DELL INC.

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (in millions) February 3, 2012 ASSETS Current assets: Cash and cash equivalents Short-term investments Accounts receivable, net Short-term financing receivables, net Inventories, net Other current assets Total current assets Property, plant, and equipment, net Long-term investments Long-term financing receivables, net Goodwill Purchased intangible assets, net Other non-current assets Total assets $ $ 13,852 966 6,476 3,327 1,404 3,423 29,448 2,124 3,404 1,372 5,838 1,857 490 44,533 $ $ 13,913 452 6,493 3,643 1,301 3,219 29,021 1,953 704 799 4,365 1,495 262 38,599 January 28, 2011

LIABILITIES AND STOCKHOLDERS EQUITY Current liabilities: Short-term debt $ 2,867 $ 851

Accounts payable Accrued and other Short-term deferred services revenue Total current liabilities Long-term debt Long-term deferred services revenue Other non-current liabilities Total liabilities Commitments and contingencies (Note 10) Stockholders equity: Common stock and capital in excess of $.01 par value; shares authorized: 7,000; shares issued: 3,390 and 3,369, respectively; shares outstanding: 1,761 and 1,918, respectively Treasury stock at cost: 1,154 and 976 shares, respectively Retained earnings Accumulated other comprehensive loss Total stockholders equity Total liabilities and stockholders equity $

11,656 3,934 3,544 22,001 6,387 3,836 3,392 35,616

11,293 4,181 3,158 19,483 5,146 3,518 2,686 30,833

12,187 (31,445) 28,236 (61) 8,917 44,533 $

11,797 (28,704) 24,744 (71) 7,766 38,599

The accompanying notes are an integral part of these consolidated financial statements.

59

Table of Contents

DELL INC. CONSOLIDATED STATEMENTS OF INCOME (in millions, except per share amounts) Fiscal Year Ended February 3, 2012 Net revenue: Products Services, including software related Total net revenue Cost of net revenue: Products Services, including software related Total cost of net revenue Gross margin Operating expenses: Selling, general, and administrative Research, development, and engineering Total operating expenses Operating income Interest and other, net Income before income taxes Income tax provision 8,524 856 9,380 4,431 (191) 4,240 748 7,302 661 7,963 3,433 (83) 3,350 715 6,465 624 7,089 2,172 (148) 2,024 591 39,689 8,571 48,260 13,811 42,068 8,030 50,098 11,396 37,534 6,107 43,641 9,261 $ 49,906 12,165 62,071 $ 50,002 11,492 61,494 $ 43,697 9,205 52,902 January 28, 2011 January 29, 2010

Net income Earnings per share: Basic Diluted Weighted-average shares outstanding: Basic Diluted

3,492

2,635

1,433

$ $

1.90 1.88

$ $

1.36 1.35

$ $

0.73 0.73

1,838 1,853

1,944 1,955

1,954 1,962

The accompanying notes are an integral part of these consolidated financial statements.

60

Table of Contents

DELL INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) Fiscal Year Ended February 3, 2012 Cash flows from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 936 970 852 $ 3,492 $ 2,635 $ 1,433 January 28, 2011 January 29, 2010

Stock-based compensation expense Effects of exchange rate changes on monetary assets and liabilities denominated in foreign currencies Deferred income taxes Provision for doubtful accounts including financing receivables Other Changes in assets and liabilities, net of effects from acquisitions: Accounts receivable Financing receivables Inventories Other assets Accounts payable Deferred services revenue Accrued and other liabilities Change in cash from operating activities Cash flows from investing activities: Investments: Purchases Maturities and sales Capital expenditures Proceeds from sale of facilities and land Purchase of financing receivables Collections on purchased financing receivables Acquisitions, net of cash received

362

332

312

(5) 19

(4) (45)

59 (52)

234 21

382 26

429 102

(53) (372) (52) (28) 327 720 (74) 5,527

(707) (709) (248) 516 (151) 551 421 3,969

(660) (1,085) (183) (225) 2,833 135 (44) 3,906

(4,656) 1,435 (675) 14 278 (2,562)

(1,360) 1,358 (444) 18 (430) 69 (376)

(1,383) 1,538 (367) 16 (3,613)

Change in cash from investing activities Cash flows from financing activities: Repurchases of common stock Issuance of common stock under employee plans Issuance (repayment) of commercial paper (maturity 90 days or less), net Proceeds from debt Repayments of debt Other Change in cash from financing activities Effect of exchange rate changes on cash and cash equivalents Change in cash and cash equivalents Cash and cash equivalents at beginning of the period Cash and cash equivalents at end of the period Income tax paid Interest paid $ $ $

(6,166)

(1,165)

(3,809)

(2,717) 40

(800) 12

635 4,050 (1,435) 4 577 1 (61) 13,913 13,852 408 267 $ $ $

(176) 3,069 (1,630) 2 477 (3) 3,278 10,635 13,913 435 188 $ $ $

76 2,058 (122) (2) 2,012 174 2,283 8,352 10,635 434 151

The accompanying notes are an integral part of these consolidated financial statements.

61

Table of Contents

DELL INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (in millions)

Common Stock and Capital in Excess of Par Value

Treasury Stock Retained Accumulated Other Comprehensive Income/(Loss)

Issued Shares (a)

Amount

Shares

Amount

Earnings

Total

Balances at January 30, 2009 Net income Change in net unrealized gain or loss on investments, net of taxes Foreign currency translation adjustments Change in net unrealized gain or loss on derivative instruments, net of taxes Total comprehensive income Stock issuances under employee plans and other(b) Stock-based compensation related Net tax shortfall from employee stock plans Balances at January 29, 2010 Net income Adjustment to consolidate variable interest entities Change in net unrealized gain or loss on investments, net of taxes Foreign currency translation adjustments Change in net unrealized gain or loss on derivative instruments, net of taxes

3,338 $11,189

919 $(27,904) $20,677 1,433

309

$ 4,271 1,433

(29)

(29)

(323)

(323) 1,087

13

3 312

3 312

3,351

(32) 11,472

919

(27,904)

22,110 2,635

(37)

(32) 5,641 2,635

(1)

(1)

(1)

(1)

79

79

(112)

(112)

Total comprehensive income Stock issuances under employee plans and other(b) Repurchases of common stock Stock-based compensation related Net tax shortfall from employee stock plans Balances at January 28, 2011 Net income Change in net unrealized gain or loss on investments, net of taxes Foreign currency translation adjustments Change in net unrealized gain or loss on derivative instruments, net of taxes Total comprehensive income Stock issuances under employee plans and other(b) Repurchases of common stock Stock-based compensation related Net tax shortfall from employee stock plans Balances at February 3, 2012

2,600

18

7 332

57

(800)

7 (800) 332

3,369

(14) 11,797

976

(28,704)

24,744 3,492

(71)

(14) 7,766 3,492

13

13

(74)

(74)

71

71 3,502

21

33 365

178

(2,741)

33 (2,741) 365

(8)

(8)

3,390 $12,187

1,154 $(31,445) $28,236

(61) $ 8,917

(a)

Issued shares include 475 million shares of common stock that were issued to a wholly-owned subsidiary during Fiscal 2007. As these shares are held by a wholly-owned subsidiary, they are not included in outstanding shares in our Consolidated Financial Statements.
(b)

Stock issuance under employee plans is net of shares held for employee taxes.