Teradata Reports Fourth-Quarter and Full-Year 2021 Financial Results
Teradata reported a strong fourth-quarter 2021, with public cloud ARR reaching $202 million, a remarkable 91% increase year-over-year. Recurring revenue rose to $364 million, a 5% gain, while total revenue slightly dipped to $475 million, down 3%. GAAP diluted EPS stood at $0.29, surpassing guidance. The company also announced a $250 million accelerated share repurchase program, reflecting confidence in its financial health. Looking ahead, Teradata projects public cloud ARR growth of 80% in 2022 and aims for GAAP EPS between $0.75 and $0.85.
- Public cloud ARR increased by 91% to $202 million.
- GAAP diluted EPS of $0.29 exceeded guidance range of $(0.05) to $(0.01).
- Non-GAAP diluted EPS of $0.57 surpassed expected range of $0.25 to $0.29.
- Cash flow from operations reached $95 million, up from $56 million the prior year.
- Free cash flow increased to $85 million from $45 million year-over-year.
- Announced a $250 million accelerated share repurchase program.
- Total revenue decreased by 3% to $475 million.
- Recurring revenue growth was modest at 5%, compared to prior growth rates.
-
Public cloud ARR of
, an increase of$202 million 91% as reported from the prior year period(1) -
Fourth quarter recurring revenue of
, an increase of$364 million 5% as reported from the prior year period -
Recurring revenue was
77% of total revenue in the fourth quarter, up from70% the prior year period -
Fourth quarter GAAP earnings per diluted share of
, above the previously provided outlook range of$0.29 to$(0.05) $(0.01) -
Fourth quarter Non-GAAP earnings per diluted share of
, above the previously provided outlook range of$0.57 to$0.25 (2)$0.29 -
Fourth quarter cash from operations of
and free cash flow of$95 million (3)$85 million -
Intends to enter into a
accelerated share repurchase program in the first quarter$250 million
“2021 was an impressive year for Teradata. We delivered strong results, driving more than
“Teradata is raising its 2022 outlook for public cloud ARR and EPS, as well as increasing the return of capital to shareholders,” said
Fourth-Quarter 2021 Financial Highlights Compared to Fourth-Quarter 2020
-
Public cloud ARR increased to
from$202 million , an increase of$106 million 91% as reported and92% in constant currency(1) -
ARR increased to
from$1.49 2 billion , an increase of$1.42 5 billion5% as reported and7% in constant currency(1) -
Recurring revenue was
versus$364 million , an increase of$346 million 5% as reported and6% in constant currency(1) -
Total revenue was
versus$475 million , a decrease of$491 million 3% as reported and2% in constant currency(1) -
GAAP gross margin was
61.9% versus57.8% -
Non-GAAP gross margin was
63.2% versus59.3% (2) -
GAAP operating income was
versus$50 million $13 million -
Non-GAAP operating income was
versus$90 million (2)$67 million -
GAAP diluted EPS was
versus$0.29 per share$0.04 -
Non-GAAP diluted EPS was
versus$0.57 (2)$0.38 -
Cash flow from operations was
compared to$95 million $56 million -
Free cash flow was
compared to$85 million (3)$45 million
Full-Year 2021 Financial Highlights Compared to Full Year 2020
-
Recurring revenue was
from$1.46 4 billion , an increase of$1.30 9 billion12% as reported and11% in constant currency(1) -
Total revenue was
from$1.91 7 billion , an increase of$1.83 6 billion4% as reported and3% in constant currency(1) -
GAAP gross margin was
61.9% versus55.5% -
Non-GAAP gross margin was
63.4% versus58.4% (2) -
GAAP operating income was
versus$231 million $16 million -
Non-GAAP operating income was
versus$393 million (2)$230 million -
GAAP diluted EPS was
versus$1.30 $1.16 -
Non-GAAP diluted EPS was
versus$2.43 (2)$1.31 -
Cash flow from operations was
versus$463 million $267 million -
Free cash flow was
versus$432 million (3)$216 million
Outlook
For the full year 2022:
-
Public cloud ARR is expected to increase by approximately
80% year-over-year. This is an increase from at least70% growth year-over-year, which was previously communicated at Teradata’s Investor Day inSeptember 2021 . - Total ARR is expected to grow at a mid-to-high-single-digit percentage year-over-year.
- Recurring revenue is expected to grow at a low-to-mid-single-digit percentage year-over-year.
- Total revenue is expected to be flat-to-low-single-digit percentage growth year-over-year.
-
GAAP diluted EPS is expected to be in the range of
to$0.75 .$0.85 -
Non-GAAP diluted EPS is expected to be in the range of
to$1.82 . This is an increase from the range of$1.92 to$1.60 , which was previously communicated at Teradata’s Investor Day in$1.70 September 2021 .(2) -
Cash flow from operations is expected to be approximately
.$430 million -
Free cash flow is expected to be approximately
.(3)$400 million
For the first quarter of 2022:
-
GAAP diluted EPS is expected to be in the range of
to$0.35 .$0.39 -
Non-GAAP diluted EPS is expected to be in the range of
to$0.63 .(2)$0.67
Earnings Conference Call
A conference call is scheduled for today at
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 |
|||||||||||
2021 |
2020 |
% Change as
|
% Change in
|
|||||||||
Recurring revenue |
$ |
364 |
$ |
346 |
5 |
% |
6 |
% |
||||
Perpetual software licenses and hardware |
|
19 |
|
34 |
(44 |
%) |
(43 |
%) |
||||
Consulting services |
|
92 |
|
111 |
(17 |
%) |
(16 |
%) |
||||
Total revenue |
$ |
475 |
$ |
491 |
(3 |
%) |
(2 |
%) |
||||
|
|
|
|
|
||||||||
|
$ |
258 |
$ |
261 |
(1 |
%) |
(1 |
%) |
||||
EMEA |
|
135 |
|
134 |
1 |
% |
3 |
% |
||||
APJ |
|
82 |
|
96 |
(15 |
%) |
(13 |
%) |
||||
Total revenue |
$ |
475 |
$ |
491 |
(3 |
%) |
(2 |
%) |
|
For the Twelve Months ended |
|||||||||||
2021 |
|
2020 |
|
% Change as
|
|
% Change in
|
||||||
Recurring revenue |
$ |
1,464 |
$ |
1,309 |
12 |
% |
11 |
% |
||||
Perpetual software licenses and hardware |
|
77 |
|
107 |
(28 |
%) |
(28 |
%) |
||||
Consulting services |
|
376 |
|
420 |
(10 |
%) |
(12 |
%) |
||||
Total revenue |
$ |
1,917 |
$ |
1,836 |
4 |
% |
3 |
% |
||||
|
|
|
|
|
||||||||
|
$ |
1,044 |
$ |
1,025 |
2 |
% |
2 |
% |
||||
EMEA |
|
543 |
|
485 |
12 |
% |
9 |
% |
||||
APJ |
|
330 |
|
326 |
1 |
% |
(2 |
%) |
||||
Total revenue |
$ |
1,917 |
$ |
1,836 |
4 |
% |
3 |
% |
||||
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||
|
As of |
|||||||||||
|
2021 |
|
2020 |
|
% Change as
|
|
% Change in
|
|||||
Annual recurring revenue* |
$ |
1,492 |
$ |
1,425 |
5 |
% |
7 |
% |
||||
Public cloud ARR** |
$ |
202 |
$ |
106 |
91 |
% |
92 |
% |
* |
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 Vantage 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 non-GAAP gross profit, non-GAAP operating income, non-GAAP net income, and non-GAAP earnings per diluted share, or EPS, all of which exclude certain items (as well as free cash flow), 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
|
|
|
|
For the
|
|
|
||||||||||||||||
(in millions, except per share data) |
ended |
|
|
|
ended |
|
|
|||||||||||||||
Gross Profit: |
2021 |
|
2020 |
|
% Chg. |
|
2021 |
|
2020 |
|
% Chg. |
|||||||||||
GAAP Gross Profit |
$ |
294 |
|
$ |
284 |
|
$ |
1,186 |
|
$ |
1,019 |
|
|
|||||||||
% of Revenue |
|
61.9 |
% |
|
57.8 |
% |
|
61.9 |
% |
|
55.5 |
% |
|
|||||||||
|
|
|
|
|||||||||||||||||||
Excluding: |
|
|
|
|
||||||||||||||||||
Stock-based compensation expense |
|
6 |
|
|
3 |
|
|
18 |
|
|
16 |
|
|
|||||||||
Acquisition, integration, reorganization related, and other costs |
|
- |
|
|
(2 |
) |
|
11 |
|
|
14 |
|
|
|||||||||
Amortization of capitalized software |
|
- |
|
|
6 |
|
|
|
- |
|
|
23 |
|
|
||||||||
Non-GAAP Gross Profit |
$ |
300 |
|
$ |
291 |
|
3 |
% |
$ |
1,215 |
|
$ |
1,072 |
|
13 |
% |
||||||
% of Revenue |
|
63.2 |
% |
|
59.3 |
% |
|
63.4 |
% |
|
58.4 |
% |
|
|||||||||
Operating Income |
|
|
|
|
|
|
||||||||||||||||
GAAP Operating Income |
$ |
50 |
|
$ |
13 |
|
|
$ |
231 |
|
$ |
16 |
|
|
||||||||
% of Revenue |
|
10.5 |
% |
|
2.6 |
% |
|
12.1 |
% |
|
0.9 |
% |
|
|||||||||
|
|
|
|
|||||||||||||||||||
Excluding: |
|
|
|
|
||||||||||||||||||
Stock-based compensation expense |
|
33 |
|
|
22 |
|
|
112 |
|
|
101 |
|
|
|||||||||
Amortization of acquisition-related intangible assets |
|
1 |
|
|
1 |
|
|
4 |
|
|
4 |
|
|
|||||||||
Acquisition, integration, reorganization related, and other costs |
|
6 |
|
|
25 |
|
|
46 |
|
|
86 |
|
|
|||||||||
Amortization of capitalized software |
|
- |
|
|
6 |
|
|
|
- |
|
|
23 |
|
|
||||||||
Non-GAAP Operating Income |
$ |
90 |
|
$ |
67 |
|
34 |
% |
$ |
393 |
|
$ |
230 |
|
71 |
% |
||||||
% of Revenue |
|
18.9 |
% |
|
13.6 |
% |
|
20.5 |
% |
|
12.5 |
% |
|
|||||||||
|
|
|
|
|
|
|
||||||||||||||||
Net Income |
|
|
|
|
|
|
||||||||||||||||
GAAP Net Income |
$ |
33 |
|
$ |
5 |
|
|
$ |
147 |
|
$ |
129 |
|
|
||||||||
% of Revenue |
|
6.9 |
% |
|
1.0 |
% |
|
7.7 |
% |
|
7.0 |
% |
|
|||||||||
|
|
|
|
|||||||||||||||||||
Excluding: |
|
|
|
|
||||||||||||||||||
Stock-based compensation expense |
|
33 |
|
|
22 |
|
|
112 |
|
|
101 |
|
|
|||||||||
Amortization of acquisition-related intangible assets |
|
1 |
|
|
1 |
|
|
4 |
|
|
4 |
|
|
|||||||||
Acquisition, integration, reorganization related, and other costs |
|
5 |
|
|
25 |
|
|
45 |
|
|
86 |
|
|
|||||||||
Amortization of capitalized software |
|
- |
|
|
6 |
|
|
|
- |
|
|
23 |
|
|
||||||||
IP restructuring tax benefit(i) |
|
- |
|
|
(1 |
) |
|
|
- |
|
|
(157 |
) |
|
||||||||
Tax contingency adjustment(ii) |
|
- |
|
|
1 |
|
|
|
- |
|
|
- |
|
|
||||||||
CARES Act NOL carryback(iii) |
|
- |
|
|
(9 |
) |
|
|
(2 |
) |
|
(9 |
) |
|
||||||||
Income tax adjustments(iv) |
|
(8 |
) |
|
(8 |
) |
|
|
(32 |
) |
|
(31 |
) |
|
||||||||
Non-GAAP Net Income |
$ |
64 |
|
$ |
42 |
|
52 |
% |
$ |
274 |
|
$ |
146 |
|
88 |
% |
||||||
% of Revenue |
|
13.5 |
% |
|
8.6 |
% |
|
|
14.3 |
% |
|
8.0 |
% |
|
||||||||
For the Three Months
|
|
For the Twelve Months
|
|
|
|
|
||||||||||||||||
Earnings Per Share: |
2021 |
|
2020 |
|
2021 |
|
2020 |
|
2022 Q1
|
|
2022 FY
|
|||||||||||
GAAP Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
||||||||||||
Excluding: |
|
|
|
|
|
|||||||||||||||||
Stock-based compensation expense |
|
0.29 |
|
|
0.20 |
|
|
0.99 |
|
|
0.91 |
|
0.27 |
|
1.15 |
|
||||||
Amortization of acquisition-related intangible assets |
|
0.01 |
|
|
0.01 |
|
|
0.04 |
|
|
0.04 |
|
0.01 |
|
0.01 |
|
||||||
Acquisition, integration, reorganization related, and other costs |
|
0.05 |
|
|
0.23 |
|
|
0.40 |
|
|
0.77 |
|
0.05 |
|
0.10 |
|
||||||
Amortization of capitalized software |
|
- |
|
|
0.05 |
|
|
- |
|
|
0.20 |
|
- |
|
- |
|
||||||
IP restructuring tax benefit(i) |
|
- |
|
|
(0.01 |
) |
|
- |
|
|
(1.41 |
) |
- |
|
- |
|
||||||
Tax contingency adjustment(ii) |
|
- |
|
|
0.01 |
|
|
- |
|
|
- |
|
- |
|
- |
|
||||||
CARES Act NOL carryback net benefit(iii) |
|
- |
|
|
(0.08 |
) |
|
(0.02 |
) |
|
(0.08 |
) |
- |
|
- |
|
||||||
Income tax adjustments(iv) |
|
(0.07 |
) |
|
(0.07 |
) |
|
(0.28 |
) |
|
(0.28 |
) |
(0.05 |
) |
(0.19 |
) |
||||||
Non-GAAP Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
i. |
The Company’s GAAP effective tax rate for the twelve months ended |
|
|
||
ii. |
The Company’s full-year 2020 GAAP marginal effective tax rate included |
|
|
||
iii. |
The Company’s GAAP effective tax rate for the three and twelve months ended |
|
|
||
iv. |
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 |
|
3. |
As described below, the Company believes that free cash flow is a useful non-GAAP measure for investors. 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. Free cash flow does not have a uniform definition under GAAP and, therefore, Teradata’s definition may differ from other companies’ definitions of this measure. 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 for, among other things, investment in the Company’s existing businesses, strategic acquisitions, strengthening the Company’s balance sheet, repurchase of the Company’s stock and repayment of the Company’s debt obligations, if any. Free cash flow does not represent the residual cash flow available for discretionary expenditures since there may be other nondiscretionary expenditures that are not deducted from the measure. This non-GAAP measure is not meant to be considered in isolation to, as a substitute 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. |
(in millions) |
For the Three Months |
|
For the Twelve Months |
|
|
|||||||||||||
|
ended |
|
ended |
|
Outlook |
|||||||||||||
2021 |
|
2020 |
|
2021 |
|
2020 |
|
2022 |
||||||||||
|
|
|
|
|||||||||||||||
Cash provided by operating activities (GAAP) |
$ |
95 |
|
$ |
56 |
|
$ |
463 |
|
$ |
267 |
|
|
|||||
Less capital expenditures for: |
|
|
|
|
|
|||||||||||||
Expenditures for property and equipment |
|
(9 |
) |
|
(10 |
) |
|
(28 |
) |
|
(44 |
) |
(~28) |
|||||
Additions to capitalized software |
|
(1 |
) |
|
(1 |
) |
|
(3 |
) |
|
(7 |
) |
(~2) |
|||||
Total capital expenditures |
|
(10 |
) |
|
(11 |
) |
|
(31 |
) |
|
(51 |
) |
(~30) |
|||||
Free Cash Flow (non-GAAP measure) |
$ |
85 |
|
$ |
45 |
|
$ |
432 |
|
$ |
216 |
|
|
|||||
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 2022 first quarter and full year financial guidance and share repurchase plans. 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 or on 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 and the data analytics business; fluctuations in our operating results; our ability to execute and realize the anticipated benefits of our business transformation program or other restructuring and cost saving initiatives; risks inherent in operating in foreign countries, including foreign currency fluctuations; risks associated with the ongoing and uncertain impact of the COVID-19 pandemic on our business, financial condition and operating results and on our customers and suppliers; 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; 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 changes in accounting rules; and other factors described from time to time in Teradata’s filings with the
About Teradata
Teradata is the connected multi-cloud data platform for enterprise analytics company. Our enterprise analytics solve business challenges from start to scale. Only Teradata gives you the flexibility to handle the massive and mixed data workloads of the future, today. Learn more at Teradata.com.
The Teradata logo is a trademark, and Teradata is a registered trademark of
Schedule A |
||||||||||||||||||||||
|
||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||||||||
(in millions, except per share amounts - unaudited) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Period Ended |
||||||||||||||||||||
|
|
Three Months |
|
Twelve Months |
||||||||||||||||||
|
|
2021 |
|
2020 |
|
% Chg |
|
2021 |
|
2020 |
|
% Chg |
||||||||||
Revenue | ||||||||||||||||||||||
Recurring | $ |
364 |
|
$ |
346 |
|
5 |
% |
$ |
1,464 |
|
$ |
1,309 |
|
12 |
% |
||||||
Perpetual software licenses, hardware and other |
|
19 |
|
|
34 |
|
(44 |
%) |
|
77 |
|
|
107 |
|
(28 |
%) |
||||||
Consulting services |
|
92 |
|
|
111 |
|
(17 |
%) |
|
376 |
|
|
420 |
|
(10 |
%) |
||||||
Total revenue |
|
475 |
|
|
491 |
|
(3 |
%) |
|
1,917 |
|
|
1,836 |
|
4 |
% |
||||||
Gross profit | ||||||||||||||||||||||
Recurring |
|
271 |
|
|
253 |
|
|
1,099 |
|
|
938 |
|
||||||||||
% of Revenue |
|
74.5 |
% |
|
73.1 |
% |
|
75.1 |
% |
|
71.7 |
% |
||||||||||
Perpetual software licenses, hardware and other |
|
9 |
|
|
16 |
|
|
34 |
|
|
43 |
|
||||||||||
% of Revenue |
|
47.4 |
% |
|
47.1 |
% |
|
44.2 |
% |
|
40.2 |
% |
||||||||||
Consulting services |
|
14 |
|
|
15 |
|
|
53 |
|
|
38 |
|
||||||||||
% of Revenue |
|
15.2 |
% |
|
13.5 |
% |
|
14.1 |
% |
|
9.0 |
% |
||||||||||
Total gross profit |
|
294 |
|
|
284 |
|
|
1,186 |
|
|
1,019 |
|
||||||||||
% of Revenue |
|
61.9 |
% |
|
57.8 |
% |
|
61.9 |
% |
|
55.5 |
% |
||||||||||
Selling, general and administrative expenses |
|
170 |
|
|
183 |
|
|
646 |
|
|
669 |
|
||||||||||
Research and development expenses |
|
74 |
|
|
88 |
|
|
309 |
|
|
334 |
|
||||||||||
Income from operations |
|
50 |
|
|
13 |
|
|
231 |
|
|
16 |
|
||||||||||
% of Revenue |
|
10.5 |
% |
|
2.6 |
% |
|
12.1 |
% |
|
0.9 |
% |
||||||||||
Other expense, net |
|
(8 |
) |
|
(10 |
) |
|
(39 |
) |
|
(40 |
) |
||||||||||
Income (loss) before income taxes |
|
42 |
|
|
3 |
|
|
192 |
|
|
(24 |
) |
||||||||||
% of Revenue |
|
8.8 |
% |
|
0.6 |
% |
|
10.0 |
% |
|
(1.3 |
%) |
||||||||||
Income tax expense (benefit) |
|
9 |
|
|
(2 |
) |
|
45 |
|
|
(153 |
) |
||||||||||
% Tax rate |
|
21.4 |
% |
|
(66.7 |
%) |
|
23.4 |
% |
|
637.5 |
% |
||||||||||
Net income | $ |
33 |
|
$ |
5 |
|
$ |
147 |
|
$ |
129 |
|
||||||||||
% of Revenue |
|
6.9 |
% |
|
1.0 |
% |
|
7.7 |
% |
|
7.0 |
% |
||||||||||
Net income per common share | ||||||||||||||||||||||
Basic | $ |
0.31 |
|
$ |
0.05 |
|
$ |
1.35 |
|
$ |
1.18 |
|
||||||||||
Diluted | $ |
0.29 |
|
$ |
0.04 |
|
$ |
1.30 |
|
$ |
1.16 |
|
||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||
Basic |
|
107.7 |
|
|
109.1 |
|
|
108.6 |
|
|
109.3 |
|
||||||||||
Diluted |
|
112.2 |
|
|
112.0 |
|
|
112.9 |
|
|
111.6 |
|
||||||||||
Schedule B |
||||||||||||
|
||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||
(in millions - unaudited) |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
2021 |
|
2021 |
|
2020 |
||||||
Assets | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ |
592 |
|
$ |
613 |
|
$ |
529 |
|
|||
Accounts receivable, net |
|
336 |
|
|
290 |
|
|
331 |
|
|||
Inventories |
|
26 |
|
|
17 |
|
|
29 |
|
|||
Other current assets |
|
152 |
|
|
144 |
|
|
155 |
|
|||
Total current assets |
|
1,106 |
|
|
1,064 |
|
|
1,044 |
|
|||
Property and equipment, net |
|
288 |
|
|
300 |
|
|
339 |
|
|||
Right of use assets - operating lease, net |
|
26 |
|
|
29 |
|
|
38 |
|
|||
|
396 |
|
|
397 |
|
|
401 |
|
||||
Capitalized contract costs, net |
|
111 |
|
|
99 |
|
|
98 |
|
|||
Deferred income taxes |
|
202 |
|
|
205 |
|
|
222 |
|
|||
Other assets |
|
40 |
|
|
40 |
|
|
51 |
|
|||
Total assets | $ |
2,169 |
|
$ |
2,134 |
|
$ |
2,193 |
|
|||
Liabilities and stockholders' equity | ||||||||||||
Current liabilities | ||||||||||||
Current portion of long-term debt | $ |
88 |
|
$ |
75 |
|
$ |
44 |
|
|||
Current portion of finance lease liability |
|
77 |
|
|
81 |
|
|
75 |
|
|||
Current portion of operating lease liability |
|
12 |
|
|
13 |
|
|
15 |
|
|||
Accounts payable |
|
67 |
|
|
104 |
|
|
50 |
|
|||
Payroll and benefits liabilities |
|
148 |
|
|
137 |
|
|
170 |
|
|||
Deferred revenue |
|
552 |
|
|
464 |
|
|
499 |
|
|||
Other current liabilities |
|
89 |
|
|
81 |
|
|
99 |
|
|||
Total current liabilities |
|
1,033 |
|
|
955 |
|
|
952 |
|
|||
Long-term debt |
|
324 |
|
|
349 |
|
|
411 |
|
|||
Finance lease liability |
|
53 |
|
|
58 |
|
|
70 |
|
|||
Operating lease liability |
|
18 |
|
|
20 |
|
|
28 |
|
|||
Pension and other postemployment plan liabilities |
|
138 |
|
|
141 |
|
|
152 |
|
|||
Long-term deferred revenue |
|
27 |
|
|
28 |
|
|
38 |
|
|||
Deferred tax liabilities |
|
7 |
|
|
8 |
|
|
6 |
|
|||
Other liabilities |
|
109 |
|
|
118 |
|
|
136 |
|
|||
Total liabilities |
|
1,709 |
|
|
1,677 |
|
|
1,793 |
|
|||
Stockholders' equity | ||||||||||||
Common stock |
|
1 |
|
|
1 |
|
|
1 |
|
|||
Paid-in capital |
|
1,808 |
|
|
1,776 |
|
|
1,656 |
|
|||
Accumulated deficit |
|
(1,211 |
) |
|
(1,179 |
) |
|
(1,114 |
) |
|||
Accumulated other comprehensive loss |
|
(138 |
) |
|
(141 |
) |
|
(143 |
) |
|||
Total stockholders' equity |
|
460 |
|
|
457 |
|
|
400 |
|
|||
Total liabilities and stockholders' equity | $ |
2,169 |
|
$ |
2,134 |
|
$ |
2,193 |
|
|||
Schedule C |
||||||||||||||||
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(in millions - unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the Period Ended |
||||||||||||||
|
|
Three Months |
|
Twelve Months |
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Operating activities | ||||||||||||||||
Net income | $ |
33 |
|
$ |
5 |
|
$ |
147 |
|
$ |
129 |
|
||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization |
|
36 |
|
|
46 |
|
|
149 |
|
|
172 |
|
||||
Stock-based compensation expense |
|
33 |
|
|
22 |
|
|
112 |
|
|
101 |
|
||||
Deferred income taxes |
|
4 |
|
|
34 |
|
|
14 |
|
|
(118 |
) |
||||
Changes in assets and liabilities: | ||||||||||||||||
Receivables |
|
(46 |
) |
|
(10 |
) |
|
(5 |
) |
|
67 |
|
||||
Inventories |
|
(9 |
) |
|
(15 |
) |
|
3 |
|
|
2 |
|
||||
Current payables and accrued expenses |
|
(28 |
) |
|
24 |
|
|
17 |
|
|
- |
|
||||
Deferred revenue |
|
87 |
|
|
17 |
|
|
42 |
|
|
4 |
|
||||
Other assets and liabilities |
|
(15 |
) |
|
(67 |
) |
|
(16 |
) |
|
(90 |
) |
||||
Net cash provided by operating activities |
|
95 |
|
|
56 |
|
|
463 |
|
|
267 |
|
||||
Investing activities | ||||||||||||||||
Expenditures for property and equipment |
|
(9 |
) |
|
(10 |
) |
|
(28 |
) |
|
(44 |
) |
||||
Additions to capitalized software |
|
(1 |
) |
|
(1 |
) |
|
(3 |
) |
|
(7 |
) |
||||
Net cash used in investing activities |
|
(10 |
) |
|
(11 |
) |
|
(31 |
) |
|
(51 |
) |
||||
Financing activities | ||||||||||||||||
Repurchases of common stock |
|
(68 |
) |
|
(25 |
) |
|
(244 |
) |
|
(100 |
) |
||||
Repayments of long-term borrowings |
|
(12 |
) |
|
(6 |
) |
|
(44 |
) |
|
(25 |
) |
||||
Payments of finance leases |
|
(24 |
) |
|
(27 |
) |
|
(92 |
) |
|
(70 |
) |
||||
Other financing activities, net |
|
- |
|
|
2 |
|
|
24 |
|
|
9 |
|
||||
Net cash used in financing activities |
|
(104 |
) |
|
(56 |
) |
|
(356 |
) |
|
(186 |
) |
||||
Effect of exchange rate changes on cash and cash equivalents |
|
(3 |
) |
|
10 |
|
|
(14 |
) |
|
7 |
|
||||
(Decrease) increase in cash, cash equivalents and restricted cash |
|
(22 |
) |
|
(1 |
) |
|
62 |
|
|
37 |
|
||||
Cash, cash equivalents and restricted cash at beginning of period |
|
617 |
|
|
534 |
|
|
533 |
|
|
496 |
|
||||
Cash, cash equivalents and restricted cash at end of period | $ |
595 |
|
$ |
533 |
|
$ |
595 |
|
$ |
533 |
|
||||
Supplemental cash flow disclosure: | ||||||||||||||||
Non-cash investing and financing activities: | ||||||||||||||||
Assets acquired by finance leases | $ |
14 |
|
$ |
27 |
|
$ |
76 |
|
$ |
85 |
|
||||
Assets acquired by operating leases | $ |
- |
|
$ |
2 |
|
$ |
9 |
|
$ |
8 |
|
||||
Schedule D |
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||||||||||
(in millions - unaudited) |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||||||||||||||
|
|
2021 |
|
2020 |
|
% Change
|
|
% Change
|
|
2021 |
|
2020 |
|
% Change
|
|
% Change
|
||||||||||||
Segment Revenue | ||||||||||||||||||||||||||||
$ |
258 |
|
$ |
261 |
|
(1 |
%) |
(1 |
%) |
$ |
1,044 |
|
$ |
1,025 |
|
2 |
% |
2 |
% |
|||||||||
EMEA |
|
135 |
|
|
134 |
|
1 |
% |
3 |
% |
|
543 |
|
|
485 |
|
12 |
% |
9 |
% |
||||||||
APJ |
|
82 |
|
|
96 |
|
(15 |
%) |
(13 |
%) |
|
330 |
|
|
326 |
|
1 |
% |
(2 |
%) |
||||||||
Total segment revenue |
|
475 |
|
|
491 |
|
(3 |
%) |
(2 |
%) |
|
1,917 |
|
|
1,836 |
|
4 |
% |
3 |
% |
||||||||
Segment gross profit | ||||||||||||||||||||||||||||
|
166 |
|
|
161 |
|
|
690 |
|
|
631 |
|
|||||||||||||||||
% of Revenue |
|
64.3 |
% |
|
61.7 |
% |
|
66.1 |
% |
|
61.6 |
% |
||||||||||||||||
EMEA |
|
88 |
|
|
76 |
|
|
337 |
|
|
273 |
|
||||||||||||||||
% of Revenue |
|
65.2 |
% |
|
56.7 |
% |
|
62.1 |
% |
|
56.3 |
% |
||||||||||||||||
APJ |
|
46 |
|
|
54 |
|
|
188 |
|
|
168 |
|
||||||||||||||||
% of Revenue |
|
56.1 |
% |
|
56.3 |
% |
|
57.0 |
% |
|
51.5 |
% |
||||||||||||||||
Total segment gross profit |
|
300 |
|
|
291 |
|
|
1,215 |
|
|
1,072 |
|
||||||||||||||||
% of Revenue |
|
63.2 |
% |
|
59.3 |
% |
|
63.4 |
% |
|
58.4 |
% |
||||||||||||||||
Reconciling items(1) |
|
(6 |
) |
|
(7 |
) |
|
(29 |
) |
|
(53 |
) |
||||||||||||||||
Total gross profit | $ |
294 |
|
$ |
284 |
|
$ |
1,186 |
|
$ |
1,019 |
|
||||||||||||||||
% of Revenue |
|
61.9 |
% |
|
57.8 |
% |
|
61.9 |
% |
|
55.5 |
% |
||||||||||||||||
(1) |
Reconciling items include stock-based compensation, capitalized software, 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/20220204005518/en/
INVESTOR CONTACT
858-485-2523 office
christopher.lee@teradata.com
MEDIA CONTACT
858-485-3029 office
jennifer.donahue@teradata.com
Source: Teradata
FAQ
What were Teradata's fourth-quarter results for 2021?
What guidance has Teradata provided for 2022?
How did Teradata's cash flow perform in Q4 2021?