Upgrade to SI Premium - Free Trial

Dynatrace Reports Third Quarter Fiscal Year 2024 Financial Results

February 8, 2024 6:30 AM

Exceeds high end of guidance across all Q3 metrics

Delivers ARR growth of 21% year-over-year on a constant currency basis

Achieves GAAP Operating Margin of 10% and Non-GAAP Operating Margin of 29%

WALTHAM, Mass.--(BUSINESS WIRE)-- Dynatrace (NYSE: DT), the leader in unified observability and security, today announced financial results for the third quarter of fiscal 2024 ended December 31, 2023.

"Our Q3 results of balanced growth, profitability, and free cash flow reflect our continued ability to execute successfully in a dynamic market,” said Rick McConnell, Chief Executive Officer. “As customers look to address the business challenges of modern cloud environments, they are coming to Dynatrace for a more comprehensive observability architecture that enables them to drive innovation, optimize costs, and mitigate risk. Our contextual analytics, hypermodal AI, and automation differentiate the Dynatrace platform in the market and provide us with a powerful advantage to capture the opportunity ahead of us.”

Third Quarter Fiscal 2024 and Other Recent Business Highlights:

All growth rates are compared to the third quarter of fiscal 2023, unless otherwise noted.

Financial Highlights:

Business Highlights:

____________________
1 Gartner, Voice of the Customer for Application Performance Monitoring and Observability, 29 December 2023.

Gartner® and Gartner Peer Insights™ are trademarks of Gartner, Inc. and/or its affiliates. All rights reserved.

Gartner® Peer Insights™ content consists of the opinions of individual end users based on their own experiences, and should not be construed as statements of fact, nor do they represent the views of Gartner or its affiliates. Gartner does not endorse any vendor, product or service depicted in this content nor makes any warranties, expressed or implied, with respect to this content, about its accuracy or completeness, including any warranties of merchantability or fitness for a particular purpose.

Third Quarter 2024 Financial Highlights

(Unaudited – In thousands, except per share data)

Three Months Ended

December 31,

2023

2022

Key Operating Metric:

Annual recurring revenue

$

1,425,284

$

1,162,591

Year-over-Year Increase

23

%

Year-over-Year Increase - constant currency (*)

21

%

Revenue:

Total revenue

$

365,096

$

297,456

Year-over-Year Increase

23

%

Year-over-Year Increase - constant currency (*)

21

%

Subscription revenue

$

348,294

$

279,152

Year-over-Year Increase

25

%

Year-over-Year Increase - constant currency (*)

23

%

GAAP Financial Measures:

GAAP income from operations

$

35,720

$

33,887

GAAP operating margin

10

%

11

%

GAAP net income

$

42,691

$

15,026

GAAP net income per share - diluted

$

0.14

$

0.05

GAAP shares outstanding - diluted

299,246

291,228

Net cash provided by operating activities

$

75,657

$

61,962

Non-GAAP Financial Measures:

Non-GAAP income from operations (*)

$

104,636

$

80,653

Non-GAAP operating margin (*)

29

%

27

%

Non-GAAP net income (*)

$

96,184

$

73,469

Non-GAAP net income per share - diluted (*)

$

0.32

$

0.25

Non-GAAP shares outstanding - diluted (*)

299,246

291,228

Free Cash Flow (*)

$

67,357

$

57,574

* Use of Non-GAAP Financial Measures

In our earnings press releases, conference calls, slide presentations, and webcasts, we may use or discuss non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements. Our earnings press releases containing such non-GAAP reconciliations can be found in the Investor Relations section of our website at ir.dynatrace.com.

Financial Outlook

Based on information available as of February 8, 2024, Dynatrace is issuing guidance for the fourth quarter and updating guidance for full year fiscal 2024 in the table below.

This guidance reflects foreign exchange rates as of January 31, 2024. We now expect foreign exchange to be a tailwind of approximately $10 million on ARR and approximately $13 million on revenue for fiscal 2024. Given recent weakening in the U.S. dollar, this represents an incremental tailwind of approximately $15 million to ARR and $6 million to revenue for the full year when compared to our prior guidance.

Growth rates for ARR, Total revenue, and Subscription revenue are presented in constant currency to provide better visibility into the underlying growth of the business.

All growth rates below are compared to the fourth quarter and full year of fiscal 2023.

(In millions, except per share data)

Q4 Fiscal 2024

Guidance

Total revenue

$372 - $377

As reported

18% - 20%

Constant currency

18% - 19%

Subscription revenue

$353 - $358

As reported

20% - 22%

Constant currency

20% - 21%

Non-GAAP income from operations

$85 - $90

Non-GAAP operating margin

23% - 24%

Non-GAAP net income

$79 - $84

Non-GAAP net income per diluted share

$0.26 - $0.28

Diluted weighted average shares outstanding

300 - 301

(In millions, except per share data)

Current Guidance

Fiscal 2024

Prior Guidance

Fiscal 2024*

Guidance Change

at Midpoint**

Total ARR

$1,485 - $1,495

$1,480 - $1,490

$5

As reported

19% - 20%

19% - 20%

— bps

Constant currency

18% - 19%

19% - 20%

(100) bps

Total revenue

$1,422 - $1,427

$1,409 - $1,419

$11

As reported

23%

22%

100 bps

Constant currency

22%

21% - 22%

50 bps

Subscription revenue

$1,352 - $1,357

$1,334 - $1,344

$16

As reported

25%

23% - 24%

150 bps

Constant currency

24%

22% - 23%

150 bps

Non-GAAP income from operations

$388 - $393

$377 - $386

$9

Non-GAAP operating margin

27.25% - 27.5%

27%

50 bps

Non-GAAP net income

$348 - $353

$328 - $337

$18

Non-GAAP net income per diluted share

$1.16 - $1.18

$1.09 - $1.12

$0.06

Diluted weighted average shares outstanding

299 - 300

300 - 301

(1)

Free cash flow

$330 - $335

$313 - $320

$16

Free cash flow margin

23%

22% - 23%

50 bps

*Prior guidance was issued on November 2, 2023.

**Changes in our guidance metrics are rounded to the nearest 50 bps.

Reconciliations of non-GAAP income from operations, non-GAAP net income, non-GAAP net income per diluted share and free cash flow guidance to the most directly comparable GAAP measures are not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures; in particular, the measures and effects of share-based compensation expense, employer taxes and tax deductions specific to equity compensation awards that are directly impacted by future hiring, turnover and retention needs, as well as unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.

Conference Call and Webcast Information

Dynatrace will host a conference call and live webcast to discuss its results and business outlook for investors and analysts at 8:00 a.m. Eastern Time today, February 8, 2024. To access the conference call from the U.S. and Canada, dial (866) 405-1247, or internationally, dial (201) 689-8045 with conference ID# 13743643. The call will also be available live via webcast on the company’s website, ir.dynatrace.com.

An audio replay of the call will also be available until 11:59 p.m. Eastern Time on February 22, 2024, by dialing (877) 660-6853 from the U.S. or Canada, or for international callers by dialing (201) 612-7415 and entering conference ID# 13743643. In addition, an archived webcast will be available at ir.dynatrace.com.

We announce material financial information to our investors using our Investor Relations website, press releases, SEC filings and public conference calls and webcasts. We also use these channels to disclose information about the company, our planned financial and other announcements, attendance at upcoming investor and industry conferences, and for complying with our disclosure obligations under Regulation FD.

Non-GAAP Financial Measures & Key Metrics

In addition to disclosing financial measures prepared in accordance with GAAP, this press release and the accompanying tables contain certain non-GAAP financial measures.

Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. Dynatrace considers these non-GAAP financial measures to be important because they provide useful indicators of its performance and liquidity measures. These are key measures used by our management and board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short and long-term operational plans. In addition, investors often use similar measures to evaluate the performance of a company. Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company’s operating performance. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP financial measures presented by other companies. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements.

Dynatrace presents constant currency amounts for Revenue and Annual Recurring Revenue to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. Dynatrace provides this non-GAAP financial information to aid investors in better understanding our performance.

Annual Recurring Revenue (ARR) is defined as the daily revenue of all subscription agreements that are actively generating revenue as of the last day of the reporting period multiplied by 365. We exclude from our calculation of Total ARR any revenues derived from month-to-month agreements and/or product usage overage billings.

Constant Currency amounts for ARR, Total Revenue and Subscription Revenue are presented to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign exchange rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars using the average exchange rates from the comparative period rather than the actual exchange rates in effect during the respective periods. All growth comparisons relate to the corresponding period in the last fiscal year.

Dollar-Based Gross Retention Rate is defined as the ARR from all customers as of one year prior, less contraction and customer churn, divided by the total ARR from one year prior. This metric reflects the percentage of ARR from all customers as of the year prior that has been retained.

Dollar-Based Net Retention Rate (NRR) is defined as the Dynatrace ARR at the end of a reporting period for the cohort of Dynatrace accounts as of one year prior to the date of calculation, divided by the Dynatrace ARR one year prior to the date of calculation for that same cohort. Our dollar-based net retention rate reflects customer renewals, expansion, contraction and churn, and excludes the benefit of Dynatrace ARR resulting from the conversion of Classic products to the Dynatrace platform. Effective the first quarter of fiscal year 2023, we began to exclude the headwind associated with the Dynatrace perpetual license ARR given diminishing impact of perpetual license ARR. We believe that eliminating the perpetual license headwind results in a dollar-based net retention rate metric that better reflects Dynatrace’s ability to expand existing customer relationships. Dollar-based net retention rate is presented on a constant currency basis.

Dynatrace Customers are defined as accounts, as identified by a unique account identifier, that generate at least $10,000 of Dynatrace ARR as of the reporting date. In infrequent cases, a single large organization may comprise multiple customer accounts when there are distinct divisions, departments or subsidiaries that operate and make purchasing decisions independently from the parent organization. In cases where multiple customer accounts exist under a single organization, each customer account is counted separately based on a mutually exclusive accounting of ARR.

Free Cash Flow is defined as net cash provided by (used in) operating activities less capital expenditures (reflected as "purchase of property and equipment" and "capitalized software additions" in our financial statements).

About Dynatrace

Dynatrace exists to make the world's software work perfectly. Our unified platform combines broad and deep observability and continuous runtime application security with the most advanced AIOps to provide answers and intelligent automation from data at an enormous scale. This enables innovators to modernize and automate cloud operations, deliver software faster and more securely, and ensure flawless digital experiences. That's why the world's largest organizations trust the Dynatrace® platform to accelerate digital transformation.

Cautionary Language Concerning Forward-Looking Statements

This press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding management’s expectations related to platform innovation, the Runecast acquisition (which is subject to customary closing conditions and expected to close later in Dynatrace's fourth quarter which ends on March 31, 2024), partnerships, and business outlook, including our financial guidance for the fourth quarter and full year of fiscal 2024. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as “will,” “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, our ability to maintain our revenue growth rates in future periods; market adoption of our product offerings; continued demand for, and spending on, our solutions; our ability to innovate and develop solutions that meet customer needs, including through Davis AI; the ability of our platform and solutions to effectively interoperate with customers’ IT infrastructures; our ability to acquire new customers and retain and expand our relationships with existing customers; our ability to expand our sales and marketing capabilities; our ability to compete; our ability to maintain successful relationships with partners; security breaches, other security incidents and any real or perceived errors, failures, defects or vulnerabilities in our solutions; our ability to protect our intellectual property; our ability to hire and retain necessary qualified employees to grow our business and expand our operations; our ability to successfully complete acquisitions and to integrate newly acquired businesses and offerings; the effect on our business of the macroeconomic environment, associated global economic conditions and geopolitical disruption; and other risks set forth under the caption “Risk Factors” in our Form 10-Q filed on February 8, 2024 and our other SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

DYNATRACE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited – In thousands, except per share data)

Three Months Ended

December 31,

Nine Months Ended

December 31,

2023

2022

2023

2022

Revenue:

Subscription

$

348,294

$

279,152

$

999,245

$

790,016

Service

16,802

18,304

50,437

54,039

Total revenue

365,096

297,456

1,049,682

844,055

Cost of revenue:

Cost of subscription

46,888

36,891

134,584

105,393

Cost of service

16,744

15,044

47,961

46,264

Amortization of acquired technology

4,237

3,889

12,035

11,669

Total cost of revenue

67,869

55,824

194,580

163,326

Gross profit

297,227

241,632

855,102

680,729

Operating expenses:

Research and development (1)

80,102

54,531

220,468

156,847

Sales and marketing (1)

132,723

112,292

385,445

323,313

General and administrative (1)

43,232

34,354

127,075

107,485

Amortization of other intangibles

5,451

6,573

16,838

19,719

Restructuring and other

(1

)

(5

)

(1

)

(15

)

Total operating expenses

261,507

207,745

749,825

607,349

Income from operations

35,720

33,887

105,277

73,380

Interest income (expense), net

10,605

(4,787

)

26,260

(7,475

)

Other (expense) income, net

(3,901

)

1,617

(6,724

)

(1,847

)

Income before income taxes

42,424

30,717

124,813

64,058

Income tax benefit (expense)

267

(15,691

)

(8,125

)

(36,392

)

Net income

$

42,691

$

15,026

$

116,688

$

27,666

Net income per share:

Basic

$

0.14

$

0.05

$

0.40

$

0.10

Diluted

$

0.14

$

0.05

$

0.39

$

0.10

Weighted average shares outstanding:

Basic

294,869

287,957

293,295

287,120

Diluted

299,246

291,228

298,335

290,803

(1) Prior period results have been updated to allocate depreciation expense to operating expenses based upon location and headcount.

UNAUDITED SHARE-BASED COMPENSATION

Three Months Ended

December 31,

Nine Months Ended

December 31,

2023

2022

2023

2022

Cost of revenue

$

6,975

$

4,285

$

19,660

$

13,410

Research and development

18,678

11,057

50,119

29,339

Sales and marketing

15,947

13,385

48,823

37,399

General and administrative

13,222

6,777

34,696

24,705

Total share-based compensation

$

54,822

$

35,504

$

153,298

$

104,853

DYNATRACE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

December 31,

2023

March 31,

2023

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

782,649

$

555,348

Accounts receivable, net

361,653

442,518

Deferred commissions, current

90,059

83,029

Prepaid expenses and other current assets

52,301

37,289

Total current assets

1,286,662

1,118,184

Property and equipment, net

49,408

53,576

Operating lease right-of-use assets, net

65,895

68,074

Goodwill

1,312,691

1,281,812

Other intangible assets, net

54,118

63,599

Deferred tax assets, net

129,119

79,822

Deferred commissions, non-current

79,724

86,232

Other assets

21,596

14,048

Total assets

$

2,999,213

$

2,765,347

Liabilities and shareholders' equity

Current liabilities:

Accounts payable

$

13,230

$

21,953

Accrued expenses, current

171,929

188,380

Deferred revenue, current

757,141

811,058

Operating lease liabilities, current

16,288

15,652

Total current liabilities

958,588

1,037,043

Deferred revenue, non-current

38,508

34,423

Accrued expenses, non-current

29,918

29,212

Operating lease liabilities, non-current

58,002

59,520

Deferred tax liabilities

321

280

Total liabilities

1,085,337

1,160,478

Shareholders' equity:

Common shares, $0.001 par value, 600,000,000 shares authorized, 295,777,477 and 290,411,108 shares issued and outstanding at December 31, 2023 and March 31, 2023, respectively

296

290

Additional paid-in capital

2,186,766

1,989,797

Accumulated deficit

(236,701

)

(353,389

)

Accumulated other comprehensive loss

(36,485

)

(31,829

)

Total shareholders' equity

1,913,876

1,604,869

Total liabilities and shareholders' equity

$

2,999,213

$

2,765,347

DYNATRACE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited – In thousands)

Nine Months Ended

December 31,

2023

2022

Cash flows from operating activities:

Net income

$

116,688

$

27,666

Adjustments to reconcile net income to cash provided by operations:

Depreciation

11,781

9,012

Amortization

29,067

31,566

Share-based compensation

153,298

104,853

Deferred income taxes

(49,579

)

2,057

Loss on extinguishment of debt

5,925

Other

7,016

3,114

Net change in operating assets and liabilities:

Accounts receivable

83,444

40,314

Deferred commissions

874

(17,198

)

Prepaid expenses and other assets

(27,437

)

29,616

Accounts payable and accrued expenses

(24,022

)

19,365

Operating leases, net

1,253

(36

)

Deferred revenue

(55,946

)

(21,796

)

Net cash provided by operating activities

246,437

234,458

Cash flows from investing activities:

Purchase of property and equipment

(16,662

)

(15,625

)

Capitalized software additions

(4,655

)

Acquisition of a business, net of cash acquired

(32,297

)

Net cash used in investing activities

(53,614

)

(15,625

)

Cash flows from financing activities:

Repayment of term loans

(281,125

)

Debt issuance costs

(1,949

)

Proceeds from employee stock purchase plan

19,472

17,806

Proceeds from exercise of stock options

24,205

15,102

Equity repurchases

(15

)

Net cash provided by (used in) financing activities

43,677

(250,181

)

Effect of exchange rates on cash and cash equivalents

(9,199

)

(9,168

)

Net increase (decrease) in cash and cash equivalents

227,301

(40,516

)

Cash and cash equivalents, beginning of period

555,348

462,967

Cash and cash equivalents, end of period

$

782,649

$

422,451

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except percentages)

Three Months Ended December 31, 2023

GAAP

Share-based

compensation

Employer

payroll taxes

on employee

stock

transactions

Amortization

of other

intangibles

Restructuring

& other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

67,869

$

(6,975

)

$

(284

)

$

(4,237

)

$

$

56,373

Gross profit

297,227

6,975

284

4,237

308,723

Gross margin

81

%

85

%

Research and development

80,102

(18,678

)

(1,196

)

60,228

Sales and marketing

132,723

(15,947

)

(1,029

)

201

115,948

General and administrative

43,232

(13,222

)

(360

)

(1,739

)

27,911

Amortization of other intangibles

5,451

(5,451

)

Restructuring and other

(1

)

1

Income from operations

$

35,720

$

54,822

$

2,869

$

9,688

$

1,537

$

104,636

Operating margin

10

%

29

%

Three Months Ended December 31, 2022

GAAP

Share-based

compensation

Employer

payroll taxes

on employee

stock

transactions

Amortization

of other

intangibles

Restructuring

& other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

55,824

$

(4,285

)

$

(114

)

$

(3,889

)

$

$

47,536

Gross profit

241,632

4,285

114

3,889

249,920

Gross margin

81

%

84

%

Research and development (1)

54,531

(11,057

)

(329

)

43,145

Sales and marketing (1)

112,292

(13,385

)

(297

)

98,610

General and administrative (1)

34,354

(6,777

)

(68

)

3

27,512

Amortization of other intangibles

6,573

(6,573

)

Restructuring and other

(5

)

5

Income from operations

$

33,887

$

35,504

$

808

$

10,462

$

(8

)

$

80,653

Operating margin

11

%

27

%

(1) Prior period results have been updated to allocate depreciation expense to operating expenses based upon location and headcount.

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except per share data)

Three Months Ended

December 31,

2023

2022

Non-GAAP net income:

Net income

$

42,691

$

15,026

Income tax (benefit) expense

(267

)

15,691

Non-GAAP effective cash tax

(18,516

)

(9,080

)

Interest (income) expense, net

(10,605

)

4,787

Cash received from interest, net

10,064

1,896

Share-based compensation

54,822

35,504

Employer payroll taxes on employee stock transactions

2,869

808

Amortization of other intangibles

5,451

6,573

Amortization of acquired technology

4,237

3,889

Transaction, restructuring, and other

1,537

(8

)

Loss (gain) on currency translation

3,901

(1,617

)

Non-GAAP net income

$

96,184

$

73,469

Share count:

Weighted-average shares outstanding - basic

294,869

287,957

Weighted-average shares outstanding - diluted

299,246

291,228

Shares used in non-GAAP per share calculations:

Weighted-average shares outstanding - basic

294,869

287,957

Weighted-average shares outstanding - diluted

299,246

291,228

Non-GAAP net income per share:

Net income per share - basic

$

0.14

$

0.05

Net income per share - diluted

$

0.14

$

0.05

Non-GAAP net income per share - basic

$

0.33

$

0.26

Non-GAAP net income per share - diluted

$

0.32

$

0.25

Three Months Ended

December 31,

2023

2022

Free Cash Flow:

Net cash provided by operating activities

$

75,657

$

61,962

Purchase of property and equipment

(3,645

)

(4,388

)

Capitalized software additions

(4,655

)

Free Cash Flow

$

67,357

$

57,574

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except percentages)

Nine Months Ended December 31, 2023

GAAP

Share-based

compensation

Employer

payroll taxes

on employee

stock

transactions

Amortization

of other

intangibles

Restructuring

& other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

194,580

$

(19,660

)

$

(1,516

)

$

(12,035

)

$

$

161,369

Gross profit

855,102

19,660

1,516

12,035

888,313

Gross margin

81

%

85

%

Research and development

220,468

(50,119

)

(4,391

)

165,958

Sales and marketing

385,445

(48,823

)

(3,341

)

399

333,680

General and administrative

127,075

(34,696

)

(1,125

)

(5,725

)

85,529

Amortization of other intangibles

16,838

(16,838

)

Restructuring and other

(1

)

1

Income from operations

$

105,277

$

153,298

$

10,373

$

28,873

$

5,325

$

303,146

Operating margin

10

%

29

%

Nine Months Ended December 31, 2022

GAAP

Share-based

compensation

Employer

payroll taxes

on employee

stock

transactions

Amortization

of other

intangibles

Restructuring

& other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

163,326

$

(13,410

)

$

(526

)

$

(11,669

)

$

(380

)

$

137,341

Gross profit

680,729

13,410

526

11,669

380

706,714

Gross margin

81

%

84

%

Research and development (1)

156,847

(29,339

)

(1,259

)

126,249

Sales and marketing (1)

323,313

(37,399

)

(1,195

)

284,719

General and administrative (1)

107,485

(24,705

)

(510

)

(380

)

81,890

Amortization of other intangibles

19,719

(19,719

)

Restructuring and other

(15

)

15

Income from operations

$

73,380

$

104,853

$

3,490

$

31,388

$

745

$

213,856

Operating margin

9

%

25

%

(1) Prior period results have been updated to allocate depreciation expense to operating expenses based upon location and headcount.

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except per share data)

Nine Months Ended

December 31,

2023

2022

Non-GAAP net income:

Net income

$

116,688

$

27,666

Income tax expense

8,125

36,392

Non-GAAP effective cash tax

(58,986

)

(23,454

)

Interest (income) expense, net

(26,260

)

7,475

Cash received from (paid for) interest, net

24,556

(637

)

Share-based compensation

153,298

104,853

Employer payroll taxes on employee stock transactions

10,373

3,490

Amortization of other intangibles

16,838

19,719

Amortization of acquired technology

12,035

11,669

Transaction, restructuring, and other

5,325

745

Loss on currency translation

6,724

1,847

Non-GAAP net income

$

268,716

$

189,765

Share count:

Weighted-average shares outstanding - basic

293,295

287,120

Weighted-average shares outstanding - diluted

298,335

290,803

Shares used in non-GAAP per share calculations:

Weighted-average shares outstanding - basic

293,295

287,120

Weighted-average shares outstanding - diluted

298,335

290,803

Non-GAAP net income per share:

Net income per share - basic

$

0.40

$

0.10

Net income per share - diluted

$

0.39

$

0.10

Non-GAAP net income per share - basic

$

0.92

$

0.66

Non-GAAP net income per share - diluted

$

0.90

$

0.65

Nine Months Ended

December 31,

2023

2022

Free Cash Flow:

Net cash provided by operating activities

$

246,437

$

234,458

Purchase of property and equipment

(16,662

)

(15,625

)

Capitalized software additions

$

(4,655

)

Free Cash Flow

$

225,120

$

218,833

Investor Contact:

Noelle Faris

VP, Investor Relations

[email protected]

Media Relations:

Jerome Stewart

VP, Marketing

[email protected]

Source: Dynatrace

Categories

Business Wire Press Releases

Next Articles