Dynatrace Reports Third Quarter of Fiscal Year 2022 Financial Results
Dynatrace reported robust financial results for Q3 FY2022, with an Annualized Recurring Revenue (ARR) of $930 million, up 29% year-over-year. Total revenue reached $241 million, reflecting a 32% increase. Subscription revenue, comprising 94% of total revenue, climbed 33% year-over-year. The company achieved a non-GAAP EPS of $0.18, showing positive growth in customer acquisition with 206 new logos added in the quarter. Looking ahead, Dynatrace raised its guidance for Q4 and FY2022, aiming for continued market expansion.
- ARR increased to $930 million, up 29% year-over-year.
- Subscription revenue grew to $226 million, a 33% YOY increase.
- Non-GAAP EPS reached $0.18, showing solid earnings growth.
- 206 new logos added in Q3, totaling 501 for the year, 22% increase.
- Guidance raised for Q4 and full FY2022, indicating confidence in future performance.
- Non-GAAP operating margin decreased to 25% from 29% YOY.
- Unlevered Free Cash Flow decreased to $59 million from $74 million YOY.
-
ARR of
, up$930 million 29% year-over-year, or32% on a constant currency basis -
Subscription revenue of
, up$226 million 33% year-over-year, or34% on a constant currency basis -
GAAP EPS of
and non-GAAP EPS of$0.05 , on a dilutive basis$0.18
"Having completed my first quarter as CEO, I am very pleased with our third quarter performance, beating the high end of guidance across our key operating metrics driven by new logo additions and continued net expansion rate above
Third Quarter Fiscal 2022 and Other Recent Business Highlights:
All growth rates are compared to the third quarter of fiscal 2021 unless otherwise noted.
Financial Highlights:
-
ARR of
, an increase of$930 million 29% , or32% on a constant currency basis -
Total Revenue of
, an increase of$241 million 32% , or33% on a constant currency basis -
Subscription revenue of
, an increase of$226 million 33% as reported, or34% 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$0.05 , on a dilutive basis$0.18
Business Highlights:
-
Go-to-market momentum: Added 206 new logos in the quarter for a total of 501 new logos added to the
Dynatrace platform on a year-to-date basis, an increase of22% compared to the same period last year, with more than44% of new customers landing with three or more modules, compared to33% for the same period last year.
-
Managed security vulnerabilities at scale: Log4j vulnerability accelerated interest in
Dynatrace ® for application security and highlighted our unique ability to instantly identify and prioritize security vulnerabilities in production, driving a 10x increase in POCs in the quarter endingDecember 31, 2021 , up from dozens in the previous quarter endingSeptember 30, 2021 .
-
Partnership expansion: Accelerated traction with partners influencing more than
50% of new transactions closed in the third quarter. New ARR transacted through hyperscaler partnerships more than tripled compared to the same period last year.
Third Quarter 2022 Financial Highlights (Unaudited – In thousands, except per share data) |
|||||||
|
Three Months Ended |
||||||
|
|
2021 |
|
|
|
2020 |
|
Key Operating Metric: |
|
|
|
||||
Annualized recurring revenue |
$ |
929,906 |
|
|
$ |
721,995 |
|
Year-over-Year Increase |
|
29 |
% |
|
|
||
|
|
|
|
||||
Annualized recurring revenue - constant currency (*) |
$ |
951,056 |
|
|
$ |
721,995 |
|
Year-over-Year Increase |
|
32 |
% |
|
|
||
|
|
|
|
||||
Revenue: |
|
|
|
||||
Total revenue |
$ |
240,766 |
|
|
$ |
182,911 |
|
Year-over-Year Increase |
|
32 |
% |
|
|
||
|
|
|
|
||||
Total revenue - constant currency (*) |
$ |
242,928 |
|
|
$ |
182,911 |
|
Year-over-Year Increase |
|
33 |
% |
|
|
||
|
|
|
|
||||
Subscription revenue |
$ |
226,290 |
|
|
$ |
170,308 |
|
Year-over-Year Increase |
|
33 |
% |
|
|
||
|
|
|
|
||||
Subscription revenue - constant currency (*) |
$ |
228,339 |
|
|
$ |
170,308 |
|
Year-over-Year Increase |
|
34 |
% |
|
|
||
|
|
|
|
||||
Non-GAAP Financial Measures: |
|
|
|
||||
Non-GAAP operating income (*) |
$ |
61,102 |
|
|
$ |
53,401 |
|
Non-GAAP operating margin (*) |
|
25 |
% |
|
|
29 |
% |
|
|
|
|
||||
Non-GAAP net income (*) |
$ |
52,020 |
|
|
$ |
46,600 |
|
|
|
|
|
||||
Non-GAAP net income per share - diluted |
$ |
0.18 |
|
|
$ |
0.16 |
|
|
|
|
|
||||
Non-GAAP shares outstanding - diluted |
|
291,845 |
|
|
|
286,427 |
|
|
|
|
|
||||
Unlevered Free Cash Flow (*) |
$ |
59,186 |
|
|
$ |
73,989 |
|
* 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
(In millions, except per share data)) |
Q4 Fiscal 2022
|
|
|||
Total revenue |
|
|
|||
As reported |
|
|
|||
Constant currency |
|
|
|||
Subscription revenue |
|
|
|||
As reported |
|
|
|||
Constant currency |
|
|
|||
Non-GAAP operating income |
|
|
|||
Non-GAAP net income |
|
|
|||
Non-GAAP net income per diluted share |
|
|
|||
Diluted weighted average shares outstanding |
292 - 292.5 |
|
|||
|
|
|
|||
|
|
|
|||
(In millions, except per share data) |
Current Guidance
|
|
Prior Guidance
|
|
Guidance Change
|
Total ARR |
|
|
|
|
|
As reported |
|
|
|
|
50 bps |
Constant currency |
|
|
|
|
100 bps |
Total revenue |
|
|
|
|
|
As reported |
|
|
|
|
100 bps |
Constant currency |
|
|
|
|
100 bps |
Subscription revenue |
|
|
|
|
|
As reported |
|
|
|
|
100 bps |
Constant currency |
|
|
|
|
150 bps |
Non-GAAP operating income |
|
|
|
|
|
Non-GAAP net income |
|
|
|
|
|
Non-GAAP net income per diluted share |
|
|
|
|
|
Diluted weighted average shares outstanding |
291 - 291.5 |
|
292 - 293 |
|
(1.3) |
Unlevered free cash flow |
|
|
|
|
|
Unlevered free cash flow margin |
|
|
|
|
unchanged |
|
|
|
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 diluted 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 fourth 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
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Revenue: |
|
|
|
|
|
|
|
||||||||
Subscription |
$ |
226,290 |
|
|
$ |
170,308 |
|
|
$ |
635,411 |
|
|
$ |
472,338 |
|
License |
|
2 |
|
|
|
257 |
|
|
|
52 |
|
|
|
1,337 |
|
Service |
|
14,474 |
|
|
|
12,346 |
|
|
|
41,397 |
|
|
|
33,330 |
|
Total revenue |
|
240,766 |
|
|
|
182,911 |
|
|
|
676,860 |
|
|
|
507,005 |
|
Cost of revenue: |
|
|
|
|
|
|
|
||||||||
Cost of subscription |
|
28,284 |
|
|
|
20,382 |
|
|
|
80,401 |
|
|
|
55,415 |
|
Cost of service |
|
12,232 |
|
|
|
8,907 |
|
|
|
32,921 |
|
|
|
25,471 |
|
Amortization of acquired technology |
|
3,944 |
|
|
|
3,831 |
|
|
|
11,638 |
|
|
|
11,487 |
|
Total cost of revenue |
|
44,460 |
|
|
|
33,120 |
|
|
|
124,960 |
|
|
|
92,373 |
|
Gross profit |
|
196,306 |
|
|
|
149,791 |
|
|
|
551,900 |
|
|
|
414,632 |
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
40,876 |
|
|
|
28,730 |
|
|
|
113,509 |
|
|
|
79,747 |
|
Sales and marketing |
|
94,033 |
|
|
|
64,829 |
|
|
|
260,816 |
|
|
|
170,682 |
|
General and administrative |
|
32,643 |
|
|
|
23,442 |
|
|
|
91,254 |
|
|
|
67,079 |
|
Amortization of other intangibles |
|
7,539 |
|
|
|
8,685 |
|
|
|
22,618 |
|
|
|
26,057 |
|
Restructuring and other |
|
— |
|
|
|
(2 |
) |
|
|
25 |
|
|
|
23 |
|
Total operating expenses |
|
175,091 |
|
|
|
125,684 |
|
|
|
488,222 |
|
|
|
343,588 |
|
Income from operations |
|
21,215 |
|
|
|
24,107 |
|
|
|
63,678 |
|
|
|
71,044 |
|
Interest expense, net |
|
(2,450 |
) |
|
|
(3,455 |
) |
|
|
(7,958 |
) |
|
|
(11,170 |
) |
Other (expense) income, net |
|
(1,357 |
) |
|
|
2,526 |
|
|
|
(1,345 |
) |
|
|
2,744 |
|
Income before income taxes |
|
17,408 |
|
|
|
23,178 |
|
|
|
54,375 |
|
|
|
62,618 |
|
Income tax expense |
|
(2,821 |
) |
|
|
(4,762 |
) |
|
|
(2,853 |
) |
|
|
(13,858 |
) |
Net income |
$ |
14,587 |
|
|
$ |
18,416 |
|
|
$ |
51,522 |
|
|
$ |
48,760 |
|
Net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.05 |
|
|
$ |
0.07 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
Diluted |
$ |
0.05 |
|
|
$ |
0.06 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
284,722 |
|
|
|
281,010 |
|
|
|
283,773 |
|
|
|
280,057 |
|
Diluted |
|
291,845 |
|
|
|
286,427 |
|
|
|
290,895 |
|
|
|
285,884 |
|
UNAUDITED SHARE-BASED COMPENSATION |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
||||
Cost of revenue |
$ |
3,405 |
|
$ |
2,066 |
|
$ |
9,542 |
|
$ |
5,430 |
||||
Research and development |
|
5,908 |
|
|
3,259 |
|
|
15,331 |
|
|
8,666 |
||||
Sales and marketing |
|
9,267 |
|
|
6,480 |
|
|
26,487 |
|
|
18,007 |
||||
General and administrative |
|
8,543 |
|
|
3,783 |
|
|
20,590 |
|
|
10,988 |
||||
Total share-based compensation |
$ |
27,123 |
|
$ |
15,588 |
|
$ |
71,950 |
|
$ |
43,091 |
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) |
|||||||
|
|
|
|
||||
|
(unaudited) |
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
408,723 |
|
|
$ |
324,962 |
|
Accounts receivable, net |
|
264,293 |
|
|
|
242,079 |
|
Deferred commissions, current |
|
57,978 |
|
|
|
48,986 |
|
Prepaid expenses and other current assets |
|
81,326 |
|
|
|
64,255 |
|
Total current assets |
|
812,320 |
|
|
|
680,282 |
|
Property and equipment, net |
|
41,984 |
|
|
|
36,916 |
|
Operating lease right-of-use assets, net |
|
59,306 |
|
|
|
42,959 |
|
|
|
1,281,764 |
|
|
|
1,271,195 |
|
Other intangible assets, net |
|
117,908 |
|
|
|
149,484 |
|
Deferred tax assets, net |
|
16,390 |
|
|
|
16,811 |
|
Deferred commissions, non-current |
|
58,086 |
|
|
|
48,638 |
|
Other assets |
|
10,003 |
|
|
|
9,933 |
|
Total assets |
$ |
2,397,761 |
|
|
$ |
2,256,218 |
|
|
|
|
|
||||
Liabilities and shareholders' equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
22,256 |
|
|
$ |
9,621 |
|
Accrued expenses, current |
|
116,154 |
|
|
|
119,527 |
|
Deferred revenue, current |
|
563,045 |
|
|
|
509,272 |
|
Operating lease liabilities, current |
|
11,700 |
|
|
|
9,491 |
|
Total current liabilities |
|
713,155 |
|
|
|
647,911 |
|
Deferred revenue, non-current |
|
30,937 |
|
|
|
47,504 |
|
Accrued expenses, non-current |
|
20,046 |
|
|
|
16,072 |
|
Operating lease liabilities, non-current |
|
52,976 |
|
|
|
38,203 |
|
Deferred tax liabilities |
|
1,217 |
|
|
|
1,014 |
|
Long-term debt |
|
303,415 |
|
|
|
391,913 |
|
Total liabilities |
|
1,121,746 |
|
|
|
1,142,617 |
|
|
|
|
|
||||
Shareholders' equity: |
|
|
|
||||
Common shares, |
|
286 |
|
|
|
283 |
|
Additional paid-in capital |
|
1,762,789 |
|
|
|
1,653,328 |
|
Accumulated deficit |
|
(462,277 |
) |
|
|
(513,799 |
) |
Accumulated other comprehensive loss |
|
(24,783 |
) |
|
|
(26,211 |
) |
Total shareholders' equity |
|
1,276,015 |
|
|
|
1,113,601 |
|
Total liabilities and shareholders' equity |
$ |
2,397,761 |
|
|
$ |
2,256,218 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited – In thousands) |
|||||||
|
Nine Months Ended
|
||||||
|
|
2021 |
|
|
|
2020 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
51,522 |
|
|
$ |
48,760 |
|
Adjustments to reconcile net income to cash provided by operations: |
|
|
|
||||
Depreciation |
|
7,788 |
|
|
|
6,589 |
|
Amortization |
|
34,682 |
|
|
|
39,046 |
|
Share-based compensation |
|
71,950 |
|
|
|
43,091 |
|
Deferred income taxes |
|
34 |
|
|
|
(3,014 |
) |
Other |
|
2,872 |
|
|
|
(1,240 |
) |
Net change in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(22,362 |
) |
|
|
(37,693 |
) |
Deferred commissions |
|
(19,581 |
) |
|
|
(6,380 |
) |
Prepaid expenses and other assets |
|
(17,508 |
) |
|
|
25,920 |
|
Accounts payable and accrued expenses |
|
10,987 |
|
|
|
14,891 |
|
Operating leases, net |
|
683 |
|
|
|
599 |
|
Deferred revenue |
|
41,545 |
|
|
|
3,996 |
|
Net cash provided by operating activities |
|
162,612 |
|
|
|
134,565 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Purchase of property and equipment |
|
(11,768 |
) |
|
|
(8,868 |
) |
Capitalized software additions |
|
— |
|
|
|
(248 |
) |
Acquisition of businesses, net of cash acquired |
|
(13,195 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(24,963 |
) |
|
|
(9,116 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Repayment of term loans |
|
(90,000 |
) |
|
|
(60,000 |
) |
Proceeds from employee stock purchase plan |
|
13,913 |
|
|
|
9,195 |
|
Proceeds from exercise of stock options |
|
23,650 |
|
|
|
6,849 |
|
Equity repurchases |
|
(51 |
) |
|
|
(36 |
) |
Net cash used in financing activities |
|
(52,488 |
) |
|
|
(43,992 |
) |
|
|
|
|
||||
Effect of exchange rates on cash and cash equivalents |
|
(1,400 |
) |
|
|
4,878 |
|
|
|
|
|
||||
Net increase in cash and cash equivalents |
|
83,761 |
|
|
|
86,335 |
|
|
|
|
|
||||
Cash and cash equivalents, beginning of period |
|
324,962 |
|
|
|
213,170 |
|
Cash and cash equivalents, end of period |
$ |
408,723 |
|
|
$ |
299,505 |
|
|
|
|
|
||||
Supplemental cash flow data: |
|
|
|
||||
Cash paid for interest |
$ |
6,549 |
|
|
$ |
9,914 |
|
Cash paid for (received from) tax, net |
$ |
12,902 |
|
|
$ |
(14,472 |
) |
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 |
$ |
44,460 |
|
|
$ |
(3,405 |
) |
|
$ |
(149 |
) |
|
$ |
(3,944 |
) |
|
$ |
— |
|
|
$ |
36,962 |
|
Gross profit |
|
196,306 |
|
|
|
3,405 |
|
|
|
149 |
|
|
|
3,944 |
|
|
|
— |
|
|
|
203,804 |
|
Gross margin |
|
82 |
% |
|
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||
Research and development |
|
40,876 |
|
|
|
(5,908 |
) |
|
|
(493 |
) |
|
|
— |
|
|
|
— |
|
|
|
34,475 |
|
Sales and marketing |
|
94,033 |
|
|
|
(9,267 |
) |
|
|
(511 |
) |
|
|
— |
|
|
|
— |
|
|
|
84,255 |
|
General and administrative |
|
32,643 |
|
|
|
(8,543 |
) |
|
|
(124 |
) |
|
|
— |
|
|
|
(4 |
) |
|
|
23,972 |
|
Amortization of other intangibles |
|
7,539 |
|
|
|
— |
|
|
|
— |
|
|
|
(7,539 |
) |
|
|
— |
|
|
|
— |
|
Restructuring and other |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Operating income |
$ |
21,215 |
|
|
$ |
27,123 |
|
|
$ |
1,277 |
|
|
$ |
11,483 |
|
|
$ |
4 |
|
|
$ |
61,102 |
|
Operating margin |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
25 |
% |
|
Three Months Ended |
||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
||||||||||||
Non-GAAP operating income: |
|||||||||||||||||||||||
Cost of revenue |
$ |
33,120 |
|
|
$ |
(2,066 |
) |
|
$ |
(82 |
) |
|
$ |
(3,831 |
) |
|
$ |
— |
|
|
$ |
27,141 |
|
Gross profit |
|
149,791 |
|
|
|
2,066 |
|
|
|
82 |
|
|
|
3,831 |
|
|
|
— |
|
|
|
155,770 |
|
Gross margin |
|
82 |
% |
|
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||
Research and development |
|
28,730 |
|
|
|
(3,259 |
) |
|
|
(288 |
) |
|
|
— |
|
|
|
— |
|
|
|
25,183 |
|
Sales and marketing |
|
64,829 |
|
|
|
(6,480 |
) |
|
|
(288 |
) |
|
|
— |
|
|
|
— |
|
|
|
58,061 |
|
General and administrative |
|
23,442 |
|
|
|
(3,783 |
) |
|
|
(34 |
) |
|
|
— |
|
|
|
(500 |
) |
|
|
19,125 |
|
Amortization of other intangibles |
|
8,685 |
|
|
|
— |
|
|
|
— |
|
|
|
(8,685 |
) |
|
|
— |
|
|
|
— |
|
Restructuring and other |
|
(2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
Operating income |
$ |
24,107 |
|
|
$ |
15,588 |
|
|
$ |
692 |
|
|
$ |
12,516 |
|
|
$ |
498 |
|
|
$ |
53,401 |
|
Operating margin |
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
29 |
% |
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except per share data) |
|||||||
|
Three Months Ended
|
||||||
|
|
2021 |
|
|
|
2020 |
|
Non-GAAP net income: |
|
|
|
||||
Net income |
$ |
14,587 |
|
|
$ |
18,416 |
|
Income tax expense |
|
2,821 |
|
|
|
4,762 |
|
Non-GAAP effective cash tax |
|
(7,093 |
) |
|
|
(3,810 |
) |
Interest expense, net |
|
2,450 |
|
|
|
3,455 |
|
Cash paid for interest |
|
(1,989 |
) |
|
|
(2,991 |
) |
Share-based compensation |
|
27,123 |
|
|
|
15,588 |
|
Employer payroll taxes on employee stock transactions |
|
1,277 |
|
|
|
692 |
|
Amortization of other intangibles |
|
7,539 |
|
|
|
8,685 |
|
Amortization of acquired technology |
|
3,944 |
|
|
|
3,831 |
|
Transaction, restructuring, and other |
|
4 |
|
|
|
498 |
|
Loss (gain) on currency translation |
|
1,357 |
|
|
|
(2,526 |
) |
Non-GAAP net income |
$ |
52,020 |
|
|
$ |
46,600 |
|
|
|
|
|
||||
Share count: |
|
|
|
||||
Weighted-average shares outstanding - basic |
|
284,722 |
|
|
|
281,010 |
|
Weighted-average shares outstanding - diluted |
|
291,845 |
|
|
|
286,427 |
|
|
|
|
|
||||
Shares used in non-GAAP per share calculations: |
|
|
|
||||
Weighted-average shares outstanding - basic |
|
284,722 |
|
|
|
281,010 |
|
Weighted-average shares outstanding - diluted |
|
291,845 |
|
|
|
286,427 |
|
|
|
|
|
||||
Net income per share: |
|
|
|
||||
Net income per share - basic |
$ |
0.05 |
|
|
$ |
0.07 |
|
Net income per share - diluted |
$ |
0.05 |
|
|
$ |
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 |
|
Unlevered Free Cash Flow ("uFCF"): |
|
|
|
||||
Net cash provided by operating activities |
$ |
60,844 |
|
|
$ |
73,716 |
|
Cash paid for interest expense |
|
1,989 |
|
|
|
2,991 |
|
Purchase of property and equipment |
|
(4,156 |
) |
|
|
(2,468 |
) |
Transaction, restructuring, and other |
|
1,004 |
|
|
|
498 |
|
Discrete tax items |
|
1 |
|
|
|
— |
|
Total uFCF |
|
59,682 |
|
|
|
74,737 |
|
Interest tax adjustment |
|
(496 |
) |
|
|
(748 |
) |
uFCF |
$ |
59,186 |
|
|
$ |
73,989 |
|
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except percentages) |
|||||||||||||||||||||||
|
Nine Months Ended |
||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
||||||||||||
Non-GAAP operating income: |
|||||||||||||||||||||||
Cost of revenue |
$ |
124,960 |
|
|
$ |
(9,542 |
) |
|
$ |
(916 |
) |
|
$ |
(11,638 |
) |
|
$ |
— |
|
|
$ |
102,864 |
|
Gross profit |
|
551,900 |
|
|
|
9,542 |
|
|
|
916 |
|
|
|
11,638 |
|
|
|
— |
|
|
|
573,996 |
|
Gross margin |
|
82 |
% |
|
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||
Research and development |
|
113,509 |
|
|
|
(15,331 |
) |
|
|
(1,620 |
) |
|
|
— |
|
|
|
— |
|
|
|
96,558 |
|
Sales and marketing |
|
260,816 |
|
|
|
(26,487 |
) |
|
|
(1,881 |
) |
|
|
— |
|
|
|
— |
|
|
|
232,448 |
|
General and administrative |
|
91,254 |
|
|
|
(20,590 |
) |
|
|
(578 |
) |
|
|
— |
|
|
|
(1,206 |
) |
|
|
68,880 |
|
Amortization of other intangibles |
|
22,618 |
|
|
|
— |
|
|
|
— |
|
|
|
(22,618 |
) |
|
|
— |
|
|
|
— |
|
Restructuring and other |
|
25 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(25 |
) |
|
|
— |
|
Operating income |
$ |
63,678 |
|
|
$ |
71,950 |
|
|
$ |
4,995 |
|
|
$ |
34,256 |
|
|
$ |
1,231 |
|
|
$ |
176,110 |
|
Operating margin |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
26 |
% |
|
Nine Months Ended |
||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Restructuring
|
|
Non-GAAP |
||||||||||||
Non-GAAP operating income: |
|||||||||||||||||||||||
Cost of revenue |
$ |
92,373 |
|
|
$ |
(5,430 |
) |
|
$ |
(494 |
) |
|
$ |
(11,487 |
) |
|
$ |
— |
|
|
$ |
74,962 |
|
Gross profit |
|
414,632 |
|
|
|
5,430 |
|
|
|
494 |
|
|
|
11,487 |
|
|
|
— |
|
|
|
432,043 |
|
Gross margin |
|
82 |
% |
|
|
|
|
|
|
|
|
|
|
85 |
% |
||||||||
Research and development |
|
79,747 |
|
|
|
(8,666 |
) |
|
|
(978 |
) |
|
|
— |
|
|
|
— |
|
|
|
70,103 |
|
Sales and marketing |
|
170,682 |
|
|
|
(18,007 |
) |
|
|
(993 |
) |
|
|
— |
|
|
|
— |
|
|
|
151,682 |
|
General and administrative |
|
67,079 |
|
|
|
(10,988 |
) |
|
|
(208 |
) |
|
|
— |
|
|
|
(3,398 |
) |
|
|
52,485 |
|
Amortization of other intangibles |
|
26,057 |
|
|
|
— |
|
|
|
— |
|
|
|
(26,057 |
) |
|
|
— |
|
|
|
— |
|
Restructuring and other |
|
23 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(23 |
) |
|
|
— |
|
Operating income |
$ |
71,044 |
|
|
$ |
43,091 |
|
|
$ |
2,673 |
|
|
$ |
37,544 |
|
|
$ |
3,421 |
|
|
$ |
157,773 |
|
Operating margin |
|
14 |
% |
|
|
|
|
|
|
|
|
|
|
31 |
% |
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands, except per share data) |
|||||||
|
Nine Months Ended |
||||||
|
|
2021 |
|
|
|
2020 |
|
Non-GAAP net income: |
|
|
|
||||
Net income |
$ |
51,522 |
|
|
$ |
48,760 |
|
Income tax expense |
|
2,853 |
|
|
|
13,858 |
|
Non-GAAP effective cash tax |
|
(20,346 |
) |
|
|
(11,174 |
) |
Interest expense, net |
|
7,958 |
|
|
|
11,170 |
|
Cash paid for interest |
|
(6,549 |
) |
|
|
(9,914 |
) |
Share-based compensation |
|
71,950 |
|
|
|
43,091 |
|
Employer payroll taxes on employee stock transactions |
|
4,995 |
|
|
|
2,673 |
|
Amortization of other intangibles |
|
22,618 |
|
|
|
26,057 |
|
Amortization of acquired technology |
|
11,638 |
|
|
|
11,487 |
|
Transaction, restructuring, and other |
|
1,231 |
|
|
|
3,421 |
|
Loss (gain) on currency translation |
|
1,345 |
|
|
|
(2,744 |
) |
Non-GAAP net income |
$ |
149,215 |
|
|
$ |
136,685 |
|
|
|
|
|
||||
Share count: |
|
|
|
||||
Weighted-average shares outstanding - basic |
|
283,773 |
|
|
|
280,057 |
|
Weighted-average shares outstanding - diluted |
|
290,895 |
|
|
|
285,884 |
|
|
|
|
|
||||
Shares used in non-GAAP per share calculations: |
|
|
|
||||
Weighted-average shares outstanding - basic |
|
283,773 |
|
|
|
280,057 |
|
Weighted-average shares outstanding - diluted |
|
290,895 |
|
|
|
285,884 |
|
|
|
|
|
||||
Net income per share: |
|
|
|
||||
Net income per share - basic |
$ |
0.18 |
|
|
$ |
0.17 |
|
Net income per share - diluted |
$ |
0.18 |
|
|
$ |
0.17 |
|
Non-GAAP net income per share - basic |
$ |
0.53 |
|
|
$ |
0.49 |
|
Non-GAAP net income per share - diluted |
$ |
0.51 |
|
|
$ |
0.48 |
|
GAAP to Non-GAAP Reconciliations (Unaudited - In thousands) |
|||||||
|
Nine Months Ended |
||||||
|
|
2021 |
|
|
|
2020 |
|
Unlevered Free Cash Flow ("uFCF"): |
|
|
|
||||
Net cash provided by operating activities |
$ |
162,612 |
|
|
$ |
134,565 |
|
Cash paid for interest expense |
|
6,549 |
|
|
|
9,914 |
|
Purchase of property and equipment |
|
(11,768 |
) |
|
|
(8,868 |
) |
Transaction, restructuring, and other |
|
1,231 |
|
|
|
3,421 |
|
Discrete tax items |
|
(5,028 |
) |
|
|
14,900 |
|
Total uFCF |
|
153,596 |
|
|
|
153,932 |
|
Interest tax adjustment |
|
(1,637 |
) |
|
|
(2,479 |
) |
uFCF |
$ |
151,959 |
|
|
$ |
151,453 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220202005039/en/
Investor:
VP, Investor Relations
Noelle.Faris@dynatrace.com
Media Relations:
VP, Communications
Jerome.Stewart@dynatrace.com
Source:
FAQ
What were Dynatrace's Q3 FY2022 earnings results?
How much did Dynatrace's Annualized Recurring Revenue (ARR) increase?
What is the future outlook for Dynatrace?