Use these links to rapidly review the documentDYNCORP INTERNATIONAL LLC TABLE OF CONTENTS

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

---

FORM 10-Q

|(Mark One)                                   |  |                                                                                         
|-------------------------------------------- |  | ----------------------------------------------------------------------------------------
|ý                                            |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 
|For the quarterly period ended June 29, 2007
|or                                          
|o                                            |  | 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: 333-127343          

---

DYNCORP INTERNATIONAL LLC(Exact name of registrant as specified in its charter)

Delaware

52-2287126(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    ý No    o

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

|Large accelerated filer    o |  | Accelerated filer    o |  | Non-accelerated filer    ý
|---------------------------- |  | ---------------------- |  | --------------------------

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

The registrant has one class of member units. As of August 1, 2007, DynCorp International Inc. held 100% of the member units.

---



DYNCORP INTERNATIONAL LLC  TABLE OF CONTENTS



|                              |          |                                                                                                                 
|----------------------------- | -------- | ----------------------------------------------------------------------------------------------------------------
|PART I. FINANCIAL INFORMATION
|                              | Item 1.  |                                                                                                                 
|                              |          | Condensed Consolidated Statements of Income  Three Months Ended June 29, 2007 and June 30, 2006 (unaudited)    
|                              |          | Condensed Consolidated Balance Sheets  June 29, 2007 and March 30, 2007 (unaudited)                            
|                              |          | Condensed Consolidated Statements of Cash Flows  Three Months Ended June 29, 2007 and June 30, 2006 (unaudited)
|                              |          | Notes to Condensed Consolidated Financial Statements (unaudited)                                                
|                              | Item 2.  |                                                                                                                 
|                              | Item 3.  |                                                                                                                 
|                              | Item 4.  |                                                                                                                 
|PART II. OTHER INFORMATION   
|                              | Item 1.  |                                                                                                                 
|                              | Item 1A. |                                                                                                                 
|                              | Item 2.  |                                                                                                                 
|                              | Item 3.  |                                                                                                                 
|                              | Item 4.  |                                                                                                                 
|                              | Item 5.  |                                                                                                                 
|                              | Item 6.  |                                                                                                                 

---





PART I  FINANCIAL INFORMATION

ITEM 1.              FINANCIAL STATEMENTS

DYNCORP INTERNATIONAL LLC  CONDENSED CONSOLIDATED STATEMENT OF INCOME(Dollars in thousands)

|                                             |                                      | For the Three Months Ended
|-------------------------------------------- | ------------------------------------ | --------------------------
|
|
|                                             |                                      |                           
|Revenues                                     |                                      | $                         
|Cost of services                             |                                      |                           
|Selling, general and administrative expenses |                                      |                           
|Depreciation and amortization expense        |                                      |                           
|                                             |                                      |                           
|Operating income                             |                                      |                           
|                                             | Interest expense                     |                           
|                                             | Loss on early extinguishment of debt |                           
|                                             | Net earnings from affiliates         |                           
|                                             | Interest income                      |                           
|                                             |                                      |                           
|Income before income taxes                   |                                      |                           
|Provision for income taxes                   |                                      |                           
|                                             |                                      |                           
|Net income                                   |                                      | $                         
|                                             |                                      |                           

See notes to condensed consolidated financial statements.

1

---



DYNCORP INTERNATIONAL LLC  CONDENSED CONSOLIDATED BALANCE SHEETS(Dollars in thousands)

|                                      |                                                             | As of                    
|------------------------------------- | ----------------------------------------------------------- | -------------------------
|
|
|ASSETS                               
|Current assets:                       |                                                             |                          
|                                      | Cash and cash equivalents                                   |                          
|                                      | Restricted cash                                             |                          
|                                      | Accounts receivable, net of allowances of $2,830 and $3,428 |                          
|                                      | Prepaid expenses and other current assets                   |                          
|                                      | Deferred income taxes                                       |                          
|                                      |                                                             |                          
|                                      |                                                             | Total current assets     
|Property and equipment, net           |                                                             |                          
|Goodwill                              |                                                             |                          
|Tradename                             |                                                             |                          
|Other intangibles, net                |                                                             |                          
|Deferred income taxes                 |                                                             |                          
|Other assets, net                     |                                                             |                          
|                                      |                                                             |                          
|Total assets                          |                                                             | $                        
|                                      |                                                             |                          
|LIABILITIES AND MEMBER'S EQUITY      
|Current liabilities:                  |                                                             |                          
|                                      | Current portion of long-term debt                           |                          
|                                      | Accounts payable                                            |                          
|                                      | Accrued payroll and employee costs                          |                          
|                                      | Other accrued liabilities                                   |                          
|                                      | Income taxes payable                                        |                          
|                                      |                                                             |                          
|                                      |                                                             | Total current liabilities
|Long-term debt, less current portion  |                                                             |                          
|Other long-term liabilities           |                                                             |                          
|Commitments and contingencies         |                                                             |                          
|Member's equity:                      |                                                             |                          
|Member's units, 100 outstanding       |                                                             |                          
|                                      | Retained earnings                                           |                          
|                                      | Accumulated other comprehensive income (loss)               |                          
|                                      |                                                             |                          
|                                      |                                                             | Total member's equity    
|                                      |                                                             |                          
|Total liabilities and member's equity |                                                             | $                        
|                                      |                                                             |                          

See notes to condensed consolidated financial statements.

2

---





DYNCORP INTERNATIONAL LLC  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(Dollars in thousands)

|                                                                                  |                                                          | For the Three Months Ended               
|--------------------------------------------------------------------------------- | -------------------------------------------------------- | -----------------------------------------
|
|
|Cash flows from operating activities                                              |                                                          |                                          
|Net income                                                                        |                                                          | $                                        
|Adjustments to reconcile net income to net cash provided by operating activities: |                                                          |                                          
|                                                                                  | Depreciation and amortization                            |                                          
|                                                                                  | Loss on early extinguishment of debt                     |                                          
|                                                                                  | Amortization of deferred loan costs                      |                                          
|                                                                                  | Recovery of losses on accounts receivable                |                                          
|                                                                                  | Net earnings from affiliates                             |                                          
|                                                                                  | Deferred income taxes                                    |                                          
|                                                                                  | Equity-based compensation                                |                                          
|Changes in assets and liabilities:                                                |                                                          |                                          
|                                                                                  | Restricted cash                                          |                                          
|                                                                                  | Accounts receivable                                      |                                          
|                                                                                  | Prepaid expenses and other current assets                |                                          
|                                                                                  | Accounts payable and accrued liabilities                 |                                          
|                                                                                  | Income taxes payable                                     |                                          
|                                                                                  |                                                          |                                          
|                                                                                  |                                                          | Net cash provided by operating activities
|                                                                                  |                                                          |                                          
|Cash flows from investing activities                                              |                                                          |                                          
|                                                                                  | Purchase of property and equipment                       |                                          
|                                                                                  | Purchase of computer software                            |                                          
|                                                                                  | Other assets                                             |                                          
|                                                                                  |                                                          |                                          
|                                                                                  |                                                          | Net cash used by investing activities    
|                                                                                  |                                                          |                                          
|Cash flows from financing activities                                              |                                                          |                                          
|                                                                                  | Net transfers from parent company                        |                                          
|                                                                                  | Payments on long-term debt                               |                                          
|                                                                                  | Premium paid on redemption of senior subordinated notes  |                                          
|                                                                                  | Payment of deferred financing costs                      |                                          
|                                                                                  | (Payments) borrowings under other financing arrangements |                                          
|                                                                                  |                                                          |                                          
|                                                                                  |                                                          | Net cash used by financing activities    
|                                                                                  |                                                          |                                          
|Net decrease in cash and cash equivalents                                         |                                                          |                                          
|Cash and cash equivalents, beginning of period                                    |                                                          |                                          
|                                                                                  |                                                          |                                          
|Cash and cash equivalents, end of period                                          |                                                          | $                                        
|                                                                                  |                                                          |                                          
|Income taxes paid (net of refunds)                                                |                                                          | $                                        
|Interest paid                                                                     |                                                          | $                                        
|Non-cash investing activities                                                     |                                                          | $                                        

See notes to condensed consolidated financial statements.

3

---





DYNCORP INTERNATIONAL LLC        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Unaudited)

Note 1  Basis of Presentation and Accounting Policies

Basis of Presentation

DynCorp International LLC and its subsidiaries, provides defense and technical services and government outsourced solutions primarily to United States
("U.S.")
government agencies. Our specific global expertise is in law enforcement training and support, security services, base operations, and aviation services and operations. References herein to "DynCorp",
the "Company", "we", "our", or "us" refer to DynCorp International LLC and its wholly owned subsidiaries.

The
condensed consolidated financial statements include the accounts of the Company and its domestic and foreign subsidiaries. These condensed consolidated financial statements have
been prepared by the Company, 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, the Company believes that all disclosures are adequate to make the information presented
not misleading. These condensed consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements and the related notes thereto included in
the Company's Annual Report on Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on June 20, 2007.

In
the opinion of management, all adjustments necessary to fairly present the Company's financial position at June 29, 2007 and March 30, 2007, the results of operations
for the first quarter ended June 29, 2007 and June 30, 2006, and cash flows for the first quarter ended June 29, 2007 and June 30, 2006, have been included. The results of
operations for the first quarter ended June 29, 2007 are not necessarily indicative of the results to be expected for the full fiscal year or for any future periods. The Company uses 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.

The
Company reports its results on a 52/53 week fiscal year with the fiscal year ending on the Friday closest to March 31 of such year. The first quarter ended June 29,
2007 was a 13-week period from March 31, 2007 to June 29, 2007. The first quarter ended June 30, 2006 was a 13-week period from April 1, 2006 to
June 30, 2006.

Income Taxes, Deferred Taxes, Tax Valuation Allowances and Tax Reserves

At the beginning of fiscal 2008, we adopted Financial Interpretation ("FIN") No. 48, "Accounting for Uncertainty in Income
Taxes  an Interpretation of FASB Statement No. 109." FIN No. 48 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax
return should be recorded in the financial statements. Under FIN No. 48, we may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position
will be sustained on examination by the taxing authorities. The determination is based on the technical merits of the position and presumes that each uncertain tax position will be examined by the
relevant taxing authority that has full knowledge of all relevant information.

Other Accounting Policies

Other significant accounting policies, for which no significant changes have occurred in the first quarter ended June 29, 2007, are detailed in
Note 1 of our 2007 Annual Report on Form 10-K filed with the SEC on June 20, 2007.

4

---



Accounting Developments



In February 2006, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 155,
"Accounting for Certain Hybrid Financial Instruments," which amends SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," and SFAS No. 140, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities." SFAS No. 155 is effective for all financial instruments acquired or issued after the beginning of an entity's
fiscal year that begins after September 15, 2006. Our adoption of SFAS No. 155 in the first quarter of fiscal year 2008 had no impact on our consolidated financial condition or results
of operations.

In
March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of Financial Assets  an amendment of Statement No. 140." SFAS
No. 156 clarifies when an obligation to service financial assets should be separately recognized as a servicing asset or a servicing liability and requires that a separately recognized
servicing asset or servicing liability be initially measured at fair value and permits an entity with a separately recognized servicing asset or servicing liability to choose either the amortization
method or fair value method for subsequent measurement. SFAS No. 156 is effective for all separately recognized servicing assets and liabilities acquired or issued after the beginning of an
entity's fiscal year that begins after September 15, 2006. Our adoption of SFAS No. 156 in the first quarter of fiscal year 2008 had no impact on our consolidated financial condition or
results of operations.

In
July 2006, the FASB issued FIN No. 48, which clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements in accordance
with SFAS No. 109, "Accounting for Income Taxes." The provisions of FIN No. 48 are effective for fiscal years beginning after December 15, 2006. The impact on our consolidated
financial condition and results of operations of adopting FIN No. 48 in the first quarter of fiscal 2008 is presented in Note 3.



In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." SFAS No. 157 establishes a single definition of fair value
and a
framework for measuring fair value under GAAP and expands disclosures about fair value measurements. SFAS No. 157 applies under other accounting pronouncements that require or permit fair value
measurements; however, it does not require any new fair value measurements. SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007.
We do not expect the adoption of SFAS No. 157 to have a material impact on our consolidated financial condition and results of operations.

In
February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities  Including an amendment of
FASB Statement No. 115." SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be
measured at fair value. It provides entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply
complex hedge accounting provisions. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. We do not expect the adoption of SFAS No. 159 to have a material
impact on our consolidated financial condition and results of operations.

5

---



Note 2  Other Intangible Assets

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

|                                               |  | June 29, 2007
|---------------------------------------------- |  | -------------
|
|Finite-lived intangible assets:                |  |              
|Customer-related intangible assets             |  | 8.5          
|Other                                          |  | 4.2          
|                                               |  |              
|                                               |  |              
|                                               |  |              
|Indefinite-lived intangible assets  Tradename |  |              
|                                               |  |              

|                                               |  | March 30, 2007
|---------------------------------------------- |  | --------------
|
|Finite-lived intangible assets:                |  |               
|Customer-related intangible assets             |  | 8.5           
|Other                                          |  | 4.2           
|                                               |  |               
|                                               |  |               
|                                               |  |               
|Indefinite-lived intangible assets  Tradename |  |               
|                                               |  |               

Amortization expense for customer-related and other intangibles was $10.0 million for the first quarter ended June 29, 2007 and for
the first quarter ended June 30, 2006.

Note 3  Income Taxes

We adopted the provisions of FIN No. 48 at the beginning of fiscal 2008. FIN No. 48 addresses the determination of whether tax benefits
claimed or
expected to be claimed on a tax return should be recorded in the financial statements. FIN No. 48 also provides guidance on derecognition, classification, interest and penalties on income
taxes, accounting in interim periods and requires increased disclosures.

The
cumulative effect of adopting FIN No. 48, net of adjustments to deferred tax assets, was an increase to liabilities and a decrease to opening retained earnings of
$1.4 million at March 31, 2007. Upon adoption, the estimated value of the Company's uncertain tax positions is a liability of $5.9 million resulting from unrecognized net tax
benefits, including penalties and interest. The liability for uncertain tax positions is carried in other liabilities in the condensed consolidated balance sheet as of June 29, 2007, and
approximately $1.3 million is reported as long-term. At March 31, 2007, the amount of unrecognized tax benefits that, if recognized, would affect the effective tax rate was
$1.1 million.

It
is reasonably possible that the total amount of unrecognized tax benefits could decrease approximately $3.0 million to $4.0 million primarily due to items that were not
fixed and determinable as of March 31, 2007 and for which economic performance is expected to occur in the next 12 months.

The
Company recognizes accrued interest related to uncertain tax positions in interest expense. The balance of accrued interest recorded on the balance sheet at March 31, 2007
was approximately $0.3 million. The Company recognizes accrued penalties related to uncertain tax positions in income tax expense. The balance of accrued penalties recorded on the balance sheet
at March 31, 2007 was approximately $0.2 million. The balance of the reserves for uncertain tax positions, including interest and penalties, did not change significantly during the first
quarter of fiscal 2008.

The
Company and its subsidiaries file income tax returns in U.S. federal and state jurisdictions and in various foreign jurisdictions. The statute of limitations is open for U.S.
federal and state income tax examinations for the Company's fiscal year 2005 forward and, with few exceptions, foreign income tax examinations for the calendar year 2003 forward.

6

---



Note 4  Accounts Receivable

Accounts Receivable, net consisted of the following:

|(Dollars in thousands) |  | June 29, 2007 |         | March 30, 2007
|---------------------- |  | ------------- | ------- | --------------
|Billed                 |  | $             | 206,487 |               
|Unbilled               |  |               | 286,698 |               
|Other receivables      |  |               | 2,874   |               
|                       |  |               |         |               
|Total                  |  | $             | 496,059 |               
|                       |  |               |         |               

Unbilled receivables at June 29, 2007 and March 30, 2007 include $40.9 million and $38.3 million, respectively,
related to costs incurred on projects for which the Company has 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 period. The balance of unbilled receivables consists of costs and fees billable on contract completion or other specified
events, the majority of which is expected to be billed and collected within one year.

Note 5  Long-Term Debt

Long-term debt consisted of the following:

|(Dollars in thousands)                 |  | June 29, 2007 |         | March 30, 2007
|-------------------------------------- |  | ------------- | ------- | --------------
|Term loans                             |  | $             | 303,452 |               
|9.5% Senior subordinated notes         |  |               | 292,032 |               
|                                       |  |               |         |               
|                                       |  |               | 595,484 |               
|Less current portion of long-term debt |  |               | (3,096) |               
|                                       |  |               |         |               
|Total long-term debt                   |  | $             | 592,388 |               
|                                       |  |               |         |               

For a description of our indebtedness, see Note 7,Long-term Debt, to the
consolidated financial statements in our Annual Report on Form 10-K filed with the SEC on June 20, 2007.

The
Company is required, under certain circumstances as defined in its credit agreement, to make a payment to reduce the outstanding principal of the term loans in the following year
(the "Excess Cash Flow Payment"). Such payments are due at the end of the first quarter of the following fiscal year. As a result, the Company made payments of approximately $34.6 million on
the term loans during the first quarter of fiscal 2008 related to the Excess Cash Flow Payment for the fiscal year ended March 30, 2007. The Excess Cash Flow Payment is an annual requirement
under the credit agreement, and the Company cannot estimate with certainty what the Excess Cash Flow Payment will be, if any, for the fiscal year ended March 28, 2008.

At
June 29, 2007, availability under the revolving credit line for additional borrowings was approximately $73.9 million (which gives effect to approximately
$29.1 million of outstanding letters of credit, which reduced the Company's availability by that amount). The credit agreement requires an unused line fee equal to 0.5% per annum, payable
quarterly in arrears, of the unused portion of the revolving credit facility.

Note 6  Commitments and Contingencies

Commitments

The Company has operating leases for the use of real estate and certain property and equipment. Operating leases are non-cancelable, except 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 property are subject to annual escalations for increases
in utilities and property taxes. Lease
rental expense amounted to $15.9 million and $22.1 million for the first quarter ended June 29, 2007 and June 30, 2006, respectively.

7

---



Contingencies



The Company and its subsidiaries and affiliates are involved in various lawsuits and claims that have arisen in the normal course of business. In most
cases, the
Company has denied, or believes it has a basis to deny any liability. The Company has recorded its best estimate of the aggregate liability that will result from these matters and believes that these
matters are adequately reserved. While it is not possible to predict with certainty the outcome of litigation and other matters discussed below, it is the opinion of the Company's management, based in
part upon opinions of counsel, insurance in force and the facts currently known, that liabilities in excess of those recorded, if any, arising from such matters would not have a material adverse
effect on the results of operations, consolidated financial condition or liquidity of the Company over the long term.



On April 24, 2007, March 14, 2007, December 29, 2006 and December 4, 2006 four lawsuits were served, seeking unspecified monetary
damages against the Company 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 Providences of Esmeraldas, Sucumbíos, and Carchi in Ecuador, allege violations of Ecuadorian law, international
law, and the statutes and common law of Florida, including negligence, trespass, and nuisance. The fourth lawsuit, filed on behalf of 1,663 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 Department of State ("DoS") contract under which this work is performed provides indemnification to the Company against third-party liabilities arising out
of the
contract, subject to available funding. The four lawsuits were consolidated and, based on the Company's motion granted by the court on May 22, 2007, subsequently transferred to the U.S.
District Court for the District of Columbia.

On
May 29, 2003, Gloria Longest, a former accounting manager for the Company, filed suit against the Company under the False Claims Act and the Florida Whistleblower Statute,
alleging that it submitted false claims to the government under the International Narcotics & Law Enforcement Affairs contract with the DoS. The action, titledU.S. ex
rel. Longest v. DynCorp and DynCorp International LLC, was filed in the U.S. District Court for the Middle District of Florida under seal. The case was unsealed in 2005, and
the Company learned of its existence on August 15, 2005 when it was served with the complaint. After conducting an investigation of the allegations made by the plaintiff, the U.S. government
did not join the action. The complaint does not demand any specific monetary damages; however, a court ruling against the Company in this lawsuit could have a material adverse effect on its operating
performance.

On
September 11, 2001, a class action lawsuit seeking $100.0 million on behalf of approximately 10,000 citizens of Ecuador was filed against the Company and several of its
former affiliates in the U.S. District Court for the District of Columbia. The action alleges personal injury, property damage and wrongful death as a consequence of the spraying of narcotic plant
crops along the Colombian border adjacent to Ecuador. The spraying operations were and continue to be conducted under a DoS contract in cooperation with the Colombian government. The terms of the DoS
contract provide that the DoS will indemnify the Company against third-party liabilities arising out of the contract, subject to available funding. The Company is 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 the Company.



We also are occasionally the subject of investigations by various agencies of the U.S. government. 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.

8

---



On
January 30, 2007, the Special Inspector General for Iraq Reconstruction, or SIGIR, issued a report on one of our task orders concerning the Iraqi Police Training program.
Among other items, the report raises questions about our work to establish a residential camp in Baghdad to house training personnel.
Specifically, the SIGIR report recommends that DoS seek reimbursement from us of $4.2 million paid by the DoS for work that the SIGIR maintains was not contractually authorized. In addition,
the SIGIR report recommends that the DoS request the Defense Contract Audit Agency ("DCAA") to review two of our invoices totaling $19.1 million. On June 28, 2007, we received from the
DoS contracting officer a letter requesting our repayment of approximately $4.0 million for work performed under this task order, which the letter claims was unauthorized. We believe that based
on facts currently known, the foregoing matters will not have a material adverse effect on our consolidated financial condition, results of operations or liquidity.



Our contracts are regularly audited by the DCAA and other government agencies. These agencies review our contract performance, cost structure and
compliance with
applicable laws, regulations and standards. The DCAA 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. In addition, government contract payments received by us for
allowable direct and indirect costs are subject to adjustment after audit by government auditors and repayment to the government if the payments exceed allowable costs as defined in the government
contracts.

The
Defense Contract Management Agency ("DCMA") formally notified the Company of non-compliance with Cost Accounting Standard ("CAS") 403, Allocation of Home Office Expenses to
Segments, on April 11, 2007. The Company issued a response to the DCMA on April 26, 2007 with a proposed solution to resolve the non-compliance, which related to the allocation of corporate
general and administrative costs between the Company's divisions. This issue is currently pending a DCMA response to the Company's April 26, 2007 letter. In management's opinion and based on
facts currently known, the above described matters will not have a material adverse effect on the Company's consolidated financial condition, results of operations or liquidity.

Note 7  Member's Equity

The following table presents the changes to member's equity for the first quarter ended June 29, 2007 (dollars in thousands):

|                          |                                           | Member's
Units                             |         | Retained Earnings |       | Accumulated Other
Comprehensive (Loss)
Income |         | Total 
|------------------------- | ----------------------------------------- | ------------------------------------------ | ------- | ----------------- | ----- | --------------------------------------------- | ------- | ------
|Balance at March 30, 2007 |                                           | $                                          | 316,633 |                   | $     | 63,205                                        |         | $     
|                          | Adjustment for the adoption of FIN No. 48 |                                            |         |                  |       |                                               | (1,374) |       
|                          | Comprehensive income:                     |                                            |         |                   |       |                                               |         |       
|                          |                                           | Net income                                 |         |                   |      |                                               |         | 12,258
|                          |                                           | Interest rate hedging activity, net of tax |         |                   |      |                                               |         |      
|                          |                                           | Foreign currency translation               |         |                   |      |                                               |         |      
|                          |                                           |                                            |         |                   |       |                                               |         |       
|                          | Comprehensive income                      |                                            |         |                  |       |                                               | 12,258  |       
|                          |                                           |                                            |         |                   |       |                                               |         |       
|                          |                                           | Equity-based compensation                  |         |                   | 1,205 |                                               |         |      
|                          |                                           |                                            |         |                   |       |                                               |         |       
|Balance at June 29, 2007  |                                           | $                                          | 317,838 |                   | $     | 74,089                                        |         | $     
|                          |                                           |                                            |         |                   |       |                                               |         |       

9

---



Note 8  Interest Rate Derivatives

In April 2007, in order to mitigate interest rate risk related to the term loans, the Company entered into interest rate swap agreements with
notional
amounts totaling $200.0 million, whereby the Company effectively fixed the interest rate at 4.975%, plus an applicable margin (2.25% at June 29, 2007) on the first $200.0 million
of its debt indexed to LIBOR through May 22, 2010. The Company concluded that the interest rate swaps qualify as cash flow hedges under the provisions of SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities." The fair value of the interest rate swap agreement was an asset of $1.7 million at June 29, 2007. Unrealized net gains from the changes in
fair value of the interest rate swap agreements of $1.1 million, net of tax, for the first quarter ended June 29, 2007 is included in other comprehensive income.

Note 9  Equity-Based Compensation

The Company's equity-based compensation is accounted for under SFAS No. 123(R), "Share-Based Payment". Under this method, the Company recorded
equity-based compensation expense of $1.2 million and $0.7 million for the first quarter ended June 29, 2007 and June 30, 2006, respectively.

Assuming
each grant of Class B equity outstanding as of June 29, 2007 fully vests, the Company will recognize additional non-cash compensation expense as
follows (dollars in thousands):

|Nine month period ended March 28, 2008         |  | $ | 3,058
|---------------------------------------------- |  | - | -----
|Fiscal year ended April 3, 2009                |  |   | 2,296
|Fiscal year ended April 2, 2010 and thereafter |  |   | 1,874
|                                               |  |  
|Total                                          |  | $ | 7,228
|                                               |  |  

Note 10  Segment Information

The Company's operations are aligned into two divisions, each of which constitutes a reporting segment: Government Services ("GS") and Maintenance and
Technical
Support Services ("MTSS"). GS primarily provides outsourced law enforcement training, drug eradication, global logistics, base operations and personal and physical security services to government and
commercial customers in foreign jurisdictions. MTSS provides long-term aviation services and engineering and logistics support, ranging from daily fleet maintenance to extensive
modification and overhauls on aircraft, weapons systems and support equipment.

During
the first quarter ended June 29, 2007, certain contracts were reclassified between segments. All prior year revenues and operating income related to these contracts was
reclassified to conform to the current year presentation. The reclassifications had no impact on our consolidated results of operations, financial position or cash flows. The following is a summary of
the financial information of

10

---



the
reportable segments reconciled to the amounts reported in the condensed consolidated financial statements.

|                              |                                            | Three Months Ended       
|----------------------------- | ------------------------------------------ | -------------------------
|
|Revenues                      |                                            |                          
|                              | Government Services                        |                          
|                              | Maintenance and Technical Support Services |                          
|                              |                                            |                          
|                              |                                            | Total reportable segments
|                              | Corporate activities                       |                          
|                              |                                            |                          
|                              |                                            | $                        
|                              |                                            |                          
|Operating Income              |                                            |                          
|                              | Government Services                        |                          
|                              | Maintenance and Technical Support Services |                          
|                              |                                            |                          
|                              |                                            | Total reportable segments
|                              | Net unallocated corporate expenses(a)      |                          
|                              |                                            |                          
|                              |                                            | $                        
|                              |                                            |                          
|Depreciation and amortization |                                            |                          
|                              | Government Services                        |                          
|                              | Maintenance and Technical Support Services |                          
|                              |                                            |                          
|                              |                                            | Total reportable segments
|                              | Corporate activities                       |                          
|                              |                                            |                          
|                              |                                            | $                        
|                              |                                            |                          

Note 11  Consolidating Financial Statements of Subsidiary Guarantors

As of June 29, 2007, the Company had outstanding $292.0 million aggregate principal amount of 9.5% senior subordinated notes due 2013. These
senior
subordinated notes are fully and unconditionally guaranteed, jointly and severally, on a senior subordinated unsecured basis by the following subsidiaries of the Company: DTS Aviation Services LLC,
DynCorp Aerospace Operations LLC, DynCorp International Services LLC, Dyn Marine Services LLC, DynCorp International of Nigeria LLC, Dyn Marine Services of Virginia LLC, Services International LLC and
Worldwide Humanitarian Services LLC.

The
following supplemental consolidating financial statements present:



11

---







DynCorp International LLC and Subsidiaries    Condensed Consolidating Statement of Operations Information    For the Three Months Ended June 29, 2007(Dollars
in thousands)

|                                             |                                  | Parent |           | Subsidiary
Guarantor |   | Subsidiary
Non-Guarantors |     | Eliminations |          | Consolidated
|-------------------------------------------- | -------------------------------- | ------ | --------- | -------------------- | - | ------------------------- | --- | ------------ | -------- | ------------
|Revenues                                     |                                  | $      | 481,756   |                      | $ | 66,917                    |     | $            | 82,556   |             
|Cost of services                             |                                  |        | (419,667) |                      |   | (61,992)                  |     |              | (80,986) |             
|Selling, general and administrative expenses |                                  |        | (23,353)  |                      |   | (2,761)                   |     |              | (422)    |             
|Depreciation and amortization expense        |                                  |        | (10,366)  |                      |   |                          |     |              | (24)     |             
|                                             |                                  |        |           |                      |   |                           |     |              |          |             
|Operating income                             |                                  |        | 28,370    |                      |   | 2,164                     |     |              | 1,124    |             
|                                             | Interest expense                 |        |           | (14,489)             |   |                           |    |              |          |            
|                                             | Net earnings from affiliates     |        |           | 891                  |   |                           |    |              |          |            
|                                             | Interest income                  |        |           | 1,243                |   |                           | 7   |              |          |            
|                                             | Equity in income of subsidiaries |        |           | 3,311                |   |                           | 112 |              |          |            
|                                             |                                  |        |           |                      |   |                           |     |              |          |             
|Income before income taxes                   |                                  |        | 19,326    |                      |   | 2,283                     |     |              | 1,124    |             
|Provision for income taxes                   |                                  |        | (6,956)   |                      |   | (7)                       |     |              | (89)     |             
|                                             |                                  |        |           |                      |   |                           |     |              |          |             
|Net income                                   |                                  | $      | 12,370    |                      | $ | 2,276                     |     | $            | 1,035    |             
|                                             |                                  |        |           |                      |   |                           |     |              |          |             

DynCorp International LLC and Subsidiaries    Condensed Consolidating Statement of Income    For the Three Months Ended June 30, 2006(Dollars in thousands)

|                                             |                                      | Parent |           | Subsidiary
Guarantor |   | Subsidiary
Non-Guarantors |     | Eliminations |          | Consolidated
|-------------------------------------------- | ------------------------------------ | ------ | --------- | -------------------- | - | ------------------------- | --- | ------------ | -------- | ------------
|Revenues                                     |                                      | $      | 472,181   |                      | $ | 65,503                    |     | $            | 65,897   |             
|Cost of services                             |                                      |        | (409,819) |                      |   | (61,332)                  |     |              | (65,080) |             
|Selling, general and administrative expenses |                                      |        | (25,127)  |                      |   | (1,759)                   |     |              | (519)    |             
|Depreciation and amortization expense        |                                      |        | (10,924)  |                      |   | (44)                      |     |              | (169)    |             
|                                             |                                      |        |           |                      |   |                           |     |              |          |             
|Operating income                             |                                      |        | 26,311    |                      |   | 2,368                     |     |              | 129      |             
|                                             | Interest expense                     |        |           | (14,826)             |   |                           | 12  |              |          |            
|                                             | Loss on early extinguishment of debt |        |           | (3,484)              |   |                           |    |              |          |            
|                                             | Net earnings from affiliates         |        |           | 446                  |   |                           |    |              |          |            
|                                             | Equity in income of subsidiaries     |        |           | 2,331                |   |                           | 80  |              |          |            
|                                             | Interest income                      |        |           | 151                  |   |                           | (1) |              |          |            
|                                             |                                      |        |           |                      |   |                           |     |              |          |             
|Income before income taxes                   |                                      |        | 10,929    |                      |   | 2,459                     |     |              | 129      |             
|Provision for income taxes                   |                                      |        | (3,903)   |                      |   | (128)                     |     |              | (49)     |             
|                                             |                                      |        |           |                      |   |                           |     |              |          |             
|Net income                                   |                                      | $      | 7,026     |                      | $ | 2,331                     |     | $            | 80       |             
|                                             |                                      |        |           |                      |   |                           |     |              |          |             

12

---



DynCorp International LLC and Subsidiaries    Condensed Consolidating Balance Sheet Information    June 29, 2007(Dollars in thousands)

|                                      |                                           | Parent                    |           | Subsidiary
Guarantor |         | Subsidiary
Non-Guarantors |        | Eliminations |        | Consolidated
|------------------------------------- | ----------------------------------------- | ------------------------- | --------- | -------------------- | ------- | ------------------------- | ------ | ------------ | ------ | ------------
|ASSETS                                |                                           |                           |           |                      |         |                           |        |              |        |             
|Current assets:                       |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      | Cash and cash equivalents                 |                           | $         | 64,197               |         | $                         | 2,783  |              | $      | 1,812       
|                                      | Restricted cash                           |                           |           |                     |         |                           | 23,815 |              |        |            
|                                      | Accounts receivable, net                  |                           |           | 450,213              |         |                           | 45,327 |              |        | 519         
|                                      | Prepaid expenses and other current assets |                           |           | 58,864               |         |                           | 29,677 |              |        | 75          
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      |                                           | Total current assets      |           |                      | 573,274 |                           |        | 101,602      |        |             
|Property and equipment, net           |                                           |                           | 8,594     |                      |         | 3,354                     |        |              | 525    |             
|Goodwill                              |                                           |                           | 398,559   |                      |         | 21,621                    |        |              |       |             
|Tradename                             |                                           |                           | 18,318    |                      |         |                          |        |              |       |             
|Other intangibles, net                |                                           |                           | 191,280   |                      |         | 13,886                    |        |              |       |             
|Investment in subsidiaries            |                                           |                           | 33,610    |                      |         | 640                       |        |              |       |             
|Other assets, net                     |                                           |                           | 31,093    |                      |         | 651                       |        |              |       |             
|Intercompany receivables              |                                           |                           | 4,005     |                      |         |                          |        |              | 38,580 |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|Total assets                          |                                           | $                         | 1,258,733 |                      | $       | 141,754                   |        | $            | 41,511 |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|LIABILITIES AND MEMBER'S EQUITY       |                                           |                           |           |                      |         |                           |        |              |        |             
|Current liabilities:                  |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      | Current portion of long-term debt         |                           | $         | 3,096                |         | $                         |       |              | $      |            
|                                      | Accounts payable                          |                           |           | 133,542              |         |                           | 12,025 |              |        | 11          
|                                      | Accrued payroll and employee costs        |                           |           | 49,340               |         |                           | 11,228 |              |        | 28,950      
|                                      | Other accrued liabilities                 |                           |           | 76,401               |         |                           | 41,008 |              |        | 7,227       
|                                      | Income taxes payable                      |                           |           | 6,989                |         |                           | 1,577  |              |        | 121         
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      |                                           | Total current liabilities |           |                      | 269,368 |                           |        | 65,838       |        |             
|Long-term debt, less current portion  |                                           |                           | 592,388   |                      |         |                          |        |              |       |             
|Other long-term liabilities           |                                           |                           | 4,055     |                      |         | 4,283                     |        |              |       |             
|Intercompany payables                 |                                           |                           |          |                      |         | 42,585                    |        |              |       |             
|Member's equity                       |                                           |                           | 392,922   |                      |         | 29,048                    |        |              | 5,202  |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|Total liabilities and member's equity |                                           | $                         | 1,258,733 |                      | $       | 141,754                   |        | $            | 41,511 |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             

13

---



DynCorp International LLC and Subsidiaries    Condensed Consolidating Balance Sheet Information    March 30, 2007(Dollars in thousands)

|                                      |                                           | Parent                    |           | Subsidiary
Guarantor |         | Subsidiary
Non-Guarantors |        | Eliminations |        | Consolidated
|------------------------------------- | ----------------------------------------- | ------------------------- | --------- | -------------------- | ------- | ------------------------- | ------ | ------------ | ------ | ------------
|ASSETS                                |                                           |                           |           |                      |         |                           |        |              |        |             
|Current assets:                       |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      | Cash and cash equivalents                 |                           | $         | 95,458               |         | $                         | 5,212  |              | $      | 1,785       
|                                      | Restricted cash                           |                           |           |                     |         |                           | 20,224 |              |        |            
|                                      | Accounts receivable, net                  |                           |           | 425,847              |         |                           | 35,979 |              |        | 124         
|                                      | Prepaid expenses and other current assets |                           |           | 55,404               |         |                           | 26,883 |              |        | 64          
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      |                                           | Total current assets      |           |                      | 576,709 |                           |        | 88,298       |        |             
|Property and equipment, net           |                                           |                           | 8,592     |                      |         | 3,496                     |        |              | 558    |             
|Goodwill                              |                                           |                           | 398,559   |                      |         | 21,621                    |        |              |       |             
|Tradename                             |                                           |                           | 18,318    |                      |         |                          |        |              |       |             
|Other intangibles, net                |                                           |                           | 200,479   |                      |         | 13,885                    |        |              |       |             
|Investment in subsidiaries            |                                           |                           | 30,410    |                      |         | 529                       |        |              |       |             
|Other assets, net                     |                                           |                           | 29,863    |                      |         | 550                       |        |              |       |             
|Intercompany receivables              |                                           |                           |          |                      |         |                          |        |              | 56,326 |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|Total assets                          |                                           | $                         | 1,262,930 |                      | $       | 128,379                   |        | $            | 58,857 |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|LIABILITIES AND MEMBER'S EQUITY       |                                           |                           |           |                      |         |                           |        |              |        |             
|Current liabilities:                  |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      | Current portion of long-term debt         |                           | $         | 37,850               |         | $                         |       |              | $      |            
|                                      | Accounts payable                          |                           |           | 118,806              |         |                           | 8,466  |              |        | 10          
|                                      | Accrued payroll and employee costs        |                           |           | 53,971               |         |                           | 9,072  |              |        | 25,886      
|                                      | Other accrued liabilities                 |                           |           | 39,873               |         |                           | 47,755 |              |        | 28,680      
|                                      | Income taxes payable                      |                           |           | 11,997               |         |                           | 1,571  |              |        | 114         
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|                                      |                                           | Total current liabilities |           |                      | 262,497 |                           |        | 66,864       |        |             
|Long-term debt, less current portion  |                                           |                           | 593,144   |                      |         |                          |        |              |       |             
|Other long-term liabilities           |                                           |                           | 2,412     |                      |         | 3,620                     |        |              |       |             
|Intercompany payables                 |                                           |                           | 25,203    |                      |         | 31,123                    |        |              |       |             
|Member's equity                       |                                           |                           | 379,674   |                      |         | 26,772                    |        |              | 4,167  |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             
|Total liabilities and member's equity |                                           | $                         | 1,262,930 |                      | $       | 128,379                   |        | $            | 58,857 |             
|                                      |                                           |                           |           |                      |         |                           |        |              |        |             

14

---





Dyncorp International LLC and Subsidiaries    Condensed Consolidating Statement of Cash Flow Information    For the Three Months Ended June 29, 2007(Dollars
in thousands)

|                                                     |                                       | Parent |          | Subsidiary
Guarantor |   | Subsidiary
Non-Guarantors |        | Eliminations |          | Consolidated
|---------------------------------------------------- | ------------------------------------- | ------ | -------- | -------------------- | - | ------------------------- | ------ | ------------ | -------- | ------------
|Net cash provided (used) by operating activities     |                                       | $      | 35,173   |                      | $ | (13,891)                  |        | $            | (17,719) |             
|                                                     |                                       |        |          |                      |   |                           |        |              |          |             
|Cash flows from investing activities:                |                                       |        |          |                      |   |                           |        |              |          |             
|                                                     | Purchase of property and equipment    |        |          | (520)                |   |                           |       |              |          |            
|                                                     | Other investing cash flows            |        |          | (653)                |   |                           |       |              |          |            
|                                                     |                                       |        |          |                      |   |                           |        |              |          |             
|                                                     | Net cash used in investing activities |        |          | (1,173)              |   |                           |       |              |          |            
|Cash flows from financing activities:                |                                       |        |          |                      |   |                           |        |              |          |             
|                                                     | Net transfers (to) from Parent        |        |          | (29,208)             |   |                           | 11,462 |              |          | 17,746      
|                                                     | Payments on credit facility           |        |          | (35,510)             |   |                           |       |              |          |            
|                                                     | Other financing activities            |        |          | (543)                |   |                           |       |              |          |            
|                                                     |                                       |        |          |                      |   |                           |        |              |          |             
|Net cash (used) provided by financing activities     |                                       |        | (65,261) |                      |   | 11,462                    |        |              | 17,746   |             
|Net (decrease) increase in cash and cash equivalents |                                       |        | (31,261) |                      |   | (2,429)                   |        |              | 27       |             
|Cash and cash equivalents, beginning of period       |                                       |        | 95,458   |                      |   | 5,212                     |        |              | 1,785    |             
|                                                     |                                       |        |          |                      |   |                           |        |              |          |             
|Cash and cash equivalents, end of period             |                                       | $      | 64,197   |                      | $ | 2,783                     |        | $            | 1,812    |             
|                                                     |                                       |        |          |                      |   |                           |        |              |          |             

DynCorp International LLC and Subsidiaries    Condensed Consolidating Statement of Cash Flow Information    For the Three Months Ended June 30, 2006(Dollars
in thousands)

|                                                     |                                       | Parent |          | Subsidiary
Guarantor |   | Subsidiary
Non-Guarantors |          | Eliminations |         | Consolidated
|---------------------------------------------------- | ------------------------------------- | ------ | -------- | -------------------- | - | ------------------------- | -------- | ------------ | ------- | ------------
|Net cash (used) provided by operating activities     |                                       | $      | (22,078) |                      | $ | 23,052                    |          | $            | 8,699   |             
|                                                     |                                       |        |          |                      |   |                           |          |              |         |             
|Cash flows from investing activities:                |                                       |        |          |                      |   |                           |          |              |         |             
|                                                     | Purchase of property and equipment    |        |          | (2,505)              |   |                           | (52)     |              |         |            
|                                                     | Other investing cash flows            |        |          | (976)                |   |                           |         |              |         |            
|                                                     |                                       |        |          |                      |   |                           |          |              |         |             
|                                                     | Net cash used in investing activities |        |          | (3,481)              |   |                           | (52)     |              |         |            
|Cash flows from financing activities:                |                                       |        |          |                      |   |                           |          |              |         |             
|                                                     | Net transfers from (to) Parent        |        |          | 56,690               |   |                           | (30,486) |              |         | (8,297)     
|                                                     | Payments on credit facility           |        |          | (28,831)             |   |                           |         |              |         |            
|                                                     | Other financing activities            |        |          | 380                  |   |                           |         |              |         |            
|                                                     |                                       |        |          |                      |   |                           |          |              |         |             
|Net cash provided (used) in financing activities     |                                       |        | 28,239   |                      |   | (30,486)                  |          |              | (8,297) |             
|Net increase (decrease) in cash and cash equivalents |                                       |        | 2,680    |                      |   | (7,486)                   |          |              | 402     |             
|Cash and cash equivalents, beginning of period       |                                       |        | 7,568    |                      |   | 10,749                    |          |              | 2,256   |             
|                                                     |                                       |        |          |                      |   |                           |          |              |         |             
|Cash and cash equivalents, end of period             |                                       | $      | 10,248   |                      | $ | 3,263                     |          | $            | 2,658   |             
|                                                     |                                       |        |          |                      |   |                           |          |              |         |             

15

---





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

The following discussion and analysis of our consolidated financial condition and results of operations should be read in conjunction with the
condensed
consolidated financial statements, and the notes thereto, and other data contained elsewhere in this Quarterly Report. 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 Annual Report on
Form 10-K filed with the SEC on June 20, 2007. References to "DynCorp", the "Company", "we", "our", or "us" refer to DynCorp International LLC and its subsidiaries unless
otherwise stated or indicated by context. We refer to our parent company, DynCorp International Inc., as our "Parent."

COMPANY OVERVIEW

We are a leading provider of specialized mission-critical outsourced technical services to civilian and military government agencies. Our specific
global
expertise is in law enforcement training and support, security services, base operations and aviation services and operations. We also provide logistics support for all our services. Our current
customers include the Department of State, or DoS; the U.S. Army, Air Force, Navy and Marine Corps (collectively, the Department of Defense, or DoD); commercial customers and foreign governments. As
of June 29, 2007, we had over 14,600 employees in 33 countries, approximately 45 active contracts ranging in duration from three to ten years and over 100 task orders. Our predecessors have
provided essential services to numerous U.S. government departments and agencies since 1951.

We
operate through two core business segments, Government Services, or GS, and Maintenance and Technical Support Services, or MTSS. The following table describes the key service
offerings for each of GS and MTSS:

|                      |  | GOVERNMENT SERVICES                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         |  | MAINTENANCE AND TECHNICAL
SUPPORT SERVICES                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|--------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Key Service Offerings |  | Law Enforcement and Security International police training, judicial support, immigration support, base operations, security for diplomats, personal protection, security system
design, installation and operations, and development of security software, smart cards and biometrics Contingency and Logistics Operations Peace-keeping support, humanitarian relief,
de-mining, worldwide contingency planning and other rapid response services, inventory procurement, tracking services, equipment maintenance, property control, data entry and mobile repair servicesOperations Maintenance and Construction Management Facility and equipment maintenance, custodial and administrative services, civil, electrical, infrastructure, environmental and mechanical
engineering and construction management Specialty Aviation and Counter-drug Operations Drug eradication, aerial firefighting, counter-drug surveillance, border control, host nation pilot
and crew training |  | Aviation Services and Operations Aircraft fleet maintenance and modifications, depot augmentation, aftermarket logistics support, aircrew services and training, ground equipment
maintenance and modifications, quality control, Federal Aviation Administration certification, facilities and operations support, aircraft scheduling and flight planning and the provisioning of pilots, test pilots and flight crewsAviation Engineering Aircraft modification programs manufacturing and installation, engineering design and kit manufacturing and installation, avionics upgrades, field installations,
cockpit/fuselage design and configuration management and technical data, drawings and manual revisions Aviation Ground Equipment Support Ground equipment support, maintenance and overhaul,
 modifications and upgrades, corrosion control, engine rebuilding, hydraulic and load testing and serviceability inspections Ground Vehicle Maintenance Vehicle maintenance, overhaul and
corrosion control and scheduling work flow management, logistics support and equipment inspection

16

---



CURRENT OPERATING CONDITIONS AND OUTLOOK

Over most of the last two decades, the U.S. government has been increasing its reliance on the private sector for a wide range of professional and
support
services. This increased use of outsourcing by the U.S. government has been driven by a variety of factors: lean-government initiatives launched in the 1990s; surges in demand during times
of national crisis; the increased complexity of missions; the transformation of the U.S. military to focus on the war-fighter efforts and the loss of skills within the government caused by
workforce reductions and retirements. Spending on professional services alone grew from $102.0 billion in fiscal 1995 to more than $200.0 billion in fiscal 2005. We believe that the U.S.
government's growing mission and continued human capital challenges have combined to create a new market dynamic, one that is less directly reflective of overall government budgets and more reflective
of the ongoing shift of service delivery from the federal workforce to private sector providers.

In
addition to the increase in government spending on outsourcing, particularly among our customers, our end-markets are also growing. The DoD budget for fiscal 2008,
excluding supplemental funding relating to operations in Iraq and Afghanistan, has been proposed to Congress at $481.4 billion, representing a 62% increase over fiscal 2001. Fiscal 2006 DoD
outlay was $499.4 billion. This growth is expected to continue, with the DoD forecasting its annual budget to grow to over $538.4 billion (excluding supplemental funding) by fiscal 2012.
The U.S. government budget for international development and humanitarian and international security assistance coordinated by the DoS has grown from approximately $15.0 billion in fiscal 2000
to $25.0 billion in fiscal 2006, a CAGR of 8.9%. Services included in this budget include law enforcement training, eradication of international narcotics, certain contingency services and
security services. Similarly, there has been significant growth in the Department of Homeland Security budget which is estimated at $46.4 billion for fiscal 2008, which represents a 13% CAGR
since fiscal 2002 for the Department of Homeland Security and its predecessor entities.

We
believe the following industry trends will further increase demand and enable us to more successfully compete for outsourced services in our target markets:

BACKLOG

We track contracted backlog in order to assess our current business development effectiveness and to assist us in forecasting our future business
needs and
financial performance. Backlog consists of orders and priced options under our contracts. We define contracted backlog as the estimated value of contract modifications received from customers that
have not been recognized as revenue. Our backlog consists of funded and unfunded amounts. Funded backlog is based upon amounts actually appropriated by a customer for payment of goods and services
less actual revenue recorded as of the measurement date under that appropriation. Unfunded backlog is the actual dollar value of unexercised 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 options may be exercised at the sole discretion of the customer. Historically,
it has been our experience that the customer has exercised contract options.

17

---



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 generally has funded the option periods of our contracts.

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

|(Dollars in millions) |  | June 29, 2007 |       | March 30, 2007
|--------------------- |  | ------------- | ----- | --------------
|Funded Backlog        |  | $             | 1,012 |               
|Unfunded Backlog      |  |               | 5,003 |               
|                      |  |               |       |               
|Total Backlog         |  | $             | 6,015 |               
|                      |  |               |       |               

In December 2006, through a joint venture named Global Linguist Solutions LLC ("GLS"), we were awarded the Intelligence and Security
Command ("INSCOM") contract by the U.S. Army for management of translation and interpretation services in support of Operation Iraqi Freedom. The five-year contract has a maximum value of
approximately $4.6 billion. We have a 51% ownership interest in GLS and will consolidate the joint venture in our financial statements. As of June 29, 2007 and March 30, 2007, the
funded and unfunded backlog related to this program was $49.0 million and $3.3 billion, respectively, and has been included in the table above. However, the incumbent contractor's
protest of the award to GLS was sustained by the Government Accountability Office ("GAO") in March 2007. We expect the U.S. Army to issue a revised solicitation in accordance with the GAO's
decision, request revised proposals from the competing contractors and make a new contract award decision. Our backlog and estimated remaining contract value metrics may require future adjustment
depending on the outcome of future procurement actions taken by the U.S. Army in implementing the GAO's recommendation.

ESTIMATED REMAINING CONTRACT VALUE

Our estimated remaining contract value represents total backlog plus management's estimate of future revenues under IDIQ contracts that have not been
funded, or
award term periods that have not yet been earned. These future revenues would be our estimate of revenue that would occur from the end of currently funded task orders until the end of the IDIQ
contracts. Our estimated remaining contract value is based on our experience under contracts, and we believe our estimates are reasonable. However, there can be no assurance that our existing
contracts will result in actual revenues in any
particular period or at all. These amounts could vary or even change significantly depending upon government policies, government budgets, appropriations and the outcome of protested contract awards.
The following table sets forth our estimated remaining contract value as of the dates indicated:

|(Dollars in millions)              |  | June 29, 2007 |       | March 30, 2007
|---------------------------------- |  | ------------- | ----- | --------------
|Estimated remaining contract value |  | $             | 8,912 |               
|                                   |  |               |       |               

18

---



RESULTS OF OPERATIONS  Three Months Ended June 29, 2007 and June 30, 2006

Consolidated

The following tables set forth, for the periods indicated, our consolidated results of operations, both in dollars and as a percentage of revenues:

|                                             |  | For the Three Months Ended
|-------------------------------------------- |  | --------------------------
|
|Revenues                                     |  | $                         
|Cost of services                             |  |                           
|Selling, general and administrative expenses |  |                           
|Depreciation and amortization expense        |  |                           
|                                             |  |                           
|Operating income                             |  |                           
|Interest expense                             |  |                           
|Loss on early extinguishment of debt         |  |                           
|Net earnings from affiliates                 |  |                           
|Interest income                              |  |                           
|                                             |  |                           
|Income before taxes                          |  |                           
|Provision for income taxes                   |  |                           
|                                             |  |                           
|Net income                                   |  | $                         
|                                             |  |                           

Revenues Revenues for the first quarter ended June 29, 2007 increased
by $11.0 million, or 2.0%, as compared with the first quarter ended June 30, 2006. The increase, as more fully described in the results by segment, is primarily due to a new contract in
the MTSS segment.

Cost of services Cost of services are comprised of direct labor, direct material, subcontractor costs, other direct
costs and overhead. Other direct costs include travel, supplies and other miscellaneous costs. Cost of services for the first quarter ended June 29, 2007 increased by $9.8 million, or
2.1%, compared with the first quarter ended June 30, 2006. As a percentage of revenue, cost of services increased to 87.5% for the first quarter ended June 29, 2007, from 87.4% for the
first quarter ended June 30, 2006.

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 is impacted by growth in our underlying business, various
initiatives to improve organizational capability, compliance and systems improvements. SG&A for the first quarter ended June 29, 2007 decreased $0.9 million, or 3.2%, compared with the
first quarter ended June 30, 2006. In addition, as a percentage of revenue, SG&A decreased to 4.8% for the first quarter ended June 29, 2007 from 5.1% for the first quarter ended
June 30, 2006. Factors contributing to the decrease included: (i) non-recurring expenses incurred during the first quarter of fiscal 2007 related to our Parent's initial
public offering in May 2006; and (ii) employee-related costs incurred in the prior year due to the build up of in-house capabilities; offset by (i) consulting expenses
primarily related to the Sarbanes-Oxley compliance project; and (ii) general SG&A costs necessary to support the continued growth of our business.

Depreciation and amortization Depreciation and amortization for the first quarter ended June 29, 2007
decreased $0.7 million, or 6.7%, as compared with the first quarter ended June 30, 2007. The decrease is primarily attributed to lower amortization expense due to the full amortization
of previously capitalized internally developed software.

Interest expense Interest expense for the first quarter ended June 29, 2007 decreased by $0.3 million,
or 2.2%, as compared with the first quarter ended June 30, 2006. The interest expense incurred relates to our credit facility, senior subordinated notes and amortization of deferred financing
fees. The decrease in interest expense is primarily due to lower average outstanding debt balance, offset by slightly higher interest rates.

19

---



Loss on debt extinguishment In conjunction with our Parent's initial public offering in May 2006, we
incurred: (i) a premium of $2.7 million related to the redemption of a portion of our senior subordinated notes; and (ii) the write-off of $0.8 million in
deferred financing costs associated with the early retirement of a portion of our senior subordinated notes.

Income tax expense We had income tax expense for the three months ended June 29, 2006 of $7.1 million,
an increase of $3.0 million from income tax expense of $4.1 million for the three months ended June 30, 2006. The increase is primarily the result of higher income before tax as
compared to the three months ended June 30, 2006.

Results by Segment

The following table sets forth the revenues and operating income for our GS and MTSS operating segments, both in dollars and as a percentage of our
consolidated
revenues by segment and as a percentage of segment specific revenue for operating income, for the first quarter ended June 29, 2007 as compared to the first quarter ended June 30, 2006.

|                 |                                          | For the Three Months Ended
|---------------- | ---------------------------------------- | --------------------------
|
|Revenues         |                                          |                           
|                 | Government Services                      |                           
|                 | Maintenance & Technical Support Services |                           
|                 |                                          |                           
|Consolidated     |                                          | $                         
|                 |                                          |                           
|Operating Income |                                          |                           
|                 | Government Services                      |                           
|                 | Maintenance & Technical Support Services |                           
|                 | Other(1)                                 |                           
|                 |                                          |                           
|Consolidated     |                                          | $                         
|                 |                                          |                           

---

Government Services

Revenues Revenues for the first quarter ended June 29, 2007 decreased
$0.9 million, or 0.3%, as compared with the first quarter ended June 30, 2006. The decrease primarily reflected the following:



offset
by:



20

---





Operating Income Operating income for the first quarter ended June 29, 2007 increased $1.1 million, or
4.3%, as compared with the first quarter ended June 30, 2006. The increase primarily reflected the following:



offset
by:



Maintenance & Technical Support Services

Revenues Revenues for the first quarter ended June 29, 2007 increased
$11.9 million, or 6.7%, as compared with the first quarter ended June 30, 2006. The increase primarily reflected the following:



offset
by:



Operating Income Operating income for the first quarter ended June 29, 2007 increased $2.3 million, or
58.3%, as compared with the first quarter ended June 30, 2006. The increase primarily reflected the following:



offset
by:



21

---





LIQUIDITY AND CAPITAL RESOURCES

Cash generated by operations and borrowings available under our credit facility are our primary sources of short-term liquidity. Our sources of
operating cash generally include revenues and the reduction of our working capital, particularly accounts receivable. Based on our current level of operations, we believe our cash flow from operations
and our available borrowings under our credit facility will be adequate to meet our liquidity needs for at least the next twelve months.

Cash Flow Analysis

|                                          |  | Three Months Ended
|----------------------------------------- |  | ------------------
|
|Net Cash provided by operating activities |  | $                 
|Net Cash used by investing activities     |  |                   
|Net Cash used by financing activities     |  |                   

Cash provided by operating activities for the first quarter ended June 29, 2007 was $3.6 million, a decrease of
$6.1 million, compared to $9.7 million of cash provided in the first quarter ended June 30, 2006. The decrease in cash flows reflects an increase in net income of
$5.2 million, more than offset by the timing of cash collections from the DoS and other working capital requirements.

Cash
used by investing activities was $1.2 million for the first quarter ended June 29, 2007 compared to cash used of $3.5 million for the first quarter ended
June 30, 2006. The cash used in both years was primarily due to the purchase of property and equipment and computer software.

Cash
used by financing activities was $36.1 million for the first quarter ended June 29, 2007 compared to cash used of $10.5 million for the first quarter ended
June 30, 2006. The cash used by financing activities during the first quarter ended June 29, 2007 is primarily due to repayment of borrowings under our term loans of
$35.5 million. The cash used during the first quarter ended June 30, 2006 included: (i) net proceeds from our Parent of $17.9 million; (ii) partial redemption of
senior subordinated notes of $28.8 million, including accrued interest; and (iii) other financing activities of $0.4 million.

Financing

As of June 29, 2007, no balance was outstanding under our revolving credit facility and $303.5 million was outstanding under our term loans.
Our
available borrowing capacity under the revolving credit facility, totaled $73.9 million at June 29, 2007, which gives effect to $29.1 million of outstanding letters of credit. The
weighted-average interest rate at June 29, 2007 for our borrowings under the credit facility was 7.37%.

We
are required, under certain circumstances as defined in our credit agreement, to make a payment to reduce the outstanding principal of the term loans in the following year (the
"Excess Cash Flow Payment"). Such payments are due at the end of the first quarter of the following fiscal year. As a result, we made payments of approximately $34.6 million on the term loans
during the first quarter of fiscal 2008 related to the Excess Cash Flow Payment for the fiscal year ended March 30, 2007. The Excess Cash Flow Payment is an annual requirement under the credit
agreement, and we cannot estimate with certainty what the Excess Cash Flow Payment will be, if any, for the fiscal year ended March 28, 2008.

As
of June 29, 2007, $292.0 million of principal amount was outstanding under our senior subordinated notes. Our senior subordinated notes mature February 2013.
Interest accrues on our senior subordinated notes and is payable semi-annually.

Principal
payments on our credit facilities and senior subordinated notes based on outstanding borrowings as of June 29, 2007 are expected to be approximately $2.4 million
for the remainder of fiscal 2008, $3.9 million in fiscal 2009, $3.1 million in fiscal 2010, $294.1 million in fiscal 2011, $0.0 million in fiscal 2012, and
$292.0 million in the fiscal years thereafter.

We
entered into interest rate swap agreements to hedge our exposure to cash flows related to our credit facility. These agreements are more fully described in Note 8 to our
condensed consolidated financial statements included in this Quarterly Report.

22

---



Debt Covenants and Other Matters

Our credit facility contains various financial covenants, including minimum levels of earnings before interest, taxes, depreciation and amortization
("EBITDA"),
minimum interest and fixed charge coverage ratios, and maximum capital expenditures and total leverage ratio. Non-financial covenants restrict the ability of the Company and its
subsidiaries to dispose of assets; incur additional indebtedness, prepay other indebtedness or amend certain debt instruments; pay dividends; create liens on assets; enter into sale and leaseback
transactions; make investments, loans or advances; issue certain equity instruments; make acquisitions; engage in mergers or consolidations or engage in certain transactions with affiliates; and
otherwise restrict certain corporate activities. We were in compliance with various financial and non-financial covenants at June 29, 2007.

OFF BALANCE SHEET ARRANGEMENTS

Our off-balance sheet arrangements relate to operating lease obligations and letters of credit, which are excluded from the balance sheet in
accordance with GAAP.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management's discussion and analysis of financial condition and results of operations are based on our condensed consolidated financial statements and
related
footnotes contained within this Quarterly Report. Our more critical accounting policies used in the preparation of the consolidated financial statements were discussed in our 2007 Annual Report on
Form 10-K for the fiscal year ended March 30, 2007, filed with the SEC on June 20, 2007. These critical policies, for which no significant changes have occurred in the
first quarter of fiscal year 2008, include:



The
process of preparing financial statements in conformity with GAAP requires the use of estimates and assumptions to determine certain of the assets, liabilities, revenues and
expenses. These estimates and assumptions are based upon what we believe is the best information available at the time of the
estimates or assumptions. The estimates and assumptions could change materially as conditions within and beyond our control change. Accordingly, actual results could differ materially from those
estimates.

23

---



ACCOUNTING DEVELOPMENTS

We have presented the information about accounting pronouncements not yet implemented in Note 1 to our condensed consolidated financial
statements
included in this Quarterly Report.

Disclosure Regarding Forward-Looking Information

This Quarterly Report on Form 10-Q contains various forward-looking statements within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements, written, oral or otherwise made, represent the
Company's expectation or belief concerning future events. Forward-looking statements involve risks and uncertainties. Without limiting the foregoing, the words "believes," "thinks," "anticipates,"
"plans," "expects" and similar expressions are intended to identify forward-looking statements. The Company cautions that these statements are further qualified by important economic, competitive,
governmental and technological factors that could cause our business, strategy or actual results or events to differ materially, or otherwise, from those in the forward-looking statements, including,
without limitation, changes in the demand for services that the Company provides; termination of key U.S. government contracts; pursuit of new commercial business and foreign government opportunities;
activities of competitors; changes in significant operating expenses; changes in availability of capital; general economic and business conditions in the United States; acts of war or terrorist
activities; variations in performance of financial markets; estimates of contract values; anticipated revenues from indefinite delivery, indefinite quantity contracts; expected percentages of future
revenues represented by fixed-price and time-and-materials contracts; and statements covering our business strategy, those described in "Risk Factors" and other risks detailed
from time to time in the Company's reports filed with the SEC. Accordingly, such forward-looking statements do not purport to be predictions of future events or circumstances; therefore, there can be
no assurance that any forward-looking statement contained herein will prove to be accurate. The Company assumes no obligation to update the forward-looking statements.

ITEM 3.              QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in market risk from the information provided in Part II, Item 7A, "Quantitative and Qualitative Disclosures
About
Market Risk" in the Company's Annual Report on Form 10-K for the fiscal year ended March 30, 2007, filed with the SEC on June 20, 2007.

ITEM 4.              CONTROLS AND PROCEDURES

(a)    Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, has evaluated our disclosure controls and
procedures (as
such term is defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have
concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective to ensure that information required to be disclosed in reports that we file or
submit under the Exchange Act are: (1) recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms; and (2) accumulated and communicated
to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

(b)    Changes in Internal Controls

There have been no changes in our internal controls over financial reporting that have occurred during the fiscal quarter ended June 29, 2007
that have
materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

24

---





PART II  OTHER INFORMATION

ITEM 1.              LEGAL PROCEEDINGS

Information related to various commitments and contingencies is described in Note 6 to the condensed consolidated financial statements.

ITEM 1A.              RISK FACTORS

There have been no material changes in risk factors from those described in Part I, Item 1A, "Risk Factors" in the Company's Annual Report on
Form 10-K for the fiscal year ended March 30, 2007, filed with the SEC on June 20, 2007.

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

None.

ITEM 3.              DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.              SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5.              OTHER INFORMATION

None.

ITEM 6.              EXHIBITS

|Exhibit
Number |  | Description                                                                                       
|-------------- |  | --------------------------------------------------------------------------------------------------
|31.1*          |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|31.2*          |  | Certification of Chief Financial Officer 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

25

---





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.

| |  | DYNCORP INTERNATIONAL LLCDate: August 7, 2007
| |  | ---------------------------------------------
| |  | /s/ MICHAEL J. THORNE                        
| |  | Name:                                        
| |  | Title:                                       

26

---