Exhibit 12.1
SUN MICROSYSTEMS, INC.
RATIOS OF EARNINGS TO FIXED CHARGES
(Unaudited)
| (In $ millions, except ratio) |
Nine Ended April 1, 2007 |
For the Years Ended | ||||||||||
| June 30, 2006 |
June 30, 2005 |
June 30, 2004 |
June 30, 2003 |
June 30, 2002 | ||||||||
| Earnings from continuing operations before fixed charges |
||||||||||||
| Income from continuing operations before income taxes |
198 | -675 | -184 | 437 | -2,653 | -1,048 | ||||||
| Less: Undistributed income from equity method investees |
-1 | -1 | -1 | 0 | 0 | 0 | ||||||
| Adjusted pre-tax earnings from continuing operations |
197 | -676 | -185 | 437 | -2,653 | -1,048 | ||||||
| Fixed charges less capitalized interest |
40 | 72 | 49 | 37 | 43 | 58 | ||||||
| Earnings from continuing operations before fixed charges |
237 | -604 | -136 | 474 | -2,610 | -990 | ||||||
| Fixed charges |
||||||||||||
| Interest expense, net of capitalized interest |
40 | 71 | 48 | 36 | 40 | 54 | ||||||
| Capitalized interest |
0 | 0 | 0 | 0 | 0 | 3 | ||||||
| Portion of rentals representative of interest factor |
0 | 1 | 1 | 1 | 3 | 4 | ||||||
| Total fixed charges |
40 | 72 | 49 | 37 | 43 | 61 | ||||||
| Ratio of Earnings to Fixed Charges |
5.93 | N/A | N/A | 12.81 | N/A | N/A | ||||||