Dell Technologies Inc. (DELL) [Rocket]

In millions, except per share items	Feb-03-23	Jan-28-22	Jan-29-21	Jan-31-20	Feb-01-19	Feb-02-18	Feb-03-17	Jan-29-16
Revenues	102,301	101,197	94,224	92,154	90,621	79,040	62,164	50,911
Revenue growth	1.1%	7.4%	2.2%	1.7%	14.7%	27.1%	22.1%	-6.0%
Cost of goods sold	79,615	79,306	64,807	63,221	65,568	58,503	48,515	42,524
Gross profit	22,686	21,891	29,417	28,933	25,053	20,537	13,649	8,387
Gross margin	22.2%	21.6%	31.2%	31.4%	27.6%	26.0%	22.0%	16.5%
Selling, general and administrative	14,167	14,687	18,998	21,319	20,640	18,569	13,403	7,850
Research and development	2,782	2,580	5,275	4,992	4,604	4,384	2,636	1,051
EBITA	5,777	4,664	8,544	7,022	5,909	4,584	1,310	1,486
EBITA margin	5.6%	4.6%	9.1%	7.6%	6.5%	5.8%	2.1%	2.9%
Amortization of intangibles			3,400	4,400	6,100	7,000	3,700	2,000
EBIT	5,777	4,664	5,144	2,622	-191	-2,416	-2,390	-514
EBIT margin	5.6%	4.6%	5.5%	2.8%	-0.2%	-3.1%	-3.8%	-1.0%
Pre-tax income	3,228	5,929	3,670	-4	-2,361	-4,769	-4,494	-1,286
Income taxes	803	981	165	-5,533	-180	-1,843	-1,420	-118
Tax rate	24.9%	16.5%	4.5%	138325.0%	7.6%	38.6%	31.6%	9.2%
Earnings from continuing ops	2,442	4,798	3,415	-917	-2,490	-4,692	-6,157	-2,336
Earnings from discontinued ops		765					1,916	64
Net income	2,442	5,563	3,415	-917	-2,490	-4,692	-4,241	-2,272
Net margin	2.4%	5.5%	3.6%	-1.0%	-2.7%	-5.9%	-6.8%	-4.5%

Diluted EPS			$4.45	($1.22)	($3.19)	($6.09)	($8.96)	($5.77)
Shares outstanding (diluted)			767	751	781	770	687	405

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.