ATLANTA, Feb. 9, 2017 /PRNewswire/ -- Teradata Corp. (NYSE: TDC) reported revenue of $626 million for the quarter ended December 31, 2016, versus $719 million in the fourth quarter of 2015. However, revenue in the fourth quarter of 2015 included $39 million of revenue from the Marketing Applications business that Teradata sold on July 1, 2016. Since the time Teradata provided its guidance for the fourth quarter, there was approximately $7 million of negative impact from currency movement on the reported 2016 fourth quarter revenue.((1))

Teradata reported full-year 2016 revenue of $2.322 billion, versus $2.530 billion in 2015. The reported revenue numbers include revenue from the Marketing Applications business of $69 million in 2016 and $153 million in 2015.

Net Income as reported under U.S. Generally Accepted Accounting Principles (GAAP) was $58 million in the fourth quarter, or $0.44 per diluted share, which compared to a net loss of $49 million, or $(0.37) per share, in the fourth quarter of 2015. Excluding stock-based compensation expense, and the special items described in footnote #3, non-GAAP net income in the fourth quarter of 2016 was $89 million, or $0.67 per diluted share. 2015 fourth quarter non-GAAP net income was $101 million, or $0.75 per diluted share, which excluded stock-based compensation expense, special items and the Marketing Applications business.((3))

For the full-year, net income reported under GAAP was $125 million, or $0.95 per diluted share, which compared to a net loss of $214 million, or $(1.53) per share in 2015. Excluding stock-based compensation expense, special items and the Marketing Applications business, 2016 full-year non-GAAP net income was $336 million, or $2.56 per diluted share, compared to $324 million, or $2.28 per diluted share in 2015.((3))

"Entering 2017, the Teradata team continues its steady execution on our strategic initiatives. Our customers tell us that Teradata is becoming more responsive to their wants and needs while helping them gain business value from their analytics," said Victor Lund, president and CEO, Teradata Corporation. "This indicates we are effectively calibrating our customer engagements--providing more choices, more innovation, more expertise, and more reasons to rely on us. While we have work ahead of us, I have confidence that we are on the right track as the global demand for big data analytics solutions and services continues to rise."



    Segment Revenue Performance
    (in millions)


                                                 For the Three Months Ended December 31
                                                 --------------------------------------

    Data and Analytics            2016                  2015               % Change as      % Change in
                                                                           Reported
                                                                                            Constant

                                                                                          Currency(1)
                                                                                           ----------

       Americas                   $397                  $439                        (10%)           (9%)

       International               229                   241                         (5%)           (2%)
                                   ---                   ---

    Total Data and Analytics      $626                  $680                         (8%)           (7%)


    Marketing Applications           -                   39                       (100%)         (100%)
                                   ---                  ---

    Total Revenue                 $626                  $719                        (13%)          (12%)
                                  ====                  ====





                                       For the Twelve Months Ended December 31
                                       ---------------------------------------

    Data and Analytics            2016                  2015               % Change as      % Change in

                                                                           Reported         Constant

                                                                                          Currency(1)
                                                                                           ----------

      Americas                  $1,334                $1,470                         (9%)           (9%)

      International                919                   907                           1%             3%
                                   ---                   ---

    Total Data and Analytics    $2,253                $2,377                         (5%)           (4%)


    Marketing Applications          69                   153                        (55%)          (54%)
                                   ---                   ---

    Total Revenue               $2,322                $2,530                         (8%)           (7%)
                                ======                ======

Gross Margin

Gross margin was 50.3 percent, versus 50.8 percent reported in the fourth quarter of 2015. On a non-GAAP basis, excluding stock-based compensation expense, special items and the Marketing Applications business from the fourth quarter of 2015, gross margin was 51.3 percent, versus 52.6 percent in the fourth quarter of 2015.((3)) The decrease in gross margin for the quarter resulted from lower volume.

For the full-year, gross margin was 51.2 percent, versus 50.4 percent reported in 2015. On a non-GAAP basis, excluding stock-based compensation expense, special items and the Marketing Applications business, gross margin for the full-year 2016 was 52.3 percent, versus 52.7 percent in 2015.((3)) The decrease in non-GAAP gross margin for the full-year primarily resulted from a higher mix of services versus product revenue.

Operating Income

Operating income was $98 million in the fourth quarter of 2016 compared to a $40 million operating loss in the fourth quarter of 2015. On a non-GAAP basis, excluding stock-based compensation expense, special items and the Marketing Applications business from the fourth quarter of 2015, operating income was $126 million in the fourth quarter of 2016, versus $143 million in the fourth quarter of 2015.((3)) The year-over-year decrease in fourth quarter non-GAAP operating income was primarily due to lower revenue and lower gross margin rate.

Full-year GAAP operating income was $232 million in 2016, versus a $195 million operating loss in 2015. On a non-GAAP basis, excluding stock-based compensation expense, special items and the Marketing Applications business, full-year operating income was $471 million, versus $452 million in 2015.((3)) The year-over-year increase in non-GAAP operating income was primarily due to the company's cost management initiatives.

Cash Flow

Teradata generated $52 million of cash from operating activities in the fourth quarter of 2016, compared to $31 million in the same period in 2015. For the full-year 2016, Teradata generated $446 million of cash from operating activities, compared to $401 million in 2015.

Teradata generated $20 million of free cash flow (cash from operating activities less capital expenditures and additions to capitalized software)((2)) in the fourth quarter of 2016, compared to $5 million in 2015.((2)) For the full-year 2016, Teradata generated $328 million of free cash flow, compared to $281 million in 2015. The year-over-year increase in cash from operating activities and free cash flow was mainly driven by favorable changes in working capital period-over-period.

Balance Sheet

Teradata ended the fourth quarter 2016 with $974 million in cash, which was substantially all held outside the United States. During the quarter, the company used $13 million of domestic cash to repurchase shares. During 2016, Teradata used $82 million to repurchase approximately 3.4 million shares.

As of December 31, 2016, Teradata had total debt of approximately $570 million, all of which was outstanding under a term loan. Teradata had no borrowings under its $400 million revolving credit facility as of December 31, 2016.

Guidance

As part of Teradata's business transformation, the company is now offering subscription license pricing programs for its core analytic offerings. As a result, some of Teradata's largest customers have begun to shift to the new subscription pricing alternatives. Given that we are in the early stages of offering these new purchasing options, it is difficult to estimate how much full-year 2017 reported revenue could be impacted by the change. Additionally, Teradata is evaluating the new Accounting Standards Codification (ASC) 606 revenue recognition rules which may impact how the company structures its transactions and how revenue will be recognized for these subscription-based transactions. Given the nature of these significant uncertainties, Teradata will not be providing full-year 2017 guidance at this time.

We will further evaluate our ability to provide full-year guidance when we announce our first quarter results, but we will be primarily focused on doing the right thing for our customers, as the company continues to drive consumption of Teradata's software to fuel revenue growth for the company and its shareholders.

At this time, Teradata is only providing its expectations for the company's first quarter revenue and earnings per share; however, such guidance is highly dependent on the conversion rate to subscription-based transactions and the potential impact of the pending ASC 606 revenue recognition changes.



    --  Revenue for the first quarter of 2017 is expected to be approximately
        $500 million.()
    --  First quarter GAAP earnings per share is expected to be in the $0.01 to
        $0.06 range. On a non-GAAP basis, which excludes stock-based
        compensation expense, and other special items, earnings per share is
        expected to be in the $0.25 to $0.30 range.((3))

Business Transformation Update

Teradata made a number of advancements in the execution of its business transformation plan in the fourth quarter as well as during the course of 2016. We extended our portfolio of hybrid cloud solutions, offering customers a choice in where they deploy Teradata's database, including public, private and managed cloud options in addition to on-premises deployments which can be purchased either via perpetual or subscription-based licenses. We also made advancements in our core Teradata database, the foundation to deliver best-in-class analytics at scale. We also began deployment of the Teradata IntelliFlex(TM) platform, our next-generation massively parallel processing (MPP) architecture.

In the fourth quarter, Teradata introduced and strengthened its business analytic solutions whereby we provide a consultative approach to identify and deliver value to customers through analytic business consulting, data science, and repeatable intellectual property. We also invested in ecosystem architecture consulting, a key area of Teradata expertise, to help customers build highly optimized analytical ecosystems.

Additionally, we continue to realign and strengthen our go-to-market approach to improve sales effectiveness designed to achieve better financial results. We will continue to invest and prioritize initiatives that strengthen our ability to be our customers' trusted advisor for data and analytics.

Earnings Conference Call

A conference call is scheduled today at 8:30 a.m. (ET) to discuss the company's fourth quarter and full-year 2016 results. Access to the conference call, as well as a replay of the call, is available on Teradata's website at investor.teradata.com.

Supplemental Financial Information

Additional information regarding Teradata's operating results is provided below as well as on the Investor Relations page of Teradata's website.

1. The impact of currency is determined by calculating the prior-period results using the current-year monthly average currency rates as indicated in the "segment revenue performance" section of this release. The $8 million fourth quarter year-over-year impact from currency movement relates only to Teradata's Data and Analytics business; it excludes the Marketing Applications business that was sold on July 1, 2016. See the foreign currency fluctuation schedule on the Investor Relations page of the company's web site at investor.teradata.com, which is used to determine revenue on a constant currency ("CC") basis. The company provided its fourth quarter guidance on October 27, 2016 using exchange rates as of October 18, 2016.

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/used by 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, 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.


                             For the Three Months  For the Twelve Months

                               Ended December 31     Ended December 31

                                 (in millions)         (in millions)
                                                        ------------

                                              2016                    2015    2016    2015
                                              ----                    ----    ----    ----


     Cash
     provided
     by
     operating
     activities
     (GAAP)                                    $52                     $31    $446    $401

        Less
        capital
        expenditures
        for:
        ------------

           Expenditures
           for
           property
           and
           equipment                          (21)                    (9)   (53)   (52)

           Additions
           to
           capitalized
           software                           (11)                   (17)   (65)   (68)
                                               ---                     ---     ---     ---

                Total
                capital
                expenditures                  (32)                   (26)  (118)   (120)
                                               ---                     ---    ----    ----

     Free
     Cash
     Flow
     (non-
     GAAP
     measure)(3)                               $20                      $5    $328    $281
                                               ===                     ===    ====    ====

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 margin, non-GAAP operating income, non-GAAP net income, and non-GAAP earnings per diluted share, or EPS, all of which exclude certain items, sold businesses, as well as free cash flow) are useful for investors. Our non-GAAP measures are not meant to be considered in isolation or 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.

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 margin, 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, special items and transactions such as sold businesses, including the Marketing Applications business which was sold on July 1, 2016, (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.



       (in millions, except per share data)


                                                                                    For the Three Months                                For the Twelve Months

                                                                                      Ended December 31             Ended December 31
                                                                                    -----------------            -----------------

    Gross Margin:                                                                     2016                  2015            %Chg                          2016      2015      %Chg

                                                                                                                           as                                              As

                                                                                                                         Rpt'd                                           Rpt'd
                                                                                                                         -----                                           -----

     GAAP Gross Margin                                                                $315                  $365                  (14%)                 $1,188    $1,276           (7%)

       % of Revenue                                                                  50.3%                50.8%                                        51.2%    50.4%


      Excluding:

       Stock-based compensation expense                                                  3                     3                                            14        13

       Amortization of acquisition-related intangible assets                             -                    4                                             2        19

       Acquisition, integration and reorganization related costs                         3                     3                                             9         8

       Marketing Applications gross margin *                                             -                 (17)                                         (34)     (63)
                                                                                       ---                  ---                                           ---       ---

     Non-GAAP Gross Margin                                                            $321                  $358                  (10%)                 $1,179    $1,253           (6%)
                                                                                      ====                  ====                                        ======    ======

       % of Revenue                                                                  51.3%                52.6%                                        52.3%    52.7%


    Operating Income/(Loss):

     GAAP Operating Income/(Loss)                                                      $98                 $(40)                                         $232    $(195)

       % of Revenue                                                                  15.7%               (5.6%)                                        10.0%   (7.7%)




     Excluding:

       Stock-based compensation expense                                                 12                    12                                            61        56

       Amortization of acquisition-related intangible assets                             1                     8                                             9        39

       Acquisition, integration and reorganization related costs                        15                    16                                            71        31

       Impairment of goodwill and other assets                                           -                  138                                            80       478

       Marketing Applications operating loss *                                           -                    9                                            18        43
                                                                                       ---                  ---                                           ---       ---

     Non-GAAP Operating Income                                                        $126                  $143                  (12%)                   $471      $452             4%
                                                                                      ====                  ====                                          ====      ====

       % of Revenue                                                                  20.1%                21.0%                                        20.9%    19.0%


    Net Income/(Loss):

     GAAP Net Income/(Loss)                                                            $58                 $(49)                                         $125    $(214)

       % of Revenue                                                                   9.3%               (6.8%)                                         5.4%   (8.5%)


      Excluding:

       Stock-based compensation expense                                                 14                     8                                            48        39

       Amortization of acquisition-related intangible assets                             1                     5                                             6        25

       Acquisition, integration and reorganization related costs                         8                    10                                            41        20

       Gain on equity investments                                                        -                  (5)                                            -     (35)

       Impairment of goodwill and other assets                                           -                  125                                            73       457

       Marketing Applications net loss *                                                 -                    7                                            35        32

       Change in U.S. Tax Law                                                            8                     -                                            8         -
                                                                                       ---                   ---                                          ---       ---

     Non-GAAP Net Income                                                               $89                  $101                  (12%)                   $336      $324             4%
                                                                                       ===                  ====                                          ====      ====

       % of Revenue                                                                  14.2%                14.9%                                        14.9%    13.6%



                                                                             Three Months

                                                                                                    Twelve Months

                                                        Ended December 31 Ended December 31
                                                        ----------------- -----------------

    Earnings Per Share:                                                     2016               2015             2016      2015      Q1 2017

                                                                                                                               Guidance


     GAAP Earnings /(Loss) Per Share                                       $0.44            $(0.37)           $0.95   $(1.53)           $0.01 - $0.06



     Excluding:

       Stock-based compensation expense                                     0.11               0.06             0.37      0.28                     0.08

       Amortization of acquisition-related intangible assets                0.01               0.04             0.05      0.18                     0.01

       Acquisition, integration and reorganization related costs            0.05               0.07             0.31      0.14                     0.05

       Net gain on equity investments                                          -            (0.04)               -   (0.25)                       -

       Impairment of goodwill and other assets                                 -              0.95             0.55      3.27                        -

       Marketing Applications loss per share *                                 -              0.05             0.27      0.23                        -

       Amortization of capitalized software                                    -                 -               -        -                    0.10

       Change in U.S. Tax Law                                               0.06                  -            0.06         -                       -

       Impact of dilution**                                                    -            (0.01)               -   (0.04)                       -
                                                                             ---             -----              ---    -----                      ---

     Non-GAAP Diluted Earnings Per Share                                   $0.67              $0.75            $2.56     $2.28            $0.25 - $0.30
                                                                           =====              =====            =====     =====            =============

*Represents the results of operations of Teradata's Marketing Applications business, which is an adjustment to arrive at non-GAAP results due to sale of this business on July 1, 2016.

**Represents the impact to earnings per share as a result of moving from basic to diluted shares. See the Reconciliation of Results - GAAP to Non-GAAP for basic and diluted shares in the three and twelve months ended December 31, 2016 and 2015 on the Investor Relations page of the company's website at investor.teradata.com.

Note to Investors

This news release contains forward-looking statements, including statements as to anticipated or expected results, beliefs, opinions and future financial performance, within the meaning of Section 21E of the Securities and Exchange Act of 1934. Forward-looking statements include projections of revenue, profit growth and other financial items, future economic performance and statements concerning analysts' earnings estimates, among other things. These forward-looking statements are based upon current expectations and assumptions and involve risks and uncertainties that could cause Teradata's actual results to differ materially. In addition to the factors discussed in this release, other risks and uncertainties could affect our future results, and could cause actual results to differ materially from those expressed in such forward-looking statements. Such factors include those relating to: the global economic environment 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, and other general economic and business conditions; the rapidly changing and intensely competitive nature of the information technology industry and the data analytics business, including the increased pressure on price/performance for data analytics solutions and changes in customers' buying patterns; fluctuations in our operating results, unanticipated delays or accelerations in our sales cycles and the difficulty of accurately estimating revenues; failure to realize the anticipated benefits of our business transformation program, divestitures, senior management changes, or other restructuring and cost saving initiatives; risks inherent in operating in foreign countries, including the impact of economic, political, legal, regulatory, compliance, cultural, foreign currency fluctuations and other conditions abroad (including Brexit); the timely and successful development, production or acquisition and market acceptance of new and existing products and services, including our ability to accelerate market acceptance of new products and services as well as the reliability, quality, security and operability of new products because of the difficulty and complexity associated with their testing and production; tax rates; turnover of workforce and the ability to attract and retain skilled employees; availability and successful exploitation of new acquisition and alliance opportunities; our ability to execute integration plans for newly acquired entities, including the possibility that expected synergies and operating efficiencies may not be achieved, that such integration efforts may be more difficult, time-consuming or costly than expected, and that operating costs, customer loss and business disruption (including, without limitation, difficulties in maintaining relationships with employees, customers, clients or suppliers) may be greater than expected following the transaction; recurring revenue may decline or fail to be renewed; changes in Generally Accepted Accounting Principles (GAAP) and the resulting impact, if any, on the company's accounting policies; continued efforts to establish and maintain best-in-class and secure internal information technology and control systems; and other factors described from time-to-time in the company's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 10-K and subsequent quarterly reports on Forms 10-Q, as well as the company's annual reports to stockholders. The company 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.

About Teradata

Teradata empowers companies to achieve high-impact business outcomes. Our focus on business solutions for analytics, coupled with our industry leading technology and architecture expertise, can unleash the potential of great companies. Visit teradata.com.

Get to know Teradata:
Twitter: http://www.twitter.com/teradata
Facebook: http://www.facebook.com/Teradata
LinkedIn: http://www.linkedin.com/company/Teradata
YouTube: https://www.youtube.com/channel/UCV559dNBu0FRpuNLsrEKbzA

Teradata and the Teradata logo are trademarks or registered trademarks of Teradata Corporation and/or its affiliates in the U.S. and worldwide.






                                                                                                                                                         Schedule A




                                                                                                       TERADATA CORPORATION

                                                                                     CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                                                                                 (in millions, except per share amounts - unaudited)


                                                For the Period Ended December 31
                                                --------------------------------

                                   Three Months                                     Twelve Months
                                   ------------                                     -------------

                                                     2016                                                2015                        % Chg          2016          2015 % Chg
                                                     ----                                                ----                        -----          ----          ---- -----

    Revenue


    Products                                         $259                                                $320                              (19%)    $889        $1,057       (16%)

    Services                                          367                                                 399                               (8%)   1,433         1,473        (3%)
                                                      ---                                                 ---                                      -----         -----


    Total revenue                                     626                                                 719                              (13%)   2,322         2,530        (8%)


    Product gross margin                              146                                                 180                                        537           617

    % of Revenue                                    56.4%                                              56.3%                                     60.4%        58.4%

    Services gross margin                             169                                                 185                                        651           659

    % of Revenue                                    46.0%                                              46.4%                                     45.4%        44.7%
                                                     ----                                                ----                                       ----          ----


    Total gross margin                                315                                                 365                                      1,188         1,276

    % of Revenue                                    50.3%                                              50.8%                                     51.2%        50.4%


    Selling, general and
     administrative expenses                          159                                                 212                                        664           765

    Research and development
     expenses                                          58                                                  55                                        212           228

    Impairment of goodwill and
     other assets                                       -                                                138                                         80           478
                                                      ---                                                ---                                        ---           ---


    Income (loss) from operations                      98                                                (40)                                       232         (195)

    % of Revenue                                    15.7%                                             (5.6%)                                     10.0%       (7.7%)


    Other (expense) income , net                      (7)                                                  5                                       (11)           51
                                                      ---                                                 ---                                        ---           ---


    Income (loss) before income
     taxes                                             91                                                (35)                                       221         (144)

    % of Revenue                                    14.5%                                             (4.9%)                                      9.5%       (5.7%)


    Income tax expense                                 33                                                  14                                         96            70
                                                      ---                                                 ---                                        ---           ---

    % Tax rate                                      36.3%                                            (40.0%)                                     43.4%      (48.6%)


    Net income (loss)                                 $58                                               $(49)                                      $125        $(214)
                                                      ===                                                ====                                       ====         =====

    % of Revenue                                     9.3%                                             (6.8%)                                      5.4%       (8.5%)


    Net income (loss) per common
     share

    Basic                                           $0.45                                             $(0.37)                                     $0.96       $(1.53)

    Diluted                                         $0.44                                             $(0.37)                                     $0.95       $(1.53)


    Weighted average common shares
     outstanding

    Basic                                           130.1                                               132.1                                      129.7         139.6

    Diluted                                         132.0                                               132.1                                      131.5         139.6



                                                                                                     Schedule B




                                                 TERADATA CORPORATION

                                         CONDENSED CONSOLIDATED BALANCE SHEETS

                                              (in millions -  unaudited)



                                        December 31,                           September 30,        December 31,

                                                           2016                                2016                 2015
                                                           ----                                ----                 ----

    Assets
    ------


    Current assets

    Cash and cash equivalents                              $974                                $988                 $839

    Accounts receivable, net                                548                                 426                  580

    Inventories                                              34                                  44                   49

    Assets held for sale                                      -                                  -                 214

    Other current assets                                     57                                  59                   52
                                                            ---                                 ---                  ---


    Total current assets                                  1,613                               1,517                1,734


    Property and equipment, net                             138                                 131                  143

    Capitalized software, net                               187                                 193                  190

    Goodwill                                                390                                 396                  380

    Acquired intangible assets                               11                                  13                   22

    Deferred income taxes                                    49                                  46                   41

    Other assets                                             17                                  18                   17
                                                            ---                                 ---                  ---


    Total assets                                         $2,405                              $2,314               $2,527
                                                         ======                              ======               ======


    Liabilities and stockholders'
     equity
    -----------------------------


    Current liabilities

    Current portion of long-term debt                       $30                                 $30                  $30

    Short-term borrowings                                     -                                  -                 180

    Accounts payable                                        103                                  93                   96

    Payroll and benefits liabilities                        139                                 125                  120

    Deferred revenue                                        369                                 361                  367

    Liabilities held for sale                                 -                                  -                  58

    Other current liabilities                                78                                  79                  102
                                                            ---                                 ---                  ---


    Total current liabilities                               719                                 688                  953


    Long-term debt                                          538                                 545                  567

    Pension and other postemployment
     plan liabilities                                        96                                  88                   89

    Long-term deferred revenue                               14                                  14                   15

    Deferred tax liabilities                                 33                                  20                   28

    Other liabilities                                        34                                  27                   26
                                                            ---                                 ---                  ---


    Total liabilities                                     1,434                               1,382                1,678
                                                          -----                               -----                -----


    Stockholders' equity

    Common stock                                              1                                   1                    1

    Paid-in capital                                       1,220                               1,203                1,128

    Accumulated deficit                                   (161)                              (206)               (204)

    Accumulated other comprehensive
     loss                                                  (89)                               (66)                (76)
                                                            ---                                 ---                  ---


    Total stockholders' equity                              971                                 932                  849
                                                            ---                                 ---                  ---


    Total liabilities and stockholders'
     equity                                              $2,405                              $2,314               $2,527
                                                         ======                              ======               ======



                                                                                                                                                    Schedule C




                                                                                    TERADATA CORPORATION

                                                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                  (in millions - unaudited)


                                                                 For the Period Ended December 31
                                                                 --------------------------------

                                                                      Three Months                                     Twelve Months
                                                                      ------------                                     -------------

                                                                                             2016                                      2015    2016                2015
                                                                                             ----                                      ----    ----                ----

    Operating activities

    Net income (loss)                                                                         $58                                     $(49)   $125              $(214)


    Adjustments to reconcile net income to net cash provided

    by operating activities:

    Depreciation and amortization                                                              31                                        41     128                 170

    Stock-based compensation expense                                                           13                                        13      62                  56

    Excess tax benefit from stock-based compensation                                            -                                      (2)      -                (2)

    Deferred income taxes                                                                       6                                      (29)    (3)               (39)

    Gain on investments                                                                       (2)                                      (7)    (2)               (57)

    Impairment of goodwill and other assets                                                     -                                      138      80                 478

    Changes in assets and liabilities:

    Receivables                                                                             (122)                                    (133)     40                   1

    Inventories                                                                                10                                         3      14                (11)

    Current payables and accrued expenses                                                      15                                        17       1                 (8)

    Deferred revenue                                                                            8                                        11       1                  24

    Other assets and liabilities                                                               35                                        28       -                  3
                                                                                              ---                                       ---     ---                ---


    Net cash provided by operating activities                                                  52                                        31     446                 401


    Investing activities

    Expenditures for property and equipment                                                  (21)                                      (9)   (53)               (52)

    Proceeds from sales of property and equipment                                               -                                        -      5                   -

    Additions to capitalized software                                                        (11)                                     (17)   (65)               (68)

    Proceeds from disposition of investments                                                    2                                        16       2                  85

    Proceeds from sale of business                                                              -                                        -     92                   -

    Business acquisitions and other investing activities                                        -                                      (8)   (16)               (17)
                                                                                              ---                                      ---     ---                 ---


    Net cash used in investing activities                                                    (30)                                     (18)   (35)               (52)


    Financing activities

    Repurchases of common stock                                                              (13)                                    (116)   (82)              (657)

    Proceeds from long-term borrowings                                                          -                                        -      -                600

    Repayments of long-term borrowings                                                        (8)                                        -   (30)              (247)

    Proceeds from credit facility borrowings                                                    -                                       70       -                180

    Repayments of credit facility borrowings                                                    -                                        -  (180)              (220)

    Excess tax benefit from stock-based compensation                                            -                                        2       -                  2

    Other financing activities, net                                                             2                                         -     30                  18
                                                                                              ---                                       ---    ---                 ---


    Net cash used in financing activities                                                    (19)                                     (44)  (262)              (324)


    Effect of exchange rate changes on cash and cash equivalents                             (17)                                      (4)   (14)               (20)
                                                                                              ---                                       ---     ---                 ---


    (Decrease) increase in cash and cash equivalents                                         (14)                                     (35)    135                   5

    Cash and cash equivalents at beginning of period                                          988                                       874     839                 834
                                                                                              ---                                       ---     ---                 ---


    Cash and cash equivalents at end of period                                               $974                                      $839    $974                $839
                                                                                             ====                                      ====    ====                ====



                                                                                                                                                                                                                                                                                                    Schedule D




                                                                                                                                                                                                                   TERADATA CORPORATION

                                                                                                                                                                                                     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                                                                                                                                                (in millions - unaudited)


                                                                     For the Three Months Ended December 31                                                       For the Twelve Months Ended December 31
                                                                     --------------------------------------                                                       ---------------------------------------

                                                                                               2016                                              2015                            % Change                                     % Change                  2016     2015     % Change            % Change

                                                                                                                                                                                  As                                        Constant                                     As               Constant

                                                                                                                                                                               Reported                                     Currency                                  Reported            Currency
                                                                                                                                                                               --------                                     --------                                  --------            --------

    Segment Revenue


    Americas Data and Analytics                                                                $397                                              $439                                         (10%)                                         (9%)      $1,334   $1,470                (9%)                     (9%)

    International Data and Analytics                                                            229                                               241                                          (5%)                                         (2%)         919      907                  1%                       3%
                                                                                                ---                                               ---                                                                                                    ---      ---

    Total Data and Analytics                                                                    626                                               680                                          (8%)                                         (7%)       2,253    2,377                (5%)                     (4%)


    Marketing Applications                                                                        -                                               39                                        (100%)                                       (100%)          69      153               (55%)                    (54%)
                                                                                                ---                                              ---                                                                                                    ---      ---


    Total revenue                                                                               626                                               719                                         (13%)                                        (12%)       2,322    2,530                (8%)                     (7%)


    Segment gross margin


    Americas Data and Analytics                                                                 222                                               244                                                                                                    754      824

    % of Revenue                                                                              55.9%                                            55.6%                                                                                                 56.5%   56.1%


    International Data and Analytics                                                             99                                               114                                                                                                    425      429

    % of Revenue                                                                              43.2%                                            47.3%                                                                                                 46.2%   47.3%
                                                                                               ----                                              ----                                                                                                   ----     ----


    Total Data and Analytics gross margin                                                       321                                               358                                                                                                  1,179    1,253

    % of Revenue                                                                              51.3%                                            52.6%                                                                                                 52.3%   52.7%


    Marketing Applications                                                                        -                                               16                                                                                                     33       63

    % of Revenue                                                                                 NA                                            41.0%                                                                                                 47.8%   41.2%


    Total segment gross margin                                                                  321                                               374                                                                                                  1,212    1,316

    % of Revenue                                                                              51.3%                                            52.0%                                                                                                 52.2%   52.0%


    Reconciling items(1)                                                                        (6)                                              (9)                                                                                                  (24)    (40)


    Total gross margin                                                                         $315                                              $365                                                                                                 $1,188   $1,276

    % of Revenue                                                                              50.3%                                            50.8%                                                                                                 51.2%   50.4%



    (1)  Reconciling items include stock-based compensation, amortization of acquisition-related intangible assets and acquisition, integration and reorganization-related items.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/teradata-reports-2016-fourth-quarter-and-full-year-results-300404911.html

SOURCE Teradata