Dell Technologies Reports Fiscal Year 2018 First Quarter Financial Results

ROUND ROCK, Texas, June 8, 2017 /PRNewswire/ --

News summary

    --  First quarter revenue was $17.8 billion, non-GAAP revenue was $18.2
        billion
    --  Operating loss of $1.5 billion, non-GAAP operating income of $1.2
        billion
    --  Successfully integrated sales organization to execute one go-to-market
        motion for customers

Full story

Dell Technologies (NYSE: DVMT) announces its fiscal 2018 first quarter results, which reflect the growth and impact of the EMC transaction. (1)

For the first quarter, consolidated revenue was $17.8 billion and non-GAAP revenue was $18.2 billion. During the quarter, the company generated an operating loss of $1.5 billion, with a non-GAAP operating income of $1.2 billion.

"We're pleased with overall results in the first quarter of our new go-to-market structure and the demand velocity we saw in a challenging component cost environment," said Tom Sweet, chief financial officer, Dell Technologies Inc. "I'm encouraged by these achievements and excited about the opportunities ahead as we continue to provide a broad portfolio of solutions for our customers' digital transformations."

The company ended the quarter with a cash and investments balance of $14.9 billion. Since closing the EMC transaction, Dell Technologies has paid down approximately $7.1 billion in gross debt, resulting in a $200 million reduction in annualized interest expense on a run-rate basis. The company also has repurchased $1.1 billion of Class V Common Stock under both the previously announced Class V Group and DHI Group repurchase programs.

Fiscal first quarter 2018 results



                              Three Months Ended
                              ------------------

                                 May 5, 2017                        April 29, 2016         Change
                                 -----------                        --------------         ------

                 (in millions, except percentages; unaudited)


    Net revenue                                             $17,816                $12,241            46 %

    Operating
     loss                                                  $(1,500)                $(139)         (979)%

    Net loss
     from
     continuing
     operations                                            $(1,383)                $(424)         (226)%


    Non-GAAP
     net revenue                                            $18,171                $12,319            48 %

    Non-GAAP
     operating
     income                                                  $1,197                   $539           122 %

    Non-GAAP
     net income
     from
     continuing
     operations                                                $581                   $264           120 %

    Adjusted
     EBITDA                                                  $1,567                   $643           144 %

Information about Dell Technologies' use of non-GAAP financial information is provided under "Non-GAAP Financial Measures" below. All comparisons in this press release are year-over-year unless otherwise noted.

Operating segments summary

Client Solutions Group continued to outgrow the market worldwide in unit shipments for both commercial and consumer product categories on a calendar year basis. Revenue for the first quarter was $9.1 billion, up 6 percent year over year. Operating income was $374 million for the quarter, or 4.1 percent of revenue.

Key highlights:

    --  Increased PC shipments by 6.2 percent year-over-year, with 17
        consecutive quarters of year-over-year PC unit share growth (2)
    --  Maintained No. 1 share position worldwide for displays, gaining unit
        share year-over-year for the 17(th) consecutive quarter (3)
    --  Only vendor to gain share year-over-year in both Fixed and Mobile
        workstation categories (4)

Infrastructure Solutions Group generated $6.9 billion of revenue in the first quarter, which includes $3.2 billion in servers and networking and $3.7 billion in storage, with an operating income of $323 million.

Key highlights:

    --  Remained the worldwide market share leader in x86 servers, with
        PowerEdge units and revenue growth up by double digits in the fiscal
        quarter (5)
    --  Demand for hyperconverged portfolio grew at a triple-digit rate, while
        demand for all-flash solutions grew at a very high double-digit rate
    --  Increased demand for Virtustream Public Cloud for mission-critical
        applications by approximately 100 percent

VMware segment revenue for the first quarter was $1.7 billion, with operating income of $486 million, or 28 percent of revenue.

Early in the first quarter, the company successfully integrated the combined sales organization and is now operating with one common go-to-market sales motion for customers. Immediately following the quarter close, Dell Technologies hosted its second annual Dell EMC World conference last month in Las Vegas for 13,000 customers and partners. During the event the company launched approximately 40 innovative products and solutions, including the new 14th generation of Dell EMC PowerEdge servers, four flexible consumption models, seven all-flash and hybrid storage systems and the world's first artificial intelligence platform for women entrepreneurs. In addition, the company announced Dell Technologies Capital, its venture practice for the entire Dell Technologies family of businesses aimed at investments in early-stage startups.

Conference call information

As previously announced, the company will hold a conference call to discuss its first quarter performance today at 7 a.m. CDT. The conference call will be broadcast live over the internet and can be accessed at investors.delltechnologies.com. For those unable to listen to the live broadcast, an archived version will be available at the same location for 30 days.

A slide presentation containing additional financial and operating information may be downloaded from Dell Technologies' website at investors.delltechnologies.com.

About Dell Technologies

Dell Technologies is a unique family of businesses that provides the essential infrastructure for organizations to build their digital future, transform IT and protect their most important asset, information. The company services customers of all sizes across 180 countries - ranging from 98 percent of the Fortune 500 to individual consumers - with the industry's most comprehensive and innovative portfolio from the edge to the core to the cloud.

Copyright © 2017 Dell Inc. or its subsidiaries. All Rights Reserved. Dell, Dell EMC, Dell Inc. and the Dell logo are trademarks of Dell Technologies in the United States and/or other jurisdictions. All other marks and names mentioned herein may be trademarks of their respective companies.

(1) Due to the EMC transaction and to a lesser extent the Dell going-private transaction, significant non-cash bridging items will remain between GAAP and non-GAAP results for the next few years. Prior-year historical Dell Technologies financials do not include EMC historical results, thereby impacting most year-over-year comparisons.
(2) IDC Worldwide Quarterly Personal Computing Device (PCD) Tracker CY17Q1
(3) IDC Worldwide Quarterly PC Monitor Tracker CY16Q4
(4) IDC Worldwide Quarterly Workstation Tracker CY17Q1
(5) IDC Worldwide Quarterly Server Tracker, June 2017

Non-GAAP Financial Measures

The press release presents information about the Company's non-GAAP net revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income from continuing operations, EBITDA and adjusted EBITDA, which are non-GAAP financial measures provided as a supplement to the results provided in accordance with generally accepted accounting principles in the United States of America ("GAAP"). A reconciliation of each of the foregoing historical non-GAAP financial measures to the most directly comparable historical GAAP financial measures is provided in the attached tables for each of the fiscal periods indicated.

Special Note on Forward-Looking Statements:

Statements in this press release that relate to future results and events are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933 and are based on Dell Technologies' current expectations. In some cases, you can identify these statements by such forward-looking words as "anticipate," "believe," "confidence," "could," "estimate," "expect," "guidance," "intend," "may," "objective," "outlook," "plan," "project," "possible," "potential," "should," "will" and "would," or similar words or expressions that refer to future events or outcomes.

Dell Technologies' results or events in future periods could differ materially from those expressed or implied by these forward-looking statements because of risks, uncertainties, and other factors that include, but are not limited to, the following: competitive pressures; Dell Technologies' reliance on third-party suppliers for products and components, including reliance on single-source or limited-source suppliers; Dell Technologies' ability to achieve favorable pricing from its vendors; adverse global economic conditions and instability in financial markets; Dell Technologies' execution of its growth, business and acquisition strategies; the success of Dell Technologies' cost efficiency measures; Dell Technologies' ability to manage solutions and products and services transitions in an effective manner; Dell Technologies' ability to deliver high-quality products and services; Dell Technologies' foreign operations and ability to generate substantial non-U.S.net revenue; Dell Technologies' product, customer, and geographic sales mix, and seasonal sales trends; the performance of Dell Technologies' sales channel partners; access to the capital markets by Dell Technologies or its customers; weak economic conditions and additional regulation; counterparty default risks; the loss by Dell Technologies of any services contracts with its customers, including government contracts, and its ability to perform such contracts at its estimated costs; Dell Technologies' ability to develop and protect its proprietary intellectual property or obtain licenses to intellectual property developed by others on commercially reasonable and competitive terms; infrastructure disruptions, cyberattacks, or other data security breaches; Dell Technologies' ability to hedge effectively its exposure to fluctuations in foreign currency exchange rates and interest rates; expiration of tax holidays or favorable tax rate structures, or unfavorable outcomes in tax audits and other tax compliance matters; impairment of portfolio investments; unfavorable results of legal proceedings; increased costs and additional regulations and requirements as a result of Dell Technologies becoming a newly public company; Dell Technologies' ability to develop and maintain effective internal control over financial reporting; compliance requirements of changing environmental and safety laws; the effect of armed hostilities, terrorism, natural disasters, and public health issues; the costs, time, and effort required to be dedicated to the integration of the Dell and EMC businesses; the ability to realize the anticipated synergies from the merger with EMC; the ability to integrate EMC's technology, solutions, products, and services with those of Dell in an effective manner; the impact of the financial performance of VMware; and the market volatility of Dell Technologies' pension plan assets.

This list of risks, uncertainties, and other factors is not complete. Dell Technologies discusses some of these matters more fully, as well as certain risk factors that could affect the Dell Technologies' business, financial condition, results of operations, and prospects, in its periodic reports filed with the Securities and Exchange Commission, including Dell Technologies' Annual Report on Form 10-K for the fiscal year ended February 3, 2017, and current reports on Form 8-K. These filings are available for review through the Securities and Exchange Commission's website at www.sec.gov. Any or all forward-looking statements Dell Technologies makes may turn out to be wrong and can be affected by inaccurate assumptions Dell Technologies might make or by known or unknown risks, uncertainties and other factors, including those identified in this press release. Accordingly, you should not place undue reliance on the forward-looking statements made in this press release, which speak only as of its date. Dell Technologies does not undertake to update, and expressly disclaims any duty to update, its forward-looking statements, whether as a result of circumstances or events that arise after the date they are made, new information, or otherwise.


                                                                               DELL TECHNOLOGIES INC.

                                                Condensed Consolidated Statements of Income (Loss) and Related Financial Highlights

                                                         (in millions, except per share amounts and percentages; unaudited)


                                                       Three Months Ended
                                                       ------------------

                                                           May 5, 2017                                          April 29, 2016               Change
                                                           -----------                                          --------------               ------

    Net revenue:

    Products                                                               $12,968                                                   $10,183            27 %

    Services                                                                 4,848                                                     2,058           136 %

    Total net revenue                                                       17,816                                                    12,241            46 %
                                                                            ------                                                    ------


    Cost of net revenue:

    Products                                                                11,459                                                     8,799            30 %

    Services                                                                 2,055                                                     1,249            65 %

    Total cost of net
     revenue                                                                13,514                                                    10,048            34 %
                                                                            ------                                                    ------


    Gross margin                                                             4,302                                                     2,193            96 %


    Operating expenses:

    Selling, general, and
     administrative                                                          4,669                                                     2,068           126 %

    Research and
     development                                                             1,133                                                       264           329 %

    Total operating
     expenses                                                                5,802                                                     2,332           149 %
                                                                             -----                                                     -----


    Operating loss                                                         (1,500)                                                    (139)         (979)%


    Interest and other, net                                                  (573)                                                    (219)         (162)%
                                                                              ----                                                      ----

    Loss from continuing
     operations before
     income taxes                                                          (2,073)                                                    (358)         (479)%

    Income tax provision
     (benefit)                                                               (690)                                                       66     NM
                                                                              ----                                                       ---

    Net loss from
     continuing operations                                                 (1,383)                                                    (424)         (226)%

    Income from
     discontinued
     operations, net of
     income taxes                                                                -                                                      479          (100)%

    Net income (loss)                                                      (1,383)                                                       55     NM

    Less: Net loss
     attributable to non-
     controlling interests                                                    (49)                                                        -    NA

    Net income (loss)
     attributable to Dell
     Technologies Inc.                                                    $(1,334)                                                      $55     NM
                                                                           =======                                                       ===


    Earnings (loss) per share attributable to Dell Technologies
     Inc. -basic:

    Continuing operations -
     Class V Common Stock -
     basic                                                                   $0.57                                     $                   -

    Continuing operations -
     DHI Group -basic                                                      $(2.57)                                                  $(1.05)

    Discontinued operations
     -DHI Group -basic                                            $              -                                                    $1.18


    Earnings (loss) per share attributable to Dell Technologies
     Inc. -diluted:

    Continuing operations -
     Class V Common Stock -
     diluted                                                                 $0.56                                     $                   -

    Continuing operations -
     DHI Group -diluted                                                    $(2.57)                                                  $(1.05)

    Discontinued operations
     -DHI Group -diluted                                          $              -                                                    $1.18


    Weighted-average shares outstanding:

    Basic -Class V Common
     Stock                                                                     207                                                         -

    Diluted -Class V
     Common Stock                                                              207                                                         -

    Basic - DHI Group                                                          566                                                       405

    Diluted - DHI Group                                                        566                                                       405


    Percentage of Total Net Revenue:
    --------------------------------

    Gross margin                                                              24 %                                                     18 %

    Selling, general, and
     administrative                                                           26 %                                                     17 %

    Research and
     development                                                               6 %                                                      2 %

    Operating expenses                                                        33 %                                                     19 %

    Operating loss                                                            (8)%                                                     (1)%

    Loss from continuing
     operations before
     income taxes                                                            (12)%                                                     (3)%

    Net loss from
     continuing operations                                                    (8)%                                                     (3)%


    Income tax rate                                                           33 %                                                    (18)%


                                                DELL TECHNOLOGIES INC.

                                Condensed Consolidated Statements of Financial Position

                                               (in millions; unaudited)


                                                            May 5, 2017                 February 3, 2017
                                                            -----------                 ----------------

                                                      ASSETS

    Current assets:

    Cash and cash equivalents                                          $9,554                           $9,474

    Short-term investments                                              1,620                            1,975

    Accounts receivable, net                                            8,834                            9,420

    Short-term financing
     receivables, net                                                   3,255                            3,222

    Inventories, net                                                    2,466                            2,538

    Other current assets                                                4,655                            4,144

      Total current assets                                             30,384                           30,773

    Property, plant, and
     equipment, net                                                     5,438                            5,653

    Long-term investments                                               3,772                            3,802

    Long-term financing
     receivables, net                                                   2,741                            2,651

    Goodwill                                                           38,930                           38,910

    Intangible assets, net                                             33,283                           35,053

    Other non-current assets                                            1,492                            1,364


    Total assets                                                     $116,040                         $118,206
                                                                     ========                         ========


                             LIABILITIES, REDEEMABLE SHARES, AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Short-term debt                                                    $4,842                           $6,329

    Accounts payable                                                   15,064                           14,422

    Accrued and other                                                   6,376                            7,119

    Short-term deferred revenue                                        10,354                           10,265

      Total current liabilities                                        36,636                           38,135

    Long-term debt                                                     44,948                           43,061

    Long-term deferred revenue                                          8,330                            8,431

    Other non-current liabilities                                       8,435                            9,339
                                                                        -----                            -----

    Total liabilities                                                  98,349                           98,966
                                                                       ------                           ------


    Redeemable shares                                                     301                              231

    Stockholders' equity:

    Total Dell Technologies Inc.
     stockholders' equity                                              11,532                           13,243

    Non-controlling interests                                           5,858                            5,766
                                                                        -----

    Total stockholders' equity                                         17,390                           19,009

    Total liabilities, redeemable
     shares, and stockholders'
     equity                                                          $116,040                         $118,206
                                                                     ========                         ========


                                                       DELL TECHNOLOGIES INC.

                                          Condensed Consolidated Statements of Cash Flows

                                                      (in millions; unaudited)


                                                    Three Months Ended
                                                    ------------------

                                                        May 5, 2017                       April 29, 2016
                                                        -----------                       --------------

    Cash flows from operating activities:

    Net income (loss)                                                 $(1,383)                               $55

    Adjustments to
     reconcile net loss to
     net cash provided by
     operating activities                                                1,623                              (118)


    Change in cash from
     operating activities                                                  240                               (63)
                                                                           ---                                ---

    Cash flows from investing activities:

    Investments:

      Purchases                                                          (559)                                 -

      Maturities and sales                                                 973                                 12

    Capital expenditures                                                 (245)                              (92)

    Proceeds from sale of
     facilities, land, and
     other assets                                                            -                                 4

    Capitalized software
     development costs                                                    (89)                                 -

    Collections on
     purchased financing
     receivables                                                             3                                 16

    Acquisition of
     businesses, net                                                      (12)                                 -

    Divestitures of
     businesses, net                                                      (20)                                 -

    Change in cash from
     investing activities                                                   51                               (60)
                                                                           ---                                ---

    Cash flows from financing activities:

    Proceeds from the
     issuance of common
     stock of subsidiaries                                                   8                                102

    Repurchases of DHI
     Group Common Stock                                                    (2)                                 -

    Repurchases of Class V
     Common Stock                                                        (368)                                 -

    Issuance of common
     stock under employee
     plans                                                                   1                                  -

    Payments for debt
     issuance costs                                                        (5)                               (2)

    Proceeds from debt                                                   3,441                                552

    Repayments of debt                                                 (3,154)                           (1,041)

    Repurchases for tax
     withholdings on
     vesting of equity
     awards                                                              (126)                               (1)

    Other                                                                    -                                 3

    Change in cash from
     financing activities                                                (205)                             (387)
                                                                          ----                               ----


    Effect of exchange
     rate changes on cash
     and cash equivalents                                                  (6)                                73


    Change in cash and
     cash equivalents                                                       80                              (437)


    Cash and cash
     equivalents at
     beginning of the
     period, including
     amounts held for sale                                               9,474                              6,576

    Cash and cash
     equivalents at end of
     the period                                                         $9,554                             $6,139

    Less: Cash included in
     current assets held
     for sale                                                                -                               268

    Cash and cash
     equivalents from
     continuing operations                                              $9,554                             $5,871
                                                                        ======                             ======


                                                                                     DELL TECHNOLOGIES INC.

                                                                                      Segment Information

                                                                          (in millions, except percentages; unaudited)


                                                                  Three Months Ended
                                                                  ------------------

                                                                      May 5, 2017                                          April 29, 2016                   Change
                                                                      -----------                                          --------------                   ------

    Client Solutions Group (CSG):
    -----------------------------

    Net Revenue:

      Commercial                                                                       $6,350                                                     $6,145             3 %

      Consumer                                                                          2,706                                                      2,426            12 %

      Total CSG net revenue                                                            $9,056                                                     $8,571             6 %
                                                                                       ------                                                     ------


    Operating Income:

      CSG operating income                                                               $374                                                       $385            (3)%
                                                                                         ----                                                       ----

      % of CSG net revenue                                                                4 %                                                       4 %

      % of total segment operating income                                                32 %                                                      67 %


    Infrastructure Solutions Group (ISG):
    -------------------------------------

    Net Revenue:

      Servers and networking                                                           $3,231                                                     $3,075             5 %

      Storage                                                                           3,685                                                        538           585 %

      Total ISG net revenue                                                            $6,916                                                     $3,613            91 %
                                                                                       ------                                                     ------


    Operating Income:

      ISG operating income                                                               $323                                                       $192            68 %
                                                                                         ----                                                       ----

      % of ISG net revenue                                                                5 %                                                       5 %

      % of total segment operating income                                                27 %                                                      33 %


    VMware:
    -------

    Net Revenue:

      Total VMware net revenue                                                         $1,736                                      $                   -             NA
                                                                                       ------                                      ---------------------


    Operating Income:

      VMware operating income                                                            $486                                      $                   -             NA
                                                                                         ----                                      ---------------------

      % of VMware net revenue                                                            28 %                                                        NA

      % of total segment operating income                                                41 %                                                        NA


    Reconciliation to consolidated net revenue:
    -------------------------------------------

    Reportable segment net revenue                                                    $17,708                                                    $12,184

      Other businesses (a)                                                                462                                                        110

      Unallocated transactions (b)                                                          1                                                         25

      Impact of purchase accounting (c)                                                 (355)                                                      (78)

      Total net revenue                                                               $17,816                                                    $12,241
                                                                                      =======                                                    =======


    Reconciliation to consolidated operating income (loss):
    -------------------------------------------------

    Reportable segment operating
     income                                                                            $1,183                                                       $577

      Other businesses (a)                                                                  3                                                       (16)

      Unallocated transactions (b)                                                         11                                                       (22)

      Impact of purchase accounting (c)                                                 (423)                                                     (106)

      Amortization of intangibles                                                     (1,776)                                                     (491)

      Transaction-related expenses (d)                                                  (191)                                                      (57)

      Other corporate expenses(e)                                                       (307)                                                      (24)

      Total operating loss                                                           $(1,500)                                                    $(139)
                                                                                      =======                                                      =====

    _________________

    (a) Other businesses consist of RSA Information Security, SecureWorks, Pivotal, and Boomi offerings, and do not constitute a reportable segment, either
     individually or collectively, as the results of the businesses are not material to the Company's overall results and the businesses do not meet the
     criteria for reportable segments.

    (b) Unallocated transactions includes long-term incentives, certain short-term incentive compensation expenses, and other corporate items that are not
     allocated to Dell Technologies' reportable segments.

    (c) Impact of purchase accounting includes non-cash purchase accounting adjustments that are primarily related to the EMC merger transaction.

    (d) Transaction-related expenses includes acquisition, integration, and divestiture related costs.

    (e) Other corporate expenses includes severance and facility action costs as well as stock-based compensation expense.


     SUPPLEMENTAL SELECTED NON-GAAP FINANCIAL
                      MEASURES

    These tables present information about the
     Company's non-GAAP net revenue, non-
     GAAP gross margin, non-GAAP operating
     expenses, non-GAAP operating income,
     non-GAAP net income from continuing
     operations, EBITDA, and adjusted EBITDA,
     which are non-GAAP financial measures
     provided as a supplement to the results
     provided in accordance with generally
     accepted accounting principles in the
     United States of America ("GAAP"). A
     detailed discussion of Dell Technologies'
     reasons for including these non-GAAP
     financial measures, the limitations
     associated with these measures, the items
     excluded from these measures, and our
     reason for excluding those items are
     presented in "Management's Discussion and
     Analysis of Financial Condition and
     Results of Operations - Non-GAAP
     Financial Measures" in our periodic
     reports filed with the SEC. Dell
     Technologies encourages investors to
     review the non-GAAP discussion in
     conjunction with the presentation of non-
     GAAP financial measures.


                                      DELL TECHNOLOGIES INC.

                               Selected Non-GAAP Financial Measures

                           (in millions, except percentages; unaudited)


                  Three Months Ended
                  ------------------

                     May 5, 2017                             April 29, 2016       Change
                     -----------                             --------------       ------


    Non-GAAP net
     revenue                    $18,171                                   $12,319         48 %


    Non-GAAP
     gross margin                $5,646                                    $2,385        137 %

    % of non-
     GAAP net
     revenue                       31 %                                     19 %


    Non-GAAP
     operating
     expenses                    $4,449                                    $1,846        141 %

    % of non-
     GAAP net
     revenue                       24 %                                     15 %


    Non-GAAP
     operating
     income                      $1,197                                      $539        122 %

    % of non-
     GAAP net
     revenue                        7 %                                      4 %


    Non-GAAP net
     income from
     continuing
     operations                    $581                                      $264        120 %

    % of non-
     GAAP net
     revenue                        3 %                                      2 %


    Adjusted
     EBITDA                      $1,567                                      $643        144 %

    % of non-
     GAAP net
     revenue                        9 %                                      5 %


                                              DELL TECHNOLOGIES INC.

                              Reconciliation of Selected Non-GAAP Financial Measures

                                   (in millions, except percentages; unaudited)


                               Three Months Ended
                               ------------------

                                  May 5, 2017                             April 29, 2016       Change
                                  -----------                             --------------       ------


    Net revenue                              $17,816                                   $12,241            46 %

    Non-GAAP adjustments:

      Impact of purchase
       accounting                                355                                        78
                                                 ---

      Non-GAAP net revenue                   $18,171                                   $12,319            48 %
                                             =======                                   =======


    Gross margin                              $4,302                                    $2,193            96 %

    Non-GAAP adjustments:

      Impact of purchase
       accounting                                365                                        89

      Amortization of
       intangibles                               950                                       101

      Transaction-related
       expenses                                    7                                       (1)

      Other corporate
       expenses                                   22                                         3
                                                 ---

      Non-GAAP gross margin                   $5,646                                    $2,385           137 %
                                              ======                                    ======


    Operating expenses                        $5,802                                    $2,332           149 %

    Non-GAAP adjustments:

      Impact of purchase
       accounting                               (58)                                     (17)

      Amortization of
       intangibles                             (826)                                    (390)

      Transaction-related
       expenses                                (184)                                     (58)

      Other corporate
       expenses                                (285)                                     (21)

      Non-GAAP operating
       expenses                               $4,449                                    $1,846           141 %
                                              ======                                    ======


    Operating loss                          $(1,500)                                   $(139)         (979)%

    Non-GAAP adjustments:

      Impact of purchase
       accounting                                423                                       106

      Amortization of
       intangibles                             1,776                                       491

      Transaction-related
       expenses                                  191                                        57

      Other corporate
       expenses                                  307                                        24

      Non-GAAP operating
       income                                 $1,197                                      $539           122 %
                                              ======                                      ====


    Net loss from
     continuing operations                  $(1,383)                                   $(424)         (226)%

    Non-GAAP adjustments:

      Impact of purchase
       accounting                                423                                       106

      Amortization of
       intangibles                             1,776                                       491

      Transaction-related
       expenses                                  191                                        57

      Other corporate
       expenses                                  307                                        24

      Aggregate adjustment
       for income taxes                        (733)                                       10

      Non-GAAP net income
       from continuing
       operations                               $581                                      $264           120 %
                                                ====                                      ====


    Net loss from
     continuing operations                  $(1,383)                                   $(424)         (226)%

    Adjustments:

      Interest and other, net                    573                                       219

      Income tax provision
       (benefit)                               (690)                                       66

      Depreciation and
       amortization                            2,212                                       618

      EBITDA                                    $712                                      $479            49 %
                                                ====                                      ====


    EBITDA                                      $712                                      $479            49 %

    Adjustments:

      Stock-based
       compensation expense                      201                                        14

      Impact of purchase
       accounting                                357                                        83

      Transaction-related
       expenses                                  191                                        57

      Other corporate
       expenses                                  106                                        10

      Adjusted EBITDA                         $1,567                                      $643           144 %
                                              ======                                      ====

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/dell-technologies-reports-fiscal-year-2018-first-quarter-financial-results-300470675.html

SOURCE Dell Technologies