Delaware |
001-39010 |
47-2386428 |
||||||||||||
(State or other jurisdiction of incorporation) |
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
1601 Trapelo Road, Suite 116 |
|||||||||||
Waltham, |
Massachusetts | 02451 | |||||||||
(Address of principal executive offices) |
(Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $0.001 per share | DT | New York Stock Exchange |
Exhibit No. |
Description | |||||||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document | |||||||
Date: May 17, 2023 |
DYNATRACE, INC. | ||||||||||
By: | /s/ James Benson | ||||||||||
Name: James Benson | |||||||||||
Title: Chief Financial Officer & Treasurer | |||||||||||
Three Months Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Key Operating Metric: | |||||||||||
Annualized recurring revenue (ARR) | $ | 1,246,681 | $ | 995,121 | |||||||
Year-over-Year Increase | 25 | % | |||||||||
Year-over-Year Increase - constant currency | 28 | % | |||||||||
Adjusted ARR Growth | 29 | % | |||||||||
Revenue: | |||||||||||
Total revenue | $ | 314,475 | $ | 252,585 | |||||||
Year-over-Year Increase | 25 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
27 | % | |||||||||
Subscription revenue | $ | 293,314 | $ | 234,976 | |||||||
Year-over-Year Increase | 25 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
28 | % | |||||||||
GAAP Financial Measures: | |||||||||||
GAAP operating income | $ | 19,431 | $ | 17,629 | |||||||
GAAP operating margin | 6 | % | 7 | % | |||||||
GAAP net income | $ | 80,293 | $ | 929 | |||||||
GAAP net income per share - diluted | $ | 0.27 | $ | 0.00 | |||||||
GAAP shares outstanding - diluted | 293,917 | 290,339 | |||||||||
Net cash provided by operating activities | $ | 120,427 | $ | 88,305 | |||||||
Non-GAAP Financial Measures: | |||||||||||
Non-GAAP operating income (*) |
$ | 77,935 | $ | 57,656 | |||||||
Non-GAAP operating margin (*) |
25 | % | 23 | % | |||||||
Non-GAAP net income (*) |
$ | 92,459 | $ | 48,287 | |||||||
Non-GAAP net income per share - diluted (*) |
$ | 0.31 | $ | 0.17 | |||||||
Non-GAAP shares outstanding - diluted (*) |
293,917 | 290,339 | |||||||||
Free Cash Flow (*) |
$ | 114,512 | $ | 82,378 |
Year Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Revenue: | |||||||||||
Total revenue | $ | 1,158,530 | $ | 929,445 | |||||||
Year-over-Year Increase | 25 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
29 | % | |||||||||
Subscription revenue | $ | 1,083,330 | $ | 870,439 | |||||||
Year-over-Year Increase | 24 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
29 | % | |||||||||
GAAP Financial Measures: | |||||||||||
GAAP operating income | $ | 92,811 | $ | 81,307 | |||||||
GAAP operating margin | 8 | % | 9 | % | |||||||
GAAP net income | $ | 107,959 | $ | 52,451 | |||||||
GAAP net income per share - diluted | $ | 0.37 | $ | 0.18 | |||||||
GAAP shares outstanding - diluted | 291,617 | 290,903 | |||||||||
Net cash provided by operating activities | $ | 354,885 | $ | 250,917 | |||||||
Non-GAAP Financial Measures: | |||||||||||
Non-GAAP operating income (*) |
$ | 291,791 | $ | 233,766 | |||||||
Non-GAAP operating margin (*) |
25 | % | 25 | % | |||||||
Non-GAAP net income (*) |
$ | 282,224 | $ | 197,502 | |||||||
Non-GAAP net income per share - diluted (*) |
$ | 0.97 | $ | 0.68 | |||||||
Non-GAAP shares outstanding - diluted (*) |
291,617 | 290,903 | |||||||||
Free Cash Flow (*) |
333,345 | 233,222 |
(In millions, except per share data) | First Quarter Fiscal 2024 |
Full Year Fiscal 2024 |
|||||||||
ARR | - | $1,475 - $1,490 |
|||||||||
As reported | - | 18% - 20% |
|||||||||
Constant currency | - | 18% - 19% |
|||||||||
Total revenue | $325 - $328 |
$1,388 - $1,406 |
|||||||||
As reported | 22% - 23% |
20% - 21% |
|||||||||
Constant currency | 22% - 23% |
19% - 20% |
|||||||||
Subscription revenue | $306 - $309 |
$1,311 - $1,327 |
|||||||||
As reported | 23% - 24% |
21% - 22% |
|||||||||
Constant currency | 23% - 24% |
20% - 21% |
|||||||||
Non-GAAP operating income | $76.5 - $78.5 |
$348 - $358 |
|||||||||
Non-GAAP operating margin | 23.5% - 24% |
25% - 25.5% |
|||||||||
Non-GAAP net income | $64 - $66 |
$295 - $307 |
|||||||||
Non-GAAP net income per diluted share | $0.22 |
$0.98 - $1.02 |
|||||||||
Diluted weighted average shares outstanding | 296 - 297 |
300 - 301 |
|||||||||
Free cash flow | - | $303 - $312 |
|||||||||
Free cash flow margin | - | 22% |
Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||
Subscription | $ | 293,314 | $ | 234,976 | $ | 1,083,330 | $ | 870,439 | |||||||||||||||
Service | 21,161 | 17,609 | 75,200 | 59,006 | |||||||||||||||||||
Total revenue | 314,475 | 252,585 | 1,158,530 | 929,445 | |||||||||||||||||||
Cost of revenue: | |||||||||||||||||||||||
Cost of subscription | 39,052 | 31,245 | 144,445 | 111,646 | |||||||||||||||||||
Cost of service | 16,618 | 12,796 | 62,882 | 45,717 | |||||||||||||||||||
Amortization of acquired technology | 3,895 | 3,875 | 15,564 | 15,513 | |||||||||||||||||||
Total cost of revenue | 59,565 | 47,916 | 222,891 | 172,876 | |||||||||||||||||||
Gross profit | 254,910 | 204,669 | 935,639 | 756,569 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Research and development (1) |
61,502 | 42,833 | 218,349 | 156,342 | |||||||||||||||||||
Sales and marketing (1) |
124,702 | 101,300 | 448,015 | 362,116 | |||||||||||||||||||
General and administrative (1) |
42,546 | 35,368 | 150,031 | 126,622 | |||||||||||||||||||
Amortization of other intangibles | 6,573 | 7,539 | 26,292 | 30,157 | |||||||||||||||||||
Restructuring and other | 156 | — | 141 | 25 | |||||||||||||||||||
Total operating expenses | 235,479 | 187,040 | 842,828 | 675,262 | |||||||||||||||||||
Income from operations | 19,431 | 17,629 | 92,811 | 81,307 | |||||||||||||||||||
Interest income (expense), net | 4,066 | (2,234) | (3,409) | (10,192) | |||||||||||||||||||
Other income, net | 2,412 | 1,889 | 565 | 544 | |||||||||||||||||||
Income before income taxes | 25,909 | 17,284 | 89,967 | 71,659 | |||||||||||||||||||
Income tax benefit (expense) | 54,384 | (16,355) | 17,992 | (19,208) | |||||||||||||||||||
Net income | $ | 80,293 | $ | 929 | $ | 107,959 | $ | 52,451 | |||||||||||||||
Net income per share: | |||||||||||||||||||||||
Basic |
$ | 0.28 | $ | 0.00 | $ | 0.38 | $ | 0.18 | |||||||||||||||
Diluted |
$ | 0.27 | $ | 0.00 | $ | 0.37 | $ | 0.18 | |||||||||||||||
Weighted average shares outstanding: |
|||||||||||||||||||||||
Basic |
289,751 | 285,349 | 287,700 | 284,161 | |||||||||||||||||||
Diluted |
293,917 | 290,339 | 291,617 | 290,903 |
Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Cost of revenue | $ | 4,973 | $ | 3,321 | $ | 18,383 | $ | 12,863 | |||||||||||||||
Research and development | 12,067 | 5,985 | 41,406 | 21,316 | |||||||||||||||||||
Sales and marketing | 13,748 | 9,470 | 51,147 | 35,957 | |||||||||||||||||||
General and administrative | 11,233 | 8,810 | 35,938 | 29,400 | |||||||||||||||||||
Total share-based compensation expense | $ | 42,021 | $ | 27,586 | $ | 146,874 | $ | 99,536 |
March 31, | |||||||||||
2023 | 2022 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 555,348 | $ | 462,967 | |||||||
Accounts receivable, net | 442,518 | 350,666 | |||||||||
Deferred commissions, current | 83,029 | 62,601 | |||||||||
Prepaid expenses and other current assets | 37,289 | 72,188 | |||||||||
Total current assets | 1,118,184 | 948,422 | |||||||||
Property and equipment, net | 53,576 | 45,271 | |||||||||
Operating lease right-of-use asset, net | 68,074 | 58,849 | |||||||||
Goodwill | 1,281,812 | 1,281,876 | |||||||||
Other intangible assets, net | 63,599 | 105,736 | |||||||||
Deferred tax assets, net | 79,822 | 28,106 | |||||||||
Deferred commissions, non-current | 86,232 | 63,435 | |||||||||
Other assets | 14,048 | 9,615 | |||||||||
Total assets | $ | 2,765,347 | $ | 2,541,310 | |||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 21,953 | $ | 22,715 | |||||||
Accrued expenses, current | 188,380 | 141,556 | |||||||||
Deferred revenue, current | 811,058 | 688,554 | |||||||||
Operating lease liabilities, current | 15,652 | 12,774 | |||||||||
Total current liabilities | 1,037,043 | 865,599 | |||||||||
Deferred revenue, non-current | 34,423 | 25,783 | |||||||||
Accrued expenses, non-current | 29,212 | 19,409 | |||||||||
Operating lease liabilities, non-current | 59,520 | 52,070 | |||||||||
Deferred tax liabilities | 280 | 85 | |||||||||
Long-term debt, net | — | 273,918 | |||||||||
Total liabilities | 1,160,478 | 1,236,864 | |||||||||
Shareholders' equity: | |||||||||||
Common shares, $0.001 par value, 600,000,000 shares authorized, 290,411,108 and 286,053,276 shares issued and outstanding at March 31, 2023 and 2022, respectively |
290 | 286 | |||||||||
Additional paid-in capital | 1,989,797 | 1,792,197 | |||||||||
Accumulated deficit | (353,389) | (461,348) | |||||||||
Accumulated other comprehensive loss | (31,829) | (26,689) | |||||||||
Total shareholders' equity | 1,604,869 | 1,304,446 | |||||||||
Total liabilities and shareholders' equity | $ | 2,765,347 | $ | 2,541,310 |
Year Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 107,959 | $ | 52,451 | |||||||
Adjustments to reconcile net income to cash provided by operations: | |||||||||||
Depreciation | 12,541 | 10,638 | |||||||||
Amortization | 42,070 | 46,238 | |||||||||
Share-based compensation | 146,874 | 99,536 | |||||||||
Loss on extinguishment of debt | 5,925 | — | |||||||||
Deferred income taxes | (53,534) | (12,401) | |||||||||
Other | 988 | 1,486 | |||||||||
Net change in operating assets and liabilities: | |||||||||||
Accounts receivable | (94,910) | (108,848) | |||||||||
Deferred commissions | (45,191) | (29,533) | |||||||||
Prepaid expenses and other assets | 26,753 | (8,108) | |||||||||
Accounts payable and accrued expenses | 58,680 | 35,946 | |||||||||
Operating leases, net | 1,186 | 1,353 | |||||||||
Deferred revenue | 145,544 | 162,159 | |||||||||
Net cash provided by operating activities | 354,885 | 250,917 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of property and equipment | (21,540) | (17,695) | |||||||||
Acquisition of businesses, net of cash acquired | — | (13,195) | |||||||||
Net cash used in investing activities | (21,540) | (30,890) | |||||||||
Cash flows from financing activities: | |||||||||||
Repayment of term loans | (281,125) | (120,000) | |||||||||
Debt issuance costs | (1,949) | — | |||||||||
Proceeds from employee stock purchase plan | 17,806 | 13,913 | |||||||||
Proceeds from exercise of stock options | 32,939 | 25,489 | |||||||||
Equity repurchases | (15) | (66) | |||||||||
Net cash used in financing activities | (232,344) | (80,664) | |||||||||
Effect of exchange rates on cash and cash equivalents | (8,620) | (1,358) | |||||||||
Net increase in cash and cash equivalents | 92,381 | 138,005 | |||||||||
Cash and cash equivalents, beginning of year | 462,967 | 324,962 | |||||||||
Cash and cash equivalents, end of year | $ | 555,348 | $ | 462,967 | |||||||
Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of other intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP operating income: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 59,565 | $ | (4,973) | $ | (272) | $ | (3,895) | $ | — | $ | 50,425 | |||||||||||||||||||||||
Gross profit | 254,910 | 4,973 | 272 | 3,895 | — | 264,050 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 84 | % | |||||||||||||||||||||||||||||||
Research and development | 61,502 | (12,067) | (445) | — | — | 48,990 | |||||||||||||||||||||||||||||
Sales and marketing | 124,702 | (13,748) | (1,143) | — | (1,332) | 108,479 | |||||||||||||||||||||||||||||
General and administrative | 42,546 | (11,233) | (841) | — | (1,826) | 28,646 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 6,573 | — | — | (6,573) | — | — | |||||||||||||||||||||||||||||
Restructuring and other | 156 | — | — | — | (156) | — | |||||||||||||||||||||||||||||
Operating income | $ | 19,431 | $ | 42,021 | $ | 2,701 | $ | 10,468 | $ | 3,314 | $ | 77,935 | |||||||||||||||||||||||
Operating margin | 6 | % | 25 | % |
Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of other intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP operating income: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 47,916 | $ | (3,321) | $ | (143) | $ | (3,875) | $ | — | $ | 40,577 | |||||||||||||||||||||||
Gross profit | 204,669 | 3,321 | 143 | 3,875 | — | 212,008 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 84 | % | |||||||||||||||||||||||||||||||
Research and development | 42,833 | (5,985) | (259) | — | — | 36,589 | |||||||||||||||||||||||||||||
Sales and marketing | 101,300 | (9,470) | (424) | — | — | 91,406 | |||||||||||||||||||||||||||||
General and administrative | 35,368 | (8,810) | (123) | — | (78) | 26,357 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 7,539 | — | — | (7,539) | — | — | |||||||||||||||||||||||||||||
Restructuring and other | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Operating income | $ | 17,629 | $ | 27,586 | $ | 949 | $ | 11,414 | $ | 78 | $ | 57,656 | |||||||||||||||||||||||
Operating margin | 7 | % | 23 | % |
Three Months Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Non-GAAP net income: | |||||||||||
Net income | $ | 80,293 | $ | 929 | |||||||
Income tax (benefit) expense | (54,384) | 16,355 | |||||||||
Non-GAAP effective cash tax | 10,084 | (7,543) | |||||||||
Interest (income) expense, net | (4,066) | 2,234 | |||||||||
Cash received from (paid for) interest, net | 4,440 | (1,826) | |||||||||
Share-based compensation | 42,021 | 27,586 | |||||||||
Employer payroll taxes on employee stock transactions | 2,701 | 949 | |||||||||
Amortization of other intangibles | 6,573 | 7,539 | |||||||||
Amortization of acquired technology | 3,895 | 3,875 | |||||||||
Transaction, restructuring, and other | 3,314 | 78 | |||||||||
Gain on currency translation | (2,412) | (1,889) | |||||||||
Non-GAAP net income | $ | 92,459 | $ | 48,287 | |||||||
Share count: | |||||||||||
Weighted-average shares outstanding - basic | 289,751 | 285,349 | |||||||||
Weighted-average shares outstanding - diluted | 293,917 | 290,339 | |||||||||
Shares used in non-GAAP per share calculations: | |||||||||||
Weighted-average shares outstanding - basic | 289,751 | 285,349 | |||||||||
Weighted-average shares outstanding - diluted | 293,917 | 290,339 | |||||||||
Net income per share: | |||||||||||
Net income per share - basic | $ | 0.28 | $ | 0.00 | |||||||
Net income per share - diluted | $ | 0.27 | $ | 0.00 | |||||||
Non-GAAP net income per share - basic | $ | 0.32 | $ | 0.17 | |||||||
Non-GAAP net income per share - diluted | $ | 0.31 | $ | 0.17 |
Three Months Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Free Cash Flow ("FCF"): | |||||||||||
Net cash provided by operating activities | $ | 120,427 | $ | 88,305 | |||||||
Purchase of property and equipment | (5,915) | (5,927) | |||||||||
FCF | $ | 114,512 | $ | 82,378 |
Year Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of other intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP operating income: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 222,891 | $ | (18,383) | $ | (798) | $ | (15,564) | $ | (380) | $ | 187,766 | |||||||||||||||||||||||
Gross profit | 935,639 | 18,383 | 798 | 15,564 | 380 | 970,764 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 84 | % | |||||||||||||||||||||||||||||||
Research and development (1) |
218,349 | (41,406) | (1,704) | — | — | 175,239 | |||||||||||||||||||||||||||||
Sales and marketing (1) |
448,015 | (51,147) | (2,338) | — | (1,332) | 393,198 | |||||||||||||||||||||||||||||
General and administrative (1) |
150,031 | (35,938) | (1,351) | — | (2,206) | 110,536 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 26,292 | — | — | (26,292) | — | — | |||||||||||||||||||||||||||||
Restructuring and other | 141 | — | — | — | (141) | — | |||||||||||||||||||||||||||||
Operating income | $ | 92,811 | $ | 146,874 | $ | 6,191 | $ | 41,856 | $ | 4,059 | $ | 291,791 | |||||||||||||||||||||||
Operating margin | 8 | % | 25 | % | |||||||||||||||||||||||||||||||
Year Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of other intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP operating income: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 172,876 | $ | (12,863) | $ | (1,059) | $ | (15,513) | $ | — | $ | 143,441 | |||||||||||||||||||||||
Gross profit | 756,569 | 12,863 | 1,059 | 15,513 | — | 786,004 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 85 | % | |||||||||||||||||||||||||||||||
Research and development | 156,342 | (21,316) | (1,879) | — | — | 133,147 | |||||||||||||||||||||||||||||
Sales and marketing | 362,116 | (35,957) | (2,305) | — | — | 323,854 | |||||||||||||||||||||||||||||
General and administrative | 126,622 | (29,400) | (701) | — | (1,284) | 95,237 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 30,157 | — | — | (30,157) | — | — | |||||||||||||||||||||||||||||
Restructuring and other | 25 | — | — | — | (25) | — | |||||||||||||||||||||||||||||
Operating income | $ | 81,307 | $ | 99,536 | $ | 5,944 | $ | 45,670 | $ | 1,309 | $ | 233,766 | |||||||||||||||||||||||
Operating margin | 9 | % | 25 | % | |||||||||||||||||||||||||||||||
Year Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Non-GAAP net income: | |||||||||||
Net income | $ | 107,959 | $ | 52,451 | |||||||
Income tax (benefit) expense | (17,992) | 19,208 | |||||||||
Non-GAAP effective cash tax | (13,370) | (27,889) | |||||||||
Interest expense, net | 3,409 | 10,192 | |||||||||
Cash received from (paid for) interest, net | 3,803 | (8,375) | |||||||||
Share-based compensation | 146,874 | 99,536 | |||||||||
Employer payroll taxes on employee stock transactions | 6,191 | 5,944 | |||||||||
Amortization of other intangibles | 26,292 | 30,157 | |||||||||
Amortization of acquired technology | 15,564 | 15,513 | |||||||||
Transaction, restructuring, and other | 4,059 | 1,309 | |||||||||
Gain on currency translation | (565) | (544) | |||||||||
Non-GAAP net income | $ | 282,224 | $ | 197,502 | |||||||
Share count: | |||||||||||
Weighted-average shares outstanding - basic | 287,700 | 284,161 | |||||||||
Weighted-average shares outstanding - diluted | 291,617 | 290,903 | |||||||||
Shares used in non-GAAP per share calculations: | |||||||||||
Weighted-average shares outstanding - basic | 287,700 | 284,161 | |||||||||
Weighted-average shares outstanding - diluted | 291,617 | 290,903 | |||||||||
Net income per share: | |||||||||||
Net income per share - basic | $ | 0.38 | $ | 0.18 | |||||||
Net income per share - diluted | $ | 0.37 | $ | 0.18 | |||||||
Non-GAAP net income per share - basic | $ | 0.98 | $ | 0.70 | |||||||
Non-GAAP net income per share - diluted | $ | 0.97 | $ | 0.68 |
Year Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Free Cash Flow ("FCF"): | |||||||||||
Net cash provided by operating activities | $ | 354,885 | $ | 250,917 | |||||||
Purchase of property and equipment | (21,540) | (17,695) | |||||||||
FCF | 333,345 | 233,222 |