DELL TECHNOLOGIES INC.
| ||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||
| GAAP |
| Amortization of
|
| Impact of
|
| Transaction-
|
| Stock-based
|
| Other
|
| Fair value
|
| Aggregate
|
| Non-
| |||||||||||
Net income | $ | 416 |
|
| 1,074 |
|
| 112 |
|
| 120 |
|
| 376 |
|
| 368 |
|
| (34) |
|
| (748) |
|
| $ | 1,684 |
|
Less: Net income attributable to non-controlling
| 8 |
|
| 76 |
|
| 6 |
|
| 32 |
|
| 65 |
|
| 45 |
|
| — |
|
| (61) |
|
| 171 |
| ||
Net income attributable to Dell Technologies Inc.
| 408 |
|
| 998 |
|
| 106 |
|
| 88 |
|
| 311 |
|
| 323 |
|
| (34) |
|
| (687) |
|
| 1,513 |
| ||
Incremental dilution from VMware, Inc.
| (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (8) |
| |||||||||
Net income attributable to Dell Technologies Inc.
| $ | 405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $ | 1,505 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Earnings per share - basic | $ | 0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $ | 2.06 |
| |||||||
Earnings per share - diluted | $ | 0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $ | 2.00 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Weighted-average shares outstanding - basic | 734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 734 |
| |||||||||
Weighted-average shares outstanding - diluted | 754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 754 |
| |||||||||
_________________ |
|
|
(a) | Net income attributable to non-controlling interests is calculated by multiplying the minority interest percentage of VMware, Inc., Pivotal Software, Inc., and
|
(b) | Incremental dilution from VMware, Inc. attributable to Dell Technologies Inc. represents the impact of VMware, Inc.'s dilutive securities on the diluted earnings per
|