EX-12.1 6 a2111623zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1

SILICON GRAPHICS, INC.
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

		Fiscal Years Ended														Nine Months Ended
		June 28, 2002			June 30, 2001			June 30, 2000			June 30, 1999		June 30, 1998			March 28, 2003			March 29, 2002
		(in thousands)
Net (Loss) Income as Reported		$	(46,323	)	$	(493,043	)	$	(829,544	)	$	53,829	$	(459,627	)	$	(93,056	)	$	(9,633	)
Tax provision (benefit) as Reported			(35,936	)		26,888			447,660			71,892		(137,292	)		(14,272	)		(37,427	)

(Loss) Income from continuing operations before income taxes		$	(82,259	)	$	(466,155	)	$	(381,884	)	$	125,721	$	(596,919	)	$	(107,328	)	$	(47,060	)
Add Fixed Charges			33,082			31,659			31,627			38,506		41,869			24,582			24,833

	Earnings (as defined)		(49,177	)		(434,496	)		(350,257	)		164,227		(555,050	)		(82,746	)		(22,227	)

Fixed Charges:
	Interest expense		21,206			18,417			15,760			18,343		21,560			17,006			15,636
	Amortization of debt discount		668			613			2,545			3,544		2,533			540			496
	Amortization of debt issuance costs		1,085			777			675			675		572			814			814
	Estimated interest component of rent expenses		10,123			11,852			12,647			15,944		17,204			6,222			7,887

Total Fixed Charges:			33,082			31,659			31,627			38,506		41,869			24,582			24,833

Ratio of Earnings to Fixed Charges(1)			—			—			—			4.3		—			—			—

(1): For the fiscal years ended June 30, 1998, 2000, 2001, June 28, 2002 and for the nine months ended March 28, 2003 and March 29, 2002, earnings were insufficient to cover fixed charges. For this reason, no ratios are provided for these periods.