Dynatrace Reports Second Quarter of Fiscal Year 2022 Financial Results
Dynatrace reported a strong second quarter for fiscal 2022, with Annualized Recurring Revenue (ARR) reaching $864 million, a 35% increase year-over-year. Total revenue was $226 million, also up 34%. Subscription revenue constituted 94% of total revenue at $213 million, showing a 35% year-over-year increase. The company achieved a GAAP EPS of $0.08 and a non-GAAP EPS of $0.18. Dynatrace raised its full-year fiscal 2022 guidance for both total revenue and ARR, indicating robust growth potential.
- ARR growth of 35% year-over-year to $864 million.
- Total revenue increased by 34% year-over-year to $226 million.
- Subscription revenue grew 35% year-over-year to $213 million, accounting for 94% of total revenue.
- Raised full-year fiscal 2022 guidance for total revenue and ARR.
- Non-GAAP operating margin decreased from 32% to 27% year-over-year.
- Unlevered free cash flow decreased significantly from $33 million to $11.7 million year-over-year.
-
ARR of
, up$864 million 35% year-over-year, or34% on a constant currency basis -
Subscription revenue of
, up$213 million 35% year-over-year, or33% on a constant currency basis -
GAAP EPS of
and non-GAAP EPS of$0.08 , on a dilutive basis$0.18
"I am extremely proud of our team’s performance, once again exceeding guidance across all our key operating metrics. ARR, our leading indicator for growth, was up
Second Quarter Fiscal 2022 and Other Recent Business Highlights:
All growth rates are compared to the second quarter of fiscal 2021 unless otherwise noted.
Financial Highlights:
-
Total ARR of
, an increase of$864 million 35% , or34% on a constant currency basis -
Total Revenue of
, an increase of$226 million 34% , or33% on a constant currency basis -
Subscription revenue of
, an increase of$213 million 35% , or33% on a constant currency basis, and representing94% of total revenue -
GAAP Operating Income of
and non-GAAP Operating Income of$21 million $61 million -
GAAP EPS of
and non-GAAP EPS of$0.08 , on a dilutive basis$0.18
Business Highlights:
-
Deepened strategic partnerships with Microsoft and
Google , making Dynatrace® available natively across all three hyperscale platforms - Microsoft Azure,Google Cloud Platform, andAmazon Web Services .
-
Broadened Dynatrace® Application Security coverage to include applications running on .NET, in addition to Kubernetes, Java, and Node.js, allowing more organizations to use
Dynatrace to gain precise answers about the source, nature, and severity of vulnerabilities in their production and pre-production environments.
- Completed acquisition of SpectX, a high-speed parsing and query analytics company, to help accelerate the convergence of observability and security.
-
Continued recognition for superior product differentiation and value: ISG named
Dynatrace the leader in cloud-native observability in the 2021 Provider Lens, Container Services and Solutions Report; GigaOm namedDynatrace “Leader and Outperformer” in the 2021 Radar for AIOps Solutions; Gartner ratedDynatrace highest in the 2021 Peer Insights Customers’ Choice for Application Performance Monitoring[1].
[1] Gartner Peer Insights ‘Voice of the Customer’: Application Performance Monitoring,
Gartner Peer Insights Customers’ Choice constitute the subjective opinions of individual end-user reviews, ratings, and data applied against a documented methodology; they neither represent the views of, nor constitute an endorsement by, Gartner or its affiliates.
Second Quarter 2022 Financial Highlights (Unaudited – in thousands, except per share data) |
|||||||
|
Three Months Ended |
||||||
|
2021 |
|
2020 |
||||
Key Operating Metric: |
|
|
|
||||
Annualized recurring revenue |
$ |
863,863 |
|
|
$ |
638,063 |
|
Year-over-Year Increase |
35 |
% |
|
|
|||
|
|
|
|
||||
Annualized recurring revenue - constant currency (*) |
$ |
856,146 |
|
|
$ |
638,063 |
|
Year-over-Year Increase |
34 |
% |
|
|
|||
|
|
|
|
||||
Revenue: |
|
|
|
||||
Total revenue |
$ |
226,354 |
|
|
$ |
168,586 |
|
Year-over-Year Increase |
34 |
% |
|
|
|||
|
|
|
|
||||
Total revenue - constant currency (*) |
$ |
223,576 |
|
|
$ |
168,586 |
|
Year-over-Year Increase |
33 |
% |
|
|
|||
|
|
|
|
||||
Subscription revenue |
$ |
212,601 |
|
|
$ |
157,673 |
|
Year-over-Year Increase |
35 |
% |
|
|
|||
|
|
|
|
||||
Subscription revenue - constant currency (*) |
$ |
209,995 |
|
|
$ |
157,673 |
|
Year-over-Year Increase |
33 |
% |
|
|
|||
|
|
|
|
||||
Non-GAAP Financial Measures: |
|
|
|
||||
Non-GAAP operating income (*) |
$ |
61,468 |
|
|
$ |
53,259 |
|
Non-GAAP operating margin (*) |
27 |
% |
|
32 |
% |
||
|
|
|
|
||||
Non-GAAP net income (*) |
$ |
52,165 |
|
|
$ |
46,313 |
|
|
|
|
|
||||
Non-GAAP net income per share - diluted |
$ |
0.18 |
|
|
$ |
0.16 |
|
|
|
|
|
||||
Non-GAAP shares outstanding - diluted |
291,177 |
|
|
286,252 |
|
||
|
|
|
|
||||
Unlevered Free Cash Flow (*) |
$ |
11,682 |
|
|
$ |
33,004 |
|
* 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 Investors section of our website at https://ir.dynatrace.com.
Financial Outlook
Based on information available, as of
Third Quarter of Fiscal Year 2022:
-
Total revenue is expected to be in the range of
to$233 ,$235 million 27% to28% growth as reported, or28% to29% on a constant currency basis -
Subscription revenue is expected to be in the range of
to$219.5 ,$221 million 29% to30% growth as reported, or30% to31% on a constant currency basis -
Non-GAAP operating income is expected to be in the range of
to$54 $56 million -
Non-GAAP net income is expected to be in the range of
to$45.5 $47.5 million -
Non-GAAP net income per diluted share is expected to be
, based on a range of 292 to 293 million diluted weighted-average shares outstanding$0.16
Full Year Fiscal 2022:
-
Total ARR is expected to be in the range of
to$986 ,$996 million 27% to29% growth as reported, or29% to30% growth on a constant currency basis, an increase of 250 basis points from prior midpoint guidance -
Total revenue is expected to be in the range of
to$913 ,$919 million 30% to31% growth as reported,29% to30% growth on a constant currency basis, an increase of 250 basis points from prior midpoint guidance -
Subscription revenue is expected to be in the range of
to$857.5 ,$862.5 million 31% to32% growth as reported,30% to31% growth on a constant currency basis, an increase of 250 basis points from prior midpoint guidance -
Non-GAAP operating income is expected to be in the range of
to$219 $226 million -
Non-GAAP net income is expected to be in the range of
to$185 $191 million -
Non-GAAP net income per diluted share is expected to be in the range of
to$0.63 , based on a range of 292 to 293 million diluted weighted-average shares outstanding$0.65 -
Total unlevered free cash flow is expected to be in the range of
to$263 , or$275 million 29% to30% of revenue
Our guidance is based on foreign exchange rates as of
Reconciliation of non-GAAP operating income, non-GAAP net income, non-GAAP net income per share and unlevered free cash flow guidance to the most directly comparable GAAP measures is 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
An audio replay of the call will also be available until
The company has used, and intends to continue to use, the investor relations portion of its website as a means of disclosing material non-public information and for complying with 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.
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.
Dynatrace Net Expansion Rate is defined as the
Unlevered Free Cash Flow is defined as net cash provided by (used in) operating activities and adjusted to exclude cash paid for interest (net of tax), non-recurring restructuring and acquisition related costs, along with costs associated with one-time offerings and filings, less cash used in investing activities for acquisition of property and equipment. However, given our debt obligations, unlevered free cash flow does not represent residual cash flow available for discretionary expenses.
About
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 of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial guidance for the third fiscal quarter and full year 2022, and statements regarding the size of our market and our positioning for capturing a larger share of our market. 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 “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, the effect of the COVID-19 pandemic on our business operations and demand for our products as well as its impact on general economic and financial market conditions, our ability to maintain our subscription revenue growth rates in future periods, our ability to service our substantial level of indebtedness, market adoption of software intelligence solutions for application performance monitoring, digital experience monitoring, infrastructure monitoring, AIOps, business intelligence and analytics and application security, continued spending on and demand for software intelligence solutions, our ability to maintain and acquire new customers, our ability to differentiate our platform from competing products and technologies; our ability to successfully recruit and retain highly-qualified personnel; the price volatility of our common stock, and other risks set forth under the caption “Risk Factors” in our Form 10-K filed on
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited – In thousands, except per share data) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||||||
Subscription |
$ |
212,601 |
|
|
|
$ |
157,673 |
|
|
|
$ |
409,121 |
|
|
|
$ |
302,030 |
|
|
License |
— |
|
|
|
442 |
|
|
|
50 |
|
|
|
1,080 |
|
|
||||
Service |
13,753 |
|
|
|
10,471 |
|
|
|
26,923 |
|
|
|
20,984 |
|
|
||||
Total revenue |
226,354 |
|
|
|
168,586 |
|
|
|
436,094 |
|
|
|
324,094 |
|
|
||||
Cost of revenue: |
|
|
|
|
|
|
|
||||||||||||
Cost of subscription |
27,135 |
|
|
|
18,327 |
|
|
|
52,117 |
|
|
|
35,033 |
|
|
||||
Cost of service |
10,668 |
|
|
|
8,554 |
|
|
|
20,689 |
|
|
|
16,564 |
|
|
||||
Amortization of acquired technology |
3,864 |
|
|
|
3,830 |
|
|
|
7,694 |
|
|
|
7,656 |
|
|
||||
Total cost of revenue |
41,667 |
|
|
|
30,711 |
|
|
|
80,500 |
|
|
|
59,253 |
|
|
||||
Gross profit |
184,687 |
|
|
|
137,875 |
|
|
|
355,594 |
|
|
|
264,841 |
|
|
||||
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||||||
Research and development |
37,908 |
|
|
|
27,512 |
|
|
|
72,633 |
|
|
|
51,017 |
|
|
||||
Sales and marketing |
86,301 |
|
|
|
56,690 |
|
|
|
166,783 |
|
|
|
105,853 |
|
|
||||
General and administrative |
31,689 |
|
|
|
22,110 |
|
|
|
58,611 |
|
|
|
43,637 |
|
|
||||
Amortization of other intangibles |
7,539 |
|
|
|
8,686 |
|
|
|
15,079 |
|
|
|
17,372 |
|
|
||||
Restructuring and other |
(1 |
) |
|
|
46 |
|
|
|
25 |
|
|
|
25 |
|
|
||||
Total operating expenses |
163,436 |
|
|
|
115,044 |
|
|
|
313,131 |
|
|
|
217,904 |
|
|
||||
Income from operations |
21,251 |
|
|
|
22,831 |
|
|
|
42,463 |
|
|
|
46,937 |
|
|
||||
Interest expense, net |
(2,651 |
) |
|
|
(3,602 |
) |
|
|
(5,508 |
) |
|
|
(7,715 |
) |
|
||||
Other (expense) income, net |
(1,299 |
) |
|
|
199 |
|
|
|
12 |
|
|
|
218 |
|
|
||||
Income before income taxes |
17,301 |
|
|
|
19,428 |
|
|
|
36,967 |
|
|
|
39,440 |
|
|
||||
Income tax benefit (expense) |
6,340 |
|
|
|
(1,949 |
) |
|
|
(32 |
) |
|
|
(9,096 |
) |
|
||||
Net income |
$ |
23,641 |
|
|
|
$ |
17,479 |
|
|
|
$ |
36,935 |
|
|
|
$ |
30,344 |
|
|
Net income per share: |
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
0.08 |
|
|
|
$ |
0.06 |
|
|
|
$ |
0.13 |
|
|
|
$ |
0.11 |
|
|
Diluted |
$ |
0.08 |
|
|
|
$ |
0.06 |
|
|
|
$ |
0.13 |
|
|
|
$ |
0.11 |
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||||||
Basic |
283,923 |
|
|
|
280,077 |
|
|
|
283,295 |
|
|
|
279,577 |
|
|
||||
Diluted |
291,177 |
|
|
|
286,252 |
|
|
|
290,254 |
|
|
|
285,423 |
|
|
UNAUDITED SHARE-BASED COMPENSATION |
|||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Cost of revenue |
$ |
3,485 |
|
|
$ |
1,866 |
|
|
$ |
6,137 |
|
|
$ |
3,364 |
|
Research and development |
5,456 |
|
|
2,989 |
|
|
9,423 |
|
|
5,407 |
|
||||
Sales and marketing |
9,612 |
|
|
6,122 |
|
|
17,220 |
|
|
11,527 |
|
||||
General and administrative |
7,022 |
|
|
3,854 |
|
|
12,047 |
|
|
7,205 |
|
||||
Total share-based compensation expense |
$ |
25,575 |
|
|
$ |
14,831 |
|
|
$ |
44,827 |
|
|
$ |
27,503 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) |
|||||||||
|
|
|
|
||||||
|
(unaudited) |
|
|
||||||
Assets |
|
|
|
||||||
Current assets: |
|
|
|
||||||
Cash and cash equivalents |
$ |
370,319 |
|
|
|
$ |
324,962 |
|
|
Accounts receivable, net |
149,801 |
|
|
|
242,079 |
|
|
||
Deferred commissions, current |
52,525 |
|
|
|
48,986 |
|
|
||
Prepaid expenses and other current assets |
80,065 |
|
|
|
64,255 |
|
|
||
Total current assets |
652,710 |
|
|
|
680,282 |
|
|
||
Property and equipment, net |
40,197 |
|
|
|
36,916 |
|
|
||
Operating lease right-of-use assets, net |
60,473 |
|
|
|
42,959 |
|
|
||
|
1,282,631 |
|
|
|
1,271,195 |
|
|
||
Other intangible assets, net |
128,514 |
|
|
|
149,484 |
|
|
||
Deferred tax assets, net |
16,492 |
|
|
|
16,811 |
|
|
||
Deferred commissions, non-current |
50,766 |
|
|
|
48,638 |
|
|
||
Other assets |
11,114 |
|
|
|
9,933 |
|
|
||
Total assets |
$ |
2,242,897 |
|
|
|
$ |
2,256,218 |
|
|
|
|
|
|
||||||
Liabilities and shareholders' equity |
|
|
|
||||||
Current liabilities: |
|
|
|
||||||
Accounts payable |
$ |
16,013 |
|
|
|
$ |
9,621 |
|
|
Accrued expenses, current |
105,423 |
|
|
|
119,527 |
|
|
||
Deferred revenue, current |
461,443 |
|
|
|
509,272 |
|
|
||
Operating lease liabilities, current |
11,214 |
|
|
|
9,491 |
|
|
||
Total current liabilities |
594,093 |
|
|
|
647,911 |
|
|
||
Deferred revenue, non-current |
22,630 |
|
|
|
47,504 |
|
|
||
Accrued expenses, non-current |
16,533 |
|
|
|
16,072 |
|
|
||
Operating lease liabilities, non-current |
54,371 |
|
|
|
38,203 |
|
|
||
Deferred tax liabilities |
1,361 |
|
|
|
1,014 |
|
|
||
Long-term debt |
332,907 |
|
|
|
391,913 |
|
|
||
Total liabilities |
1,021,895 |
|
|
|
1,142,617 |
|
|
||
|
|
|
|
||||||
Shareholders' equity: |
|
|
|
||||||
Common shares, |
285 |
|
|
|
283 |
|
|
||
Additional paid-in capital |
1,723,056 |
|
|
|
1,653,328 |
|
|
||
Accumulated deficit |
(476,864 |
) |
|
|
(513,799 |
) |
|
||
Accumulated other comprehensive loss |
(25,475 |
) |
|
|
(26,211 |
) |
|
||
Total shareholders' equity |
1,221,002 |
|
|
|
1,113,601 |
|
|
||
Total liabilities and shareholders' equity |
$ |
2,242,897 |
|
|
|
$ |
2,256,218 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited – In thousands) |
|||||||||
|
Six Months Ended |
||||||||
|
2021 |
|
|
2020 |
|
||||
Cash flows from operating activities: |
|
|
|
||||||
Net income |
$ |
36,935 |
|
|
|
$ |
30,344 |
|
|
Adjustments to reconcile net income to cash provided by operations: |
|
|
|
||||||
Depreciation |
5,049 |
|
|
|
3,797 |
|
|
||
Amortization |
23,057 |
|
|
|
26,032 |
|
|
||
Share-based compensation |
44,827 |
|
|
|
27,503 |
|
|
||
Deferred income taxes |
3 |
|
|
|
(3,160 |
) |
|
||
Other |
1,007 |
|
|
|
802 |
|
|
||
Net change in operating assets and liabilities: |
|
|
|
||||||
Accounts receivable |
92,314 |
|
|
|
49,353 |
|
|
||
Deferred commissions |
(6,347 |
) |
|
|
1,250 |
|
|
||
Prepaid expenses and other assets |
(16,456 |
) |
|
|
(4,944 |
) |
|
||
Accounts payable and accrued expenses |
(9,118 |
) |
|
|
(7,862 |
) |
|
||
Operating leases, net |
401 |
|
|
|
523 |
|
|
||
Deferred revenue |
(69,904 |
) |
|
|
(62,789 |
) |
|
||
Net cash provided by operating activities |
101,768 |
|
|
|
60,849 |
|
|
||
|
|
|
|
||||||
Cash flows from investing activities: |
|
|
|
||||||
Purchase of property and equipment |
(7,612 |
) |
|
|
(6,400 |
) |
|
||
Capitalized software additions |
— |
|
|
|
(184 |
) |
|
||
Acquisition of businesses, net of cash acquired |
(13,004 |
) |
|
|
— |
|
|
||
Net cash used in investing activities |
(20,616 |
) |
|
|
(6,584 |
) |
|
||
|
|
|
|
||||||
Cash flows from financing activities: |
|
|
|
||||||
Repayment of term loans |
(60,000 |
) |
|
|
(30,000 |
) |
|
||
Proceeds from employee stock purchase plan |
6,593 |
|
|
|
3,592 |
|
|
||
Proceeds from exercise of stock options |
18,339 |
|
|
|
4,829 |
|
|
||
Equity repurchases |
(30 |
) |
|
|
(25 |
) |
|
||
Net cash used in financing activities |
(35,098 |
) |
|
|
(21,604 |
) |
|
||
|
|
|
|
||||||
Effect of exchange rates on cash and cash equivalents |
(697 |
) |
|
|
2,606 |
|
|
||
|
|
|
|
||||||
Net increase in cash and cash equivalents |
45,357 |
|
|
|
35,267 |
|
|
||
|
|
|
|
||||||
Cash and cash equivalents, beginning of period |
324,962 |
|
|
|
213,170 |
|
|
||
Cash and cash equivalents, end of period |
$ |
370,319 |
|
|
|
$ |
248,437 |
|
|
|
|
|
|
||||||
Supplemental cash flow data: |
|
|
|
||||||
Cash paid for interest |
$ |
4,560 |
|
|
|
$ |
6,923 |
|
|
Cash paid for tax, net |
$ |
8,431 |
|
|
|
$ |
22,545 |
|
|
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except percentages) |
||||||||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
|||||||||||||||||
Non-GAAP operating income: |
||||||||||||||||||||||||||||
Cost of revenue |
$ |
41,667 |
|
|
|
$ |
(3,485 |
) |
|
|
$ |
(452 |
) |
|
|
$ |
(3,864 |
) |
|
|
$ |
— |
|
|
|
$ |
33,866 |
|
Gross profit |
184,687 |
|
|
|
3,485 |
|
|
|
452 |
|
|
|
3,864 |
|
|
|
— |
|
|
|
192,488 |
|
||||||
Gross margin |
82 |
|
% |
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||||||||
Research and development |
37,908 |
|
|
|
(5,456 |
) |
|
|
(501 |
) |
|
|
— |
|
|
|
— |
|
|
|
31,951 |
|
||||||
Sales and marketing |
86,301 |
|
|
|
(9,612 |
) |
|
|
(785 |
) |
|
|
— |
|
|
|
— |
|
|
|
75,904 |
|
||||||
General and administrative |
31,689 |
|
|
|
(7,022 |
) |
|
|
(253 |
) |
|
|
— |
|
|
|
(1,249 |
) |
|
|
23,165 |
|
||||||
Amortization of other intangibles |
7,539 |
|
|
|
— |
|
|
|
— |
|
|
|
(7,539 |
) |
|
|
— |
|
|
|
— |
|
||||||
Restructuring and other |
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
||||||
Operating income |
$ |
21,251 |
|
|
|
$ |
25,575 |
|
|
|
$ |
1,991 |
|
|
|
$ |
11,403 |
|
|
|
$ |
1,248 |
|
|
|
$ |
61,468 |
|
Operating margin |
9 |
|
% |
|
|
|
|
|
|
|
|
|
27 |
% |
|
Three Months Ended |
||||||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
||||||||||||||||
Non-GAAP operating income: |
|||||||||||||||||||||||||||
Cost of revenue |
$ |
30,711 |
|
|
$ |
(1,866 |
) |
|
|
$ |
(359 |
) |
|
|
$ |
(3,830 |
) |
|
|
$ |
— |
|
|
|
$ |
24,656 |
|
Gross profit |
137,875 |
|
|
1,866 |
|
|
|
359 |
|
|
|
3,830 |
|
|
|
— |
|
|
|
143,930 |
|
||||||
Gross margin |
82 |
% |
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||||||||
Research and development |
27,512 |
|
|
(2,989 |
) |
|
|
(592 |
) |
|
|
— |
|
|
|
— |
|
|
|
23,931 |
|
||||||
Sales and marketing |
56,690 |
|
|
(6,122 |
) |
|
|
(578 |
) |
|
|
— |
|
|
|
— |
|
|
|
49,990 |
|
||||||
General and administrative |
22,110 |
|
|
(3,854 |
) |
|
|
(167 |
) |
|
|
— |
|
|
|
(1,339 |
) |
|
|
16,750 |
|
||||||
Amortization of other intangibles |
8,686 |
|
|
— |
|
|
|
— |
|
|
|
(8,686 |
) |
|
|
— |
|
|
|
— |
|
||||||
Restructuring and other |
46 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(46 |
) |
|
|
— |
|
||||||
Operating income |
$ |
22,831 |
|
|
$ |
14,831 |
|
|
|
$ |
1,696 |
|
|
|
$ |
12,516 |
|
|
|
$ |
1,385 |
|
|
|
$ |
53,259 |
|
Operating margin |
14 |
% |
|
|
|
|
|
|
|
|
|
32 |
% |
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except per share data) |
|||||||||
|
Three Months Ended |
||||||||
|
2021 |
|
2020 |
||||||
Non-GAAP net income: |
|
|
|
||||||
Net income |
$ |
23,641 |
|
|
|
$ |
17,479 |
|
|
Income tax (benefit) expense |
(6,340 |
) |
|
|
1,949 |
|
|
||
Non-GAAP effective cash tax |
(7,113 |
) |
|
|
(3,786 |
) |
|
||
Interest expense, net |
2,651 |
|
|
|
3,602 |
|
|
||
Cash paid for interest |
(2,190 |
) |
|
|
(3,160 |
) |
|
||
Share-based compensation |
25,575 |
|
|
|
14,831 |
|
|
||
Employer payroll taxes on employee stock transactions |
1,991 |
|
|
|
1,696 |
|
|
||
Amortization of other intangibles |
7,539 |
|
|
|
8,686 |
|
|
||
Amortization of acquired technology |
3,864 |
|
|
|
3,830 |
|
|
||
Transaction, restructuring, and other |
1,248 |
|
|
|
1,385 |
|
|
||
Loss (gain) on currency translation |
1,299 |
|
|
|
(199 |
) |
|
||
Non-GAAP net income |
$ |
52,165 |
|
|
|
$ |
46,313 |
|
|
|
|
|
|
||||||
Share count: |
|
|
|
||||||
Weighted-average shares outstanding - basic |
283,923 |
|
|
|
280,077 |
|
|
||
Weighted-average shares outstanding - diluted |
291,177 |
|
|
|
286,252 |
|
|
||
|
|
|
|
||||||
Shares used in non-GAAP per share calculations: |
|
|
|
||||||
Weighted-average shares outstanding - basic |
283,923 |
|
|
|
280,077 |
|
|
||
Weighted-average shares outstanding - diluted |
291,177 |
|
|
|
286,252 |
|
|
||
|
|
|
|
||||||
Net income per share: |
|
|
|
||||||
Net income per share - basic |
$ |
0.08 |
|
|
|
$ |
0.06 |
|
|
Net income per share - diluted |
$ |
0.08 |
|
|
|
$ |
0.06 |
|
|
Non-GAAP net income per share - basic |
$ |
0.18 |
|
|
|
$ |
0.17 |
|
|
Non-GAAP net income per share - diluted |
$ |
0.18 |
|
|
|
$ |
0.16 |
|
|
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands) |
||||||||||
|
Three Months Ended |
|||||||||
|
2021 |
|
|
2020 (1) |
||||||
Unlevered Free Cash Flow ("uFCF"): |
|
|
|
|||||||
Net cash provided by operating activities |
$ |
18,296 |
|
|
|
$ |
23,841 |
|
|
|
Cash paid for interest expense |
2,190 |
|
|
|
3,160 |
|
|
|||
Restructuring and other |
(1 |
) |
|
|
46 |
|
|
|||
Purchase of property, plant, and equipment |
(4,658 |
) |
|
|
(1,982 |
) |
|
|||
Transaction and sponsor related costs |
249 |
|
|
|
1,339 |
|
|
|||
Discrete tax items |
(3,846 |
) |
|
|
7,390 |
|
|
|||
Total uFCF |
12,230 |
|
|
|
33,794 |
|
|
|||
Interest tax adjustment |
(548 |
) |
|
|
(790 |
) |
|
|||
uFCF |
$ |
11,682 |
|
|
|
$ |
33,004 |
|
|
(1) Previously reported Unlevered Free Cash Flow for the three months ended
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except percentages) |
|||||||||||||||||||||||||||
|
Six Months Ended |
||||||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
||||||||||||||||
Non-GAAP operating income: |
|||||||||||||||||||||||||||
Cost of revenue |
$ |
80,500 |
|
|
$ |
(6,137 |
) |
|
|
$ |
(767 |
) |
|
|
$ |
(7,694 |
) |
|
|
$ |
— |
|
|
|
$ |
65,902 |
|
Gross profit |
355,594 |
|
|
6,137 |
|
|
|
767 |
|
|
|
7,694 |
|
|
|
— |
|
|
|
370,192 |
|
||||||
Gross margin |
82 |
% |
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||||||||
Research and development |
72,633 |
|
|
(9,423 |
) |
|
|
(1,127 |
) |
|
|
— |
|
|
|
— |
|
|
|
62,083 |
|
||||||
Sales and marketing |
166,783 |
|
|
(17,220 |
) |
|
|
(1,370 |
) |
|
|
— |
|
|
|
— |
|
|
|
148,193 |
|
||||||
General and administrative |
58,611 |
|
|
(12,047 |
) |
|
|
(454 |
) |
|
|
— |
|
|
|
(1,202 |
) |
|
|
44,908 |
|
||||||
Amortization of other intangibles |
15,079 |
|
|
— |
|
|
|
— |
|
|
|
(15,079 |
) |
|
|
— |
|
|
|
— |
|
||||||
Restructuring and other |
25 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(25 |
) |
|
|
— |
|
||||||
Operating income |
$ |
42,463 |
|
|
$ |
44,827 |
|
|
|
$ |
3,718 |
|
|
|
$ |
22,773 |
|
|
|
$ |
1,227 |
|
|
|
$ |
115,008 |
|
Operating margin |
10 |
% |
|
|
|
|
|
|
|
|
|
26 |
% |
|
Six Months Ended |
||||||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
||||||||||||||||
Non-GAAP operating income: |
|||||||||||||||||||||||||||
Cost of revenue |
$ |
59,253 |
|
|
$ |
(3,364 |
) |
|
|
$ |
(412 |
) |
|
|
$ |
(7,656 |
) |
|
|
$ |
— |
|
|
|
$ |
47,821 |
|
Gross profit |
264,841 |
|
|
3,364 |
|
|
|
412 |
|
|
|
7,656 |
|
|
|
— |
|
|
|
276,273 |
|
||||||
Gross margin |
82 |
% |
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||||||||
Research and development |
51,017 |
|
|
(5,407 |
) |
|
|
(690 |
) |
|
|
— |
|
|
|
— |
|
|
|
44,920 |
|
||||||
Sales and marketing |
105,853 |
|
|
(11,527 |
) |
|
|
(705 |
) |
|
|
— |
|
|
|
— |
|
|
|
93,621 |
|
||||||
General and administrative |
43,637 |
|
|
(7,205 |
) |
|
|
(174 |
) |
|
|
— |
|
|
|
(2,898 |
) |
|
|
33,360 |
|
||||||
Amortization of other intangibles |
17,372 |
|
|
— |
|
|
|
— |
|
|
|
(17,372 |
) |
|
|
— |
|
|
|
— |
|
||||||
Restructuring and other |
25 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(25 |
) |
|
|
— |
|
||||||
Operating (loss) income |
$ |
46,937 |
|
|
$ |
27,503 |
|
|
|
$ |
1,981 |
|
|
|
$ |
25,028 |
|
|
|
$ |
2,923 |
|
|
|
$ |
104,372 |
|
Operating margin |
14 |
% |
|
|
|
|
|
|
|
|
|
32 |
% |
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except per share data) |
|||||||||
|
Six Months Ended |
||||||||
|
2021 |
|
2020 |
||||||
Non-GAAP net income: |
|
|
|
||||||
Net income |
$ |
36,935 |
|
|
|
$ |
30,344 |
|
|
Income tax expense |
32 |
|
|
|
9,096 |
|
|
||
Non-GAAP effective cash tax |
(13,254 |
) |
|
|
(7,365 |
) |
|
||
Interest expense, net |
5,508 |
|
|
|
7,715 |
|
|
||
Cash paid for interest |
(4,560 |
) |
|
|
(6,923 |
) |
|
||
Share-based compensation |
44,827 |
|
|
|
27,503 |
|
|
||
Employer payroll taxes on employee stock transactions |
3,718 |
|
|
|
1,981 |
|
|
||
Amortization of other intangibles |
15,079 |
|
|
|
17,372 |
|
|
||
Amortization of acquired technology |
7,694 |
|
|
|
7,656 |
|
|
||
Transaction, restructuring, and other |
1,227 |
|
|
|
2,923 |
|
|
||
Gain on currency translation |
(12 |
) |
|
|
(218 |
) |
|
||
Non-GAAP net income |
$ |
97,194 |
|
|
|
$ |
90,084 |
|
|
|
|
|
|
||||||
Share count: |
|
|
|
||||||
Weighted-average shares outstanding - basic |
283,295 |
|
|
|
279,577 |
|
|
||
Weighted-average shares outstanding - diluted |
290,254 |
|
|
|
285,423 |
|
|
||
|
|
|
|
||||||
Shares used in non-GAAP per share calculations: |
|
|
|
||||||
Weighted-average shares outstanding - basic |
283,295 |
|
|
|
279,577 |
|
|
||
Weighted-average shares outstanding - diluted |
290,254 |
|
|
|
285,423 |
|
|
||
|
|
|
|
||||||
Net income (loss) per share: |
|
|
|
||||||
Net income (loss) per share - basic |
$ |
0.13 |
|
|
|
$ |
0.11 |
|
|
Net income (loss) per share - diluted |
$ |
0.13 |
|
|
|
$ |
0.11 |
|
|
Non-GAAP net income per share - basic |
$ |
0.34 |
|
|
|
$ |
0.32 |
|
|
Non-GAAP net income per share - diluted |
$ |
0.33 |
|
|
|
$ |
0.32 |
|
|
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands) |
|||||||||
|
Six Months Ended |
||||||||
|
2021 |
|
2020 |
||||||
Unlevered Free Cash Flow ("uFCF"): |
|
|
|
||||||
Net cash provided by operating activities |
$ |
101,768 |
|
|
|
$ |
60,849 |
|
|
Cash paid for interest expense |
4,560 |
|
|
|
6,923 |
|
|
||
Restructuring and other |
25 |
|
|
|
25 |
|
|
||
Purchase of property, plant, and equipment |
(7,612 |
) |
|
|
(6,400 |
) |
|
||
Transaction and sponsor related costs |
202 |
|
|
|
2,898 |
|
|
||
Discrete tax items |
(5,029 |
) |
|
|
14,900 |
|
|
||
Total uFCF |
93,914 |
|
|
|
79,195 |
|
|
||
Interest tax adjustment |
(1,141 |
) |
|
|
(1,731 |
) |
|
||
uFCF |
$ |
92,773 |
|
|
|
$ |
77,464 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211027005135/en/
Investor:
VP, Investor Relations
Noelle.Faris@dynatrace.com
Media Relations:
VP, Communications
Jerome.Stewart@dynatrace.com
Source:
FAQ
What were Dynatrace's Q2 fiscal 2022 earnings results?
How much did Dynatrace's revenue grow in Q2 fiscal 2022?
What guidance did Dynatrace provide for Q3 fiscal 2022?
What was the Annualized Recurring Revenue (ARR) for Dynatrace in Q2 fiscal 2022?