EX-12.1 3 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.1

SUN MICROSYSTEMS, INC.

RATIOS OF EARNINGS TO FIXED CHARGES

(Unaudited)

 

(In $ millions, except ratio)

   

Nine
Months

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