Form: 8-K

Current report filing

May 17, 2023

Exhibit 99.1
g668054g46h84a.jpg

Dynatrace Reports Fourth Quarter and Full Year Fiscal 2023 Financial Results
Adjusted ARR growth of 29% year-over-year

WALTHAM, Mass., May 17, 2023 - Dynatrace (NYSE: DT), the leader in unified observability and security, today announced financial results for the fourth quarter and full year ended March 31, 2023.

“Dynatrace delivered a great finish to the year with strong fourth quarter results that exceeded expectations across the board, demonstrating the durability of our business model,” said Rick McConnell, Chief Executive Officer. “Observability is quickly moving from optional to mandatory as customers look to tame the explosion of data and increased complexity that's driven by their cloud migration and digital transformation initiatives. As we begin fiscal 2024, we remain focused on driving innovation to meet customers' evolving needs, managing the business prudently, and investing thoughtfully in strategic priorities to capture the substantial opportunities we see ahead.”

All growth rates are compared to the fourth quarter and full year of fiscal 2022 unless otherwise noted.

Fourth Quarter Fiscal 2023 Financial Highlights:
Total ARR of $1,247 million, Adjusted ARR growth of 29% year-over-year
Total Revenue of $314 million, up 27% on a constant currency basis
Subscription Revenue of $293 million, up 28% on a constant currency basis
GAAP Operating Income of $19 million and Non-GAAP Operating Income of $78 million
GAAP EPS of $0.27 and non-GAAP EPS of $0.31, on a dilutive basis

Full Year Fiscal 2023 Financial Highlights:
Total Revenue of $1,159 million, up 29% on a constant currency basis
Subscription Revenue of $1,083 million, up 29% on a constant currency basis
GAAP Operating Income of $93 million and Non-GAAP Operating Income of $292 million
GAAP EPS of $0.37 and non-GAAP EPS of $0.97, on a dilutive basis
GAAP Operating Cash Flow of $355 million and Free Cash Flow of $333 million

Business Highlights:
Platform Expansion: Innovations from the last quarter include an expanded GrailTM data lakehouse and a new user experience for Dynatrace products, both designed to enable exploratory analytics and deliver precise answers and intelligent automation from petabytes of unified observability and security data. In addition, the new Dynatrace AutomationEngine and AppEngine allow customers to automate nearly unlimited BizDevSecOps workflows and easily build custom, compliant, and data-driven apps and integrations.

Analyst Recognition: The 2023 GigaOm Radar for Cloud Observability Solutions recently named Dynatrace a "Leader" and positioned the company as the closest of all vendors to the center of the radar. Enterprise Management Associates (EMA) recognized Dynatrace as one of the top ten leading security visionaries exhibiting at the 2023 RSA Conference.

Expanded Partnerships: In fiscal 2023, business transacted through hyperscaler partners, including AWS, Google Cloud, and Microsoft Azure, led to several seven-figure deals in the fourth quarter. New business transacted through our largest hyperscaler partner grew by more than 80% compared to last year. In addition, we commenced the rollout of Dynatrace to DXC PlatformX customers, with many expected to migrate within the next 12 months. In Q4, we also saw continued expansion of our customer relationship with a major global system integrator (GSI). In addition to using the Dynatrace platform to power its observability practice, this GSI also uses Dynatrace for its internal observability and digital transformation initiatives.
1


Fourth Quarter 2023 Financial Highlights
(Unaudited – In thousands, except per share data)
Three Months Ended March 31,
2023 2022
Key Operating Metric:
Annualized recurring revenue (ARR) $ 1,246,681  $ 995,121 
Year-over-Year Increase 25  %
Year-over-Year Increase - constant currency 28  %
Adjusted ARR Growth 29  %
Revenue:
Total revenue $ 314,475  $ 252,585 
Year-over-Year Increase 25  %
Year-over-Year Increase - constant currency (*)
27  %
Subscription revenue $ 293,314  $ 234,976 
Year-over-Year Increase 25  %
Year-over-Year Increase - constant currency (*)
28  %
GAAP Financial Measures:
GAAP operating income $ 19,431  $ 17,629 
GAAP operating margin % %
GAAP net income $ 80,293  $ 929 
GAAP net income per share - diluted $ 0.27  $ 0.00 
GAAP shares outstanding - diluted 293,917  290,339 
Net cash provided by operating activities $ 120,427  $ 88,305 
Non-GAAP Financial Measures:
Non-GAAP operating income (*)
$ 77,935  $ 57,656 
Non-GAAP operating margin (*)
25  % 23  %
Non-GAAP net income (*)
$ 92,459  $ 48,287 
Non-GAAP net income per share - diluted (*)
$ 0.31  $ 0.17 
Non-GAAP shares outstanding - diluted (*)
293,917  290,339 
Free Cash Flow (*)
$ 114,512  $ 82,378 
2


Full Year 2023 Financial Highlights
(Unaudited – In thousands, except per share data)
Year Ended March 31,
2023 2022
Revenue:
Total revenue $ 1,158,530  $ 929,445 
Year-over-Year Increase 25  %
Year-over-Year Increase - constant currency (*)
29  %
Subscription revenue $ 1,083,330  $ 870,439 
Year-over-Year Increase 24  %
Year-over-Year Increase - constant currency (*)
29  %
GAAP Financial Measures:
GAAP operating income $ 92,811  $ 81,307 
GAAP operating margin % %
GAAP net income $ 107,959  $ 52,451 
GAAP net income per share - diluted $ 0.37  $ 0.18 
GAAP shares outstanding - diluted 291,617  290,903 
Net cash provided by operating activities $ 354,885  $ 250,917 
Non-GAAP Financial Measures:
Non-GAAP operating income (*)
$ 291,791  $ 233,766 
Non-GAAP operating margin (*)
25  % 25  %
Non-GAAP net income (*)
$ 282,224  $ 197,502 
Non-GAAP net income per share - diluted (*)
$ 0.97  $ 0.68 
Non-GAAP shares outstanding - diluted (*)
291,617  290,903 
Free Cash Flow (*)
333,345  233,222 
* 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 Investor Relations section of our website at https://ir.dynatrace.com.

3



Financial Outlook
Based on information available as of May 17, 2023, Dynatrace is issuing guidance for the first quarter and full year fiscal 2024 in the table below. This guidance is based on foreign exchange rates as of April 28, 2023. The total foreign exchange tailwind for fiscal 2024 is expected to be approximately $10 million on ARR and $13 million on revenue. 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 are compared to the first quarter and full year of fiscal 2023 unless otherwise noted.

(In millions, except per share data) First Quarter
 Fiscal 2024
Full Year
Fiscal 2024
ARR -
$1,475 - $1,490
As reported -
18% - 20%
Constant currency -
18% - 19%
Total revenue
$325 - $328
$1,388 - $1,406
As reported
22% - 23%
20% - 21%
Constant currency
22% - 23%
19% - 20%
Subscription revenue
$306 - $309
$1,311 - $1,327
As reported
23% - 24%
21% - 22%
Constant currency
23% - 24%
20% - 21%
Non-GAAP operating income
$76.5 - $78.5
$348 - $358
Non-GAAP operating margin
23.5% - 24%
25% - 25.5%
Non-GAAP net income
$64 - $66
$295 - $307
Non-GAAP net income per diluted share
$0.22
$0.98 - $1.02
Diluted weighted average shares outstanding
296 - 297
300 - 301
Free cash flow -
$303 - $312
Free cash flow margin -
22%


Reconciliation of non-GAAP operating income, non-GAAP net income, non-GAAP net income per 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.


4


Conference Call and Webcast Information
Dynatrace will host a conference call and live webcast to discuss its results and business outlook at 8:00 a.m. Eastern Time today, May 17, 2023. To access the conference call from the U.S. and Canada, dial (866) 405-1247, or internationally, dial (201) 689-8045 with event confirmation #: 13737836. 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 May 31, 2023, by dialing (877) 660-6853 from the U.S. or Canada, or for international callers by dialing (201) 612-7415 and entering event confirmation #: 13737836. 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 as a means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.
5



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. 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.
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.

Dollar-Based Gross Retention Rate is defined as the ARR from all customers as of one year prior, less contraction and customer churn, divided by the total ARR from one year prior. This metric reflects the percentage of ARR from all customers as of the year prior that has been retained.

Dollar-Based Net Retention 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. Our dollar-based net retention rate reflects customer renewals, expansion, contraction and churn, and 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 results in a dollar-based net retention rate metric that better reflects Dynatrace’s ability to expand existing customer relationships. Dollar-based net retention rate is presented on a constant currency basis.

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.
6


Free Cash Flow is defined as net cash provided by (used in) operating activities less capital expenditures (reflected as "purchase of property and equipment" in our financial statements).

About Dynatrace
Dynatrace exists to make the world’s software work perfectly. Our unified 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 Mr. McConnell's remarks and statements regarding management’s expectations of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial outlook for the first quarter and full year of fiscal 2024. 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 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; the ability of our platform and solutions to effective 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; 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 most recent Form 10-Q filed on February 1, 2023 and our other SEC filings, including our Annual Report on Form 10-K for the fiscal year ended March 31, 2023, which we plan to file later this month. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.


7


DYNATRACE, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
Three Months Ended March 31, Twelve Months Ended March 31,
2023 2022 2023 2022
(unaudited)
Revenue:
Subscription $ 293,314  $ 234,976  $ 1,083,330  $ 870,439 
Service 21,161  17,609  75,200  59,006 
Total revenue 314,475  252,585  1,158,530  929,445 
Cost of revenue:
Cost of subscription 39,052  31,245  144,445  111,646 
Cost of service 16,618  12,796  62,882  45,717 
Amortization of acquired technology 3,895  3,875  15,564  15,513 
Total cost of revenue 59,565  47,916  222,891  172,876 
Gross profit 254,910  204,669  935,639  756,569 
Operating expenses:
Research and development (1)
61,502  42,833  218,349  156,342 
Sales and marketing (1)
124,702  101,300  448,015  362,116 
General and administrative (1)
42,546  35,368  150,031  126,622 
Amortization of other intangibles 6,573  7,539  26,292  30,157 
Restructuring and other 156  —  141  25 
Total operating expenses 235,479  187,040  842,828  675,262 
Income from operations 19,431  17,629  92,811  81,307 
Interest income (expense), net 4,066  (2,234) (3,409) (10,192)
Other income, net 2,412  1,889  565  544 
Income before income taxes 25,909  17,284  89,967  71,659 
Income tax benefit (expense) 54,384  (16,355) 17,992  (19,208)
Net income $ 80,293  $ 929  $ 107,959  $ 52,451 
Net income per share:
Basic
$ 0.28  $ 0.00  $ 0.38  $ 0.18 
Diluted
$ 0.27  $ 0.00  $ 0.37  $ 0.18 
Weighted average shares outstanding:
Basic
289,751  285,349  287,700  284,161 
Diluted
293,917  290,339  291,617  290,903 
(1) During the three months ended March 31, 2023, we began allocating depreciation expense to operating expenses based upon location and headcount, whereas previously it was included primarily in general and administrative expense. This has been retrospectively applied to the twelve months ended March 31, 2023.
SHARE-BASED COMPENSATION
Three Months Ended March 31, Twelve Months Ended March 31,
2023 2022 2023 2022
(unaudited)
Cost of revenue $ 4,973  $ 3,321  $ 18,383  $ 12,863 
Research and development 12,067  5,985  41,406  21,316 
Sales and marketing 13,748  9,470  51,147  35,957 
General and administrative 11,233  8,810  35,938  29,400 
Total share-based compensation expense $ 42,021  $ 27,586  $ 146,874  $ 99,536 
8


DYNATRACE, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
March 31,
2023 2022
Assets
Current assets:
Cash and cash equivalents $ 555,348  $ 462,967 
Accounts receivable, net 442,518  350,666 
Deferred commissions, current 83,029  62,601 
Prepaid expenses and other current assets 37,289  72,188 
Total current assets 1,118,184  948,422 
Property and equipment, net 53,576  45,271 
Operating lease right-of-use asset, net 68,074  58,849 
Goodwill 1,281,812  1,281,876 
Other intangible assets, net 63,599  105,736 
Deferred tax assets, net 79,822  28,106 
Deferred commissions, non-current 86,232  63,435 
Other assets 14,048  9,615 
Total assets $ 2,765,347  $ 2,541,310 
Liabilities and shareholders' equity
Current liabilities:
Accounts payable $ 21,953  $ 22,715 
Accrued expenses, current 188,380  141,556 
Deferred revenue, current 811,058  688,554 
Operating lease liabilities, current 15,652  12,774 
Total current liabilities 1,037,043  865,599 
Deferred revenue, non-current 34,423  25,783 
Accrued expenses, non-current 29,212  19,409 
Operating lease liabilities, non-current 59,520  52,070 
Deferred tax liabilities 280  85 
Long-term debt, net —  273,918 
Total liabilities 1,160,478  1,236,864 
Shareholders' equity:
Common shares, $0.001 par value, 600,000,000 shares authorized, 290,411,108 and 286,053,276 shares issued and outstanding at March 31, 2023 and 2022, respectively
290  286 
Additional paid-in capital 1,989,797  1,792,197 
Accumulated deficit (353,389) (461,348)
Accumulated other comprehensive loss (31,829) (26,689)
Total shareholders' equity 1,604,869  1,304,446 
Total liabilities and shareholders' equity $ 2,765,347  $ 2,541,310 
9


DYNATRACE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Year Ended March 31,
2023 2022
Cash flows from operating activities:
Net income $ 107,959  $ 52,451 
Adjustments to reconcile net income to cash provided by operations:
Depreciation 12,541  10,638 
Amortization 42,070  46,238 
Share-based compensation 146,874  99,536 
Loss on extinguishment of debt 5,925  — 
Deferred income taxes (53,534) (12,401)
Other 988  1,486 
Net change in operating assets and liabilities:
Accounts receivable (94,910) (108,848)
Deferred commissions (45,191) (29,533)
Prepaid expenses and other assets 26,753  (8,108)
Accounts payable and accrued expenses 58,680  35,946 
Operating leases, net 1,186  1,353 
Deferred revenue 145,544  162,159 
Net cash provided by operating activities 354,885  250,917 
Cash flows from investing activities:
Purchase of property and equipment (21,540) (17,695)
Acquisition of businesses, net of cash acquired —  (13,195)
Net cash used in investing activities (21,540) (30,890)
Cash flows from financing activities:
Repayment of term loans (281,125) (120,000)
Debt issuance costs (1,949) — 
Proceeds from employee stock purchase plan 17,806  13,913 
Proceeds from exercise of stock options 32,939  25,489 
Equity repurchases (15) (66)
Net cash used in financing activities (232,344) (80,664)
Effect of exchange rates on cash and cash equivalents (8,620) (1,358)
Net increase in cash and cash equivalents 92,381  138,005 
Cash and cash equivalents, beginning of year 462,967  324,962 
Cash and cash equivalents, end of year $ 555,348  $ 462,967 
10


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands)
Three Months Ended March 31, 2023
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 $ 59,565  $ (4,973) $ (272) $ (3,895) $ —  $ 50,425 
Gross profit 254,910  4,973  272  3,895  —  264,050 
Gross margin 81  % 84  %
Research and development 61,502  (12,067) (445) —  —  48,990 
Sales and marketing 124,702  (13,748) (1,143) —  (1,332) 108,479 
General and administrative 42,546  (11,233) (841) —  (1,826) 28,646 
Amortization of other intangibles 6,573  —  —  (6,573) —  — 
Restructuring and other 156  —  —  —  (156) — 
Operating income $ 19,431  $ 42,021  $ 2,701  $ 10,468  $ 3,314  $ 77,935 
Operating margin % 25  %

Three Months Ended March 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 $ 47,916  $ (3,321) $ (143) $ (3,875) $ —  $ 40,577 
Gross profit 204,669  3,321  143  3,875  —  212,008 
Gross margin 81  % 84  %
Research and development 42,833  (5,985) (259) —  —  36,589 
Sales and marketing 101,300  (9,470) (424) —  —  91,406 
General and administrative 35,368  (8,810) (123) —  (78) 26,357 
Amortization of other intangibles 7,539  —  —  (7,539) —  — 
Restructuring and other —  —  —  —  —  — 
Operating income $ 17,629  $ 27,586  $ 949  $ 11,414  $ 78  $ 57,656 
Operating margin % 23  %




11


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands, except per share data)
Three Months Ended March 31,
2023 2022
Non-GAAP net income:
Net income $ 80,293  $ 929 
Income tax (benefit) expense (54,384) 16,355 
Non-GAAP effective cash tax 10,084  (7,543)
Interest (income) expense, net (4,066) 2,234 
Cash received from (paid for) interest, net 4,440  (1,826)
Share-based compensation 42,021  27,586 
Employer payroll taxes on employee stock transactions 2,701  949 
Amortization of other intangibles 6,573  7,539 
Amortization of acquired technology 3,895  3,875 
Transaction, restructuring, and other 3,314  78 
Gain on currency translation (2,412) (1,889)
Non-GAAP net income $ 92,459  $ 48,287 
Share count:
Weighted-average shares outstanding - basic 289,751 285,349
Weighted-average shares outstanding - diluted 293,917 290,339
Shares used in non-GAAP per share calculations:
Weighted-average shares outstanding - basic 289,751  285,349
Weighted-average shares outstanding - diluted 293,917  290,339
Net income per share:
Net income per share - basic $ 0.28  $ 0.00 
Net income per share - diluted $ 0.27  $ 0.00 
Non-GAAP net income per share - basic $ 0.32  $ 0.17 
Non-GAAP net income per share - diluted $ 0.31  $ 0.17 


Three Months Ended March 31,
2023 2022
Free Cash Flow ("FCF"):
Net cash provided by operating activities $ 120,427  $ 88,305 
Purchase of property and equipment (5,915) (5,927)
FCF $ 114,512  $ 82,378 
12


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands)
Year Ended March 31, 2023
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 $ 222,891  $ (18,383) $ (798) $ (15,564) $ (380) $ 187,766 
Gross profit 935,639  18,383  798  15,564  380  970,764 
Gross margin 81  % 84  %
Research and development (1)
218,349  (41,406) (1,704) —  —  175,239 
Sales and marketing (1)
448,015  (51,147) (2,338) —  (1,332) 393,198 
General and administrative (1)
150,031  (35,938) (1,351) —  (2,206) 110,536 
Amortization of other intangibles 26,292  —  —  (26,292) —  — 
Restructuring and other 141  —  —  —  (141) — 
Operating income $ 92,811  $ 146,874  $ 6,191  $ 41,856  $ 4,059  $ 291,791 
Operating margin % 25  %
(1) During the three months ended March 31, 2023, we began allocating depreciation expense to operating expenses based upon location and headcount, whereas previously it was included primarily in general and administrative expense. This has been retrospectively applied to the year ended March 31, 2023.

Year Ended March 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 $ 172,876  $ (12,863) $ (1,059) $ (15,513) $ —  $ 143,441 
Gross profit 756,569  12,863  1,059  15,513  —  786,004 
Gross margin 81  % 85  %
Research and development 156,342  (21,316) (1,879) —  —  133,147 
Sales and marketing 362,116  (35,957) (2,305) —  —  323,854 
General and administrative 126,622  (29,400) (701) —  (1,284) 95,237 
Amortization of other intangibles 30,157  —  —  (30,157) —  — 
Restructuring and other 25  —  —  —  (25) — 
Operating income $ 81,307  $ 99,536  $ 5,944  $ 45,670  $ 1,309  $ 233,766 
Operating margin % 25  %


13


DYNATRACE, INC.
GAAP to Non-GAAP Reconciliations
(Unaudited - In thousands, except per share data)
Year Ended March 31,
2023 2022
Non-GAAP net income:
Net income $ 107,959  $ 52,451 
Income tax (benefit) expense (17,992) 19,208 
Non-GAAP effective cash tax (13,370) (27,889)
Interest expense, net 3,409  10,192 
Cash received from (paid for) interest, net 3,803  (8,375)
Share-based compensation 146,874  99,536 
Employer payroll taxes on employee stock transactions 6,191  5,944 
Amortization of other intangibles 26,292  30,157 
Amortization of acquired technology 15,564  15,513 
Transaction, restructuring, and other 4,059  1,309 
Gain on currency translation (565) (544)
Non-GAAP net income $ 282,224  $ 197,502 
Share count:
Weighted-average shares outstanding - basic 287,700  284,161 
Weighted-average shares outstanding - diluted 291,617  290,903 
Shares used in non-GAAP per share calculations:
Weighted-average shares outstanding - basic 287,700  284,161 
Weighted-average shares outstanding - diluted 291,617  290,903 
Net income per share:
Net income per share - basic $ 0.38  $ 0.18 
Net income per share - diluted $ 0.37  $ 0.18 
Non-GAAP net income per share - basic $ 0.98  $ 0.70 
Non-GAAP net income per share - diluted $ 0.97  $ 0.68 


Year Ended March 31,
2023 2022
Free Cash Flow ("FCF"):
Net cash provided by operating activities $ 354,885  $ 250,917 
Purchase of property and equipment (21,540) (17,695)
FCF 333,345  233,222 










14


Contacts

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

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


15