012:

(Amounts in thousands)	Amortization Expense  (1)
Estimate for nine month period ending December 28, 2012	$	34,268
Estimate for calendar year 2013		43,445
Estimate for calendar year 2014		42,787
Estimate for calendar year 2015		41,225
Estimate for calendar year 2016		38,925
Thereafter		99,207

(1) The future amortization is inclusive of the finite-lived intangible-assets and finite-lived tradenames.

XML

Subsequent Events

3 Months Ended

Mar. 30, 2012

Subsequent Events [Abstract]

Subsequent Events

Note 13 — Subsequent Events

We evaluated subsequent events that occurred after the period end date through the date the financial statements were issued. We concluded that no subsequent events have occurred that require recognition or disclosure in our financial statements during the three months ended March 30, 2012.