Exhibit 12.1

EMULEX CORPORATION

RATIO OF EARNINGS/ DEFICIT OF EARNINGS TO FIXED CHARGES

		Fiscal Years
		2004			2003		2002			2001		2000
EARNINGS:
	Pretax income (loss) from continuing operations	$	(494,260	)	$	105,951	$	(96,527	)	$	8,584	$	43,830
	Fixed charges		5,148			5,946		3,722			173		138
	Total earnings	$	(489,112	)	$	111,897	$	(92,805	)	$	8,757	$	43,968
FIXED CHARGES:
	Interest expensed		4,754			5,510		3,396		$	1	$	32
	Interest within rental expense		394			436		326			172		106
	Total fixed charges	$	5,148		$	5,946	$	3,722		$	173	$	138
RATIO OF EARNINGS TO FIXED CHARGES			N/A			19		N/A			51		319
DEFICIT OF EARNINGS TO FIXED CHARGES			(494,260	)		N/A		(96,527	)		N/A		N/A