Dell Technologies Reports Fiscal Year 2019 First Quarter Financial Results

ROUND ROCK, Texas, June 4, 2018 /PRNewswire/ --

News summary

    --  Strong quarter with revenue of $21.4 billion, up 19 percent
    --  Double-digit growth in commercial client, servers, storage and VMware
    --  First quarter of storage share gain since closing the EMC transaction
    --  Delivered cash flow from operations of $1.2 billion

Full story

Dell Technologies (NYSE: DVMT) announces its fiscal 2019 first quarter results. For the first quarter, revenue was $21.4 billion, up 19 percent, and non-GAAP revenue was $21.5 billion, up 17 percent from the prior period. During the quarter, the company generated a GAAP operating loss of $153 million(1), with a non-GAAP operating income of $2.0 billion, up 42 percent.

"We had a strong first quarter with balanced growth across all business units, regions, and customer segments," said Tom Sweet, chief financial officer, Dell Technologies. "Our broad set of capabilities, enhanced by our targeted investments over the last year, drove strong top-line momentum and improved profitability, allowing us to generate good operating cash flow and make progress paying down our core debt(2)."

The company ended the quarter with a cash and investments balance of $21.7 billion, an increase of $1.4 billion from the prior quarter and an increase of $6.7 billion from last year. Cash generation in the first quarter was seasonally strong given the overall velocity in the business. During the first quarter, Dell Technologies paid down approximately $600 million of core debt, ending the quarter with a core debt balance of $39.8 billion. Subsequent to the end of the quarter, the company paid down another $2.5 billion of core debt bringing the gross debt paid down to $13 billion since the close of the EMC transaction.

Fiscal first quarter 2019 results


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

                   May 4, 2018                   May 5, 2017        Change
                   -----------                   -----------        ------

               (in millions, except percentages;
                           unaudited)


     Total
     net
     revenue                 $21,356                        $18,000          19 %

     Operating
     loss                     $(153)                      $(1,272)         88 %

    Net
     loss                     $(538)                      $(1,203)         55 %


     Non-
     GAAP
     net
     revenue                 $21,543                        $18,355          17 %

     Non-
     GAAP
     operating
     income                   $2,026                         $1,425          42 %

     Non-
     GAAP
     net
     income                   $1,174                           $761          54 %

     Adjusted
     EBITDA                   $2,383                         $1,795          33 %

Dell Technologies' first quarter fiscal 2019 non-GAAP operating income excludes approximately $2.2 billion of adjustments, primarily related to purchase accounting and amortization of intangible assets.

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.

"The great momentum we saw exiting last year for servers and commercial client continued through the first quarter. We gained share in PCs and servers during the first calendar quarter and, when the numbers are revealed, expect to gain share in storage, as well," said Jeff Clarke, vice-chairman, Products & Operations, Dell Technologies. "We're pleased but not satisfied and will continue focusing our energy and resources on what matters most to our customers."

Operating segments summary

Infrastructure Solutions Group revenue for the first quarter was $8.7 billion, a 25 percent increase. This was driven by 41 percent year-over-year growth in servers and networking to $4.6 billion and 10 percent growth in storage to $4.1 billion. Operating income was $939 million or 10.8 percent of revenue for the first quarter.

Key highlights:

    --  Sixth consecutive quarter of server revenue growth, driven by
        double-digit growth for both PowerEdge and Cloud servers
    --  Remained the worldwide share leader in x86 servers, for both units and
        revenue(3)
    --  Strong demand for Dell EMC's market-leading hyper-converged portfolio,
        including triple-digit growth in its VxRail and VxRack offerings
    --  Following positive demand growth in its fiscal fourth quarter, Dell
        expects to gain share year-over-year in storage when the first calendar
        quarter 2018 storage industry share numbers are final. This will be its
        first quarter of storage share gain since closing the EMC transaction.

"Storage systems spending is forecasted to grow 9.8 percent year-over-year in the first quarter of 2018 and we expect, when IDC releases first quarter market share, Dell EMC's storage business will outperform the market and gain share," said Matt Eastwood, senior vice president of IDC's enterprise, datacenter, cloud infrastructure and developer research groups.

Client Solutions Group revenue for the first quarter was $10.3 billion, up 14 percent versus the first quarter of last year. Commercial revenue grew 16 percent to $7.4 billion and Consumer revenue was up 7 percent to $2.9 billion. Operating income for the first quarter was $533 million, a 64 percent increase and was 5.2 percent of revenue.

Key highlights:

    --  Increased PC shipments by 6.4 percent year-over-year, with 21
        consecutive quarters of year-over-year PC unit share growth(4)
    --  Maintained No. 1 share position worldwide for displays, marking the
        19(th) consecutive quarter(5)
    --  No. 1 provider of workstations worldwide, outgrowing the industry(4)

VMware segment revenue for the first quarter was $2.0 billion, up 12 percent, with operating income of $613 million or 30.2 percent of revenue.

First quarter revenue from other businesses, including RSA, Pivotal, Secureworks, Virtustream and Boomi was $579 million, up 9 percent.

Additional highlights

Dell Technologies hosted its annual Dell Technologies World conference in May, its largest ever with more than 14,000 attendees from 131 countries and more than 70,000 joining online through an online virtual video experience. Digital transformation is fundamentally changing how every business in every industry is built and operated, and Dell Technologies provides IT practitioners with a one-stop shop for the essential infrastructure they need to build their digital future, transform IT and protect their most important digital assets from the edge, to the core to the cloud.

Dell Technologies demonstrated the power of its broad and innovative portfolio of IT infrastructure, applications, devices and security that enable real transformation. The company announced breakthrough modern data center solutions including the new Dell EMC PowerMax storage array, with end-to-end NVMe and a built-in, real-time machine learning engine. It also previewed Dell EMC PowerEdge MX (coming in the second half of this year), a new modular infrastructure solution designed to enable customers to flexibly configure and optimize their IT infrastructure for new and emerging workloads. In addition, Dell and Dell EMC are uniquely delivering artificial intelligence, machine learning and deep learning capabilities from the desktop to the data center, unveiling two new 14th generation Dell EMC PowerEdge four-socket servers and the new Dell Precision Optimizer 5.0, which uses AI to automatically adjust applications running on Dell Precision workstations to customize and optimize performance.

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 one year.

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 99 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 © 2018. All Rights Reserved. Dell, Dell EMC, Pivotal, RSA, Secureworks, Virtustream, VMware and the Dell Technologies 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, significant non-cash bridging items will remain between GAAP and non-GAAP results for the next few years.
2 Core Debt represents the total principal amount of the company's debt, less unrestricted subsidiary debt, DFS related debt, and other debt.
3 IDC WW Quarterly Server Tracker CY18Q1
4 IDC WW Quarterly Personal Computing Device (PCD) Tracker CY18Q1
5 DisplaySearch Desktop Monitor Market Tracker CY17Q4

Non-GAAP Financial Measures:
This press release presents information about Dell Technologies' non-GAAP net revenue, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, 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 operation as a 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; Dell Technologies' substantial level of indebtedness; 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 reports filed with the Securities and Exchange Commission, including Dell Technologies' Annual Report on Form 10-K for the fiscal year ended February 2, 2018, quarterly reports on Form 10-Q, 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 4, 2018                 May 5, 2017           Change
                                                                                                                                                -----------                 -----------           ------

    Net revenue:

    Products                                                                                                                                                        $16,671               $13,634          22 %

    Services                                                                                                                                                          4,685                 4,366           7 %

    Total net revenue                                                                                                                                                21,356                18,000          19 %
                                                                                                                                                                     ------                ------


    Cost of net revenue:

    Products                                                                                                                                                         13,606                11,823          15 %

    Services                                                                                                                                                          1,872                 1,720           9 %

    Total cost of net revenue                                                                                                                                        15,478                13,543          14 %
                                                                                                                                                                     ------                ------


    Gross margin                                                                                                                                                      5,878                 4,457          32 %


    Operating expenses:

    Selling, general, and administrative                                                                                                                              4,944                 4,596           8 %

    Research and development                                                                                                                                          1,087                 1,133          (4)%

    Total operating expenses                                                                                                                                          6,031                 5,729           5 %
                                                                                                                                                                      -----                 -----


    Operating loss                                                                                                                                                    (153)              (1,272)         88 %


    Interest and other, net                                                                                                                                           (470)                (572)         18 %
                                                                                                                                                                       ----                  ----

    Loss before income taxes                                                                                                                                          (623)              (1,844)         66 %

    Income tax benefit                                                                                                                                                 (85)                (641)         87 %
                                                                                                                                                                        ---                  ----

    Net loss                                                                                                                                                          (538)              (1,203)         55 %

    Less: Net income (loss) attributable to non-controlling interests                                                                                                    98                  (32)        406 %

    Net loss attributable to Dell Technologies Inc.                                                                                                                  $(636)             $(1,171)         46 %
                                                                                                                                                                      =====               =======


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

    Class V Common Stock - basic                                                                                                                                      $2.36                 $0.60

    DHI Group - basic                                                                                                                                               $(1.95)              $(2.29)


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

    Class V Common Stock - diluted                                                                                                                                    $2.33                 $0.59

    DHI Group - diluted                                                                                                                                             $(1.95)              $(2.29)


    Weighted-average shares outstanding:

    Basic - Class V Common Stock                                                                                                                                        199                   207

    Diluted - Class V Common Stock                                                                                                                                      199                   207

    Basic - DHI Group                                                                                                                                                   568                   566

    Diluted - DHI Group                                                                                                                                                 568                   566


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

    Gross margin                                                                                                                                                       28 %                 25 %

    Selling, general, and administrative                                                                                                                               23 %                 26 %

    Research and development                                                                                                                                            5 %                  6 %

    Operating expenses                                                                                                                                                 28 %                 32 %

    Operating loss                                                                                                                                                     (1)%                 (7)%

    Loss before income taxes                                                                                                                                           (3)%                (10)%

    Net loss                                                                                                                                                           (3)%                 (7)%


    Income tax rate                                                                                                                                                    14 %                 35 %


                                                                                      DELL TECHNOLOGIES INC.

                                                                      Condensed Consolidated Statements of Financial Position

                                                                                     (in millions; unaudited)


                                                                                                                              May 4, 2018          February 2, 2018
                                                                                                                              -----------          ----------------

                                                                                            ASSETS

    Current assets:

    Cash and cash equivalents                                                                                                              $15,324                   $13,942

    Short-term investments                                                                                                                   2,402                     2,187

    Accounts receivable, net                                                                                                                10,561                    11,721

    Short-term financing receivables, net                                                                                                    3,962                     3,919

    Inventories, net                                                                                                                         2,933                     2,678

    Other current assets                                                                                                                     6,049                     5,881

         Total current assets                                                                                                               41,231                    40,328

    Property, plant, and equipment, net                                                                                                      5,303                     5,390

    Long-term investments                                                                                                                    3,943                     4,163

    Long-term financing receivables, net                                                                                                     3,799                     3,724

    Goodwill                                                                                                                                39,656                    39,920

    Intangible assets, net                                                                                                                  26,737                    28,265

    Other non-current assets                                                                                                                 2,548                     2,403


    Total assets                                                                                                                          $123,217                  $124,193
                                                                                                                                          ========                  ========


                                                                   LIABILITIES, REDEEMABLE SHARES, AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Short-term debt                                                                                                                         $7,133                    $7,873

    Accounts payable                                                                                                                        18,534                    18,334

    Accrued and other                                                                                                                        6,952                     8,026

    Short-term deferred revenue                                                                                                             11,495                    11,606

         Total current liabilities                                                                                                          44,114                    45,839

    Long-term debt                                                                                                                          44,770                    43,998

    Long-term deferred revenue                                                                                                               9,464                     9,210

    Other non-current liabilities                                                                                                            7,045                     7,277
                                                                                                                                             -----                     -----

         Total liabilities                                                                                                                 105,393                   106,324
                                                                                                                                           -------                   -------


    Redeemable shares                                                                                                                          844                       384

    Stockholders' equity:

    Total Dell Technologies Inc. stockholders' equity                                                                                       10,485                    11,719

    Non-controlling interests                                                                                                                6,495                     5,766
                                                                                                                                             -----

    Total stockholders' equity                                                                                                              16,980                    17,485

    Total liabilities, redeemable shares, and stockholders' equity                                                                        $123,217                  $124,193
                                                                                                                                          ========                  ========


                                                                                                     DELL TECHNOLOGIES INC.

                                                                                        Condensed Consolidated Statements of Cash Flows

                                                                                                    (in millions; unaudited)


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

                                                                                                                                            May 4, 2018            May 5, 2017
                                                                                                                                            -----------            -----------

    Cash flows from operating activities:

         Net loss                                                                                                                                           $(538)             $(1,203)

         Adjustments to reconcile net loss to net cash provided by operating activities                                                                      1,697                 1,488
                                                                                                                                                             -----                 -----

         Change in cash from operating activities                                                                                                            1,159                   285
                                                                                                                                                             -----                   ---

    Cash flows from investing activities:

    Investments:

         Purchases                                                                                                                                           (439)                (559)

         Maturities and sales                                                                                                                                  531                   973

    Capital expenditures                                                                                                                                     (273)                (245)

    Proceeds from sale of facilities, land, and other assets                                                                                                    10                     -

    Capitalized software development costs                                                                                                                    (89)                 (89)

    Collections on purchased financing receivables                                                                                                              10                     3

    Acquisition of businesses, net                                                                                                                               -                 (12)

    Divestitures of businesses, net                                                                                                                            142                  (20)

    Asset acquisitions, net                                                                                                                                   (38)                    -

    Asset dispositions, net                                                                                                                                    (3)                    -

         Change in cash from investing activities                                                                                                            (149)                   51
                                                                                                                                                              ----                   ---

    Cash flows from financing activities:

         Share repurchases for tax withholdings of equity awards                                                                                             (100)                (126)

         Proceeds from the issuance of common stock of subsidiaries                                                                                            642                     8

         Repurchases of DHI Group Common Stock                                                                                                                (37)                  (2)

         Repurchases of Class V Common Stock                                                                                                                     -                (368)

         Payments for debt issuance costs                                                                                                                      (3)                  (5)

         Proceeds from debt                                                                                                                                  1,863                 3,421

         Repayments of debt                                                                                                                                (1,822)              (3,116)

         Other                                                                                                                                                   -                    1

         Change in cash from financing activities                                                                                                              543                 (187)
                                                                                                                                                               ---                  ----


    Effect of exchange rate changes on cash, cash equivalents, and restricted cash                                                                            (86)                  (6)


    Change in cash, cash equivalents, and restricted cash                                                                                                    1,467                   143


    Cash, cash equivalents, and restricted cash at beginning of the period                                                                                  14,378                 9,832
                                                                                                                                                            ------                 -----

    Cash, cash equivalents, and restricted cash at end of the period                                                                                       $15,845                $9,975
                                                                                                                                                           =======                ======


                                                                                                                                       DELL TECHNOLOGIES INC.

                                                                                                                                        Segment Information

                                                                                                                            (in millions, except percentages; unaudited)


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

                                                                                                                                                            May 4, 2018                                                       May 5, 2017                              Change
                                                                                                                                                            -----------                                                       -----------                              ------

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

         Net Revenue:

              Servers and networking                                                                                                                                                $4,585                                                             $3,256                 41 %

              Storage                                                                                                                                                                4,082                                                              3,705                 10 %

              Total ISG net revenue                                                                                                                                                 $8,667                                                             $6,961                 25 %
                                                                                                                                                                                    ------                                                             ------


         Operating Income:

              ISG operating income                                                                                                                                                    $939                                                               $506                 86 %
                                                                                                                                                                                      ----                                                               ----

              % of ISG net revenue                                                                                                                                                    11 %                                                               7 %

              % of total segment operating income                                                                                                                                     45 %                                                              35 %


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

         Net Revenue:

              Commercial                                                                                                                                                            $7,363                                                             $6,342                 16 %

              Consumer                                                                                                                                                               2,908                                                              2,706                  7 %

              Total CSG net revenue                                                                                                                                                $10,271                                                             $9,048                 14 %
                                                                                                                                                                                   -------                                                             ------


         Operating Income:

              CSG operating income                                                                                                                                                    $533                                                               $325                 64 %
                                                                                                                                                                                      ----                                                               ----

              % of CSG net revenue                                                                                                                                                     5 %                                                               4 %

              % of total segment operating income                                                                                                                                     26 %                                                              23 %


    VMware:
    -------

         Net Revenue:

         Total VMware net revenue                                                                                                                                                   $2,028                                                             $1,818                 12 %
                                                                                                                                                                                    ------                                                             ------


         Operating Income:

              VMware operating income                                                                                                                                                 $613                                                               $611                  0 %
                                                                                                                                                                                      ----                                                               ----

              % of VMware net revenue                                                                                                                                                 30 %                                                              34 %

              % of total segment operating income                                                                                                                                     29 %                                                              42 %


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

         Reportable segment net revenue                                                                                                                                            $20,966                                                            $17,827

              Other businesses (a)                                                                                                                                                     579                                                                529

              Unallocated transactions (b)                                                                                                                                             (2)                                                               (1)

              Impact of purchase accounting (c)                                                                                                                                      (187)                                                             (355)

              Total net revenue                                                                                                                                                    $21,356                                                            $18,000
                                                                                                                                                                                   =======                                                            =======


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

    Reportable segment operating income                                                                                                                                             $2,085                                                             $1,442

         Other businesses (a)                                                                                                                                                         (50)                                                              (23)

         Unallocated transactions (b)                                                                                                                                                  (9)                                                                 6

         Impact of purchase accounting (c)                                                                                                                                           (222)                                                             (423)

         Amortization of intangibles                                                                                                                                               (1,522)                                                           (1,776)

         Transaction-related expenses (d)                                                                                                                                            (166)                                                             (191)

         Other corporate expenses (e)                                                                                                                                                (269)                                                             (307)

         Total operating loss                                                                                                                                                       $(153)                                                          $(1,272)
                                                                                                                                                                                     =====                                                            =======

    _________________

    (a) Other businesses consist of RSA Information Security, Pivotal, SecureWorks, Virtustream, and Boomi 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, 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 4, 2018                             May 5, 2017        Change
                   -----------                             -----------        ------


     Non-
     GAAP
     net
     revenue                 $21,543                                  $18,355        17 %


     Non-
     GAAP
     gross
     margin                   $6,919                                   $5,801        19 %

     %
     of
     non-
     GAAP
     net
     revenue                    32 %                                    32 %


     Non-
     GAAP
     operating
     expenses                 $4,893                                   $4,376        12 %

     %
     of
     non-
     GAAP
     net
     revenue                    23 %                                    24 %


     Non-
     GAAP
     operating
     income                   $2,026                                   $1,425        42 %

     %
     of
     non-
     GAAP
     net
     revenue                     9 %                                     8 %


     Non-
     GAAP
     net
     income                   $1,174                                     $761        54 %

     %
     of
     non-
     GAAP
     net
     revenue                     5 %                                     4 %


     Adjusted
     EBITDA                   $2,383                                   $1,795        33 %

     %
     of
     non-
     GAAP
     net
     revenue                    11 %                                    10 %


                                                               DELL TECHNOLOGIES INC.

                                               Reconciliation of Selected Non-GAAP Financial Measures

                                                    (in millions, except percentages; unaudited)


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

                                                                     May 4, 2018                      May 5, 2017           Change
                                                                     -----------                      -----------           ------


    Net revenue                                                                             $21,356                 $18,000          19 %

    Non-GAAP adjustments:

         Impact of purchase accounting                                                          187                     355
                                                                                                ---

         Non-GAAP net revenue                                                               $21,543                 $18,355          17 %
                                                                                            =======                 =======


    Gross margin                                                                             $5,878                  $4,457          32 %

    Non-GAAP adjustments:

         Amortization of intangibles                                                            710                     950

         Impact of purchase accounting                                                          193                     365

         Transaction related                                                                    116                       7

         Other corporate expenses                                                                22                      22
                                                                                                ---

         Non-GAAP gross margin                                                               $6,919                  $5,801          19 %
                                                                                             ======                  ======


    Operating expenses                                                                       $6,031                  $5,729           5 %

    Non-GAAP adjustments:

         Amortization of intangibles                                                          (812)                  (826)

         Impact of purchase accounting                                                         (29)                   (58)

         Transaction related                                                                   (50)                  (184)

         Other corporate expenses                                                             (247)                  (285)

         Non-GAAP operating expenses                                                         $4,893                  $4,376          12 %
                                                                                             ======                  ======


    Operating loss                                                                           $(153)               $(1,272)         88 %

    Non-GAAP adjustments:

         Amortization of intangibles                                                          1,522                   1,776

         Impact of purchase accounting                                                          222                     423

         Transaction related                                                                    166                     191

         Other corporate expenses                                                               269                     307

         Non-GAAP operating income                                                           $2,026                  $1,425          42 %
                                                                                             ======                  ======


    Net loss                                                                                 $(538)               $(1,203)         55 %

    Non-GAAP adjustments:

         Amortization of intangibles                                                          1,522                   1,776

         Impact of purchase accounting                                                          222                     423

         Transaction related                                                                    166                     191

         Other corporate expenses                                                               269                     307

         Aggregate adjustment for income taxes                                                (467)                  (733)

         Non-GAAP net income                                                                 $1,174                    $761          54 %
                                                                                             ======                    ====


    Net loss                                                                                 $(538)               $(1,203)         55 %

    Adjustments:

         Interest and other, net                                                                470                     572

         Income tax benefit                                                                    (85)                  (641)

         Depreciation and amortization                                                        1,914                   2,212

         EBITDA                                                                              $1,761                    $940          87 %
                                                                                             ======                    ====


    EBITDA                                                                                   $1,761                    $940          87 %

    Adjustments:

         Stock-based compensation expense                                                       199                     201

         Impact of purchase accounting                                                          222                     357

         Transaction-related expenses                                                           166                     191

         Other corporate expenses                                                                35                     106

         Adjusted EBITDA                                                                     $2,383                  $1,795          33 %
                                                                                             ======                  ======

View original content with multimedia:http://www.prnewswire.com/news-releases/dell-technologies-reports-fiscal-year-2019-first-quarter-financial-results-300658785.html

SOURCE Dell Technologies