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 | |||||||
99.1 | ||||||||
99.2 | ||||||||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document |
Date: May 15, 2024 |
DYNATRACE, INC. | ||||||||||
By: | /s/ James Benson | ||||||||||
Name: James Benson | |||||||||||
Title: Executive Vice President, Chief Financial Officer & Treasurer | |||||||||||
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Key Operating Metric: | |||||||||||
Annual recurring revenue (ARR) | $ | 1,503,819 | $ | 1,246,681 | |||||||
Year-over-Year Increase | 21 | % | |||||||||
Year-over-Year Increase - constant currency (*) | 20 | % | |||||||||
Total revenue | $ | 380,848 | $ | 314,475 | |||||||
Year-over-Year Increase | 21 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
21 | % | |||||||||
Subscription revenue | $ | 360,109 | $ | 293,314 | |||||||
Year-over-Year Increase | 23 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
22 | % | |||||||||
GAAP Financial Measures: | |||||||||||
GAAP income from operations | $ | 23,123 | $ | 19,431 | |||||||
GAAP operating margin | 6 | % | 6 | % | |||||||
GAAP net income | $ | 37,944 | $ | 80,293 | |||||||
GAAP net income per share - diluted | $ | 0.13 | $ | 0.27 | |||||||
GAAP shares outstanding - diluted | 300,867 | 293,917 | |||||||||
Net cash provided by operating activities | $ | 131,672 | $ | 120,427 | |||||||
Non-GAAP Financial Measures: | |||||||||||
Non-GAAP income from operations (*) |
$ | 95,093 | $ | 77,935 | |||||||
Non-GAAP operating margin (*) |
25 | % | 25 | % | |||||||
Non-GAAP net income (*) |
$ | 89,401 | $ | 92,459 | |||||||
Non-GAAP net income per share - diluted (*) |
$ | 0.30 | $ | 0.31 | |||||||
Non-GAAP shares outstanding - diluted (*) |
300,867 | 293,917 | |||||||||
Free Cash Flow (*) |
$ | 121,262 | $ | 114,512 | |||||||
Year Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Revenue: | |||||||||||
Total revenue | $ | 1,430,530 | $ | 1,158,530 | |||||||
Year-over-Year Increase | 23 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
22 | % | |||||||||
Subscription revenue | $ | 1,359,354 | $ | 1,083,330 | |||||||
Year-over-Year Increase | 25 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
24 | % | |||||||||
GAAP Financial Measures: | |||||||||||
GAAP income from operations |
$ | 128,400 | $ | 92,811 | |||||||
GAAP operating margin | 9 | % | 8 | % | |||||||
GAAP net income | $ | 154,632 | $ | 107,959 | |||||||
GAAP net income per share - diluted | $ | 0.52 | $ | 0.37 | |||||||
GAAP shares outstanding - diluted | 299,280 | 291,617 | |||||||||
Net cash provided by operating activities | $ | 378,109 | $ | 354,885 | |||||||
Non-GAAP Financial Measures: | |||||||||||
Non-GAAP income from operations (*) |
$ | 398,239 | $ | 291,791 | |||||||
Non-GAAP operating margin (*) |
28 | % | 25 | % | |||||||
Non-GAAP net income (*) |
$ | 358,117 | $ | 282,224 | |||||||
Non-GAAP net income per share - diluted (*) |
$ | 1.20 | $ | 0.97 | |||||||
Non-GAAP shares outstanding - diluted (*) |
299,280 | 291,617 | |||||||||
Free Cash Flow (*) |
346,382 | 333,345 |
(In millions, except per share data) | First Quarter Fiscal 2025 |
Full Year Fiscal 2025* |
|||||||||
ARR | - | $1,720 - $1,735 |
|||||||||
As reported | - | 14% - 15% |
|||||||||
Constant currency | - | 15% - 16% |
|||||||||
Total revenue | $391 - $393 |
$1,644 - $1,658 |
|||||||||
As reported | 17% - 18% |
15% - 16% |
|||||||||
Constant currency | 18% - 19% |
16% - 17% |
|||||||||
Subscription revenue | $374 - $376 |
$1,571 - $1,585 |
|||||||||
As reported | 18% - 19% |
16% - 17% |
|||||||||
Constant currency | 19% |
16% - 17% |
|||||||||
Non-GAAP income from operations |
$105 - $108 |
$459 - $467 |
|||||||||
Non-GAAP operating margin | 27% - 27.5% |
28% |
|||||||||
Non-GAAP net income | $86 - $89 |
$383 - $392 |
|||||||||
Non-GAAP net income per diluted share | $0.29 - $0.30 |
$1.26 - $1.29 |
|||||||||
Diluted weighted average shares outstanding | 301 - 302 |
303 - 305 |
|||||||||
Free cash flow | - | $386 - $398 |
|||||||||
Free cash flow margin | - | 23.5% - 24% |
Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||
Subscription | $ | 360,109 | $ | 293,314 | $ | 1,359,354 | $ | 1,083,330 | |||||||||||||||
Service | 20,739 | 21,161 | 71,176 | 75,200 | |||||||||||||||||||
Total revenue | 380,848 | 314,475 | 1,430,530 | 1,158,530 | |||||||||||||||||||
Cost of revenue: | |||||||||||||||||||||||
Cost of subscription | 50,181 | 39,052 | 184,765 | 144,445 | |||||||||||||||||||
Cost of service | 17,462 | 16,618 | 65,423 | 62,882 | |||||||||||||||||||
Amortization of acquired technology | 4,230 | 3,895 | 16,265 | 15,564 | |||||||||||||||||||
Total cost of revenue | 71,873 | 59,565 | 266,453 | 222,891 | |||||||||||||||||||
Gross profit | 308,975 | 254,910 | 1,164,077 | 935,639 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Research and development | 84,271 | 61,502 | 304,739 | 218,349 | |||||||||||||||||||
Sales and marketing | 148,788 | 124,702 | 534,233 | 448,015 | |||||||||||||||||||
General and administrative | 47,338 | 42,702 | 174,412 | 150,172 | |||||||||||||||||||
Amortization of other intangibles | 5,455 | 6,573 | 22,293 | 26,292 | |||||||||||||||||||
Total operating expenses | 285,852 | 235,479 | 1,035,677 | 842,828 | |||||||||||||||||||
Income from operations | 23,123 | 19,431 | 128,400 | 92,811 | |||||||||||||||||||
Interest income (expense), net | 11,024 | 4,066 | 37,284 | (3,409) | |||||||||||||||||||
Other (expense) income, net | (4,045) | 2,412 | (10,769) | 565 | |||||||||||||||||||
Income before income taxes | 30,102 | 25,909 | 154,915 | 89,967 | |||||||||||||||||||
Income tax benefit (expense) | 7,842 | 54,384 | (283) | 17,992 | |||||||||||||||||||
Net income | $ | 37,944 | $ | 80,293 | $ | 154,632 | $ | 107,959 | |||||||||||||||
Net income per share: | |||||||||||||||||||||||
Basic |
$ | 0.13 | $ | 0.28 | $ | 0.53 | $ | 0.38 | |||||||||||||||
Diluted |
$ | 0.13 | $ | 0.27 | $ | 0.52 | $ | 0.37 | |||||||||||||||
Weighted average shares outstanding: |
|||||||||||||||||||||||
Basic |
296,264 | 289,751 | 294,051 | 287,700 | |||||||||||||||||||
Diluted |
300,867 | 293,917 | 299,280 | 291,617 |
Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Cost of revenue | $ | 6,962 | $ | 4,973 | $ | 26,622 | $ | 18,383 | |||||||||||||||
Research and development | 19,424 | 12,067 | 69,543 | 41,406 | |||||||||||||||||||
Sales and marketing | 16,939 | 13,748 | 65,762 | 51,147 | |||||||||||||||||||
General and administrative | 12,273 | 11,233 | 46,969 | 35,938 | |||||||||||||||||||
Total share-based compensation expense | $ | 55,598 | $ | 42,021 | $ | 208,896 | $ | 146,874 |
March 31, | |||||||||||
2024 | 2023 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 778,983 | $ | 555,348 | |||||||
Short-term investments | 57,891 | — | |||||||||
Accounts receivable, net | 602,739 | 442,518 | |||||||||
Deferred commissions, current | 98,935 | 83,029 | |||||||||
Prepaid expenses and other current assets | 66,749 | 37,289 | |||||||||
Total current assets | 1,605,297 | 1,118,184 | |||||||||
Long-term investments | 46,350 | — | |||||||||
Property and equipment, net | 53,325 | 53,576 | |||||||||
Operating lease right-of-use asset, net | 61,390 | 68,074 | |||||||||
Goodwill | 1,335,494 | 1,281,812 | |||||||||
Intangible assets, net | 50,995 | 63,599 | |||||||||
Deferred tax assets, net | 138,836 | 79,822 | |||||||||
Deferred commissions, non-current | 93,310 | 86,232 | |||||||||
Other assets | 24,782 | 14,048 | |||||||||
Total assets | $ | 3,409,779 | $ | 2,765,347 | |||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 21,410 | $ | 21,953 | |||||||
Accrued expenses, current | 233,675 | 188,380 | |||||||||
Deferred revenue, current | 987,953 | 811,058 | |||||||||
Operating lease liabilities, current | 15,513 | 15,652 | |||||||||
Total current liabilities | 1,258,551 | 1,037,043 | |||||||||
Deferred revenue, non-current | 62,308 | 34,423 | |||||||||
Accrued expenses, non-current | 18,404 | 29,212 | |||||||||
Operating lease liabilities, non-current | 54,013 | 59,520 | |||||||||
Deferred tax liabilities | 1,013 | 280 | |||||||||
Total liabilities | 1,394,289 | 1,160,478 | |||||||||
Shareholders' equity: | |||||||||||
Common shares, $0.001 par value, 600,000,000 shares authorized, 296,962,547 and 290,411,108 shares issued and outstanding at March 31, 2024 and 2023, respectively |
297 | 290 | |||||||||
Additional paid-in capital | 2,249,349 | 1,989,797 | |||||||||
Accumulated deficit | (198,757) | (353,389) | |||||||||
Accumulated other comprehensive loss | (35,399) | (31,829) | |||||||||
Total shareholders' equity | 2,015,490 | 1,604,869 | |||||||||
Total liabilities and shareholders' equity | $ | 3,409,779 | $ | 2,765,347 |
Year Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 154,632 | $ | 107,959 | |||||||
Adjustments to reconcile net income to cash provided by operations: | |||||||||||
Depreciation | 15,499 | 12,541 | |||||||||
Amortization | 39,441 | 42,070 | |||||||||
Share-based compensation | 208,896 | 146,874 | |||||||||
Loss on extinguishment of debt | — | 5,925 | |||||||||
Deferred income taxes | (59,915) | (53,534) | |||||||||
Other | 11,216 | 988 | |||||||||
Net change in operating assets and liabilities: | |||||||||||
Accounts receivable | (161,888) | (94,910) | |||||||||
Deferred commissions | (23,520) | (45,191) | |||||||||
Prepaid expenses and other assets | (47,401) | 26,753 | |||||||||
Accounts payable and accrued expenses | 37,896 | 58,680 | |||||||||
Operating leases, net | 1,026 | 1,186 | |||||||||
Deferred revenue | 202,227 | 145,544 | |||||||||
Net cash provided by operating activities | 378,109 | 354,885 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of property and equipment | (26,459) | (21,540) | |||||||||
Capitalized software additions | (5,268) | — | |||||||||
Acquisition of businesses, net of cash acquired | (57,111) | — | |||||||||
Purchases of investments | (104,210) | — | |||||||||
Net cash used in investing activities | (193,048) | (21,540) | |||||||||
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 | 31,191 | 32,939 | |||||||||
Equity repurchases | — | (15) | |||||||||
Net cash used in financing activities | 50,663 | (232,344) | |||||||||
Effect of exchange rates on cash and cash equivalents | (12,089) | (8,620) | |||||||||
Net increase in cash and cash equivalents | 223,635 | 92,381 | |||||||||
Cash and cash equivalents, beginning of year | 555,348 | 462,967 | |||||||||
Cash and cash equivalents, end of year | $ | 778,983 | $ | 555,348 | |||||||
Three Months Ended March 31, 2024 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 71,873 | $ | (6,962) | $ | (542) | $ | (4,230) | $ | — | $ | 60,139 | |||||||||||||||||||||||
Gross profit | 308,975 | 6,962 | 542 | 4,230 | — | 320,709 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 84 | % | |||||||||||||||||||||||||||||||
Research and development | 84,271 | (19,424) | (1,055) | — | (26) | 63,766 | |||||||||||||||||||||||||||||
Sales and marketing | 148,788 | (16,939) | (1,626) | — | (615) | 129,608 | |||||||||||||||||||||||||||||
General and administrative | 47,338 | (12,273) | (392) | — | (2,431) | 32,242 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 5,455 | — | — | (5,455) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 23,123 | $ | 55,598 | $ | 3,615 | $ | 9,685 | $ | 3,072 | $ | 95,093 | |||||||||||||||||||||||
Operating margin | 6 | % | 25 | % |
Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
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 | 42,702 | (11,233) | (841) | — | (1,982) | 28,646 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 6,573 | — | — | (6,573) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 19,431 | $ | 42,021 | $ | 2,701 | $ | 10,468 | $ | 3,314 | $ | 77,935 | |||||||||||||||||||||||
Operating margin | 6 | % | 25 | % |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Non-GAAP net income: | |||||||||||
Net income | $ | 37,944 | $ | 80,293 | |||||||
Income tax benefit | (7,842) | (54,384) | |||||||||
Non-GAAP effective cash tax | (16,618) | 10,084 | |||||||||
Interest income, net | (11,024) | (4,066) | |||||||||
Cash received from interest, net | 10,926 | 4,440 | |||||||||
Share-based compensation | 55,598 | 42,021 | |||||||||
Employer payroll taxes on employee stock transactions | 3,615 | 2,701 | |||||||||
Amortization of other intangibles | 5,455 | 6,573 | |||||||||
Amortization of acquired technology | 4,230 | 3,895 | |||||||||
Transaction, restructuring, and other | 3,072 | 3,314 | |||||||||
Loss (gain) on currency translation | 4,045 | (2,412) | |||||||||
Non-GAAP net income | $ | 89,401 | $ | 92,459 | |||||||
Share count: | |||||||||||
Weighted-average shares outstanding - basic | 296,264 | 289,751 | |||||||||
Weighted-average shares outstanding - diluted | 300,867 | 293,917 | |||||||||
Shares used in non-GAAP per share calculations: | |||||||||||
Weighted-average shares outstanding - basic | 296,264 | 289,751 | |||||||||
Weighted-average shares outstanding - diluted | 300,867 | 293,917 | |||||||||
Non-GAAP net income per share: | |||||||||||
Net income per share - basic | $ | 0.13 | $ | 0.28 | |||||||
Net income per share - diluted | $ | 0.13 | $ | 0.27 | |||||||
Non-GAAP net income per share - basic | $ | 0.30 | $ | 0.32 | |||||||
Non-GAAP net income per share - diluted | $ | 0.30 | $ | 0.31 |
Three Months Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Free Cash Flow: | |||||||||||
Net cash provided by operating activities | $ | 131,672 | $ | 120,427 | |||||||
Purchase of property and equipment | (9,797) | (5,915) | |||||||||
Capitalized software additions | (613) | — | |||||||||
Free Cash Flow | $ | 121,262 | $ | 114,512 |
Year Ended March 31, 2024 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 266,453 | $ | (26,622) | $ | (2,058) | $ | (16,265) | $ | — | $ | 221,508 | |||||||||||||||||||||||
Gross profit | 1,164,077 | 26,622 | 2,058 | 16,265 | — | 1,209,022 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 85 | % | |||||||||||||||||||||||||||||||
Research and development (1) |
304,739 | (69,543) | (5,446) | — | (26) | 229,724 | |||||||||||||||||||||||||||||
Sales and marketing (1) |
534,233 | (65,762) | (4,967) | — | (216) | 463,288 | |||||||||||||||||||||||||||||
General and administrative (1) |
174,412 | (46,969) | (1,517) | — | (8,155) | 117,771 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 22,293 | — | — | (22,293) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 128,400 | $ | 208,896 | $ | 13,988 | $ | 38,558 | $ | 8,397 | $ | 398,239 | |||||||||||||||||||||||
Operating margin | 9 | % | 28 | % | |||||||||||||||||||||||||||||||
Year Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Restructuring & other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
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 | 218,349 | (41,406) | (1,704) | — | — | 175,239 | |||||||||||||||||||||||||||||
Sales and marketing | 448,015 | (51,147) | (2,338) | — | (1,332) | 393,198 | |||||||||||||||||||||||||||||
General and administrative | 150,172 | (35,938) | (1,351) | — | (2,347) | 110,536 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 26,292 | — | — | (26,292) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 92,811 | $ | 146,874 | $ | 6,191 | $ | 41,856 | $ | 4,059 | $ | 291,791 | |||||||||||||||||||||||
Operating margin | 8 | % | 25 | % | |||||||||||||||||||||||||||||||
Year Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Non-GAAP net income: | |||||||||||
Net income | $ | 154,632 | $ | 107,959 | |||||||
Income tax expense (benefit) | 283 | (17,992) | |||||||||
Non-GAAP effective cash tax | (75,604) | (13,370) | |||||||||
Interest (income) expense, net | (37,284) | 3,409 | |||||||||
Cash received from interest, net | 35,482 | 3,803 | |||||||||
Share-based compensation | 208,896 | 146,874 | |||||||||
Employer payroll taxes on employee stock transactions | 13,988 | 6,191 | |||||||||
Amortization of other intangibles | 22,293 | 26,292 | |||||||||
Amortization of acquired technology | 16,265 | 15,564 | |||||||||
Transaction, restructuring, and other | 8,397 | 4,059 | |||||||||
Loss (gain) on currency translation | 10,769 | (565) | |||||||||
Non-GAAP net income | $ | 358,117 | $ | 282,224 | |||||||
Share count: | |||||||||||
Weighted-average shares outstanding - basic | 294,051 | 287,700 | |||||||||
Weighted-average shares outstanding - diluted | 299,280 | 291,617 | |||||||||
Shares used in non-GAAP per share calculations: | |||||||||||
Weighted-average shares outstanding - basic | 294,051 | 287,700 | |||||||||
Weighted-average shares outstanding - diluted | 299,280 | 291,617 | |||||||||
Non-GAAP net income per share: | |||||||||||
Net income per share - basic | $ | 0.53 | $ | 0.38 | |||||||
Net income per share - diluted | $ | 0.52 | $ | 0.37 | |||||||
Non-GAAP net income per share - basic | $ | 1.22 | $ | 0.98 | |||||||
Non-GAAP net income per share - diluted | $ | 1.20 | $ | 0.97 |
Year Ended March 31, | |||||||||||
2024 | 2023 | ||||||||||
Free Cash Flow: | |||||||||||
Net cash provided by operating activities | $ | 378,109 | $ | 354,885 | |||||||
Purchase of property and equipment | (26,459) | (21,540) | |||||||||
Capitalized software additions | (5,268) | — | |||||||||
Free Cash Flow | 346,382 | 333,345 |