Teradata Reports Second Quarter 2024 Financial Results
- Second quarter public cloud ARR of $542 million, an increase of 31% as reported and 32% in constant currency from the prior year period(1)
- Cloud net expansion rate of 123%
- GAAP operating margin was 15.1%, up 800 basis points year-over-year
- Non-GAAP operating margin was 22.0%, up 640 basis points year-over-year(2)
- GAAP diluted EPS was $0.38, up 124% year-over-year
- Non-GAAP diluted EPS was $0.64, up 33% year-over-year(2)
Teradata (NYSE: TDC) today announced its second quarter 2024 financial results.
"Teradata delivered another quarter of strong growth in Cloud ARR, increasing 32% in constant currency, and we maintained our robust 123% net expansion rate in the cloud," said Steve McMillan, President and Chief Executive Officer, Teradata. "We are taking decisive action across the business to improve our execution and efficiency to reaccelerate profitable growth. The underlying fundamentals of our business are strong. In a world where analytics and AI underpin a company's success, our hybrid cloud platform and foundation of trusted data and analytics are what they need to consistently deliver value to their business."
Second Quarter 2024 Financial Highlights Compared to Second Quarter 2023
- Public cloud ARR increased to $542 million from $414 million, an increase of 31% as reported and 32% in constant currency(1)
- Total ARR decreased to $1.465 billion from $1.523 billion, a decrease of 4% as reported and 3% in constant currency(1)
- Recurring revenue was $368 million versus $371 million a decrease of 1% as reported and an increase of 2% in constant currency (1)
- Total revenue was $436 million versus $462 million, a decrease of 6% as reported and 3% in constant currency(1)
- Recurring revenue was 84% of total revenue versus 80%
- GAAP gross margin was 60.8% versus 59.7%
- Non-GAAP gross margin was 62.2% versus 60.6%(2)
- GAAP operating income was $66 million versus $33 million
- Non-GAAP operating income was $96 million versus $72 million(2)
- GAAP diluted EPS was $0.38 versus $0.17 per share
- Non-GAAP diluted EPS was $0.64 versus $0.48 per share(2)
- Cash flow from operations was $43 million compared to $49 million
- Free cash flow was $39 million compared to $46 million(3)
Restructuring Action
Teradata announced that it has realigned its sales function and initiated global restructuring and cost reduction actions to optimize operations, reduce non-revenue generating expenses, and drive efficiencies for long-term growth and profitability, resulting in a reduction of approximately 9% to 10% of its global workforce that is expected to result in:
- Operating expenses reducing by approximately $75M to $80M on an annualized run rate. Teradata expects to re-invest a portion of this amount back into revenue generating growth areas.
- Total cash expenditures from severance payments of approximately $45M to $50M, of which payments in 2024 are approximately $30M to $35M. The remaining payments will be made in 2025.
- Non-GAAP operating profit to benefit by approximately $15M to $20M in 2024.
Outlook
For the third quarter of 2024:
- GAAP diluted EPS is expected to be in the range of $0.14 to $0.18 per share
- Non-GAAP diluted EPS is expected to be in the range of $0.54 to $0.58 per share(2)
For the full-year 2024, Teradata updates the following ranges:
- Public cloud ARR growth of 28% to 32% year-over-year, in constant currency(4)
- Total ARR in the range of -2% to -4% year-over-year, in constant currency(4)
- Recurring revenue in the range of flat to -2% year-over-year, in constant currency(4)
- Total revenue in the range of -2% to -4% year-over-year, in constant currency(4)
- Cash flow from operations of $290 million to $310 million
- Free cash flow of $270 million to $290 million(3)
- GAAP diluted EPS is expected to be in the range of $0.89 to $0.95 per share
- Non-GAAP diluted EPS is expected to be in the range of $2.20 to $2.26 per share(2)
Earnings Conference Call
A conference call is scheduled for today at 2:00 p.m. PT to discuss the Company's second quarter 2024 results, 2024 outlook, and provide a business and financial update. 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 June 30 |
||||||||||||
|
2024 |
|
|
2023 |
|
% Change as Reported |
% Change in CC |
||||||
Recurring revenue |
$ |
368 |
|
$ |
371 |
|
(1%) |
|
2% |
||||
Perpetual software licenses, hardware and other |
|
5 |
|
|
|
13 |
|
|
(62%) |
|
(58%) |
||
Consulting services |
|
63 |
|
|
|
78 |
|
|
(19%) |
|
(15%) |
||
Total revenue |
$ |
436 |
|
|
$ |
462 |
|
|
(6%) |
|
(3%) |
||
|
|
|
|
|
|
|
|
||||||
Americas |
$ |
250 |
|
|
$ |
268 |
|
|
(7%) |
|
(4%) |
||
EMEA |
|
116 |
|
|
|
118 |
|
|
(2%) |
|
2% |
||
APJ |
|
70 |
|
|
|
76 |
|
|
(8%) |
|
(4%) |
||
Total revenue |
$ |
436 |
|
|
$ |
462 |
|
|
(6%) |
|
(3%) |
||
Revenue |
|
||||||||||||
(in millions) |
|
||||||||||||
|
For the Six Months ended June 30 |
||||||||||||
|
2024 |
|
|
2023 |
|
% Change as Reported |
% Change in CC |
||||||
Recurring revenue |
$ |
756 |
|
$ |
760 |
|
(1%) |
|
1% |
||||
Perpetual software licenses, hardware and other |
|
13 |
|
|
|
26 |
|
|
(50%) |
|
(49%) |
||
Consulting services |
|
132 |
|
|
|
152 |
|
|
(13%) |
|
(9%) |
||
Total revenue |
$ |
901 |
|
|
$ |
938 |
|
|
(4%) |
|
(2%) |
||
|
|
|
|
|
|
|
|
||||||
Americas |
$ |
527 |
|
|
$ |
560 |
|
|
(6%) |
|
(4%) |
||
EMEA |
|
241 |
|
|
|
235 |
|
|
3% |
|
4% |
||
APJ |
|
133 |
|
|
|
143 |
|
|
(7%) |
|
(2%) |
||
Total revenue |
$ |
901 |
|
|
$ |
938 |
|
|
(4%) |
|
(2%) |
||
|
As of June 30 |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
% Change as Reported |
|
% Change in CC |
||
Annual recurring revenue* |
$ |
1,465 |
|
$ |
1,523 |
|
(4%) |
|
(3%) |
||||
Public cloud ARR** |
$ |
542 |
$ |
414 |
|
31% |
32% |
||||||
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. Total 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 Three Months |
|
For the Six Months |
|
|
||||||||||||||||||
(in millions, except per share data) |
ended June 30 |
|
ended June 30 |
|
|
|||||||||||||||||
Gross Profit: |
|
2024 |
|
|
2023 |
|
% Chg. |
|
|
2024 |
|
|
|
2023 |
|
|
% Chg. |
|||||
GAAP Gross Profit |
$ |
265 |
|
$ |
276 |
|
(4%) |
|
$ |
549 |
|
|
$ |
578 |
|
|
(5%) |
|||||
% of Revenue |
|
60.8 |
% |
|
59.7 |
% |
|
|
|
60.9 |
% |
|
|
61.6 |
% |
|
|
|||||
|
|
|
|
|
|
|
|
|||||||||||||||
Excluding: |
|
|
|
|
|
|
|
|
||||||||||||||
Stock-based compensation expense |
|
5 |
|
|
4 |
|
|
|
|
9 |
|
|
|
8 |
|
|
|
|||||
Reorganization and transformation cost |
|
1 |
|
|
- |
|
|
|
|
2 |
|
|
|
- |
|
|
|
|||||
Non-GAAP Gross Profit |
$ |
271 |
|
$ |
280 |
|
(3%) |
|
$ |
560 |
|
|
$ |
586 |
|
|
(4%) |
|||||
% of Revenue |
|
62.2 |
% |
|
60.6 |
% |
|
|
|
62.2 |
% |
|
|
62.5 |
% |
|
|
|||||
Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP Operating Income |
$ |
66 |
|
$ |
33 |
|
100% |
|
$ |
114 |
|
|
$ |
112 |
|
|
2% |
|||||
% of Revenue |
|
15.1 |
% |
|
7.1 |
% |
|
|
|
12.7 |
% |
|
|
11.9 |
% |
|
|
|||||
|
|
|
|
|
|
|
|
|||||||||||||||
Excluding: |
|
|
|
|
|
|
|
|
||||||||||||||
Stock-based compensation expense |
|
29 |
|
|
35 |
|
|
|
|
63 |
|
|
|
63 |
|
|
|
|||||
Reorganization and transformation cost |
|
1 |
|
|
4 |
|
|
|
|
8 |
|
|
|
5 |
|
|
|
|||||
Non-GAAP Operating Income |
$ |
96 |
|
$ |
72 |
|
33% |
|
$ |
185 |
|
|
$ |
180 |
|
|
3% |
|||||
% of Revenue |
|
22.0 |
% |
|
15.6 |
% |
|
|
|
20.5 |
% |
|
|
19.2 |
% |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP Net Income |
$ |
37 |
|
$ |
17 |
|
118% |
|
$ |
57 |
|
|
$ |
57 |
|
|
- |
|||||
% of Revenue |
|
8.5 |
% |
|
3.7 |
% |
|
|
|
6.3 |
% |
|
|
6.1 |
% |
|
|
|||||
|
|
|
|
|
|
|
|
|||||||||||||||
Excluding: |
|
|
|
|
|
|
|
|
||||||||||||||
Stock-based compensation expense |
|
29 |
|
|
35 |
|
|
|
|
63 |
|
|
|
63 |
|
|
|
|||||
Reorganization and transformation cost |
|
|
1 |
|
|
|
4 |
|
|
|
|
|
8 |
|
|
|
5 |
|
|
|
||
Argentina Blue Chip Swap |
|
|
- |
|
|
|
- |
|
|
|
|
|
2 |
|
|
|
- |
|
|
|
||
Income tax adjustments(i) |
|
(5 |
) |
|
(7 |
) |
|
|
|
(11 |
) |
|
|
(13 |
) |
|
|
|||||
Non-GAAP Net Income |
|
$ |
62 |
|
|
$ |
49 |
|
|
27% |
|
$ |
119 |
|
|
$ |
112 |
|
|
6% |
||
% of Revenue |
|
14.2 |
% |
|
10.6 |
% |
|
|
13.2 |
% |
|
|
11.9 |
% |
|
|
||||||
For the Three Months ended June 30 |
For the Six Months ended June 30 |
2024 Outlook |
|||||||||||||||||||
Earnings Per Share: |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Q3 |
FY |
|||||||
GAAP Earnings Per Share |
$ |
0.38 |
|
$ |
0.17 |
|
$ |
0.58 |
|
$ |
0.55 |
|
$0.14 - $0.18 |
$0.89 - $0.95 |
|||||||
Excluding: |
|
|
|
|
|
||||||||||||||||
Stock-based compensation expense |
|
0.30 |
|
|
0.34 |
|
|
0.63 |
|
|
0.61 |
|
0.31 |
|
1.26 |
|
|||||
Reorganization and transformation cost |
|
0.01 |
|
|
0.04 |
|
|
0.08 |
|
|
0.05 |
|
0.18 |
|
0.29 |
|
|||||
Argentina Blue Chip Swap |
|
- |
|
|
- |
|
|
0.02 |
|
|
- |
|
- |
|
0.02 |
|
|||||
Income tax adjustments(i) |
|
(0.05 |
) |
|
(0.07 |
) |
|
(0.11 |
) |
|
(0.13 |
) |
(0.09 |
) |
(0.26 |
) |
|||||
Non-GAAP Diluted Earnings Per Share |
$ |
0.64 |
|
$ |
0.48 |
|
$ |
1.20 |
|
$ |
1.08 |
|
$0.54 - $0.58 |
$2.20 - $2.26 |
|||||||
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. As a result of these adjustments, the Company's non-GAAP effective tax rate for the three months ended June 30, 2024, was 27.1% and June 30, 2023, was 22.2%. For the six months ended June 30, 2024, was 25.6% and June 30, 2023, was 25.3%. |
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. |
(in millions) |
For the Three Months |
|
For the Six Months |
|
|
|||||||||||||
|
ended June 30 |
|
ended June 30 |
|
Outlook |
|||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
2024 |
|
|
|
|
|
|
|
|
||||||||||||
Cash provided by operating activities (GAAP) |
$ |
43 |
|
$ |
49 |
|
|
$ |
70 |
|
|
$ |
158 |
|
|
$290 to $310 |
||
Less total capital expenditures |
|
(4 |
) |
|
(3 |
) |
|
|
(10 |
) |
|
|
(7 |
) |
|
(~20) |
||
Free Cash Flow (non-GAAP measure) |
$ |
39 |
|
$ |
46 |
|
|
$ |
60 |
|
|
$ |
151 |
|
|
$270 to $290 |
||
4. |
|
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 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 third quarter and full year financial guidance and the 2024 restructuring actions and related anticipated cost savings, charges, savings reinvestment, and cash expenditures. 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; the timing of purchases, migrations, or expansions 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, including the 2024 restructuring actions noted in this release; 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 for AI. By delivering harmonized data and trusted AI, 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 | |||||||||||||||||||||||
| (in millions, except per share amounts - unaudited) | |||||||||||||||||||||||
| For the Period Ended June 30 | |||||||||||||||||||||||
| Three Months | Six Months | ||||||||||||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
% Chg |
|
|
2024 |
|
|
|
2023 |
|
|
% Chg |
||
| Revenue | |||||||||||||||||||||||
| Recurring | $ |
368 |
|
$ |
371 |
|
(1 |
%) |
$ |
756 |
|
$ |
760 |
|
(1 |
%) |
|||||||
| Perpetual software licenses, hardware and other |
|
5 |
|
|
13 |
|
(62 |
%) |
|
13 |
|
|
26 |
|
(50 |
%) |
|||||||
| Consulting services |
|
63 |
|
|
78 |
|
(19 |
%) |
|
132 |
|
|
152 |
|
(13 |
%) |
|||||||
| Total revenue |
|
436 |
|
|
462 |
|
(6 |
%) |
|
901 |
|
|
938 |
|
(4 |
%) |
|||||||
| Gross profit | |||||||||||||||||||||||
| Recurring |
|
258 |
|
|
264 |
|
|
534 |
|
|
555 |
|
|||||||||||
| % of Revenue |
|
70.1 |
% |
|
71.2 |
% |
|
70.6 |
% |
|
73.0 |
% |
|||||||||||
| Perpetual software licenses, hardware and other |
|
- |
|
|
1 |
|
|
- |
|
|
3 |
|
|||||||||||
| % of Revenue |
|
0.0 |
% |
|
7.7 |
% |
|
0.0 |
% |
|
11.5 |
% |
|||||||||||
| Consulting services |
|
7 |
|
|
11 |
|
|
15 |
|
|
20 |
|
|||||||||||
| % of Revenue |
|
11.1 |
% |
|
14.1 |
% |
|
11.4 |
% |
|
13.2 |
% |
|||||||||||
| Total gross profit |
|
265 |
|
|
276 |
|
|
549 |
|
|
578 |
|
|||||||||||
| % of Revenue |
|
60.8 |
% |
|
59.7 |
% |
|
60.9 |
% |
|
61.6 |
% |
|||||||||||
| Selling, general and administrative expenses |
|
131 |
|
|
167 |
|
|
292 |
|
|
320 |
|
|||||||||||
| Research and development expenses |
|
68 |
|
|
76 |
|
|
143 |
|
|
146 |
|
|||||||||||
| Income from operations |
|
66 |
|
|
33 |
|
|
114 |
|
|
112 |
|
|||||||||||
| % of Revenue |
|
15.1 |
% |
|
7.1 |
% |
|
12.7 |
% |
|
11.9 |
% |
|||||||||||
| Other expense, net |
|
(11 |
) |
|
(9 |
) |
|
(27 |
) |
|
(30 |
) |
|||||||||||
| Income before income taxes |
|
55 |
|
|
24 |
|
|
87 |
|
|
82 |
|
|||||||||||
| % of Revenue |
|
12.6 |
% |
|
5.2 |
% |
|
9.7 |
% |
|
8.7 |
% |
|||||||||||
| Income tax expense |
|
18 |
|
|
7 |
|
|
30 |
|
|
25 |
|
|||||||||||
| % Tax rate |
|
32.7 |
% |
|
29.2 |
% |
|
34.5 |
% |
|
30.5 |
% |
|||||||||||
| Net income | $ |
37 |
|
$ |
17 |
|
$ |
57 |
|
$ |
57 |
|
|||||||||||
| % of Revenue |
|
8.5 |
% |
|
3.7 |
% |
|
6.3 |
% |
|
6.1 |
% |
|||||||||||
| Net income per common share | |||||||||||||||||||||||
| Basic | $ |
0.38 |
|
$ |
0.17 |
|
$ |
0.59 |
|
$ |
0.56 |
|
|||||||||||
| Diluted | $ |
0.38 |
|
$ |
0.17 |
|
$ |
0.58 |
|
$ |
0.55 |
|
|||||||||||
| Weighted average common shares outstanding | |||||||||||||||||||||||
| Basic |
|
96.5 |
|
|
101.0 |
|
|
97.0 |
|
|
101.2 |
|
|||||||||||
| Diluted |
|
97.4 |
|
|
102.9 |
|
|
98.9 |
|
|
103.3 |
|
|||||||||||
Schedule B |
||||||||||||||
| TERADATA CORPORATION | ||||||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
| (in millions - unaudited) | ||||||||||||||
|
|
|
|
June 30, |
|
December 31, |
|
June 30, |
||||||
|
2024 |
|
|
2023 |
|
|
2023 |
|
||||||
| Assets | ||||||||||||||
| Current assets | ||||||||||||||
| Cash and cash equivalents | $ |
301 |
|
$ |
486 |
|
$ |
504 |
|
|||||
| Accounts receivable, net |
|
248 |
|
|
286 |
|
|
265 |
|
|||||
| Inventories |
|
22 |
|
|
13 |
|
|
9 |
|
|||||
| Other current assets |
|
94 |
|
|
84 |
|
|
102 |
|
|||||
| Total current assets |
|
665 |
|
|
869 |
|
|
880 |
|
|||||
| Property and equipment, net |
|
209 |
|
|
239 |
|
|
250 |
|
|||||
| Right of use assets - operating lease, net |
|
7 |
|
|
9 |
|
|
11 |
|
|||||
| Goodwill |
|
395 |
|
|
398 |
|
|
390 |
|
|||||
| Capitalized contract costs, net |
|
52 |
|
|
68 |
|
|
76 |
|
|||||
| Deferred income taxes |
|
206 |
|
|
221 |
|
|
205 |
|
|||||
| Other assets |
|
88 |
|
|
69 |
|
|
57 |
|
|||||
| Total assets | $ |
1,622 |
|
$ |
1,873 |
|
$ |
1,869 |
|
|||||
| Liabilities and stockholders' equity | ||||||||||||||
| Current liabilities | ||||||||||||||
| Current portion of long-term debt | $ |
25 |
|
$ |
19 |
|
$ |
6 |
|
|||||
| Current portion of finance lease liability |
|
62 |
|
|
66 |
|
|
70 |
|
|||||
| Current portion of operating lease liability |
|
4 |
|
|
6 |
|
|
7 |
|
|||||
| Accounts payable |
|
85 |
|
|
100 |
|
|
113 |
|
|||||
| Payroll and benefits liabilities |
|
85 |
|
|
130 |
|
|
100 |
|
|||||
| Deferred revenue |
|
529 |
|
|
570 |
|
|
526 |
|
|||||
| Other current liabilities |
|
99 |
|
|
105 |
|
|
88 |
|
|||||
| Total current liabilities |
|
889 |
|
|
996 |
|
|
910 |
|
|||||
| Long-term debt |
|
467 |
|
|
480 |
|
|
492 |
|
|||||
| Finance lease liability |
|
48 |
|
|
63 |
|
|
70 |
|
|||||
| Operating lease liability |
|
4 |
|
|
6 |
|
|
8 |
|
|||||
| Pension and other postemployment plan liabilities |
|
93 |
|
|
102 |
|
|
96 |
|
|||||
| Long-term deferred revenue |
|
10 |
|
|
22 |
|
|
7 |
|
|||||
| Deferred tax liabilities |
|
7 |
|
|
8 |
|
|
6 |
|
|||||
| Other liabilities |
|
29 |
|
|
61 |
|
|
62 |
|
|||||
| Total liabilities |
|
1,547 |
|
|
1,738 |
|
|
1,651 |
|
|||||
| Stockholders' equity | ||||||||||||||
| Common stock |
|
1 |
|
|
1 |
|
|
1 |
|
|||||
| Paid-in capital |
|
2,131 |
|
|
2,074 |
|
|
2,002 |
|
|||||
| Accumulated deficit |
|
(1,924 |
) |
|
(1,811 |
) |
|
(1,668 |
) |
|||||
| Accumulated other comprehensive loss |
|
(133 |
) |
|
(129 |
) |
|
(117 |
) |
|||||
| Total stockholders' equity |
|
75 |
|
|
135 |
|
|
218 |
|
|||||
| Total liabilities and stockholders' equity | $ |
1,622 |
|
$ |
1,873 |
|
$ |
1,869 |
|
|||||
Schedule C |
||||||||||||||||
| TERADATA CORPORATION | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||
| (in millions - unaudited) | ||||||||||||||||
| For the Period Ended June 30 | ||||||||||||||||
| Three Months | Six Months | |||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
| Operating activities | ||||||||||||||||
| Net income | $ |
37 |
|
$ |
17 |
|
$ |
57 |
|
$ |
57 |
|
||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
| Depreciation and amortization |
|
26 |
|
|
31 |
|
|
53 |
|
|
59 |
|
||||
| Stock-based compensation expense |
|
29 |
|
|
35 |
|
|
63 |
|
|
63 |
|
||||
| Deferred income taxes |
|
(4 |
) |
|
(5 |
) |
|
8 |
|
|
2 |
|
||||
| Loss on Blue Chip Swap |
|
1 |
|
|
- |
|
|
3 |
|
|
- |
|
||||
| Changes in assets and liabilities: | ||||||||||||||||
| Receivables |
|
63 |
|
|
76 |
|
|
38 |
|
|
99 |
|
||||
| Inventories |
|
(6 |
) |
|
(2 |
) |
|
(9 |
) |
|
(1 |
) |
||||
| Current payables and accrued expenses |
|
(34 |
) |
|
11 |
|
|
(64 |
) |
|
(30 |
) |
||||
| Deferred revenue |
|
(47 |
) |
|
(105 |
) |
|
(53 |
) |
|
(64 |
) |
||||
| Other assets and liabilities |
|
(22 |
) |
|
(9 |
) |
|
(26 |
) |
|
(27 |
) |
||||
| Net cash provided by operating activities |
|
43 |
|
|
49 |
|
|
70 |
|
|
158 |
|
||||
| Investing activities | ||||||||||||||||
| Expenditures for property and equipment |
|
(3 |
) |
|
(2 |
) |
|
(9 |
) |
|
(6 |
) |
||||
| Additions to capitalized software |
|
(1 |
) |
|
(1 |
) |
|
(1 |
) |
|
(1 |
) |
||||
| Business acquisitions and other investing activities, including loss on Blue Chip Swap |
|
(1 |
) |
|
- |
|
|
(3 |
) |
|
- |
|
||||
| Net cash used in investing activities |
|
(5 |
) |
|
(3 |
) |
|
(13 |
) |
|
(7 |
) |
||||
| Financing activities | ||||||||||||||||
| Repurchases of common stock |
|
(47 |
) |
|
(70 |
) |
|
(171 |
) |
|
(154 |
) |
||||
| Repayments of long-term borrowings |
|
(6 |
) |
|
- |
|
|
(6 |
) |
|
- |
|
||||
| Payments of finance leases |
|
(17 |
) |
|
(21 |
) |
|
(37 |
) |
|
(41 |
) |
||||
| Other financing activities, net |
|
- |
|
|
6 |
|
|
(6 |
) |
|
(1 |
) |
||||
| Net cash used in financing activities |
|
(70 |
) |
|
(85 |
) |
|
(220 |
) |
|
(196 |
) |
||||
| Effect of exchange rate changes on cash and cash equivalents |
|
(5 |
) |
|
(10 |
) |
|
(22 |
) |
|
(20 |
) |
||||
| Decrease in cash, cash equivalents and restricted cash |
|
(37 |
) |
|
(49 |
) |
|
(185 |
) |
|
(65 |
) |
||||
| Cash, cash equivalents and restricted cash at beginning of period |
|
338 |
|
|
555 |
|
|
486 |
|
|
571 |
|
||||
| Cash, cash equivalents and restricted cash at end of period | $ |
301 |
|
$ |
506 |
|
$ |
301 |
|
$ |
506 |
|
||||
| Supplemental cash flow disclosure: | ||||||||||||||||
| Non-cash investing and financing activities: | ||||||||||||||||
| Assets acquired by finance leases | $ |
7 |
|
$ |
29 |
|
$ |
18 |
|
$ |
59 |
|
||||
| Assets acquired by operating leases | $ |
1 |
|
$ |
3 |
|
$ |
1 |
|
$ |
4 |
|
||||
Schedule D |
||||||||||||||||||||||||||||
| TERADATA CORPORATION | ||||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||
| (in millions - unaudited) | ||||||||||||||||||||||||||||
| For the Three Months Ended June 30 | For the Six Months Ended June 30 | |||||||||||||||||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
% Change As Reported |
|
% Change Constant Currency(2) |
|
|
2024 |
|
|
|
2023 |
|
|
% Change As Reported |
|
% Change Constant Currency(2) |
||||
| Segment Revenue | ||||||||||||||||||||||||||||
| Americas | $ |
250 |
|
$ |
268 |
|
(7 |
%) |
(4 |
%) |
$ |
527 |
|
$ |
560 |
|
(6 |
%) |
(4 |
%) |
||||||||
| EMEA |
|
116 |
|
|
118 |
|
(2 |
%) |
2 |
% |
|
241 |
|
|
235 |
|
3 |
% |
4 |
% |
||||||||
| APJ |
|
70 |
|
|
76 |
|
(8 |
%) |
(4 |
%) |
|
133 |
|
|
143 |
|
(7 |
%) |
(2 |
%) |
||||||||
| Total segment revenue |
|
436 |
|
|
462 |
|
(6 |
%) |
(3 |
%) |
|
901 |
|
|
938 |
|
(4 |
%) |
(2 |
%) |
||||||||
| Segment gross profit | ||||||||||||||||||||||||||||
| Americas |
|
159 |
|
|
164 |
|
|
336 |
|
|
357 |
|
||||||||||||||||
| % of Revenue |
|
63.6 |
% |
|
61.2 |
% |
|
63.8 |
% |
|
63.8 |
% |
||||||||||||||||
| EMEA |
|
71 |
|
|
73 |
|
|
150 |
|
|
147 |
|
||||||||||||||||
| % of Revenue |
|
61.2 |
% |
|
61.9 |
% |
|
62.2 |
% |
|
62.6 |
% |
||||||||||||||||
| APJ |
|
41 |
|
|
43 |
|
|
74 |
|
|
82 |
|
||||||||||||||||
| % of Revenue |
|
58.6 |
% |
|
56.6 |
% |
|
55.6 |
% |
|
57.3 |
% |
||||||||||||||||
| Total segment gross profit |
|
271 |
|
|
280 |
|
|
560 |
|
|
586 |
|
||||||||||||||||
| % of Revenue |
|
62.2 |
% |
|
60.6 |
% |
|
62.2 |
% |
|
62.5 |
% |
||||||||||||||||
| Reconciling items(1) |
|
(6 |
) |
|
(4 |
) |
|
(11 |
) |
|
(8 |
) |
||||||||||||||||
| Total gross profit | $ |
265 |
|
$ |
276 |
|
$ |
549 |
|
$ |
578 |
|
||||||||||||||||
| % of Revenue |
|
60.8 |
% |
|
59.7 |
% |
|
60.9 |
% |
|
61.6 |
% |
||||||||||||||||
(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. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240801629328/en/