Hewlett-Packard Co

:

Autonomy Corp plc

Dealogic Deal #  :

762677

Data as of :

8/19/2011

Target

Acquiror

Dates & Values

Autonomy Corp plc

Hewlett-Packard Co

Target:

100

% stake

Buying:

100

% stake

Rumored

18-Aug-11

Deal Value $m

11,337.8

LN;, NQ

AU

243

m shares outstanding

Public (Listed)

Announced

18-Aug-11

Value ex Debt $m

11,337.8

United Kingdom

United States

Computers & Electronics

Computers & Electronics

Expected

4Q 2011

Consideration

Goldman Sachs | Advisor

Barclays | Advisor

Completed

-

JP Morgan | Advisor

Perella Weinberg | Advisor

Citi | Advisor

Withdrawn

-

BOA Merrill Lynch | Advisor

UBS | Advisor

Termination Fee, Target $m

tbd

Qatalyst | Advisor

Slaughter & May | Attorney

Termination Fee, Acquiror $m

tbd

Financials

30-Jun-11

Balance Sheet

Debt/Equity:

0.3

Timeline Events

Premiums & Multiples

Initial Offer

£26

Current Offer

£41

Income Statement

Cash Flows

Operations $m

501

Profitability

Profit Margin

32%

Return on Equity

8%

League Table Impact

Sector Trend

2011 YTD Announced Global M&A by Deal Value, $bn

Monthly Announced Global M&A, $bn:

Computers & Electronics

1

Goldman Sachs

473.1

2

JPMorgan

430.5

3

Credit Suisse

356.9

4

Morgan Stanley

331.8

5

Citi

283.4

6

BOA Merrill Lynch

258.2

7

Deutsche Bank

236.9

8

Barclays Capital

225.1

9

Lazard

210.7

10

UBS

198.1

23

Perella Weinberg

40.5

28

Qatalyst Partners

29.0

© 2011 Dealogic.  All rights reserved.