Dynatrace Reports Third Quarter Fiscal Year 2025 Financial Results
Delivers ARR growth of 18% year-over-year on a constant currency basis
Subscription Revenue growth of 21% on a constant currency basis
Achieves GAAP Operating Margin of 11% and Non-GAAP Operating Margin of 30%
WALTHAM, Mass.--(BUSINESS WIRE)-- Dynatrace (NYSE: DT) today announced financial results for the third quarter of fiscal 2025 ended December 31, 2024.
"Our third quarter results exceeded guidance across all key operating metrics," said Rick McConnell, Chief Executive Officer of Dynatrace. "The explosion of data, along with its complexity, combined with the unprecedented requirements for speed and scale, are making modern digital ecosystems unmanageable. In a world where generative and now agentic AI workloads are ramping, the observability market has become mission critical for organizations to ensure high business resiliency and deliver exceptional customer experiences. Our leading AI-powered observability platform, combined with our ongoing innovation, provide us with a powerful advantage to capture the opportunity ahead."
Third Quarter Fiscal 2025 Financial and Other Recent Business Highlights:
All growth rates are compared to the third quarter of fiscal 2024, unless otherwise noted.
Financial Highlights:
- ARR of $1,647 million, an increase of 16%, or 18% on a constant currency basis
- Total Revenue of $436 million, an increase of 19%, or 20% on a constant currency basis
- Subscription Revenue of $417 million, an increase of 20%, or 21% on a constant currency basis
- GAAP Income from Operations of $47 million and Non-GAAP Income from Operations of $131 million
- GAAP EPS of $1.191 and Non-GAAP EPS of $0.37, both on a dilutive basis
Business Highlights:
-
Industry recognition: Dynatrace received the following recognitions by third-party industry analysts:
- Named a Leader in both the Cloud-Native Observability and Security Quadrants in the 2024 ISG Provider Lens, Multi Public Cloud Solutions Report, for competitive strength and portfolio attractiveness.
- Recognized as a Leader in the inaugural 2024 GigaOm Radar Report for Kubernetes Observability.
- Partner evolution: Dynatrace was named the 2024 AWS EMEA technology partner of the year for helping customers innovate faster, reduce costs and be more agile through cloud migration and modernization programs. In addition, Dynatrace became a member of the Microsoft Intelligent Security Association (MISA) based on our powerful integration with Microsoft’s SIEM solution, Microsoft Sentinel.
- Sustainability progress: We published our second annual Sustainability Report, which discusses our progress on environmental, social, and governance topics that are important to Dynatrace stakeholders. The report is posted on our website at www.dynatrace.com/company/sustainability/ and highlights third party limited assurance/verification of our fiscal year 2024 greenhouse gas emissions data, our new Global Inclusion Council, AI-related governance developments, and more.
Share Repurchase Program
- During the third quarter, Dynatrace spent $40 million to repurchase 732,000 shares at an average price of $54.64 under its $500 million share repurchase program. From the inception of the program in May 2024 through December 31, 2024, Dynatrace has repurchased 2.7 million shares for $130 million at an average price of $48.89.
| ________________________________ |
|
1 During the third quarter, Dynatrace completed an intra-entity asset transfer of the global economic rights of intellectual property (IP) from a wholly-owned U.S. subsidiary to a wholly-owned Swiss subsidiary, more closely aligning IP rights with business operations. The transfer generated an income tax benefit of $320.9 million, or $1.06 per share on a dilutive basis. |
|
Third Quarter 2025 Financial Highlights |
|||||||
|
(Unaudited – In thousands, except per share data) |
|||||||
|
|
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 |
|
|
* For additional information, please see the "Non-GAAP Financial Measures" and "Definitions - Non-GAAP and Other Metrics" sections of this press release. |
|||||||
|
** For additional information, please see note 1 above. |
|||||||
Financial Outlook
Based on information available as of January 30, 2025, Dynatrace is issuing guidance for the fourth quarter and increasing its previous guidance for full year fiscal 2025 in the table below.
This guidance reflects foreign exchange rates as of December 31, 2024. We now expect foreign exchange to be a headwind of approximately $38 million on ARR and approximately $17 million on revenue for fiscal 2025 compared to ARR and revenue at constant currency. Given recent strengthening of the U.S. dollar, this represents an incremental headwind of approximately $28 million to ARR and $10 million to revenue. This guidance also excludes the impact of any share repurchases during the fourth quarter of fiscal 2025.
Growth rates for ARR, Total revenue, and Subscription revenue are presented in constant currency to provide better visibility into the underlying growth of the business.
All growth rates below are compared to the fourth quarter and full year of fiscal 2024.
|
(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 |
|
*Prior guidance was issued on November 7, 2024. |
|||||
|
**Guidance change at midpoint rounded to the nearest million. |
|||||
Conference Call and Webcast Information
Dynatrace will host a conference call and live webcast to discuss its results and business outlook for investors and analysts at 8:00 a.m. Eastern Time today, January 30, 2025. To access the conference call from the U.S. and Canada, dial (866) 405-1247, or internationally, dial (201) 689-8045 with conference ID# 13750856. The call will also be available live via webcast on the company’s website, ir.dynatrace.com.
An audio replay of the call will also be available until 11:59 p.m. Eastern Time on April 30, 2025, by dialing (877) 660-6853 from the U.S. and Canada, or for international callers by dialing (201) 612-7415 and entering conference ID# 13750856. In addition, an archived webcast will be available at ir.dynatrace.com.
We announce material financial information to our investors using our Investor Relations website, press releases, SEC filings and public conference calls and webcasts. We also use these channels to disclose information about the company, our planned financial and other announcements, attendance at upcoming investor and industry conferences, and for complying with our disclosure obligations under Regulation FD.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with GAAP, this press release and the accompanying tables contain certain non-GAAP financial measures as defined by Regulation G, including non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per diluted share, and free cash flow. We also use or discuss non-GAAP financial measures in conference calls, slide presentations and webcasts.
We use these non-GAAP financial measures for financial and operational decision-making purposes, and as a means to evaluate period-to-period comparisons and liquidity. We believe that these non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.
The presentation of the non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Our non-GAAP financial measures may not provide information that is directly comparable to similarly titled metrics provided by other companies.
Non-GAAP financial measures are defined in this press release and the tables included in this press release include reconciliations of historical non-GAAP financial measures to their most directly comparable GAAP measures.
We also include non-GAAP financial measures in our financial outlook included in this press release. Reconciliations of forward-looking non-GAAP income from operations, non-GAAP net income, non-GAAP net income per diluted share, and free cash flow guidance to the most directly comparable GAAP measures are not available without unreasonable efforts 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.
Definitions - Non-GAAP and Other Metrics
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 ARR any revenues derived from month-to-month agreements and/or product usage overage billings.
Constant Currency amounts for ARR, Total Revenue and Subscription Revenue are presented to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign exchange rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars using the average exchange rates from the comparative period rather than the actual exchange rates in effect during the respective periods. All growth comparisons relate to the corresponding period in the last fiscal year.
Non-GAAP Income from Operations is defined as GAAP income from operations adjusted for the following items: share-based compensation; employer payroll taxes on employee stock transactions; amortization of intangibles; transaction, restructuring and other non-recurring or unusual items that may arise from time to time. The related margin is non-GAAP income from operations expressed as a percentage of total revenue.
Non-GAAP Net Income is defined as GAAP net income adjusted for the following items: income tax expense/benefit; non-GAAP effective cash taxes; net interest expense and income; net cash received from and paid for interest; share-based compensation; employer payroll taxes on employee stock transactions, amortization of intangibles; gains and losses on currency translation; and transaction, restructuring and other non-recurring or unusual items that may arise from time to time. Non-GAAP net income per diluted share is calculated as non-GAAP net income divided by the diluted weighted average shares outstanding used to compute GAAP net income per diluted share.
Free Cash Flow is defined as the net cash provided by or used in operating activities less capital expenditures, reflected as purchase of property and equipment and capitalized software additions in our financial statements. The related margin is free cash flow expressed as a percentage of total revenue.
About Dynatrace
Dynatrace exists to make the world's software work perfectly. Our end-to-end platform combines broad and deep observability and continuous runtime application security with Davis® hypermodal AI to provide answers and intelligent automation from data at an enormous scale. This enables innovators to modernize and automate cloud operations, deliver software faster and more securely, and ensure flawless digital experiences. That's why the world's largest organizations trust the Dynatrace® platform to accelerate digital transformation.
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 related to benefits that we believe organizations receive from using Dynatrace and our financial and business outlook, including our financial guidance for the fourth quarter and full year of fiscal 2025. 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 “will,” “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, our ability to maintain our revenue growth rates in future periods; market adoption of our product offerings; continued demand for, and spending on, our solutions; our ability to innovate and develop solutions that meet customer needs, including through Davis AI; the ability of our platform and solutions to effectively interoperate with customers’ IT infrastructures; our ability to acquire new customers and retain and expand our relationships with existing customers; our ability to expand our sales and marketing capabilities; our ability to compete; our ability to maintain successful relationships with partners; security breaches, other security incidents and any real or perceived errors, failures, defects or vulnerabilities in our solutions; our ability to protect our intellectual property; our ability to hire and retain necessary qualified employees to grow our business and expand our operations; our ability to successfully complete acquisitions and to integrate newly acquired businesses and offerings; the effect on our business of the macroeconomic environment, associated global economic conditions and geopolitical disruption; and other risks set forth under the caption “Risk Factors” in our Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q, and our other SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.
|
DYNATRACE, INC. |
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
|
(Unaudited – In thousands, except per share data) |
|||||||||||||||
|
|
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 |
|
|
|
UNAUDITED SHARE-BASED COMPENSATION |
|||||||||||||||
|
|
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 |
|||||
|
DYNATRACE, INC. |
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
(In thousands, except share and per share data) |
|||||||
|
|
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 |
|
|
DYNATRACE, INC. |
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
(Unaudited – In thousands) |
|||||||
|
|
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 |
|
|
DYNATRACE, INC. |
|||||||||||||||||||||||
|
GAAP to Non-GAAP Reconciliations |
|||||||||||||||||||||||
|
(Unaudited - In thousands, except percentages) |
|||||||||||||||||||||||
|
|
Three Months Ended December 31, 2024 |
||||||||||||||||||||||
|
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Transaction,
|
|
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
|
|
Employer
|
|
Amortization
|
|
Transaction,
|
|
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 |
% |
||||||||
|
DYNATRACE, INC. |
|||||||
|
GAAP to Non-GAAP Reconciliations |
|||||||
|
(Unaudited - In thousands, except per share data) |
|||||||
|
|
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 |
|
|
DYNATRACE, INC. |
|||||||||||||||||||||||
|
GAAP to Non-GAAP Reconciliations |
|||||||||||||||||||||||
|
(Unaudited - In thousands, except percentages) |
|||||||||||||||||||||||
|
|
Nine Months Ended December 31, 2024 |
||||||||||||||||||||||
|
|
GAAP |
|
Share-based
|
|
Employer
|
|
Amortization
|
|
Transaction,
|
|
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
|
|
Employer
|
|
Amortization
|
|
Transaction,
|
|
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 |
% |
||||||||
|
DYNATRACE, INC. |
|||||||
|
GAAP to Non-GAAP Reconciliations |
|||||||
|
(Unaudited - In thousands, except per share data) |
|||||||
|
|
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 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250130713720/en/
Investors:
Noelle Faris
VP, Investor Relations
Noelle.Faris@dynatrace.com
Media Relations:
Kristy Campbell
VP, Brand and Communications
Kristy.Campbell@dynatrace.com
Source: Dynatrace
Released January 30, 2025