Form: 8-K

Current report filing

October 30, 2019

Exhibit 99.1

g668054g46h82.jpg

Dynatrace Reports Second Quarter of Fiscal Year 2020 Financial Results

Total Revenue of $129.4 million, a year-over-year increase of 27%
Annualized recurring revenue "ARR" of $470.9 million, a year-over-year increase of 44%
Subscription and Services revenue of $126.6 million, a year-over-year increase of 37%
GAAP EPS of $(1.58) and non-GAAP EPS of $0.06

WALTHAM, Mass, Oct 30, 2019 (Business Wire) - Dynatrace (NYSE: DT), a market-leading software intelligence platform, purpose-built for the enterprise cloud, today released financial results for the second quarter of its fiscal 2020 ended September 30, 2019.

“Dynatrace reported strong second quarter results, highlighted by 37% year-over-year growth in subscription and services revenue, now 98% of our revenue mix,” said John Van Siclen, Chief Executive Officer. “The Dynatrace platform is resonating with customers, evidenced by accelerating logo growth and a solid net expansion rate, which comfortably exceeded 120% for the 6th straight quarter. We are running a well-balanced business, a unique combination of growth and profitability at scale, that we believe provides Dynatrace with an attractive and sustainable business model over the long term.”

Second Quarter Fiscal 2020 and Other Recent Business Highlights:
Financial Highlights:
Total Revenue of $129.4 million, an increase of 27% compared to $101.9 million in Q2 2019
Total ARR of $470.9 million, an increase of 44% compared to $326.4 million at the end of Q2 2019
Subscription and Services revenue of $126.6 million, an increase of 37% compared to $92.2 million in Q2 2019, and representing 98% of total revenue
GAAP Operating loss of $(154.5) million and Non-GAAP Operating Income of $29.4 million
GAAP EPS of $(1.58) and non-GAAP EPS of $0.06

Dynatrace® Platform Highlights:
Ended the quarter with 1,828 Dynatrace customers, a sequential increase of 250 from the end of Q1 2020
Dynatrace Dollar-Based Net Expansion rate greater than 120% for the sixth consecutive quarter
Dynatrace ARR represents 80% of total ARR, increasing from 75% of total ARR at the end of Q1 2020

Business Highlights:
Completed our initial public offering and listed our shares on the New York Stock Exchange on August 1, 2019. The offering resulted in approximately $622.0 million in gross primary proceeds and $590.3 million of net proceeds.
Announced Digital Business Analytics, a new module to the Dynatrace Software Intelligence Platform. Digital Business Analytics provides real-time, AI-powered answers to business questions from observability data already flowing through the Dynatrace platform.
To support a growing number of webscale, multi-cloud implementations, Dynatrace doubled the capacity of a cluster which now scales to 50,000 hosts per cluster, and added support for the clustering of clusters for software intelligence scalability without limits.







Second Quarter 2020 Financial Highlights
(Unaudited – in thousands, except per share amounts)
 
Three Months Ended September 30,
 
2019
 
2018
Annualized recurring revenue
$
470,905

 
$
326,439

Year-over-Year Increase
44
%
 


 
 
 
 
Revenues:
 
 
 
Total revenue
$
129,378

 
$
101,887

Year-over-Year Increase
27
%
 
 
 
 
 
 
Subscription and services revenue
$
126,633

 
$
92,225

Year-over-Year Increase
37
%
 
 
 
 
 
 
Non-GAAP operating income (*)
$
29,396

 
$
17,294

Non-GAAP operating margin (*)
23
%
 
17
%
 
 
 
 
Non-GAAP net income (*)
$
17,275

 
$
7,423

 
 
 
 
Non-GAAP net income per share
$
0.06

 
$
0.03

 
 
 
 
Shares outstanding used in computing Non-GAAP per share amounts - diluted
269,985

 
236,275

 
 
 
 
Unlevered Free Cash Flow (*)
$
27,159

 
$
24,327

* Use of Non-GAAP Financial Measures
In our earnings press releases, conference calls, slide presentations, and webcasts, we may use or discuss non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements. Our earnings press releases containing such non-GAAP reconciliations can be found in the Investors section of our website at https://ir.dynatrace.com.

2




Financial Outlook
Based on information available, as of October 30, 2019, Dynatrace is issuing guidance for the third quarter and full year fiscal 2020 as follows:

Third Quarter of Fiscal Year 2020:
Total revenue is expected to be in the range of $137 million to $138 million
Non-GAAP operating income is expected to be in the range of $30 million to $31 million
Non-GAAP net income is expected to be in the range of $18 million to $19 million
Non-GAAP net income per diluted share is expected to be in the range of $0.06 to $0.07, based on approximately 282 million diluted weighted-average shares
Full Year Fiscal 2020:
Total revenue is expected to be in the range of $533 million to $535 million
Total ARR is expected to be in the range of $550 million to $555 million
Non-GAAP operating income is expected to be in the range of $119 million to $121 million
Non-GAAP net income is expected to be in the range of $64 million to $67 million
Non-GAAP net income per diluted share is expected to be in the range of $0.23 to $0.24, based on approximately 275 million diluted weighted-average shares

Reconciliation of non-GAAP operating income, non-GAAP net income and non-GAAP net income per share guidance to the most directly comparable GAAP measures is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures; in particular, the measures and effects of stock-based compensation expense 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.

These statements are forward-looking and actual results may differ materially. Refer to the section under the heading Forward-Looking Statements below for information on the factors that could cause our actual results to differ materially.

Conference Call and Webcast Information
Dynatrace will host a conference call today, October 30, 2019, to discuss its results at 5:00 p.m. Eastern Time. The call will be accessible by telephone at 866-211-4694 (domestic) or 647-689-6731 (international). The call will also be available live via webcast on the Company’s website at https://ir.dynatrace.com. A telephone replay of the conference call will be available at 800-585-8367 or 416-621-4642 (access code 8498802) until November 13, 2019. A webcast replay will be available at https://ir.dynatrace.com.

The company has used, and intends to continue to use, the investor relations portion of its website as a means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.

3




Non-GAAP Financial Measures & Key Metrics
In addition to disclosing financial measures prepared in accordance with GAAP, this press release and the accompanying tables contain certain non-GAAP financial measures.
Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. Dynatrace considers these non-GAAP financial measures to be important because they provide useful indicators of its performance and liquidity measures. These are key measures used by our management and board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short and long-term operational plans. In addition, investors often use similar measures to evaluate the performance of a company. Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company’s operating performance. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP financial measures presented by other companies. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements.
Adjusted EBITDA is defined as Net Income(loss) adjusted by removing the impact of our capital structure (net interest income or expense from our outstanding debt), asset base (depreciation and amortization), tax consequences, restructuring and other gains and losses, transaction and sponsor related costs, gains and losses on foreign currency and stock-based compensation.
Annual Recurring Revenue “ARR” is defined as the daily revenue of all subscription agreements that are actively generating revenue as of the last day of the reporting period multiplied by 365. We exclude from our calculation of Total ARR any revenues derived from month-to-month agreements and/or product usage overage billings.
Dynatrace Dollar-Based Net Expansion Rate is defined as the Dynatrace® ARR at the end of a reporting period for the cohort of Dynatrace® accounts as of one year prior to the date of calculation, divided by the Dynatrace® ARR one year prior to the date of calculation for that same cohort. This calculation excludes the benefit of Dynatrace® ARR resulting from the conversion of Classic products to the Dynatrace® platform, as well as any upsell generated at the time of conversion.
Dynatrace customers are defined as accounts, as identified by a unique account identifier, that generate at least $10,000 of Dynatrace® ARR as of the reporting date. In infrequent cases, a single large organization may comprise multiple customer accounts when there are distinct divisions, departments or subsidiaries that operate and make purchasing decisions independently from the parent organization. In cases where multiple customer accounts exist under a single organization, each customer account is counted separately based on a mutually exclusive accounting of ARR.
TTM Adjusted EBITDA/Net Debt Leverage Ratio is defined as our Net Debt divided by our trailing twelve month Adjusted EBITDA. Net Debt is defined as total principal less cash and cash equivalents.
Unlevered Free Cash Flow is defined as net cash provided by (used in) operating activities and adjusted to exclude cash paid for interest (net of tax), non-recurring restructuring and acquisition related costs, along with costs associated with one-time offerings and filings, less cash used in investing activities for acquisition of property and equipment. However, given our debt obligations, unlevered free cash flow does not represent residual cash flow available for discretionary expenses.
About Dynatrace
Dynatrace provides software intelligence to simplify enterprise cloud complexity and accelerate digital transformation. With AI and complete automation, our all-in-one platform provides answers, not just data, about the performance of applications, the underlying infrastructure and the experience of all users. That’s why many of the world’s largest enterprises trust Dynatrace to modernize and automate enterprise cloud operations, release better software faster, and deliver unrivalled digital experiences. Curious to see how you can simplify your enterprise cloud? Let us show you. Visit our trial page for a free 15-day Dynatrace trial. To learn more about how Dynatrace can help your business, visit https://www.dynatrace.com, visit our blog and follow us on Twitter @dynatrace.
Cautionary Language Concerning Forward-Looking Statements
This press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding management’s expectations of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial guidance

4



for the third fiscal quarter and full year 2020, and statements regarding the size of our market and our positioning for capturing a larger share of our market. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, our ability to maintain our subscription revenue growth rates in future periods, our ability to service our substantial level of indebtedness, market adoption of software intelligence solutions for application performance monitoring, digital experience monitoring and infrastructure monitoring, continued spending on and demand for software intelligence solutions, our ability to successfully convert and upsell our customers as they convert from our Classic products to the Dynatrace® platform, our ability to maintain and acquire new customers, our ability to differentiate our platform from competing products and technologies; our ability to successfully recruit and retain highly-qualified personnel; the price volatility of our common stock, and other risks set forth under the caption “Risk Factors” in our Form 10-Q filed on September 5, 2019 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.



5


DYNATRACE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited – In thousands, except per share amounts)
 
Three Months Ended
September 30,
 
Six Months Ended
September 30,
 
2019
 
2018
 
2019
 
2018
Revenue:
 
 
 
 
 
 
 
Subscription
$
115,805

 
$
82,389

 
$
223,933

 
$
160,313

License
2,745

 
9,662

 
6,529

 
20,741

Service
10,828

 
9,836

 
21,466

 
19,054

Total revenue
129,378

 
101,887

 
251,928

 
200,108

Cost of revenue:
 
 
 
 
 
 
 
Cost of subscription
23,456

 
14,256

 
39,633

 
27,388

Cost of service
11,847

 
7,522

 
20,656

 
14,417

Amortization of acquired technology
4,243

 
4,558

 
8,800

 
9,222

Total cost of revenue
39,546

 
26,336

 
69,089

 
51,027

Gross profit
89,832

 
75,551

 
182,839

 
149,081

 
 
 
 
 


 
 
Operating expenses:
 
 
 
 


 
 
Research and development
46,596

 
19,690

 
72,255

 
37,586

Sales and marketing
99,966

 
44,883

 
158,181

 
87,392

General and administrative
86,953

 
25,211

 
118,835

 
45,092

Amortization of other intangibles
10,061

 
11,964

 
20,203

 
24,013

Restructuring and other
779

 
73

 
894

 
483

Total operating expenses
244,355

 
101,821

 
370,368

 
194,566

Loss from operations
(154,523
)
 
(26,270
)
 
(187,529
)
 
(45,485
)
Interest expense, net
(14,534
)
 
(17,495
)
 
(33,720
)
 
(28,182
)
Other income (expense), net
146

 
(439
)
 
240

 
2,424

Loss before income taxes
(168,911
)
 
(44,204
)
 
(221,009
)
 
(71,243
)
Income tax (expense) benefit
(248,423
)
 
4,266

 
(245,480
)
 
7,749

Net loss
$
(417,334
)
 
$
(39,938
)
 
$
(466,489
)
 
$
(63,494
)
Net loss per share:
 
 
 
 
 
 
 
Basic and diluted
$
(1.58
)
 
$
(0.17
)
 
$
(1.86
)
 
$
(0.27
)
Weighted average shares outstanding:
 
 
 
 
 
 
 
Basic and diluted
264,127

 
235,215

 
251,412

 
235,217

UNAUDITED SHARE-BASED COMPENSATION
 
Three Months Ended September 30,
 
Six Months Ended
September 30,
 
2019
 
2018
 
2019
 
2018
Cost of revenues
$
12,720

 
$
1,906

 
$
16,029

 
$
2,990

Research and development
27,379

 
4,163

 
34,506

 
6,581

Sales and marketing
56,781

 
7,998

 
71,885

 
12,461

General and administrative
57,866

 
8,963

 
73,751

 
14,196

Total share-based compensation expense
$
154,746

 
$
23,030

 
$
196,171

 
$
36,228


6


DYNATRACE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
 
September 30, 2019
 
March 31, 2019
 
(unaudited)
 
 
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
211,696

 
$
51,314

Accounts receivable, net of allowance for doubtful accounts
85,602

 
115,431

Deferred commissions, current
35,094

 
27,705

Prepaid expenses and other current assets
23,166

 
18,768

Total current assets
355,558

 
213,218

Property and equipment, net
24,664

 
17,925

Goodwill
1,270,163

 
1,270,120

Other intangible assets, net
229,880

 
259,123

Deferred tax assets, net
10,806

 
10,678

Deferred commissions, non-current
26,154

 
31,545

Other assets
8,117

 
7,649

Receivable from related party
7,480

 
1,108

Total assets
$
1,932,822

 
$
1,811,366

 
 
 
 
Liabilities and shareholders' equity / member's deficit
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
10,532

 
$
6,559

Accrued expenses, current
78,704

 
64,920

Current portion of long-term debt

 
9,500

Deferred revenue, current
291,857

 
272,772

Payable to related party

 
597,150

Total current liabilities
381,093

 
950,901

Deferred revenue, non-current
77,630

 
92,973

Accrued expenses, non-current
18,028

 
98,359

Deferred tax liabilities

 
47,598

Long-term debt, net of current portion
569,789

 
1,011,793

Total liabilities
1,046,540

 
2,201,624

Commitments and contingencies
 
 
 
Shareholders' equity / member's deficit:
 
 
 
Common shares, $0.001 par value, 600,000,000 shares authorized, 280,509,056 shares issued and outstanding at September 30, 2019
281

 

Common units, no par value, 100 units authorized, issued and outstanding at March 31, 2019

 

Additional paid-in capital
1,547,051

 
(184,546
)
Accumulated deficit
(642,491
)
 
(176,002
)
Accumulated other comprehensive loss
(18,559
)
 
(29,710
)
Total shareholders' equity / member's deficit
886,282

 
(390,258
)
Total liabilities and shareholders' equity / member's deficit
$
1,932,822

 
$
1,811,366


7


DYNATRACE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited – In thousands)

Six Months Ended
September 30,

2019
 
2018
Cash flows from operating activities:

 


Net loss
$
(466,489
)
 
$
(63,494
)
Adjustments to reconcile net loss to cash (used in) provided by operations:


 


Depreciation
3,971

 
3,585

Amortization
29,810

 
36,697

Share-based compensation
196,171

 
36,228

Deferred income taxes
(48,566
)
 
(9,437
)
Other
3,690

 
278

Net change in operating assets and liabilities:


 


Accounts receivable
29,578

 
51,350

Deferred commissions
(2,196
)
 
(2,203
)
Prepaid expenses and other assets
(888
)
 
(5,071
)
Accounts payable and accrued expenses
27,230

 
9,981

Deferred revenue
9,461

 
18,246

Net cash (used in) provided by operating activities
(218,228
)
 
76,160




 


Cash flows from investing activities:


 


Purchase of property and equipment
(9,758
)
 
(3,261
)
Capitalized software additions
(564
)
 
(782
)
Net cash used in investing activities
(10,322
)
 
(4,043
)



 


Cash flows from financing activities:


 


Proceeds from initial public offering, net of underwriters' discounts and commissions
590,297

 

Settlement of deferred offering costs
(5,000
)
 

Proceeds from term loans

 
1,120,000

Debt issuance costs

 
(16,288
)
Repayment of term loans
(455,189
)
 

Payments to related parties

 
(1,177,021
)
Contribution for tax associated with reorganization
265,000

 

Equity repurchases
(145
)
 
(647
)
Installments related to acquisition
(4,694
)
 
(3,653
)
Net cash provided by (used in) financing activities
390,269

 
(77,609
)



 


Effect of exchange rates on cash and cash equivalents
(1,337
)
 
(2,356
)



 


Net increase (decrease) in cash and cash equivalents
160,382

 
(7,848
)



 


Cash and cash equivalents, beginning of period
51,314

 
77,581

Cash and cash equivalents, end of period
$
211,696

 
$
69,733


8


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - in thousands)

 
Three Months Ended September 30, 2019
 
GAAP
 
Share-based compensation
 
Amortization of other intangibles
 
Restructuring & other
 
Non-GAAP
Non-GAAP operating income:
 
 
 
 
 
 
 
 
 
Cost of revenues
$
39,546

 
$
(12,720
)
 
$
(4,243
)
 
$

 
$
22,583

Gross profit
89,832

 
12,720

 
4,243

 

 
106,795

Gross margin
69
 %
 
 
 
 
 
 
 
83
%
Research and development
46,596

 
(27,379
)
 

 

 
19,217

Sales and marketing
99,966

 
(56,781
)
 

 

 
43,185

General and administrative
86,953

 
(57,866
)
 

 
(14,090
)
 
14,997

Amortization of other intangibles
10,061

 

 
(10,061
)
 

 

Restructuring and other
779

 

 

 
(779
)
 

Operating (loss) income
(154,523
)
 
154,746

 
14,304

 
14,869

 
29,396

Operating margin
(119
)%
 
 
 
 
 
 
 
23
%


 
Three Months Ended September 30, 2018
 
GAAP
 
Share-based compensation
 
Amortization of other intangibles
 
Restructuring & other
 
Non-GAAP
Non-GAAP operating income:
 
 
 
 
 
 
 
 
 
Cost of revenues
$
26,336

 
$
(1,906
)
 
$
(4,558
)
 
$

 
$
19,872

Gross profit
75,551

 
1,906

 
4,558

 

 
82,015

Gross margin
74
 %
 
 
 
 
 
 
 
80
%
Research and development
19,690

 
(4,163
)
 

 

 
15,527

Sales and marketing
44,883

 
(7,998
)
 

 

 
36,885

General and administrative
25,211

 
(8,963
)
 

 
(3,939
)
 
12,309

Amortization of other intangibles
11,964

 

 
(11,964
)
 

 

Restructuring and other
73

 

 

 
(73
)
 

Operating (loss) income
(26,270
)
 
23,030

 
16,522

 
4,012

 
17,294

Operating margin
(26
)%
 
 
 
 
 
 
 
17
%






9


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - in thousands, except per share amounts)

 
Three Months Ended September 30,
 
2019
 
2018
Non-GAAP net income:
 
 
 
Net loss
$
(417,334
)
 
$
(39,938
)
Tax expense (benefit)
248,423

 
(4,266
)
Cash paid for tax
(262,020
)
 
(3,981
)
Tax associated with reorganization
254,242

 

Related party tax
7,310

 

Interest expense
14,534

 
17,495

Cash paid for interest
(11,653
)
 
(5,890
)
Share-based compensation
154,746

 
23,030

Amortization of other intangibles
10,061

 
11,964

Amortization of acquired technology
4,243

 
4,558

Transaction and sponsor related costs
14,090

 
3,939

Restructuring and other
779

 
73

(Gain) loss on currency translation
$
(146
)
 
$
439

Non-GAAP net income
$
17,275

 
$
7,423

 
 
 
 
Share count:
 
 
 
Weighted-average shares outstanding - basic
264,127

 
235,215

Weighted-average shares outstanding - diluted
264,127

 
235,215

 
 
 
 
Shares used in non-GAAP per share calculations:
 
 
 
Weighted-average shares outstanding - basic
264,127

 
235,215

Weighted-average shares outstanding - diluted
269,985

 
236,275

 
 
 
 
Net income (loss) per share:
 
 
 
Net loss per share - basic
$
(1.58
)
 
$
(0.17
)
Net loss per share - diluted
$
(1.58
)
 
$
(0.17
)
Non-GAAP net income per share - basic
$
0.07

 
$
0.03

Non-GAAP net income per share - diluted
$
0.06

 
$
0.03





10


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - in thousands)

 
Three Months Ended September 30,
 
Trailing Twelve Months Ended September 30, 2019
 
2019
 
2018
 
Adjusted EBITDA:
 
 
 
 
 
Net loss
(417,334
)
 
(39,938
)
 
$
(519,189
)
Income tax expense (benefit)
248,423

 
(4,266
)
 
229,512

Interest expense, net
14,534

 
17,495

 
75,383

Amortization
14,729

 
18,354

 
65,905

Depreciation
1,937

 
1,642

 
7,705

Restructuring and other
779

 
73

 
2,174

Transaction and sponsor related costs
14,090

 
3,939

 
25,225

(Gain) loss on currency translation
(146
)
 
439

 
(457
)
Share-based compensation
154,746

 
23,030

 
231,094

Adjusted EBITDA
31,758

 
20,768

 
$
117,352

 
Three Months Ended September 30,
 
2019
 
2018
Unlevered Free Cash Flow ("uFCF") (After tax adjustment):
 
 
 
Net cash (used in) provided by operating activities
$
(252,395
)
 
$
17,600

Cash paid for interest expense
11,653

 
5,890

Restructuring and other
779

 
73

Purchase of property, plant, and equipment
(5,607
)
 
(1,702
)
Transaction and sponsor related costs
14,090

 
3,939

Tax associated with reorganization
254,242

 

Related party tax
7,310

 

Total uFCF
30,072

 
25,800

Interest tax adjustment
(2,913
)
 
(1,473
)
uFCF (After tax adjustment)
$
27,159

 
$
24,327

 
September 30, 2019
Adjusted EBITDA/Net Debt Leverage Ratio:
 
Long-term debt
$
569,789

Cash
211,696

Net debt
358,093

 
 
TTM Adjusted EBITDA
$
117,352

Leverage Ratio
3.1
x

11


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - in thousands, except per share amounts)

 
Six Months Ended September 30, 2019
 
GAAP
 
Share-based compensation
 
Amortization of other intangibles
 
Restructuring & other
 
Non-GAAP
Non-GAAP operating income:
 
 
 
 
 
 
 
 
 
Cost of revenues
$
69,089

 
$
(16,029
)
 
$
(8,800
)
 
$

 
$
44,260

Gross profit
182,839

 
16,029

 
8,800

 

 
207,668

Gross margin
73
 %
 
 
 
 
 
 
 
82
%
Research and development
72,255

 
(34,506
)
 

 

 
37,749

Sales and marketing
158,181

 
(71,885
)
 

 

 
86,296

General and administrative
118,835

 
(73,751
)
 

 
(17,954
)
 
27,130

Amortization of other intangibles
20,203

 

 
(20,203
)
 

 

Restructuring and other
894

 

 

 
(894
)
 

Operating (loss) income
(187,529
)
 
196,171

 
29,003

 
18,848

 
56,493

Operating margin
(74
)%
 


 
 
 
 
 
22
%

 
Six Months Ended September 30, 2018
 
GAAP
 
Share-based compensation
 
Amortization of other intangibles
 
Restructuring & other
 
Non-GAAP
Non-GAAP operating income:
 
 
 
 
 
 
 
 
 
Cost of revenues
$
51,027

 
$
(2,990
)
 
$
(9,222
)
 
$

 
$
38,815

Gross profit
149,081

 
2,990

 
9,222

 

 
161,293

Gross margin
75
 %
 
 
 
 
 
 
 
81
%
Research and development
37,586

 
(6,581
)
 

 

 
31,005

Sales and marketing
87,392

 
(12,461
)
 

 

 
74,931

General and administrative
45,092

 
(14,196
)
 

 
(5,272
)
 
25,624

Amortization of other intangibles
24,013

 

 
(24,013
)
 

 

Restructuring and other
483

 

 

 
(483
)
 

Operating (loss) income
(45,485
)
 
36,228

 
33,235

 
5,755

 
29,733

Operating margin
(23
)%
 
 
 
 
 
 
 
15
%







12


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - in thousands, except per share amounts)

 
Six Months Ended September 30,
 
2019
 
2018
Non-GAAP net income:
 
 
 
Net loss
$
(466,489
)
 
$
(63,494
)
Income tax expense (benefit)
245,480

 
(7,749
)
Cash paid for tax
(264,072
)
 
(2,077
)
Tax associated with reorganization
254,242

 

Related party tax
7,310

 

Interest expense
33,720

 
28,182

Cash paid for interest
(27,391
)
 
(5,890
)
Share-based compensation
196,171

 
36,228

Amortization of other intangibles
20,203

 
24,013

Amortization of acquired technology
8,800

 
9,222

Transaction and sponsor related costs
17,954

 
5,272

Restructuring and other
894

 
483

(Gain) on currency translation
$
(240
)
 
$
(2,424
)
Non-GAAP net income
$
26,582

 
$
21,766

 
 
 
 
Share count:
 
 
 
Weighted-average shares outstanding - basic
251,412

 
235,217

Weighted-average shares outstanding - diluted
251,412

 
235,217

 
 
 
 
Shares used in non-GAAP per share calculations:
 
 
 
Weighted-average shares outstanding - basic
251,412

 
235,217

Weighted-average shares outstanding - diluted
258,043

 
235,931

 
 
 
 
Net (loss) income per share:
 
 
 
Net loss per share - basic
$
(1.86
)
 
$
(0.27
)
Net loss per share - diluted
$
(1.86
)
 
$
(0.27
)
Non-GAAP net (loss) income per share - basic
$
0.11

 
$
0.09

Non-GAAP net (loss) income per share - diluted
$
0.10

 
$
0.09





13


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - in thousands)

 
Six Months Ended September 30,
 
2019
 
2018
Adjusted EBITDA:
 
 
 
Net loss
$
(466,489
)
 
$
(63,494
)
Income tax expense (benefit)
245,480

 
(7,749
)
Interest expense, net
33,720

 
28,182

Amortization
29,810

 
36,697

Depreciation
3,971

 
3,585

Restructuring and other
894

 
483

Transaction and sponsor related costs
17,954

 
5,272

(Gain) on currency translation
(240
)
 
(2,424
)
Share-based compensation
196,171

 
36,228

Adjusted EBITDA
$
61,271

 
$
36,780


 
Six Months Ended September 30,
 
2019
 
2018
Unlevered Free Cash Flow ("uFCF") (After tax adjustment):
 
 
 
Net cash (used in) provided by operating activities
$
(218,228
)
 
$
76,160

Cash paid for interest expense
27,391

 
5,890

Restructuring and other
894

 
483

Purchase of property, plant, and equipment
(9,758
)
 
(3,261
)
Transaction and sponsor related costs
17,954

 
5,272

Tax associated with reorganization
254,242

 

Related party tax
7,310

 

Total uFCF
79,805

 
84,544

Interest tax adjustment
(6,848
)
 
(1,473
)
uFCF (After tax adjustment)
$
72,957

 
$
83,071



Contacts

Marc P. Griffin
646-277-1290
Marc.Griffin@ICRinc.com

Michael Bowen
203-682-8299
Michael.Bowen@ICRinc.com

Media Relations
Jack Murphy
646-677-1834
Jack.Murphy@ICRinc.com


14


Mike Maciag
Dynatrace
Mike.Maciag@dynatrace.com
650-279-3655

Source: Dynatrace Investor Relations


15