Strong Storage, VMware and PC Performance Power Dell Technologies' Third Quarter Results
News summary
- Storage revenue up 7%;
Client Solutions Group revenue up 5% VMware revenue up 11%- Operating income of
$836 million ; non-GAAP operating income of$2.4 billion - Cash flow from operations of
$1.8 billion - Diluted earnings per share of
$0.66 ; non-GAAP diluted earnings per share of$1.75
Full story
"
Third Quarter Fiscal 2020 Financial Results
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
November 1, |
November 2, |
Change |
November 1, |
November 2, |
Change |
||||||||||||||
(in millions, except percentages; unaudited) |
|||||||||||||||||||
Total net revenue |
$ |
22,844 |
$ |
22,482 |
2% |
$ |
68,122 |
$ |
66,780 |
2% |
|||||||||
Operating income (loss) |
$ |
836 |
$ |
(356) |
335% |
$ |
1,905 |
$ |
(522) |
465% |
|||||||||
Net income (loss) |
$ |
552 |
$ |
(895) |
162% |
$ |
5,113 |
$ |
(1,894) |
370% |
|||||||||
Non-GAAP net revenue |
$ |
22,928 |
$ |
22,651 |
1% |
$ |
68,372 |
$ |
67,316 |
2% |
|||||||||
Non-GAAP operating income |
$ |
2,442 |
$ |
2,064 |
18% |
$ |
7,381 |
$ |
6,198 |
19% |
|||||||||
Non-GAAP net income |
$ |
1,445 |
$ |
1,197 |
21% |
$ |
4,405 |
$ |
3,635 |
21% |
|||||||||
Adjusted EBITDA |
$ |
2,857 |
$ |
2,426 |
18% |
$ |
8,586 |
$ |
7,268 |
18% |
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. |
"This quarter's results were driven by the strength of our diverse model, with our storage, commercial client and
Operating segments summary
Client
Key highlights:
- Double-digit unit and revenue growth in commercial desktops and workstations
- Outperformed the PC industry, gaining year-over-year worldwide share in total and commercial client units2
- Expanded PC as a service to include small businesses, offering growing companies full PC lifecycle management for a single, predictable price per month
Infrastructure
Key highlights:
- Strong adoption of the Dell Technologies Cloud with recent customer wins in the logistics, transportation, financial, communications and retail sectors
- Continued strong demand for our leading HCI solutions, with VxRail orders up 82 percent year-over-year
- Announced availability of Dell EMC PowerOne autonomous infrastructure to make deploying, managing and consuming IT easier for organizations
Earlier this month at the Dell Technologies Summit, the company ushered in a new decade of responsibility and innovation with the announcement of moonshot goals that will propel the company's social impact worldwide. The ambitious goals are the linchpin of the company's 2030 Progress Made Real plan, and are grounded in the belief that technology and data combined with human spirit are, and will always be, positive forces in the world.
Conference call information
As previously announced, the company will hold a conference call to discuss its third quarter performance and financial guidance today,
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
About
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 (PDC) Tracker CY19Q3. |
Non-GAAP Financial Measures:
This press release presents information about
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
This list of risks, uncertainties, and other factors is not complete.
DELL TECHNOLOGIES INC. Condensed Consolidated Statements of Income (Loss) and Related Financial Highlights (in millions, except percentages; unaudited) |
|||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
November 1, |
November 2, |
Change |
November 1, |
November 2, |
Change |
||||||||||||||
Net revenue: |
|||||||||||||||||||
Products |
$ |
17,485 |
$ |
17,625 |
(1)% |
$ |
52,349 |
$ |
52,445 |
—% |
|||||||||
Services |
5,359 |
4,857 |
10% |
15,773 |
14,335 |
10% |
|||||||||||||
Total net revenue |
22,844 |
22,482 |
2% |
68,122 |
66,780 |
2% |
|||||||||||||
Cost of net revenue: |
|||||||||||||||||||
Products |
13,558 |
14,565 |
(7)% |
40,526 |
43,114 |
(6)% |
|||||||||||||
Services |
2,160 |
1,974 |
9% |
6,347 |
5,722 |
11% |
|||||||||||||
Total cost of net revenue |
15,718 |
16,539 |
(5)% |
46,873 |
48,836 |
(4)% |
|||||||||||||
Gross margin |
7,126 |
5,943 |
20% |
21,249 |
17,944 |
18% |
|||||||||||||
Operating expenses: |
|||||||||||||||||||
Selling, general, and administrative |
5,028 |
5,159 |
(3)% |
15,677 |
15,064 |
4% |
|||||||||||||
Research and development |
1,262 |
1,140 |
11% |
3,667 |
3,402 |
8% |
|||||||||||||
Total operating expenses |
6,290 |
6,299 |
—% |
19,344 |
18,466 |
5% |
|||||||||||||
Operating income (loss) |
836 |
(356) |
335% |
1,905 |
(522) |
465% |
|||||||||||||
Interest and other, net |
(677) |
(639) |
(6)% |
(2,000) |
(1,564) |
(28)% |
|||||||||||||
Income (loss) before income taxes |
159 |
(995) |
116% |
(95) |
(2,086) |
95% |
|||||||||||||
Income tax benefit |
(393) |
(100) |
(293)% |
(5,208) |
(192) |
NM |
|||||||||||||
Net income (loss) |
552 |
(895) |
162% |
5,113 |
(1,894) |
370% |
|||||||||||||
Less: Net income (loss) |
53 |
(19) |
379% |
905 |
117 |
674% |
|||||||||||||
Net income (loss) attributable |
$ |
499 |
$ |
(876) |
157% |
$ |
4,208 |
$ |
(2,011) |
309% |
|||||||||
Percentage of Total Net Revenue: |
|||||||||||||||||||
Gross margin |
31 |
% |
26 |
% |
31 |
% |
27 |
% |
|||||||||||
Selling, general, and administrative |
22 |
% |
23 |
% |
23 |
% |
23 |
% |
|||||||||||
Research and development |
6 |
% |
5 |
% |
5 |
% |
5 |
% |
|||||||||||
Operating expenses |
28 |
% |
28 |
% |
28 |
% |
28 |
% |
|||||||||||
Operating income (loss) |
4 |
% |
(2) |
% |
3 |
% |
(1) |
% |
|||||||||||
Income (loss) before income taxes |
1 |
% |
(4) |
% |
— |
% |
(3) |
% |
|||||||||||
Net income (loss) |
2 |
% |
(4) |
% |
8 |
% |
(3) |
% |
|||||||||||
Income tax rate |
(247.2) |
% |
10.1 |
% |
5482.1 |
% |
9.2 |
% |
DELL TECHNOLOGIES INC. Consolidated Statements of Financial Position (in millions; unaudited) |
|||||||
November 1, |
February 1, |
||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
8,555 |
$ |
9,676 |
|||
Accounts receivable, net |
11,447 |
12,371 |
|||||
Short-term financing receivables, net |
4,589 |
4,398 |
|||||
Inventories, net |
3,257 |
3,649 |
|||||
Other current assets |
6,924 |
6,044 |
|||||
Total current assets |
34,772 |
36,138 |
|||||
Property, plant, and equipment, net |
5,787 |
5,259 |
|||||
Long-term investments |
838 |
1,005 |
|||||
Long-term financing receivables, net |
4,465 |
4,224 |
|||||
Goodwill |
41,688 |
40,089 |
|||||
Intangible assets, net |
19,174 |
22,270 |
|||||
Other non-current assets |
10,090 |
2,835 |
|||||
Total assets |
$ |
116,814 |
$ |
111,820 |
|||
LIABILITIES, REDEEMABLE SHARES, AND STOCKHOLDERS' EQUITY (DEFICIT) |
|||||||
Current liabilities: |
|||||||
Short-term debt |
$ |
7,664 |
$ |
4,320 |
|||
Accounts payable |
19,443 |
19,213 |
|||||
Accrued and other |
8,161 |
8,495 |
|||||
Short-term deferred revenue |
13,787 |
12,944 |
|||||
Total current liabilities |
49,055 |
44,972 |
|||||
Long-term debt |
44,727 |
49,201 |
|||||
Long-term deferred revenue |
12,116 |
11,066 |
|||||
Other non-current liabilities |
6,105 |
6,327 |
|||||
Total liabilities |
112,003 |
111,566 |
|||||
Redeemable shares |
934 |
1,196 |
|||||
Stockholders' equity (deficit): |
|||||||
Total Dell Technologies Inc. stockholders' equity (deficit) |
(1,804) |
(5,765) |
|||||
Non-controlling interests |
5,681 |
4,823 |
|||||
Total stockholders' equity (deficit) |
3,877 |
(942) |
|||||
Total liabilities, redeemable shares, and stockholders' equity (deficit) |
$ |
116,814 |
$ |
111,820 |
DELL TECHNOLOGIES INC. Condensed Consolidated Statements of Cash Flows (in millions; unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
November 1, |
November 2, |
November 1, |
November 2, |
||||||||||||
Cash flows from operating activities: |
|||||||||||||||
Net income (loss) |
$ |
552 |
$ |
(895) |
$ |
5,113 |
$ |
(1,894) |
|||||||
Adjustments to reconcile net income (loss) to net |
1,269 |
1,728 |
670 |
6,519 |
|||||||||||
Change in cash from operating activities |
1,821 |
833 |
5,783 |
4,625 |
|||||||||||
Cash flows from investing activities: |
|||||||||||||||
Investments: |
|||||||||||||||
Purchases |
(72) |
(24) |
(142) |
(912) |
|||||||||||
Maturities and sales |
19 |
863 |
449 |
2,185 |
|||||||||||
Capital expenditures |
(529) |
(300) |
(1,612) |
(861) |
|||||||||||
Capitalized software development costs |
(80) |
(86) |
(264) |
(246) |
|||||||||||
Acquisition of businesses, net |
(2,045) |
(493) |
(2,429) |
(493) |
|||||||||||
Divestitures of businesses, net |
— |
— |
— |
142 |
|||||||||||
Asset acquisitions, net |
(8) |
(21) |
(8) |
(59) |
|||||||||||
Asset dispositions, net |
— |
(6) |
(3) |
(12) |
|||||||||||
Other |
16 |
8 |
27 |
35 |
|||||||||||
Change in cash from investing activities |
(2,699) |
(59) |
(3,982) |
(221) |
|||||||||||
Cash flows from financing activities: |
|||||||||||||||
Share repurchases for tax withholdings of equity awards |
(44) |
(52) |
(407) |
(251) |
|||||||||||
Proceeds from the issuance of common stock of subsidiaries |
143 |
114 |
294 |
767 |
|||||||||||
Repurchases of common stock of subsidiaries |
(241) |
(1) |
(1,285) |
(1) |
|||||||||||
Proceeds from debt |
5,455 |
1,806 |
17,656 |
6,443 |
|||||||||||
Repayments of debt |
(5,037) |
(2,721) |
(18,948) |
(9,669) |
|||||||||||
Other |
46 |
(3) |
90 |
(133) |
|||||||||||
Change in cash from financing activities |
322 |
(857) |
(2,600) |
(2,844) |
|||||||||||
Effect of exchange rate changes on cash, cash |
(38) |
(46) |
(100) |
(262) |
|||||||||||
Change in cash, cash equivalents, and restricted cash |
(594) |
(129) |
(899) |
1,298 |
|||||||||||
Cash, cash equivalents, and restricted cash at |
9,935 |
15,805 |
10,240 |
14,378 |
|||||||||||
Cash, cash equivalents, and restricted cash at end of |
$ |
9,341 |
$ |
15,676 |
$ |
9,341 |
$ |
15,676 |
DELL TECHNOLOGIES INC. Segment Information (in millions, except percentages; unaudited; continued on next page) |
|||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
November 1, |
November 2, |
Change |
November 1, |
November 2, |
Change |
||||||||||||||
Infrastructure Solutions Group (ISG): |
|||||||||||||||||||
Net Revenue: |
|||||||||||||||||||
Servers and networking |
$ |
4,241 |
$ |
5,054 |
(16)% |
$ |
12,858 |
$ |
14,700 |
(13)% |
|||||||||
Storage |
4,149 |
3,883 |
7% |
12,355 |
12,131 |
2% |
|||||||||||||
Total ISG net revenue |
$ |
8,390 |
$ |
8,937 |
(6)% |
$ |
25,213 |
$ |
26,831 |
(6)% |
|||||||||
Operating Income: |
|||||||||||||||||||
ISG operating income |
$ |
996 |
$ |
935 |
7% |
$ |
2,889 |
$ |
2,886 |
—% |
|||||||||
% of ISG net revenue |
12 |
% |
10 |
% |
11 |
% |
11 |
% |
|||||||||||
% of total reportable segment operating income |
41 |
% |
43 |
% |
39 |
% |
45 |
% |
|||||||||||
Client Solutions Group (CSG): |
|||||||||||||||||||
Net Revenue: |
|||||||||||||||||||
Commercial |
$ |
8,330 |
$ |
7,613 |
9% |
$ |
25,714 |
$ |
23,085 |
11% |
|||||||||
Consumer |
3,080 |
3,292 |
(6)% |
8,354 |
9,219 |
(9)% |
|||||||||||||
Total CSG net revenue |
$ |
11,410 |
$ |
10,905 |
5% |
$ |
34,068 |
$ |
32,304 |
5% |
|||||||||
Operating Income: |
|||||||||||||||||||
CSG operating income |
$ |
739 |
$ |
447 |
65% |
$ |
2,514 |
$ |
1,405 |
79% |
|||||||||
% of CSG net revenue |
6 |
% |
4 |
% |
7 |
% |
4 |
% |
|||||||||||
% of total reportable segment operating income |
30 |
% |
21 |
% |
34 |
% |
22 |
% |
|||||||||||
VMware: |
|||||||||||||||||||
Net Revenue: |
|||||||||||||||||||
Total VMware net revenue |
$ |
2,483 |
$ |
2,229 |
11% |
$ |
7,231 |
$ |
6,451 |
12% |
|||||||||
Operating Income: |
|||||||||||||||||||
VMware operating income |
$ |
717 |
$ |
768 |
(7)% |
$ |
2,093 |
$ |
2,117 |
(1)% |
|||||||||
% of VMware net revenue |
29 |
% |
34 |
% |
29 |
% |
33 |
% |
|||||||||||
% of total reportable segment operating income |
29 |
% |
36 |
% |
28 |
% |
33 |
% |
DELL TECHNOLOGIES INC. Segment Information (in millions, except percentages; unaudited; continued) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
November 1, |
November 2, |
November 1, |
November 2, |
||||||||||||
Reconciliation to consolidated net revenue: |
|||||||||||||||
Reportable segment net revenue |
$ |
22,283 |
$ |
22,071 |
$ |
66,512 |
$ |
65,586 |
|||||||
Other businesses (a) |
644 |
583 |
1,859 |
1,736 |
|||||||||||
Unallocated transactions (b) |
1 |
(3) |
1 |
(6) |
|||||||||||
Impact of purchase accounting (c) |
(84) |
(169) |
(250) |
(536) |
|||||||||||
Total consolidated net revenue |
$ |
22,844 |
$ |
22,482 |
$ |
68,122 |
$ |
66,780 |
|||||||
Reconciliation to consolidated operating income (loss): |
|||||||||||||||
Reportable segment operating income |
$ |
2,452 |
$ |
2,150 |
$ |
7,496 |
$ |
6,408 |
|||||||
Other businesses (a) |
(8) |
(40) |
(86) |
(139) |
|||||||||||
Unallocated transactions (b) |
(2) |
(46) |
(29) |
(71) |
|||||||||||
Impact of purchase accounting (c) |
(96) |
(193) |
(299) |
(630) |
|||||||||||
Amortization of intangibles |
(1,057) |
(1,546) |
(3,334) |
(4,594) |
|||||||||||
Transaction-related expenses (d) |
(76) |
(167) |
(165) |
(437) |
|||||||||||
Stock-based compensation expense (e) |
(322) |
(256) |
(886) |
(671) |
|||||||||||
Other corporate expenses (f) |
(55) |
(258) |
(792) |
(388) |
|||||||||||
Total consolidated operating income (loss) |
$ |
836 |
$ |
(356) |
$ |
1,905 |
$ |
(522) |
(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 includes 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 that closed in September 2016. |
|||||
(d) |
Transaction-related expenses includes acquisition, integration, and divestiture related costs, as well as the costs incurred in the Class V transaction that closed in December 2018. |
|||||
(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 impairment charges and severance, facility action, and other 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 interests, non-GAAP net income attributable to
DELL TECHNOLOGIES INC. Selected Non-GAAP Financial Measures (in millions, except percentages; unaudited) |
|||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
November 1, |
November 2, |
Change |
November 1, |
November 2, |
Change |
||||||||||||||
Non-GAAP net revenue |
$ |
22,928 |
$ |
22,651 |
1% |
$ |
68,372 |
$ |
67,316 |
2% |
|||||||||
Non-GAAP gross margin |
$ |
7,768 |
$ |
7,000 |
11% |
$ |
23,188 |
$ |
20,985 |
10% |
|||||||||
% of non-GAAP net revenue |
34 |
% |
31 |
% |
34 |
% |
31 |
% |
|||||||||||
Non-GAAP operating expenses |
$ |
5,326 |
$ |
4,936 |
8% |
$ |
15,807 |
$ |
14,787 |
7% |
|||||||||
% of non-GAAP net revenue |
23 |
% |
22 |
% |
23 |
% |
22 |
% |
|||||||||||
Non-GAAP operating income |
$ |
2,442 |
$ |
2,064 |
18% |
$ |
7,381 |
$ |
6,198 |
19% |
|||||||||
% of non-GAAP net revenue |
11 |
% |
9 |
% |
11 |
% |
9 |
% |
|||||||||||
Non-GAAP net income (a) |
$ |
1,445 |
$ |
1,197 |
21% |
$ |
4,405 |
$ |
3,635 |
21% |
|||||||||
% of non-GAAP net revenue |
6 |
% |
5 |
% |
6 |
% |
5 |
% |
|||||||||||
Adjusted EBITDA |
$ |
2,857 |
$ |
2,426 |
18% |
$ |
8,586 |
$ |
7,268 |
18% |
|||||||||
% of non-GAAP net revenue |
12 |
% |
11 |
% |
13 |
% |
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 |
Nine Months Ended |
||||||||||||||||||
November 1, |
November 2, |
Change |
November 1, |
November 2, |
Change |
||||||||||||||
Net revenue |
$ |
22,844 |
$ |
22,482 |
2% |
$ |
68,122 |
$ |
66,780 |
2% |
|||||||||
Non-GAAP adjustments: |
|||||||||||||||||||
Impact of purchase accounting |
84 |
169 |
250 |
536 |
|||||||||||||||
Non-GAAP net revenue |
$ |
22,928 |
$ |
22,651 |
1% |
$ |
68,372 |
$ |
67,316 |
2% |
|||||||||
Gross margin |
$ |
7,126 |
$ |
5,943 |
20% |
$ |
21,249 |
$ |
17,944 |
18% |
|||||||||
Non-GAAP adjustments: |
|||||||||||||||||||
Amortization of intangibles |
517 |
726 |
1,555 |
2,154 |
|||||||||||||||
Impact of purchase accounting |
86 |
171 |
255 |
549 |
|||||||||||||||
Transaction-related expenses |
— |
102 |
(5) |
239 |
|||||||||||||||
Stock-based compensation expense |
33 |
20 |
91 |
54 |
|||||||||||||||
Other corporate expenses |
6 |
38 |
43 |
45 |
|||||||||||||||
Non-GAAP gross margin |
$ |
7,768 |
$ |
7,000 |
11% |
$ |
23,188 |
$ |
20,985 |
10% |
|||||||||
Operating expenses |
$ |
6,290 |
$ |
6,299 |
—% |
$ |
19,344 |
$ |
18,466 |
5% |
|||||||||
Non-GAAP adjustments: |
|||||||||||||||||||
Amortization of intangibles |
(540) |
(820) |
(1,779) |
(2,440) |
|||||||||||||||
Impact of purchase accounting |
(10) |
(22) |
(44) |
(81) |
|||||||||||||||
Transaction-related expenses |
(76) |
(65) |
(170) |
(198) |
|||||||||||||||
Stock-based compensation expense |
(289) |
(236) |
(795) |
(617) |
|||||||||||||||
Other corporate expenses |
(49) |
(220) |
(749) |
(343) |
|||||||||||||||
Non-GAAP operating expenses |
$ |
5,326 |
$ |
4,936 |
8% |
$ |
15,807 |
$ |
14,787 |
7% |
|||||||||
Operating income (loss) |
$ |
836 |
$ |
(356) |
335% |
$ |
1,905 |
$ |
(522) |
465% |
|||||||||
Non-GAAP adjustments: |
|||||||||||||||||||
Amortization of intangibles |
1,057 |
1,546 |
3,334 |
4,594 |
|||||||||||||||
Impact of purchase accounting |
96 |
193 |
299 |
630 |
|||||||||||||||
Transaction-related expenses |
76 |
167 |
165 |
437 |
|||||||||||||||
Stock-based compensation expense |
322 |
256 |
886 |
671 |
|||||||||||||||
Other corporate expenses |
55 |
258 |
792 |
388 |
|||||||||||||||
Non-GAAP operating income |
$ |
2,442 |
$ |
2,064 |
18% |
$ |
7,381 |
$ |
6,198 |
19% |
DELL TECHNOLOGIES INC. Reconciliation of Selected Non-GAAP Financial Measures (in millions, except percentages; unaudited; continued) |
|||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
November 1, |
November 2, |
Change |
November 1, |
November 2, |
Change |
||||||||||||||
Net income (loss) |
$ |
552 |
$ |
(895) |
162% |
$ |
5,113 |
$ |
(1,894) |
370% |
|||||||||
Non-GAAP adjustments: |
|||||||||||||||||||
Amortization of intangibles |
1,057 |
1,546 |
3,334 |
4,594 |
|||||||||||||||
Impact of purchase accounting |
96 |
193 |
299 |
630 |
|||||||||||||||
Transaction-related expenses |
76 |
167 |
165 |
437 |
|||||||||||||||
Stock-based compensation expense |
322 |
256 |
886 |
671 |
|||||||||||||||
Other corporate expenses |
55 |
258 |
792 |
388 |
|||||||||||||||
Fair value adjustments on equity investments |
(18) |
17 |
(160) |
(229) |
|||||||||||||||
Aggregate adjustment for income taxes |
(695) |
(345) |
(6,024) |
(962) |
|||||||||||||||
Non-GAAP net income (a) |
$ |
1,445 |
$ |
1,197 |
21% |
$ |
4,405 |
$ |
3,635 |
21% |
|||||||||
Net income (loss) |
$ |
552 |
$ |
(895) |
162% |
$ |
5,113 |
$ |
(1,894) |
370% |
|||||||||
Adjustments: |
|||||||||||||||||||
Interest and other, net |
677 |
639 |
2,000 |
1,564 |
|||||||||||||||
Income tax benefit |
(393) |
(100) |
(5,208) |
(192) |
|||||||||||||||
Depreciation and amortization |
1,494 |
1,961 |
4,608 |
5,806 |
|||||||||||||||
EBITDA |
$ |
2,330 |
$ |
1,605 |
45% |
$ |
6,513 |
$ |
5,284 |
23% |
|||||||||
EBITDA |
$ |
2,330 |
$ |
1,605 |
45% |
$ |
6,513 |
$ |
5,284 |
23% |
|||||||||
Adjustments: |
|||||||||||||||||||
Stock-based compensation expense |
322 |
256 |
886 |
671 |
|||||||||||||||
Impact of purchase accounting |
84 |
169 |
251 |
536 |
|||||||||||||||
Transaction-related expenses |
76 |
158 |
165 |
409 |
|||||||||||||||
Other corporate expenses |
45 |
238 |
771 |
368 |
|||||||||||||||
Adjusted EBITDA |
$ |
2,857 |
$ |
2,426 |
18% |
$ |
8,586 |
$ |
7,268 |
18% |
(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 November 1, 2019 (in millions, except per share amounts; unaudited) |
||||||||||||||||||||||||||||
GAAP |
Amortization of |
Impact of |
Transaction- |
Stock-based |
Other |
Fair value |
Aggregate |
Non-GAAP |
||||||||||||||||||||
Net income |
$ |
552 |
1,057 |
96 |
76 |
322 |
55 |
(18) |
(695) |
$ |
1,445 |
|||||||||||||||||
Less: Net income attributable to non-controlling |
53 |
75 |
5 |
13 |
55 |
— |
(50) |
(27) |
124 |
|||||||||||||||||||
Net income attributable to Dell Technologies Inc. - |
499 |
982 |
91 |
63 |
267 |
55 |
32 |
(668) |
1,321 |
|||||||||||||||||||
Incremental dilution from VMware, Inc. attributable |
(6) |
(6) |
||||||||||||||||||||||||||
Net income attributable to Dell Technologies Inc. - |
$ |
493 |
$ |
1,315 |
||||||||||||||||||||||||
Earnings per share - basic |
$ |
0.69 |
$ |
1.82 |
||||||||||||||||||||||||
Earnings per share - diluted |
$ |
0.66 |
$ |
1.75 |
||||||||||||||||||||||||
Weighted-average shares outstanding - basic |
725 |
725 |
||||||||||||||||||||||||||
Weighted-average shares outstanding - diluted |
750 |
750 |
(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, Inc.'s basic and diluted earnings per share by the number of shares of VMware, Inc. common stock held by Dell Technologies Inc. |
DELL TECHNOLOGIES INC. Reconciliation of Selected Non-GAAP Financial Measures For the Nine Months Ended November 1, 2019 (in millions, except per share amounts; unaudited) |
||||||||||||||||||||||||||||
GAAP |
Amortization of |
Impact of |
Transaction- |
Stock-based |
Other |
Fair value |
Aggregate |
Non-GAAP |
||||||||||||||||||||
Net income |
$ |
5,113 |
3,334 |
299 |
165 |
886 |
792 |
(160) |
(6,024) |
$ |
4,405 |
|||||||||||||||||
Less: Net income attributable to non-controlling |
905 |
219 |
17 |
18 |
152 |
— |
24 |
(971) |
364 |
|||||||||||||||||||
Net income attributable to Dell Technologies Inc. - |
4,208 |
3,115 |
282 |
147 |
734 |
792 |
(184) |
(5,053) |
4,041 |
|||||||||||||||||||
Incremental dilution from VMware, Inc. attributable |
(81) |
(25) |
||||||||||||||||||||||||||
Net income attributable to Dell Technologies Inc. - |
$ |
4,127 |
$ |
4,016 |
||||||||||||||||||||||||
Earnings per share - basic |
$ |
5.84 |
$ |
5.61 |
||||||||||||||||||||||||
Earnings per share - diluted |
$ |
5.50 |
$ |
5.35 |
||||||||||||||||||||||||
Weighted-average shares outstanding - basic |
720 |
720 |
||||||||||||||||||||||||||
Weighted-average shares outstanding - diluted |
750 |
750 |
(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, Inc.'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:http://www.prnewswire.com/news-releases/strong-storage-vmware-and-pc-performance-power-dell-technologies-third-quarter-results-300965629.html
SOURCE
Investor Relations: Investor_Relations@Dell.com; Media Relations: Media.Relations@Dell.com