Form: 8-K

Current report filing

February 1, 2023

Exhibit 99.1

g668054g46h82.jpg

Dynatrace Reports Third Quarter of Fiscal Year 2023 Financial Results
Delivers Adjusted ARR growth of 29% year-over-year

WALTHAM, Mass, February 1, 2023 (Business Wire) - Software intelligence company Dynatrace (NYSE: DT) today released financial results for the third quarter of its fiscal 2023 ended December 31, 2022.
“Dynatrace delivered another strong quarter, beating expectations across the board and demonstrating the durability of our business model that supports a balance of growth and profitability,” said Rick McConnell, Chief Executive Officer. “The secular tailwinds of digital transformation and particularly cloud modernization are driving an explosion in data, making observability increasingly mandatory across all industries as companies look to realize greater value from their IT spend. We remain focused on driving innovation to meet customers' evolving needs, managing the business prudently, and investing thoughtfully in strategic priorities.”

Third Quarter Fiscal 2023 and Other Recent Business Highlights:
All growth rates are compared to the third quarter of fiscal 2022, unless otherwise noted.

Financial Highlights:
Total ARR of $1,163 million, Adjusted ARR growth of 29% year-over-year
Total Revenue of $297 million, up 29% on a constant currency basis
Subscription Revenue of $279 million, up 29% on a constant currency basis
Operating Income of $34 million and Non-GAAP Operating Income of $81 million
EPS of $0.05 and Non-GAAP EPS of $0.25, both on a dilutive basis

Business Highlights:
Analyst and Customer recognition: Dynatrace was named a Leader in The Forrester Wave™: Artificial Intelligence for IT Operations (AIOps), Q4 2022 report with the top scores in both the Current Offering and Strategy categories. In addition, Dynatrace is a Leader in the Gartner® 2022 Magic Quadrant™ for Application Performance Monitoring and Observability1. In the last quarter, we were also named a Customers’ Choice in the 2022 Gartner Peer Insights™ ‘Voice of the Customer’: Application Performance Monitoring and Observability2. We are the only provider with Industry and Customer recognition in this market.

Expanded partnerships: Dynatrace is working closely with ten strategic Global System Integrators (GSIs) to help customers digitally transform their businesses and reduce cloud complexity. We continue to see a robust technical readiness investment from our key strategic GSIs resulting in over 500 individuals trained or certified on the Dynatrace platform. We are beginning to see early traction with these partnerships, including a recent seven-figure deal in Latin America. And as more workloads move to the cloud, we continue to gain leverage from the frictionless go-to-market motion of our hyperscaler relationships. On a trailing-twelve-month basis, business transacted through these partners, including AWS, Google Cloud, and Microsoft, is more than 1.6x compared to the same period last year.

Ongoing platform expansion: We expanded the Dynatrace Grail data lakehouse to power business analytics. This builds on existing support for log analytics and management and is designed to drive accurate, reliable, and cost-effective automation and analytics covering a wide range of business use cases, including order fulfillment, customer service activation, and the impact on revenue from new digital services.
1


Third Quarter 2023 Financial Highlights
(Unaudited – In thousands, except per share data)
Three Months Ended December 31,
2022 2021
Key Operating Metric:
Annualized recurring revenue $ 1,162,591  $ 929,906 
Year-over-Year Increase
25  %
Year-over-Year Increase - constant currency 28  %
Adjusted ARR Growth 29  %
Revenue:
Total revenue $ 297,456  $ 240,766 
Year-over-Year Increase
24  %
Year-over-Year Increase - constant currency (*)
29  %
Subscription revenue
$ 279,152  $ 226,290 
Year-over-Year Increase
23  %
Year-over-Year Increase - constant currency (*)
29  %
GAAP Financial Measures:
GAAP operating income $ 33,887  $ 21,215 
GAAP operating margin 11  % %
GAAP net income $ 15,026  $ 14,587 
GAAP net income per share - diluted $ 0.05  $ 0.05 
GAAP share outstanding - diluted 291,228  291,845 
Net cash provided by operating activities $ 61,962  $ 60,844 
Non-GAAP Financial Measures:
Non-GAAP operating income (*)
$ 80,653  $ 61,102 
Non-GAAP operating margin (*)
27  % 25  %
Non-GAAP net income (*)
$ 73,469  $ 52,020 
Non-GAAP net income per share - diluted $ 0.25  $ 0.18 
Non-GAAP shares outstanding - diluted 291,228  291,845 
Free Cash Flow (*)
$ 57,574  $ 56,688 
* 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
Since March 31, 2022, Dynatrace has seen an incremental strengthening of the U.S. dollar resulting in a foreign exchange ("FX") headwind in fiscal 2023. Total FY23 FX impact on a constant currency basis is expected to be approximately $30 million on ARR, down from prior quarter expectations of approximately $60 million. Total FY23 FX impact is expected to be approximately $45 million on Revenue, down from prior quarter expectations of approximately $60 million.

Growth rates for Adjusted ARR, Total revenue, and Subscription revenue are presented in constant currency in the
table below to provide better visibility into the underlying growth of the business.

Based on information available, as of February 1, 2023, Dynatrace is issuing guidance for the fourth quarter and updating guidance for full year fiscal 2023 as follows:

(In millions, except per share data) Q4 Fiscal 2023 Guidance
Total revenue
$304 - $307
As reported
20% - 22%
Constant currency
24% - 25%
Subscription revenue
$285 - $287
As reported
21% - 22%
Constant currency
24% - 25%
Non-GAAP operating income
$71.5 - $73.5
Non-GAAP operating margin
24%
Non-GAAP net income
$65 - $67
Non-GAAP net income per diluted share
$0.22 - $0.23
Diluted weighted average shares outstanding
293 - 294

(In millions, except per share data)
Current Guidance
Fiscal 2023
Prior Guidance
Fiscal 2023
Guidance Change
at Midpoint*
Total ARR
$1,216 - $1,221
$1,164 - $1,172
$51
As reported
22% - 23%
17% - 18%
500 bps
Constant currency
25%
23% - 24%
200 bps
Adjusted ARR growth
26%
24%
200 bps
Total revenue
$1,148 - $1,151
$1,119 - $1,126
$27
As reported
24%
20% - 21%
300 bps
Constant currency
28% - 28.5%
27%
150 bps
Subscription revenue
$1,075 - $1,077
$1,047 - $1,052
$27
As reported
24%
20% - 21%
300 bps
Constant currency
28% - 28.5%
27%
150 bps
Non-GAAP operating income
$285 - $287
$273 - $279
$10
Non-GAAP operating margin
25%
24.5%
50 bps
Non-GAAP net income
$255 - $257
$237.5 - $242.5
$16
Non-GAAP net income per diluted share
$0.87 - $0.88
$0.81 - $0.83
$0.06
Diluted weighted average shares outstanding
292 - 293
292 - 293
0
Free cash flow
$315 - $321
$308 - $321
$4
Free cash flow margin
27.5% - 28%
27.5%- 28.5%
-25 bps
*Changes in our guidance for ARR and Revenue metrics are rounded to the nearest 50 bps

Our guidance is based on foreign exchange rates as of the end of December.


3


Reconciliation of non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share and free cash flow 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 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.
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, February 1, 2023. To access the conference call from the U.S. and Canada, dial (866) 405-1247, or internationally, dial (201) 689-8045 with conference ID# 13735452. 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 February 15, 2023, by dialing (877) 660-6853 from the U.S. or Canada, or for international callers by dialing (201) 612-7415 and entering conference ID# 13735452. In addition, an archived webcast will be available at ir.dynatrace.com.

The company has used, and intends to continue to use, the investor relations portion of its website, its Twitter account and LinkedIn page as means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.
4



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.
Dynatrace presents constant currency amounts for Revenue and Annual Recurring Revenue to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency 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. Dynatrace provides this non-GAAP financial information to aid investors in better understanding our performance.
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.
Adjusted ARR is defined as ARR excluding the impact of foreign exchange rate fluctuations that occurred over the trailing twelve month period. This calculation also excludes the headwind associated with the Dynatrace® perpetual license ARR that rolled off in the trailing twelve month period.
Adjusted ARR Growth is defined as year-over-year growth in Adjusted ARR divided by ARR as reported.
Dynatrace® 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. Effective the first quarter of fiscal year 2023, we began to exclude the headwind associated with the Dynatrace perpetual license ARR given diminishing impact of perpetual license ARR. We believe that eliminating the perpetual license headwind will result in a Net Expansion Rate metric that better reflects Dynatrace’s ability to expand existing customer relationships. We present Dynatrace® net expansion rate on a constant currency basis to provide a framework for assessing how our business performed excluding the effects of foreign currency rate fluctuations.
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.
Free Cash Flow is defined as net cash provided by (used in) operating activities less capital expenditures.

5


About Dynatrace
Dynatrace exists to make the world's software work perfectly. Our unified software intelligence platform combines broad and deep observability and continuous runtime application security with the most advanced AIOps 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 is why the world's largest organizations trust Dynatrace® 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 regarding management’s expectations of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial guidance for the fourth fiscal quarter and full year 2023, and statements regarding future customer requirements, product innovation, 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, the effect on our business of general economic and financial market conditions, a potential downturn in or instability of general economic conditions including currency fluctuations, our ability to maintain our subscription revenue growth rates in future periods, our ability to service our indebtedness, market adoption of software intelligence solutions for application performance monitoring, digital experience monitoring, infrastructure monitoring, AIOps, business intelligence and analytics and application security, continued spending on and demand for software intelligence solutions, 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-K filed on May 26, 2022 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.

___________________________

1 Gartner, Magic Quadrant for Application Performance Monitoring and Observability, June 2022.
2 Gartner, Peer Insights ‘Voice of the Customer’: Application Performance Monitoring and Observability, 30 November 2022.

Gartner, Magic Quadrant and Peer Insights are trademarks of Gartner, Inc. and/or its affiliates and is used herein with permission. All rights reserved. Gartner Peer Insights Customers’ Choice constitute the subjective opinions of individual end-user reviews, ratings, and data applied against a documented methodology; they neither represent the views of, nor constitute an endorsement by, Gartner or its affiliates.
Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

6


DYNATRACE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited – In thousands, except per share data)
Three Months Ended
December 31,
Nine Months Ended December 31,
2022 2021 2022 2021
Revenue:
Subscription $ 279,152  $ 226,290  $ 790,016  $ 635,411 
License —  —  52 
Service 18,304  14,474  54,039  41,397 
Total revenue 297,456  240,766  844,055  676,860 
Cost of revenue:
Cost of subscription 36,891  28,284  105,393  80,401 
Cost of service 15,044  12,232  46,264  32,921 
Amortization of acquired technology 3,889  3,944  11,669  11,638 
Total cost of revenue 55,824  44,460  163,326  124,960 
Gross profit 241,632  196,306  680,729  551,900 
Operating expenses:
Research and development 53,411  40,876  153,800  113,509 
Sales and marketing 111,524  94,033  321,208  260,816 
General and administrative 36,242  32,643  112,637  91,254 
Amortization of other intangibles 6,573  7,539  19,719  22,618 
Restructuring and other (5) —  (15) 25 
Total operating expenses 207,745  175,091  607,349  488,222 
Income from operations 33,887  21,215  73,380  63,678 
Interest expense, net (4,787) (2,450) (7,475) (7,958)
Other income (expense), net 1,617  (1,357) (1,847) (1,345)
Income before income taxes 30,717  17,408  64,058  54,375 
Income tax expense
(15,691) (2,821) (36,392) (2,853)
Net income $ 15,026  $ 14,587  $ 27,666  $ 51,522 
Net income per share:
Basic $ 0.05  $ 0.05  $ 0.10  $ 0.18 
Diluted $ 0.05  $ 0.05  $ 0.10  $ 0.18 
Weighted average shares outstanding:
Basic 287,957  284,722  287,120  283,773 
Diluted 291,228  291,845  290,803  290,895 
UNAUDITED SHARE-BASED COMPENSATION
Three Months Ended
December 31,
Nine Months Ended December 31,
2022 2021 2022 2021
Cost of revenue $ 4,285  $ 3,405  $ 13,410  $ 9,542 
Research and development 11,057  5,908  29,339  15,331 
Sales and marketing 13,385  9,267  37,399  26,487 
General and administrative 6,777  8,543  24,705  20,590 
Total share-based compensation $ 35,504  $ 27,123  $ 104,853  $ 71,950 
7


DYNATRACE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
December 31, 2022 March 31, 2022
(unaudited)
Assets
Current assets:
Cash and cash equivalents $ 422,451  $ 462,967 
Accounts receivable, net 304,411  350,666 
Deferred commissions, current 71,001  62,601 
Prepaid expenses and other current assets 33,034  72,188 
Total current assets 830,897  948,422 
Property and equipment, net 50,528  45,271 
Operating lease right-of-use assets, net 68,730  58,849 
Goodwill 1,281,507  1,281,876 
Other intangible assets, net 74,073  105,736 
Deferred tax assets, net 23,726  28,106 
Deferred commissions, non-current 69,150  63,435 
Other assets 15,268  9,615 
Total assets $ 2,413,879  $ 2,541,310 
Liabilities and shareholders' equity
Current liabilities:
Accounts payable $ 14,687  $ 22,715 
Accrued expenses, current 154,081  141,556 
Deferred revenue, current 647,259  688,554 
Operating lease liabilities, current 14,990  12,774 
Total current liabilities 831,017  865,599 
Deferred revenue, non-current 25,778  25,783 
Accrued expenses, non-current 30,449  19,409 
Operating lease liabilities, non-current 59,589  52,070 
Deferred tax liabilities 23  85 
Long-term debt, net —  273,918 
Total liabilities 946,856  1,236,864 
Shareholders' equity:
Common shares, $0.001 par value, 600,000,000 shares authorized, 288,961,064 and 286,053,276 shares issued and outstanding at December 31, 2022 and March 31, 2022, respectively
289  286 
Additional paid-in capital 1,929,940  1,792,197 
Accumulated deficit (433,682) (461,348)
Accumulated other comprehensive loss (29,524) (26,689)
Total shareholders' equity 1,467,023  1,304,446 
Total liabilities and shareholders' equity $ 2,413,879  $ 2,541,310 
8


DYNATRACE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited – In thousands)
Nine Months Ended
December 31,
2022 2021
Cash flows from operating activities:
Net income $ 27,666  $ 51,522 
Adjustments to reconcile net income to cash provided by operations:
Depreciation
9,012  7,788 
Amortization
31,566  34,682 
Share-based compensation
104,853  71,950 
Loss on extinguishment of debt 5,925  — 
Other
5,171  2,906 
Net change in operating assets and liabilities:
Accounts receivable
40,314  (22,362)
Deferred commissions
(17,198) (19,581)
Prepaid expenses and other assets
29,616  (17,508)
Accounts payable and accrued expenses
19,365  10,987 
Operating leases, net
(36) 683 
Deferred revenue
(21,796) 41,545 
Net cash provided by operating activities
234,458  162,612 
Cash flows from investing activities:
Purchase of property and equipment
(15,625) (11,768)
Acquisition of businesses, net of cash acquired —  (13,195)
Net cash used in investing activities
(15,625) (24,963)
Cash flows from financing activities:
Repayment of term loans
(281,125) (90,000)
Debt issuance costs (1,949) — 
Proceeds from employee stock purchase plan
17,806  13,913 
Proceeds from exercise of stock options 15,102  23,650 
Equity repurchases
(15) (51)
Net cash used in financing activities
(250,181) (52,488)
Effect of exchange rates on cash and cash equivalents (9,168) (1,400)
Net (decrease) increase in cash and cash equivalents (40,516) 83,761 
Cash and cash equivalents, beginning of period 462,967  324,962 
Cash and cash equivalents, end of period $ 422,451  $ 408,723 
9


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands, except percentages)
Three Months Ended December 31, 2022
GAAP Share-based compensation Employer payroll taxes on employee stock transactions Amortization of other intangibles Restructuring & other Non-GAAP
Non-GAAP operating income:
Cost of revenue $ 55,824  $ (4,285) $ (114) $ (3,889) $ —  $ 47,536 
Gross profit 241,632  4,285  114  3,889  —  249,920 
Gross margin 81  % 84  %
Research and development 53,411  (11,057) (329) —  —  42,025 
Sales and marketing 111,524  (13,385) (297) —  —  97,842 
General and administrative 36,242  (6,777) (68) —  29,400 
Amortization of other intangibles 6,573  —  —  (6,573) —  — 
Restructuring and other (5) —  —  —  — 
Operating income $ 33,887  $ 35,504  $ 808  $ 10,462  $ (8) $ 80,653 
Operating margin 11  % 27  %

Three Months Ended December 31, 2021
GAAP Share-based compensation Employer payroll taxes on employee stock transactions Amortization of other intangibles Restructuring & other Non-GAAP
Non-GAAP operating income:
Cost of revenue $ 44,460  $ (3,405) $ (149) $ (3,944) $ —  $ 36,962 
Gross profit 196,306  3,405  149  3,944  —  203,804 
Gross margin 82  % 85  %
Research and development 40,876  (5,908) (493) —  —  34,475 
Sales and marketing 94,033  (9,267) (511) —  —  84,255 
General and administrative 32,643  (8,543) (124) —  (4) 23,972 
Amortization of other intangibles 7,539  —  —  (7,539) —  — 
Restructuring and other —  —  —  —  —  — 
Operating income $ 21,215  $ 27,123  $ 1,277  $ 11,483  $ $ 61,102 
Operating margin % 25  %





10



DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands, except per share data)
Three Months Ended December 31,
2022 2021
Non-GAAP net income:
Net income $ 15,026  $ 14,587 
Income tax expense 15,691  2,821 
Non-GAAP effective cash tax (9,080) (7,093)
Interest expense, net 4,787  2,450 
Cash received from (paid for) interest, net 1,896  (1,989)
Share-based compensation 35,504  27,123 
Employer payroll taxes on employee stock transactions 808  1,277 
Amortization of other intangibles 6,573  7,539 
Amortization of acquired technology 3,889  3,944 
Transaction, restructuring, and other (8)
(Gain) loss on currency translation (1,617) 1,357 
Non-GAAP net income $ 73,469  $ 52,020 
Share count:
Weighted-average shares outstanding - basic 287,957  284,722 
Weighted-average shares outstanding - diluted 291,228  291,845 
Shares used in non-GAAP per share calculations:
Weighted-average shares outstanding - basic 287,957  284,722 
Weighted-average shares outstanding - diluted 291,228  291,845 
Net income per share:
Net income per share - basic $ 0.05  $ 0.05 
Net income per share - diluted $ 0.05  $ 0.05 
Non-GAAP net income per share - basic $ 0.26  $ 0.18 
Non-GAAP net income per share - diluted $ 0.25  $ 0.18 

Three Months Ended December 31,
2022 2021
Free Cash Flow ("FCF"):
Net cash provided by operating activities $ 61,962  $ 60,844 
Purchase of property and equipment (4,388) (4,156)
FCF $ 57,574  $ 56,688 
11


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands, except percentages)
Nine Months Ended December 31, 2022
GAAP Share-based compensation Employer payroll taxes on employee stock transactions Amortization of other intangibles Restructuring & other Non-GAAP
Non-GAAP operating income:
Cost of revenue $ 163,326  $ (13,410) $ (526) $ (11,669) $ (380) $ 137,341 
Gross profit 680,729  13,410  526  11,669  380  706,714 
Gross margin 81  % 84  %
Research and development 153,800  (29,339) (1,259) —  —  123,202 
Sales and marketing 321,208  (37,399) (1,195) —  —  282,614 
General and administrative 112,637  (24,705) (510) —  (380) 87,042 
Amortization of other intangibles 19,719  —  —  (19,719) —  — 
Restructuring and other (15) —  —  —  15  — 
Operating income $ 73,380  $ 104,853  $ 3,490  $ 31,388  $ 745  $ 213,856 
Operating margin % 25  %

Nine Months Ended December 31, 2021
GAAP Share-based compensation Employer payroll taxes on employee stock transactions Amortization of other intangibles Restructuring & other Non-GAAP
Non-GAAP operating income:
Cost of revenue $ 124,960  $ (9,542) $ (916) $ (11,638) $ —  $ 102,864 
Gross profit 551,900  9,542  916  11,638  —  573,996 
Gross margin 82  % 85  %
Research and development 113,509  (15,331) (1,620) —  —  96,558 
Sales and marketing 260,816  (26,487) (1,881) —  —  232,448 
General and administrative 91,254  (20,590) (578) —  (1,206) 68,880 
Amortization of other intangibles 22,618  —  —  (22,618) —  — 
Restructuring and other 25  —  —  —  (25) — 
Operating income $ 63,678  $ 71,950  $ 4,995  $ 34,256  $ 1,231  $ 176,110 
Operating margin % 26  %



12


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands, except per share data)
Nine Months Ended December 31,
2022 2021
Non-GAAP net income:
Net income $ 27,666  $ 51,522 
Income tax expense 36,392  2,853 
Non-GAAP effective cash tax (23,454) (20,346)
Interest expense, net 7,475  7,958 
Cash paid for interest, net (637) (6,549)
Share-based compensation 104,853  71,950 
Employer payroll taxes on employee stock transactions 3,490  4,995 
Amortization of other intangibles 19,719  22,618 
Amortization of acquired technology 11,669  11,638 
Transaction, restructuring, and other 745  1,231 
Loss on currency translation 1,847  1,345 
Non-GAAP net income $ 189,765  $ 149,215 
Share count:
Weighted-average shares outstanding - basic 287,120  283,773 
Weighted-average shares outstanding - diluted 290,803  290,895 
Shares used in non-GAAP per share calculations:
Weighted-average shares outstanding - basic 287,120  283,773 
Weighted-average shares outstanding - diluted 290,803  290,895 
Net income per share:
Net income per share - basic $ 0.10  $ 0.18 
Net income per share - diluted $ 0.10  $ 0.18 
Non-GAAP net income per share - basic $ 0.66  $ 0.53 
Non-GAAP net income per share - diluted $ 0.65  $ 0.51 


Nine Months Ended December 31,
2022 2021
Free Cash Flow ("FCF"):
Net cash provided by operating activities
$ 234,458  $ 162,612 
Purchase of property and equipment (15,625) (11,768)
FCF $ 218,833  $ 150,844 
13


Contacts

Investor Contact:
Noelle Faris
VP, Investor Relations
Noelle.Faris@dynatrace.com

Media Relations:
Jerome Stewart
VP, Communications
Jerome.Stewart@dynatrace.com





14