Dell Technologies Reports Fiscal Year 2019 Fourth Quarter and Full Year Financial Results
News summary
- Fourth quarter GAAP revenue of
$23.8 billion , up 9 percent; non-GAAP fourth quarter revenue of$24.0 billion , up 8 percent - Full year GAAP revenue of
$90.6 billion , up 15 percent; non-GAAP full year revenue of$91.3 billion , up 14 percent - Full year operating loss reduced by 92 percent to
$191 million ; non-GAAP full year operating income of$8.9 billion , up 14 percent - Double-digit revenue growth for the full year across all three business units: ISG, CSG and
VMware
Full story
For the full year, revenue was
"I am pleased with our strong fourth quarter and fiscal 2019 velocity and financial performance, including double-digit revenue growth for the year across all three business units and profitable share gains across our portfolio," said
The company ended the year with a cash and investments balance of
"Fiscal 2019 was a year of great progress and momentum. We advanced our leading portfolio through a focus on innovation, added new customers through both direct and channel growth, and delivered solutions from the edge to the core to the cloud," said
Fiscal year 2019 fourth quarter and full year results
Three Months Ended |
Fiscal Year Ended |
||||||||||
February 1, |
February 2, |
Change |
February 1, |
February 2, |
Change |
||||||
(in millions, except percentages; unaudited) |
|||||||||||
Total net revenue |
$ 23,841 |
$ 21,963 |
9 % |
$ 90,621 |
$ 79,040 |
15 % |
|||||
Operating income (loss) |
$ 331 |
$ (69) |
580 % |
$ (191) |
$ (2,416) |
92 % |
|||||
Net loss |
$ (287) |
$ (133) |
(116)% |
$ (2,181) |
$ (2,926) |
25 % |
|||||
Non-GAAP net revenue |
$ 24,008 |
$ 22,247 |
8 % |
$ 91,324 |
$ 80,309 |
14 % |
|||||
Non-GAAP operating income |
$ 2,656 |
$ 2,372 |
12 % |
$ 8,854 |
$ 7,772 |
14 % |
|||||
Non-GAAP net income |
$ 1,592 |
$ 1,268 |
26 % |
$ 5,227 |
$ 4,355 |
20 % |
|||||
Adjusted EBITDA |
$ 3,028 |
$ 2,718 |
11 % |
$ 10,296 |
$ 9,134 |
13 % |
Information about
Operating segments summary
Infrastructure
Key highlights:
- Double-digit ISG revenue growth across all four quarters
- Storage revenue growth in all four quarters
- Servers and networking delivered 28 percent revenue growth for the fiscal year, achieving nine consecutive quarters of revenue growth
- Industry leading x86 server share2 increased another 1.4 percent through the third quarter of calendar year 2018 (calendar fourth quarter results will be published on
March 6 ) - Gained storage share3 for three straight quarters in calendar year 2018 (calendar fourth quarter results will be published on
March 7 ) - VxRail grew triple digits on a demand basis again in the fourth quarter
Client
Key highlights:
- Year-over-year worldwide PC share4 growth for 24th consecutive quarter
- Double-digit revenue growth in commercial notebooks and workstations, as well as high-end consumer notebooks and displays
- Reached 20 percent worldwide share position in displays, gaining unit share5 year-over-year for the 23rd consecutive quarter
- Record-high 144 product awards and honors at the Consumer Electronics Show, more than any other company in our industry
Key fourth quarter collaboration highlights:
VMware and Pivotal announced availability of the new VMware PKS Solution Competency- Dell EMC PowerMax and Dell EMC Unity qualified as external storage arrays with
VMware Cloud Foundation - Virtustream Enterprise Cloud announced as a VMware Cloud Verified service
Fourth quarter revenue from other businesses, including Pivotal,
Conference call information
As previously announced, the company will hold a conference call to discuss its fourth quarter and full-year performance today at
A slide presentation containing additional financial and operating information may be downloaded from
Dell Technologies World
Join us
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
2 IDC WW Quarterly Server Tracker CY18Q3
3 IDC WW Quarterly External Storage Systems Tracker CY18Q3
4 IDC WW Quarterly Personal Computing Device (PCD) Tracker CY18Q4
5 IDC PC Monitor Tracker CY18Q4
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 |
Fiscal Year Ended |
||||||||||
February 1, 2019 |
February 2, 2018 |
Change |
February 1, 2019 |
February 2, 2018 |
Change |
||||||
Net revenue: |
|||||||||||
Products |
$ 18,842 |
$ 17,395 |
8 % |
$ 71,287 |
$ 61,251 |
16 % |
|||||
Services |
4,999 |
4,568 |
9 % |
19,334 |
17,789 |
9 % |
|||||
Total net revenue |
23,841 |
21,963 |
9 % |
90,621 |
79,040 |
15 % |
|||||
Cost of net revenue: |
|||||||||||
Products |
14,775 |
14,262 |
4 % |
57,889 |
51,433 |
13 % |
|||||
Services |
1,957 |
1,809 |
8 % |
7,679 |
7,070 |
9 % |
|||||
Total cost of net revenue |
16,732 |
16,071 |
4 % |
65,568 |
58,503 |
12 % |
|||||
Gross margin |
7,109 |
5,892 |
21 % |
25,053 |
20,537 |
22 % |
|||||
Operating expenses: |
|||||||||||
Selling, general, and administrative |
5,576 |
4,874 |
14 % |
20,640 |
18,569 |
11 % |
|||||
Research and development |
1,202 |
1,087 |
11 % |
4,604 |
4,384 |
5 % |
|||||
Total operating expenses |
6,778 |
5,961 |
14 % |
25,244 |
22,953 |
10 % |
|||||
Operating income (loss) |
331 |
(69) |
580 % |
(191) |
(2,416) |
92 % |
|||||
Interest and other, net |
(606) |
(554) |
(9)% |
(2,170) |
(2,353) |
8 % |
|||||
Loss before income taxes |
(275) |
(623) |
56 % |
(2,361) |
(4,769) |
50 % |
|||||
Income tax provision (benefit) |
12 |
(490) |
102 % |
(180) |
(1,843) |
90 % |
|||||
Net loss |
(287) |
(133) |
(116)% |
(2,181) |
(2,926) |
25 % |
|||||
Less: Net income (loss) attributable to non-controlling interests |
12 |
(33) |
(136)% |
129 |
(77) |
(268)% |
|||||
Net loss attributable to Dell Technologies Inc. |
$ (299) |
$ (100) |
(199)% |
$ (2,310) |
$ (2,849) |
19 % |
|||||
Percentage of Total Net Revenue: |
|||||||||||
Gross margin |
30 % |
27 % |
28 % |
26 % |
|||||||
Selling, general, and administrative |
23 % |
22 % |
23 % |
23 % |
|||||||
Research and development |
5 % |
5 % |
5 % |
6 % |
|||||||
Operating expenses |
28 % |
27 % |
28 % |
29 % |
|||||||
Operating income (loss) |
1 % |
(0)% |
(0)% |
(3)% |
|||||||
Loss before income taxes |
(1)% |
(3)% |
(3)% |
(6)% |
|||||||
Net loss |
(1)% |
(1)% |
(2)% |
(4)% |
|||||||
Income tax rate |
(4.4)% |
78.7 % |
7.6 % |
38.6 % |
DELL TECHNOLOGIES INC. |
|||
Consolidated Statements of Financial Position |
|||
(in millions; unaudited) |
|||
February 1, |
February 2, |
||
ASSETS |
|||
Current assets: |
|||
Cash and cash equivalents |
$ 9,676 |
$ 13,942 |
|
Short-term investments |
— |
2,187 |
|
Accounts receivable, net |
12,371 |
11,721 |
|
Short-term financing receivables, net |
4,398 |
3,919 |
|
Inventories, net |
3,649 |
2,678 |
|
Other current assets |
6,044 |
5,881 |
|
Total current assets |
36,138 |
40,328 |
|
Property, plant, and equipment, net |
5,259 |
5,390 |
|
Long-term investments |
1,005 |
4,163 |
|
Long-term financing receivables, net |
4,224 |
3,724 |
|
Goodwill |
40,089 |
39,920 |
|
Intangible assets, net |
22,270 |
28,265 |
|
Other non-current assets |
2,835 |
2,403 |
|
Total assets |
$ 111,820 |
$ 124,193 |
|
LIABILITIES, REDEEMABLE SHARES, AND STOCKHOLDERS' EQUITY (DEFICIT) |
|||
Current liabilities: |
|||
Short-term debt |
$ 8,062 |
$ 7,873 |
|
Accounts payable |
19,213 |
18,334 |
|
Accrued and other |
8,495 |
8,026 |
|
Short-term deferred revenue |
12,944 |
11,606 |
|
Total current liabilities |
48,714 |
45,839 |
|
Long-term debt |
45,459 |
43,998 |
|
Long-term deferred revenue |
11,066 |
9,210 |
|
Other non-current liabilities |
6,327 |
7,277 |
|
Total liabilities |
111,566 |
106,324 |
|
Redeemable shares |
1,196 |
384 |
|
Stockholders' equity (deficit): |
|||
Total Dell Technologies Inc. stockholders' equity (deficit) |
(5,765) |
11,719 |
|
Non-controlling interests |
4,823 |
5,766 |
|
Total stockholders' equity (deficit) |
(942) |
17,485 |
|
Total liabilities, redeemable shares, and stockholders' equity (deficit) |
$ 111,820 |
$ 124,193 |
DELL TECHNOLOGIES INC. |
|||||||
Condensed Consolidated Statements of Cash Flows |
|||||||
(in millions; unaudited) |
|||||||
Three Months Ended |
Fiscal Year Ended |
||||||
February 1, |
February 2, |
February 1, |
February 2, |
||||
Cash flows from operating activities: |
|||||||
Net loss |
$ (287) |
$ (133) |
$ (2,181) |
$ (2,926) |
|||
Adjustments to reconcile net loss to net cash provided by operating activities |
2,653 |
3,232 |
9,172 |
9,769 |
|||
Change in cash from operating activities |
2,366 |
3,099 |
6,991 |
6,843 |
|||
Cash flows from investing activities: |
|||||||
Investments: |
|||||||
Purchases |
(13) |
(935) |
(925) |
(4,389) |
|||
Maturities and sales |
4,427 |
885 |
6,612 |
3,878 |
|||
Purchases of strategic and other related investments |
— |
— |
|||||
Sales of strategic and other related investments |
— |
— |
|||||
Capital expenditures |
(297) |
(310) |
(1,158) |
(1,212) |
|||
Proceeds from sale of facilities, land, and other assets |
— |
— |
10 |
— |
|||
Capitalized software development costs |
(93) |
(88) |
(339) |
(369) |
|||
Collections on purchased financing receivables |
5 |
5 |
30 |
30 |
|||
Acquisition of businesses, net |
(419) |
(435) |
(912) |
(658) |
|||
Divestitures of businesses, net |
— |
— |
142 |
— |
|||
Asset acquisitions, net |
— |
(1) |
(59) |
(96) |
|||
Asset dispositions, net |
— |
(6) |
(12) |
(59) |
|||
Change in cash from investing activities |
3,610 |
(885) |
3,389 |
(2,875) |
|||
Cash flows from financing activities: |
|||||||
Payment of dissenting shares obligation |
— |
— |
|||||
Payment of dissenting shares obligation |
— |
— |
(76) |
— |
|||
Share repurchases for tax withholdings of equity awards |
(136) |
(86) |
(387) |
(385) |
|||
Dividends paid by subsidiaries |
(2,134) |
— |
(2,134) |
— |
|||
Proceeds from the issuance of DHI Group Common Stock |
— |
— |
— |
— |
|||
Proceeds from the issuance of common stock of subsidiaries |
36 |
21 |
803 |
131 |
|||
Repurchases of DHI Group Common Stock |
— |
— |
(47) |
(6) |
|||
Repurchases of Class V Common Stock |
(14,000) |
(1) |
(14,000) |
(723) |
|||
Repurchases of common stock of subsidiaries |
(55) |
(169) |
(56) |
(724) |
|||
Payments for debt issuance costs |
(17) |
(4) |
(28) |
(48) |
|||
Proceeds from debt |
6,602 |
1,247 |
13,045 |
14,415 |
|||
Repayments of debt |
(1,782) |
(1,130) |
(11,451) |
(12,258) |
|||
Other |
1 |
— |
2 |
1 |
|||
Change in cash from financing activities |
(11,485) |
(122) |
(14,329) |
403 |
|||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
73 |
128 |
(189) |
175 |
|||
Change in cash, cash equivalents, and restricted cash |
(5,436) |
2,220 |
(4,138) |
4,546 |
|||
Cash, cash equivalents, and restricted cash at beginning of the period |
15,676 |
12,158 |
14,378 |
9,832 |
|||
Cash, cash equivalents, and restricted cash at end of the period |
$ 10,240 |
$ 14,378 |
$ 10,240 |
$ 14,378 |
DELL TECHNOLOGIES INC. |
|||||||||||
Segment Information |
|||||||||||
(in millions, except percentages; unaudited) |
|||||||||||
Three Months Ended |
Fiscal Year Ended |
||||||||||
February 1, |
February 2, |
Change |
February 1, |
February 2, |
Change |
||||||
Infrastructure Solutions Group (ISG): |
|||||||||||
Net Revenue: |
|||||||||||
Servers and networking |
$ 5,253 |
$ 4,625 |
14 % |
$ 19,953 |
$ 15,533 |
28 % |
|||||
Storage |
4,636 |
4,329 |
7 % |
16,767 |
15,384 |
9 % |
|||||
Total ISG net revenue |
$ 9,889 |
$ 8,954 |
10 % |
$ 36,720 |
$ 30,917 |
19 % |
|||||
Operating Income: |
|||||||||||
ISG operating income |
$ 1,265 |
$ 1,045 |
21 % |
$ 4,151 |
$ 3,068 |
35 % |
|||||
% of ISG net revenue |
13 % |
12 % |
11 % |
10 % |
|||||||
% of total reportable segment operating income |
47 % |
43 % |
46 % |
39 % |
|||||||
Client Solutions Group (CSG): |
|||||||||||
Net Revenue: |
|||||||||||
Commercial |
$ 7,808 |
$ 7,180 |
9 % |
$ 30,893 |
$ 27,507 |
12 % |
|||||
Consumer |
3,084 |
3,295 |
(6)% |
12,303 |
11,711 |
5 % |
|||||
Total CSG net revenue |
$ 10,892 |
$ 10,475 |
4 % |
$ 43,196 |
$ 39,218 |
10 % |
|||||
Operating Income: |
|||||||||||
CSG operating income |
$ 555 |
$ 561 |
(1)% |
$ 1,960 |
$ 2,044 |
(4)% |
|||||
% of CSG net revenue |
5 % |
5 % |
5 % |
5 % |
|||||||
% of total reportable segment operating income |
21 % |
23 % |
21 % |
26 % |
|||||||
VMware: |
|||||||||||
Net Revenue: |
|||||||||||
Total VMware net revenue |
$ 2,637 |
$ 2,259 |
17 % |
$ 9,088 |
$ 7,994 |
14 % |
|||||
Operating Income: |
|||||||||||
VMware operating income |
$ 872 |
$ 836 |
4 % |
$ 2,989 |
$ 2,809 |
6 % |
|||||
% of VMware net revenue |
33 % |
37 % |
33 % |
35 % |
|||||||
% of total reportable segment operating income |
32 % |
34 % |
33 % |
35 % |
|||||||
Reconciliation to consolidated net revenue: |
|||||||||||
Reportable segment net revenue |
$ 23,418 |
$ 21,688 |
$ 89,004 |
$ 78,129 |
|||||||
Other businesses (a) |
593 |
566 |
2,329 |
2,195 |
|||||||
Unallocated transactions (b) |
(3) |
(7) |
(9) |
(15) |
|||||||
Impact of purchase accounting (c) |
(167) |
(284) |
(703) |
(1,269) |
|||||||
Total consolidated net revenue |
$ 23,841 |
$ 21,963 |
$ 90,621 |
$ 79,040 |
|||||||
Reconciliation to consolidated operating income (loss): |
|||||||||||
Reportable segment operating income |
$ 2,692 |
$ 2,442 |
$ 9,100 |
$ 7,921 |
|||||||
Other businesses (a) |
(35) |
(54) |
(174) |
(125) |
|||||||
Unallocated transactions (b) |
(1) |
(16) |
(72) |
(24) |
|||||||
Impact of purchase accounting (c) |
(190) |
(351) |
(820) |
(1,546) |
|||||||
Amortization of intangibles |
(1,544) |
(1,730) |
(6,138) |
(6,980) |
|||||||
Transaction-related expenses (d) |
(313) |
(87) |
(750) |
(502) |
|||||||
Other corporate expenses (e) |
(278) |
(273) |
(1,337) |
(1,160) |
|||||||
Total consolidated operating income (loss) |
$ 331 |
$ (69) |
$ (191) |
$ (2,416) |
|||||||
_________________ |
|||||||||||
(a) Pivotal, SecureWorks, RSA Security, Virtustream, and Boomi constitute "Other businesses" and do not meet the requirements for a reportable segment, either |
|||||||||||
(b) Unallocated transactions includes long-term incentives, certain short-term incentive compensation expenses, and other corporate items that are not allocated to |
|||||||||||
(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) Other corporate expenses includes goodwill impairment charges, severance, facility action costs, and stock-based compensation expense. |
SUPPLEMENTAL SELECTED NON-GAAP FINANCIAL MEASURES
There are limitations to the use of the non-GAAP financial measures presented. The Company's non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in
As the non-GAAP items excluded have a material impact on
Reconciliations of each non-GAAP financial measure to its most directly comparable GAAP financial measure are presented below. The Company encourages you to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future fiscal periods, the Company may exclude such items and may incur income and expenses similar to these excluded items. Accordingly, the exclusion of these items and other similar items in the Company's non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent, or unusual.
As described below,
The following is a summary of the items excluded from the most comparable GAAP financial measures to calculate
- Amortization of Intangible Assets — Amortization of intangible assets primarily consists of amortization of customer relationships, developed technology, and trade names. For the periods presented, amortization of intangible assets primarily represents amortization associated with intangible assets recognized in connection with the
EMC merger transaction and the going-private transaction. Amortization charges for purchased intangible assets are significantly impacted by the timing and magnitude of our acquisitions, and these charges may vary in amount from period to period.
- Impact of Purchase Accounting — The impact of purchase accounting includes purchase accounting adjustments related to the
EMC merger transaction and, to a lesser extent, the going-private transaction. The assets and liabilities acquired were recognized at fair value as of the respective transaction dates, and the fair value adjustments are being amortized over the estimated useful lives in the periods following the transactions.
- Transaction-related Expenses — Transaction-related expenses consist of acquisition, integration, and divestiture related costs, as well as the costs incurred in the Class V transaction, and are expensed as incurred. These expenses primarily represent costs for legal, banking, consulting, and advisory services, as well as certain compensatory retention awards directly related to the
EMC merger transaction.
- Other Corporate Expenses — Other corporate expenses consist of goodwill impairment charges, severance, facility action costs, and stock-based compensation expense associated with equity awards. Other corporate expenses vary from period to period and are significantly impacted by the timing and nature of these events.
- Fair Value Adjustments on Equity Investments — Fair value adjustments on equity investments primarily consists of the gain (loss) on strategic investments, which includes the recurring fair value adjustments of investments in publicly-traded companies, as well as those in privately-held companies, which are adjusted for observable price changes, and to a lesser extent any potential impairments. Given the volatility in the ongoing adjustments to the valuation of these strategic investments, the Company believes that excluding these charges for purposes of calculating non-GAAP net income presented facilitates a more meaningful evaluation of its current operating performance and comparisons to its past operating performance.
- Aggregate Adjustment for Income Taxes — The aggregate adjustment for income taxes is the estimated combined income tax effect for the adjustments described above, tax benefits resulting from the impact of adopting the new ASC 606 revenue standard in the first quarter of Fiscal 2019, as well as an adjustment for discrete tax items. Due to the variability in recognition of discrete tax items from period to period, the Company believes that excluding these benefits or charges for purposes of calculating non-GAAP net income facilitates a more meaningful evaluation of its current operating performance and comparisons to its past operating performance. The tax effects are determined based on the tax jurisdictions where the above items were incurred.
The Company also uses EBITDA and adjusted EBITDA to provide additional information for evaluation of its operating performance. Adjusted EBITDA excludes purchase accounting adjustments related to the
As is the case with the other non-GAAP measures presented, users should consider the limitations of using EBITDA and adjusted EBITDA, including the fact that those measures do not provide a complete measure of our operating performance. EBITDA and adjusted EBITDA do not purport to be alternatives to net income (loss) as measures of operating performance or to cash flows from operating activities as a measure of liquidity. In particular, EBITDA and adjusted EBITDA are not intended to be a measure of free cash flow available for management's discretionary use, as these measures do not consider certain cash requirements, such as working capital needs, capital expenditures, contractual commitments, interest payments, tax payments, and other debt service requirements.
DELL TECHNOLOGIES INC. |
|||||||||||
Selected Non-GAAP Financial Measures |
|||||||||||
(in millions, except percentages; unaudited) |
|||||||||||
Three Months Ended |
Fiscal Year Ended |
||||||||||
February 1, |
February 2, |
Change |
February 1, |
February 2, |
Change |
||||||
Non-GAAP net revenue |
$ 24,008 |
$ 22,247 |
8 % |
$ 91,324 |
$ 80,309 |
14 % |
|||||
Non-GAAP gross margin |
$ 8,037 |
$ 7,134 |
13 % |
$ 29,022 |
$ 25,668 |
13 % |
|||||
% of non-GAAP net revenue |
33 % |
32 % |
32 % |
32 % |
|||||||
Non-GAAP operating expenses |
$ 5,381 |
$ 4,762 |
13 % |
$ 20,168 |
$ 17,896 |
13 % |
|||||
% of non-GAAP net revenue |
22 % |
21 % |
22 % |
22 % |
|||||||
Non-GAAP operating income |
$ 2,656 |
$ 2,372 |
12 % |
$ 8,854 |
$ 7,772 |
14 % |
|||||
% of non-GAAP net revenue |
11 % |
11 % |
10 % |
10 % |
|||||||
Non-GAAP net income (a) |
$ 1,592 |
$ 1,268 |
26 % |
$ 5,227 |
$ 4,355 |
20 % |
|||||
% of non-GAAP net revenue |
7 % |
6 % |
6 % |
5 % |
|||||||
Adjusted EBITDA |
$ 3,028 |
$ 2,718 |
11 % |
$ 10,296 |
$ 9,134 |
13 % |
|||||
% of non-GAAP net revenue |
13 % |
12 % |
11 % |
11 % |
|||||||
(a) Non-GAAP net income has been recast to exclude fair value adjustments on equity investments, the corresponding tax effects of those |
DELL TECHNOLOGIES INC. |
|||||||||||
Reconciliation of Selected Non-GAAP Financial Measures |
|||||||||||
(in millions, except percentages; unaudited) |
|||||||||||
Three Months Ended |
Fiscal Year Ended |
||||||||||
February 1, 2019 |
February 2, 2018 |
Change |
February 1, 2019 |
February 2, 2018 |
Change |
||||||
Net revenue |
$ 23,841 |
$ 21,963 |
9 % |
$ 90,621 |
$ 79,040 |
15 % |
|||||
Non-GAAP adjustments: |
|||||||||||
Impact of purchase accounting |
167 |
284 |
703 |
1,269 |
|||||||
Non-GAAP net revenue |
$ 24,008 |
$ 22,247 |
8 % |
$ 91,324 |
$ 80,309 |
14 % |
|||||
Gross margin |
$ 7,109 |
$ 5,892 |
21 % |
$ 25,053 |
$ 20,537 |
22 % |
|||||
Non-GAAP adjustments: |
|||||||||||
Amortization of intangibles |
729 |
910 |
2,883 |
3,694 |
|||||||
Impact of purchase accounting |
171 |
292 |
720 |
1,312 |
|||||||
Transaction-related expenses |
(26) |
2 |
213 |
24 |
|||||||
Other corporate expenses |
54 |
38 |
153 |
101 |
|||||||
Non-GAAP gross margin |
$ 8,037 |
$ 7,134 |
13 % |
$ 29,022 |
$ 25,668 |
13 % |
|||||
Operating expenses |
$ 6,778 |
$ 5,961 |
14 % |
$ 25,244 |
$ 22,953 |
10 % |
|||||
Non-GAAP adjustments: |
|||||||||||
Amortization of intangibles |
(815) |
(820) |
(3,255) |
(3,286) |
|||||||
Impact of purchase accounting |
(19) |
(59) |
(100) |
(234) |
|||||||
Transaction-related expenses |
(339) |
(85) |
(537) |
(478) |
|||||||
Other corporate expenses |
(224) |
(235) |
(1,184) |
(1,059) |
|||||||
Non-GAAP operating expenses |
$ 5,381 |
$ 4,762 |
13 % |
$ 20,168 |
$ 17,896 |
13 % |
|||||
Operating income (loss) |
$ 331 |
$ (69) |
580 % |
$ (191) |
$ (2,416) |
92 % |
|||||
Non-GAAP adjustments: |
|||||||||||
Amortization of intangibles |
1,544 |
1,730 |
6,138 |
6,980 |
|||||||
Impact of purchase accounting |
190 |
351 |
820 |
1,546 |
|||||||
Transaction-related expenses |
313 |
87 |
750 |
502 |
|||||||
Other corporate expenses |
278 |
273 |
1,337 |
1,160 |
|||||||
Non-GAAP operating income |
$ 2,656 |
$ 2,372 |
12 % |
$ 8,854 |
$ 7,772 |
14 % |
|||||
Net loss |
$ (287) |
$ (133) |
(116)% |
$ (2,181) |
$ (2,926) |
25 % |
|||||
Non-GAAP adjustments: |
|||||||||||
Amortization of intangibles |
1,544 |
1,730 |
6,138 |
6,980 |
|||||||
Impact of purchase accounting |
190 |
351 |
820 |
1,546 |
|||||||
Transaction-related expenses |
387 |
87 |
824 |
502 |
|||||||
Other corporate expenses |
278 |
273 |
1,337 |
1,160 |
|||||||
Fair value adjustments on equity investments |
(113) |
(50) |
(342) |
(72) |
|||||||
Aggregate adjustment for income taxes |
(407) |
(990) |
(1,369) |
(2,835) |
|||||||
Non-GAAP net income (a) |
$ 1,592 |
$ 1,268 |
26 % |
$ 5,227 |
$ 4,355 |
20 % |
|||||
Net loss |
$ (287) |
$ (133) |
(116)% |
$ (2,181) |
$ (2,926) |
25 % |
|||||
Adjustments: |
|||||||||||
Interest and other, net |
606 |
554 |
2,170 |
2,353 |
|||||||
Income tax provision (benefit) |
12 |
(490) |
(180) |
(1,843) |
|||||||
Depreciation and amortization |
1,940 |
2,143 |
7,746 |
8,634 |
|||||||
EBITDA |
$ 2,271 |
$ 2,074 |
9 % |
$ 7,555 |
$ 6,218 |
22 % |
|||||
EBITDA |
$ 2,271 |
$ 2,074 |
9 % |
$ 7,555 |
$ 6,218 |
22 % |
|||||
Adjustments: |
|||||||||||
Stock-based compensation expense |
247 |
205 |
918 |
835 |
|||||||
Impact of purchase accounting |
168 |
284 |
704 |
1,274 |
|||||||
Transaction-related expenses |
313 |
87 |
722 |
502 |
|||||||
Other corporate expenses |
29 |
68 |
397 |
305 |
|||||||
Adjusted EBITDA |
$ 3,028 |
$ 2,718 |
11 % |
$ 10,296 |
$ 9,134 |
13 % |
|||||
(a) Non-GAAP net income has been recast to exclude fair value adjustments on equity investments, the corresponding tax effects of those |
View original content to download multimedia:http://www.prnewswire.com/news-releases/dell-technologies-reports-fiscal-year-2019-fourth-quarter-and-full-year-financial-results-300804550.html
SOURCE
Investor Relations: Investor_Relations@Dell.com; Media Relations: Media.Relations@Dell.com