Teradata Reports Third Quarter 2021 Financial Results
Teradata reported Q3 2021 results, with total revenue of $460 million, a slight increase from $454 million year-over-year. Public cloud ARR rose 83% to $148 million, while recurring revenue increased by 7% to $352 million. GAAP EPS was $0.15, exceeding prior forecasts, and non-GAAP EPS was $0.43, also above expectations. Cash flow from operations was $33 million and free cash flow totaled $23 million. A $1 billion share repurchase authorization was announced. The outlook for full-year ARR growth is affirmed at mid-to-high single-digits.
- Public cloud ARR increased 83% to $148 million.
- Recurring revenue rose by 7% to $352 million.
- GAAP EPS of $0.15 exceeded the outlook range of ($0.01) to $0.03.
- Non-GAAP EPS of $0.43 surpassed the forecast of $0.30 to $0.34.
- A $1 billion share repurchase authorization was announced.
- Total revenue growth was only 1% year-over-year.
- Cash flow from operations declined to $33 million from $71 million in the prior year.
- Free cash flow dropped to $23 million from $58 million year-over-year.
- Public cloud ARR growth is expected to slow down to approximately 90% year-over-year.
-
Public cloud ARR of
, an increase of$148 million 83% as reported from the prior year period(1) -
Recurring revenue of
, an increase of$352 million 7% as reported from the prior year period -
Recurring revenue was
77% of total revenue in the third quarter, up from72% in the prior year period -
GAAP earnings per diluted share of
, above the previously provided outlook range of ($0.15 ) to$0.01 $0.03 -
Non-GAAP earnings per diluted share of
, above the previously provided outlook range of$0.43 to$0.30 (3)$0.34 -
Cash from operations of
and free cash flow of$33 million (2)$23 million -
Incremental
share repurchase authorization for open market share repurchases until the end of 2025$1 billion
“In the third quarter, we met or exceeded revenue and profitability expectations while advancing our transformation," said
“The world relies on connected data, and our connected data platform uniquely delivers insights to help the leading companies win with all their data. We are continuing to innovate, we are beating the competition, and delivering exceptional value to our customers. With our robust pipeline, we are confident in delivering a solid close to 2021, and ever greater value to our shareholders.”
Third-Quarter 2021 Financial Highlights compared to Third Quarter 2020
-
Total ARR increased
7% as reported (6% in constant currency(1)) to from$1.43 7 billion .$1.34 8 billion -
Public cloud ARR increased
83% as reported (82% in constant currency(1)) to from$148 million .$81 million -
Total revenue was
versus$460 million , an increase of$454 million 1% as reported and in constant currency(1) -
Recurring revenue was
versus$352 million , an increase of$329 million 7% as reported and6% in constant currency(1) -
GAAP gross margin was
59.8% versus55.9% -
Non-GAAP gross margin was
61.3% versus61.0% (3) -
GAAP operating income was
versus$30 million $1 million -
Non-GAAP operating income was
versus$71 million (3)$67 million -
GAAP earnings per diluted share was
versus GAAP loss of$0.15 per share$0.01 -
Non-GAAP earnings per diluted share was
versus$0.43 (3)$0.43 -
Cash flow from operations was
compared to$33 million $71 million -
Free cash flow was
compared to$23 million (2)$58 million
“We remain on track to achieve or beat our fiscal 2021 outlook on the majority of our key financial targets as we continue on our transformation journey,” said
On
Outlook
Affirming the following outlook for the full year 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 high-single-digit to low-double-digit percentage year-over-year
- Total revenue is expected to grow at a low-single-digit to mid-single-digit percentage year-over-year
-
Cash flow from operations is expected to be approximately
$440 million -
Free cash flow is expected to be at least
(2)$400 million
Updating the following outlook for the full year 2021:
-
GAAP earnings per diluted share is now expected to be in the range of
to$0.96 , up from our prior outlook range of$1.00 to$0.78 $0.82 -
Non-GAAP earnings per diluted share, excluding stock-based compensation expense, reorganization-related expenses, and other special items, is now expected to be in the range of
to$2.11 (3), up from our prior outlook of$2.15 to$1.92 $1.96 -
Public cloud ARR is now expected to be approximately
90% year-over-year, or approximately , down from at least$200 million 100% growth year-over-year
For the fourth quarter of 2021:
-
GAAP diluted EPS is expected to be in the range of
to$(0.05) $(0.01) -
Non-GAAP diluted EPS, excluding stock-based compensation expense, reorganization-related expenses, and other special items, is expected to be in the range of
to$0.25 (3)$0.29
Earnings Conference Call
A conference call is scheduled today at
Supplemental Financial Information
Additional information regarding Teradata’s operating results is provided below as well as on the Investor Relations page of 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 CC |
||
Recurring |
|
|
|
|
|
|
|
|
Perpetual software licenses and hardware and other |
18 |
|
25 |
|
( |
|
( |
|
Consulting services |
90 |
|
100 |
|
( |
|
( |
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
|
( |
|
EMEA |
133 |
|
115 |
|
|
|
|
|
APJ |
78 |
|
78 |
|
|
|
( |
|
Total revenue |
|
|
|
|
|
|
|
|
Revenue |
|
|||||||
(in millions) |
|
|||||||
|
For the Nine Months ended |
|||||||
2021 |
|
2020 |
|
% Change as
|
|
% Change in CC |
||
Recurring |
|
|
|
|
|
|
|
|
Perpetual software licenses, hardware and other |
58 |
|
73 |
|
( |
|
( |
|
Consulting services |
284 |
|
309 |
|
( |
|
( |
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA |
408 |
|
351 |
|
|
|
|
|
APJ |
248 |
|
230 |
|
|
|
|
|
Total revenue |
|
|
|
|
|
|
|
|
As of |
|||||||
|
2021 |
|
2020 |
|
% Change as Reported |
|
% Change in CC |
|
Annual recurring revenue* |
|
|
|
|
|
|
|
|
Public cloud ARR** |
|
|
|
|
|
|
|
* |
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. |
|
** |
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. |
2. |
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
|
|
For the
|
|
|
|||||
|
ended |
|
ended |
|
Outlook |
|||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
2021 |
|
|
|
|
|
|
|
|
||||
Cash provided by operating activities (GAAP) |
|
|
|
|
|
|
|
|
||
Less capital expenditures for: |
|
|
|
|
|
|
|
|
||
Expenditures for property and equipment |
(10) |
(11) |
|
(19) |
|
(34) |
|
(~35) |
||
Additions to capitalized software |
- |
(2) |
|
(2) |
|
(6) |
|
(~5) |
||
Total capital expenditures |
(10) |
(13) |
|
(21) |
|
(40) |
|
(~40) |
||
Free Cash Flow (non-GAAP measure) |
|
|
|
|
|
|
|
≥ |
3. |
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) 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 Nine Months |
|
|
||||||
(in millions, except per share data) |
ended |
|
|
ended |
|
|
||||||
Gross Profit: |
2021 |
|
2020 |
|
% Chg. |
|
2021 |
|
2020 |
|
% Chg. |
|
GAAP Gross Profit |
|
|
|
|
|
|
|
|
||||
% of Revenue |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||||
Excluding: |
|
|
|
|
|
|
||||||
Stock-based compensation expense |
4 |
5 |
12 |
|
13 |
|
|
|||||
Acquisition, integration, reorganization related, and other costs |
3 |
12 |
11 |
|
16 |
|
|
|||||
Amortization of capitalized software |
|
- |
|
6 |
|
|
|
- |
|
17 |
|
|
Non-GAAP Gross Profit |
|
|
|
|
|
|
|
|
||||
% of Revenue |
|
|
|
|
|
|
|
|||||
Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income |
|
|
2, |
|
|
|
|
5, |
||||
% of Revenue |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||||
Excluding: |
|
|
|
|
|
|
||||||
Stock-based compensation expense |
27 |
27 |
79 |
|
79 |
|
|
|||||
Amortization of acquisition-related intangible assets |
1 |
1 |
3 |
|
3 |
|
|
|||||
Acquisition, integration, reorganization related, and other costs |
13 |
32 |
40 |
|
61 |
|
|
|||||
Amortization of capitalized software |
|
- |
|
6 |
|
|
|
- |
|
17 |
|
|
Non-GAAP Operating Income |
|
|
|
|
|
|
|
|
||||
% of Revenue |
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income / (Loss) |
|
|
1, |
|
|
|
|
( |
||||
% of Revenue |
|
( |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||||
Excluding: |
|
|
|
|
|
|
||||||
Stock-based compensation expense |
27 |
27 |
79 |
|
79 |
|
|
|||||
Amortization of acquisition-related intangible assets |
1 |
1 |
3 |
|
3 |
|
|
|||||
Acquisition, integration, reorganization related, and other costs |
13 |
|
32 |
40 |
|
61 |
|
|
||||
Amortization of capitalized software |
|
- |
|
6 |
|
|
|
- |
|
17 |
|
|
IP restructuring tax expense (benefit)(i) |
|
- |
|
- |
|
|
|
- |
|
(156) |
|
|
Tax contingency adjustment(ii) |
|
- |
|
(3) |
|
|
|
- |
|
(1) |
|
|
CARES Act true up (iii) |
|
(2) |
|
- |
|
|
|
(2) |
|
- |
|
|
Income tax adjustments(iv) |
|
(7) |
|
(14) |
|
|
|
(24) |
|
(23) |
|
|
Non-GAAP Net Income |
|
|
|
|
|
|
|
|
||||
% of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
ended |
|
For the Nine Months
ended |
|
|
|||||||||||||
Earnings Per Share: |
2021 |
|
2020 |
|
2021 |
|
2020 |
|
|
Q4 ’21 Outlook |
|
2021 FY Outlook |
|
||||
GAAP Earnings / (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Excluding: |
|
|
|
|
|
|
|
|
|
|
|||||||
Stock-based compensation expense |
0.24 |
0.24 |
|
0.70 |
|
0.71 |
|
0.24 |
|
0.94 |
|
||||||
Amortization of acquisition-related intangible assets |
0.01 |
0.01 |
|
0.03 |
|
0.03 |
|
0.01 |
|
0.03 |
|
||||||
Acquisition, integration, reorganization related, and other costs |
0.11 |
0.29 |
|
0.35 |
|
0.55 |
|
0.10 |
|
0.45 |
|
||||||
Amortization of capitalized software |
- |
|
0.06 |
|
- |
|
0.15 |
|
|
- |
|
- |
|
||||
IP restructuring tax expense (benefit)(i) |
- |
|
- |
|
- |
|
(1.40) |
|
|
- |
|
- |
|
||||
Tax contingency adjustment(ii) |
- |
|
(0.03) |
|
- |
|
(0.01) |
|
|
- |
|
- |
|
||||
CARES Act NOL Carryback(iii) |
(0.02) |
|
- |
|
(0.02) |
|
- |
|
|
- |
|
- |
|
||||
Income tax adjustments(iv) |
(0.06) |
|
(0.13) |
|
(0.21) |
|
(0.21) |
|
|
(0.05) |
|
(0.27) |
|
||||
Non-GAAP Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
i. |
The Company’s GAAP effective tax rate for the nine months ended |
|
|
ii. |
The Company’s forecasted full-year 2020 GAAP marginal effective tax rate included |
|
|
iii. |
Represents the |
|
|
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 |
In addition, GAAP to non-GAAP reconciliation of prior 2021 FY outlook non-GAAP diluted earnings per share is included in the Company’s Q2 2021 Earnings Release dated
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, and market conditions, among other things. These forward-looking statements are based upon current expectations and assumptions and involve risks and uncertainties that could cause actual results to differ materially, including the factors discussed in this release and 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 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, including the impact of the COVID-19 pandemic on our customers and suppliers; risks associated with data privacy, cyberattacks and maintaining secure and effective 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 workforce and the ability to attract and retain skilled employees; protecting our intellectual property; the availability and successful exploitation of new alliance and acquisition opportunities; subscription arrangements 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 |
|
Nine Months |
||||||||||||||||||
|
|
2021 |
|
2020 |
|
% Chg |
|
2021 |
|
2020 |
|
% Chg |
||||||||||
Revenue | ||||||||||||||||||||||
Recurring | $ |
352 |
|
$ |
329 |
|
7 |
% |
$ |
1,100 |
|
$ |
963 |
|
14 |
% |
||||||
Perpetual software licenses, hardware and other |
|
18 |
|
|
25 |
|
(28 |
%) |
|
58 |
|
|
73 |
|
(21 |
%) |
||||||
Consulting services |
|
90 |
|
|
100 |
|
(10 |
%) |
|
284 |
|
|
309 |
|
(8 |
%) |
||||||
Total revenue |
|
460 |
|
|
454 |
|
1 |
% |
|
1,442 |
|
|
1,345 |
|
7 |
% |
||||||
Gross profit | ||||||||||||||||||||||
Recurring |
|
257 |
|
|
233 |
|
|
828 |
|
|
685 |
|
||||||||||
% of Revenue |
|
73.0 |
% |
|
70.8 |
% |
|
75.3 |
% |
|
71.1 |
% |
||||||||||
Perpetual software licenses, hardware and other |
|
7 |
|
|
12 |
|
|
25 |
|
|
27 |
|
||||||||||
% of Revenue |
|
38.9 |
% |
|
48.0 |
% |
|
43.1 |
% |
|
37.0 |
% |
||||||||||
Consulting services |
|
11 |
|
|
9 |
|
|
39 |
|
|
23 |
|
||||||||||
% of Revenue |
|
12.2 |
% |
|
9.0 |
% |
|
13.7 |
% |
|
7.4 |
% |
||||||||||
Total gross profit |
|
275 |
|
|
254 |
|
|
892 |
|
|
735 |
|
||||||||||
% of Revenue |
|
59.8 |
% |
|
55.9 |
% |
|
61.9 |
% |
|
54.6 |
% |
||||||||||
Selling, general and administrative expenses |
|
166 |
|
|
163 |
|
|
476 |
|
|
486 |
|
||||||||||
Research and development expenses |
|
79 |
|
|
90 |
|
|
235 |
|
|
246 |
|
||||||||||
Income from operations |
|
30 |
|
|
1 |
|
|
181 |
|
|
3 |
|
||||||||||
% of Revenue |
|
6.5 |
% |
|
0.2 |
% |
|
12.6 |
% |
|
0.2 |
% |
||||||||||
Other expense, net |
|
(11 |
) |
|
(11 |
) |
|
(31 |
) |
|
(30 |
) |
||||||||||
Income (loss) before income taxes |
|
19 |
|
|
(10 |
) |
|
150 |
|
|
(27 |
) |
||||||||||
% of Revenue |
|
4.1 |
% |
|
(2.2 |
%) |
|
10.4 |
% |
|
(2.0 |
%) |
||||||||||
Income tax expense (benefit) |
|
2 |
|
|
(9 |
) |
|
36 |
|
|
(151 |
) |
||||||||||
% Tax rate |
|
10.5 |
% |
|
90.0 |
% |
|
24.0 |
% |
|
559.3 |
% |
||||||||||
Net income (loss) | $ |
17 |
|
$ |
(1 |
) |
$ |
114 |
|
$ |
124 |
|
||||||||||
% of Revenue |
|
3.7 |
% |
|
(0.2 |
%) |
|
7.9 |
% |
|
9.2 |
% |
||||||||||
Net income (loss) per common share | ||||||||||||||||||||||
Basic | $ |
0.16 |
|
$ |
(0.01 |
) |
$ |
1.05 |
|
$ |
1.13 |
|
||||||||||
Diluted | $ |
0.15 |
|
$ |
(0.01 |
) |
$ |
1.01 |
|
$ |
1.12 |
|
||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||
Basic |
|
108.9 |
|
|
109.1 |
|
|
108.9 |
|
|
109.3 |
|
||||||||||
Diluted |
|
113.4 |
|
|
109.1 |
|
|
113.1 |
|
|
110.9 |
|
Schedule B | |||||||||||||
|
|||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||
(in millions - unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
2021 |
|
2020 |
|
2020 |
|||||||
Assets | |||||||||||||
Current assets | |||||||||||||
Cash and cash equivalents | $ |
613 |
|
$ |
529 |
|
$ |
533 |
|
||||
Accounts receivable, net |
|
290 |
|
|
331 |
|
|
321 |
|
||||
Inventories |
|
17 |
|
|
29 |
|
|
14 |
|
||||
Other current assets |
|
144 |
|
|
155 |
|
|
97 |
|
||||
Total current assets |
|
1,064 |
|
|
1,044 |
|
|
965 |
|
||||
Property and equipment, net |
|
300 |
|
|
339 |
|
|
336 |
|
||||
Right of use assets - operating lease, net |
|
29 |
|
|
38 |
|
|
42 |
|
||||
|
397 |
|
|
401 |
|
|
397 |
|
|||||
Capitalized contract costs, net |
|
99 |
|
|
98 |
|
|
89 |
|
||||
Deferred income taxes |
|
205 |
|
|
222 |
|
|
238 |
|
||||
Other assets |
|
40 |
|
|
51 |
|
|
50 |
|
||||
Total assets | $ |
2,134 |
|
$ |
2,193 |
|
$ |
2,117 |
|
||||
Liabilities and stockholders' equity | |||||||||||||
Current liabilities | |||||||||||||
Current portion of long-term debt | $ |
75 |
|
$ |
44 |
|
$ |
38 |
|
||||
Current portion of finance lease liability |
|
81 |
|
|
75 |
|
|
75 |
|
||||
Current portion of operating lease liability |
|
13 |
|
|
15 |
|
|
17 |
|
||||
Accounts payable |
|
104 |
|
|
50 |
|
|
59 |
|
||||
Payroll and benefits liabilities |
|
137 |
|
|
170 |
|
|
131 |
|
||||
Deferred revenue |
|
464 |
|
|
499 |
|
|
482 |
|
||||
Other current liabilities |
|
81 |
|
|
99 |
|
|
93 |
|
||||
Total current liabilities |
|
955 |
|
|
952 |
|
|
895 |
|
||||
Long-term debt |
|
349 |
|
|
411 |
|
|
423 |
|
||||
Finance lease liability |
|
58 |
|
|
70 |
|
|
70 |
|
||||
Operating lease liability |
|
20 |
|
|
28 |
|
|
30 |
|
||||
Pension and other postemployment plan liabilities |
|
141 |
|
|
152 |
|
|
136 |
|
||||
Long-term deferred revenue |
|
28 |
|
|
38 |
|
|
38 |
|
||||
Deferred tax liabilities |
|
8 |
|
|
6 |
|
|
6 |
|
||||
Other liabilities |
|
118 |
|
|
136 |
|
|
135 |
|
||||
Total liabilities |
|
1,677 |
|
|
1,793 |
|
|
1,733 |
|
||||
Stockholders' equity | |||||||||||||
Common stock |
|
1 |
|
|
1 |
|
|
1 |
|
||||
Paid-in capital |
|
1,776 |
|
|
1,656 |
|
|
1,632 |
|
||||
Accumulated deficit |
|
(1,179 |
) |
|
(1,114 |
) |
|
(1,094 |
) |
||||
Accumulated other comprehensive loss |
|
(141 |
) |
|
(143 |
) |
|
(155 |
) |
||||
Total stockholders' equity |
|
457 |
|
|
400 |
|
|
384 |
|
||||
Total liabilities and stockholders' equity | $ |
2,134 |
|
$ |
2,193 |
|
$ |
2,117 |
|
Schedule C | ||||||||||||||||
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(in millions - unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the Period Ended |
||||||||||||||
|
|
Three Months |
|
Nine Months |
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Operating activities | ||||||||||||||||
Net income (loss) | $ |
17 |
|
$ |
(1 |
) |
$ |
114 |
|
$ |
124 |
|
||||
Adjustments to reconcile net income to net cash provided | ||||||||||||||||
by operating activities: | ||||||||||||||||
Depreciation and amortization |
|
37 |
|
|
41 |
|
|
113 |
|
|
126 |
|
||||
Stock-based compensation expense |
|
27 |
|
|
27 |
|
|
79 |
|
|
79 |
|
||||
Deferred income taxes |
|
1 |
|
|
(3 |
) |
|
10 |
|
|
(152 |
) |
||||
Changes in assets and liabilities: | ||||||||||||||||
Receivables |
|
9 |
|
|
18 |
|
|
41 |
|
|
77 |
|
||||
Inventories |
|
3 |
|
|
12 |
|
|
12 |
|
|
17 |
|
||||
Current payables and accrued expenses |
|
30 |
|
|
8 |
|
|
45 |
|
|
(24 |
) |
||||
Deferred revenue |
|
(93 |
) |
|
(39 |
) |
|
(45 |
) |
|
(13 |
) |
||||
Other assets and liabilities |
|
2 |
|
|
8 |
|
|
(1 |
) |
|
(23 |
) |
||||
Net cash provided by operating activities |
|
33 |
|
|
71 |
|
|
368 |
|
|
211 |
|
||||
Investing activities | ||||||||||||||||
Expenditures for property and equipment |
|
(10 |
) |
|
(11 |
) |
|
(19 |
) |
|
(34 |
) |
||||
Additions to capitalized software |
|
- |
|
|
(2 |
) |
|
(2 |
) |
|
(6 |
) |
||||
Net cash used in investing activities |
|
(10 |
) |
|
(13 |
) |
|
(21 |
) |
|
(40 |
) |
||||
Financing activities | ||||||||||||||||
Repurchases of common stock |
|
(55 |
) |
|
- |
|
|
(176 |
) |
|
(75 |
) |
||||
Repayments of long-term borrowings |
|
(13 |
) |
|
(6 |
) |
|
(32 |
) |
|
(19 |
) |
||||
Payments of finance leases |
|
(24 |
) |
|
(18 |
) |
|
(68 |
) |
|
(43 |
) |
||||
Other financing activities, net |
|
6 |
|
|
1 |
|
|
24 |
|
|
7 |
|
||||
Net cash used in financing activities |
|
(86 |
) |
|
(23 |
) |
|
(252 |
) |
|
(130 |
) |
||||
Effect of exchange rate changes on cash and cash equivalents |
|
(7 |
) |
|
4 |
|
|
(11 |
) |
|
(3 |
) |
||||
(Decrease) increase in cash, cash equivalents and restricted cash |
|
(70 |
) |
|
39 |
|
|
84 |
|
|
38 |
|
||||
Cash, cash equivalents and restricted cash at beginning of period |
|
687 |
|
|
495 |
|
|
533 |
|
|
496 |
|
||||
Cash, cash equivalents and restricted cash at end of period | $ |
617 |
|
$ |
534 |
|
$ |
617 |
|
$ |
534 |
|
||||
Supplemental cash flow disclosure: | ||||||||||||||||
Non-cash investing and financing activities: | ||||||||||||||||
Assets acquired by finance leases | $ |
4 |
|
$ |
19 |
|
$ |
62 |
|
$ |
58 |
|
||||
Assets acquired by operating leases | $ |
6 |
|
$ |
1 |
|
$ |
9 |
|
$ |
6 |
|
Schedule D | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||||||||||
(in millions - unaudited) |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||||||||||
|
2021 |
|
2020 |
|
% Change
|
|
% Change
|
|
2021 |
|
2020 |
|
% Change
|
|
% Change
|
|||||||||||||
Segment Revenue | ||||||||||||||||||||||||||||
$ |
249 |
|
$ |
261 |
|
(5 |
%) |
(5 |
%) |
$ |
786 |
|
$ |
764 |
|
3 |
% |
3 |
% |
|||||||||
EMEA |
|
133 |
|
|
115 |
|
16 |
% |
15 |
% |
|
408 |
|
|
351 |
|
16 |
% |
12 |
% |
||||||||
APJ |
|
78 |
|
|
78 |
|
0 |
% |
(2 |
%) |
|
248 |
|
|
230 |
|
8 |
% |
2 |
% |
||||||||
Total segment revenue |
|
460 |
|
|
454 |
|
1 |
% |
1 |
% |
|
1,442 |
|
|
1,345 |
|
7 |
% |
5 |
% |
||||||||
Segment gross profit | ||||||||||||||||||||||||||||
|
157 |
|
|
165 |
|
|
524 |
|
|
470 |
|
|||||||||||||||||
% of Revenue |
|
63.1 |
% |
|
63.2 |
% |
|
66.7 |
% |
|
61.5 |
% |
||||||||||||||||
EMEA |
|
81 |
|
|
69 |
|
|
249 |
|
|
197 |
|
||||||||||||||||
% of Revenue |
|
60.9 |
% |
|
60.0 |
% |
|
61.0 |
% |
|
56.1 |
% |
||||||||||||||||
APJ |
|
44 |
|
|
43 |
|
|
142 |
|
|
114 |
|
||||||||||||||||
% of Revenue |
|
56.4 |
% |
|
55.1 |
% |
|
57.3 |
% |
|
49.6 |
% |
||||||||||||||||
Total segment gross profit |
|
282 |
|
|
277 |
|
|
915 |
|
|
781 |
|
||||||||||||||||
% of Revenue |
|
61.3 |
% |
|
61.0 |
% |
|
63.5 |
% |
|
58.1 |
% |
||||||||||||||||
Reconciling items(1) |
|
(7 |
) |
|
(23 |
) |
|
(23 |
) |
|
(46 |
) |
||||||||||||||||
Total gross profit | $ |
275 |
|
$ |
254 |
|
$ |
892 |
|
$ |
735 |
|
||||||||||||||||
% of Revenue |
|
59.8 |
% |
|
55.9 |
% |
|
61.9 |
% |
|
54.6 |
% |
(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/20211104006121/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 third-quarter earnings for 2021?
What is the public cloud ARR growth reported by Teradata?
What are the revenue figures for Teradata in Q3 2021?
What is Teradata's outlook for total ARR growth in 2021?