Delaware | 001-39010 | 47-2386428 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
1601 Trapelo Road, Suite 116 | 02451 | |
Waltham MA | ||
(Address of principal executive offices) | (Zip Code) | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock, par value $0.001 per share | DT | New York Stock Exchange |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company ý If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨ |
Exhibit No. | Description | |
Date: July 29, 2020 | Dynatrace, Inc. | ||
By: | /s/ Kevin C. Burns | ||
Kevin C. Burns | |||
Chief Financial Officer & Treasurer | |||
(Principal Financial Officer) | |||

• | Subscription revenue of $144.4 million, up 34% year-over-year, 37% on a constant currency basis |
• | ARR of $601.4 million, up 37% year-over-year, 39% on a constant currency basis |
• | GAAP EPS of $0.05 and non-GAAP EPS of $0.13 |
• | Total Revenue of $155.5 million, an increase of 27% as reported, and 30% on a constant currency basis |
• | Total ARR of $601.4 million, an increase of 37% as reported, and 39% on a constant currency basis |
• | Subscription revenue of $144.4 million, an increase of 34% as reported, and 37% on a constant currency basis, and representing 93% of total revenue |
• | GAAP Operating Income of $24.1 million and Non-GAAP Operating Income of $50.8 million |
• | GAAP EPS of $0.05 and non-GAAP EPS of $0.13 |
• | Enhanced Kubernetes support with full-stack infrastructure and cloud native application observability unified and analyzed by Davis®, the Dynatrace® AI-engine. Now, dynamic, multicloud Kubernetes clusters can be easily understood, managed and optimized for smoother migrations, greater scalability, and faster application innovation. |
• | Achieved FedRAMP authorization at Moderate Impact Level opening wider access to US government digital transformation projects. According to IDC1, the US government is expected to spend $94B on digital transformation by 2023. |
• | Rated the observability platform leader by G2 reviewers - including #1 rankings across Cloud Infrastructure Monitoring, AIOps Platforms, Application Performance Monitoring, Container Monitoring, Digital Experience Monitoring, and Session Replay categories. |
Three Months Ended June 30, | |||||||
2020 | 2019 | ||||||
Annualized recurring revenue | $ | 601,376 | $ | 437,622 | |||
Year-over-Year Increase | 37% | ||||||
Annualized recurring revenue - constant currency (*) | $ | 609,011 | $ | 437,622 | |||
Year-over-Year Increase | 39% | ||||||
Revenues: | |||||||
Total revenue | $ | 155,508 | $ | 122,550 | |||
Year-over-Year Increase | 27% | ||||||
Total revenue - constant currency (*) | $ | 159,084 | $ | 122,550 | |||
Year-over-Year Increase | 30% | ||||||
Subscription revenue | $ | 144,357 | $ | 108,128 | |||
Year-over-Year Increase | 34% | ||||||
Subscription revenue - constant currency (*) | $ | 147,681 | 108,128 | ||||
Year-over-Year Increase | 37% | ||||||
Non-GAAP operating income (*) | $ | 50,828 | $ | 27,097 | |||
Non-GAAP operating margin (*) | 33% | 22% | |||||
Non-GAAP net income (*) | $ | 36,938 | $ | 9,307 | |||
Non-GAAP net income per share - diluted | $ | 0.13 | $ | 0.04 | |||
Non-GAAP shares outstanding - diluted | 284,309 | 238,619 | |||||
Unlevered Free Cash Flow (*) | $ | 36,950 | $ | 45,798 | |||
• | Total revenue is expected to be in the range of $159.0 million to $161.0 million, 23% to 24% growth as reported, and 25% to 26% on a constant currency basis |
• | Subscription revenue is expected to be in the range of $149.0 million to $150.5 million, 29% to 30% growth as reported, 30% to 32% on a constant currency basis |
• | Non-GAAP operating income is expected to be in the range of $43.0 million to $45.0 million |
• | Non-GAAP net income is expected to be in the range of $27.0 million to $28.5 million |
• | Non-GAAP net income per diluted share is expected to be in the range of $0.09 to $0.10, based on a range of 288 million to 289 million diluted weighted-average shares outstanding |
• | Total revenue is expected to be in the range of $646.0 million to $656.0 million, 18% to 20% growth as reported, and 20% to 22% on a constant currency basis |
• | Subscription revenue is expected to be in the range of $603.0 million to $612.0 million, 24% to 25% growth as reported, 26% to 27% on a constant currency basis |
• | Total ARR is expected to be in the range of $698.0 million to $708.0 million, 22% to 24% growth as reported, 23% to 25% on a constant currency basis |
• | Non-GAAP operating income is expected to be in the range of $166.0 million to $175.0 million |
• | Non-GAAP net income is expected to be in the range of $133.0 million to $141.0 million |
• | Non-GAAP net income per diluted share is expected to be in the range of $0.46 to $0.49, based on a range of 288 million to 290 million diluted weighted-average shares outstanding |
• | Total unlevered free cash flow is expected to be in the range of $187.0 million to $195.0 million, 29% to 30% of revenue |
Three Months Ended June 30, | |||||||
2020 | 2019 | ||||||
Revenue: | |||||||
Subscription | $ | 144,357 | $ | 108,128 | |||
License | 638 | 3,784 | |||||
Service | 10,513 | 10,638 | |||||
Total revenue | 155,508 | 122,550 | |||||
Cost of revenue: | |||||||
Cost of subscription | 16,706 | 16,177 | |||||
Cost of service | 8,010 | 8,809 | |||||
Amortization of acquired technology | 3,826 | 4,557 | |||||
Total cost of revenue | 28,542 | 29,543 | |||||
Gross profit | 126,966 | 93,007 | |||||
Operating expenses: | |||||||
Research and development | 23,505 | 25,659 | |||||
Sales and marketing | 49,163 | 58,215 | |||||
General and administrative | 21,527 | 31,882 | |||||
Amortization of other intangibles | 8,686 | 10,142 | |||||
Restructuring and other | (21 | ) | 115 | ||||
Total operating expenses | 102,860 | 126,013 | |||||
Income (loss) from operations | 24,106 | (33,006 | ) | ||||
Interest expense, net | (4,113 | ) | (19,186 | ) | |||
Other income, net | 19 | 94 | |||||
Income (loss) before income taxes | 20,012 | (52,098 | ) | ||||
Income tax (expense) benefit | (7,147 | ) | 2,943 | ||||
Net income (loss) | $ | 12,865 | $ | (49,155 | ) | ||
Net income (loss) per share: | |||||||
Basic | $ | 0.05 | $ | (0.21 | ) | ||
Diluted | $ | 0.05 | $ | (0.21 | ) | ||
Weighted average shares outstanding: | |||||||
Basic | 279,069 | 237,693 | |||||
Diluted | 284,309 | 237,693 | |||||
Three Months Ended June 30, | |||||||
2020 | 2019 | ||||||
Cost of revenue | $ | 1,498 | $ | 3,309 | |||
Research and development | 2,418 | 7,127 | |||||
Sales and marketing | 5,405 | 15,104 | |||||
General and administrative | 3,351 | 15,885 | |||||
Total share-based compensation expense | $ | 12,672 | $ | 41,425 | |||
June 30, 2020 | March 31, 2020 | ||||||
(unaudited) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 250,377 | $ | 213,170 | |||
Accounts receivable, net | 93,763 | 157,058 | |||||
Deferred commissions, current | 39,080 | 38,509 | |||||
Prepaid expenses and other current assets | 58,716 | 61,188 | |||||
Total current assets | 441,936 | 469,925 | |||||
Property and equipment, net | 33,673 | 31,508 | |||||
Operating lease right-of-use asset, net | 44,209 | — | |||||
Goodwill | 1,270,986 | 1,270,733 | |||||
Other intangible assets, net | 188,717 | 201,592 | |||||
Deferred tax assets, net | 21,181 | 20,460 | |||||
Deferred commissions, non-current | 37,778 | 39,736 | |||||
Other assets | 8,350 | 8,126 | |||||
Total assets | $ | 2,046,830 | $ | 2,042,080 | |||
Liabilities and shareholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 3,767 | $ | 11,112 | |||
Accrued expenses, current | 74,907 | 93,728 | |||||
Deferred revenue, current | 352,803 | 384,060 | |||||
Operating lease liabilities, current | 9,712 | — | |||||
Total current liabilities | 441,189 | 488,900 | |||||
Deferred revenue, non-current | 49,580 | 60,711 | |||||
Accrued expenses, non-current | 18,062 | 20,987 | |||||
Operating lease liabilities, non-current | 38,970 | — | |||||
Long-term debt | 510,452 | 509,985 | |||||
Total liabilities | 1,058,253 | 1,080,583 | |||||
Commitments and contingencies | |||||||
Shareholders' equity: | |||||||
Common shares, $0.001 par value, 600,000,000 shares authorized, 281,055,994 and 280,853,040 shares issued and outstanding at June 30, 2020 and March 31, 2020, respectively | 281 | 281 | |||||
Additional paid-in capital | 1,589,598 | 1,573,347 | |||||
Accumulated deficit | (580,855 | ) | (594,026 | ) | |||
Accumulated other comprehensive loss | (20,447 | ) | (18,105 | ) | |||
Total shareholders' equity | 988,577 | 961,497 | |||||
Total liabilities and shareholders' equity | $ | 2,046,830 | $ | 2,042,080 | |||
Three Months Ended June 30, | |||||||
2020 | 2019 | ||||||
Cash flows from operating activities: | |||||||
Net income (loss) | $ | 12,865 | $ | (49,155 | ) | ||
Adjustments to reconcile net income (loss) to cash provided by operations: | |||||||
Depreciation | 1,590 | 2,034 | |||||
Amortization | 13,019 | 15,081 | |||||
Share-based compensation | 12,672 | 41,425 | |||||
Deferred income taxes | (175 | ) | (8,877 | ) | |||
Other | 466 | 416 | |||||
Net change in operating assets and liabilities: | |||||||
Accounts receivable | 64,265 | 34,116 | |||||
Deferred commissions | 2,229 | (720 | ) | ||||
Prepaid expenses and other assets | 275 | (924 | ) | ||||
Accounts payable and accrued expenses | (23,212 | ) | (8,464 | ) | |||
Operating leases, net | 311 | — | |||||
Deferred revenue | (47,297 | ) | 9,235 | ||||
Net cash provided by operating activities | 37,008 | 34,167 | |||||
Cash flows from investing activities: | |||||||
Purchase of property and equipment | (4,418 | ) | (4,151 | ) | |||
Capitalized software additions | (131 | ) | (333 | ) | |||
Net cash used in investing activities | (4,549 | ) | (4,484 | ) | |||
Cash flows from financing activities: | |||||||
Repayment of term loans | — | (19,000 | ) | ||||
Equity repurchases | (13 | ) | (53 | ) | |||
Proceeds from employee stock purchase plan | 3,592 | — | |||||
Installments related to acquisition | — | (4,694 | ) | ||||
Net cash provided by (used in) financing activities | 3,579 | (23,747 | ) | ||||
Effect of exchange rates on cash and cash equivalents | 1,169 | 203 | |||||
Net increase in cash and cash equivalents | 37,207 | 6,139 | |||||
Cash and cash equivalents, beginning of period | 213,170 | 51,314 | |||||
Cash and cash equivalents, end of period | $ | 250,377 | $ | 57,453 | |||
Three Months Ended June 30, 2020 | |||||||||||||||||||
GAAP | Share-based compensation | Amortization of other intangibles | Restructuring & other | Non-GAAP | |||||||||||||||
Non-GAAP operating income: | |||||||||||||||||||
Cost of revenue | $ | 28,542 | $ | (1,498 | ) | $ | (3,826 | ) | $ | — | $ | 23,218 | |||||||
Gross profit | 126,966 | 1,498 | 3,826 | — | 132,290 | ||||||||||||||
Gross margin | 82 | % | 85 | % | |||||||||||||||
Research and development | 23,505 | (2,418 | ) | — | — | 21,087 | |||||||||||||
Sales and marketing | 49,163 | (5,405 | ) | — | — | 43,758 | |||||||||||||
General and administrative | 21,527 | (3,351 | ) | — | (1,559 | ) | 16,617 | ||||||||||||
Amortization of other intangibles | 8,686 | — | (8,686 | ) | — | — | |||||||||||||
Restructuring and other | (21 | ) | — | — | 21 | — | |||||||||||||
Operating income | 24,106 | 12,672 | 12,512 | 1,538 | 50,828 | ||||||||||||||
Operating margin | 16 | % | 33 | % | |||||||||||||||
Three Months Ended June 30, 2019 | |||||||||||||||||||
GAAP | Share-based compensation | Amortization of other intangibles | Restructuring & other | Non-GAAP | |||||||||||||||
Non-GAAP operating income: | |||||||||||||||||||
Cost of revenue | $ | 29,543 | $ | (3,309 | ) | $ | (4,557 | ) | $ | — | $ | 21,677 | |||||||
Gross profit | 93,007 | 3,309 | 4,557 | — | 100,873 | ||||||||||||||
Gross margin | 76 | % | 82 | % | |||||||||||||||
Research and development | 25,659 | (7,127 | ) | — | — | 18,532 | |||||||||||||
Sales and marketing | 58,215 | (15,104 | ) | — | — | 43,111 | |||||||||||||
General and administrative | 31,882 | (15,885 | ) | — | (3,864 | ) | 12,133 | ||||||||||||
Amortization of other intangibles | 10,142 | — | (10,142 | ) | — | — | |||||||||||||
Restructuring and other | 115 | — | — | (115 | ) | — | |||||||||||||
Operating (loss) income | (33,006 | ) | 41,425 | 14,699 | 3,979 | 27,097 | |||||||||||||
Operating margin | (27 | )% | 22 | % | |||||||||||||||
Three Months Ended June 30, | |||||||
2020 | 2019 | ||||||
Non-GAAP net income: | |||||||
Net income (loss) | $ | 12,865 | $ | (49,155 | ) | ||
Income tax expense (benefit) | 7,147 | (2,943 | ) | ||||
Cash paid for tax | (10,127 | ) | (2,052 | ) | |||
Interest expense, net | 4,113 | 19,186 | |||||
Cash paid for interest | (3,763 | ) | (15,738 | ) | |||
Share-based compensation | 12,672 | 41,425 | |||||
Amortization of other intangibles | 8,686 | 10,142 | |||||
Amortization of acquired technology | 3,826 | 4,557 | |||||
Transaction and sponsor related costs | 1,559 | 3,864 | |||||
Restructuring and other | (21 | ) | 115 | ||||
Gain on currency translation | (19 | ) | (94 | ) | |||
Non-GAAP net income | $ | 36,938 | $ | 9,307 | |||
Share count: | |||||||
Weighted-average shares outstanding - basic | 279,069 | 237,693 | |||||
Weighted-average shares outstanding - diluted | 284,309 | 237,693 | |||||
Shares used in non-GAAP per share calculations: | |||||||
Weighted-average shares outstanding - basic | 279,069 | 237,693 | |||||
Weighted-average shares outstanding - diluted | 284,309 | 238,619 | |||||
Net income (loss) per share: | |||||||
Net income (loss) per share - basic | $ | 0.05 | $ | (0.21 | ) | ||
Net income (loss) per share - diluted | $ | 0.05 | $ | (0.21 | ) | ||
Non-GAAP net income per share - basic | $ | 0.13 | $ | 0.04 | |||
Non-GAAP net income per share - diluted | $ | 0.13 | $ | 0.04 | |||
Three Months Ended June 30, | Trailing Twelve Months Ended June 30, 2020 | ||||||||||
2020 | 2019 | ||||||||||
Adjusted EBITDA: | |||||||||||
Net income (loss) | $ | 12,865 | $ | (49,155 | ) | $ | (356,004 | ) | |||
Income tax expense (benefit) | 7,147 | (2,943 | ) | 209,581 | |||||||
Interest expense, net | 4,113 | 19,186 | 30,324 | ||||||||
Amortization | 13,019 | 15,081 | 56,395 | ||||||||
Depreciation | 1,590 | 2,034 | 7,420 | ||||||||
Restructuring and other | (21 | ) | 115 | 956 | |||||||
Transaction and sponsor related costs | 1,559 | 3,864 | 19,314 | ||||||||
(Gain) loss on currency translation | (19 | ) | (94 | ) | 1,272 | ||||||
Share-based compensation | 12,672 | 41,425 | 193,725 | ||||||||
Adjusted EBITDA | $ | 52,925 | $ | 29,513 | $ | 162,983 | |||||
Three Months Ended June 30, | |||||||
2020 | 2019 | ||||||
Unlevered Free Cash Flow ("uFCF") (After tax adjustment): | |||||||
Net cash provided by operating activities | $ | 37,008 | $ | 34,167 | |||
Cash paid for interest expense | 3,763 | 15,738 | |||||
Restructuring and other | (21 | ) | 115 | ||||
Purchase of property, plant, and equipment | (4,418 | ) | (4,151 | ) | |||
Transaction and sponsor related costs | 1,559 | 3,864 | |||||
Total uFCF | 37,891 | 49,733 | |||||
Interest tax adjustment | (941 | ) | (3,935 | ) | |||
uFCF (After tax adjustment) | $ | 36,950 | $ | 45,798 | |||
June 30, 2020 | |||
Adjusted EBITDA/Net Debt Leverage Ratio: | |||
Long-term debt | $ | 510,452 | |
Cash | 250,377 | ||
Net debt | 260,075 | ||
TTM Adjusted EBITDA | $ | 162,983 | |
Leverage Ratio | 1.6 | x | |