Exhibit 1: Sun Microsystems Historical and Projected Income Statement (in millions of U.S. dollars) Fiscal Year-End June 30 2007 2008 Net Revenue $ 13,873 $ 13,880 $ 2009E 2010E 11,449 $ 12,665 $ 2011E 2012E 2013E 2014E 13,047 $ 13,526 $ 13,885 $ 14,243 Cost of Sales $ 7,608 $ 7,425 $ 6.718 $ 7.685 $ 7.583 $ 7,735 $ 7.889 $ 8.075 Gross Margin S 6,265 $ 6,455 $ 4,731 $ 4,980 $ 5,464 $ 5,791 $ 5,996 $ 6,168 Selling, General, & Administrative Research & Development Impairment of Goodwill Other Operating Expense Total Operating Expense Operating Income Depreciation & Amortization Net PP&E change in PPE FCF AAAAASSS $ 3,851 $ 3,955 $ 3,461 $ 2,008 $ 1,834 $ 1,648 $ $ $ 1,460 $ 97 $ 294 $ 398 $ 5,956 $ 6,083 $ 6,967 $ 4,839 $ 4,992 $ 5,121 $ 5,249 $ 5,372 $ 309 $ 372 $ (2,236) $ 141 $ 472 $ 670 $ 747 $ 796 $ 517 $ 476 $ 474 $ 536 $ 456 $ 470 $ 487 $ 500 $ 1,611 $ 1,616 $ 1,788 $ 1,520 $ 1,566 $ 1,623 $ 1,666 $ 1,709 $ 5 $ 172 $ (268) S 46 $ 57 $ 43 $ 43 S 843 $ (1,934) $ 945 $ 882 $ 1,082 $ 1,191 $ 1,253