Exhibit 99.1

News Release

 dtilogoa101a.jpg


Future of Work Solutions Fuel Dell Technologies’
Record Fiscal Year 2021 Financial Results


ROUND ROCK, Texas February 25, 2021
    
News summary
Record full-year revenue of $94.2 billion
Record full-year operating income of $5.1 billion and record non-GAAP operating income of $10.8 billion
Record cash flow from operations of $11.4 billion
Record Client Solutions Group shipments, revenue and operating income


Full story
Dell Technologies (NYSE: DELL) announces financial results for its fiscal 2021 fourth quarter and full year.

Full-year revenue was a record $94.2 billion, up 2% over the prior year. The company generated record operating income of $5.1 billion, a 96% increase over the prior year, and record non-GAAP operating income of $10.8 billion, up 6%. For the full year, net income was $3.5 billion and non-GAAP net income was $6.8 billion. Cash flow from operations was a record $11.4 billion. Full-year diluted earnings per share was $4.22, and non-GAAP diluted earnings per share was $8.00.

Fourth quarter revenue was up 9% to $26.1 billion. The company generated operating income of $2.2 billion, a 204% increase over the same period in the prior year, and non-GAAP operating income of $3.3 billion, up 19%. Net income was $1.3 billion, non-GAAP net income was $2.3 billion and adjusted EBITDA was $3.8 billion. Cash flow from operations was $5.9 billion. Fourth quarter diluted earnings per share was $1.57 and non-GAAP diluted earnings per share was $2.70.

“In the past year, our team rallied to support our customers and partners worldwide as technology played a central role in keeping our society, economy and lives moving forward,” said Jeff Clarke, chief operating officer, Dell Technologies. “We generated record revenue of $94.2 billion this year by helping customers adapt to new work-and-learn-from-anywhere realities and are in an advantaged position to capitalize on the projected mid-single digits growth in IT spending in 2021.”


1


Fourth Quarter and Full-Year Fiscal 2021 Financial Results
Three Months EndedFiscal Year Ended
January 29, 2021
January 31, 2020ChangeJanuary 29, 2021January 31, 2020Change
(in millions, except per share amounts and percentages; unaudited)
Total net revenue$26,112 $24,032 9%$94,224 $92,154 2%
Operating income$2,177 $717 204%$5,144 $2,622 96%
Net income$1,343 $416 223%$3,505 $5,529 (37)%
Earnings per share - diluted$1.57 $0.54 191%$4.22 $6.03 (30)%
Non-GAAP net revenue$26,148 $24,129 8%$94,389 $92,501 2%
Non-GAAP operating income$3,294 $2,767 19%$10,798 $10,148 6%
Non-GAAP net income$2,288 $1,684 36%$6,763 $6,089 11%
Adjusted EBITDA$3,809 $3,201 19%$12,747 $11,787 8%
Non-GAAP earnings per share - diluted$2.70 $2.00 35%$8.00 $7.35 9%
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 fiscal year with cash and investments of $15.8 billion and delivered on its fiscal 2021 core debt paydown target of $5.5 billion. The company ended the year with total deferred revenue of $30.8 billion, up $3 billion year-over-year. Recurring revenue, which includes deferred revenue amortization, utility and as-a-Service models was approximately $6 billion for the quarter, up 8% year-over-year, as the company’s aaS models give customers greater flexibility to scale IT to meet business needs and budgets.

“This year’s strong results are a testament to the flexibility of Dell Technologies’ business model and the resilience of our team,” said Tom Sweet, chief financial officer, Dell Technologies. “Focus on our people, customers, innovation and execution resulted in record cash flow from operations of $11.4 billion, and we’ll continue to deliver differentiated value for our all stakeholders.”

Operating segments summary

Client Solutions Group delivered record results, with revenue for the fourth quarter of $13.8 billion, up 17% year over year. This was driven by $9.9 billion in commercial revenue – a 16% increase – and $3.8 billion in consumer revenue – a 19% increase. Operating income was $1.0 billion or approximately 7.6% of Client Solutions Group revenue. For the full year, the Client Solutions Group delivered record revenue of $48.4 billion, up 5% versus the prior year. Client Solutions Group full-year operating income was $3.4 billion, a 7% increase.

Key highlights:
Shipped a record 50.3 million units during the 2020 calendar year1, an 8% increase year-over-year
Only big 3 vendor to gain Commercial PC share in calendar year 20201
Continued to see strong growth in Latitude and Precision notebooks and Commercial Chromebooks


2


Infrastructure Solutions Group revenue for the fourth quarter was $8.8 billion, flat year-over-year. Storage revenue was $4.4 billion – down 2% – while servers and networking revenue was $4.4 billion – up 3%. Operating income was a record $1.2 billion or approximately 13.5% of Infrastructure Solutions Group revenue. For the full year, revenue was $32.6 billion, with operating income of $3.8 billion.

Key highlights:
PowerStore orders up 4X quarter-over-quarter, as customers embrace the next generation of modern data center technology and applications
Strong year-over-year growth in PowerMax, HCI and PowerProtect Data Domain
Launch of new HCI, cloud, storage and data protection integration with latest VMware releases to help customers innovate across edge locations, data centers and hybrid clouds

VMware revenue for the fourth quarter was $3.3 billion, with operating income of $1.1 billion driven by broad-based strength across a diverse product portfolio. For the full year, VMware delivered $11.9 billion in revenue and $3.6 billion in operating income.

Dell Technologies World
Join us May 5 – May 6 for the Dell Technologies World Experience, the company’s flagship event that brings together latest emerging trends, technology and gurus. During the event, we will demonstrate to customers and partners the connected ecosystem of IT infrastructure, applications, devices and security – and our new APEX as-a-Service portfolio and simplified IT consumption experience that gives customers greater flexibility to scale IT to meet business needs and budgets. Register here.

Conference call information
As previously announced, the Company will hold a conference call to discuss its fiscal 2021 fourth quarter/full year performance and financial guidance, February 25, 2021 at 4:30 p.m. CST. 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.

Additional financial and operating information may be downloaded from
https://investors.delltechnologies.com/financial-information/quarterly-results

About Dell Technologies
Dell Technologies (NYSE:DELL) helps organizations and individuals build their digital future and transform how they work, live and play. The company provides customers with the industry’s broadest and most innovative technology and services portfolio for the data era.

Contacts
Investors: Investor_Relations@Dell.com
Media: Media.Relations@Dell.com
# # #

Copyright © 2021 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 IDC WW Personal Computing Device Tracker CY20Q4, WW commercial PC, on a Y/Y basis
3



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 interests, 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 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, including as a result of the COVID-19 pandemic; 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 including tariffs and other effects of trade 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, including as a result of the COVID-19 pandemic; Dell Technologies’ substantial level of indebtedness; the impact of the financial performance of VMware, Inc.; 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 January 31, 2020, 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.

4


DELL TECHNOLOGIES INC.
Condensed Consolidated Statements of Income (Loss) and Related Financial Highlights
(in millions, except percentages; unaudited)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020ChangeJanuary 29, 2021January 31, 2020Change
Net revenue (a):
Products$19,784 $18,153 9%$69,911 $69,918 —%
Services6,328 5,879 8%24,313 22,236 9%
Total net revenue26,112 24,032 9%94,224 92,154 2%
Cost of net revenue:
Products15,424 13,999 10%55,347 54,525 2%
Services2,541 2,349 8%9,460 8,696 9%
Total cost of net revenue17,965 16,348 10%64,807 63,221 3%
Gross margin8,147 7,684 6%29,417 28,933 2%
Operating expenses:
Selling, general, and administrative4,579 5,642 (19)%18,998 21,319 (11)%
Research and development1,391 1,325 5%5,275 4,992 6%
Total operating expenses5,970 6,967 (14)%24,273 26,311 (8)%
Operating income2,177 717 204%5,144 2,622 96%
Interest and other, net(545)(626)13%(1,474)(2,626)44%
Income (loss) before income taxes1,632 91 NM3,670 (4)NM
Income tax provision (benefit)289 (325)189%165 (5,533)103%
Net income1,343 416 223%3,505 5,529 (37)%
Less: Net income attributable to non-controlling interests116 NM255 913 (72)%
Net income attributable to Dell Technologies Inc.$1,227 $408 201%$3,250 $4,616 (30)%
Percentage of Total Net Revenue:
Gross margin31 %32 %31 %31 %
Selling, general, and administrative18 %23 %20 %23 %
Research and development%%%%
Operating expenses23 %29 %26 %29 %
Operating income%%%%
Income (loss) before income taxes%— %%— %
Net income%%%%
Income tax rate17.7 %-357.1 %4.5 %138325.0 %
____________________
(a)    During Fiscal 2020, the Company reclassified revenue associated with certain service and software-as-a-service offerings from product revenue to services revenue. There was no change to total revenue as a result of the reclassifications.
5


DELL TECHNOLOGIES INC.
Consolidated Statements of Financial Position
(in millions; unaudited)
January 29, 2021January 31, 2020
ASSETS
Current assets:
Cash and cash equivalents$14,201 $9,302 
Accounts receivable, net12,788 12,484 
Short-term financing receivables, net5,155 4,895 
Inventories, net3,402 3,281 
Other current assets8,021 6,906 
Total current assets43,567 36,868 
Property, plant, and equipment, net6,431 6,055 
Long-term investments1,624 864 
Long-term financing receivables, net5,339 4,848 
Goodwill40,829 41,691 
Intangible assets, net14,429 18,107 
Other non-current assets11,196 10,428 
Total assets$123,415 $118,861 
LIABILITIES, REDEEMABLE SHARES, AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt$6,362 $7,737 
Accounts payable21,696 20,065 
Accrued and other9,549 9,773 
Short-term deferred revenue16,525 14,881 
Total current liabilities54,132 52,456 
Long-term debt41,622 44,319 
Long-term deferred revenue14,276 12,919 
Other non-current liabilities5,360 5,383 
Total liabilities115,390 115,077 
Redeemable shares472 629 
Stockholders’ equity (deficit):
Total Dell Technologies Inc. stockholders’ equity (deficit)2,479 (1,574)
Non-controlling interests5,074 4,729 
Total stockholders’ equity7,553 3,155 
Total liabilities, redeemable shares, and stockholders’ equity$123,415 $118,861 

6


DELL TECHNOLOGIES INC.
Condensed Consolidated Statements of Cash Flows
(in millions; unaudited)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020January 29, 2021January 31, 2020
Cash flows from operating activities:
Net income$1,343 $416 $3,505 $5,529 
Adjustments to reconcile net income to net cash provided by operating activities:4,534 3,092 7,902 3,762 
Change in cash from operating activities5,877 3,508 11,407 9,291 
Cash flows from investing activities:
Purchases of investments(42)(39)(338)(181)
Maturities and sales of investments71 48 169 497 
Capital expenditures and capitalized software development costs(498)(700)(2,082)(2,576)
Acquisition of businesses and assets, net(19)(26)(424)(2,463)
Divestitures of businesses and assets, net— — 2,187 (3)
Other13 28 40 
Change in cash from investing activities(486)(704)(460)(4,686)
Cash flows from financing activities:
Proceeds from the issuance of common stock
63 207 452 658 
Repurchases of parent common stock
(1)(2)(241)(8)
Repurchases of subsidiary common stock (a)(473)(1,861)(1,363)(3,547)
Proceeds from debt1,619 2,825 16,391 20,481 
Repayments of debt(3,675)(3,169)(20,919)(22,117)
Other— (4)(270)(71)
Change in cash from financing activities(2,467)(2,004)(5,950)(4,604)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash103 10 36 (90)
Change in cash, cash equivalents, and restricted cash3,027 810 5,033 (89)
Cash, cash equivalents, and restricted cash at beginning of the period12,157 9,341 10,151 10,240 
Cash, cash equivalents, and restricted cash at end of the period$15,184 $10,151 $15,184 $10,151 
_________________
(a)     Subsidiary common stock repurchases are inclusive of employee tax withholding on stock-based compensation.
7


DELL TECHNOLOGIES INC.
Segment Information
(in millions, except percentages; unaudited; continued on next page)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020ChangeJanuary 29, 2021January 31, 2020Change
Infrastructure Solutions Group (ISG):
Net Revenue:
Servers and networking$4,379 $4,269 3%$16,497 $17,127 (4)%
Storage4,409 4,487 (2)%16,091 16,842 (4)%
Total ISG net revenue$8,788 $8,756 —%$32,588 $33,969 (4)%
Operating Income:
ISG operating income$1,189 $1,112 7%$3,776 $4,001 (6)%
% of ISG net revenue14 %13 %12 %12 %
% of total reportable segment operating income36 %40 %35 %39 %
Client Solutions Group (CSG):
Net Revenue:
Commercial$9,940 $8,563 16%$35,396 $34,277 3%
Consumer3,822 3,207 19%12,959 11,561 12%
Total CSG net revenue$13,762 $11,770 17%$48,355 $45,838 5%
Operating Income:
CSG operating income$1,043 $624 67%$3,352 $3,138 7%
% of CSG net revenue%%%%
% of total reportable segment operating income32 %23 %31 %31 %
VMware (a):
Net Revenue:
Total VMware net revenue$3,317 $3,126 6%$11,873 $10,905 9%
Operating Income:
VMware operating income$1,067 $1,026 4%$3,571 $3,081 16%
% of VMware net revenue32 %33 %30 %28 %
% of total reportable segment operating income32 %37 %33 %30 %
____________________
(a)    During Fiscal 2020, the Company reclassified Pivotal operating results from Other businesses to the VMware reportable segment. There was no change to consolidated results as a result of the reclassification.



8


DELL TECHNOLOGIES INC.
Segment Information
(in millions, except percentages; unaudited; continued)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020January 29, 2021January 31, 2020
Reconciliation to consolidated net revenue:
Reportable segment net revenue (a)$25,867 $23,652 $92,816 $90,712 
Other businesses (a) (b)279 477 1,567 1,788 
Unallocated transactions (c)— 
Impact of purchase accounting (d)(36)(97)(165)(347)
Total consolidated net revenue$26,112 $24,032 $94,224 $92,154 
Reconciliation to consolidated operating income:
Reportable segment operating income (a)$3,299 $2,762 $10,699 $10,220 
Other businesses (a) (b)(6)99 (43)
Unallocated transactions (c)— — (29)
Impact of purchase accounting (d)(48)(112)(213)(411)
Amortization of intangibles(846)(1,074)(3,393)(4,408)
Transaction-related expenses (e)(46)(120)(257)(285)
Stock-based compensation expense (f)(390)(376)(1,609)(1,262)
Other corporate expenses (g)213 (368)(182)(1,160)
Total consolidated operating income$2,177 $717 $5,144 $2,622 
_________________
(a)During Fiscal 2020, the Company reclassified Pivotal operating results from Other businesses to the VMware reportable segment.
(b)Secureworks, Virtustream, and Boomi constitute “Other businesses” and do not meet the requirements for a reportable segment, either individually or collectively. The Company completed the sale of RSA Security on September 1, 2020; prior to divestiture, RSA Security’s operating results were also included in Other Businesses and did not meet the requirements for a reportable segment. The results of Other businesses are not material to the Company’s overall results.
(c)Unallocated transactions includes other corporate items that are not allocated to Dell Technologies’ reportable segments.
(d)Impact of purchase accounting includes non-cash purchase accounting adjustments that are primarily related to the EMC merger transaction.
(e)Transaction-related expenses includes acquisition, integration, and divestiture related costs.
(f)Stock-based compensation expense consists of equity awards granted based on the estimated fair value of those awards at grant date.
(g)Other corporate expenses includes impairment charges, severance, facility action, and other costs. The fourth quarter of Fiscal 2021 includes derecognition of a $237 million previously accrued litigation loss as a result of a jury verdict in January 2020 against VMware, Inc. in a patent litigation matter. On December 21, 2020, the United States District Court of the District of Delaware set aside the jury verdict and ordered a new trial.

9


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. - 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 these reports in conjunction with the presentation of non-GAAP financial measures.

10


DELL TECHNOLOGIES INC.
Selected Non-GAAP Financial Measures
(in millions, except per share amounts and percentages; unaudited)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020ChangeJanuary 29, 2021January 31, 2020Change
Non-GAAP net revenue$26,148 $24,129 8%$94,389 $92,501 2%
Non-GAAP gross margin$8,624 $8,375 3%$31,346 $31,563 (1)%
% of non-GAAP net revenue33 %35 %33 %34 %
Non-GAAP operating expenses$5,330 $5,608 (5)%$20,548 $21,415 (4)%
% of non-GAAP net revenue20 %23 %22 %23 %
Non-GAAP operating income$3,294 $2,767 19%$10,798 $10,148 6%
% of non-GAAP net revenue13 %11 %11 %11 %
Non-GAAP net income$2,288 $1,684 36%$6,763 $6,089 11%
% of non-GAAP net revenue%%%%
Adjusted EBITDA$3,809 $3,201 19%$12,747 $11,787 8%
% of non-GAAP net revenue15 %13 %14 %13 %
Non-GAAP earnings per share - diluted$2.70 $2.00 35%$8.00 $7.35 9%

11


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
(in millions, except percentages; unaudited; continued on next page)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020ChangeJanuary 29, 2021January 31, 2020Change
Net revenue$26,112 $24,032 9%$94,224 $92,154 2%
Non-GAAP adjustments:
Impact of purchase accounting36 97 165 347 
Non-GAAP net revenue$26,148 $24,129 8%$94,389 $92,501 2%
Gross margin$8,147 $7,684 6%$29,417 $28,933 2%
Non-GAAP adjustments:
Amortization of intangibles380 526 1,502 2,081 
Impact of purchase accounting37 98 171 353 
Transaction-related expenses— — — (5)
Stock-based compensation expense53 38 194 129 
Other corporate expenses29 62 72 
Non-GAAP gross margin$8,624 $8,375 3%$31,346 $31,563 (1)%
Operating expenses$5,970 $6,967 (14)%$24,273 $26,311 (8)%
Non-GAAP adjustments:
Amortization of intangibles(466)(548)(1,891)(2,327)
Impact of purchase accounting(11)(14)(42)(58)
Transaction-related expenses(46)(120)(257)(290)
Stock-based compensation expense(337)(338)(1,415)(1,133)
Other corporate expenses220 (339)(120)(1,088)
Non-GAAP operating expenses$5,330 $5,608 (5)%$20,548 $21,415 (4)%
Operating income$2,177 $717 204%$5,144 $2,622 96%
Non-GAAP adjustments:
Amortization of intangibles846 1,074 3,393 4,408 
Impact of purchase accounting48 112 213 411 
Transaction-related expenses46 120 257 285 
Stock-based compensation expense390 376 1,609 1,262 
Other corporate expenses(213)368 182 1,160 
Non-GAAP operating income$3,294 $2,767 19%$10,798 $10,148 6%


12


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
(in millions, except percentages; unaudited; continued)
Three Months EndedFiscal Year Ended
January 29, 2021January 31, 2020ChangeJanuary 29, 2021January 31, 2020Change
Net income$1,343 $416 223%$3,505 $5,529 (37)%
Non-GAAP adjustments:
Amortization of intangibles846 1,074 3,393 4,408 
Impact of purchase accounting48 112 213 411 
Transaction-related expenses46 120 (201)285 
Stock-based compensation expense390 376 1,609 1,262 
Other corporate expenses(213)368 74 1,160 
Fair value adjustments on equity investments(34)(582)(194)
Aggregate adjustment for income taxes(181)(748)(1,248)(6,772)
Non-GAAP net income$2,288 $1,684 36%$6,763 $6,089 11%
Net income$1,343 $416 223%$3,505 $5,529 (37)%
Adjustments:
Interest and other, net545 626 1,474 2,626 
Income tax provision (benefit)289 (325)165 (5,533)
Depreciation and amortization1,373 1,535 5,390 6,143 
EBITDA$3,550 $2,252 58%$10,534 $8,765 20%
EBITDA$3,550 $2,252 58%$10,534 $8,765 20%
Adjustments:
Stock-based compensation expense390 376 1,609 1,262 
Impact of purchase accounting36 96 165 347 
Transaction-related expenses46 120 257 285 
Other corporate expenses(213)357 182 1,128 
Adjusted EBITDA$3,809 $3,201 19%$12,747 $11,787 8%



13


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
For the Three Months Ended January 29, 2021
(in millions, except per share amounts; unaudited)
GAAPAmortization of intangiblesImpact of purchase accountingTransaction-related expensesStock-based compensation expenseOther corporate expensesFair value adjustments on equity investmentsAggregate adjustment for income taxesNon-GAAP
Net income$1,343 846 48 46 390 (213)(181)$2,288 
Less: Net income attributable to non-controlling interests (a)116 62 51 (47)(10)185 
Net income attributable to Dell Technologies Inc. - basic1,227 784 45 40 339 (166)(171)2,103 
Incremental dilution from VMware, Inc. attributable to Dell Technologies Inc. (b)(5)(5)
Net income attributable to Dell Technologies Inc. - diluted$1,222 $2,098 
Earnings per share - basic$1.64 $2.80 
Earnings per share - diluted$1.57 $2.70 
Weighted-average shares outstanding - basic750 750 
Weighted-average shares outstanding - diluted776 776 
_________________
(a)     Net income attributable to non-controlling interests is calculated by multiplying the minority interest percentage of VMware, 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.











14


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
For the Fiscal Year Ended January 29, 2021
(in millions, except per share amounts; unaudited)
GAAPAmortization of intangiblesImpact of purchase accountingTransaction-related expensesStock-based compensation expenseOther corporate expensesFair value adjustments on equity investmentsAggregate adjustment for income taxesNon-GAAP
Net income$3,505 3,393 213 (201)1,609 74 (582)(1,248)$6,763 
Less: Net income attributable to non-controlling interests (a)255 249 13 26 223 (38)(31)(87)610 
Net income attributable to Dell Technologies Inc. - basic3,250 $3,144 $200 $(227)$1,386 $112 $(551)$(1,161)6,153 
Incremental dilution from VMware, Inc. attributable to Dell Technologies Inc. (b)(13)(20)
Net income attributable to Dell Technologies Inc. - diluted$3,237 $6,133 
Earnings per share - basic$4.37 $8.27 
Earnings per share - diluted$4.22 $8.00 
Weighted-average shares outstanding - basic744 744 
Weighted-average shares outstanding - diluted767 767 
_________________
(a)     Net income attributable to non-controlling interests is calculated by multiplying the minority interest percentage of VMware, 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.
15


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
For the Three Months Ended January 31, 2020
(in millions, except per share amounts; unaudited)
GAAPAmortization of intangiblesImpact of purchase accountingTransaction-related expensesStock-based compensation expenseOther corporate expensesFair value adjustments on equity investmentsAggregate adjustment for income taxesNon-GAAP
Net income$416 1,074 112 120 376 368 (34)(748)$1,684 
Less: Net income attributable to non-controlling interests (a)76 32 65 45 — (61)171 
Net income attributable to Dell Technologies Inc. - basic408 998 106 88 311 323 (34)(687)1,513 
Incremental dilution from VMware, Inc. attributable to Dell Technologies Inc. (b)(3)(8)
Net income attributable to Dell Technologies Inc. - diluted$405 $1,505 
Earnings per share - basic$0.56 $2.06 
Earnings per share - diluted$0.54 $2.00 
Weighted-average shares outstanding - basic734 734 
Weighted-average shares outstanding - diluted754 754 
_________________
(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.

16


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
For the Fiscal Year Ended January 31, 2020
(in millions, except per share amounts; unaudited)
GAAPAmortization of intangiblesImpact of purchase accountingTransaction-related expensesStock-based compensation expenseOther corporate expensesFair value adjustments on equity investmentsAggregate adjustment for income taxesNon-GAAP
Net income$5,529 4,408 411 285 1,262 1,160 (194)(6,772)$6,089 
Less: Net income attributable to non-controlling interests (a)913 295 23 50 217 45 24 (1,032)535 
Net income attributable to Dell Technologies Inc. - basic4,616 4,113 388 235 1,045 1,115 (218)(5,740)5,554 
Incremental dilution from VMware, Inc. attributable to Dell Technologies Inc. (b)(84)(35)
Net income attributable to Dell Technologies Inc. - diluted$4,532 $5,519 
Earnings per share - basic$6.38 $7.67 
Earnings per share - diluted$6.03 $7.35 
Weighted-average shares outstanding - basic724 724 
Weighted-average shares outstanding - diluted751 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, Inc.’s basic and diluted earnings per share by the number of shares of VMware, Inc. common stock held by Dell Technologies Inc.
17

View differences made from one to another to evaluate Dell Technologies Inc's financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Dell Technologies Inc.

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account