Saturday, May 26, 2012 Last update: Yesterday, 6:04 PM
U.S. Technology Company News from the Inside

Teradata Announces 2011 Fourth Quarter and Full-Year Results

Companies mentioned in this article: Teradata Corporation

ATLANTA, Feb. 9, 2012 /PRNewswire-FirstCall/ -- Teradata Corporation (NYSE: TDC) today reported revenue of $673 million for the quarter ended December 31, 2011, an increase of 23 percent from $548 million in 2010. For the full-year 2011, revenue was $2.362 billion, a 22 percent increase from $1.936 billion in 2010. The fourth-quarter revenue comparison was not impacted by currency translation, while the full-year comparison was benefited by 3 percentage points.(1)

(Logo: http://photos.prnewswire.com/prnh/20090909/TERADATALOGO )

Stock-based compensation expense and a number of special items (primarily acquisition-related) had a net impact of $46 million on Teradata's 2011 net income as reported under U.S. Generally Accepted Accounting Principles (GAAP).

Gross margin in the fourth quarter of 55.6 percent was roughly the same as the 55.7 percent reported in the fourth quarter of 2010. On a non-GAAP basis, excluding the special items and stock-based compensation expense described in footnote #2 below,(2) fourth-quarter gross margin was 56.5 percent, an improvement from 55.8 percent in the fourth quarter of 2010. The increase in non-GAAP gross margin resulted from a favorable deal mix and leverage from increased product revenue, as well as improved consulting margins as compared to the prior-year period. Gross margin for full year 2011 was 54.7 percent, versus 56.2 percent in 2010. On a non-GAAP basis, excluding the special items described below, 2011 full-year non-GAAP gross margin was 55.9 percent, versus 56.4 percent for the full-year 2010. The decline in non-GAAP gross margin for the full year resulted from a higher mix of consulting revenue.

Teradata reported fourth-quarter net income under GAAP of $98 million, or $0.57 per diluted share, which compared to GAAP net income of $85 million, or $0.50 per diluted share, in the fourth quarter of 2010. For the full year 2011, Teradata reported GAAP net income of $353 million, or $2.05 per diluted share, which compared to GAAP net income of $301 million or $1.77 per diluted share, for the full year 2010. Excluding stock compensation expense and the special items described below, non-GAAP net income in the fourth quarter of 2011 was $113 million, or $0.66 per diluted share, versus $90 million, or $0.53 per diluted share in the fourth quarter of 2010.(2) Full-year non-GAAP net income was $399 million, or $2.32 per diluted share in 2011, compared to $317 million, or $1.86 per diluted share in 2010.(2)

"Teradata finished the year strong, resulting in our best quarter and best year ever. Both the fourth quarter and full-year 2011 were records for the company on a number of metrics including revenue growth rate, non-GAAP product gross margin and operating margin rates which resulted in 25 percent growth in non-GAAP earnings per share for both the quarter and the year. We also added the highest number of new customers for both a quarter and a year," said Mike Koehler, president and chief executive officer, Teradata Corporation.

"Many corporations have established analytics as a top priority over the past several years. However, faced with today's accelerating data volumes and new types of data, more corporations are coming to the realization that big data and analytics are much more challenging, and also an opportunity to gain competitive advantage from insights from new data sources such as mobile, sensors, and social networks. Teradata works closely with our customers to provide the optimal data strategy, architecture and technology necessary to manage these challenges, and cost effectively create new insights from all their data to win in the marketplace."

Regional Operating Segment Results

Teradata reports its results in three regional operating segments.

Americas

Teradata generated $415 million of revenue in its Americas region in the fourth quarter of 2011, up 22 percent from $341 million in the fourth quarter of 2010. For the full year, revenue in the Americas region increased 23 percent to $1.436 billion in 2011, up from $1.166 billion in 2010. Currency translation had no impact on the quarterly or annual revenue comparisons for the Americas region.(1)

Europe, Middle East and Africa (EMEA)

Revenue in Teradata's EMEA region in the fourth quarter of 2011 was $145 million, up 22 percent from $119 million generated in the fourth quarter of 2010. For the full year 2011, revenue in the EMEA region increased 24 percent to $548 million. Currency translation did not impact the revenue comparison in EMEA for the quarter, but did benefit the annual comparison in EMEA by 6 percentage points.(1)

Asia Pacific / Japan (APJ)

Teradata generated $113 million of revenue in its APJ region in the fourth quarter of 2011, a 28 percent increase from $88 million in the fourth quarter of 2010. For the full year 2011, revenue in the APJ region grew 15 percent to $378 million. Currency translation benefited the reported revenue growth in the APJ region by 2 percentage points in the fourth quarter and 7 percentage points for the year. (1)

Operating Income

Fourth-quarter operating income of $133 million increased from $117 million reported in the fourth quarter of 2010. On a non-GAAP basis, fourth quarter operating income of $155 million increased 24 percent from the fourth quarter of 2010.(2)

Full-year operating income was $456 million in 2011, versus $415 million in 2010. On a non-GAAP basis, full-year operating income was $557 million, a 26 percent increase from $441 million in 2010.(2) For both the quarter and full year, higher revenue more than offset the increased investment in selling expense and research and development expense.

Cash Flow

During the fourth quarter of 2011, Teradata generated $126 million of cash from operating activities, compared to $148 million in the prior-year period. Capital expenditures in the fourth quarter totaled $23 million compared to $21 million in the fourth quarter of 2010. Teradata generated $103 million of free cash flow (cash from operations less capital expenditures and additions to capitalized software) (3) in the fourth quarter of 2011, versus $127 million in the same period in 2010.

For the full year, cash from operating activities was $513 million, versus $413 million generated in 2010. Capital expenditures in 2011 totaled $110 million compared to $83 million in 2010. Teradata's free cash flow for the full year was $403 million, a 22 percent increase from $330 million generated in 2010.(3)



                                       For the Periods Ended December 31
                                                 (in millions)
                                      Three Months             Twelve Months
                                      ------------             -------------
                                    2011        2010        2011        2010
                                    ----        ----        ----        ----

    Net Income (GAAP)                $98         $85        $353        $301
                                     ---         ---        ----        ----

    Cash provided by
     operating activities
     (GAAP)                         $126        $148        $513        $413
       Less capital expenditures
        for:
       -------------------------
          Expenditures for property
           and equipment             (11)         (9)        (42)        (34)
          Additions to capitalized
           software                  (12)        (12)        (68)        (49)
                                     ---         ---         ---         ---
               Total capital
                expenditures         (23)        (21)       (110)        (83)

    Free Cash Flow  (non-
     GAAP measure) (3)              $103        $127        $403        $330
                                    ====        ====        ====        ====



Balance Sheet

Teradata ended 2011 with $772 million in cash, an $81 million increase from September 30, 2011, and a $111 million decrease from December 31, 2010. During 2011, the company repurchased approximately 2.5 million shares for $127 million.

As of December 31, 2011, Teradata had total debt of $300 million outstanding under a 5-year term loan. Additionally, Teradata has $300 million available through a pre-arranged credit facility; however no funds were drawn from the credit facility.

Share Repurchase Authorization

Teradata's Board of Directors has approved a new authorization to repurchase a total of $300 million of the company's shares under its general open market share repurchase program. The program, which was initially established in February 2008 and was set to expire on February 10, 2012, has been extended for an additional three-year period now expiring in February 2015. As of January 31, 2012, the Company had purchased a total of 18.2 million shares of its common stock investing approximately $475 million of the $550 million that was previously authorized under this program.

2012 Outlook

In 2012, Teradata expects revenue to increase approximately 10 to 12 percent from the revenue it generated in 2011. Teradata anticipates that currency translation will negatively impact the year-over-year revenue comparison by approximately 1 percentage point, based on currency rates on January 31, 2012.

GAAP earnings per share in 2012 is expected to be in the $2.27 to $2.37 range. Excluding special items associated with 2011 acquisitions (which include the amortization of acquisition-related intangible assets, estimated purchase accounting adjustments, and transaction and integration costs) as well as stock-based compensation expense, non-GAAP EPS for 2012 is expected to be in the $2.56 to $2.66 range.(2)

2011 Fourth-Quarter Earnings Conference Call

A conference call is scheduled today at 8:30 a.m. (EST) to discuss the company's fourth-quarter and full-year 2011 results. Access to the conference call, as well as a replay of the call, is available on Teradata's web site at www.teradata.com/investor.

Supplemental financial information regarding Teradata's operating results is also available on the Investor Relations page of Teradata's web site.

About Teradata

Teradata Corporation (NYSE: TDC) is the world's leading analytic data solutions company focused on integrated data warehousing, big data analytics, and business applications. Teradata's innovative products and services deliver data integration and business insight to empower organizations to achieve competitive advantage. Visit teradata.com for details.

Teradata is a trademark or registered trademark of Teradata Corporation in the United States and other countries.

1. The impact of currency is determined by calculating the prior-period results using the current-year monthly average currency rates. See the foreign currency schedule on the Investor Relations page of the company's web site www.teradata.com/investor.



                                               For the Periods Ended December 31
                                                         (in millions)
                                    Three Months                                    Twelve Months
                                    ------------                                    -------------
                                            % Chg         %                                   % Chg     %
                                              As         Chg                                    As     Chg
    Revenue                2011  2010       Rept'd       CC            2011        2010       Rept'd   CC
                          ----  ----       ------       ----          ----        ----       ------   ----

     Products
      (software/
      hardware)            $331  $267           24%       24%        $1,122        $933           20%   18%

     Consulting
      services              197   156           26%       25%           695         536           30%   25%
     Maintenance
      services              145   125           16%       16%           545         467           17%   14%
                            ---   ---                                   ---         ---
           Total services   342   281           22%       21%         1,240       1,003           24%   20%
                            ---   ---                                 -----       -----
    Total revenue          $673  $548           23%       23%        $2,362      $1,936           22%   19%
                           ====  ====                                ======      ======

                                            % Chg         %                                   % Chg     %
                                              As         Chg                                    As     Chg
    By segment/region      2011  2010       Rept'd       CC            2011        2010       Rept'd   CC
                          ----  ----       ------       ----          ----        ----       ------   ----
       Americas region     $415  $341           22%       22%        $1,436      $1,166           23%   23%
       EMEA region          145   119           22%       22%           548         442           24%   18%
       APJ region           113    88           28%       26%           378         328           15%    8%
                            ---   ---                                   ---         ---
    Total revenue          $673  $548           23%       23%        $2,362      $1,936           22%   19%
                           ====  ====                                ======      ======



2. Teradata reports its results in accordance with Generally Accepted Accounting Principles in the United States, or 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 EPS, 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 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.

In 2011, a number of special items were included in Teradata's results reported under GAAP. For the fourth quarter of 2011, Teradata's non-GAAP results as reported in this release included $6 million of amortization of acquisition-related intangible assets; $4 million of transaction, integration and reorganization costs; $2 million of acquisition-related purchase accounting adjustments; and $10 million of stock-based compensation expense. For the full-year results for 2011, Teradata's non-GAAP results as reported in this release included $24 million of amortization of acquisition-related intangible assets; $25 million of transaction, integration and reorganization costs; $17 million of acquisition-related purchase accounting adjustments; $28 million of gains on equity investments; and $35 million of stock-based compensation expense. Included in Teradata's 2010 results was $8 million of stock-based compensation expense in the fourth quarter and $26 million for the full-year.

The following tables reconcile Teradata's actual and projected results and earnings per diluted share, or EPS, under GAAP to the company's actual and projected non-GAAP results and EPS for the periods presented, which exclude certain items. Our management regularly uses supplemental non-GAAP financial measures, such as gross margin, operating income, net income and EPS, excluding certain items internally, to understand, manage and evaluate our business and support operating decisions. 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 to the company's operating results during the integration period of the acquisitions of Aprimo and Aster Data, (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.


    (a) Gross Margin Reconciliation of GAAP to Non-
     GAAP Measures

                                                     For the Periods Ended December 31
                                               Three Months                      Twelve Months
                                               ------------                      -------------
     (Shown
     in
     $M)                                                   % chg                            % chg

                                         2011        2010                 2011        2010
                                         ----        ----                 ----        ----

       Gross
       Margin
       (GAAP)                            $374        $305     23%       $1,293      $1,088     19%
         %
          of
          Revenue
          (GAAP)                         55.6%       55.7%                54.7%       56.2%

      Excluding:
           Stock-
           based
           compensation
           expense                          1           1                    4           3
           Purchase
           accounting
           adjustments                      2                               17
           Amortization
           of
           acquisition-
           related                          3                               14
                 intangible
                 assets
           Transaction,
           integration
           and
           reorganization                   2                                4
                 related
                 costs                    ---                              ---

       Adjusted
       Gross
       Margin
       (non-
       GAAP)                             $382     $306     25%   $1,332   $1,091     22%
                                         ====        ====               ======      ======

         %
          of
          Revenue
            (non-
          GAAP)                          56.5%    55.8%      55.9%    56.4%



    (b) Operating Income Reconciliation of GAAP
     to Non-GAAP Measures

                                                  For the Periods Ended December 31
                                               Three Months                     Twelve Months
                                               ------------                     -------------
     (Shown
     in
     $M)                                                   % chg                              % chg

                                         2011        2010                   2011        2010
                                         ----        ----                   ----        ----

       Operating
       Income
       (GAAP)                            $133        $117     14%           $456        $415     10%
         %
         of
         Revenue
         (GAAP)                          19.8%       21.4%                  19.3%       21.4%

         Excluding:
             Stock-
             based
             compensation
             expense                       10           8                     35          26
             Purchase
             accounting
             adjustments                    2                                 17
             Amortization
             of
             acquisition-
             related                        6                                 24
                  intangible
                  assets
             Transaction,
             integration
             and
             reorganization                 4                                 25
                   related
                   costs                  ---                                ---

       Adjusted
       Operating
       Income
       (non-
       GAAP)                             $155     $125     24%     $557     $441     26%
                                         ====        ====                   ====        ====


          %
          of
          Revenue
          (non-
          GAAP)                          22.9%    22.8%      23.4%    22.8%



    (c) Net Income Reconciliation of GAAP to Non-
     GAAP Measures

                                                 For the Periods Ended December 31
                                               Three Months                      Twelve Months
                                               ------------                      -------------
     (Shown
     in
     $M)                                                   % chg                            % chg

                                         2011        2010                 2011        2010
                                         ----        ----                 ----        ----

       Net
       Income
       (GAAP)                             $98         $85     15%         $353        $301     17%
        %
         of
         Revenue
         (GAAP)                          14.6%       15.5%                14.9%       15.5%

         Excluding:
             Gain
             from
             equity
             investments                                                   (22)
             Stock-
             based
             compensation
             expense                        6           5                   22          16
             Purchase
             accounting
             adjustments                    1                               11
             Amortization
             of
             acquisition-
             related                        3                               15
                  intangible
                  assets
             Transaction,
             integration
             and
             reorganization                 5                               20
                   related
                   costs                  ---                              ---

       Adjusted
       Net
       Income
       (non-
       GAAP)                             $113      $90     26%     $399      $317     26%
                                         ====         ===                 ====        ====

         %
          of
          Revenue
            (non-
          GAAP)                          16.7%    16.4%      16.7%     16.4%



    (d) Earnings Per Share Reconciliation of GAAP to
     Non-GAAP Measures

                                            For the Periods Ended December
                                                            31
                                            Three Months                Twelve Months              2012  FY
                                            ------------                -------------
                                         2011         2010          2011        2010           Guidance
                                         ----         ----          ----        ----           --------

     Diluted
     Earnings
     Per
     Share
     (GAAP)                             $0.57    $0.50     $2.05    $1.77      $2.27 -$2.37
    Excluding:
            Gain
            from
            equity
            investments                                           (0.13)
            Stock-
            based
            compensation
            expense                      0.04         0.03          0.13        0.09                 0.15
            Purchase
            accounting
            adjustments                                             0.06                             0.01
            Amortization
            of
            acquisition-
            related                      0.02                       0.09                             0.10
                 intangible
                 assets
            Transaction,
            integration
            and
            reorganization               0.03                       0.12                             0.03
                 related
                 costs                   ----                       ----                             ----
     Adjusted
     Diluted
     Earnings
     Per
     Share
     (non-
     GAAP)                              $0.66    $0.53     $2.32    $1.86     $2.56 - $2.66
                                        =====        =====         =====       =====        =============


3. As described above, 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 company 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 or 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.

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 on 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 enterprise data warehousing business, including the increased pressure on price/performance for data warehousing solutions; fluctuations in our operating results, unanticipated delays or accelerations in our sales cycles and the difficulty of accurately estimating revenues; risks inherent in operating in foreign countries, including the impact of economic, political, legal, regulatory, compliance, cultural, foreign currency fluctuations and other conditions abroad; 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 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 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.


                                                                                           Schedule A



                                       TERADATA CORPORATION
                            CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                            (Unaudited)
                              (in millions, except per share amounts)

                                                   For the Period Ended December 31
                                                   --------------------------------
                                       Three Months                        Twelve Months
                                       ------------                        -------------
                                 2011         2010       % Chg          2011         2010  % Chg
                                 ----         ----       -----          ----         ----  -----
    Revenue

      Products                   $331         $267           24%      $1,122         $933        20%
      Services                    342          281           22%       1,240        1,003        24%
                                  ---          ---                     -----        -----

    Total revenue                 673          548           23%       2,362        1,936        22%

    Product gross
     margin                       221          176                       741          627
      % of Revenue               66.8%        65.9%                     66.0%        67.2%
    Services gross
     margin                       153          129                       552          461
      % of Revenue               44.7%        45.9%                     44.5%        46.0%
                                 ----         ----                      ----         ----

    Total gross margin            374          305                     1,293        1,088
      % of Revenue               55.6%        55.7%                     54.7%        56.2%

    Selling, general
     and administrative
     expenses                     185          149                       663          526
    Research and
     development
     expenses                      56           39                       174          147
                                  ---          ---                       ---          ---

    Income from
     operations                   133          117                       456          415
      % of Revenue               19.8%        21.4%                     19.3%        21.4%

    Other (expense)
     income, net                    -           (1)                       25           (1)

    Income before
     income taxes                 133          116                       481          414
      % of Revenue               19.8%        21.2%                     20.4%        21.4%

    Income tax expense             35           31                       128          113
                                  ---          ---                       ---          ---
      % Tax rate                   26%          27%                       27%          27%

    Net income                    $98          $85                      $353         $301
                                  ===          ===                      ====         ====
      % of Revenue               14.6%        15.5%                     14.9%        15.5%

    Net income per common
     share
      Basic                     $0.59        $0.51                     $2.10        $1.80
      Diluted                   $0.57        $0.50                     $2.05        $1.77

    Weighted average common
     shares outstanding
      Basic                     167.4        167.7                     168.1        167.4
      Diluted                   171.3        171.0                     171.9        170.4


                                                                               Schedule B



                                       TERADATA CORPORATION
                               CONDENSED CONSOLIDATED BALANCE SHEETS
                                            (Unaudited)
                                           (in millions)


                                                   December        September  December
                                                       31,             30,        31,
                                                        2011            2011       2010
                                                        ----            ----       ----
    Assets
    ------

      Current assets
        Cash and cash equivalents                       $772            $691       $883
        Accounts receivable, net                         494             441        402
        Inventories                                       61              64         65
        Other current assets                              85              65         56
                                                         ---             ---        ---

      Total current assets                             1,412           1,261      1,406

      Property and equipment, net                        120             119        105
      Capitalized software, net                          140             140        116
      Goodwill                                           742             736        136
      Acquired intangible assets                         163             171         12
      Deferred income taxes                               28              48         59
      Other assets                                        11              11         49
                                                         ---             ---        ---

    Total assets                                      $2,616          $2,486     $1,883
                                                      ======          ======     ======

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

      Current liabilities
        Accounts payable                                 $97             $96       $102
        Payroll and benefits
         liabilities                                     169             140        134
        Deferred revenue                                 339             353        263
        Other current liabilities                         90              82         70
                                                         ---             ---        ---

      Total current liabilities                          695             671        569

      Long-term debt                                     290             293          -
      Pension and other
       postemployment plan
       liabilities                                        77              83         85
      Other liabilities                                   60              38         40
                                                         ---             ---        ---

    Total liabilities                                  1,122           1,085        694
                                                       -----           -----        ---

    Stockholders' equity
      Preferred stock                                      -               -          -
      Common stock                                         2               2          2
      Paid-in capital                                    765             744        690
      Treasury Stock                                    (526)           (494)      (399)
      Retained earnings                                1,237           1,139        884
      Accumulated other
       comprehensive income                               16              10         12
                                                         ---             ---        ---

    Total stockholders' equity                         1,494           1,401      1,189
                                                       -----           -----      -----

    Total liabilities and
     stockholders' equity                             $2,616          $2,486     $1,883
                                                      ======          ======     ======


                                                                                    Schedule C



                                     TERADATA CORPORATION
                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                         (Unaudited)
                                        (in millions)

                                                       For the Period Ended December
                                                                          31
                                                           ------------------------------
                                                     Three
                                                     Months            Twelve Months
                                                    ------             -------------
                                                 2011      2010        2011             2010
                                                 ----      ----        ----             ----
    Operating activities
      Net income                                  $98       $85        $353             $301

        Adjustments to reconcile
         net income to net cash
         provided
          by operating activities:
         Depreciation and
          amortization                             28        17         102               60
         Stock-based
          compensation expense                     10         8          35               26
         Excess tax benefit
          from stock-based
          compensation                             (4)       (7)        (14)             (10)
         Deferred income taxes                     40        25          71               41
         Gain on investments                        -         -         (28)               -
         Changes in assets and
          liabilities:
           Receivables                           (53)         9         (65)             (15)
           Inventories                              3         -           3              (18)
           Current payables and
            accrued expenses                       28        16          28                9
           Deferred revenue                      (12)        (1)         45               10
           Other assets and
            liabilities                          (12)        (4)        (17)               9
                                                  ---       ---         ---              ---

    Net cash provided by
     operating activities                         126       148         513              413

    Investing activities
      Expenditures for
       property and
       equipment                                 (11)        (9)        (42)             (34)
      Additions to
       capitalized software                      (12)      (12)         (68)             (49)
      Business acquisitions
       and other investing
       activities, net                              -        (1)       (722)             (62)
                                                  ---       ---        ----              ---

    Net cash used in
     investing activities                        (23)      (22)        (832)            (145)

    Financing activities
      Repurchases of common
       stock                                     (32)         -        (127)             (88)
      Proceeds from long-
       term borrowings                              -         -         600                -
      Repayments of long-
       term borrowings                              -         -        (300)               -
      Excess tax benefit
       from stock-based
       compensation                                 4         7          14               10
      Other financing
       activities, net                              6        10          25               31
                                                  ---       ---         ---              ---

    Net cash (used in)
     provided by financing
     activities                                  (22)        17         212              (47)

    Effect of exchange
     rate changes on cash
     and cash equivalents                           -        (1)         (4)               1
                                                  ---       ---         ---              ---

    Increase (decrease) in
     cash and cash
     equivalents                                   81       142        (111)             222
    Cash and cash
     equivalents at
     beginning of period                          691       741         883              661
                                                  ---       ---         ---              ---

    Cash and cash
     equivalents at end of
     period                                      $772      $883        $772             $883
                                                 ====      ====        ====             ====


                                                                                                                Schedule D



                                              TERADATA CORPORATION
                                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                  (Unaudited)
                                                 (in millions)

                                                        For the Period Ended December 31
                                                        --------------------------------
                                       Three Months                                    Twelve Months
                                       ------------                                    -------------
                                                                   %
                                              % Change          Change                               % Change    % Change
                                                  As          Constant                                   As      Constant
                          2011     2010       Reported        Currency         2011        2010      Reported    Currency
                         ----     ----        ---------       ---------        ----        ----      ---------   ---------
    Segment Revenue

      Americas            $415     $341              22%             22%     $1,436      $1,166             23%         23%
      EMEA                 145      119              22%             22%        548         442             24%         18%
      APJ                  113       88              28%             26%        378         328             15%          8%
                           ---      ---                                         ---         ---

    Total revenue          673      548              23%             23%      2,362       1,936             22%         19%

    Segment gross margin

      Americas             245      205                                         837         702
        % of Revenue      59.0%    60.1%                                       58.3%       60.2%
      EMEA                  73       62                                         281         232
        % of Revenue      50.3%    52.1%                                       51.3%       52.5%
      APJ                   56       38                                         175         154
        % of Revenue      49.6%    43.2%                                       46.3%       47.0%

    Total gross
     margin                374      305                                       1,293       1,088
      % of Revenue        55.6%    55.7%                                       54.7%       56.2%

    Selling,
     general and
     administrative
     expenses              185      149                                         663         526
    Research and
     development
     expenses               56       39                                         174         147
                           ---      ---                                         ---         ---

    Income from
     operations           $133     $117                                        $456        $415
                          ====     ====                                        ====        ====
      % of Revenue        19.8%    21.4%                                       19.3%       21.4%

SOURCE Teradata Corporation