Dell Technologies Reports First Quarter Fiscal 2020 Financial Results

ROUND ROCK, Texas, May 30, 2019 /PRNewswire/ --

News summary

    --  First quarter revenue of $21.9 billion, up 3 percent; non-GAAP first
        quarter revenue of $22.0 billion, up 2 percent
    --  Operating income of $550 million; non-GAAP operating income of $2.2
        billion
    --  Diluted earnings per share of $0.38; non-GAAP diluted earnings per share
        of $1.45

Full story

Dell Technologies (NYSE: DELL) today announced financial results for its fiscal 2020 first quarter ended May 3, 2019. First quarter revenue was $21.9 billion, up 3 percent, and non-GAAP revenue was $22.0 billion, up 2 percent over the same period in the prior year. The company generated operating income of $550 million(1), compared to an operating loss of $153 million last year, and non-GAAP operating income of $2.2 billion, compared to $2.0 billion last year. Net income was $329 million or 1.5 percent of revenue, non-GAAP net income was $1.2 billion or 5.5 percent of non-GAAP revenue, and adjusted EBITDA was $2.6 billion or 11.7 percent of non-GAAP revenue. Cash flow from operations was approximately $682 million for the quarter with diluted earnings per share of $0.38 and non-GAAP diluted earnings per share of $1.45.

"We're in the middle of a technology led investment cycle that's fueled by the explosion of data," said Jeff Clarke, vice chairman, Dell Technologies. "No one is better positioned to deliver the solutions customers need to grow in the data era. One example is our new Dell Technologies Cloud platform jointly engineered with VMware to expedite customers' moves to hybrid cloud environments."

Unveiled at Dell Technologies World earlier in the quarter, the Dell Technologies Cloud combines the power of VMware and Dell Technologies to make hybrid cloud environments simpler to deploy and manage with consistent infrastructure, operations, and services. Dell Technologies Cloud seamlessly extends from the public cloud into the data center with the option of hyperconverged or converged infrastructure, including VMware Cloud Foundation on VxRail, as well as being able to be consumed as a fully managed Data Center-as-a-Service, VMware Cloud on Dell EMC.

Also at Dell Technologies World 2019, the company extended its leadership in edge computing with the announcement of Unified Workspace, which integrates solutions across Dell devices and services, VMware Workspace ONE, and Secureworks to simplify the entire device lifecycle for IT.

First Quarter Fiscal 2020 Financial Results


                                                     Three Months Ended


                                May 3, 2019                                          May 4, 2018            Change



                                         (in millions, except percentages; unaudited)



     Total net revenue                       $
            21,908                                   $
      21,356           3%



     Operating income (loss)                    $
            550                                    $
      (153)        459%



     Net income (loss)                          $
            329                                    $
      (538)        161%





     Non-GAAP net revenue                    $
            21,990                                   $
      21,543           2%



     Non-GAAP operating income                $
            2,196                                    $
      2,026           8%



     Non-GAAP net income                      $
            1,209                                    $
      1,179           3%



     Adjusted EBITDA                          $
            2,573                                    $
      2,383           8%



                            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.

Dell Technologies ended the quarter with a cash and investments balance of $9.8 billion. The company paid down approximately $400 million in gross debt in the first quarter and approximately $15 billion in gross debt over the two and a half years since the closing of the EMC transaction, excluding Dell Financial Services-related debt, public subsidiary debt, and debt incurred to finance the Class V transaction. The company is on track to repay approximately $4.8 billion of gross debt in fiscal year 2020.

"I am pleased that we grew revenue and profitability while taking share in a dynamic environment," said Tom Sweet, chief financial officer, Dell Technologies. "We remain focused on long-term relative growth and innovating across our family of businesses to help our customers transform for their digital future."

Operating segments summary

Infrastructure Solutions Group revenue for the first quarter was $8.2 billion, a 5 percent decrease year-over-year. This was driven by a 1 percent decrease in storage revenue to $4.0 billion and a 9 percent decrease in server and networking revenue to $4.2 billion. Operating income was $843 million for the first quarter, or 10.3 percent of Infrastructure Solutions Group revenue.

Key highlights:

    --  Newer software-defined data center solutions and hyper converged
        infrastructure are growing rapidly, including VxRail, which grew triple
        digits again during the first quarter
    --  Launched midrange storage portfolio with new Unity XT solution announced
        at Dell Technologies World 2019, as well as new Cloud Storage Services
        extending support for hybrid cloud environments
    --  Strengthened data protection portfolio with announcement of PowerProtect
        X400 and PowerProtect Software platform offerings at Dell Technologies
        World 2019

Client Solutions Group revenue for the first quarter was $10.9 billion, up 6 percent versus the first quarter of last year. Commercial revenue grew 13 percent to $8.3 billion, and Consumer revenue was down 10 percent to $2.6 billion. Operating income was $793 million for the first quarter, or 7.3 percent of Client Solutions Group revenue.

Key highlights:

    --  Gained year-over-year worldwide PC share(2) for 25(th) consecutive
        quarter
    --  Double-digit revenue growth in commercial notebooks, desktops, and
        workstations
    --  Launched new Dell Latitude mobile PC portfolio with breakthroughs in
        security, productivity, and connectivity

VMware revenue was $2.3 billion for the first quarter, up 13 percent driven by broad-based strength across a diverse product portfolio. Operating income for the first quarter was $614 million, or 26.9 percent of VMware revenue.

Conference call information

As previously announced, the company will hold a conference call to discuss its first quarter performance today, May 30, 2019 at 4:30 p.m. CDT. The conference call will be broadcast live over the internet and can be accessed at https://investors.delltechnologies.com/events-and-presentations/upcoming-events 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 https://investors.delltechnologies.com/financial-information/quarterly-results

About Dell Technologies

Dell Technologies (NYSE:DELL) is a unique family of businesses that helps organizations and individuals build their digital future and transform how they work and live. The company provides customers with the industry's broadest and most innovative technology and services portfolio spanning from edge to core to cloud. The Dell Technologies family includes Dell, Dell EMC, Pivotal, RSA, Secureworks, Virtustream and VMware.

Copyright © 2019 Dell Inc. or its subsidiaries. All Rights Reserved. Dell Technologies, Dell, EMC and Dell EMC are trademarks of Dell Inc. or its subsidiaries. Other trademarks may be trademarks of their respective owners.

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 IDC WW Quarterly Personal Computing Device (PCD) Tracker CY19Q1

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, non-GAAP net income attributable to non-controlling interest, non-GAAP net income attributable to Dell Technologies Inc. - basic, non-GAAP net income attributable to Dell Technologies Inc. - diluted, non-GAAP earnings per share attributable to Dell Technologies Inc. - basic, non-GAAP earnings per share attributable to Dell Technologies Inc. - diluted, 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 non-GAAP financial measure to the most directly comparable historical GAAP financial measure 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 Dell Technologies' business, financial condition, results of operations, and prospects, in its reports filed with the SEC, including Dell Technologies' annual report on Form 10-K for the fiscal year ended February 1, 2019, quarterly reports on Form 10-Q, and current reports on Form 8-K. These filings are available for review through the SEC'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 percentages; unaudited)




                                                                                                                
              
                Three Months Ended


                                                                                                                May 3, 2019                                    May 4, 2018                  Change

                                                                                                                                                                                                ---


       Net revenue:



       Products                                                                                                              $
              16,754                                        $
          16,671             -%



       Services                                                                                                      5,154                                                       4,685                     10%



       Total net revenue                                                                                            21,908                                                      21,356                      3%




       Cost of net revenue:



       Products                                                                                                     13,079                                                      13,606                    (4)%



       Services                                                                                                      2,032                                                       1,872                      9%



       Total cost of net revenue                                                                                    15,111                                                      15,478                    (2)%




       Gross margin                                                                                                  6,797                                                       5,878                     16%



       Operating expenses:



       Selling, general, and administrative                                                                          5,071                                                       4,944                      3%



       Research and development                                                                                      1,176                                                       1,087                      8%



       Total operating expenses                                                                                      6,247                                                       6,031                      4%




       Operating income (loss)                                                                                         550                                                       (153)                   459%



       Interest and other, net                                                                                       (693)                                                      (470)                  (47)%




       Loss before income taxes                                                                                      (143)                                                      (623)                    77%



       Income tax benefit                                                                                            (472)                                                       (85)                 (455)%




       Net income (loss)                                                                                               329                                                       (538)                   161%



       Less: Net income attributable to non-controlling interests                                                       36                                                          98                     63%



       Net income (loss) attributable to Dell Technologies Inc.                                                                 $
              293                                         $
          (636)          146%




       
                
                  Percentage of Total Net Revenue:

    ---


       Gross margin                                                                                           31
            %                                                  28
         %



       Selling, general, and administrative                                                                   23
            %                                                  23
         %



       Research and development                                                                                5
            %                                                   5
         %



       Operating expenses                                                                                     29
            %                                                  28
         %



       Operating income (loss)                                                                                 3
            %                                                 (1)
         %



       Loss before income taxes                                                                              (1)
            %                                                 (3)
         %



       Net income (loss)                                                                                       2
            %                                                 (3)
         %



       Income tax rate                                                                                               330.1
                                                                                                                          %                                                13.6
         %


                                                                                    
              
                DELL TECHNOLOGIES INC.


                                                                                 
      
                Consolidated Statements of Financial Position


                                                                                   
              
                (in millions; unaudited)




                                                                                                                                                         May 3, 2019              February 1, 2019

                                                                                                                                                                                               ---

                                                                                            
              
                ASSETS



     Current assets:



     Cash and cash equivalents                                                                                                                                        $
       9,040                     $
       9,676



     Short-term investments                                                                                                                                       -



     Accounts receivable, net                                                                                                                                10,517                         12,371



     Short-term financing receivables, net                                                                                                                    4,277                          4,398



     Inventories, net                                                                                                                                         3,360                          3,649



     Other current assets                                                                                                                                     6,461                          6,044



     Total current assets                                                                                                                                    33,655                         36,138



     Property, plant, and equipment, net                                                                                                                      5,505                          5,259



     Long-term investments                                                                                                                                      782                          1,005



     Long-term financing receivables, net                                                                                                                     4,131                          4,224



     Goodwill                                                                                                                                                40,015                         40,089



     Intangible assets, net                                                                                                                                  20,948                         22,270



     Other non-current assets                                                                                                                                 4,856                          2,835




     Total assets                                                                                                                                                   $
       109,892                   $
       111,820

                                                                                                                                                                                                            ===



                                                                               
     
        LIABILITIES, REDEEMABLE SHARES, AND STOCKHOLDERS' EQUITY (DEFICIT)



     Current liabilities:



     Short-term debt                                                                                                                                                  $
       4,884                     $
       4,320



     Accounts payable                                                                                                                                        18,097                         19,213



     Accrued and other                                                                                                                                        7,455                          8,495



     Short-term deferred revenue                                                                                                                             13,043                         12,944



     Total current liabilities                                                                                                                               43,479                         44,972



     Long-term debt                                                                                                                                          48,640                         49,201



     Long-term deferred revenue                                                                                                                              11,135                         11,066



     Other non-current liabilities                                                                                                                            6,525                          6,327

                                                                                                                                                                                               ---


     Total liabilities                                                                                                                                      109,779                        111,566

                                                                                                                                                                                               ---


     Redeemable shares                                                                                                                                        1,774                          1,196



     Stockholders' equity (deficit):



     Total Dell Technologies Inc. stockholders' equity (deficit)                                                                                            (6,464)                       (5,765)



     Non-controlling interests                                                                                                                                4,803                          4,823




     Total stockholders' equity (deficit)                                                                                                                   (1,661)                         (942)



     Total liabilities, redeemable shares, and stockholders' equity (deficit)                                                                                       $
       109,892                   $
       111,820

                                                                                                                                                                                                            ===


                                                                                        
      
                DELL TECHNOLOGIES INC.


                                                                                     
     
        Condensed Consolidated Statements of Cash Flows


                                                                                       
      
                (in millions; unaudited)




                                                                                                                                                             Three Months Ended


                                                                                                                                            May 3, 2019                         May 4, 2018

                                                                                                                                                                                        ---


     Cash flows from operating activities:



     Net income (loss)                                                                                                                                   $
         329                          $
      (538)



     Adjustments to reconcile net loss to net cash provided by operating activities                                                                353                                1,697



     Change in cash from operating activities                                                                                                      682                                1,159

                                                                                                                                                                                        ---


     Cash flows from investing activities:



     Investments:



     Purchases                                                                                                                                    (38)                               (439)



     Maturities and sales                                                                                                                          337                                  531



     Capital expenditures                                                                                                                        (610)                               (273)



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



     Capitalized software development costs                                                                                                      (106)                                (89)



     Collections on purchased financing receivables                                                                                                  7                                   10



     Acquisition of businesses, net                                                                                                               (45)



     Divestitures of businesses, net                                                                                                                 -                                 142



     Asset acquisitions, net                                                                                                                         -                                (38)



     Asset dispositions, net                                                                                                                       (3)                                 (3)

                                                                                                                                                                                        ---


     Change in cash from investing activities                                                                                                    (458)                               (149)

                                                                                                                                                                                        ---


     Cash flows from financing activities:



     Share repurchases for tax withholdings of equity awards                                                                                     (215)                               (100)



     Proceeds from the issuance of common stock of subsidiaries                                                                                    133                                  642



     Repurchases of common stock of subsidiaries                                                                                                 (592)



     Proceeds from debt                                                                                                                          9,563                                1,863



     Repayments of debt                                                                                                                        (9,569)                             (1,822)



     Other                                                                                                                                        (39)                                (40)



     Change in cash from financing activities                                                                                                    (719)                                 543

                                                                                                                                                                                        ---


     Effect of exchange rate changes on cash, cash equivalents, and restricted cash                                                               (36)                                (86)

                                                                                                                                                                                        ---


     Change in cash, cash equivalents, and restricted cash                                                                                       (531)                               1,467



     Cash, cash equivalents, and restricted cash at beginning of the period                                                                     10,240                               14,378



     Cash, cash equivalents, and restricted cash at end of the period                                                                                  $
         9,709                         $
      15,845

                                                                                                                                                                                                   ===


                                                                              
              
                DELL TECHNOLOGIES INC.


                                                                                
              
                Segment Information


                                                                          
     
      (in millions, except percentages; unaudited; continued on next page)




                                                                                                         
              
                Three Months Ended


                                                                                                         May 3, 2019                                May 4, 2018             Change

                                                                                                                                                                                ---


       
                
                  Infrastructure Solutions Group (ISG):

    ---


       Net Revenue:



       Servers and networking                                                                                          $
              4,180                              $
            4,585        (9)%



       Storage                                                                                                4,022                                            4,082                   (1)%



       Total ISG net revenue                                                                                           $
              8,202                              $
            8,667        (5)%






       Operating Income:



       ISG operating income                                                                                              $
              843                                $
            939       (10)%




       
                % of ISG net revenue                                                                         10                                               11
                                                                                                                   %                                               %



       
                % of total reportable segment operating income                                               37                                               45
                                                                                                                   %                                               %





       
                
                  Client Solutions Group (CSG):

    ---


       Net Revenue:



       Commercial                                                                                                      $
              8,307                              $
            7,363         13%



       Consumer                                                                                               2,603                                            2,908                  (10)%



       Total CSG net revenue                                                                                          $
              10,910                             $
            10,271          6%






       Operating Income:



       CSG operating income                                                                                              $
              793                                $
            533         49%




       
                % of CSG net revenue                                                                          7                                                5
                                                                                                                   %                                               %



       
                % of total reportable segment operating income                                               35                                               26
                                                                                                                   %                                               %





       
                
                  VMware:

    ---


       Net Revenue:



       Total VMware net revenue                                                                                        $
              2,282                              $
            2,028         13%






       Operating Income:



       VMware operating income                                                                                           $
              614                                $
            613          -%




       
                % of VMware net revenue                                                                      27                                               30
                                                                                                                   %                                               %



       
                % of total reportable segment operating income                                               27                                               29
                                                                                                                   %                                               %


                                                                                     
              
                DELL TECHNOLOGIES INC.


                                                                                      
              
                Segment Information


                                                                    
              
                (in millions, except percentages; unaudited; continued)




                                                                                                                                                                 Three Months Ended


                                                                                                                                               May 3, 2019                          May 4, 2018

                                                                                                                                                                                            ---


       
                
                  Reconciliation to consolidated net revenue:

    ---


       Reportable segment net revenue                                                                                                                     $
          21,394                        $
      20,966



       Other businesses (a)                                                                                                                           596                                   579



       Unallocated transactions (b)                                                                                                                     -                                  (2)



       Impact of purchase accounting (c)                                                                                                             (82)                                (187)



       Total consolidated net revenue                                                                                                                     $
          21,908                        $
      21,356

                                                                                                                                                                                                       ===




       
                
                  Reconciliation to consolidated operating income (loss):

    ---


       Reportable segment operating income                                                                                                                 $
          2,250                         $
      2,085



       Other businesses (a)                                                                                                                          (53)                                 (50)



       Unallocated transactions (b)                                                                                                                   (1)                                  (9)



       Impact of purchase accounting (c)                                                                                                            (101)                                (222)



       Amortization of intangibles                                                                                                                (1,217)                              (1,522)



       Transaction-related expenses (d)                                                                                                              (42)                                (166)



       Stock-based compensation expense (e)                                                                                                         (263)                                (199)



       Other corporate expenses (f)                                                                                                                  (23)                                 (70)



       Total consolidated operating income (loss)                                                                                                            $
          550                         $
      (153)

                                                                                                                                                                                                       ===


              ________________


               (a)               Pivotal, SecureWorks, RSA Security,
                                  Virtustream, and Boomi constitute
                                  "Other businesses" and do not meet
                                  the requirements for a reportable
                                  segment, either individually or
                                  collectively.  The results of
                                  Other businesses are not material
                                  to the Company's overall results.


               (b)               Unallocated transactions include
                                  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, as
                                  well as the costs incurred in the
                                  Class V transaction.


               (e)               Stock-based compensation expense
                                  consists of equity awards granted
                                  based on the estimated fair value
                                  of those awards at grant date.


               (f)               Other corporate expenses includes
                                  severance and facility action
                                  costs.

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, non-GAAP net income attributable to non-controlling interest, non-GAAP net income attributable to Dell Technologies Inc. - basic, non-GAAP net income attributable to Dell Technologies Inc. - diluted, non-GAAP earnings per share attributable to Dell Technologies Inc. - basic, non-GAAP earnings per share attributable to Dell Technologies Inc. - diluted, 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 3, 2019                                        May 4, 2018        Change

                                                                                                                               ---


     Non-GAAP net revenue                                         $
              21,990                                  $
          21,543 2%



     Non-GAAP gross margin                                         $
              7,434                                   $
          6,919 7%



     
                % of non-GAAP net revenue                  34                                                    32
                                                               %                                                    %



     Non-GAAP operating expenses                                   $
              5,238                                   $
          4,893 7%



     
                % of non-GAAP net revenue                  24                                                    23
                                                               %                                                    %



     Non-GAAP operating income                                     $
              2,196                                   $
          2,026 8%



     
                % of non-GAAP net revenue                  10                                                     9
                                                               %                                                    %



     Non-GAAP net income (a)                                       $
              1,209                                   $
          1,179 3%



     
                % of non-GAAP net revenue                   5                                                     5
                                                               %                                                    %



     Adjusted EBITDA                                               $
              2,573                                   $
          2,383 8%



     
                % of non-GAAP net revenue                  12                                                    11
                                                               %                                                    %


              ________________


               (a)               Non-GAAP net income has been
                                  recast to exclude fair value
                                  adjustments on equity investments,
                                  the corresponding tax effects of
                                  those adjustments, and discrete
                                  tax items.


                                               
              
                DELL TECHNOLOGIES INC.


                                         
       
             Reconciliation of Selected Non-GAAP Financial Measures


                                       
       
        (in millions, except percentages; unaudited; continued on next page)




                                                                                                 Three Months Ended


                                                                         May 3, 2019                                 May 4, 2018             Change

                                                                                                                                                ---


     Net revenue                                                                      $
              21,908                         $
      21,356           3%



     Non-GAAP adjustments:



     Impact of purchase accounting                                               82                                          187



     Non-GAAP net revenue                                                             $
              21,990                         $
      21,543           2%






     Gross margin                                                                      $
              6,797                          $
      5,878          16%



     Non-GAAP adjustments:



     Amortization of intangibles                                                519                                          710



     Impact of purchase accounting                                               84                                          193



     Transaction-related expenses                                               (5)                                         116



     Stock-based compensation expense                                            26                                           16



     Other corporate expenses                                                    13                                            6



     Non-GAAP gross margin                                                             $
              7,434                          $
      6,919           7%






     Operating expenses                                                                $
              6,247                          $
      6,031           4%



     Non-GAAP adjustments:



     Amortization of intangibles                                              (698)                                       (812)



     Impact of purchase accounting                                             (17)                                        (29)



     Transaction-related expenses                                              (47)                                        (50)



     Stock-based compensation expense                                         (237)                                       (183)



     Other corporate expenses                                                  (10)                                        (64)



     Non-GAAP operating expenses                                                       $
              5,238                          $
      4,893           7%






     Operating income (loss)                                                             $
              550                          $
      (153)        459%



     Non-GAAP adjustments:



     Amortization of intangibles                                              1,217                                        1,522



     Impact of purchase accounting                                              101                                          222



     Transaction-related expenses                                                42                                          166



     Stock-based compensation expense                                           263                                          199



     Other corporate expenses                                                    23                                           70



     Non-GAAP operating income                                                         $
              2,196                          $
      2,026           8%


                                                       
        
                DELL TECHNOLOGIES INC.


                                                   
     
       Reconciliation of Selected Non-GAAP Financial Measures


                                                   
     
       (in millions, except percentages; unaudited; continued)




                                                                                                             Three Months Ended


                                                                                     May 3, 2019                                May 4, 2018           Change

                                                                                                                                                        ---


     Net income (loss)                                                                              $
              329                         $
     (538)        161%



     Non-GAAP adjustments:



     Amortization of intangibles                                                          1,217                                       1,522



     Impact of purchase accounting                                                          101                                         222



     Transaction-related expenses                                                            42                                         166



     Stock-based compensation expense                                                       263                                         199



     Other corporate expenses                                                                23                                          70



     Fair value adjustments on equity investments                                          (62)                                      (107)



     Aggregate adjustment for income taxes                                                (704)                                      (355)




     Non-GAAP net income (a)                                                                      $
              1,209                         $
     1,179           3%






     Net income (loss)                                                                              $
              329                         $
     (538)        161%



     Adjustments:



     Interest and other, net                                                                693                                         470



     Income tax provision (benefit)                                                       (472)                                       (85)



     Depreciation and amortization                                                        1,616                                       1,914



     EBITDA                                                                                       $
              2,166                         $
     1,761          23%






     EBITDA                                                                                       $
              2,166                         $
     1,761          23%



     Adjustments:



     Stock-based compensation expense                                                       263                                         199



     Impact of purchase accounting                                                           83                                         222



     Transaction-related expenses                                                            42                                         166



     Other corporate expenses                                                                19                                          35



     Adjusted EBITDA                                                                              $
              2,573                         $
     2,383           8%


              _________________


               (a)               Non-GAAP net income has been recast
                                  to exclude fair value adjustments on
                                  equity investments, the
                                  corresponding tax effects of those
                                  adjustments, and discrete tax items.


                                                                                                                                                             
              
                DELL TECHNOLOGIES INC.


                                                                                                                                                  
         
                Reconciliation of Selected Non-GAAP Financial Measures


                                                                                                                                                      
             
                For the Three Months Ended May 3, 2019


                                                                                                                                                    
         
                (in millions, except per share amounts; unaudited)




                                                                                        GAAP                  
     
     Amortization of                        Impact of                                          Transaction-                  
     
     Stock-based                   Other                Fair value                    Aggregate                  Non-
                                                                                                intangibles                         purchase                            related                                            compensation                       corporate           adjustments                  adjustment                      GAAP
                                                                                                                                   accounting                          expenses                                               expense                          expenses            on equity                   for income
                                                                                                                                                                                                                                                                                  investments                    taxes




     Net income                                                                              $
              329                               1,217                               101                                                     42                              263                   23                          (62)                      (704)                $
             1,209



     Less: Net income attributable to non-controlling interests (a)                      36                                    72                                 6                                                      3                                46                                                                        (25)                  (29)                  109

                                                                                                                                                                                                                                                                                                                                                                            ---


     Net income attributable to Dell Technologies Inc. - basic                          293                                 1,145                                95                                                     39                               217                     23                        (37)                         (675)                 1,100

                                                                                                                                                                                                                                                                                                                                                           ---

      Incremental dilution from VMware, Inc. attributable to Dell Technologies Inc. (b)  (8)                                                                                                                                                                                                                                                               (8)




     Net income attributable to Dell Technologies Inc. - diluted                             $
              285                                                                                                                                                                                                                                                        $
            1,092






     Earnings per share - basic                                                             $
              0.41                                                                                                                                                                                                                                                         $
            1.53



     Earnings per share - diluted                                                           $
              0.38                                                                                                                                                                                                                                                         $
            1.45





     Weighted-average shares outstanding - basic                                        717                                                                                                                                                                                                                                                                717



     Weighted-average shares outstanding - diluted                                      751                                                                                                                                                                                                                                                                751


     _____________________


      (a)               Net income attributable to non-controlling
                         interests is calculated by multiplying the
                         minority interest percentage of VMware Inc.,
                         Pivotal Software Inc., and SecureWorks Corp. by
                         their non-GAAP net income adjustments for the
                         period presented.


      (b)               Incremental dilution from VMware, Inc.
                         attributable to Dell Technologies Inc.
                         represents the impact of VMware Inc.'s dilutive
                         securities on the diluted earnings per share of
                         Dell Technologies Inc. and is calculated by
                         multiplying the difference between VMware's
                         basic and diluted earnings per share by the
                         number of shares of VMware Inc. common stock
                         held by Dell Technologies Inc.

View original content to download multimedia:http://www.prnewswire.com/news-releases/dell-technologies-reports-first-quarter-fiscal-2020-financial-results-300859503.html

SOURCE Dell Technologies