DELL TECHNOLOGIES INC.
| |||||||||||||||||||
| |||||||||||||||||||
| Three Months Ended |
|
|
| Fiscal Year Ended |
|
| ||||||||||||
| January 31,
|
| February 1,
|
| Change |
| January 31,
|
| February 1,
|
| Change | ||||||||
Net revenue | $ | 24,032 |
|
| $ | 23,841 |
|
| 1% |
| $ | 92,154 |
|
| $ | 90,621 |
|
| 2% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Impact of purchase
| 97 |
|
| 167 |
|
|
|
| 347 |
|
| 703 |
|
|
| ||||
Non-GAAP net revenue | $ | 24,129 |
|
| $ | 24,008 |
|
| 1% |
| $ | 92,501 |
|
| $ | 91,324 |
|
| 1% |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Gross margin | $ | 7,684 |
|
| $ | 7,109 |
|
| 8% |
| $ | 28,933 |
|
| $ | 25,053 |
|
| 15% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Amortization of intangibles | 526 |
|
| 729 |
|
|
|
| 2,081 |
|
| 2,883 |
|
|
| ||||
Impact of purchase accounting | 98 |
|
| 171 |
|
|
|
| 353 |
|
| 720 |
|
|
| ||||
Transaction-related expenses | — |
|
| (26) |
|
|
|
| (5) |
|
| 213 |
|
|
| ||||
Stock-based compensation
| 38 |
|
| 37 |
|
|
|
| 129 |
|
| 91 |
|
|
| ||||
Other corporate expenses | 29 |
|
| 17 |
|
|
|
| 72 |
|
| 62 |
|
|
| ||||
Non-GAAP gross margin | $ | 8,375 |
|
| $ | 8,037 |
|
| 4% |
| $ | 31,563 |
|
| $ | 29,022 |
|
| 9% |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating expenses | $ | 6,967 |
|
| $ | 6,778 |
|
| 3% |
| $ | 26,311 |
|
| $ | 25,244 |
|
| 4% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Amortization of intangibles | (548) |
|
| (815) |
|
|
|
| (2,327) |
|
| (3,255) |
|
|
| ||||
Impact of purchase accounting | (14) |
|
| (19) |
|
|
|
| (58) |
|
| (100) |
|
|
| ||||
Transaction-related expenses | (120) |
|
| (339) |
|
|
|
| (290) |
|
| (537) |
|
|
| ||||
Stock-based compensation
| (338) |
|
| (210) |
|
|
|
| (1,133) |
|
| (827) |
|
|
| ||||
Other corporate expenses | (339) |
|
| (14) |
|
|
|
| (1,088) |
|
| (357) |
|
|
| ||||
Non-GAAP operating
| $ | 5,608 |
|
| $ | 5,381 |
|
| 4% |
| $ | 21,415 |
|
| $ | 20,168 |
|
| 6% |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Operating income (loss) | $ | 717 |
|
| $ | 331 |
|
| 117% |
| $ | 2,622 |
|
| $ | (191) |
|
| NM |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Amortization of intangibles | 1,074 |
|
| 1,544 |
|
|
|
| 4,408 |
|
| 6,138 |
|
|
| ||||
Impact of purchase accounting | 112 |
|
| 190 |
|
|
|
| 411 |
|
| 820 |
|
|
| ||||
Transaction-related expenses | 120 |
|
| 313 |
|
|
|
| 285 |
|
| 750 |
|
|
| ||||
Stock-based compensation
| 376 |
|
| 247 |
|
|
|
| 1,262 |
|
| 918 |
|
|
| ||||
Other corporate expenses | 368 |
|
| 31 |
|
|
|
| 1,160 |
|
| 419 |
|
|
| ||||
Non-GAAP operating
| $ | 2,767 |
|
| $ | 2,656 |
|
| 4% |
| $ | 10,148 |
|
| $ | 8,854 |
|
| 15% |