Filed pursuant to Rule 424(b)(3)

Registration Statement No. 333-273999

Prospectus Supplement No. 1

(To Prospectus dated August 29, 2023)

 

LOGO

DELL INTERNATIONAL L.L.C.

EMC CORPORATION

Exchange Offer for

Up to $962,390,000 of 3.375% Senior Notes due 2041

Up to $1,094,877,000 of 3.450% Senior Notes due 2051

 

 

This prospectus supplement updates, amends and supplements the prospectus dated August 29, 2023 (as supplemented or amended from time to time, the “Prospectus”), which forms a part of our Registration Statement on Form S-4 (Registration No. 333-273999). Capitalized terms used in this prospectus supplement and not otherwise defined herein have the meanings specified in the Prospectus.

This prospectus supplement is being filed to update, amend and supplement the information included in the Prospectus with the information contained or incorporated by reference below.

This prospectus supplement is not complete without the Prospectus. This prospectus supplement should be read in conjunction with the Prospectus, which is to be delivered with this prospectus supplement, and is qualified by reference thereto, except to the extent that the information in this prospectus supplement updates or supersedes the information contained in the Prospectus. Please keep this prospectus supplement with your Prospectus for future reference.

 

 

You should carefully consider the “Risk Factors” beginning on page 15 of the Prospectus before participating in the exchange offer.

Neither the Securities and Exchange Commission nor any other regulatory body has approved or disapproved of the exchange notes to be distributed in the exchange offer or passed upon the accuracy or adequacy of the Prospectus or this prospectus supplement. Any representation to the contrary is a criminal offense.

 

 

The date of this prospectus supplement is September 1, 2023.


LOGO

Dell Technologies Delivers Second Quarter Fiscal 2024 Financial Results

News summary

 

 

Second quarter revenue of $22.9 billion

 

 

Operating income of $1.2 billion and non-GAAP operating income of $2 billion

 

 

Diluted earnings per share of $0.63, and non-GAAP diluted earnings per share of $1.74

 

 

Second quarter cash flow from operations of $3.2 billion

ROUND ROCK, Texas — August 31, 2023

Full story

Dell Technologies (NYSE: DELL) announces financial results for its fiscal 2024 second quarter. Revenue was $22.9 billion, down 13% year-over-year and up 10% sequentially. The company generated operating income of $1.2 billion and non-GAAP operating income of $2 billion, down 8% and up 1% year-over-year, respectively. Diluted earnings per share was $0.63, and non-GAAP diluted earnings per share was $1.74, down 7% and up 4% year-over-year, respectively. Cash flow from operations for the second quarter was $3.2 billion, driven by working capital improvements, sequential growth and profitability. The company has generated $8.1 billion of cash flow from operations throughout the last 12 months.

Dell ended the quarter with remaining performance obligations of $39 billion, recurring revenue of $5.6 billion, up 8% year-over-year, and deferred revenue of $30.3 billion, up 8% year-over-year, primarily due to increases in service and software maintenance agreements. Cash and investments were $9.9 billion, and the company returned $525 million to shareholders in the second quarter through share repurchases and dividends.

“Our Q2 performance underscores the power of our model to generate cash in a sequential growth environment,” said Yvonne McGill, chief financial officer, Dell Technologies. “Revenue grew 10% sequentially to $22.9 billion, with strong cash flow from operations of $3.2 billion in Q2 and $8.1 billion over the last 12 months. We continue to deliver value to shareholders and have flexibility to increase our return of capital going forward.”

 

1


Second Quarter Fiscal 2024 Financial Results

 

     Three Months Ended            Six Months Ended         
     August 4,
2023
     July 29,
2022
     Change     August 4,
2023
     July 29,
2022
     Change  
                                          
     (in millions, except per share amounts and percentages; unaudited)  

Total net revenue

   $ 22,934      $ 26,425        (13 )%    $ 43,856      $ 52,541        (17 )% 

Operating income

   $ 1,165      $ 1,270        (8 )%    $ 2,234      $ 2,820        (21 )% 

Net income

   $ 455      $ 506        (10 )%    $ 1,033      $ 1,575        (34 )% 

Earnings per share - diluted

   $ 0.63      $ 0.68        (7 )%    $ 1.42      $ 2.06        (31 )% 

Non-GAAP net revenue

   $ 22,934      $ 26,425        (13 )%    $ 43,856      $ 52,541        (17 )% 

Non-GAAP operating income

   $ 1,977      $ 1,952        1   $ 3,575      $ 4,087        (13 )% 

Non-GAAP net income

   $ 1,283      $ 1,266        1   $ 2,246      $ 2,700        (17 )% 

Adjusted EBITDA

   $ 2,595      $ 2,449        6   $ 4,799      $ 5,058        (5 )% 

Non-GAAP earnings per share - diluted

   $ 1.74      $ 1.68        4   $ 3.05      $ 3.52        (13 )% 

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.

Infrastructure Solutions Group delivered second quarter revenue of $8.5 billion, down 11% year-over-year and up 11% sequentially. Storage revenue was $4.2 billion, with continued demand growth in PowerStore, the company’s leading midrange storage array, and PowerFlex, the company’s software-defined storage. PowerFlex has now grown eight consecutive quarters with second quarter demand more than doubling year-over-year. Servers and networking revenue was $4.3 billion, with continued demand growth in AI-optimized servers. Operating income was $1 billion, approximately 12.4% of Infrastructure Solutions Group revenue.

Client Solutions Group delivered second quarter revenue of $12.9 billion, down 16% year-over-year and up 8% sequentially. Commercial client revenue was $10.6 billion, with demand growth in workstations, which help organizations run complex AI workloads locally. Consumer revenue was $2.4 billion. Operating income was $969 million, or approximately 7.5% of Client Solutions Group revenue.

“With a better demand environment and strong execution, we delivered extraordinary Q2 results,” said Jeff Clarke, vice chairman and chief operating officer, Dell Technologies. “We continue to focus on the most profitable segments of the market where we have a leading position. Demand for our proprietary software-defined storage solution has now grown eight consecutive quarters. Our client solutions group business was up 8% sequentially with strong attach rates. And AI is already showing it’s a long-term tailwind, with continued demand growth across our portfolio.”

Dell expanded on its May announcement of Project Helix and introduced Dell Generative AI Solutions, which spans IT infrastructure, PCs and professional services to simplify the adoption of full-stack generative AI with large language models on premises.

 

   

The Dell Validated Design for Generative AI with NVIDIA is an inferencing blueprint, jointly engineered with NVIDIA, that helps customers generate higher quality, faster time-to-value predictions and decisions with their own data.

 

2


   

Dell PowerEdge XE9680 servers are optimized for generative AI applications and are the fastest ramping new solution in Dell history.

 

   

Dell Precision workstations run AI software frameworks 80% faster than the previous generation and have up to four NVIDIA RTX 6000 Ada Generation GPUs.

 

   

Dell Professional Services help customers accelerate generative AI adoption and improve operational efficiency.

Operating Segments Results

 

     Three Months Ended           Six Months Ended        
     August 4,
2023
    July 29,
2022
    Change     August 4,
2023
    July 29,
2022
    Change  
                                      
     (in millions, except percentages; unaudited)  

Infrastructure Solutions Group (ISG):

            

Net revenue:

            

Servers and networking

   $ 4,274     $ 5,209       (18 )%    $ 8,111     $ 10,257       (21 )% 

Storage

     4,187       4,327       (3 )%      7,943       8,564       (7 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Total ISG net revenue

   $ 8,461     $ 9,536       (11 )%    $ 16,054     $ 18,821       (15 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating Income:

            

ISG operating income

   $ 1,049     $ 1,046       —     $ 1,789     $ 2,128       (16 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

% of ISG net revenue

     12.4     11.0       11.1     11.3  

% of total reportable segment operating income

     52     52       49     50  

Client Solutions Group (CSG):

            

Net revenue:

            

Commercial

   $ 10,554     $ 12,141       (13 )%    $ 20,416     $ 24,112       (15 )% 

Consumer

     2,388       3,349       (29 )%      4,509       6,965       (35 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Total CSG net revenue

   $ 12,942     $ 15,490       (16 )%    $ 24,925     $ 31,077       (20 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating Income:

            

CSG operating income

   $ 969     $ 978       (1 )%    $ 1,861     $ 2,093       (11 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

% of CSG net revenue

     7.5     6.3       7.5     6.7  

% of total reportable segment operating income

     48     48       51     50  

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 © 2023 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.

 

3


Non-GAAP Financial Measures:

This press release presents information about non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income attributable to Dell Technologies Inc., non-GAAP earnings per share attributable to Dell Technologies Inc. – basic, and non-GAAP earnings per share attributable to Dell Technologies Inc. – diluted, 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: adverse global economic conditions and instability in financial markets; 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; Dell Technologies’ ability to achieve the intended benefits of its continuing strategic relationship with VMware, Inc.; Dell Technologies’ execution of its strategy; Dell Technologies’ ability to manage solutions and products and services transitions in an effective manner; Dell Technologies’ ability to deliver high-quality products, software, and services; cyber attacks or other data security incidents; Dell Technologies’ ability to successfully execute on strategic initiatives including acquisitions, divestitures or cost savings measures; Dell Technologies’ foreign operations and ability to generate substantial non-U.S. net revenue; Dell Technologies’ product, services, 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; material impairment of the value of goodwill or intangible assets; weak economic conditions and the effect of additional regulation on Dell Technologies’ financial services activities; counterparty default risks; the loss by Dell Technologies of any contracts for ISG services and solutions and its ability to perform such contracts at their estimated costs; loss by Dell Technologies of government contracts; 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; disruptions in Dell Technologies’ infrastructure; 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; expectations relating to environmental, social and governance (ESG) considerations; compliance requirements of changing environmental and safety laws, human rights laws, or other laws; the effect of armed hostilities, terrorism, natural disasters, or public health issues; the effect of global climate change and legal, regulatory, or market measures to address climate change; Dell Technologies’ dependence on the services of Michael Dell and key employees; Dell Technologies’ level of indebtedness; and business and financial factors and legal restrictions affecting continuation of Dell Technologies’ quarterly cash dividend policy and dividend rate.

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 3, 2023, 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.

Consolidated Statements of Income and Related Financial Highlights

(in millions, except percentages; unaudited)

 

     Three Months Ended           Six Months Ended        
     August 4,
2023
    July 29,
2022
    Change     August 4,
2023
    July 29,
2022
    Change  

Net revenue:

            

Products

   $ 16,935     $ 20,810       (19 )%    $ 31,971     $ 41,274       (23 )% 

Services

     5,999       5,615       7     11,885       11,267       5
  

 

 

   

 

 

     

 

 

   

 

 

   

Total net revenue

     22,934       26,425       (13 )%      43,856       52,541       (17 )% 
  

 

 

   

 

 

         

Cost of net revenue:

            

Products

     14,002       17,671       (21 )%      26,377       34,680       (24 )% 

Services

     3,545       3,315       7     7,074       6,638       7
  

 

 

   

 

 

     

 

 

   

 

 

   

Total cost of net revenue

     17,547       20,986       (16 )%      33,451       41,318       (19 )% 
  

 

 

   

 

 

         

Gross margin

     5,387       5,439       (1 )%      10,405       11,223       (7 )% 
  

 

 

   

 

 

         

Operating expenses:

            

Selling, general, and administrative

     3,517       3,543       (1 )%      6,778       7,096       (4 )% 

Research and development

     705       626       13     1,393       1,307       7
  

 

 

   

 

 

     

 

 

   

 

 

   

Total operating expenses

     4,222       4,169       1     8,171       8,403       (3 )% 
  

 

 

   

 

 

         

Operating income

     1,165       1,270       (8 )%      2,234       2,820       (21 )% 

Interest and other, net

     (451     (635     29     (815     (972     16
  

 

 

   

 

 

     

 

 

   

 

 

   

Income before income taxes

     714       635       12     1,419       1,848       (23 )% 

Income tax expense

     259       129       101     386       273       41
  

 

 

   

 

 

     

 

 

   

 

 

   

Net income

     455       506       (10 )%      1,033       1,575       (34 )% 
  

 

 

   

 

 

         

Less: Net loss attributable to non-controlling interests

     (7     (5     (40 )%      (12     (8     (50 )% 
  

 

 

   

 

 

         

Net income attributable to Dell Technologies Inc.

   $ 462     $ 511       (10 )%    $ 1,045     $ 1,583       (34 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Percentage of Total Net Revenue:

            

Gross margin

     23.5     20.6       23.7     21.4  

Selling, general, and administrative

     15.3     13.4       15.4     13.5  

Research and development

     3.1     2.4       3.2     2.5  

Operating expenses

     18.4     15.8       18.6     16.0  

Operating income

     5.1     4.8       5.1     5.4  

Income before income taxes

     3.1     2.4       3.2     3.5  

Net income

     2.0     1.9       2.4     3.0  

Income tax rate

     36.3     20.3       27.2     14.8  

Amounts are based on underlying data and may not visually foot due to rounding.

 

5


DELL TECHNOLOGIES INC.

Consolidated Statements of Financial Position

(in millions; unaudited)

 

     August 4, 2023     February 3, 2023  

ASSETS

 

Current assets:

    

Cash and cash equivalents

   $ 8,364     $ 8,607  

Accounts receivable, net of allowance of $80 and $78

     10,351       12,482  

Due from related party, net

     404       378  

Short-term financing receivables, net of allowance of $72 and $142

     4,807       5,281  

Inventories

     3,584       4,776  

Other current assets

     11,047       10,827  

Current assets held for sale

     442       —    
  

 

 

   

 

 

 

Total current assets

     38,999       42,351  

Property, plant, and equipment, net

     6,252       6,209  

Long-term investments

     1,331       1,518  

Long-term financing receivables, net of allowance of $77 and $59

     5,813       5,638  

Goodwill

     19,640       19,676  

Intangible assets, net

     6,060       6,468  

Due from related party, net

     236       440  

Other non-current assets

     7,327       7,311  
  

 

 

   

 

 

 

Total assets

   $ 85,658     $ 89,611  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

Current liabilities:

    

Short-term debt

   $ 6,961     $ 6,573  

Accounts payable

     19,969       18,598  

Due to related party

     1,252       2,067  

Accrued and other

     6,586       8,874  

Short-term deferred revenue

     16,174       15,542  
  

 

 

   

 

 

 

Total current liabilities

     50,942       51,654  

Long-term debt

     20,177       23,015  

Long-term deferred revenue

     14,138       14,744  

Other non-current liabilities

     3,078       3,223  
  

 

 

   

 

 

 

Total liabilities

     88,335       92,636  

Stockholders’ equity (deficit):

    

Total Dell Technologies Inc. stockholders’ equity (deficit)

     (2,772     (3,122

Non-controlling interests

     95       97  
  

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     (2,677     (3,025
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 85,658     $ 89,611  
  

 

 

   

 

 

 

 

6


DELL TECHNOLOGIES INC.

Consolidated Statements of Cash Flows

(in millions; unaudited)

 

     Three Months Ended     Six Months Ended  
     August 4,
2023
    July 29, 2022     August 4,
2023
    July 29, 2022  

Cash flows from operating activities:

        

Net income

   $ 455     $ 506     $ 1,033     $ 1,575  

Adjustments to reconcile net income to net cash provided by operating activities:

     2,759       218       3,958       (1,120
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in cash from operating activities

     3,214       724       4,991       455  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of investments

     (98     (28     (113     (80

Maturities and sales of investments

     108       50       127       68  

Capital expenditures and capitalized software development costs

     (624     (807     (1,325     (1,497

Other

     9       7       22       11  
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in cash from investing activities

     (605     (778     (1,289     (1,498
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Proceeds from the issuance of common stock

     2       1       4       5  

Repurchases of common stock

     (260     (682     (500     (2,118

Repurchases of common stock for employee tax withholdings

     (6     (8     (312     (358

Payments of dividends and dividend equivalents

     (269     (242     (545     (490

Proceeds from debt

     2,134       3,431       4,655       6,465  

Repayments of debt

     (3,384     (3,539     (7,082     (6,242

Debt-related costs and other, net

     (44     (7     (49     (14
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in cash from financing activities

     (1,827     (1,046     (3,829     (2,752

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

     (59     (83     (117     (194

Change in cash, cash equivalents, and restricted cash

     723       (1,183     (244     (3,989

Cash, cash equivalents, and restricted cash at beginning of the period

     7,927       7,276       8,894       10,082  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents, and restricted cash at end of the period

   $ 8,650     $ 6,093     $ 8,650     $ 6,093  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


DELL TECHNOLOGIES INC.

Segment Information

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

 

     Three Months Ended           Six Months Ended        
     August 4,
2023
    July 29,
2022
    Change     August 4,
2023
    July 29,
2022
    Change  

Infrastructure Solutions Group (ISG):

            

Net revenue:

            

Servers and networking

   $ 4,274     $ 5,209       (18 )%    $ 8,111     $ 10,257       (21 )% 

Storage

     4,187       4,327       (3 )%      7,943       8,564       (7 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Total ISG net revenue

   $ 8,461     $ 9,536       (11 )%    $ 16,054     $ 18,821       (15 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating Income:

            

ISG operating income

   $ 1,049     $ 1,046       —     $ 1,789     $ 2,128       (16 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

% of ISG net revenue

     12.4     11.0       11.1     11.3  

% of total reportable segment operating income

     52     52       49     50  

Client Solutions Group (CSG):

            

Net revenue:

            

Commercial

   $ 10,554     $ 12,141       (13 )%    $ 20,416     $ 24,112       (15 )% 

Consumer

     2,388       3,349       (29 )%      4,509       6,965       (35 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Total CSG net revenue

   $ 12,942     $ 15,490       (16 )%    $ 24,925     $ 31,077       (20 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating Income:

            

CSG operating income

   $ 969     $ 978       (1 )%    $ 1,861     $ 2,093       (11 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

% of CSG net revenue

     7.5     6.3       7.5     6.7  

% of total reportable segment operating income

     48     48       51     50  

Amounts are based on underlying data and may not visually foot due to rounding.

 

8


DELL TECHNOLOGIES INC.

Segment Information

(in millions, except percentages; unaudited; continued)

 

     Three Months Ended     Six Months Ended  
     August 4, 2023     July 29, 2022     August 4, 2023     July 29, 2022  

Reconciliation to consolidated net revenue:

 

     

Reportable segment net revenue

   $ 21,403     $ 25,026     $ 40,979     $ 49,898  

Other businesses (a)

     1,528       1,399       2,871       2,638  

Unallocated transactions (b)

     3       —         6       5  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consolidated net revenue

   $ 22,934     $ 26,425     $ 43,856     $ 52,541  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation to consolidated operating income:

        

Reportable segment operating income

   $ 2,018     $ 2,024     $ 3,650     $ 4,221  

Other businesses (a)

     (44     (71     (80     (135

Unallocated transactions (b)

     3       (1     5       1  

Impact of purchase accounting (c)

     (4     (3     (8     (12

Amortization of intangibles

     (209     (244     (408     (487

Transaction-related (income) expenses (d)

     (3     (3     (6     (8

Stock-based compensation expense (e)

     (223     (236     (448     (468

Other corporate expenses (f)

     (373     (196     (471     (292
  

 

 

   

 

 

   

 

 

   

 

 

 

Total consolidated operating income

   $ 1,165     $ 1,270     $ 2,234     $ 2,820  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Other businesses consists of: 1) Dell’s resale of standalone VMware, Inc. products and services, “VMware Resale,” 2) Secureworks, and 3) Virtustream, and do not meet the requirements for a reportable segment, either individually or collectively.

(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.

(d)

Transaction-related (income) expenses includes acquisition, integration, and divestiture related costs. From time to time, this category also may include transaction-related income related to divestitures of businesses or asset sales.

(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, impairment charges, incentive charges related to equity investments, payroll taxes associated with stock-based compensation, facilities action, and other costs. During the three and six months ended August 4, 2023, other corporate expenses included $364 million of severance expense. During the three and six months ended July 29, 2022, other corporate expenses includes impairment and other costs incurred in connection with exiting our business in Russia.

 

9


SUPPLEMENTAL SELECTED NON-GAAP FINANCIAL MEASURES

These tables present information about the Company’s non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income attributable to Dell Technologies Inc., non-GAAP earnings per share attributable to Dell Technologies Inc. - basic, and non-GAAP earnings per share attributable to Dell Technologies Inc. - diluted, 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 Financial Measures

(in millions, except per share amounts and percentages; unaudited)

 

     Three Months Ended           Six Months Ended        
     August 4,
2023
    July 29,
2022
    Change     August 4,
2023
    July 29,
2022
    Change  

Net revenue (a)

   $ 22,934     $ 26,425       (13 )%    $ 43,856     $ 52,541       (17 )% 

Non-GAAP gross margin

   $ 5,536     $ 5,650       (2 )%    $ 10,700     $ 11,591       (8 )% 

% of non-GAAP net revenue

     24.1     21.4       24.4     22.1  

Non-GAAP operating expenses

   $ 3,559     $ 3,698       (4 )%    $ 7,125     $ 7,504       (5 )% 

% of non-GAAP net revenue

     15.5     14.0       16.2     14.3  

Non-GAAP operating income

   $ 1,977     $ 1,952       1   $ 3,575     $ 4,087       (13 )% 

% of non-GAAP net revenue

     8.6     7.4       8.2     7.8  

Non-GAAP net income

   $ 1,283     $ 1,266       1   $ 2,246     $ 2,700       (17 )% 

% of non-GAAP net revenue

     5.6     4.8       5.1     5.1  

Non-GAAP earnings per share - diluted

   $ 1.74     $ 1.68       4   $ 3.05     $ 3.52       (13 )% 

 

(a)

Effective in the first quarter of Fiscal 2023, non-GAAP net revenue no longer differs from net revenue, the most comparable GAAP financial measure.

Amounts are based on underlying data and may not visually foot due to rounding.

 

11


DELL TECHNOLOGIES INC.

Reconciliation of Selected Non-GAAP Financial Measures

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

 

     Three Months Ended           Six Months Ended        
     August 4,
2023
    July 29,
2022
    Change     August 4,
2023
    July 29,
2022
    Change  

Gross margin

   $ 5,387     $ 5,439       (1 )%    $ 10,405     $ 11,223       (7 )% 

Non-GAAP adjustments:

            

Amortization of intangibles

     84       105         163       209    

Impact of purchase accounting

     —         —           —         2    

Stock-based compensation expense

     37       37         75       75    

Other corporate expenses

     28       69         57       82    
  

 

 

   

 

 

     

 

 

   

 

 

   

Non-GAAP gross margin

   $ 5,536     $ 5,650       (2 )%    $ 10,700     $ 11,591       (8 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating expenses

   $ 4,222     $ 4,169       1   $ 8,171     $ 8,403       (3 )% 

Non-GAAP adjustments:

            

Amortization of intangibles

     (125     (139       (245     (278  

Impact of purchase accounting

     (4     (3       (8     (10  

Transaction-related (income) expenses

     (3     (3       (6     (8  

Stock-based compensation expense

     (186     (199       (373     (393  

Other corporate expenses

     (345     (127       (414     (210  
  

 

 

   

 

 

     

 

 

   

 

 

   

Non-GAAP operating expenses

   $ 3,559     $ 3,698       (4 )%    $ 7,125     $ 7,504       (5 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income

   $ 1,165     $ 1,270       (8 )%    $ 2,234     $ 2,820       (21 )% 

Non-GAAP adjustments:

            

Amortization of intangibles

     209       244         408       487    

Impact of purchase accounting

     4       3         8       12    

Transaction-related expenses

     3       3         6       8    

Stock-based compensation expense

     223       236         448       468    

Other corporate expenses

     373       196         471       292    
  

 

 

   

 

 

     

 

 

   

 

 

   

Non-GAAP operating income

   $ 1,977     $ 1,952       1   $ 3,575     $ 4,087       (13 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

Net income

   $ 455     $ 506       (10 )%    $ 1,033     $ 1,575       (34 )% 

Non-GAAP adjustments:

            

Amortization of intangibles

     209       244         408       487    

Impact of purchase accounting

     4       3         8       12    

Transaction-related (income) expenses

     60       (4       59       (6  

Stock-based compensation expense

     223       236         448       468    

Other corporate expenses

     372       212         471       308    

Fair value adjustments on equity investments

     29       255         44       241    

Aggregate adjustment for income taxes

     (69     (186       (225     (385  
  

 

 

   

 

 

     

 

 

   

 

 

   

Non-GAAP net income

   $ 1,283     $ 1,266       1   $ 2,246     $ 2,700       (17 )% 
  

 

 

   

 

 

     

 

 

   

 

 

   

 

12


DELL TECHNOLOGIES INC.

Reconciliation of Selected Non-GAAP Financial Measures

(in millions, except percentages and per share amounts; unaudited; continued)

 

    For the Three Months Ended August 4, 2023  
    GAAP     Amortization
of intangibles
    Impact of
purchase
accounting
    Transaction-
related
(income)
expenses
    Stock-based
compensation
expense
    Other
corporate
expenses
    Fair value
adjustments
on equity
investments
    Aggregate
adjustment
for income
taxes
    Aggregate
adjustment for
non-controlling
interests
    Non-GAAP  

Net income attributable to Dell Technologies Inc.

  $ 462       209       4       60       223       372       29       (69     (5   $ 1,285  
 

 

 

                   

 

 

 

Earnings per share - basic

  $ 0.64                     $ 1.77  

Earnings per share - diluted

  $ 0.63                     $ 1.74  

Weighted-average shares outstanding - basic

    726                       726  

Weighted-average shares outstanding - diluted

    738                       738  

 

    For the Three Months Ended July 29, 2022  
    GAAP     Amortization
of intangibles
    Impact of
purchase
accounting
    Transaction-
related
(income)
expenses
    Stock-based
compensation
expense
    Other
corporate
expenses
    Fair value
adjustments
on equity
investments
    Aggregate
adjustment
for income
taxes
    Aggregate
adjustment for
non-controlling
interests
    Non-GAAP  

Net income attributable to Dell Technologies Inc.

  $ 511       244       3       (4     236       212       255       (186     (3   $ 1,268  
 

 

 

                   

 

 

 

Earnings per share - basic

  $ 0.69                     $ 1.72  

Earnings per share - diluted

  $ 0.68                     $ 1.68  

Weighted-average shares outstanding - basic

    739                       739  

Weighted-average shares outstanding - diluted

    755                       755  

 

13


DELL TECHNOLOGIES INC.

Reconciliation of Selected Non-GAAP Financial Measures

(in millions, except percentages and per share amounts; unaudited; continued)

 

    For the Six Months Ended August 4, 2023  
    GAAP     Amortization
of intangibles
    Impact of
purchase
accounting
    Transaction-
related
(income)
expenses
    Stock-based
compensation
expense
    Other
corporate
expenses
    Fair value
adjustments
on equity
investments
    Aggregate
adjustment
for income
taxes
    Aggregate
adjustment for
non-controlling
interests
    Non-GAAP  

Net income attributable to Dell Technologies Inc.

  $ 1,045       408       8       59       448       471       44       (225     (7   $ 2,251  
 

 

 

                   

 

 

 

Earnings per share - basic

  $ 1.44                     $ 3.10  

Earnings per share - diluted

  $ 1.42                     $ 3.05  

Weighted-average shares outstanding - basic

    725                       725  

Weighted-average shares outstanding - diluted

    737                       737  

 

    For the Six Months Ended July 29, 2022  
    GAAP     Amortization
of intangibles
    Impact of
purchase
accounting
    Transaction-
related
(income)
expenses
    Stock-based
compensation
expense
    Other
corporate
expenses
    Fair value
adjustments
on equity
investments
    Aggregate
adjustment
for income
taxes
    Aggregate
adjustment for
non-controlling
interests
    Non-GAAP  

Net income attributable to Dell Technologies Inc.

  $ 1,583       487       12       (6     468       308       241       (385     (5   $ 2,703  
 

 

 

                   

 

 

 

Earnings per share - basic

  $ 2.12                     $ 3.62  

Earnings per share - diluted

  $ 2.06                     $ 3.52  

Weighted-average shares outstanding - basic

    746                       746  

Weighted-average shares outstanding - diluted

    768                       768  

 

14


Global X Emerging Market... (AMEX:EMC)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Global X Emerging Market... Charts.
Global X Emerging Market... (AMEX:EMC)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Global X Emerging Market... Charts.