Business Wire | May 6, 2021 04:06PM EDT

Teradata Reports First Quarter 2021 Financial Results

May 06, 2021

SAN DIEGO--(BUSINESS WIRE)--May 06, 2021--Teradata (NYSE: TDC) today announced its first-quarter 2021 financial results.

"Teradata had a strong start to the year exceeding expectations across key metrics with significant growth in public cloud ARR, profitability, and free cash flow. Our relentless focus on profitable growth, coupled with the strength of Vantage, is driving our performance and positioning Teradata to win over the long-term," said Steve McMillan, President and CEO, Teradata. "The momentum for our connected, multi-cloud data platform for enterprise analytics continues to grow, demonstrating that our pivot to the cloud is the right strategy for Teradata."

Realignment of ARR and revenue starting at the beginning of fiscal 2021

As disclosed in Q4 2020, Teradata realigned its ARR and recurring revenue disclosures at the beginning of fiscal 2021. The realignment removes managed services and third-party software from subscription-based ARR and recurring revenue. Managed services revenue is included in "consulting services revenue" and third-party software is included in "perpetual software licenses, hardware and other revenue." This realignment does not change previously reported total revenue or total gross profit.

Tables that show the impact of this realignment to ARR, total revenue and gross profits for each quarter of 2020 and the full year are included in the Q4/FY 2020 Earnings Discussion document, which is available on the Investor Relations page of Teradata's website at investor.teradata.com. Please also see the Q1 2021 supplemental financial schedules for a trended view of realigned revenue, which is also available on the Investor Relations page of Teradata's website.

First-Quarter 2021 Financial Highlights compared to First Quarter 2020

* Public cloud ARR increased 176% as reported (170% in constant currency(1)) to $124 million from $45 million. On a sequential basis, public cloud ARR increased by $18 million, or 17% as reported and 18% in constant currency(1) * Total ARR increased 12% as reported (9% in constant currency(1)) to $1.404 billion from $1.254 billion. On a sequential basis, total ARR decreased by $21 million, or 1% and was flat in constant currency(1) due to very strong FX headwinds * Total revenue was $491 million versus $434 million, an increase of 13% as reported and 10% in constant currency(1) * Recurring revenue was $372 million versus $311 million, an increase of 20% as reported and 17% in constant currency(1) * GAAP gross margin was 62.5% versus 51.8% * Non-GAAP gross margin was 64.2% versus 54.1%(3) * GAAP operating income was $81 million versus an operating loss of $6 million * Non-GAAP operating income was $115 million versus $32 million(3) * GAAP earnings per diluted share was $0.47 versus $1.51 per share * Non-GAAP earnings per diluted share was $0.69 versus $0.27(3) * Cash flow from operations was $110 million compared to $10 million * Free cash flow was $105 million compared to negative $2 million(2)

Outlook

Affirming the following outlook for the full year 2021:

* Public cloud ARR is expected to increase by at least 100% year-over-year * 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 mid- to high-single digit percentage year-over-year * Total revenue is expected to grow at a low-single-digit percentage year-over-year

Raising the following outlook for the full year 2021:

* GAAP earnings per diluted share is now expected to be in the range of $0.58 to $0.64, up from our prior outlook range of $0.43 to $0.51 * 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 $1.61 to $1.67(3), up from our prior outlook of $1.50 to $1.58 * Cash flow from operations is now expected to be in the range of $320 million to $350 million, up from our prior outlook of at least $295 million * Free cash flow is now expected to be in the range of $275 million to $300 million(2), up from our prior outlook of at least $250 million

For the second quarter of 2021:

* Public cloud ARR is expected to increase by at least 155% year-over-year, or by $15 million to $20 million sequentially * GAAP diluted EPS is expected to be in the range of $0.17 to $0.19 * Non-GAAP diluted EPS, excluding stock-based compensation expense, reorganization-related expenses, and other special items, is expected to be in the range of $0.47 to $0.49(3)

Earnings Conference Call

A conference call is scheduled today at 2:00 p.m. PT to discuss the Company's first-quarter 2021 results and provide a business and financial update. Access to the conference call, as well as a replay of the conference call, is available on the Investor Relations page of Teradata's website at investor.teradata.com.

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.

The impact of currency is determined by calculating the prior-period results using the current-year monthly average currency rates. See the1. 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 March 31

2021

2020

% Change as Reported

% Change in CC

Recurring revenue

$372

$311

20%

17%

Perpetual software licenses, hardware and other

23

23

0%

-2%

Consulting services

96

100

-4%

-8%

Total revenue

$491

$434

13%

10%

Americas

$263

$244

8%

8%

EMEA

147

118

25%

17%

APJ

81

72

13%

4%

Total revenue

$491

$434

13%

10%

Revenue

(in millions)

For the Three Months ended March 31

% Change % Change in 2021 2020 as CC Reported

Recurring revenue $372 $311 20% 17%

Perpetual software licenses, hardware 23 23 0% -2%and other

Consulting services 96 100 -4% -8%

Total revenue $491 $434 13% 10%



Americas $263 $244 8% 8%

EMEA 147 118 25% 17%

APJ 81 72 13% 4%

Total revenue $491 $434 13% 10%

As of March 31

2021

2020

% Change as Reported

% Change in CC

Annual recurring revenue*

$1,404

$1,254

12%

9%

Public cloud ARR**

$124

$45

176%

170%



As of March 31

2021 2020 % Change as % Change in CC Reported

Annual recurring revenue* $1,404 $1,254 12% 9%

Public cloud ARR** $124 $45 176% 170%

*

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.

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.

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, free2. 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

ended March 31

2021

2020

2021 FY Outlook

Cash provided by operating activities (GAAP)

$110

$10

$320 - $350

Less capital expenditures for:

Expenditures for property and equipment

(4)

(10)

(40) - (45)

Additions to capitalized software

(1)

(2)

(5)

Total capital expenditures

(5)

(12)

(45) - (50)

Free Cash Flow (non-GAAP measure)

$105

$(2)

$275 - $300

(in millions) For the Three Months

ended March 31

2021 2020 2021 FY Outlook



Cash provided by operating activities (GAAP) $110 $10 $320 - $350

Less capital expenditures for:

Expenditures for property and equipment (4) (10) (40) - (45)

Additions to capitalized software (1) (2) (5)

Total capital expenditures (5) (12) (45) - (50)

Free Cash Flow (non-GAAP measure) $105 $(2) $275 - $300

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.

Teradata's reconciliation of GAAP to non-GAAP results included in this release.

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. Our3. 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.



Teradata's reconciliation of GAAP to non-GAAP results included in this release.

For theThree Months

(in millions, except per share data)

ended March 31

Gross Profit:

2021

2020

% Chg.

GAAP Gross Profit

$

307

$

225

36

%

% of Revenue

62.5

%

51.8

%

Excluding:

Stock-based compensation expense

3

4

Acquisition, integration, reorganization related, and other costs

5

-

Amortization of capitalized software

-

6

Non-GAAP Gross Profit

$

315

$

235

34

%

% of Revenue

64.2

%

54.1

%

Operating Income

GAAP Operating Income / (Loss)

$

81

$

(6

)

% of Revenue

16.5

%

(1.4

)%

Excluding:

Stock-based compensation expense

21

21

Amortization of acquisition-related intangible assets

1

1

Acquisition, integration, reorganization related, and other costs

12

10

Amortization of capitalized software

-

6

Non-GAAP Operating Income

$

115

$

32

259

%

% of Revenue

23.4

%

7.4

%

Net Income

GAAP Net Income

$

53

$

168

(68

%)

% of Revenue

10.8

%

38.7

%

Excluding:

Stock-based compensation expense

21

21

Amortization of acquisition-related intangible assets

1

1

Acquisition, integration, reorganization related, and other costs

12

10

Amortization of capitalized software

-

6

IP restructuring tax expense (benefit)(i)

-

(157

)

Tax contingency adjustment(ii)

-

(18

)

Income tax adjustments(iii)

(9

)

(1

)

Non-GAAP Net Income

$

78

$

30

160

%

% of Revenue

15.9

%

6.9

%

For the Three Months

(in millions, except per share data) ended March 31

Gross Profit: 2021 2020 % Chg.

GAAP Gross Profit $ 307 $ 225 36 %

% of Revenue 62.5 % 51.8 %



Excluding:

Stock-based compensation expense 3 4

Acquisition, integration, reorganization related, 5 - and other costs

Amortization of capitalized software - 6

Non-GAAP Gross Profit $ 315 $ 235 34 %

% of Revenue 64.2 % 54.1 %

Operating Income

GAAP Operating Income / (Loss) $ 81 $ (6 )

% of Revenue 16.5 % (1.4 ) %



Excluding:

Stock-based compensation expense 21 21

Amortization of acquisition-related intangible 1 1 assets

Acquisition, integration, reorganization related, 12 10 and other costs

Amortization of capitalized software - 6

Non-GAAP Operating Income $ 115 $ 32 259 %

% of Revenue 23.4 % 7.4 %



Net Income

GAAP Net Income $ 53 $ 168 (68 %)

% of Revenue 10.8 % 38.7 %



Excluding:

Stock-based compensation expense 21 21

Amortization of acquisition-related intangible 1 1 assets

Acquisition, integration, reorganization related, 12 10 and other costs

Amortization of capitalized software - 6

IP restructuring tax expense (benefit)^(i) - (157 )

Tax contingency adjustment^(ii) - (18 )

Income tax adjustments^(iii) (9 ) (1 )

Non-GAAP Net Income $ 78 $ 30 160 %

% of Revenue 15.9 % 6.9 %

For the Three Monthsended March 31

Earnings Per Share:

2021

2020

2021 Q2

Outlook

2021 FY

Outlook

GAAP Earnings / Per Share

$0.47

$1.51

$0.17 - $0.19

$0.58 - $0.64

Excluding:

Stock-based compensation expense

0.19

0.19

0.25

0.93

Amortization of acquisition-related intangible assets

0.01

0.01

0.01

0.03

Acquisition, integration, reorganization related, and other costs

0.10

0.09

0.10

0.31

Amortization of capitalized software

-

0.05

-

-

IP restructuring tax benefit(i)

-

(1.41)

-

-

Tax contingency adjustment(ii)

-

(0.16)

-

-

Income tax adjustments(iii)

(0.08)

(0.01)

(0.06)

(0.24)

Non-GAAP Diluted Earnings Per Share

$0.69

$0.27

$0.47 - $0.49

$1.61 - $1.67

* The Company's GAAP effective tax rate for the three months ended March 31, 2020 includes $157 million of discrete tax benefit related to an intra-entity asset transfer of certain of its intellectual property to one of its Irish subsidiaries, which occurred on January 1, 2020. The one-time tax benefit for this intra-entity asset transfer of $157 million was recorded as a deferred tax asset for GAAP reporting purposes in the first quarter of 2020 but was excluded from non-GAAP results. * The Company's forecasted full-year 2020 GAAP marginal effective tax rate included $3 million of tax expense related to tax contingencies pursuant to FIN 48. For GAAP purposes, this is a component of the marginal rate and is recognized as tax benefit or expense based on the Company's reported GAAP pre-tax income or loss for the quarter. To more accurately reflect the impact of the expense on a quarterly basis for non-GAAP purposes, the $3 million of tax expense was recognized ratably each quarter instead of being included in the marginal effective rate. * 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 March 31, 2021 was 26.4% and March 31, 2020 was 25.0%. In addition, GAAP to non-GAAP reconciliation of prior 2021 FY outlook non-GAAP diluted earnings per share is included in the Company's Q4/FY 2020 Earnings Release dated February 4, 2021, which is available on the Investor Relations page of Teradata's website at investor.teradata.com.

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 U.S. Securities and Exchange Commission, including its annual report on Form 10-K for the year ended December 31, 2020 and subsequent quarterly reports on Forms 10-Q, as well as the Company'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

Teradata is the connected multi-cloud data platform for enterprise analytics, solving data challenges from start to scale. We help businesses unlock value by turning data into their greatest asset. 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.

For the Three Months ended March 31

2021 Q2 2021 FYEarnings Per Share: 2021 2020 Outlook Outlook

GAAP Earnings / Per Share $0.47 $1.51 $0.17 - $0.58 - $0.19 $0.64

Excluding:

Stock-based compensation expense 0.19 0.19 0.25 0.93

Amortization of acquisition-related 0.01 0.01 0.01 0.03 intangible assets

Acquisition, integration, reorganization 0.10 0.09 0.10 0.31 related, and other costs

Amortization of capitalized software - 0.05 - -

IP restructuring tax benefit^(i) - (1.41) - -

Tax contingency adjustment^(ii) - (0.16) - -

Income tax adjustments^(iii) (0.08) (0.01) (0.06) (0.24)

Non-GAAP Diluted Earnings Per Share $0.69 $0.27 $0.47 - $1.61 - $0.49 $1.67

* The Company's GAAP effective tax rate for the three months ended March 31, 2020 includes $157 million of discrete tax benefit related to an intra-entity asset transfer of certain of its intellectual property to one of its Irish subsidiaries, which occurred on January 1, 2020. The one-time tax benefit for this intra-entity asset transfer of $157 million was recorded as a deferred tax asset for GAAP reporting purposes in the first quarter of 2020 but was excluded from non-GAAP results. * The Company's forecasted full-year 2020 GAAP marginal effective tax rate included $3 million of tax expense related to tax contingencies pursuant to FIN 48. For GAAP purposes, this is a component of the marginal rate and is recognized as tax benefit or expense based on the Company's reported GAAP pre-tax income or loss for the quarter. To more accurately reflect the impact of the expense on a quarterly basis for non-GAAP purposes, the $3 million of tax expense was recognized ratably each quarter instead of being included in the marginal effective rate. * 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 March 31, 2021 was 26.4% and March 31, 2020 was 25.0%. In addition, GAAP to non-GAAP reconciliation of prior 2021 FY outlook non-GAAP diluted earnings per share is included in the Company's Q4/FY 2020 Earnings Release dated February 4, 2021, which is available on the Investor Relations page of Teradata's website at investor.teradata.com.

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 U.S. Securities and Exchange Commission, including its annual report on Form 10-K for the year ended December 31, 2020 and subsequent quarterly reports on Forms 10-Q, as well as the Company'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

Teradata is the connected multi-cloud data platform for enterprise analytics, solving data challenges from start to scale. We help businesses unlock value by turning data into their greatest asset. 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 CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF INCOME(in millions, except per share amounts - unaudited) For the Period Ended March 31 Three Months 2021 2020 % Chg

Revenue Recurring $ 372 $ 311 20 %

Perpetual software licenses, hardware and other 23 23 0 %

Consulting services 96 100 (4 %)

Total revenue 491 434 13 %

Gross profit Recurring 282 218

% of Revenue 75.8 % 70.1 %

Perpetual software licenses, hardware and other 12 8

% of Revenue 52.2 % 34.8 %

Consulting services 13 (1 )

% of Revenue 13.5 % (1.0 %)

Total gross profit 307 225

% of Revenue 62.5 % 51.8 %

Selling, general and administrative expenses 149 158

Research and development expenses 77 73

Income (loss) from operations 81 (6 )

% of Revenue 16.5 % (1.4 %)

Other expense, net (9 ) (8 )

Income (loss) before income taxes 72 (14 )

% of Revenue 14.7 % (3.2 %)

Income tax expense (benefit) 19 (182 )

% Tax rate 26.4 % 1,300.0 %

Net income $ 53 $ 168

% of Revenue 10.8 % 38.7 %

Net income per common shareBasic $ 0.49 $ 1.52

Diluted $ 0.47 $ 1.51

Weighted average common shares outstandingBasic 108.7 110.3

Diluted 112.8 111.3

Schedule B

TERADATA CORPORATIONCONDENSED CONSOLIDATED BALANCE SHEETS(in millions - unaudited)March 31,

December 31,

March 31,

2021

2020

2020

AssetsCurrent assetsCash and cash equivalents$

538

$

529

$

394

Accounts receivable, net367

331

448

Inventories16

29

28

Other current assets154

155

104

Total current assets1,075

1,044

974

Property and equipment, net344

339

334

Right of use assets - operating lease, net34

38

49

Goodwill399

401

394

Capitalized contract costs, net99

98

87

Deferred income taxes209

222

253

Other assets43

51

60

Total assets$

2,203

$

2,193

$

2,151

Liabilities and stockholders' equityCurrent liabilitiesCurrent portion of long-term debt$

50

$

44

$

25

Current portion of finance lease liability92

75

60

Current portion of operating lease liability14

15

17

Accounts payable55

50

96

Payroll and benefits liabilities106

170

86

Deferred revenue557

499

555

Other current liabilities81

99

67

Total current liabilities955

952

906

Long-term debt399

411

448

Finance lease liability84

70

75

Operating lease liability26

28

37

Pension and other postemployment plan liabilities143

152

133

Long-term deferred revenue43

38

44

Deferred tax liabilities7

6

6

Other liabilities129

136

153

Total liabilities1,786

1,793

1,802

Stockholders' equityCommon stock1

1

1

Paid-in capital1,708

1,656

1,567

Accumulated deficit(1,146

)

(1,114

)

(1,050

)

Accumulated other comprehensive loss(146

)

(143

)

(169

)

Total stockholders' equity417

400

349

Total liabilities and stockholders' equity$

2,203

$

2,193

$

2,151

Schedule B

TERADATA CORPORATIONCONDENSED CONSOLIDATED BALANCE SHEETS(in millions - unaudited) March 31, December March 31, 31,

2021 2020 2020

AssetsCurrent assetsCash and cash equivalents $ 538 $ 529 $ 394

Accounts receivable, net 367 331 448

Inventories 16 29 28

Other current assets 154 155 104

Total current assets 1,075 1,044 974

Property and equipment, net 344 339 334

Right of use assets - operating lease, 34 38 49 netGoodwill 399 401 394

Capitalized contract costs, net 99 98 87

Deferred income taxes 209 222 253

Other assets 43 51 60

Total assets $ 2,203 $ 2,193 $ 2,151

Liabilities and stockholders' equityCurrent liabilitiesCurrent portion of long-term debt $ 50 $ 44 $ 25

Current portion of finance lease 92 75 60 liabilityCurrent portion of operating lease 14 15 17 liabilityAccounts payable 55 50 96

Payroll and benefits liabilities 106 170 86

Deferred revenue 557 499 555

Other current liabilities 81 99 67

Total current liabilities 955 952 906

Long-term debt 399 411 448

Finance lease liability 84 70 75

Operating lease liability 26 28 37

Pension and other postemployment plan 143 152 133 liabilitiesLong-term deferred revenue 43 38 44

Deferred tax liabilities 7 6 6

Other liabilities 129 136 153

Total liabilities 1,786 1,793 1,802

Stockholders' equityCommon stock 1 1 1

Paid-in capital 1,708 1,656 1,567

Accumulated deficit (1,146 ) (1,114 ) (1,050 )

Accumulated other comprehensive loss (146 ) (143 ) (169 )

Total stockholders' equity 417 400 349

Total liabilities and stockholders' $ 2,203 $ 2,193 $ 2,151 equitySchedule C

TERADATA CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(in millions - unaudited)For the Period Ended March 31

Three Months

2021

2020

Operating activitiesNet income$

53

$

168

Adjustments to reconcile net income to net cash provided by operating activities:Depreciation and amortization39

42

Stock-based compensation expense21

21

Deferred income taxes10

(149

)

Changes in assets and liabilities:Receivables(36

)

(50

)

Inventories13

3

Current payables and accrued expenses(44

)

(43

)

Deferred revenue63

66

Other assets and liabilities(9

)

(48

)

Net cash provided by operating activities110

10

Investing activitiesExpenditures for property and equipment(4

)

(10

)

Additions to capitalized software(1

)

(2

)

Net cash used in investing activities(5

)

(12

)

Financing activitiesRepurchases of common stock(83

)

(73

)

Repayments of long-term borrowings(6

)

(6

)

Payments of finance leases(15

)

(9

)

Other financing activities, net13

-

Net cash used in financing activities(91

)

(88

)

Effect of exchange rate changes on cash and cash equivalents(5

)

(10

)

Increase (decrease) in cash, cash equivalents and restricted cash9

(100

)

Cash, cash equivalents and restricted cash at beginning of period533

496

Cash, cash equivalents and restricted cash at end of period$

542

$

396

Supplemental cash flow disclosure:Non-cash investing and financing activities:Assets acquired by finance leases$

45

$

15

Assets acquired by operating leases$

2

$

3

Schedule C

TERADATA CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(in millions - unaudited) For the Period Ended March 31

Three Months

2021 2020

Operating activitiesNet income $ 53 $ 168

Adjustments to reconcile net income to net cash providedby operating activities:Depreciation and amortization 39 42

Stock-based compensation expense 21 21

Deferred income taxes 10 (149 )

Changes in assets and liabilities:Receivables (36 ) (50 )

Inventories 13 3

Current payables and accrued expenses (44 ) (43 )

Deferred revenue 63 66

Other assets and liabilities (9 ) (48 )

Net cash provided by operating activities 110 10

Investing activitiesExpenditures for property and equipment (4 ) (10 )

Additions to capitalized software (1 ) (2 )

Net cash used in investing activities (5 ) (12 )

Financing activitiesRepurchases of common stock (83 ) (73 )

Repayments of long-term borrowings (6 ) (6 )

Payments of finance leases (15 ) (9 )

Other financing activities, net 13 -

Net cash used in financing activities (91 ) (88 )

Effect of exchange rate changes on cash and cash (5 ) (10 )equivalentsIncrease (decrease) in cash, cash equivalents and 9 (100 )restricted cashCash, cash equivalents and restricted cash at beginning 533 496 of periodCash, cash equivalents and restricted cash at end of $ 542 $ 396 periodSupplemental cash flow disclosure:Non-cash investing and financing activities:Assets acquired by finance leases $ 45 $ 15

Assets acquired by operating leases $ 2 $ 3

Schedule D

TERADATA CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(in millions - unaudited)For the Three Months Ended March 31

2021

2020

% Change As Reported

% Change Constant Currency (2)

Segment RevenueAmericas$

263

$

244

8

%

8

%

EMEA147

118

25

%

17

%

APJ81

72

13

%

4

%

Total segment revenue491

434

13

%

10

%

Segment gross profitAmericas182

144

% of Revenue69.2

%

59.0

%

EMEA88

61

% of Revenue59.9

%

51.7

%

APJ45

30

% of Revenue55.6

%

41.7

%

Total segment gross profit315

235

% of Revenue64.2

%

54.1

%

Reconciling items(1)(8

)

(10

)

Total gross profit$

307

$

225

% of Revenue62.5

%

51.8

%

Schedule D

TERADATA CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(in millions - unaudited) For the Three Months Ended March 31

% Change % Change 2021 2020 As Constant Reported Currency ^(2)

Segment Revenue Americas $ 263 $ 244 8 % 8 %

EMEA 147 118 25 % 17 %

APJ 81 72 13 % 4 %

Total segment revenue 491 434 13 % 10 %

Segment gross profit Americas 182 144

% of Revenue 69.2 % 59.0 %

EMEA 88 61

% of Revenue 59.9 % 51.7 %

APJ 45 30

% of Revenue 55.6 % 41.7 %

Total segment gross profit 315 235

% of Revenue 64.2 % 54.1 %

Reconciling items^(1) (8 ) (10 )

Total gross profit $ 307 $ 225

% of Revenue 62.5 % 51.8 %

(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/20210506006126/en/

CONTACT: INVESTOR CONTACT Christopher T. Lee 858-485-2523 office christopher.lee@teradata.com

CONTACT: MEDIA CONTACT Jennifer Donahue 858-485-3029 office jennifer.donahue@teradata.com