EX-12.1 5 a2148288zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


NeighborCare, Inc.
Ratio of Earnings to Fixed Charges

 
  Successor
  Predecessor
 
 
  Fiscal Year Ended September 30,
 
 
  2004
  2003
  2002
  2001
  2000
 
Earnings                      
  Income from continuing operations before income taxes and equity earnings   (2,717 ) 1,908   (6,440 ) 920,964   (174,490 )
 
Equity in earnings of >50% owned affiliates

 

503

 

360

 

179

 

873

 

703

 
  Adjusted pre-tax income (loss) from continuing operations   (3,220 ) 1,548   (6,619 ) 920,091   (175,193 )
  Fixed charges   19,018   14,358   17,186   45,188   61,491  
  Earnings from continuing operations before fixed charges   15,798   15,906   10,567   965,279   (113,702 )

Fixed charges

 

 

 

 

 

 

 

 

 

 

 
  Interest expense   19,018   14,358   17,186   45,188   61,491  
  Total fixed charges   19,018   14,358   17,186   45,188   61,491  

Ratio of earnings to fixed charges

 

*

 

1.11

 

*

 

21.36

 

*

 
*
For the fiscal years ended September 30, 2004, 2002, and 2000, our earnings were insufficient to cover fixed charges by $3.2 million, $6.6 million and $175.2 million, respectively.

Note: The Ratio of Earnings to Fixed Charges should be read in conjunction with the Consolidated Financial Statements and Management's Discussion and Analysis of Financial Condition and Results of Operations in this Form 10-K.




QuickLinks

NeighborCare, Inc. Ratio of Earnings to Fixed Charges