SGI Strengthens Foundation, Grows Core Products Business

SGI Reports Fourth Quarter and Fiscal Year 2007 Results

SGI Strengthens Foundation, Grows Core Products Business

SUNNYVALE, Calif., Aug. 30 /PRNewswire-FirstCall/ -- SGI (NASDAQ: SGIC) today announced financial results for the fourth quarter and fiscal year 2007 ended June 29, 2007.

    Fiscal Year 2007 Highlights
    Overall in fiscal 2007, SGI:

    -- Grew its Core Products business by 27% over 2006, refreshing every
       compute and storage product and introducing a new Xeon(R)-based cluster
       product line that is achieving strong market penetration
    -- Delivered and gained acceptance on, among others, a 2,560 processor
       supercomputer at the Japan Marine Science and Technology Center and a
       9,728 processor system at Leibniz Computing Centre (LRZ), one of the
       world's most powerful computers, demonstrating that SGI remains the
       leader in solving the toughest scientific computing challenges
    -- Ended the year in a strong financial position and narrowed its net
       operating loss to the lowest level in many years, establishing a
       foundation upon which it will build for the future
    -- Began the transition to a growth mode, including bringing on industry
       leader Robert H. (Bo) Ewald as CEO

GAAP 2007 Results

GAAP revenue for fiscal 2007 was $462.9 million, a decline of 10.8% from the prior fiscal year. Revenue for the fourth quarter was $122.3 million compared to $111.0 million in the third quarter, and $115.7 million in the fourth quarter of the prior year -- representing increases of 10% and 6%, respectively.

The fiscal 2007 GAAP operating loss was $101.2 million, as compared to a loss of $126.6 million for the prior fiscal year. The fourth quarter 2007 GAAP operating loss was $24.8 million, compared to $19.9 million in the third quarter. GAAP operating expenses for fiscal 2007 were $235.3 million -- a decrease of $89.7 million, or 28%, year over year -- demonstrating the company's commitment to stabilizing its business following its successful financial reorganization in just over five months. GAAP operating expenses were $56.9 million for the fourth quarter of 2007, as compared to $56.6 million for the third quarter.

Pro Forma 2007 Results

Pro forma results facilitate comparison of the company's results of operations in previous fiscal years. Pro forma, meaning non-GAAP, revenue was $141.5 million in the fourth quarter of fiscal 2007, compared with $129.8 million in the third quarter of 2007 -- over 9% growth. Pro forma revenue excludes the impact of fresh start accounting and the deferral of the company's recognition of revenues for certain of the company's transactions where software is more than incidental to the overall solution. Pro forma gross margin for the fourth quarter, which is adjusted for similar items, was 35.2% compared with 43.6% in the third quarter. Pro forma operating expenses, which exclude restructuring and bankruptcy-related expenses, stock-based compensation expense and amortization of intangibles, were $53.2 million in the fourth and $52.5 million in the third quarter. Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) for the fourth quarter, as defined in the company's debt agreements, was $2.8 million, compared with $10.2 million for the third quarter of fiscal 2007.

"Our fourth quarter results demonstrated continued stability; we maintained our revenue levels and met our margin and expense objectives -- delivering on our operational plan," said Bo Ewald, SGI's Chief Executive Officer. "This stability establishes a foundation for growth as evidenced by the 27% growth of our core server and storage pro forma revenue year over year. We have been working with our customers to develop a clear, compelling strategy that helps solve some of their major challenges and opportunities. As we execute on our strategy, it will position us for growth and financial success."

"The financial results for the fourth quarter and full year of fiscal 2007 are significantly improved," said Kathy Lanterman, SGI's Chief Financial Officer. "Financially our fiscal 2007 goals were to stabilize revenue and manage cash and expenses. We are pleased to have achieved these goals, particularly through the growth in our Core Products."

In this press release, the company uses certain pro forma financial measures that are not calculated in accordance with GAAP, or non-GAAP financial measures. These measures are referred to as "pro forma" in this press release. Management believes that these non-GAAP financial measures are useful to investors because they facilitate period to period comparisons of SGI's performance and because they help investors view the company's results of operations through the eyes of management and the company's lenders. SGI's credit line covenants and management reporting and incentive plans are measured against certain of these non-GAAP financial measures.

A reconciliation of the non-GAAP financial measures used in this press release to the company's GAAP results of operations, including an illustration of the impact of the company's fresh start accounting and the impact of the implementation of Statement of Accounting Position 97-2, "Software Revenue Recognition" (SOP 97-2) is attached to this press release and is also available at http://www.sgi.com/company_info/investors.

Conference Call

SGI will conduct a conference call today at 2 p.m. PT to provide additional details. The webcast is available at http://www.sgi.com/company_info/investors/webcast.html. The conference call can be accessed by dialing (877) 495-0297 or (706) 643-9931 for participants outside of North America, conference ID: 12134369. An audio replay of this call will be available after 5 p.m. PT today at (800) 642-1687 (passcode: 12134369) or (706) 645-9291 (passcode: 12134369) and will be available until October 1, 2007. All links to the archived webcast and audio replay are available through SGI's web site at http://www.sgi.com/company_info/investors/.

SGI - Innovation for Results(TM)

SGI (NASDAQ: SGIC) is a leader in high-performance computing. SGI delivers a complete range of high-performance server and storage solutions along with industry-leading professional services and support that enable its customers to overcome the challenges of complex data-intensive workflows and accelerate breakthrough discoveries, innovation and information transformation. SGI helps customers solve significant challenges whether it's enhancing the quality of life through drug research, designing and manufacturing safer and more efficient cars and airplanes, studying global climate, providing technologies for homeland security and defense, or helping enterprises manage large data. With offices worldwide, the company is headquartered in Sunnyvale, Calif., and can be found on the Web at sgi.com.

(C) 2007 SGI. All rights reserved. SGI, Altix, the SGI cube and the SGI logo are registered trademarks of SGI in the United States and/or other countries worldwide. All other registered trademarks mentioned herein are the property of their respective owners.

This press release contains forward-looking statements that are subject to risks and uncertainties that could cause actual results to differ materially from those set forth herein, including the risks and uncertainties discussed under the caption "Factors That May Affect Results" and elsewhere in SGI's Form 10-K or Form 10-Q most recently filed with the Securities and Exchange Commission. These forward-looking statements speak only as of the date hereof. SGI disclaims any intent or obligation to update these forward-looking statements.



                            SILICON GRAPHICS, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
              (In thousands except per share amounts, unaudited)

                        Successor Predecessor Successor
                         Company    Company    Company    Predecessor Company
                          Three      Three      Nine       Three      Twelve
                          Months     Months     Months     Months     Months
                          Ended      Ended      Ended      Ended      Ended
                         June 29,   June 30,   June 29,   Sept. 29,  June 30,
                          2007        2006       2007       2006       2006

    Product and other
     revenue (1)         $73,008    $44,793    $187,805   $45,229    $223,259
    Product revenue from
     related party (2)     1,250      3,339       8,706    15,377      28,836
    Service revenue (1)   48,037     67,576     144,553    61,199     266,710
       Total revenue     122,295    115,708     341,064   121,805     518,805

    Costs and expenses:
       Cost of product
        and other
        revenue (3)       61,114     36,217     162,362    42,710     177,328
       Cost of service
        revenue           29,034     34,314      91,446    32,265     143,105
       Research and
        development       14,870     18,220      44,040    16,007      83,677
       Selling, general
        and
        administrative
        (4)               41,697     42,903     125,320    42,359     211,731
       Impairment of
        goodwill               -          -           -         -       8,386
       Other operating
        expense, net (5)     358     (7,694)      3,601     3,926      21,155
           Total costs
            and expenses 147,073    123,960     426,769   137,267     645,382

    Operating loss       (24,778)    (8,252)    (85,705)  (15,462)   (126,577)

    Interest expense      (2,885)    (4,118)     (8,879)   (7,688)    (16,445)
    Interest and other
     income (expense),
     net (6)              (1,728)       502        (355)   11,391       1,008

    Loss before
     reorganization
     items and income
     taxes               (29,391)   (11,868)    (94,939)  (11,759)   (142,014)

    Reorganization items       -     (7,826)          -   340,397      (7,826)

    (Loss) income before
     income taxes        (29,391)   (19,694)    (94,939)  328,638    (149,840)

    Income tax provision
     (benefit)             7,537        682       8,703     2,382      (3,646)

    Net (loss) income   $(36,928)  $(20,376)  $(103,642) $326,256   $(146,194)

    Net (loss) income
     per common share:
       Basic              $(3.32)    $(0.08)     $(9.32)    $1.20      $(0.54)
       Diluted            $(3.32)    $(0.08)     $(9.32)    $0.77      $(0.54)

    Weighted-average
     shares used to
     compute net (loss)
     income per share:
       Basic              11,125    271,563      11,125   271,563     269,367
       Diluted            11,125    271,563      11,125   423,875     269,367

    (1) For the three- and nine-month periods ended June 29, 2007 product and
        other revenue and service revenue was negatively impacted by
        $6 million and $30 million, respectively, resulting from the
        fresh-start valuation of deferred revenue.
    (2) Represents product sales to SGI Japan, a related party for which we
        own a 10% interest at June 29, 2007 and owned a 21% interest at March
        31, 2006.
    (3) For the three- and nine-month periods ended June 29, 2007, cost of
        product and other revenue includes non-cash costs of $5 million and
        $19 million, respectively, for the amortization of fresh-start
        inventory valuation adjustments and $2 million and $5 million,
        respectively, associated with the amortization of intangibles.
    (4) For the three- and nine-month periods ended June 29, 2007, selling
        general and administrative expense includes non-cash costs of $2
        million and $6 million, respectively, associated with the amortization
        of intangibles.
    (5) Represents charges for estimated restructuring costs, related
        accretion expense, and asset impairments in each of the three-month
        periods ended June 29, 2007, September 29, 2006 and June 30, 2006, the
        nine-month period ended June 29, 2007 and in the twelve-month period
        ended June 30, 2006. The three- and nine-month periods ended March 30,
        2007 also includes $0.2 million and  $2 million, respectively, in
        bankruptcy-related items incurred post-emergence.
    (6) The three-month period ended September 29, 2006 includes a pre-tax
        gain of approximately $10 million on the sale of a portion of our
        investment in SGI Japan.



                             SILICON GRAPHICS, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                                  Successor        Predecessor
                                                   Company           Company
                                                   June 29,          June 30,
                                                   2007 (1)          2006 (2)
    ASSETS                                       (unaudited)

    Current assets:
       Cash and cash equivalents                   $69,887           $54,673
       Short-term marketable investments               223               203
       Short-term restricted investments             6,763            32,539
       Accounts receivable, net                     47,643            58,417
       Inventories                                  54,354            49,997
       Prepaid expenses and other current
        assets                                      55,729            65,180
             Total current assets                  234,599           261,009

    Restricted investments                             302            15,959

    Net property and equipment                      43,392            27,873

    Goodwill                                             -             4,515
    Other intangibles                               71,264                 -
    Other assets                                    59,501            70,702

                                                  $409,058          $380,058

    LIABILITIES AND STOCKHOLDERS' DEFICIT

    Liabilities not subject to
     compromise:
      Current liabilities:
        Accounts payable                           $14,387            $8,951
        Accrued compensation                        35,382            29,224
        Income taxes payable                         2,209             1,596
        Other current liabilities                   44,021            46,548
        Customer obligations                         1,809             2,844
        Current portion of long-term debt              261           103,124
        Current portion of deferred
         revenue                                    84,798           124,379
            Total current liabilities              182,867           316,666

     Long-term debt                                 85,000               397
     Long-term deferred revenue                     32,362            45,538
     Other liabilities                              24,370            27,681
            Total liabilities not subject
             to compromise                         324,599           390,282

    Liabilities subject to compromise                    -           320,230
      Total liabilities                            324,599           710,512

    Total stockholders' equity (deficit)            84,459          (330,454)

                                                  $409,058          $380,058

                                                       -                 -
                                                       -                 -

    (1) The condensed consolidated balance sheet at June 29, 2007 include
        the effects of the 2006 Plan of reorganization.  The balances will not
        be comparable to historical periods.  For a full understanding of the
        Fresh Start accounting effect on the Company's financials please refer
        to the full Form 10Q for the second quarter of fiscal 2007.
    (2) The condensed consolidated balance sheet at June 30, 2006 has
        been derived from the audited consolidated financial statements at
        that date.




                        SGI Pro forma Income Statement

                                 Predecessor Company     Successor Company
                                                 Pro                     Pro
                                 GAAP   Other   Forma   GAAP    Other   Forma
    (Dollars in millions)        1Q07   Adjust   1Q07    2Q07   Adjust   2Q07

    Product and Other Revenue    60.6            60.6    63.7            63.7
         Prod Rev: Adj for
          change in accounting
          to 97-2                         3.3     3.3             8.8     8.8
         Fresh Start Valuation
          Adjustment                              -               3.4     3.4
    Service Revenue              61.2            61.2    44.0            44.0
         Serv Rev: Adj for
          change in accounting
          to 97-2                         1.8     1.8             1.7     1.7
         Fresh Start Valuation
          Adjustment                              -              12.5    12.5
       Total Revenue            121.8     5.2   127.0   107.7    26.4   134.1

    Cost of Product and Other
     Revenue                     42.7            42.7    59.9            59.9
         Prod Cost: Adj for
          change in accounting
          to 97-2                         2.1     2.1             5.3     5.3
         Fresh Start -
          Valuation Adjustment                    -               1.6     1.6
         Fresh Start -
          Amortization of
          Intangibles                             -              (2.0)   (2.0)
         Fresh Start -
          Inventory Valuation
          Amortization                            -             (12.6)  (12.6)
         Fresh Start - PP&E
          Depreciation
          Adjustment                              -               0.1     0.1
    Cost of Service Revenue      32.3            32.3    29.4            29.4
         Service Cost: Adj for
          change in accounting
          to 97-2                         0.7     0.7             1.0     1.0
         Service Cost: Adj for
          Fresh Start
          Accounting                              -               0.3     0.3
         Fresh Start - PP&E
          Depreciation
          Adjustment                              -               0.0     0.0
         Stock-Based
          Compensation                    0.0     0.0            (0.0)   (0.0)
       Total Cost of Revenue     75.0     2.8    77.8    89.3    (6.3)   83.0

    Gross Profit                 46.8     2.4    49.2    18.4    32.7    51.1

       Gross Margin              38.4%   45.6%   38.7%   17.1%  123.7%   38.1%

       R&D                       16.0     -      16.0    15.0     -      15.0
         Fresh Start: In
          Process R&D Write-Off           -       -              (0.5)   (0.5)
         Fresh Start: PP&E
          Depreciation
          Adjustment                      -       -               0.2     0.2
         Stock-Based
          Compensation                    0.0     0.0            (0.1)   (0.1)
                                 16.0     0.0    16.0    15.0    (0.4)   14.6

    Selling, General and
     Administrative              42.4     -      42.4    41.6     -      41.6
         Fresh Start -
          Amortization of
          Intangibles                             -              (2.1)   (2.1)
         Fresh Start: PP&E
          Depreciation                            -              (0.6)   (0.6)
         Reorganization
         Admin: Goodwill
          impairment                              -                       -
         Stock-Based
          Compensation                   (0.1)   (0.1)           (0.1)   (0.1)
          Total SG&A Expense     42.4    (0.1)   42.2    41.6    (2.7)   38.9

    Total Operating Expense
     before Restructuring        58.4    (0.1)   58.2    56.6    (3.1)   53.5

    Operating Income (Loss)
     before Restructuring       (11.5)           (9.1)  (38.2)           (2.4)

    Restructuring                 3.9     -       3.9     1.2     -       1.2
    Bankruptcy related expenses   -       -       -       1.7    (1.7)    -

    Total Operating Expense      62.3    (0.1)   62.2    59.5    (4.8)   54.7

    Operating Income (Loss)     (15.5)    2.5   (13.0)  (41.1)   37.5    (3.6)

    Interest Expense & Interest
     Income                      (7.1)           (7.1)   (2.2)   (0.0)   (2.3)
         Cost of DIP Financing            3.7     3.7             -       -
    Other Income (Expense), Net
     of Interest Income          10.8            10.8     0.3             0.3
         Pre-tax gain - Sale of
          portion of equity
          investment                     (9.8)   (9.8)            -       -
    Reorganization Items        340.4  (340.4)    0.0             -       -
    Income (Loss) Before Income
     Taxes                      328.6  (344.0)  (15.4)  (43.0)   37.5    (5.5)

    Provision for (Benefit
     From) Income Taxes           2.4             2.4     0.7             0.7
         Tax on sale of equity
          investment noted
          above                          (1.9)   (1.9)            -       -
    Net Loss                    326.3  (342.2)  (15.9)  (43.7)   37.5    (6.2)

    Depreciation for EBITDA     $10.2   $(3.7)   $6.5   $11.0  $(16.9)   $6.6

    Adjusted EBITDA (Operating
     Inc/(Loss) less
     Depreciation)                              $(2.6)                   $4.2


                                Successor Company        Successor Company
                                                Pro                      Pro
                                GAAP    Other   Forma    GAAP  Other    Forma
    (Dollars in millions)       3Q07    Adjust  3Q07     4Q07  Adjust   4Q07

    Product and Other
     Revenue                    58.6            58.6     74.3            74.3
         Prod Rev: Adj for
          change in
          accounting to 97-2             8.2     8.2            11.7     11.7
         Fresh Start
          Valuation
          Adjustment                     1.1     1.1             0.6      0.6
    Service Revenue             52.5            52.5     48.0            48.0
         Serv Rev: Adj for
          change in
          accounting to 97-2             2.2     2.2             2.0      2.0
         Fresh Start
          Valuation
          Adjustment                     7.2     7.2             4.8      4.8
       Total Revenue           111.0    18.7   129.8    122.3   19.2    141.5

    Cost of Product and
     Other Revenue              41.3            41.3     61.1            61.1
         Prod Cost: Adj for
          change in
          accounting to 97-2             2.5     2.5             8.0      8.0
         Fresh Start -
          Valuation
          Adjustment                     0.6     0.6             0.1      0.1
         Fresh Start -
          Amortization of
          Intangibles                   (1.7)   (1.7)           (1.7)    (1.7)
         Fresh Start -
          Inventory
          Valuation
          Amortization                  (4.3)   (4.3)           (5.2)    (5.2)
         Fresh Start - PP&E
          Depreciation
          Adjustment                     0.1     0.1             0.1      0.1
    Cost of Service Revenue     33.0            33.0     29.0            29.0
         Service Cost: Adj
          for change in
          accounting to 97-2             1.1     1.1             0.2      0.2
         Service Cost: Adj
          for Fresh Start
          Accounting                     0.6     0.6             0.2      0.2
         Fresh Start - PP&E
          Depreciation
          Adjustment                     0.0     0.0            (0.0)    (0.0)
         Stock-Based
          Compensation                  (0.0)   (0.0)           (0.1)    (0.1)
       Total Cost of Revenue    74.4    (1.2)   73.2     90.1    1.5     91.7

    Gross Profit                36.7    19.9    56.6     32.1   17.7     49.8

       Gross Margin             33.0%  106.3%   43.6%    26.3%  92.1%    35.2%

       R&D                      14.2            14.2     14.9    -       14.9
         Fresh Start: In
          Process R&D Write-
          Off                            -       -                        -
         Fresh Start: PP&E
          Depreciation
          Adjustment                     0.1     0.1             0.1      0.1
         Stock-Based
          Compensation                  (0.2)   (0.2)           (0.3)    (0.3)
                                14.2    (0.1)   14.0     14.9   (0.2)    14.7

    Selling, General and
     Administrative             42.0     -      42.0     41.7    -       41.7
         Fresh Start -
          Amortization of
          Intangibles                   (2.1)   (2.1)           (2.1)    (2.1)
         Fresh Start: PP&E
          Depreciation                  (0.5)   (0.5)           (0.5)    (0.5)
         Reorganization
         Admin: Goodwill
          impairment                     -       -                        -
         Stock-Based
          Compensation                  (0.9)   (0.9)           (0.6)    (0.6)
          Total SG&A Expense    42.0    (3.5)   38.5     41.7   (3.2)    38.5

    Total Operating Expense
     before Restructuring       56.2    (3.7)   52.5     56.6   (3.4)    53.2

    Operating Income (Loss)
     before Restructuring      (19.5)            4.1    (24.4)           (3.4)

    Restructuring                0.2     -       0.2      0.2    -        0.2
    Bankruptcy related
     expenses                    0.2    (0.2)    -        0.2   (0.2)     -

    Total Operating Expense     56.6    (3.9)   52.7     56.9   (3.4)    53.4

    Operating Income (Loss)    (19.9)   23.8     3.9    (24.8)  21.0     (3.5)

    Interest Expense &
     Interest Income            (2.3)           (2.3)    (2.3)           (2.3)
         Cost of DIP
          Financing                      -       -                        -
    Other Income (Expense),
     Net of Interest Income     (0.4)   (0.0)   (0.4)    (2.3)           (2.3)
         Pre-tax gain - Sale
          of portion of
          equity investment              -       -                        -
    Reorganization Items                 -       -                        -
    Income (Loss) Before
     Income Taxes              (22.5)   23.8     1.2    (29.4)  21.0     (8.2)

    Provision for (Benefit
     From) Income Taxes          0.5     0.1     0.5      7.5   (4.7)     2.8
         Tax on sale of
          equity investment
          noted above                    -       -                        -
    Net Loss                   (23.0)   23.7     0.7    (36.9)  25.7    (11.0)

    Depreciation for EBITDA    $10.4   $(4.3)   $6.1    $10.5  $(4.4)    $6.2

    Adjusted EBITDA
     (Operating Inc/(Loss)
     less Depreciation)                        $10.2                     $2.8


                                                                      YTD Pro
                                             YTD GAAP     Other        Forma
    (Dollars in millions)                    FY07 YTD     Adjust     FY07 YTD

    Product and Other Revenue                  257.1         -         257.1
         Prod Rev: Adj for change in
          accounting to 97-2                     -          32.0        32.0
         Fresh Start Valuation Adjustment        -           5.1         5.1
    Service Revenue                            205.8         -         205.8
         Serv Rev: Adj for change in
          accounting to 97-2                     -           7.8         7.8
         Fresh Start Valuation Adjustment        -          24.5        24.5
       Total Revenue                           462.9        69.5       532.4

    Cost of Product and Other Revenue          205.1         -         205.1
         Prod Cost: Adj for change in
          accounting to 97-2                     -          17.9        17.9
         Fresh Start - Valuation
          Adjustment                             -           2.2         2.2
         Fresh Start - Amortization of
          Intangibles                            -          (5.4)       (5.4)
         Fresh Start - Inventory
          Valuation Amortization                 -         (22.1)      (22.1)
         Fresh Start - PP&E Depreciation
          Adjustment                             -           0.3         0.3
    Cost of Service Revenue                    123.7         -         123.7
         Service Cost: Adj for change in
          accounting to 97-2                     -           3.0         3.0
         Service Cost: Adj for Fresh
          Start Accounting                       -           1.1         1.1
         Fresh Start - PP&E Depreciation
          Adjustment                             -           0.0         0.0
         Stock-Based Compensation                -          (0.1)       (0.1)
       Total Cost of Revenue                   328.8        (3.1)      325.7

    Gross Profit                               134.1        72.6       206.7

       Gross Margin                             29.0%      104.5%       38.8%

       R&D                                      60.0         -          60.0
         Fresh Start: In Process R&D
          Write-Off                              -          (0.5)       (0.5)
         Fresh Start: PP&E Depreciation
          Adjustment                             -           0.3         0.3
         Stock-Based Compensation                -          (0.5)       (0.5)
                                                60.0        (0.7)       59.3

    Selling, General and Administrative        167.7         -         167.7
         Fresh Start - Amortization of
          Intangibles                            -          (6.2)       (6.2)
         Fresh Start: PP&E Depreciation          -          (1.6)       (1.6)
         Reorganization
         Admin: Goodwill impairment              -           -           -
         Stock-Based Compensation                -          (1.7)       (1.7)
          Total SG&A Expense                   167.7        (9.5)      158.2

    Total Operating Expense before
     Restructuring                             227.7       (10.3)      217.5

    Operating Income (Loss) before
     Restructuring                             (93.6)                  (10.8)

    Restructuring                                5.4         -           5.4
    Bankruptcy related expenses                  2.1        (2.1)        -

    Total Operating Expense                    235.3       (12.4)      222.9

    Operating Income (Loss)                   (101.2)       85.0       (16.2)

    Interest Expense & Interest Income         (13.9)       (0.0)      (13.9)
         Cost of DIP Financing                   -           3.7         3.7
    Other Income (Expense), Net of
     Interest Income                             8.3                     8.3
         Pre-tax gain - Sale of portion
          of equity investment                   -          (9.8)       (9.8)
    Reorganization Items                       340.4      (340.4)        0.0
    Income (Loss) Before Income Taxes          233.7      (261.5)      (27.8)

    Provision for (Benefit From) Income
     Taxes                                      11.1        (4.6)        6.4
         Tax on sale of equity investment
          noted above                            -          (1.9)       (1.9)
    Net Loss                                   222.6      (255.0)      (32.4)



                                          GAAP    GAAP  Adjust Adjust
    REVENUE BY SEGMENT (Pro Forma)        FY06    FY07   FY06   FY07    FY06

    Core Systems:
    Server products                       124.0   156.5    8.8   19.8  $132.8
    Storage products                       49.9    50.2    7.0   14.1    56.9
       Total Core Systems                 173.9   206.7   15.8   33.9   189.7

    Legacy Systems:
    Server products                        73.8    47.2   13.6    2.6    87.4
    Storage products                        4.5     3.2    0.8    0.6     5.3
       Total Legacy Systems                78.3    50.4   14.4    3.2    92.7

           Total Products Revenue         252.3   257.1   30.1   37.1   282.4
                                           48.6%   55.5%                 51.3%
    Global Services:
    Support Services                      214.1   160.3    0.9   24.8   215.0
    Professional services and solutions    52.5    45.4    1.1    7.6    53.6
           Total Global Services Revenue  266.6   205.8    2.0   32.4   268.5
                                           51.4%   44.5%                 48.7%
            Total Revenue                $518.8  $462.9  $32.1  $69.5  $550.9


    REVENUE BY SEGMENT
     (Pro Forma)                 1Q07    2Q07    3Q07    4Q07    FY07   B/(W)

    Core Systems:
    Server products             $37.2   $46.1   $38.6   $54.3  $176.3   $43.6
    Storage products             14.3    15.1    14.7    20.2    64.3     7.4
       Total Core Systems        51.6    61.2    53.4    74.5   240.6    51.0

    Legacy Systems:
    Server products              11.8    13.3    13.2    11.4    49.8   (37.6)
    Storage products              0.5     1.4     1.2     0.7     3.8    (1.5)
       Total Legacy Systems      12.4    14.7    14.5    12.1    53.6   (39.1)

           Total Products
            Revenue              63.9    75.9    67.9    86.6   294.3    11.9
                                 50.3%   56.6%   52.3%   61.2%   55.3%
    Global Services:
    Support Services             48.5    47.5    44.2    44.8   185.1   (29.9)
    Professional services and
     solutions                   14.5    10.7    17.7    10.1    53.0    (0.6)
           Total Global
            Services Revenue     63.0    58.3    61.9    54.9   238.1   (30.4)
                                 49.7%   43.4%   47.7%   38.8%   44.7%
            Total Revenue      $127.0  $134.1  $129.8  $141.5  $532.4  $(18.6)


    MEDIA CONTACT
    Lisa Pistacchio
    pistacchio@sgi.com
    650.933.5683

    SGI PR HOTLINE
    650.933.7777
Website: http://www.sgi.com/




Issuers of news releases and not PR Newswire are solely responsible for the accuracy of the content.
Terms and conditions, including restrictions on redistribution, apply.



Copyright © 1996-2007 PR Newswire Association LLC. All Rights Reserved.
A
United Business Media company.