8-K
TERADATA CORP /DE/ (TDC)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________
FORM 8-K
__________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (date of earliest event reported): February 12, 2024
TERADATA CORPORATION
(Exact name of registrant as specified in its charter)
Commission File Number 001-33458
| Delaware | 75-3236470 |
|---|---|
| (State or other jurisdiction of<br>incorporation or organization) | (I.R.S. Employer<br>Identification No.) |
17095 Via Del Campo
San Diego, California 92127
(Address of principal executive offices and zip code)
Registrant’s telephone number, including area code: (866) 548-8348
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):
☐ 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))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol | Name of each exchange on which registered |
|---|---|---|
| Common Stock, $0.01 par value | TDC | New York Stock Exchange |
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 ☐
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. ☐
Item 2.02 Results of Operations and Financial Condition.
Teradata Corporation ("Teradata" or the "Company") is furnishing the following information as required under Item 2.02 “Results of Operations and Financial Condition” of Form 8-K. Such information, including Exhibit 99.1 attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934.
On February 12, 2024, the Company issued a press release setting forth its fourth quarter and full-year 2023 operating results as well as current outlook estimates of earnings per share for the first quarter of 2024 and revenue and earnings per share for the full-year 2024 (the "Earnings Press Release"). A copy of the Earnings Press Release is attached hereto as Exhibit 99.1 and hereby incorporated by reference.
The Company also posted supplemental material dated February 12, 2024, on the Investor Relations page of its website at investor.teradata.com. Except as specifically noted herein, information on the Company’s website is not, and will not be deemed to be, a part of this Current Report on Form 8-K or incorporated into any other filings the Company may make with the Securities and Exchange Commission.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits:
The following exhibits are attached with this current report on Form 8-K:
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release, dated Februarytdc12312023exhibit991.htm12, 2024, issued by the Company (Earnings Press Release). |
| 104 | Cover Page Interactive Data (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| TERADATA CORPORATION | ||
|---|---|---|
| Date: February 12, 2024 | By: | /s/ Claire Bramley |
| Claire Bramley | ||
| Chief Financial Officer |
Document
Exhibit 99.1
| INVESTOR CONTACT<br><br>Christopher T. Lee<br><br>christopher.lee@teradata.com<br><br><br><br><br><br>MEDIA CONTACT<br><br>Jennifer Donahue<br><br>jennifer.donahue@teradata.com |
|---|
Teradata Reports Fourth Quarter and Full-Year 2023 Financial Results
•Fourth quarter public cloud ARR of $528 million, an increase of 48% as reported and 46% in constant currency from the prior year period(1)
•Cloud net expansion rate of 124%
•Full year cash from operations of $375 million and free cash flow of $355 million(3)
•Full year share repurchases of $308 million, resulting in a 2023 return of free cash flow of 87%
SAN DIEGO – February 12, 2024 -- Teradata (NYSE: TDC) today announced its fourth quarter and full year 2023 financial results.
“Teradata ended 2023 with $528 million of Cloud ARR, delivering ten-fold growth in less than four years,” said Steve McMillan, President and CEO, Teradata. “Companies everywhere are experimenting with AI to innovate their business and we are excited to be at the center of the AI era. Trusted data is required for this type of breakthrough innovation, and data and analytics are what we believe Teradata does best. Through our open AI platform that delivers harmonized data, trusted AI and faster innovation, we strive to empower our customers and make Teradata the strategic partner in their success.”
“Teradata delivered strong profitable growth and durable free cash flow in 2023, returning 87% of free cash flow to shareholders, a clear demonstration of our commitment to deliver ongoing shareholder value,” said Claire Bramley, Chief Financial Officer, Teradata. “We are maintaining our return of free cash flow target at 75% in 2024, and we remain on the path to achieve over one billion dollars of Cloud ARR in 2025.”
Fourth Quarter 2023 Financial Highlights Compared to Fourth Quarter 2022
•Public cloud ARR increased to $528 million from $357 million, an increase of 48% as reported and 46% in constant currency(1)
•Total ARR increased to $1.570 billion from $1.482 billion, an increase of 6% as reported and 5% in constant currency(1)
•Recurring revenue was $372 million versus $357 million, an increase of 4% as reported and 4% in constant currency(1)
•Total revenue was $457 million versus $452 million, an increase of 1% as reported and 1% in constant currency(1)
•Recurring revenue was 81% of total revenue in the fourth quarter, versus 79%
•GAAP gross margin was 60.8% versus 58.2%
•Non-GAAP gross margin was 61.9% versus 59.5%(2)
•GAAP operating income was $47 million versus $11 million
•Non-GAAP operating income was $89 million versus $62 million(2)
•GAAP EPS was flat at ($0.07) per share
•Non-GAAP diluted EPS was $0.56 versus $0.35(2)
•Cash flow from operations was $176 million compared to $129 million
•Free cash flow was $168 million compared to $120 million(3)
Full-Year 2023 Financial Highlights Compared to Full-Year 2022
•Public cloud ARR increased to $528 million from $357 million, an increase of 48% as reported and 46% in constant currency(1)
•Total ARR increased to $1.570 billion from $1.482 billion, an increase of 6% as reported and 5% in constant currency(1)
•Recurring revenue was $1.492 billion versus $1.419 billion, an increase of 5% as reported and 7% in constant currency(1)
•Total revenue was $1.833 billion versus $1.795 billion, an increase of 2% as reported and 4% in constant currency(1)
•GAAP gross margin was 60.8% versus 60.2%
•Non-GAAP gross margin was 61.8% versus 61.6%(2)
•GAAP operating income was $186 million versus $118 million
•Non-GAAP operating income was $332 million versus $286 million(2)
•GAAP diluted EPS was $0.61 versus $0.31
•Non-GAAP diluted EPS was $2.07 versus $1.64(2)
•Cash flow from operations was $375 million versus $419 million
•Free cash flow was $355 million versus $403 million(3)
•Share repurchases of $308 million, resulting in a return of free cash flow of 87%
Outlook
For the full-year 2024:
•Public cloud ARR growth of 35% to 41% year-over-year, in constant currency(4)
•Total ARR growth of 4% to 8% year-over-year, in constant currency(4)
•Recurring revenue growth of 1% to 3% year-over-year, in constant currency(4)
•Total revenue growth of 0% to 2% year-over-year, in constant currency(4)
•GAAP diluted EPS is expected to be in the range of $1.08 to $1.24
•Non-GAAP diluted EPS is expected to be in the range of $2.15 to $2.31(2)
•Cash flow from operations of $360 million to $400 million
•Free cash flow of $340 million to $380 million(3)
For the first quarter of 2024:
•GAAP diluted EPS is expected to be in the range of $0.23 to $0.27
•Non-GAAP diluted EPS is expected to be in the range of $0.53 to $0.57(2)
Earnings Conference Call
A conference call is scheduled for today at 2:00 p.m. PT to discuss the Company’s fourth quarter and full year 2023 results, and provide a business and financial update, including its 2024 financial outlook. Access to the conference call, as well as a replay of the conference call, is available on Teradata’s website at investor.teradata.com.
Supplemental Financial Information
Additional information regarding Teradata’s operating results is provided below as well as on Teradata’s website at investor.teradata.com.
1.The impact of currency is determined by calculating the prior-period results using the current-year monthly average currency rates. See the foreign currency fluctuation schedule, which is used to determine revenue on a constant currency (“CC”) basis, on the Investor Relations page of the Company’s website at investor.teradata.com.
| Revenue | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | ||||||||||||||
| For the Three Months ended December 31 | ||||||||||||||
| 2023 | 2022 | % Change as Reported | % Change in CC | |||||||||||
| Recurring revenue | $ | 372 | $ | 357 | 4% | 4% | ||||||||
| Perpetual software licenses, hardware and other | 12 | 17 | (29)% | (34)% | ||||||||||
| Consulting services | 73 | 78 | (6)% | (4)% | ||||||||||
| Total revenue | $ | 457 | $ | 452 | 1% | 1% | ||||||||
| Americas | $ | 265 | $ | 257 | 3% | 5% | ||||||||
| EMEA | 127 | 128 | (1)% | (4)% | ||||||||||
| APJ | 65 | 67 | (3)% | (2)% | ||||||||||
| Total revenue | $ | 457 | $ | 452 | 1% | 1% | Revenue | |||||||
| --- | --- | --- | --- | --- | --- | --- | ||||||||
| (in millions) | ||||||||||||||
| For the Twelve Months ended December 31 | ||||||||||||||
| 2023 | 2022 | % Change as Reported | % Change in CC | |||||||||||
| Recurring revenue | $ | 1,492 | $ | 1,419 | 5% | 7% | ||||||||
| Perpetual software licenses, hardware and other | 45 | 65 | (31)% | (29)% | ||||||||||
| Consulting services | 296 | 311 | (5)% | (2)% | ||||||||||
| Total revenue | $ | 1,833 | $ | 1,795 | 2% | 4% | ||||||||
| Americas | $ | 1,089 | $ | 1,038 | 5% | 7% | ||||||||
| EMEA | 475 | 465 | 2% | 3% | ||||||||||
| APJ | 269 | 292 | (8)% | (3)% | ||||||||||
| Total revenue | $ | 1,833 | $ | 1,795 | 2% | 4% | As of December 31 | |||||||
| --- | --- | --- | --- | --- | --- | --- | ||||||||
| 2023 | 2022 | % Change as Reported | % Change in CC | |||||||||||
| Annual recurring revenue* | $ | 1,570 | $ | 1,482 | 6% | 5% | ||||||||
| Public cloud ARR** | $ | 528 | $ | 357 | 48% | 46% |
The impact of currency on ARR is determined by calculating the prior period ending ARR using the current period end currency rates.
*Annual recurring revenue (ARR) is defined as the annual value at a point in time of all recurring contracts, including subscription, cloud, software upgrade rights and maintenance. ARR does not include managed services and third-party software. The Company believes this is a useful metric to investors as it demonstrates progress toward achieving our strategic objectives as outlined in the Form 10-K and Form 10-Q.
**Public cloud ARR is defined as the annual value at a point in time of all contracts related to public cloud implementations of Teradata VantageCloud and does not include ARR related to private or managed cloud implementations. The Company believes this is a useful metric to investors as it demonstrates progress toward achieving our strategic objectives as outlined in the Form 10-K and Form 10-Q.
2.Teradata reports its results in accordance with GAAP. However, as described below, the Company believes that certain non-GAAP measures such as free cash flow, non-GAAP gross profit, non-GAAP operating income, non-GAAP net income, and non-GAAP diluted earnings per share, all of which exclude certain items, and which may be reported on a constant currency basis, are useful for investors. Our non-GAAP measures are not meant to be considered in isolation to, as substitutes for, or superior to, results determined in accordance with GAAP, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. Each of our non-GAAP measures do not have a uniform definition under GAAP and therefore, Teradata's definition may differ from other companies' definitions of these measures.
The following tables reconcile Teradata's actual and projected results and EPS under GAAP to the Company's actual and projected non-GAAP results and EPS for the periods presented, which exclude certain specified items. Our management internally uses supplemental non-GAAP financial measures, such as gross profit, operating income, net income, and EPS, excluding certain items, to understand, manage and evaluate our business and support operating decisions on a regular basis. The Company believes such non-GAAP financial measures (1) provide useful information to investors regarding the underlying business trends and performance of the Company’s ongoing operations, (2) are useful for period-over-period comparisons of such operations and results, that may be more easily compared to peer companies and allow investors a view of the Company’s operating results excluding stock-based compensation expense and special items, (3) provide useful information to management and investors regarding present and future business trends, and (4) provide consistency and comparability with past reports and projections of future results.
| For the <br>Three Months | For the <br>Twelve Months | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions, except per share data) | ended December 31 | ended December 31 | ||||||||||||
| Gross Profit: | 2023 | 2022 | % Chg. | 2023 | 2022 | % Chg. | ||||||||
| GAAP Gross Profit | $ | 278 | $ | 263 | 6% | $ | 1,115 | $ | 1,081 | 3% | ||||
| % of Revenue | 60.8 | % | 58.2 | % | 60.8 | % | 60.2 | % | ||||||
| Excluding: | ||||||||||||||
| Stock-based compensation expense | 5 | 4 | 17 | 16 | ||||||||||
| Reorganization and transformation cost | — | 2 | 1 | 8 | ||||||||||
| Non-GAAP Gross Profit | $ | 283 | $ | 269 | 5% | $ | 1,133 | $ | 1,105 | 3% | ||||
| % of Revenue | 61.9 | % | 59.5 | % | 61.8 | % | 61.6 | % | ||||||
| Operating Income | ||||||||||||||
| GAAP Operating Income | $ | 47 | $ | 11 | 327% | $ | 186 | $ | 118 | 58% | ||||
| % of Revenue | 10.3 | % | 2.4 | % | 10.1 | % | 6.6 | % | ||||||
| Excluding: | ||||||||||||||
| Stock-based compensation expense | 30 | 36 | 126 | 126 | ||||||||||
| Reorganization and transformation cost | 12 | 15 | 20 | 42 | ||||||||||
| Non-GAAP Operating Income | $ | 89 | $ | 62 | 44% | $ | 332 | $ | 286 | 16% | ||||
| % of Revenue | 19.5 | % | 13.7 | % | 18.1 | % | 15.9 | % | ||||||
| Net (Loss) / Income | ||||||||||||||
| GAAP Net (Loss) / Income | $ | (7) | $ | (7) | —% | $ | 62 | $ | 33 | 88% | ||||
| % of Revenue | (1.5) | % | (1.5) | % | 3.4 | % | 1.8 | % | ||||||
| Excluding: | ||||||||||||||
| Stock-based compensation expense | 30 | 36 | 126 | 126 | ||||||||||
| Reorganization and transformation cost | 13 | 15 | 21 | 42 | ||||||||||
| Argentina Blue Chip Swap | 13 | — | 13 | — | ||||||||||
| Income tax adjustments (i) | 8 | (8) | (10) | (27) | ||||||||||
| Non-GAAP Net Income | $ | 57 | $ | 36 | 58% | $ | 212 | $ | 174 | 22% | ||||
| % of Revenue | 12.5 | % | 8.0 | % | 11.6 | % | 9.7 | % | ||||||
| For the Three Months | For the Twelve Months | |||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |
| ended December 31 | ended December 31 | 2024 Outlook | ||||||||||||
| Earnings Per Share: | 2023 | 2022 | 2023 | 2022 | 2024 Q1<br>Guidance | 2024 FY <br>Guidance | ||||||||
| GAAP (Loss)/Earnings Per Share | $ | (0.07) | $ | (0.07) | $ | 0.61 | $ | 0.31 | $0.23 - $0.27 | $1.08 - $1.24 | ||||
| Excluding: | ||||||||||||||
| Stock-based compensation expense | 0.31 | 0.35 | 1.23 | 1.19 | 0.32 | 1.31 | ||||||||
| Reorganization and transformation cost | 0.13 | 0.15 | 0.20 | 0.40 | 0.02 | 0.07 | ||||||||
| Argentina Blue Chip Swap | 0.13 | — | 0.13 | — | 0.02 | 0.02 | ||||||||
| Income tax adjustments(i) | 0.08 | (0.08) | (0.10) | (0.26) | (0.06) | (0.33) | ||||||||
| Impact of dilution(ii) | (0.02) | — | — | — | — | |||||||||
| Non-GAAP Diluted Earnings Per Share | $ | 0.56 | $ | 0.35 | $ | 2.07 | $ | 1.64 | $0.53 - $0.57 | $2.15 - $2.31 |
i.Represents the income tax effect of the pre-tax adjustments to reconcile GAAP to Non-GAAP income based on the applicable jurisdictional statutory tax rate of the underlying item. Including the income tax effect assists investors in understanding the tax provision associated with those adjustments and the effective tax rate related to the underlying business and performance of the Company’s ongoing operations. For the three months ended December 31, 2023, the tax impact of the pre-tax related items included the following: $(0.12) tax impact for stock-based compensation and reorganization and transformation costs; $0.08 of tax impact related to the Company’s execution of a Blue Chip Swap transaction in Argentina; and $0.12 of tax impact associated with the Company’s decision to book a full valuation allowance against our Argentina operations deferred tax asset balance as of December 31, 2023 due to uncertainty as to the ability to realize this deferred tax asset in the future due to the current hyperinflationary economic environment in Argentina. As a result of these adjustments, the Company’s non-GAAP effective tax rate for the three months ended December 31, 2023, was 26.9% and December 31, 2022, was 32.1%. For the twelve months ended the non-GAAP effective tax rate was 23.5% for 2023 and 26.0% for 2022.
ii.Represents the impact to earnings per share as a result of moving from basic to diluted shares.
3.As described below, the Company believes that free cash flow is a useful non-GAAP measure for investors. Free cash flow does not have a uniform definition under GAAP in the United States and therefore, Teradata's definition may differ from other companies' definitions of this measure. Teradata defines free cash flow as cash provided by/used in operating activities, less capital expenditures for property and equipment and additions to capitalized software. Teradata’s management uses free cash flow to assess the financial performance of the Company and believes it is useful for investors because it relates the operating cash flow of the Company to the capital that is spent to continue and improve business operations. In particular, free cash flow indicates the amount of cash generated after capital expenditures which can be used for among other things, investments in the Company's existing businesses, strategic acquisitions, strengthening the Company’s balance sheet, repurchase of Company stock and repay the Company’s debt obligations. Free cash flow does not represent the residual cash flow available for discretionary expenditures since there may be other non-discretionary expenditures that are not deducted from the measure. This non-GAAP measure should not be considered as a substitute for, or superior to, cash flows from operating activities under GAAP.
| For the Three Months | For the Twelve Months | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| ended December 31 | ended December 31 | Outlook | |||||||
| (in millions) | 2023 | 2022 | 2023 | 2022 | 2024 | ||||
| Cash provided by operating activities (GAAP) | $ | 176 | $ | 129 | $ | 375 | $ | 419 | $360 to $400 |
| Less capital expenditures | (8) | (9) | (20) | (16) | (~20) | ||||
| Free Cash Flow (non-GAAP measure) | $ | 168 | $ | 120 | $ | 355 | $ | 403 | $340 to $380 |
- We are providing an outlook for the 2024 growth rates for public cloud ARR, total ARR, recurring revenue, and total revenue in constant currency to provide better visibility into the underlying growth of the business. Teradata calculates public cloud ARR and total ARR in constant currency by calculating the prior period ending public cloud ARR or total ARR, as applicable, using the current period end currency rates. It is impractical to provide a schedule on currency period end rates at a future point in time. Teradata calculates recurring revenue and total revenue in constant currency by using the prior-period results with the current-year monthly average currency rates. See the foreign currency fluctuation schedule on the Investor Relations page of the Company’s website at investor.teradata.com to calculate the anticipated impact of currency on the revenue outlook.
Note to Investors
This release contains forward-looking statements within the meaning of Section 21E of the Securities and Exchange Act of 1934. Forward-looking statements generally relate to opinions, beliefs, and projections of expected future financial and operating performance, business trends, liquidity, and market conditions, among other things. These forward-looking statements are based upon current expectations and assumptions and often can be identified by words such as “expect,” “strive,” “looking ahead,” “outlook,” “guidance,” “forecast,” “anticipate,” “continue,” “plan,” “estimate,” “believe,” “will,” “would,” “likely,” “intend,” “potential,” or similar expressions. Forward-looking statements in this release include our 2024 first quarter and full year financial guidance. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially, including those relating to: the global economic environment and business conditions in general, including inflation and/or recessionary conditions, the ability of our suppliers to meet their commitments to us, or the timing of purchases by our current and potential customers; the rapidly changing and intensely competitive nature of the information technology industry, the data analytics business, and artificial intelligence capabilities; fluctuations in our operating, capital allocation, and cash flow results; our ability to execute and realize the anticipated benefits of our refreshed brand, business transformation program or restructuring and cost saving initiatives; risks inherent in operating in foreign countries, including sanctions, foreign currency fluctuations, and/or acts of war; risks associated with data privacy, cyberattacks and maintaining secure and effective products for our customers, as well as, internal information technology and control systems; the timely and successful development, production or acquisition, availability and/or market acceptance of new and existing products, product features and services, including for artificial intelligence; tax rates; turnover of our workforce and the ability to attract and retain skilled employees; protecting our intellectual property; availability and successful execution of new alliance and acquisition opportunities; subscription arrangements that may be cancelled or fail to be renewed; the impact on our business and financial reporting from the implementation of a new ERP system and changes in accounting rules; and other factors described from time to time in Teradata’s filings with the U.S. Securities and Exchange Commission, including its most recent annual report on Form 10-K, and subsequent quarterly reports on Forms 10-Q or current reports on Forms 8-K, as well as Teradata’s annual report to stockholders. Teradata does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
About Teradata
At Teradata, we believe that people thrive when empowered with trusted information. We offer the most complete cloud analytics and data platform, including for AI. By delivering harmonized data and trusted AI/ML, we enable more confident decision-making, unlock faster innovation, and drive the impactful business results organizations need most.
See how at Teradata.com.
#
The Teradata logo is a trademark, and Teradata is a registered trademark of Teradata Corporation and/or its affiliates in the U.S. and worldwide.
SCHEDULE A
TERADATA CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in millions, except per share amounts - unaudited)
| For the Period Ended December 31 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months | Twelve Months | |||||||||||||||
| 2023 | 2022 | % Chg | 2023 | 2022 | % Chg | |||||||||||
| Revenue | ||||||||||||||||
| Recurring | $ | 372 | $ | 357 | 4 | % | $ | 1,492 | $ | 1,419 | 5 | % | ||||
| Perpetual software licenses, hardware and other | 12 | 17 | (29) | % | 45 | 65 | (31) | % | ||||||||
| Consulting services | 73 | 78 | (6) | % | 296 | 311 | (5) | % | ||||||||
| Total revenue | 457 | 452 | 1 | % | 1,833 | 1,795 | 2 | % | ||||||||
| Gross profit | ||||||||||||||||
| Recurring | 264 | 253 | 1,074 | 1,022 | ||||||||||||
| % of Revenue | 71.0 | % | 70.9 | % | 72.0 | % | 72.0 | % | ||||||||
| Perpetual software licenses, hardware and other | 4 | 4 | 7 | 18 | ||||||||||||
| % of Revenue | 33.3 | % | 23.5 | % | 15.6 | % | 27.7 | % | ||||||||
| Consulting services | 10 | 6 | 34 | 41 | ||||||||||||
| % of Revenue | 13.7 | % | 7.7 | % | 11.5 | % | 13.2 | % | ||||||||
| Total gross profit | 278 | 263 | 1,115 | 1,081 | ||||||||||||
| % of Revenue | 60.8 | % | 58.2 | % | 60.8 | % | 60.2 | % | ||||||||
| Selling, general and administrative expenses | 159 | 175 | 635 | 650 | ||||||||||||
| Research and development expenses | 72 | 77 | 294 | 313 | ||||||||||||
| Income from operations | 47 | 11 | 186 | 118 | ||||||||||||
| % of Revenue | 10.3 | % | 2.4 | % | 10.1 | % | 6.6 | % | ||||||||
| Other expense, net | (25) | (9) | (69) | (51) | ||||||||||||
| Income before income taxes | 22 | 2 | 117 | 67 | ||||||||||||
| % of Revenue | 4.8 | % | 0.4 | % | 6.4 | % | 3.7 | % | ||||||||
| Income tax expense | 29 | 9 | 55 | 34 | ||||||||||||
| % Tax rate | 131.8 | % | 450.0 | % | 47.0 | % | 50.7 | % | ||||||||
| Net (loss) income | $ | (7) | $ | (7) | $ | 62 | $ | 33 | ||||||||
| % of Revenue | (1.5) | % | (1.5) | % | 3.4 | % | 1.8 | % | ||||||||
| Net (loss) income per common share | ||||||||||||||||
| Basic | $ | (0.07) | $ | (0.07) | $ | 0.62 | $ | 0.32 | ||||||||
| Diluted | $ | (0.07) | $ | (0.07) | $ | 0.61 | $ | 0.31 | ||||||||
| Weighted average common shares outstanding | ||||||||||||||||
| Basic | 97.9 | 101.6 | 99.8 | 103.2 | ||||||||||||
| Diluted | 97.9 | 101.6 | 102.4 | 105.8 |
SCHEDULE B
TERADATA CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions - unaudited)
| December 31, 2023 | September 30, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Current assets | ||||||
| Cash and cash equivalents | $ | 486 | $ | 348 | $ | 569 |
| Accounts receivable, net | 286 | 286 | 364 | |||
| Inventories | 13 | 8 | 8 | |||
| Other current assets | 84 | 96 | 87 | |||
| Total current assets | 869 | 738 | 1,028 | |||
| Property and equipment, net | 239 | 249 | 244 | |||
| Right of use assets- operating lease, net | 9 | 10 | 13 | |||
| Goodwill | 398 | 396 | 390 | |||
| Capitalized contract costs, net | 68 | 72 | 92 | |||
| Deferred income taxes | 221 | 200 | 213 | |||
| Other assets | 69 | 75 | 42 | |||
| Total assets | $ | 1,873 | $ | 1,740 | $ | 2,022 |
| Liabilities and stockholders' equity | ||||||
| Current liabilities | ||||||
| Current portion of long-term debt | $ | 19 | $ | 12 | $ | — |
| Current portion of finance lease liability | 66 | 69 | 67 | |||
| Current portion of operating lease liability | 6 | 6 | 8 | |||
| Accounts payable | 100 | 106 | 94 | |||
| Payroll and benefits liabilities | 130 | 120 | 137 | |||
| Deferred revenue | 570 | 477 | 589 | |||
| Other current liabilities | 105 | 95 | 112 | |||
| Total current liabilities | 996 | 885 | 1,007 | |||
| Long-term debt | 480 | 486 | 498 | |||
| Finance lease liability | 63 | 70 | 54 | |||
| Operating lease liability | 6 | 7 | 10 | |||
| Pension and other postemployment plan liabilities | 102 | 91 | 101 | |||
| Long-term deferred revenue | 22 | 16 | 8 | |||
| Deferred tax liabilities | 8 | 6 | 7 | |||
| Other liabilities | 61 | 57 | 79 | |||
| Total liabilities | 1,738 | 1,618 | 1,764 | |||
| Stockholders' equity | ||||||
| Common stock | 1 | 1 | 1 | |||
| Paid-in capital | 2,074 | 2,044 | 1,941 | |||
| Accumulated deficit | (1,811) | (1,797) | (1,565) | |||
| Accumulated other comprehensive loss | (129) | (126) | (119) | |||
| Total stockholders' equity | 135 | 122 | 258 | |||
| Total liabilities and stockholders' equity | $ | 1,873 | $ | 1,740 | $ | 2,022 |
SCHEDULE C
TERADATA CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions - unaudited)
| For the Period Ended December 31 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three Months | Twelve Months | |||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||
| Operating activities | ||||||||||||||||||
| Net (loss) income | $ | (7) | $ | (7) | $ | 62 | $ | 33 | ||||||||||
| Adjustments to reconcile net (loss) income to net cash | ||||||||||||||||||
| provided by operating activities: | ||||||||||||||||||
| Depreciation and amortization | 30 | 33 | 116 | 134 | ||||||||||||||
| Stock-based compensation expense | 30 | 36 | 126 | 126 | ||||||||||||||
| Deferred income taxes | (12) | (19) | (11) | (26) | ||||||||||||||
| Loss on Blue Chip Swap | 13 | — | 13 | — | ||||||||||||||
| Changes in assets and liabilities: | ||||||||||||||||||
| Receivables | — | (111) | 78 | (28) | ||||||||||||||
| Inventories | (5) | 5 | (5) | 18 | ||||||||||||||
| Current payables and accrued expenses | 16 | 57 | 7 | 35 | ||||||||||||||
| Deferred revenue | 99 | 121 | (5) | 18 | ||||||||||||||
| Other assets and liabilities | 12 | 14 | (6) | 109 | ||||||||||||||
| Net cash provided by operating activities | 176 | 129 | 375 | 419 | ||||||||||||||
| Investing activities | ||||||||||||||||||
| Expenditures for property and equipment | (8) | (8) | (19) | (14) | ||||||||||||||
| Additions to capitalized software | — | (1) | (1) | (2) | ||||||||||||||
| Business acquisitions and other investing activities, including loss on Blue Chip Swap | (13) | (2) | (29) | (2) | ||||||||||||||
| Net cash used in investing activities | (21) | (11) | (49) | (18) | ||||||||||||||
| Financing activities | ||||||||||||||||||
| Repurchases of common stock | (7) | (41) | (308) | (387) | ||||||||||||||
| Proceeds from long-term borrowings | — | — | — | 500 | ||||||||||||||
| Repayments of long-term borrowings | — | — | — | (413) | ||||||||||||||
| Payments of finance leases | (20) | (19) | (82) | (86) | ||||||||||||||
| Other financing activities, net | 1 | (1) | 7 | 5 | ||||||||||||||
| Net cash used in financing activities | (26) | (61) | (383) | (381) | ||||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | 8 | 5 | (28) | (44) | ||||||||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash | 137 | 62 | (85) | (24) | ||||||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 349 | 509 | 571 | 595 | ||||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 486 | $ | 571 | $ | 486 | $ | 571 | Supplemental cash flow disclosure: | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||
| Non-cash investing and financing activities: | ||||||||||||||||||
| Assets acquired by finance leases | $ | 10 | $ | 31 | $ | 90 | $ | 78 | ||||||||||
| Assets acquired by operating leases | $ | — | $ | 1 | $ | 6 | $ | 4 |
SCHEDULE D
TERADATA CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions - unaudited)
| For the Three Months Ended December 31 | For the Twelve Months Ended December 31 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | % Change As Reported | %<br><br>Change Constant Currency(2) | 2023 | 2022 | % Change As Reported | %<br><br>Change Constant Currency(2) | |||||||||
| Segment Revenue | ||||||||||||||||
| Americas | $ | 265 | $ | 257 | 3% | 5% | $ | 1,089 | $ | 1,038 | 5% | 7% | ||||
| EMEA | 127 | 128 | (1)% | (4)% | 475 | 465 | 2% | 3% | ||||||||
| APJ | 65 | 67 | (3)% | (2)% | 269 | 292 | (8)% | (3)% | ||||||||
| Total segment revenue | 457 | 452 | 1% | 1% | 1,833 | 1,795 | 2% | 4% | ||||||||
| Segment gross profit | ||||||||||||||||
| Americas | 168 | 150 | 689 | 643 | ||||||||||||
| % of Revenue | 63.4 | % | 58.4 | % | 63.3 | % | 61.9 | % | ||||||||
| EMEA | 81 | 78 | 295 | 285 | ||||||||||||
| % of Revenue | 63.8 | % | 60.9 | % | 62.1 | % | 61.3 | % | ||||||||
| APJ | 34 | 41 | 149 | 177 | ||||||||||||
| % of Revenue | 52.3 | % | 61.2 | % | 55.4 | % | 60.6 | % | ||||||||
| Total segment gross profit | 283 | 269 | 1,133 | 1,105 | ||||||||||||
| % of Revenue | 61.9 | % | 59.5 | % | 61.8 | % | 61.6 | % | ||||||||
| Reconciling items(1) | (5) | (6) | (18) | (24) | ||||||||||||
| Total gross profit | $ | 278 | $ | 263 | $ | 1,115 | $ | 1,081 | ||||||||
| % of Revenue | 60.8 | % | 58.2 | % | 60.8 | % | 60.2 | % | ||||||||
| (1) Reconciling items include stock-based compensation, amortization of acquisition-related intangible assets and acquisition, integration and reorganization-related items. | ||||||||||||||||
| '(2) The impact of currency is determined by calculating the prior period results using the current-year monthly average currency rates. |