Dynatrace Reports Second Quarter Fiscal Year 2025 Financial Results

Author's Avatar
Nov 07, 2024

Dynatrace (NYSE: DT) today announced financial results for the second quarter of fiscal 2025 ended September 30, 2024.

"Our continued out-performance across all of our key metrics is a result of the strength of our platform and ability to execute effectively in a dynamic market," said Rick McConnell, Chief Executive Officer of Dynatrace. "The world relies on software, and the largest and most complex global enterprises come to Dynatrace to make their businesses more reliable and resilient. By leveraging our AI-powered observability platform, these organizations gain deep insights, automate operations, and optimize performance at scale."

Second Quarter Fiscal 2025 Financial and Other Recent Business Highlights:

All growth rates are compared to the second quarter of fiscal 2024, unless otherwise noted.

Financial Highlights:

  • ARR of $1,617 million, an increase of 20%, or 19% on a constant currency basis
  • Total Revenue of $418 million, an increase of 19% on both an as reported and constant currency basis
  • Subscription Revenue of $400 million, an increase of 20% on both an as reported and constant currency basis
  • GAAP Income from Operations of $47 million and Non-GAAP Income from Operations of $131 million
  • GAAP EPS of $0.15 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:
    • Positioned furthest for Completeness of Vision and highest in Ability to Execute in the 2024 Gartner® Magic Quadrant™ for Observability Platforms. This is the 14th consecutive time that Gartner has named Dynatrace a Leader in this report.1
    • Ranked #1 across 3 of 5 use cases in the 2024 Gartner Critical Capabilities for Observability Platforms Report.2
    • Named a Leader in the Inaugural 2024 Gartner Magic Quadrant for Digital Experience Monitoring for Completeness of Vision and Ability to Execute.3
    • Recognized in the 2024 Constellation Research ShortLists™ for Observability, AIOPs, and Digital Performance Management.4
  • Product advancements: Dynatrace announced improved user experience, advanced log management and analytics, and extended cloud-native capabilities that enable customers to gain deeper visibility, boost operational efficiency, and drive productivity across their business.
  • Go-to-market engagement: Dynatrace increased customer engagement with several events in the quarter, including more than 2,000 customers and partners attending the company's global Innovate sessions and more than 400 partners at the company's inaugural PowerUp program. In addition, Dynatrace hosted its most successful streaming event to date, "Power of Possible," showcasing how the company is extending customer value to more use cases and teams.

Share Repurchase Program

  • During the second quarter, Dynatrace spent $40 million to repurchase 835,000 shares at an average price of $47.90 under its $500 million share repurchase program. From the inception of the program in May 2024 through September 30, 2024, Dynatrace has repurchased 1.9 million shares for $90 million at an average price of $46.71.

Second Quarter 2025 Financial Highlights

(Unaudited – In thousands, except per share data)

Three Months Ended September 30,

2024

2023

Key Operating Metric:

Annual recurring revenue (ARR)

$

1,616,531

$

1,343,530

Year-over-Year Increase

20

%

Year-over-Year Increase - constant currency (*)

19

%

Revenue:

Total revenue

$

418,129

$

351,700

Year-over-Year Increase

19

%

Year-over-Year Increase - constant currency (*)

19

%

Subscription revenue

$

399,810

$

334,497

Year-over-Year Increase

20

%

Year-over-Year Increase - constant currency (*)

20

%

GAAP Financial Measures:

GAAP income from operations

$

47,026

$

35,269

GAAP operating margin

11

%

10

%

GAAP net income

$

44,008

$

35,809

GAAP net income per share - diluted

$

0.15

$

0.12

GAAP shares outstanding - diluted

301,373

297,794

Net cash provided by operating activities

$

23,650

$

36,877

Non-GAAP Financial Measures (*):

Non-GAAP income from operations

$

130,669

$

106,435

Non-GAAP operating margin

31

%

30

%

Non-GAAP net income

$

112,661

$

93,487

Non-GAAP net income per share - diluted

$

0.37

$

0.31

Non-GAAP shares outstanding - diluted

301,373

297,794

Free cash flow

$

20,138

$

34,127

* For additional information, please see the "Non-GAAP Financial Measures" and "Definitions - Non-GAAP and Other Metrics" sections of this press release.

Financial Outlook

Based on information available as of November 7, 2024, Dynatrace is issuing guidance for the third quarter and increasing its previous guidance for full year fiscal 2025 in the table below.

This guidance reflects foreign exchange rates as of October 31, 2024. We now expect foreign exchange to be a headwind of approximately $11 million on ARR and approximately $7 million on revenue for fiscal 2025 compared to ARR and revenue at constant currency. This guidance also excludes the impact of any share repurchases during the third and 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 third quarter and full year of fiscal 2024.

(In millions, except per share data)

Q3 Fiscal 2025 Guidance

Total revenue

$425 - $428

As reported

16% - 17%

Constant currency

17% - 18%

Subscription revenue

$407 - $410

As reported

17% - 18%

Constant currency

17% - 18%

Non-GAAP income from operations

$117 - $120

Non-GAAP operating margin

27.5% - 28%

Non-GAAP net income

$98 - $101

Non-GAAP net income per diluted share

$0.32 - $0.33

Diluted weighted average shares outstanding

303 - 304

(In millions, except per share data)

Current Guidance

Fiscal 2025

Prior Guidance

Fiscal 2025*

Guidance Change

at Midpoint

ARR

$1,720 - $1,735

$1,720 - $1,735

$—

As reported

14% - 15%

14% - 15%

—

Constant currency

15% - 16%

15% - 16%

—

Total revenue

$1,665 - $1,675

$1,644 - $1,658

$19

As reported

16% - 17%

15% - 16%

100 bps

Constant currency

17% - 18%

16% - 17%

100 bps

Subscription revenue

$1,590 - $1,600

$1,571 - $1,585

$17

As reported

17% - 18%

16% - 17%

100 bps

Constant currency

17% - 18%

16% - 17%

100 bps

Non-GAAP income from operations

$466 - $474

$459 - $467

$7

Non-GAAP operating margin

28% - 28.25%

28%

12 bps

Non-GAAP net income

$396 - $404

$383 - $392

$13

Non-GAAP net income per diluted share

$1.31 - $1.33

$1.26 - $1.29

$0.04

Diluted weighted average shares outstanding

303 - 305

303 - 305

—

Free cash flow

$393 - $404

$386 - $398

$7

Free cash flow margin

23.5% - 24%

23.5% - 24%

—

*Prior guidance was issued on August 7, 2024.

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, November 7, 2024. To access the conference call from the U.S. and Canada, dial (866) 405-1247, or internationally, dial (201) 689-8045 with conference ID# 13749514. 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 5, 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# 13749514. 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 third 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.

Gartner Disclaimers and Constellation Disclosures

1) Gartner, Magic Quadrant for Observability Platforms, Gregg Siegfried, Mrudula Bangera, Matt Crossley, Padraig Byrne, 12 August 2024. Dynatrace was recognized as Compuware from 2010-2014.

2) Gartner, Critical Capabilities for Observability Platforms, Mrudula Bangera, Padraig Byrne, Matt Crossley, Gregg Siegfried, 12 August 2024.

3) Gartner, Magic Quadrant for Digital Experience Monitoring, Padraig Byrne, Matt Crossley, DB Cummings, Martin Caren, Pankaj Prasad, 21 October 2024.

The Gartner content described herein (the “Gartner Content”) represents research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. ("Gartner"), and is not a representation of fact. Gartner Content speaks as of its original publication date (and not as of the date of this earnings press release), and the opinions expressed in the Gartner Content are subject to change without notice.

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. GARTNER is a registered trademark and service mark of Gartner, Inc. and/or its affiliates in the U.S. and internationally, and MAGIC QUADRANT is a registered trademark of Gartner, Inc. and/or its affiliates and are used herein with permission. All rights reserved.

4) 2024 Constellation Research ShortLists™ for Observability (Andy Thurai), AIOPs (Andy Thurai), and Digital Performance Management (R “Ray” Wang).

DYNATRACE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited – In thousands, except per share data)

Three Months Ended
September 30,

Six Months Ended
September 30,

2024

2023

2024

2023

Revenue:

Subscription

$

399,810

$

334,497

$

781,386

$

650,951

Service

18,319

17,203

35,963

33,635

Total revenue

418,129

351,700

817,349

684,586

Cost of revenue:

Cost of subscription

55,796

44,792

109,368

87,696

Cost of service

17,595

15,675

34,397

31,217

Amortization of acquired technology

4,393

3,900

8,772

7,798

Total cost of revenue

77,784

64,367

152,537

126,711

Gross profit

340,345

287,333

664,812

557,875

Operating expenses:

Research and development

95,366

74,084

182,944

140,366

Sales and marketing

144,224

127,605

289,330

252,722

General and administrative

48,953

44,748

93,931

83,843

Amortization of other intangibles

4,776

5,627

9,552

11,387

Total operating expenses

293,319

252,064

575,757

488,318

Income from operations

47,026

35,269

89,055

69,557

Interest income, net

12,850

8,509

25,625

15,655

Other expense, net

(2,038

)

(3,075

)

(4,073

)

(2,823

)

Income before income taxes

57,838

40,703

110,607

82,389

Income tax expense

(13,830

)

(4,894

)

(27,979

)

(8,392

)

Net income

$

44,008

$

35,809

$

82,628

$

73,997

Net income per share:

Basic

$

0.15

$

0.12

$

0.28

$

0.25

Diluted

$

0.15

$

0.12

$

0.27

$

0.25

Weighted average shares outstanding:

Basic

298,089

293,654

297,736

292,504

Diluted

301,373

297,794

301,714

297,492

UNAUDITED SHARE-BASED COMPENSATION

Three Months Ended
September 30,

Six Months Ended
September 30,

2024

2023

2024

2023

Cost of revenue

$

9,714

$

7,197

$

17,444

$

12,685

Research and development

26,607

18,177

48,187

31,441

Sales and marketing

20,750

18,877

36,772

32,876

General and administrative

14,632

13,707

26,957

21,474

Total share-based compensation

$

71,703

$

57,958

$

129,360

$

98,476

DYNATRACE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)

September 30,
2024

March 31,
2024

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

907,177

$

778,983

Short-term investments

97,834

57,891

Accounts receivable, net

303,341

602,739

Deferred commissions, current

106,554

98,935

Prepaid expenses and other current assets

68,672

66,749

Total current assets

1,483,578

1,605,297

Long-term investments

48,312

46,350

Property and equipment, net

52,649

53,325

Operating lease right-of-use assets, net

70,957

61,390

Goodwill

1,337,205

1,335,494

Intangible assets, net

31,701

50,995

Deferred tax assets, net

177,714

138,836

Deferred commissions, non-current

95,187

93,310

Other assets

32,350

24,782

Total assets

$

3,329,653

$

3,409,779

Liabilities and shareholders' equity

Current liabilities:

Accounts payable

$

17,298

$

21,410

Accrued expenses, current

208,825

233,675

Deferred revenue, current

806,171

987,953

Operating lease liabilities, current

15,606

15,513

Total current liabilities

1,047,900

1,258,551

Deferred revenue, non-current

54,878

62,308

Accrued expenses, non-current

16,926

18,404

Operating lease liabilities, non-current

64,997

54,013

Deferred tax liabilities

996

1,013

Total liabilities

1,185,697

1,394,289

Shareholders' equity:

Common shares, $0.001 par value, 600,000,000 shares authorized, 298,519,163 and 296,962,547 shares issued and outstanding at September 30, 2024 and March 31, 2024, respectively

299

297

Additional paid-in capital

2,295,796

2,249,349

Accumulated deficit

(116,129

)

(198,757

)

Accumulated other comprehensive loss

(36,010

)

(35,399

)

Total shareholders' equity

2,143,956

2,015,490

Total liabilities and shareholders' equity

$

3,329,653

$

3,409,779

DYNATRACE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited – In thousands)

Six Months Ended September 30,

2024

2023

Cash flows from operating activities:

Net income

$

82,628

$

73,997

Adjustments to reconcile net income to cash provided by operations:

Depreciation

8,635

7,890

Amortization

19,356

19,207

Share-based compensation

129,360

98,476

Deferred income taxes

(39,059

)

(35,166

)

Other

3,133

3,019

Net change in operating assets and liabilities:

Accounts receivable

300,077

177,689

Deferred commissions

(7,166

)

8,978

Prepaid expenses and other assets

(14,073

)

(22,909

)

Accounts payable and accrued expenses

(30,479

)

(33,246

)

Operating leases, net

1,465

1,333

Deferred revenue

(199,486

)

(128,488

)

Net cash provided by operating activities

254,391

170,780

Cash flows from investing activities:

Purchase of property and equipment

(6,871

)

(13,017

)

Acquisition of a business, net of cash acquired

(100

)

(32,391

)

Purchases of investments

(80,024

)

—

Proceeds from sales and maturities of investments

40,375

—

Net cash used in investing activities

(46,620

)

(45,408

)

Cash flows from financing activities:

Payments of deferred consideration related to capitalized software additions

(1,656

)

—

Proceeds from employee stock purchase plan

10,389

9,584

Proceeds from exercise of stock options

8,773

16,619

Repurchases of common stock

(90,107

)

—

Taxes paid related to net share settlement of equity awards

(11,966

)

—

Net cash (used in) provided by financing activities

(84,567

)

26,203

Effect of exchange rates on cash and cash equivalents

4,990

(5,399

)

Net increase in cash and cash equivalents

128,194

146,176

Cash and cash equivalents, beginning of period

778,983

555,348

Cash and cash equivalents, end of period

$

907,177

$

701,524

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except percentages)

Three Months Ended September 30, 2024

GAAP

Share-based compensation

Employer payroll taxes on employee stock transactions

Amortization of intangibles

Transaction, restructuring, and other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

77,784

$

(9,714

)

$

(431

)

$

(4,393

)

$

—

$

63,246

Gross profit

340,345

9,714

431

4,393

—

354,883

Gross margin

81

%

85

%

Research and development

95,366

(26,607

)

(1,305

)

—

—

67,454

Sales and marketing

144,224

(20,750

)

(729

)

—

—

122,745

General and administrative

48,953

(14,632

)

(306

)

—

—

34,015

Amortization of other intangibles

4,776

—

—

(4,776

)

—

—

Income from operations

$

47,026

$

71,703

$

2,771

$

9,169

$

—

$

130,669

Operating margin

11

%

31

%

Three Months Ended September 30, 2023

GAAP

Share-based compensation

Employer payroll taxes on employee stock transactions

Amortization of intangibles

Transaction, restructuring, and other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

64,367

$

(7,197

)

$

(309

)

$

(3,900

)

$

—

$

52,961

Gross profit

287,333

7,197

309

3,900

—

298,739

Gross margin

82

%

85

%

Research and development

74,084

(18,177

)

(933

)

—

—

54,974

Sales and marketing

127,605

(18,877

)

(760

)

—

198

108,166

General and administrative

44,748

(13,707

)

(299

)

—

(1,578

)

29,164

Amortization of other intangibles

5,627

—

—

(5,627

)

—

—

Income from operations

$

35,269

$

57,958

$

2,301

$

9,527

$

1,380

$

106,435

Operating margin

10

%

30

%

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except per share data)

Three Months Ended September 30,

2024

2023

Non-GAAP net income:

Net income

$

44,008

$

35,809

Income tax expense

13,830

4,894

Non-GAAP effective cash tax

(30,856

)

(21,928

)

Interest income, net

(12,850

)

(8,509

)

Cash received from interest, net

12,848

8,980

Share-based compensation

71,703

57,958

Employer payroll taxes on employee stock transactions

2,771

2,301

Amortization of intangibles

9,169

9,527

Transaction, restructuring, and other

—

1,380

Loss on currency translation

2,038

3,075

Non-GAAP net income

$

112,661

$

93,487

Share count:

Weighted-average shares outstanding - basic

298,089

293,654

Weighted-average shares outstanding - diluted

301,373

297,794

Shares used in non-GAAP per share calculations:

Weighted-average shares outstanding - basic

298,089

293,654

Weighted-average shares outstanding - diluted

301,373

297,794

Non-GAAP net income per share:

Net income per share - basic

$

0.15

$

0.12

Net income per share - diluted

$

0.15

$

0.12

Non-GAAP net income per share - basic

$

0.38

$

0.32

Non-GAAP net income per share - diluted

$

0.37

$

0.31

Three Months Ended September 30,

2024

2023

Free cash flow:

Net cash provided by operating activities

$

23,650

$

36,877

Purchase of property and equipment

(3,512

)

(2,750

)

Capitalized software additions

—

—

Free cash flow

$

20,138

$

34,127

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except percentages)

Six Months Ended September 30, 2024

GAAP

Share-based compensation

Employer payroll taxes on employee stock transactions

Amortization of intangibles

Transaction, restructuring, and other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

152,537

$

(17,444

)

$

(1,317

)

$

(8,772

)

$

—

$

125,004

Gross profit

664,812

17,444

1,317

8,772

—

692,345

Gross margin

81

%

85

%

Research and development

182,944

(48,187

)

(3,714

)

—

(3

)

131,040

Sales and marketing

289,330

(36,772

)

(2,233

)

—

250,325

General and administrative

93,931

(26,957

)

(916

)

—

3

66,061

Amortization of other intangibles

9,552

—

—

(9,552

)

—

—

Income from operations

$

89,055

$

129,360

$

8,180

$

18,324

$

—

$

244,919

Operating margin

11

%

30

%

Six Months Ended September 30, 2023

GAAP

Share-based compensation

Employer payroll taxes on employee stock transactions

Amortization of intangibles

Transaction, restructuring, and other

Non-GAAP

Non-GAAP income from operations:

Cost of revenue

$

126,711

$

(12,685

)

$

(1,232

)

$

(7,798

)

$

—

$

104,996

Gross profit

557,875

12,685

1,232

7,798

—

579,590

Gross margin

81

%

85

%

Research and development

140,366

(31,441

)

(3,195

)

—

—

105,730

Sales and marketing

252,722

(32,876

)

(2,312

)

—

198

217,732

General and administrative

83,843

(21,474

)

(765

)

—

(3,986

)

57,618

Amortization of other intangibles

11,387

—

—

(11,387

)

—

—

Income from operations

$

69,557

$

98,476

$

7,504

$

19,185

$

3,788

$

198,510

Operating margin

10

%

29

%

DYNATRACE, INC.

GAAP to Non-GAAP Reconciliations

(Unaudited - In thousands, except per share data)

Six Months Ended September 30,

2024

2023

Non-GAAP net income:

Net income

$

82,628

$

73,997

Income tax expense

27,979

8,392

Non-GAAP effective cash tax

(57,950

)

(40,470

)

Interest income, net

(25,625

)

(15,655

)

Cash received from interest, net

24,618

14,492

Share-based compensation

129,360

98,476

Employer payroll taxes on employee stock transactions

8,180

7,504

Amortization of intangibles

18,324

19,185

Transaction, restructuring, and other

—

3,788

Loss on currency translation

4,073

2,823

Non-GAAP net income

$

211,587

$

172,532

Share count:

Weighted-average shares outstanding - basic

297,736

292,504

Weighted-average shares outstanding - diluted

301,714

297,492

Shares used in non-GAAP per share calculations:

Weighted-average shares outstanding - basic

297,736

292,504

Weighted-average shares outstanding - diluted

301,714

297,492

Non-GAAP net income per share:

Net income per share - basic

$

0.28

$

0.25

Net income per share - diluted

$

0.27

$

0.25

Non-GAAP net income per share - basic

$

0.71

$

0.59

Non-GAAP net income per share - diluted

$

0.70

$

0.58

Six Months Ended September 30,

2024

2023

Free cash flow:

Net cash provided by operating activities

$

254,391

$

170,780

Purchase of property and equipment

(6,871

)

(13,017

)

Capitalized software additions

$

—

—

Free cash flow

$

247,520

$

157,763

CT?id=bwnews&sty=20241107670760r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241107670760/en/