株探米国株
日本語 英語
エドガーで原本を確認する
5/29/20250001571996false00015719962025-05-292025-05-29

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549  
FORM 8-K

 CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 29, 2025
 ______________________
Dell Technologies Inc.
(Exact name of registrant as specified in its charter)
 ______________________
Delaware   001-37867   80-0890963
(State or other jurisdiction
of incorporation)		   (Commission
File Number)		   (IRS Employer
Identification No.)
One Dell Way  
Round Rock,
Texas
 78682
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (800) 289-3355
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Class C Common Stock, par value $0.01 per share DELL New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨


Item 2.02    Results of Operations and Financial Condition.

On May 29, 2025, Dell Technologies Inc. (the “Company” or “Dell”) issued a press release announcing its financial results for its fiscal quarter ended May 2, 2025. A copy of the press release is furnished as Exhibit 99.1 to this current report.

In accordance with General Instruction B.2 to Form 8-K, the information contained in this Item 2.02 and in Exhibit 99.1 to this current report is being “furnished” with the Securities and Exchange Commission and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities under such section. Further, such information shall not be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, unless specifically identified as being incorporated therein by reference.

Item 9.01    Financial Statements and Exhibits.

(d)  Exhibits.

The following documents are herewith filed or furnished as exhibits to this report:
Exhibit
Number		    Description
  
104 Cover Page Interactive Data File — the cover page XBRL tags are embedded within the Inline XBRL document.

2

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: May 29, 2025 Dell Technologies Inc.
By: /s/ Christopher Garcia
Christopher Garcia
Senior Vice President and Assistant Secretary
 (Duly Authorized Officer)
 

3
EX-99.1 2 exhibit991earnings8kq1fy26.htm EX-99.1 Document

Exhibit 99.1

 delltech-logoxprmxbluexrgba.jpg


Dell Technologies Delivers First Quarter Fiscal 2026 Financial Results


ROUND ROCK, Texas — May 29, 2025 — Dell Technologies (NYSE: DELL) announces financial results for its fiscal 2026 first quarter. The company also provides guidance for its fiscal 2026 second quarter and full year.

First-Quarter Summary
•First-quarter revenue of $23.4 billion, up 5% year over year
•First-quarter operating income of $1.2 billion, up 21% year over year, and non-GAAP operating income of $1.7 billion, up 10%
•First-quarter diluted EPS of $1.37, flat year over year, and non-GAAP diluted EPS of $1.55, up 17%

“All of our core businesses grew as we reached $23.4 billion in revenue in our first quarter, and non-GAAP EPS grew three times faster than revenue,” said Yvonne McGill, chief financial officer, Dell Technologies. “We generated record first-quarter cash flow from operations of $2.8 billion and returned $2.4 billion to shareholders, more than double our quarterly average since we started our capital allocation program in FY23.”

“We achieved first-quarter record servers and networking revenue of $6.3 billion, and we’re experiencing unprecedented demand for our AI-optimized servers,” said Jeff Clarke, vice chairman and chief operating officer, Dell Technologies. “We generated $12.1 billion in AI orders this quarter alone, surpassing the entirety of shipments in all of FY25 and leaving us with $14.4 billion in backlog.”

Infrastructure Solutions Group (ISG)
•Revenue: $10.3 billion, up 12% year over year
•Servers and Networking revenue: First-quarter record $6.3 billion, up 16%
•Storage revenue: $4.0 billion, up 6%
•Operating income: $1.0 billion, up 36% year over year

Client Solutions Group (CSG)
•Revenue: $12.5 billion, up 5% year over year
•Commercial Client revenue: $11.0 billion, up 9%
•Consumer revenue: $1.5 billion, down 19%
•Operating income: $653 million, down 16% year over year

Capital Return
Dell Technologies returned a record $2.4 billion to shareholders in the first quarter through share repurchases and dividends.

1


Guidance Summary
•Full-year FY26 revenue expected between $101.0 billion and $105.0 billion, up 8% year over year at the midpoint of $103.0 billion
•Full-year FY26 GAAP diluted EPS expected to be $7.99 at the midpoint, up 25% year over year, and non-GAAP diluted EPS to be $9.40 at the midpoint, up 15%
•Second-quarter FY26 revenue expected between $28.5 billion and $29.5 billion, up 16% year over year at the midpoint of $29.0 billion
•Second-quarter FY26 GAAP diluted EPS expected to be $1.85 at the midpoint, up 50% year over year, and non-GAAP diluted EPS to be $2.25 at the midpoint, up 15%


2


First Quarter Fiscal 2026 Financial Results
Three Months Ended
May 2, 2025 May 3, 2024 Change
(in millions, except per share amounts and percentages; unaudited)
Net revenue $ 23,378  $ 22,244  5%
Operating income $ 1,165  $ 965  21%
Net income $ 965  $ 992  (3)%
Change in cash from operating activities $ 2,796  $ 1,043  168%
Earnings per share — diluted $ 1.37  $ 1.37  —%
Non-GAAP operating income $ 1,666  $ 1,519  10%
Non-GAAP net income $ 1,086  $ 959  13%
Adjusted free cash flow $ 2,232  $ 623  258%
Non-GAAP earnings per share — diluted $ 1.55  $ 1.32  17%
Information about Dell Technologies’ non-GAAP financial measures is provided under “Non-GAAP Financial Measures” below. All comparisons in this press release are year over year unless otherwise noted.

Operating Segments Results
Three Months Ended
May 2, 2025 May 3, 2024 Change
(in millions, except percentages; unaudited)
Infrastructure Solutions Group (ISG):
Net revenue:
Servers and networking $ 6,321 $ 5,466  16%
Storage 3,996  3,761  6%
Total ISG net revenue $ 10,317  $ 9,227  12%
Operating Income:
ISG operating income $ 998  $ 736  36%
% of ISG net revenue 9.7  % 8.0  %
% of total reportable segment operating income 60  % 49  %
Client Solutions Group (CSG):
Net revenue:
Commercial $ 11,046  $ 10,154  9%
Consumer 1,463  1,813  (19)%
Total CSG net revenue $ 12,509  $ 11,967  5%
Operating Income:
CSG operating income $ 653  $ 777  (16)%
% of CSG net revenue 5.2  % 6.5  %
% of total reportable segment operating income 40  % 51  %



3


Conference call information
As previously announced, the company will hold a conference call to discuss its performance and financial guidance on May 29 at 3:30 p.m. CST. Prior to the start of the conference call, prepared remarks and a presentation containing additional financial and operating information may be downloaded from investors.delltechnologies.com. The conference call will be broadcast live over the internet and can be accessed at https://investors.delltechnologies.com/news-events/upcoming-events.

For those unable to listen to the live broadcast, the final remarks and presentation with additional financial and operating information will be available following the broadcast, and an archived version will be available at the same location for one year.

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 AI era.

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

Copyright © 2025 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.

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 earnings per share attributable to Dell Technologies Inc. – diluted, free cash flow, and adjusted free cash flow, all of 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.

Forward-looking statements include, among others, any statements regarding Dell Technologies’ expectations for second-quarter and full-year fiscal 2026 revenue, GAAP diluted earnings per share and non-GAAP diluted earnings per share, and any other statements regarding Dell Technologies’ prospects and its future operations, financial condition, volumes, cash flows, expenses or other financial items, including management’s plans or strategies and objectives for any of the foregoing and any assumptions, expectations or beliefs underlying any of the foregoing.

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, trade disruptions, and instability in financial markets; competitive pressures; Dell Technologies’ ability to successfully execute its strategy; Dell Technologies’ relationships with third-party suppliers for products and components; Dell Technologies’ use of single-source or limited-source suppliers; effects on Dell Technologies’ operating performance related to demand for AI solutions; management of Dell Technologies’ AI solutions and use of AI in internal functions and operations; Dell Technologies’ ability to deliver high-quality products, software, and services and to manage solutions and products and services transitions in an effective manner; Dell Technologies’ ability to successfully implement its cost efficiency plans; Dell Technologies’ ability to successfully execute on strategic initiatives including acquisitions and divestitures; security incidents, including cyber-attacks; 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; adverse economic conditions, changing customer mix, and the effect of additional regulation on Dell Technologies’ financial services activities;
4


counterparty default risks; material impairment of the value of goodwill or intangible assets; 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; evolving and varied expectations and regulatory requirements relating to sustainability issues; the effect of global climate change and related legal, regulatory or market measures; compliance with environmental and safety laws; compliance requirements of anti-corruption laws, economic sanctions and other trade laws, human rights laws, or other laws; 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 January 31, 2025, 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.

5


DELL TECHNOLOGIES INC.
Condensed Consolidated Statements of Income and Related Financial Highlights
(in millions, except percentages; unaudited)
Three Months Ended
May 2, 2025 May 3, 2024 Change
Net revenue:
Products $ 17,599  $ 16,127  9%
Services 5,779  6,117  (6)%
Total net revenue 23,378  22,244  5%
Cost of net revenue:
Products 15,116  13,721  10%
Services 3,325  3,672  (9)%
Total cost of net revenue 18,441  17,393  6%
Gross margin 4,937  4,851  2%
Operating expenses:
Selling, general, and administrative 2,964  3,123  (5)%
Research and development 808  763  6%
Total operating expenses 3,772  3,886  (3)%
Operating income 1,165  965  21%
Interest and other, net (82) (373) 78%
Income before income taxes 1,083  592  83%
Income tax expense 118  (400) 130%
Net income 965  992  (3)%
Less: Net loss attributable to non-controlling interests —  (5) 100%
Net income attributable to Dell Technologies Inc. $ 965  $ 997  (3)%
Percentage of Total Net Revenue:
Gross margin 21.1  % 21.8  %
Selling, general, and administrative 12.6  % 14.1  %
Research and development 3.5  % 3.4  %
Operating expenses 16.1  % 17.5  %
Operating income 5.0  % 4.3  %
Income before income taxes 4.6  % 2.7  %
Net income 4.1  % 4.5  %
Income tax rate 10.9  % (67.6) %

Amounts are based on underlying data and may not visually foot due to rounding.
6


DELL TECHNOLOGIES INC.
Condensed Consolidated Statements of Financial Position
(in millions; unaudited)
May 2, 2025 January 31, 2025
ASSETS
Current assets:
Cash and cash equivalents $ 7,700  $ 3,633 
Accounts receivable, net of allowance of $82 and $63 9,785  10,298 
Short-term financing receivables, net of allowance of $74 and $78 5,381  5,304 
Inventories 7,415  6,716 
Other current assets 12,644  9,610 
Current assets held for sale —  668 
Total current assets 42,925  36,229 
Property, plant, and equipment, net 6,383  6,336 
Long-term investments 1,591  1,496 
Long-term financing receivables, net of allowance of $70 and $75 6,042  5,927 
Goodwill 19,315  19,120 
Intangible assets, net 4,868  4,988 
Other non-current assets 5,745  5,650 
Total assets $ 86,869  $ 79,746 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt $ 4,845  $ 5,204 
Accounts payable 25,349  20,832 
Accrued and other 6,321  6,597 
Short-term deferred revenue 13,907  13,673 
Current liabilities held for sale —  221 
Total current liabilities 50,422  46,527 
Long-term debt 23,936  19,363 
Long-term deferred revenue 12,413  12,292 
Other non-current liabilities 3,122  2,951 
Total liabilities 89,893  81,133 
Stockholders’ equity (deficit):
Common stock and capital in excess of $0.01 par value 8,957  9,119 
Treasury stock at cost (10,488) (8,502)
Accumulated deficit (567) (1,160)
Accumulated other comprehensive loss (926) (939)
Total Dell Technologies Inc. stockholders’ equity (deficit) (3,024) (1,482)
Non-controlling interests —  95 
Total stockholders’ equity (deficit) (3,024) (1,387)
Total liabilities and stockholders’ equity $ 86,869  $ 79,746 

7


DELL TECHNOLOGIES INC.
Condensed Consolidated Statements of Cash Flows
(in millions; unaudited)
Three Months Ended
May 2, 2025 May 3, 2024
Cash flows from operating activities:
Net income $ 965  $ 992 
Adjustments to reconcile net income to net cash provided by operating activities: 1,831  51 
Change in cash from operating activities 2,796  1,043 
Cash flows from investing activities:
Purchases of investments (97) (39)
Maturities and sales of investments 31  119 
Capital expenditures and capitalized software development costs (568) (596)
Divestitures of businesses and assets, net 533  — 
Other 13  60 
Change in cash from investing activities (88) (456)
Cash flows from financing activities:
Repurchases of common stock (1,980) (700)
Repurchases of common stock for employee tax withholdings (352) (521)
Payments of dividends and dividend equivalents (396) (336)
Proceeds from debt 6,308  2,992 
Repayments of debt (2,310) (3,477)
Debt-related costs and other, net (33) (35)
Change in cash from financing activities 1,237  (2,077)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash 89  (55)
Change in cash, cash equivalents, and restricted cash 4,034  (1,545)
Cash, cash equivalents, and restricted cash at beginning of the period 3,819  7,507 
Cash, cash equivalents, and restricted cash at end of the period $ 7,853  $ 5,962 
8


DELL TECHNOLOGIES INC.
Segment Information
(in millions, except percentages; unaudited; continued on next page)
Three Months Ended
May 2, 2025 May 3, 2024 Change
Infrastructure Solutions Group (ISG):
Net revenue:
Servers and networking $ 6,321 $ 5,466  16%
Storage 3,996  3,761  6%
Total ISG net revenue $ 10,317  $ 9,227  12%
Operating Income:
ISG operating income $ 998  $ 736  36%
% of ISG net revenue 9.7  % 8.0  %
% of total reportable segment operating income 60  % 49  %
Client Solutions Group (CSG):
Net revenue:
Commercial $ 11,046  $ 10,154  9%
Consumer 1,463  1,813  (19)%
Total CSG net revenue $ 12,509  $ 11,967  5%
Operating Income:
CSG operating income $ 653  $ 777  (16)%
% of CSG net revenue 5.2  % 6.5  %
% of total reportable segment operating income 40  % 51  %

Amounts are based on underlying data and may not visually foot due to rounding.
9


DELL TECHNOLOGIES INC.
Segment Information
(in millions; unaudited; continued)
Three Months Ended
May 2, 2025 May 3, 2024
Reconciliation to consolidated net revenue:
Reportable segment net revenue $ 22,826  $ 21,194 
Corporate and other (a) 552  1,050 
Total consolidated net revenue $ 23,378  $ 22,244 
Reconciliation to consolidated operating income:
Reportable segment operating income (b) $ 1,651  $ 1,513 
Corporate and other (a) 15  6 
Amortization of intangibles (c) (126) (168)
Stock-based compensation expense (d) (190) (210)
Other corporate expenses (e) (185) (176)
Total consolidated operating income (f) $ 1,165  $ 965 
_________________
(a)Corporate and other consists of results of divested businesses or non-reportable segments whose offerings are no longer actively sold, including (i) VMware Resale, (ii) Secureworks, and (iii) Virtustream, and do not meet the requirements for a reportable segment, either individually or collectively. Additionally, Corporate and other includes other items that are managed at the corporate level and are not allocated to reportable segments.
(b)Depreciation expense directly attributable to each reportable segment is included in the operating results of each segment. However, the Chief Operating Decision Maker does not evaluate depreciation expense by operating segment, and therefore such expense is not separately presented.
(c)Amortization of intangibles includes non-cash purchase accounting adjustments that are primarily related to the EMC merger transaction.
(d)Stock-based compensation expense consists of equity awards granted based on the estimated fair value of those awards at grant date.
(e)Other corporate expenses includes severance expenses, payroll taxes associated with stock-based compensation, incentive charges related to equity investments, facility action costs, transaction-related expenses, and impairment charges.
(f)Income and expenses within Interest and other, net, is not allocated to the reportable segments. Therefore, the Company only reports reportable segment operating income.
10


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 earnings per share attributable to Dell Technologies Inc. - diluted, free cash flow and adjusted free cash flow, all of 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 certain of these non-GAAP financial measures, the limitations associated with these measures, the items excluded from these measures, and the company’s 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 the company’s 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.
11


DELL TECHNOLOGIES INC.
Selected Financial Measures
(in millions, except per share amounts and percentages; unaudited)
Three Months Ended
May 2, 2025 May 3, 2024 Change
Net revenue $ 23,378  $ 22,244  5%
Non-GAAP gross margin $ 5,057  $ 4,992  1%
% of net revenue 21.6  % 22.4  %
Non-GAAP operating expenses $ 3,391  $ 3,473  (2)%
% of net revenue 14.5  % 15.6  %
Non-GAAP operating income $ 1,666  $ 1,519  10%
% of net revenue 7.1  % 6.8  %
Non-GAAP net income $ 1,086  $ 959  13%
% of net revenue 4.6  % 4.3  %
Non-GAAP earnings per share — diluted $ 1.55  $ 1.32  17%

Amounts are based on underlying data and may not visually foot due to rounding.
12


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
(in millions, except percentages; unaudited; continued on next page)
Three Months Ended
May 2, 2025 May 3, 2024 Change
Gross margin $ 4,937  $ 4,851  2%
Non-GAAP adjustments:
Amortization of intangibles 41  60 
Stock-based compensation expense 39  38 
Other corporate expenses 40  43 
Non-GAAP gross margin $ 5,057  $ 4,992  1%
Operating expenses $ 3,772  $ 3,886  (3)%
Non-GAAP adjustments:
Amortization of intangibles (85) (108)
Stock-based compensation expense (151) (172)
Other corporate expenses (145) (133)
Non-GAAP operating expenses $ 3,391  $ 3,473  (2)%
Operating income $ 1,165  $ 965  21%
Non-GAAP adjustments:
Amortization of intangibles 126  168 
Stock-based compensation expense 190  210 
Other corporate expenses 185  176 
Non-GAAP operating income $ 1,666  $ 1,519  10%
Net income $ 965  $ 992  (3)%
Non-GAAP adjustments:
Amortization of intangibles 126  168 
Stock-based compensation expense 190  210 
Other corporate (income) expenses (58) 170 
Fair value adjustments on equity investments (17) 30 
Aggregate adjustment for income taxes (a) (120) (611)
Non-GAAP net income $ 1,086  $ 959  13%
____________________
(a)The company’s non-GAAP income tax is calculated using a fixed estimated annual tax rate.
13


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
(unaudited; continued)
Three Months Ended
May 2, 2025 May 3, 2024 Change
Earnings per share attributable to Dell Technologies Inc. — diluted $ 1.37  $ 1.37  —  %
Non-GAAP adjustments:
Amortization of intangibles 0.18  0.23 
Stock-based compensation expense 0.27  0.29 
Other corporate (income) expenses (0.08) 0.24 
Fair value adjustments on equity investments (0.02) 0.04 
Aggregate adjustment for income taxes (a) (0.17) (0.84)
Total non-GAAP adjustments attributable to non-controlling interests —  (0.01)
Non-GAAP earnings per share attributable to Dell Technologies Inc. — diluted $ 1.55  $ 1.32  17  %
____________________
(a)The company’s non-GAAP income tax is calculated using a fixed estimated annual tax rate.












14


DELL TECHNOLOGIES INC.
Reconciliation of Selected Non-GAAP Financial Measures
(in millions, except percentages; unaudited; continued)
Three Months Ended
May 2, 2025 May 3, 2024 Change
Cash flow from operations $ 2,796  $ 1,043  168  %
Non-GAAP adjustments:
Capital expenditures and capitalized software development costs, net (a) (568) (586)
Free cash flow $ 2,228  $ 457  388  %
Free cash flow $ 2,228  $ 457  388  %
Non-GAAP adjustments:
Financing receivables (b) (23) 165 
Equipment under operating leases (c) 27  1 
Adjusted free cash flow $ 2,232  $ 623  258  %
____________________
(a)Capital expenditures and capitalized software development costs, net includes proceeds from sales of facilities, land, and other assets.
(b)Financing receivables represent the operating cash flow impact from the change in financing receivables.
(c)Equipment under operating leases represents the net impact of capital expenditures and depreciation expense for leases and contractually embedded leases identified within flexible consumption arrangements.





























15


DELL TECHNOLOGIES INC.
Reconciliation of Non-GAAP Financial Measures in Summary Guidance
(unaudited)
Three Months Ending Fiscal Year Ending
August 1, 2025 January 30, 2026
Earnings per share attributable to Dell Technologies Inc. — diluted $ 1.85  $ 7.99 
Non-GAAP adjustments:
Amortization of intangibles (a) 0.18  0.73 
Stock-based compensation 0.26  1.07 
Other corporate (income) expenses (b) —  (0.08)
Fair value adjustments on equity investments (c) —  (0.02)
Aggregate adjustment for income taxes (d) (0.04) (0.29)
Non-GAAP earnings per share attributable to Dell Technologies Inc. — diluted $ 2.25  $ 9.40 
____________________
(a)Amortization of intangibles represents an estimate for acquisitions completed as of May 2, 2025 and does not include estimates for potential acquisitions, if any, during fiscal 2026.
(b)Consists primarily of severance expenses, payroll taxes associated with stock-based compensation, facility action costs, transaction-related expenses, impairment charges, and incentive charges related to equity investments. Additionally, this consists of transaction related gains on sales of businesses that have been completed as of May 2, 2025 and does not include estimates for potential transactions, if any, during fiscal 2026. No estimate is included for severance expense as such expense cannot be reasonably estimated at this time.
(c)No estimates are included for potential fair value adjustments on strategic investments given the potential volatility of either gains or losses on those equity investments.
(d)The aggregate adjustment for income taxes is the estimated combined income tax effect for the adjustments shown above as well as an adjustment for discrete tax items. The company’s non-GAAP income tax is calculated using a fixed estimated annual tax rate.
16