Teradata Corp
NYSE:TDC
Income Statement
Earnings Waterfall
Teradata Corp
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-718m
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-929m
USD
|
Operating Income
|
186m
USD
|
Other Expenses
|
-124m
USD
|
Net Income
|
62m
USD
|
Income Statement
Teradata Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 692
N/A
|
2 733
+2%
|
2 739
+0%
|
2 740
+0%
|
2 732
0%
|
2 686
-2%
|
2 633
-2%
|
2 572
-2%
|
2 530
-2%
|
2 493
-1%
|
2 469
-1%
|
2 415
-2%
|
2 322
-4%
|
2 268
-2%
|
2 182
-4%
|
2 156
-1%
|
2 156
N/A
|
2 171
+1%
|
2 202
+1%
|
2 202
N/A
|
2 164
-2%
|
2 126
-2%
|
2 060
-3%
|
1 993
-3%
|
1 899
-5%
|
1 865
-2%
|
1 844
-1%
|
1 839
0%
|
1 836
0%
|
1 893
+3%
|
1 927
+2%
|
1 933
+0%
|
1 917
-1%
|
1 922
+0%
|
1 861
-3%
|
1 818
-2%
|
1 795
-1%
|
1 775
-1%
|
1 807
+2%
|
1 828
+1%
|
1 833
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 219)
|
(1 232)
|
(1 246)
|
(1 255)
|
(1 253)
|
(1 263)
|
(1 254)
|
(1 236)
|
(1 254)
|
(1 225)
|
(1 218)
|
(1 177)
|
(1 133)
|
(1 125)
|
(1 107)
|
(1 125)
|
(1 132)
|
(1 149)
|
(1 172)
|
(1 158)
|
(1 138)
|
(1 099)
|
(1 047)
|
(997)
|
(944)
|
(909)
|
(868)
|
(856)
|
(817)
|
(792)
|
(772)
|
(757)
|
(731)
|
(742)
|
(733)
|
(706)
|
(714)
|
(693)
|
(707)
|
(728)
|
(718)
|
|
Gross Profit |
1 473
N/A
|
1 501
+2%
|
1 493
-1%
|
1 485
-1%
|
1 479
0%
|
1 423
-4%
|
1 379
-3%
|
1 336
-3%
|
1 276
-4%
|
1 268
-1%
|
1 251
-1%
|
1 238
-1%
|
1 189
-4%
|
1 143
-4%
|
1 075
-6%
|
1 031
-4%
|
1 024
-1%
|
1 022
0%
|
1 030
+1%
|
1 044
+1%
|
1 026
-2%
|
1 027
+0%
|
1 013
-1%
|
996
-2%
|
955
-4%
|
956
+0%
|
976
+2%
|
983
+1%
|
1 019
+4%
|
1 101
+8%
|
1 155
+5%
|
1 176
+2%
|
1 186
+1%
|
1 180
-1%
|
1 128
-4%
|
1 112
-1%
|
1 081
-3%
|
1 082
+0%
|
1 100
+2%
|
1 100
N/A
|
1 115
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(941)
|
(956)
|
(962)
|
(963)
|
(976)
|
(979)
|
(990)
|
(993)
|
(993)
|
(977)
|
(951)
|
(926)
|
(874)
|
(870)
|
(890)
|
(926)
|
(956)
|
(958)
|
(955)
|
(964)
|
(983)
|
(985)
|
(971)
|
(958)
|
(945)
|
(947)
|
(969)
|
(985)
|
(1 003)
|
(998)
|
(990)
|
(982)
|
(955)
|
(962)
|
(966)
|
(955)
|
(963)
|
(953)
|
(952)
|
(950)
|
(929)
|
|
Selling, General & Administrative |
(757)
|
(766)
|
(769)
|
(767)
|
(770)
|
(766)
|
(768)
|
(766)
|
(765)
|
(755)
|
(737)
|
(717)
|
(662)
|
(645)
|
(638)
|
(640)
|
(651)
|
(648)
|
(646)
|
(651)
|
(666)
|
(665)
|
(647)
|
(632)
|
(618)
|
(625)
|
(645)
|
(657)
|
(669)
|
(660)
|
(656)
|
(659)
|
(646)
|
(654)
|
(656)
|
(645)
|
(650)
|
(646)
|
(650)
|
(651)
|
(635)
|
|
Research & Development |
(184)
|
(190)
|
(193)
|
(196)
|
(206)
|
(213)
|
(222)
|
(227)
|
(228)
|
(222)
|
(214)
|
(209)
|
(212)
|
(225)
|
(252)
|
(286)
|
(305)
|
(310)
|
(309)
|
(313)
|
(317)
|
(320)
|
(324)
|
(326)
|
(327)
|
(322)
|
(324)
|
(328)
|
(334)
|
(338)
|
(334)
|
(323)
|
(309)
|
(308)
|
(310)
|
(310)
|
(313)
|
(307)
|
(302)
|
(299)
|
(294)
|
|
Operating Income |
532
N/A
|
545
+2%
|
531
-3%
|
522
-2%
|
503
-4%
|
444
-12%
|
389
-12%
|
343
-12%
|
283
-17%
|
291
+3%
|
300
+3%
|
312
+4%
|
315
+1%
|
273
-13%
|
185
-32%
|
105
-43%
|
68
-35%
|
64
-6%
|
75
+17%
|
80
+7%
|
43
-46%
|
42
-2%
|
42
N/A
|
38
-10%
|
10
-74%
|
9
-10%
|
7
-22%
|
(2)
N/A
|
16
N/A
|
103
+544%
|
165
+60%
|
194
+18%
|
231
+19%
|
218
-6%
|
162
-26%
|
157
-3%
|
118
-25%
|
129
+9%
|
148
+15%
|
150
+1%
|
186
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(8)
|
(9)
|
0
|
0
|
(1)
|
14
|
47
|
(9)
|
41
|
25
|
(9)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(16)
|
(20)
|
(22)
|
(23)
|
(24)
|
(23)
|
(22)
|
(20)
|
(18)
|
(15)
|
(12)
|
(39)
|
(29)
|
(33)
|
(40)
|
(56)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(340)
|
(340)
|
(478)
|
(558)
|
(218)
|
(218)
|
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(24)
|
(22)
|
(22)
|
(31)
|
(9)
|
(1)
|
(2)
|
0
|
60
|
7
|
8
|
10
|
(8)
|
(2)
|
(3)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(15)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(25)
|
(31)
|
(38)
|
(12)
|
(30)
|
(21)
|
(13)
|
(13)
|
|
Pre-Tax Income |
508
N/A
|
515
+1%
|
500
-3%
|
491
-2%
|
494
+1%
|
442
-11%
|
61
-86%
|
48
-21%
|
(144)
N/A
|
(219)
-52%
|
115
N/A
|
95
-17%
|
221
+133%
|
264
+19%
|
176
-33%
|
92
-48%
|
58
-37%
|
52
-10%
|
61
+17%
|
65
+7%
|
27
-58%
|
25
-7%
|
24
-4%
|
18
-25%
|
(13)
N/A
|
(17)
-31%
|
(25)
-47%
|
(39)
-56%
|
(24)
+38%
|
62
N/A
|
124
+100%
|
153
+23%
|
192
+25%
|
175
-9%
|
116
-34%
|
107
-8%
|
67
-37%
|
70
+4%
|
94
+34%
|
97
+3%
|
117
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(131)
|
(138)
|
(135)
|
(130)
|
(127)
|
(112)
|
(92)
|
(95)
|
(70)
|
(63)
|
(68)
|
(77)
|
(96)
|
(95)
|
(75)
|
(27)
|
1
|
2
|
1
|
(5)
|
(3)
|
(4)
|
(8)
|
(3)
|
(7)
|
175
|
141
|
144
|
153
|
(48)
|
(23)
|
(34)
|
(45)
|
(45)
|
(34)
|
(34)
|
(34)
|
(33)
|
(36)
|
(35)
|
(55)
|
|
Income from Continuing Operations |
377
|
377
|
365
|
361
|
367
|
330
|
(31)
|
(47)
|
(214)
|
(282)
|
47
|
18
|
125
|
169
|
101
|
65
|
59
|
54
|
62
|
60
|
24
|
21
|
16
|
15
|
(20)
|
158
|
116
|
105
|
129
|
14
|
101
|
119
|
147
|
130
|
82
|
73
|
33
|
37
|
58
|
62
|
62
|
|
Net Income (Common) |
377
N/A
|
377
N/A
|
365
-3%
|
361
-1%
|
367
+2%
|
330
-10%
|
(31)
N/A
|
(47)
-52%
|
(214)
-355%
|
(282)
-32%
|
47
N/A
|
18
-62%
|
125
+594%
|
169
+35%
|
101
-40%
|
65
-36%
|
(67)
N/A
|
(72)
-7%
|
(64)
+11%
|
(59)
+8%
|
30
N/A
|
27
-10%
|
22
-19%
|
14
-36%
|
(20)
N/A
|
158
N/A
|
116
-27%
|
105
-9%
|
129
+23%
|
14
-89%
|
101
+621%
|
119
+18%
|
147
+24%
|
130
-12%
|
82
-37%
|
73
-11%
|
33
-55%
|
37
+12%
|
58
+57%
|
62
+7%
|
62
N/A
|
|
EPS (Diluted) |
2.29
N/A
|
2.34
+2%
|
2.28
-3%
|
2.29
+0%
|
2.33
+2%
|
2.23
-4%
|
-0.21
N/A
|
-0.33
-57%
|
-1.53
-364%
|
-2.17
-42%
|
0.35
N/A
|
0.13
-63%
|
0.95
+631%
|
1.28
+35%
|
0.78
-39%
|
0.49
-37%
|
-0.53
N/A
|
-0.59
-11%
|
-0.52
+12%
|
-0.48
+8%
|
0.24
N/A
|
0.23
-4%
|
0.19
-17%
|
0.12
-37%
|
-0.18
N/A
|
1.42
N/A
|
1.06
-25%
|
0.96
-9%
|
1.16
+21%
|
0.12
-90%
|
0.89
+642%
|
1.05
+18%
|
1.3
+24%
|
1.19
-8%
|
0.79
-34%
|
0.69
-13%
|
0.31
-55%
|
0.35
+13%
|
0.56
+60%
|
0.6
+7%
|
0.61
+2%
|