Exhibit 12.1
QUANTUM CORPORATION
EXHIBIT 12.1
STATEMENT OF COMPUTATION OF RATIOS
OF EARNINGS TO FIXED CHARGES
|
(in thousands) |
For the year ended March 31, |
|||||||||||||||||||
|
|
|
|||||||||||||||||||
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) from continuing operations before income taxes |
$ |
(40,081 |
) |
$ |
(12,135 |
) |
$ |
(30,957 |
) |
$ |
(137,173 |
) |
$ |
(58,612 |
) |
|||||
|
Add fixed charges |
15,789 |
16,907 |
23,709 |
30,486 |
29,009 |
|||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
Earnings (as defined) |
$ |
(24,292 |
) |
$ |
4,772 |
$ |
(7,248 |
) |
$ |
(106,687 |
) |
$ |
(29,603 |
) |
||||||
|
|
|
|
|
|
||||||||||||||||
|
|
||||||||||||||||||||
|
Fixed charges |
||||||||||||||||||||
|
Interest expense |
$ |
9,976 |
$ |
11,212 |
$ |
17,617 |
$ |
24,419 |
$ |
22,976 |
||||||||||
|
Amortization of debt issuance costs |
(i) |
(i) |
(i) |
(i) |
(i) |
|||||||||||||||
|
Estimated interest component of rent expenses |
5,813 |
5,695 |
6,092 |
6,067 |
6,033 |
|||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
Total fixed charges |
$ |
15,789 |
$ |
16,907 |
$ |
23,709 |
$ |
30,486 |
$ |
29,009 |
||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
||||||||||||||||||||
|
Ratio of earnings to fixed charges |
Note (ii) |
Note (ii) |
Note (ii) |
Note (ii) |
Note (ii) |
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
(i) In all years presented, the amortization of debt issuance costs is included in interest expense.
(ii) Earnings, as defined, were insufficient to cover fixed charges by $40.1 million, $12.1 million, $31.0 million, $137.2 million and $58.6 million for fiscal years 2006, 2005, 2004, 2003 and 2002, respectively.