Dell 8K Technologies Delivers Third Quarter Fiscal 2025 Financial Results | DELL 26 Nov 24

Exhibit 99.1

Dell Technologies Delivers Third Quarter Fiscal 2025 Financial Results

News summary

•Third quarter revenue of $24.4 billion, up 10% year over year

•Infrastructure Solutions Group (ISG) revenue of $11.4 billion, up 34% year over year, with servers and networking revenue of $7.4 billion, up 58%

•Client Solutions Group (CSG) revenue of $12.1 billion, down 1% year over year, with commercial client revenue up 3% at $10.1 billion

•Diluted earnings per share of $1.58, up 16% year over year, and non-GAAP diluted earnings per share of $2.15, up 14%

ROUND ROCK, Texas — Nov. 26, 2024

Full story

Dell Technologies (NYSE: DELL) announces financial results for its fiscal 2025 third quarter. Revenue was $24.4 billion, up 10% year over year. Operating income was $1.7 billion and non-GAAP operating income was $2.2 billion, both up 12% year over year. Diluted earnings per share was $1.58, and non-GAAP diluted earnings per share was $2.15, up 16% and 14% year over year, respectively.

“We continued to build on our AI leadership and momentum, delivering combined ISG and CSG revenue of $23.5 billion, up 13% year over year,” said Yvonne McGill, chief financial officer, Dell Technologies. “Our continued focus on profitability resulted in EPS growth that outpaced revenue growth, and we again delivered strong cash performance.”

Cash flow from operations was $1.6 billion, and Dell ended the quarter with $6.6 billion in cash and investments.

Third Quarter Fiscal 2025 Financial Results


	Three Months Ended					Nine Months Ended
	November 1, 2024		November 3, 2023		Change	November 1, 2024		November 3, 2023		Change
	(in millions, except per share amounts and percentages; unaudited)

Net revenue	$	24,366	$	22,251	10%	$	71,636	$	66,107	8%
Operating income	$	1,668	$	1,486	12%	$	3,930	$	3,720	6%
Net income	$	1,127	$	1,004	12%	$	2,923	$	2,037	43%
Change in cash from operating activities	$	1,553	$	2,152	(28)%	$	3,936	$	7,143	(45)%
Earnings per share - diluted	$	1.58	$	1.36	16%	$	4.07	$	2.78	46%


Non-GAAP operating income	$	2,199	$	1,964	12%	$	5,707	$	5,539	3%
Non-GAAP net income	$	1,540	$	1,389	11%	$	3,834	$	3,635	5%
Adjusted free cash flow	$	716	$	860	(17)%	$	2,623	$	4,597	(43)%

Non-GAAP earnings per share - diluted	$	2.15	$	1.88	14%	$	5.31	$	4.93	8%

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 (ISG) delivered record third-quarter revenue of $11.4 billion, up 34% year over year. Servers and networking revenue was $7.4 billion, up 58%, with demand growth across AI and traditional servers. Storage revenue was $4.0 billion, up 4%. Operating income was $1.5 billion.

“AI is a robust opportunity for us with no signs of slowing down,” said Jeff Clarke, vice chairman and chief operating officer, Dell Technologies. “Interest in our portfolio is at an all-time high, driving record AI server orders demand of $3.6 billion in Q3 and a pipeline that grew more than 50%, with growth across all customer types.”

Client Solutions Group (CSG) delivered third quarter revenue of $12.1 billion, down 1% year over year. Commercial client revenue was up 3% at $10.1 billion, and Consumer revenue was $2.0 billion, down 18%. Operating income was $694 million.

Operating Segments Results


	Three Months Ended							Nine Months Ended
	November 1, 2024			November 3, 2023			Change	November 1, 2024			November 3, 2023			Change
	(in millions, except percentages; unaudited)
Infrastructure Solutions Group (ISG):
Net revenue:
Servers and networking	$	7,364		$	4,656		58%	$	20,502		$	12,767		61%
Storage	4,004			3,843			4%	11,739			11,786			—%
Total ISG net revenue	$	11,368		$	8,499		34%	$	32,241		$	24,553		31%

Operating Income:
ISG operating income	$	1,508		$	1,069		41%	$	3,528		$	2,858		23%
% of ISG net revenue	13.3		%	12.6		%		10.9		%	11.6		%
% of total reportable segment operating income	68		%	54		%		62		%	51		%

Client Solutions Group (CSG):
Net revenue:
Commercial	$	10,138		$	9,835		3%	$	30,848		$	30,251		2%
Consumer	1,993			2,441			(18)%	5,664			6,950			(19)%
Total CSG net revenue	$	12,131		$	12,276		(1)%	$	36,512		$	37,201		(2)%

Operating Income:
CSG operating income	$	694		$	925		(25)%	$	2,193		$	2,786		(21)%
% of CSG net revenue	5.7		%	7.5		%		6.0		%	7.5		%
% of total reportable segment operating income	32		%	46		%		38		%	49		%

Conference call information

As previously announced, the company will hold a conference call to discuss its performance and financial guidance on Nov. 26 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 prior to financial guidance 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 financial guidance 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 © 2024 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 net income attributable to Dell Technologies Inc., 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.

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’ execution of its strategy; social and ethical issues relating to the use of new and evolving technologies; 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; adverse 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 2, 2024, 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.

DELL TECHNOLOGIES INC.

Condensed Consolidated Statements of Income and Related Financial Highlights

(in millions, except percentages; unaudited)


	Three Months Ended							Nine Months Ended
	November 1, 2024			November 3, 2023			Change	November 1, 2024			November 3, 2023			Change
Net revenue:
Products	18,290			16,233			13%	53,371			48,204			11%
Services	6,076			6,018			1%	18,265			17,903			2%
Total net revenue	24,366			22,251			10%	71,636			66,107			8%
Cost of net revenue:
Products	15,541			13,546			15%	45,386			39,923			14%
Services	3,518			3,557			(1)%	10,826			10,631			2%
Total cost of net revenue	19,059			17,103			11%	56,212			50,554			11%
Gross margin	5,307			5,148			3%	15,424			15,553			(1)%
Operating expenses:
Selling, general, and administrative	2,894			2,970			(3)%	9,206			9,748			(6)%
Research and development	745			692			8%	2,288			2,085			10%
Total operating expenses	3,639			3,662			(1)%	11,494			11,833			(3)%
Operating income	1,668			1,486			12%	3,930			3,720			6%
Interest and other, net	(276)			(306)			10%	(1,002)			(1,121)			11%
Income before income taxes	1,392			1,180			18%	2,928			2,599			13%
Income tax expense	265			176			51%	5			562			(99)%
Net income	1,127			1,004			12%	2,923			2,037			43%


Less: Net loss attributable to non-controlling interests	(5)			(2)			(150)%	(15)			(14)			(7)%

Net income attributable to Dell Technologies Inc.	$	1,132		$	1,006		13%	$	2,938		$	2,051		43%

Percentage of Total Net Revenue:
Gross margin	21.8		%	23.1		%		21.5		%	23.5		%
Selling, general, and administrative	11.9		%	13.3		%		12.8		%	14.7		%
Research and development	3.1		%	3.1		%		3.2		%	3.2		%
Operating expenses	15.0		%	16.4		%		16.0		%	17.9		%
Operating income	6.8		%	6.7		%		5.5		%	5.6		%
Income before income taxes	5.7		%	5.3		%		4.1		%	3.9		%
Net income	4.6		%	4.5		%		4.1		%	3.1		%

Income tax rate	19.0		%	14.9		%		0.2		%	21.6		%

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

DELL TECHNOLOGIES INC.

Condensed Consolidated Statements of Financial Position

(in millions; unaudited)


	November 1, 2024		February 2, 2024
ASSETS
Current assets:
Cash and cash equivalents	$	5,225	$	7,366

Accounts receivable, net of allowance of $62 and $71	11,189		9,343

Short-term financing receivables, net of allowance of $74 and $79	5,001		4,643
Inventories	6,652		3,622
Other current assets	9,306		10,973
Current assets held for sale	662		—
Total current assets	38,035		35,947
Property, plant, and equipment, net	6,327		6,432
Long-term investments	1,312		1,316
Long-term financing receivables, net of allowance of $70 and $91	5,849		5,877
Goodwill	19,243		19,700
Intangible assets, net	5,147		5,701

Other non-current assets	6,038		7,116
Total assets	$	81,951	$	82,089

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt	$	5,612	$	6,982
Accounts payable	23,400		19,389

Accrued and other	6,490		6,805
Short-term deferred revenue	13,787		15,318
Current liabilities held for sale	211		—
Total current liabilities	49,500		48,494
Long-term debt	19,410		19,012
Long-term deferred revenue	12,424		13,827
Other non-current liabilities	2,807		3,065
Total liabilities	84,141		84,398

Stockholders’ equity (deficit):
Common stock and capital in excess of $0.01 par value	8,951		8,926
Treasury stock at cost	(7,747)		(5,900)
Accumulated deficit	(2,669)		(4,630)
Accumulated other comprehensive loss	(820)		(800)
Total Dell Technologies Inc. stockholders’ equity (deficit)	(2,285)		(2,404)
Non-controlling interests	95		95
Total stockholders’ equity (deficit)	(2,190)		(2,309)
Total liabilities and stockholders’ equity	$	81,951	$	82,089

DELL TECHNOLOGIES INC.

Condensed Consolidated Statements of Cash Flows

(in millions; unaudited)


	Three Months Ended				Nine Months Ended
	November 1, 2024		November 3, 2023		November 1, 2024		November 3, 2023
Cash flows from operating activities:
Net income	$	1,127	$	1,004	$	2,923	$	2,037
Adjustments to reconcile net income to net cash provided by operating activities:	426		1,148		1,013		5,106
Change in cash from operating activities	1,553		2,152		3,936		7,143
Cash flows from investing activities:
Purchases of investments	(19)		(30)		(83)		(143)
Maturities and sales of investments	121		23		337		150
Capital expenditures and capitalized software development costs	(639)		(704)		(1,917)		(2,029)
Acquisition of businesses and assets, net	—		(127)		—		(127)

Other	13		13		126		35
Change in cash from investing activities	(524)		(825)		(1,537)		(2,114)
Cash flows from financing activities:

Proceeds from the issuance of common stock	—		4		1		8
Repurchases of common stock	(429)		(702)		(1,854)		(1,202)
Repurchases of common stock for employee tax withholdings	(25)		(42)		(560)		(354)
Payments of dividends and dividend equivalents	(312)		(266)		(964)		(811)
Proceeds from debt	3,680		2,249		8,613		6,904
Repayments of debt	(3,200)		(2,684)		(9,594)		(9,766)
Debt-related costs and other, net	(29)		(5)		(66)		(54)
Change in cash from financing activities	(315)		(1,446)		(4,424)		(5,275)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash	19		(83)		(78)		(200)
Change in cash, cash equivalents, and restricted cash	733		(202)		(2,103)		(446)
Cash, cash equivalents, and restricted cash at beginning of the period	4,671		8,650		7,507		8,894
Cash, cash equivalents, and restricted cash at end of the period	$	5,404	$	8,448	$	5,404	$	8,448

DELL TECHNOLOGIES INC.

Segment Information

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


	Three Months Ended							Nine Months Ended
	November 1, 2024			November 3, 2023			Change	November 1, 2024			November 3, 2023			Change
Infrastructure Solutions Group (ISG):
Net revenue:
Servers and networking	$	7,364		$	4,656		58%	$	20,502		$	12,767		61%
Storage	4,004			3,843			4%	11,739			11,786			—%
Total ISG net revenue	$	11,368		$	8,499		34%	$	32,241		$	24,553		31%

Operating Income:
ISG operating income	$	1,508		$	1,069		41%	$	3,528		$	2,858		23%
% of ISG net revenue	13.3		%	12.6		%		10.9		%	11.6		%
% of total reportable segment operating income	68		%	54		%		62		%	51		%

Client Solutions Group (CSG):
Net revenue:
Commercial	$	10,138		$	9,835		3%	$	30,848		$	30,251		2%
Consumer	1,993			2,441			(18)%	5,664			6,950			(19)%
Total CSG net revenue	$	12,131		$	12,276		(1)%	$	36,512		$	37,201		(2)%

Operating Income:
CSG operating income	$	694		$	925		(25)%	$	2,193		$	2,786		(21)%
% of CSG net revenue	5.7		%	7.5		%		6.0		%	7.5		%
% of total reportable segment operating income	32		%	46		%		38		%	49		%

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

DELL TECHNOLOGIES INC.

Segment Information

(in millions, except percentages; unaudited; continued)


	Three Months Ended				Nine Months Ended
	November 1, 2024		November 3, 2023		November 1, 2024		November 3, 2023
Reconciliation to consolidated net revenue:
Reportable segment net revenue	$	23,499	$	20,775	$	68,753	$	61,754
Other businesses (a)	867		1,474		2,882		4,345
Unallocated transactions (b)	—		2		1		8

Total consolidated net revenue	$	24,366	$	22,251	$	71,636	$	66,107

Reconciliation to consolidated operating income:
Reportable segment operating income	$	2,202	$	1,994	$	5,721	$	5,644
Other businesses (a)	(3)		(32)		(14)		(112)
Unallocated transactions (b)	—		2		—		7

Amortization of intangibles (c)	(168)		(207)		(504)		(623)

Stock-based compensation expense (d)	(198)		(227)		(599)		(675)
Other corporate expenses (e)	(165)		(44)		(674)		(521)
Total consolidated operating income	$	1,668	$	1,486	$	3,930	$	3,720

_________________

(a)Other businesses consists of: 1) Dell’s resale of standalone VMware LLC, formerly 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)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 consist 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.

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. - 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 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.

DELL TECHNOLOGIES INC.

Selected Financial Measures

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


	Three Months Ended							Nine Months Ended
	November 1, 2024			November 3, 2023			Change	November 1, 2024			November 3, 2023			Change
Net revenue	$	24,366		$	22,251		10%	$	71,636		$	66,107		8%
Non-GAAP gross margin	$	5,437		$	5,276		3%	$	15,848		$	15,976		(1)%
% of net revenue	22.3		%	23.7		%		22.1		%	24.2		%
Non-GAAP operating expenses	$	3,238		$	3,312		(2)%	$	10,141		$	10,437		(3)%
% of net revenue	13.3		%	14.9		%		14.1		%	15.8		%
Non-GAAP operating income	$	2,199		$	1,964		12%	$	5,707		$	5,539		3%
% of net revenue	9.0		%	8.8		%		8.0		%	8.4		%
Non-GAAP net income	$	1,540		$	1,389		11%	$	3,834		$	3,635		5%
% of net revenue	6.3		%	6.2		%		5.4		%	5.5		%


Non-GAAP earnings per share - diluted	$	2.15		$	1.88		14%	$	5.31		$	4.93		8%

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

DELL TECHNOLOGIES INC.

Reconciliation of Selected Non-GAAP Financial Measures

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


	Three Months Ended					Nine Months Ended
	November 1, 2024		November 3, 2023		Change	November 1, 2024		November 3, 2023		Change





Gross margin	$	5,307	$	5,148	3%	$	15,424	$	15,553	(1)%
Non-GAAP adjustments:
Amortization of intangibles	60		84			179		247


Stock-based compensation expense	39		37			115		112
Other corporate expenses	31		7			130		64
Non-GAAP gross margin	$	5,437	$	5,276	3%	$	15,848	$	15,976	(1)%

Operating expenses	$	3,639	$	3,662	(1)%	$	11,494	$	11,833	(3)%
Non-GAAP adjustments:
Amortization of intangibles	(108)		(123)			(325)		(376)


Stock-based compensation expense	(159)		(190)			(484)		(563)
Other corporate expenses	(134)		(37)			(544)		(457)
Non-GAAP operating expenses	$	3,238	$	3,312	(2)%	$	10,141	$	10,437	(3)%

Operating income	$	1,668	$	1,486	12%	$	3,930	$	3,720	6%
Non-GAAP adjustments:
Amortization of intangibles	168		207			504		623


Stock-based compensation expense	198		227			599		675
Other corporate expenses	165		44			674		521
Non-GAAP operating income	$	2,199	$	1,964	12%	$	5,707	$	5,539	3%

Net income	$	1,127	$	1,004	12%	$	2,923	$	2,037	43%
Non-GAAP adjustments:
Amortization of intangibles	168		207			504		623


Stock-based compensation expense	198		227			599		675
Other corporate expenses	166		36			665		566
Fair value adjustments on equity investments	(46)		(8)			(21)		36
Aggregate adjustment for income taxes (a)	(73)		(77)			(836)		(302)
Non-GAAP net income	$	1,540	$	1,389	11%	$	3,834	$	3,635	5%

____________________

(a) Beginning in Fiscal 2025, our non-GAAP income tax is calculated using a fixed estimated annual tax rate.

DELL TECHNOLOGIES INC.

Reconciliation of Selected Non-GAAP Financial Measures

(unaudited; continued)


	Three Months Ended						Nine Months Ended
	November 1, 2024		November 3, 2023		Change		November 1, 2024		November 3, 2023		Change


Earnings per share attributable to Dell Technologies Inc. — diluted	$	1.58	$	1.36	16	%	$	4.07	$	2.78	46	%
Non-GAAP adjustments:
Amortization of intangibles	0.23		0.28				0.70		0.84


Stock-based compensation expense	0.28		0.31				0.83		0.91
Other corporate expenses	0.23		0.04				0.92		0.77
Fair value adjustments on equity investments	(0.06)		(0.01)				(0.03)		0.05
Aggregate adjustment for income taxes (a)	(0.10)		(0.10)				(1.16)		(0.41)
Total non-GAAP adjustments attributable to non-controlling interests	(0.01)		—				(0.02)		(0.01)
Non-GAAP earnings per share attributable to Dell Technologies Inc. — diluted	$	2.15	$	1.88	14	%	$	5.31	$	4.93	8	%

____________________

(a) Beginning in Fiscal 2025, our non-GAAP income tax is calculated using a fixed estimated annual tax rate.

DELL TECHNOLOGIES INC.

Reconciliation of Selected Non-GAAP Financial Measures

(in millions, except percentages; unaudited; continued)


	Three Months Ended						Nine Months Ended
	November 1, 2024		November 3, 2023		Change		November 1, 2024		November 3, 2023		Change


Cash flow from operations	$	1,553	$	2,152	(28)	%	$	3,936	$	7,143	(45)	%
Non-GAAP adjustments:


Capital expenditures and capitalized software development costs, net (a)	(639)		(704)				(1,861)		(2,026)
Free cash flow	$	914	$	1,448	(37)	%	$	2,075	$	5,117	(59)	%

Free cash flow	$	914	$	1,448	(37)	%	$	2,075	$	5,117	(59)	%
Non-GAAP adjustments:
Financing receivables (b)	(233)		(575)				419		(445)
Equipment under operating leases (c)	35		(13)				129		(75)
Adjusted free cash flow	$	716	$	860	(17)	%	$	2,623	$	4,597	(43)	%

____________________

(a) Capital expenditures and capitalized software development costs is net of proceeds from sales of facilities, land, and other assets.

(b) Financing receivables represent the operating cash flow impact from the change in DFS financing receivables.

(c) Equipment under operating leases represents the net change of capital expenditures and depreciation expense for DFS leases and contractually embedded leases identified within flexible consumption arrangements.

Dell (DELL) 8-KDell Technologies Delivers Third Quarter Fiscal 2025 Financial Results