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: January 30, 2025 |
DYNATRACE, INC. | ||||||||||
By: | /s/ James Benson | ||||||||||
Name: James Benson | |||||||||||
Title: Executive Vice President, Chief Financial Officer & Treasurer | |||||||||||
Three Months Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Key Operating Metric: | |||||||||||
Annual recurring revenue (ARR) | $ | 1,647,412 | $ | 1,425,284 | |||||||
Year-over-Year Increase |
16 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
18 | % | |||||||||
Revenue: | |||||||||||
Total revenue | $ | 436,169 | $ | 365,096 | |||||||
Year-over-Year Increase |
19 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
20 | % | |||||||||
Subscription revenue |
$ | 417,207 | $ | 348,294 | |||||||
Year-over-Year Increase |
20 | % | |||||||||
Year-over-Year Increase - constant currency (*) |
21 | % | |||||||||
GAAP Financial Measures: | |||||||||||
GAAP income from operations | $ | 47,464 | $ | 35,720 | |||||||
GAAP operating margin | 11 | % | 10 | % | |||||||
GAAP net income (**) |
$ | 361,752 | $ | 42,691 | |||||||
GAAP net income per share - diluted (**) |
$ | 1.19 | $ | 0.14 | |||||||
GAAP shares outstanding - diluted | 303,467 | 299,246 | |||||||||
Net cash provided by operating activities | $ | 42,238 | $ | 75,657 | |||||||
Non-GAAP Financial Measures (*): |
|||||||||||
Non-GAAP income from operations | $ | 130,734 | $ | 104,636 | |||||||
Non-GAAP operating margin | 30 | % | 29 | % | |||||||
Non-GAAP net income | $ | 111,679 | $ | 96,184 | |||||||
Non-GAAP net income per share - diluted | $ | 0.37 | $ | 0.32 | |||||||
Non-GAAP shares outstanding - diluted | 303,467 | 299,246 | |||||||||
Free cash flow | $ | 37,569 | $ | 67,357 |
(In millions, except per share data) | Q4 Fiscal 2025 Guidance | ||||
Total revenue | $432 - $437 |
||||
As reported | 13% - 15% |
||||
Constant currency | 16% - 17% |
||||
Subscription revenue | $410 - $415 |
||||
As reported | 14% - 15% |
||||
Constant currency | 17% - 18% |
||||
Non-GAAP income from operations | $104 - $110 |
||||
Non-GAAP operating margin | 24% - 25% |
||||
Non-GAAP net income | $88 - $93 |
||||
Non-GAAP net income per diluted share | $0.29 - $0.31 |
||||
Diluted weighted average shares outstanding | 304 - 305 |
(In millions, except per share data) |
Current Guidance
Fiscal 2025
|
Prior Guidance
Fiscal 2025*
|
Guidance Change at Midpoint** |
||||||||||||||
ARR | $1,705 - $1,715 |
$1,720 - $1,735 |
$(18) | ||||||||||||||
As reported | 13% - 14% |
14% - 15% |
(100) bps | ||||||||||||||
Constant currency | 16% - 16.5% |
15% - 16% |
75 bps | ||||||||||||||
Total revenue | $1,686 - $1,691 |
$1,665 - $1,675 |
$19 | ||||||||||||||
As reported | 18% |
16% - 17% |
150 bps | ||||||||||||||
Constant currency | 19% |
17% - 18% |
150 bps | ||||||||||||||
Subscription revenue | $1,609 - $1,614 |
$1,590 - $1,600 |
$17 | ||||||||||||||
As reported | 18% - 19% |
17% - 18% |
100 bps | ||||||||||||||
Constant currency | 20% |
17% - 18% |
250 bps | ||||||||||||||
Non-GAAP income from operations | $480 - $486 |
$466 - $474 |
$13 | ||||||||||||||
Non-GAAP operating margin | 28.5% - 28.75% |
28% - 28.25% |
50 bps | ||||||||||||||
Non-GAAP net income | $412 - $417 |
$396 - $404 |
$15 | ||||||||||||||
Non-GAAP net income per diluted share | $1.36 - $1.37 |
$1.31 - $1.33 |
$0.05 | ||||||||||||||
Diluted weighted average shares outstanding | 303 - 304 |
303 - 305 |
(1) | ||||||||||||||
Free cash flow | $415 - $420 |
$393 - $404 |
$19 | ||||||||||||||
Free cash flow margin | 25% |
23.5% - 24% |
125 bps |
Three Months Ended December 31, |
Nine Months Ended December 31, |
|||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||
Revenue: | ||||||||||||||||||||
Subscription | $ | 417,207 | $ | 348,294 | $ | 1,198,593 | $ | 999,245 | ||||||||||||
Service | 18,962 | 16,802 | 54,925 | 50,437 | ||||||||||||||||
Total revenue | 436,169 | 365,096 | 1,253,518 | 1,049,682 | ||||||||||||||||
Cost of revenue: | ||||||||||||||||||||
Cost of subscription | 60,666 | 46,888 | 170,034 | 134,584 | ||||||||||||||||
Cost of service | 18,139 | 16,744 | 52,536 | 47,961 | ||||||||||||||||
Amortization of acquired technology | 3,756 | 4,237 | 12,528 | 12,035 | ||||||||||||||||
Total cost of revenue | 82,561 | 67,869 | 235,098 | 194,580 | ||||||||||||||||
Gross profit | 353,608 | 297,227 | 1,018,420 | 855,102 | ||||||||||||||||
Operating expenses: | ||||||||||||||||||||
Research and development | 98,343 | 80,102 | 281,287 | 220,468 | ||||||||||||||||
Sales and marketing | 154,472 | 132,723 | 443,802 | 385,445 | ||||||||||||||||
General and administrative | 49,354 | 43,231 | 143,285 | 127,074 | ||||||||||||||||
Amortization of other intangibles | 3,975 | 5,451 | 13,527 | 16,838 | ||||||||||||||||
Total operating expenses | 306,144 | 261,507 | 881,901 | 749,825 | ||||||||||||||||
Income from operations | 47,464 | 35,720 | 136,519 | 105,277 | ||||||||||||||||
Interest income, net | 11,726 | 10,605 | 37,351 | 26,260 | ||||||||||||||||
Other expense, net | (2,072) | (3,901) | (6,145) | (6,724) | ||||||||||||||||
Income before income taxes | 57,118 | 42,424 | 167,725 | 124,813 | ||||||||||||||||
Income tax benefit (expense) | 304,634 | 267 | 276,655 | (8,125) | ||||||||||||||||
Net income | $ | 361,752 | $ | 42,691 | $ | 444,380 | $ | 116,688 | ||||||||||||
Net income per share: | ||||||||||||||||||||
Basic | $ | 1.21 | $ | 0.14 | $ | 1.49 | $ | 0.40 | ||||||||||||
Diluted | $ | 1.19 | $ | 0.14 | $ | 1.47 | $ | 0.39 | ||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||
Basic | 298,646 | 294,869 | 298,049 | 293,295 | ||||||||||||||||
Diluted | 303,467 | 299,246 | 302,815 | 298,335 |
Three Months Ended December 31, |
Nine Months Ended December 31, |
|||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||
Cost of revenue | $ | 9,821 | $ | 6,975 | $ | 27,265 | $ | 19,660 | ||||||||||||
Research and development | 26,582 | 18,678 | 74,769 | 50,119 | ||||||||||||||||
Sales and marketing | 20,709 | 15,947 | 57,481 | 48,823 | ||||||||||||||||
General and administrative | 15,027 | 13,222 | 41,984 | 34,696 | ||||||||||||||||
Total share-based compensation | $ | 72,139 | $ | 54,822 | $ | 201,499 | $ | 153,298 |
December 31, 2024 | March 31, 2024 | ||||||||||
(unaudited) | |||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 907,482 | $ | 778,983 | |||||||
Short-term investments | 100,225 | 57,891 | |||||||||
Accounts receivable, net | 391,578 | 602,739 | |||||||||
Deferred commissions, current | 102,811 | 98,935 | |||||||||
Prepaid expenses and other current assets | 73,130 | 66,749 | |||||||||
Total current assets | 1,575,226 | 1,605,297 | |||||||||
Long-term investments | 46,260 | 46,350 | |||||||||
Property and equipment, net | 49,426 | 53,325 | |||||||||
Operating lease right-of-use assets, net | 66,666 | 61,390 | |||||||||
Goodwill | 1,335,386 | 1,335,494 | |||||||||
Intangible assets, net | 23,351 | 50,995 | |||||||||
Deferred tax assets, net | 514,838 | 138,836 | |||||||||
Deferred commissions, non-current | 88,237 | 93,310 | |||||||||
Other assets | 35,715 | 24,782 | |||||||||
Total assets | $ | 3,735,105 | $ | 3,409,779 | |||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 8,552 | $ | 21,410 | |||||||
Accrued expenses, current | 213,130 | 233,675 | |||||||||
Deferred revenue, current | 812,892 | 987,953 | |||||||||
Operating lease liabilities, current | 13,995 | 15,513 | |||||||||
Total current liabilities | 1,048,569 | 1,258,551 | |||||||||
Deferred revenue, non-current | 54,940 | 62,308 | |||||||||
Accrued expenses, non-current | 16,533 | 18,404 | |||||||||
Operating lease liabilities, non-current | 61,216 | 54,013 | |||||||||
Deferred tax liabilities | 563 | 1,013 | |||||||||
Total liabilities | 1,181,821 | 1,394,289 | |||||||||
Shareholders' equity: | |||||||||||
Common shares, $0.001 par value, 600,000,000 shares authorized, 299,343,079 and 296,962,547 shares issued and outstanding at December 31, 2024 and March 31, 2024, respectively |
299 | 297 | |||||||||
Additional paid-in capital | 2,340,470 | 2,249,349 | |||||||||
Retained earnings (accumulated deficit) | 245,623 | (198,757) | |||||||||
Accumulated other comprehensive loss | (33,108) | (35,399) | |||||||||
Total shareholders' equity | 2,553,284 | 2,015,490 | |||||||||
Total liabilities and shareholders' equity | $ | 3,735,105 | $ | 3,409,779 |
Nine Months Ended December 31, |
|||||||||||
2024 | 2023 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 444,380 | $ | 116,688 | |||||||
Adjustments to reconcile net income to cash provided by operations: |
|||||||||||
Depreciation |
13,851 | 11,781 | |||||||||
Amortization |
27,603 | 29,067 | |||||||||
Share-based compensation |
201,499 | 153,298 | |||||||||
Deferred income taxes |
(378,795) | (49,579) | |||||||||
Other |
4,135 | 7,016 | |||||||||
Net change in operating assets and liabilities: |
|||||||||||
Accounts receivable |
204,251 | 83,444 | |||||||||
Deferred commissions |
(3,035) | 874 | |||||||||
Prepaid expenses and other assets |
(21,573) | (27,437) | |||||||||
Accounts payable and accrued expenses |
(27,608) | (24,022) | |||||||||
Operating leases, net |
434 | 1,253 | |||||||||
Deferred revenue |
(168,513) | (55,946) | |||||||||
Net cash provided by operating activities |
296,629 | 246,437 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of property and equipment |
(11,540) | (16,662) | |||||||||
Capitalized software additions |
— | (4,655) | |||||||||
Acquisition of a business, net of cash acquired | (100) | (32,297) | |||||||||
Purchases of investments | (107,989) | — | |||||||||
Proceeds from sales and maturities of investments | 68,145 | — | |||||||||
Net cash used in investing activities |
(51,484) | (53,614) | |||||||||
Cash flows from financing activities: | |||||||||||
Payments of deferred consideration related to capitalized software additions | (1,656) | — | |||||||||
Proceeds from employee stock purchase plan |
21,159 | 19,472 | |||||||||
Proceeds from exercise of stock options | 14,903 | 24,205 | |||||||||
Repurchases of common stock |
(130,100) | — | |||||||||
Taxes paid related to net share settlement of equity awards | (16,338) | — | |||||||||
Net cash (used in) provided by financing activities |
(112,032) | 43,677 | |||||||||
Effect of exchange rates on cash and cash equivalents | (4,614) | (9,199) | |||||||||
Net increase in cash and cash equivalents | 128,499 | 227,301 | |||||||||
Cash and cash equivalents, beginning of period | 778,983 | 555,348 | |||||||||
Cash and cash equivalents, end of period | $ | 907,482 | $ | 782,649 | |||||||
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Transaction, restructuring, and other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 82,561 | $ | (9,821) | $ | (469) | $ | (3,756) | $ | — | $ | 68,515 | |||||||||||||||||||||||
Gross profit | 353,608 | 9,821 | 469 | 3,756 | — | 367,654 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 84 | % | |||||||||||||||||||||||||||||||
Research and development | 98,343 | (26,582) | (1,770) | — | — | 69,991 | |||||||||||||||||||||||||||||
Sales and marketing | 154,472 | (20,709) | (756) | — | (106) | 132,901 | |||||||||||||||||||||||||||||
General and administrative | 49,354 | (15,027) | (299) | — | 34,028 | ||||||||||||||||||||||||||||||
Amortization of other intangibles | 3,975 | — | — | (3,975) | — | — | |||||||||||||||||||||||||||||
Income from operations | 47,464 | 72,139 | 3,294 | 7,731 | 106 | 130,734 | |||||||||||||||||||||||||||||
Operating margin | 11 | % | 30 | % |
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Transaction, restructuring, and other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 67,869 | $ | (6,975) | $ | (284) | $ | (4,237) | $ | — | $ | 56,373 | |||||||||||||||||||||||
Gross profit | 297,227 | 6,975 | 284 | 4,237 | — | 308,723 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 85 | % | |||||||||||||||||||||||||||||||
Research and development | 80,102 | (18,678) | (1,196) | — | — | 60,228 | |||||||||||||||||||||||||||||
Sales and marketing | 132,723 | (15,947) | (1,029) | — | 201 | 115,948 | |||||||||||||||||||||||||||||
General and administrative | 43,231 | (13,222) | (360) | — | (1,738) | 27,911 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 5,451 | — | — | (5,451) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 35,720 | $ | 54,822 | $ | 2,869 | $ | 9,688 | $ | 1,537 | $ | 104,636 | |||||||||||||||||||||||
Operating margin | 10 | % | 29 | % |
Three Months Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Non-GAAP net income: | |||||||||||
Net income | $ | 361,752 | $ | 42,691 | |||||||
Income tax benefit | (304,634) | (267) | |||||||||
Non-GAAP effective cash tax | (30,588) | (18,516) | |||||||||
Interest income, net | (11,726) | (10,605) | |||||||||
Cash received from interest, net | 11,533 | 10,064 | |||||||||
Share-based compensation | 72,139 | 54,822 | |||||||||
Employer payroll taxes on employee stock transactions | 3,294 | 2,869 | |||||||||
Amortization of intangibles | 7,731 | 9,688 | |||||||||
Transaction, restructuring, and other | 106 | 1,537 | |||||||||
Loss on currency translation | 2,072 | 3,901 | |||||||||
Non-GAAP net income | $ | 111,679 | $ | 96,184 | |||||||
Share count: | |||||||||||
Weighted-average shares outstanding - basic | 298,646 | 294,869 | |||||||||
Weighted-average shares outstanding - diluted | 303,467 | 299,246 | |||||||||
Shares used in non-GAAP per share calculations: | |||||||||||
Weighted-average shares outstanding - basic | 298,646 | 294,869 | |||||||||
Weighted-average shares outstanding - diluted | 303,467 | 299,246 | |||||||||
Non-GAAP net income per share: | |||||||||||
Net income per share - basic | $ | 1.21 | $ | 0.14 | |||||||
Net income per share - diluted | $ | 1.19 | $ | 0.14 | |||||||
Non-GAAP net income per share - basic | $ | 0.37 | $ | 0.33 | |||||||
Non-GAAP net income per share - diluted | $ | 0.37 | $ | 0.32 |
Three Months Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Free cash flow: | |||||||||||
Net cash provided by operating activities | $ | 42,238 | $ | 75,657 | |||||||
Purchase of property and equipment | (4,669) | (3,645) | |||||||||
Capitalized software additions | — | (4,655) | |||||||||
Free cash flow | $ | 37,569 | $ | 67,357 |
Nine Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Transaction, restructuring, and other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 235,098 | $ | (27,265) | $ | (1,786) | $ | (12,528) | $ | — | $ | 193,519 | |||||||||||||||||||||||
Gross profit | 1,018,420 | 27,265 | 1,786 | 12,528 | — | 1,059,999 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 85 | % | |||||||||||||||||||||||||||||||
Research and development | 281,287 | (74,769) | (5,484) | — | (3) | 201,031 | |||||||||||||||||||||||||||||
Sales and marketing | 443,802 | (57,481) | (2,989) | — | (106) | 383,226 | |||||||||||||||||||||||||||||
General and administrative | 143,285 | (41,984) | (1,215) | — | 3 | 100,089 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 13,527 | — | — | (13,527) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 136,519 | $ | 201,499 | $ | 11,474 | $ | 26,055 | $ | 106 | $ | 375,653 | |||||||||||||||||||||||
Operating margin | 11 | % | 30 | % |
Nine Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||
GAAP | Share-based compensation | Employer payroll taxes on employee stock transactions | Amortization of intangibles | Transaction, restructuring, and other | Non-GAAP | ||||||||||||||||||||||||||||||
Non-GAAP income from operations: | |||||||||||||||||||||||||||||||||||
Cost of revenue | $ | 194,580 | $ | (19,660) | $ | (1,516) | $ | (12,035) | $ | — | $ | 161,369 | |||||||||||||||||||||||
Gross profit | 855,102 | 19,660 | 1,516 | 12,035 | — | 888,313 | |||||||||||||||||||||||||||||
Gross margin | 81 | % | 85 | % | |||||||||||||||||||||||||||||||
Research and development | 220,468 | (50,119) | (4,391) | — | — | 165,958 | |||||||||||||||||||||||||||||
Sales and marketing | 385,445 | (48,823) | (3,341) | — | 399 | 333,680 | |||||||||||||||||||||||||||||
General and administrative | 127,074 | (34,696) | (1,125) | — | (5,724) | 85,529 | |||||||||||||||||||||||||||||
Amortization of other intangibles | 16,838 | — | — | (16,838) | — | — | |||||||||||||||||||||||||||||
Income from operations | $ | 105,277 | $ | 153,298 | $ | 10,373 | $ | 28,873 | $ | 5,325 | $ | 303,146 | |||||||||||||||||||||||
Operating margin | 10 | % | 29 | % |
Nine Months Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Non-GAAP net income: | |||||||||||
Net income | $ | 444,380 | $ | 116,688 | |||||||
Income tax (benefit) expense | (276,655) | 8,125 | |||||||||
Non-GAAP effective cash tax | (88,538) | (58,986) | |||||||||
Interest income, net | (37,351) | (26,260) | |||||||||
Cash received from interest, net | 36,151 | 24,556 | |||||||||
Share-based compensation | 201,499 | 153,298 | |||||||||
Employer payroll taxes on employee stock transactions | 11,474 | 10,373 | |||||||||
Amortization of intangibles | 26,055 | 28,873 | |||||||||
Transaction, restructuring, and other | 106 | 5,325 | |||||||||
Loss on currency translation | 6,145 | 6,724 | |||||||||
Non-GAAP net income | $ | 323,266 | $ | 268,716 | |||||||
Share count: | |||||||||||
Weighted-average shares outstanding - basic | 298,049 | 293,295 | |||||||||
Weighted-average shares outstanding - diluted | 302,815 | 298,335 | |||||||||
Shares used in non-GAAP per share calculations: | |||||||||||
Weighted-average shares outstanding - basic | 298,049 | 293,295 | |||||||||
Weighted-average shares outstanding - diluted | 302,815 | 298,335 | |||||||||
Non-GAAP net income per share: | |||||||||||
Net income per share - basic | $ | 1.49 | $ | 0.40 | |||||||
Net income per share - diluted | $ | 1.47 | $ | 0.39 | |||||||
Non-GAAP net income per share - basic | $ | 1.08 | $ | 0.92 | |||||||
Non-GAAP net income per share - diluted | $ | 1.07 | $ | 0.90 |
Nine Months Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Free cash flow: | |||||||||||
Net cash provided by operating activities |
$ | 296,629 | $ | 246,437 | |||||||
Purchase of property and equipment | (11,540) | (16,662) | |||||||||
Capitalized software additions | — | (4,655) | |||||||||
Free cash flow | $ | 285,089 | $ | 225,120 |