Successfully Transitioning to the Cloud with 38% Constant Currency Growth in Non-IFRS Cloud Subscriptions and Support Revenue
WALLDORF, Germany, April 17, 2014 /PRNewswire/ --
- Fast Cloud Growth Ahead of Annual Outlook Growth Range: Non-IFRS Cloud Subscriptions and Support Revenue Increased 38% at Constant Currencies (32% at Actual Currencies)
- Strong Cloud Billings Growth: Non-IFRS Calculated Cloud Billings Increased 36% at Constant Currencies; Annual Cloud Revenue Run Rate Approaching €1.1 Billion
- SSRS Revenue Growth Ahead of Annual Outlook Growth Range: Non-IFRS Software and Software-Related Service Revenue Increased 9%at Constant Currencies (4% at Actual Currencies to €3.06 Billion Impacted by Strong Currency Headwinds)
- Broad Adoption of SAP HANA as The Real-Time Business Platform: More Than 3,200 HANA Customers, Approaching 1,000 Customers for Business Suite on HANA, Vibrant Ecosystem with More Than 1,200 Start-Ups Developing on HANA Platform
- Growing Operating Profit and Accelerating Shift to the Cloud: Non-IFRS Operating Profit Increased 7% at Constant Currencies (2% at Actual Currencies to €919 Million Impacted by Strong Currency Headwinds)
- Reiterating Full Year 2014 Outlook
SAP AG (NYSE: SAP) today announced its financial results for the first quarter ended March 31, 2014.
BUSINESS HIGHLIGHTS IN THE FIRST QUARTER 2014
SAP is successfully transitioning to the cloud demonstrated by fast growth in cloud and a solid performance in the core business, which drove revenue growth in the first quarter 2014. Non-IFRS cloud subscriptions and support revenue increased 38% at constant currencies (32% at actual currencies). Non-IFRS software and support revenue increased 7% at constant currencies (2% at actual currencies). Non-IFRS software and software-related service revenue grew 9% at constant currencies (4% at actual currencies).
"We are well on our way to becoming THE cloud company powered by SAP HANA with fast growth in the cloud and broad adoption of HANA as the real-time business platform," said Bill McDermott and Jim Hagemann Snabe, Co-CEOs of SAP. "We offer our entire Business Suite in the cloud and are leading the market with the most comprehensive end-to-end HR cloud solution. And our customers can manage all workers, goods and services through the world's largest business network in the SAP cloud."
"Our 9% constant currency growth in non-IFRS software and software-related service revenue puts us ahead of our annual outlook growth range," said Werner Brandt, CFO of SAP. "We slightly increased our operating margin while accelerating our cloud business. Operating profit was up 7% on a non-IFRS constant currency basis in the quarter driving strong operating cash flow, which increased by 9% to €2.35 billion. This result brought us back to positive net liquidity in a relatively short time frame after sizable acquisitions in the past two years."
SAP's annual cloud revenue run rate is now approaching €1.1 billion[1] or $1.5 billion[2]. Non-IFRS calculated cloud billings[3] increased 36% year-over-year at constant currencies. Non-IFRS deferred cloud subscriptions and support revenue was €454 million as of March 31, 2014, a year-over-year increase of 29% at constant currencies. SAP's cloud applications total subscribers now exceed 36 million, which is the most of any vendor in the industry today.
SAP's customer-facing solutions are defining the next generation of customer engagement. The hybris omni-channel e-commerce platform in combination with SAP Cloud for Sales is seeing triple-digit growth in software and cloud subscriptions and support revenue as companies redefine customer engagement and retention and unlock new cross-sell and upsell opportunities in real-time.
In Cloud for Procurement, SAP continues to scale the world's largest Web-based business trading community with trailing twelve month Ariba network spend volume[4] exceeding $0.5 trillion and around 1.5 million connected companies.
SAP HANA had a strong adoption rate in the first quarter, demonstrating that it is the leading real-time business platform. SAP now has more than 3,200 SAP HANA customers since market launch in June 2011 and close to 1,000 customers for SAP Business Suite powered by SAP HANA, which was launched just one year ago. SAP HANA is also evolving into the leading technology platform: there are more than 1,200 startups from 57 countries building applications on SAP HANA. Of these startups, more than 60 already have commercially available products on the market today.
SAP is also expanding its vibrant partner ecosystem. Accenture will use the Ariba Network to power their procurement business process outsourcing practice. SAP expects this will significantly drive connected companies and transaction volume. Together the companies have also formed the Accenture and SAP Business Solutions Group, which includes dedicated experts from both companies, to jointly develop integrated, industry-specific solutions powered by SAP HANA and delivered via the Cloud.
SAP has also entered into a new strategic partnership with Adobe which combines Adobe Marketing Cloud with the SAP Hybris Commerce Suite and the SAP HANA platform. Adobe and SAP will deliver real-time customer engagement with relevant, contextual experiences across numerous marketing channels and customer touch-points. This will redefine customer engagement and retention in the fast changing and highly competitive consumer world.
First Quarter 2014 Regional Revenue
SAP saw solid regional performance in EMEA, despite uncertainties in CIS due to the Crimea crisis. Non-IFRS software and software-related service revenue increased 8% year-over-year at constant currencies. This was the result of 39% growth in non-IFRS cloud subscription and support revenue at constant currencies and strong software revenue growth in markets such as Africa, Southern Europe and France.
The Americas region had a solid performance in the first quarter with 10% growth in non-IFRS software and software-related service revenue at constant currencies and 37% growth in non-IFRS cloud subscriptions and support revenue at constant currencies. In North America SAP saw a continued fast transition to the cloud and also strong software revenue performance from Canada. The Company continues to see strong demand in Latin America with tremendous growth opportunities across all markets. Highlights in Latin America included triple-digit software revenue growth at constant currencies in Colombia and Venezuela and high double-digit software revenue growth at constant currencies in Argentina.
In the APJ region SAP saw a mixed performance. Non-IFRS Cloud subscriptions and support revenue had a very strong quarter with a 43% growth rate at constant currencies. Non-IFRS software and software-related service revenue grew in the mid-single-digit range at constant currencies. While Japan was below expectations, China was a particular highlight. In China SAP achieved strong double-digit software revenue growth at constant currencies, which demonstrates the success of SAP's long term commitment and growth strategy for China.
FINANCIAL RESULTS IN DETAIL
FINANCIAL HIGHLIGHTS – First Quarter 2014 |
|
| First Quarter 2014(1) |
| IFRS |
|
| Non-IFRS(2) |
|
|
|
€ million, unless otherwise stated | Q1 2014 | Q1 2013 | % change | Q1 2014 | Q1 2013 | % change | % change const. curr. |
|
|
|
|
|
|
|
|
Cloud subscriptions and support | 219 | 137 | 60 | 221 | 167 | 32 | 38 |
Software | 623 | 657 | −5 | 623 | 657 | −5 | 1 |
Support | 2,213 | 2,109 | 5 | 2,214 | 2,113 | 5 | 9 |
Software and support | 2,836 | 2,765 | 3 | 2,838 | 2,770 | 2 | 7 |
Software and software-related service revenue | 3,055 | 2,903 | 5 | 3,058 | 2,937 | 4 | 9 |
Total revenue | 3,698 | 3,601 | 3 | 3,701 | 3,636 | 2 | 6 |
Total operating expenses | −2,975 | −2,955 | 1 | −2,782 | −2,734 | 2 | 6 |
Operating profit | 723 | 646 | 12 | 919 | 901 | 2 | 7 |
Operating margin (%) | 19.5 | 17.9 | 1.6pp | 24.8 | 24.8 | 0.0pp | 0.1pp |
Profit after tax | 534 | 520 | 3 | 667 | 689 | −3 |
|
Basic earnings per share (€) | 0.45 | 0.44 | 3 | 0.56 | 0.58 | −3 |
|
Calculated cloud billings | 227 | 164 | 38 | 228 | 186 | 23 | 36 |
Number of employees (FTE) | 66,750 | 64,598 | 3 | N/A | N/A | N/A | N/A |
|
1) All figures are unaudited. |
|
2) For a detailed description of SAP's non-IFRS measures see Explanation of Non-IFRS Measures online. For a breakdown of the individual adjustments see page F7 in the appendix to this press release. |
IFRS cloud subscriptions and support revenue was €219 million (2013: €137 million), an increase of 60%. Non-IFRS cloud subscriptions and support revenue was €221 million (2013: €167 million), an increase of 32% (38% at constant currencies). IFRS software and support revenue was €2.84 billion (2013: €2.77 billion), an increase of 3%. Non-IFRS software and support revenue was €2.84 billion (2013: €2.77 billion), an increase of 2% (7% at constant currencies). IFRS software and software-related service revenue was €3.06 billion (2013: €2.90 billion), an increase of 5%. Non-IFRS software and software-related service revenue was €3.06 billion (2013: €2.94 billion), an increase of 4% (9% at constant currencies). IFRS total revenue was €3.70 billion (2013: €3.60 billion), an increase of 3%. Non-IFRS total revenue was €3.70 billion (2013: €3.64 billion), an increase of 2% (6% at constant currencies).
IFRS operating profit was €723 million (2013: €646 million), an increase of 12%. This is a higher increase than the 2% growth (7% at constant currencies) in Non-IFRS operating profit (€919 million in 2014, €901 million in 2013) mainly due to a lower impact from acquisitions (deferred revenue write downs and acquisition-related charges) compared to 2013. IFRS operating margin was 19.5% (2013: 17.9%), an increase of 1.6 percentage points. Non-IFRS operating margin was 24.8% (2013: 24.8%), or 24.9% at constant currencies, an increase 0.1 percentage points at constant currencies.
IFRS profit after tax was €534 million (2013: €520 million), an increase of 3%. Non-IFRS profit after tax was €667 million (2013: €689 million), a decrease of 3%. IFRS basic earnings per share was €0.45 (2013: €0.44), an increase of 3%. Non-IFRS basic earnings per share was €0.56 (2013: €0.58), a decrease of 3%. The IFRS and non-IFRS effective tax rates in the first quarter of 2014 were 24.1% (2013: 16.3%) and 25.9% (2013: 21.4%), respectively.
Cash Flow – First Quarter 2014
Operating cash flow was €2.35 billion (2013: €2.16 billion), an increase of 9% year-over-year. Free cash flow was €2.22 billion (2013: €2.05 billion), an increase of 8% year-over-year. Free cash flow was 60% of total revenue (2013: 57%). At March 31, 2014, SAP had a total group liquidity of €5.06 billion (December 31, 2013: €2.84 billion), which includes cash and cash equivalents and short term investments. Net liquidity at March 31, 2014 was €750 million compared to -€1.47 billion at December 31, 2013.
BUSINESS OUTLOOK 2014
The Company reiterates the outlook for the full-year 2014, which remains unchanged from the outlook provided on January 21, 2014:
- The Company expects full year 2014 non-IFRS cloud subscriptions and support revenue to be in a range of €950 – €1,000 million at constant currencies (2013: €757 million). The upper end of this range represents a growth rate of 32% which is similar to the respective 2013 growth rate after adjusting for acquisitions.
- The Company expects full year 2014 non-IFRS software and software-related service revenue to increase by 6% - 8% at constant currencies (2013: €14.03 billion).
- The Company expects full-year 2014 non-IFRS operating profit to be in a range of €5.8 billion – €6.0 billion at constant currencies (2013: €5.51 billion).
While the Company's full-year 2014 business outlook is at constant currency, actual currency reported figures are expected to continue to be negatively impacted by currency exchange rate fluctuations. If exchange rates remain at the March 2014 level for the rest of the year, the Company expects non-IFRS software and software-related service revenue and non-IFRS operating profit growth rates at actual currency to experience a negative currency impact of approximately 6 percentage points and 8 percentage points respectively for the second quarter of 2014 and of approximately 4 percentage points and 5 percentage points respectively for the full year 2014.
The above mentioned indication for the expected currency exchange rate impact on actual currency reported figures replaces the earlier indication disclosed in SAP's Annual Report on Form 20-F filed on March 21st, 2014.
Additional Information
2014 revenue and profit figures include the revenue and profits from hybris. The comparative numbers for 2013 do not include hybris until August 1, 2013.
For a more detailed description of all of SAP's non-IFRS measures and their limitations as well as our constant currency and free cash flow figures see Explanation of Non-IFRS Measures online.
First Quarter 2014 Interim Report
SAP's first quarter 2014 Interim Report was published today and is available for download at www.sap.com/investor.
Webcast
SAP senior management will host a conference call for financial analysts and media on Thursday, April 17th at 2:00 PM (CEST) / 1:00 PM (GMT) / 8:00 AM (EDT) / 5:00 AM (PDT). The conference call will be web cast live on the Company's website at www.sap.com/investor and will be available for replay.
About SAP
As market leader in enterprise application software, SAP (NYSE: SAP) helps companies of all sizes and industries run better. From back office to boardroom, warehouse to storefront, desktop to mobile device – SAP empowers people and organizations to work together more efficiently and use business insight more effectively to stay ahead of the competition. SAP applications and services enable more than 258,000 customers to operate profitably, adapt continuously, and grow sustainably. For more information, visit www.sap.com.
Any statements contained in this document that are not historical facts are forward-looking statements as defined in the U.S. Private Securities Litigation Reform Act of 1995. Words such as "anticipate," "believe," "estimate," "expect," "forecast," "intend," "may," "plan," "project," "predict," "should" and "will" and similar expressions as they relate to SAP are intended to identify such forward-looking statements. SAP undertakes no obligation to publicly update or revise any forward-looking statements. All forward-looking statements are subject to various risks and uncertainties that could cause actual results to differ materially from expectations. The factors that could affect SAP's future financial results are discussed more fully in SAP's filings with the U.S. Securities and Exchange Commission ("SEC"), including SAP's most recent Annual Report on Form 20-F filed with the SEC. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates.
© 2014 SAP AG. All rights reserved.
No part of this publication may be reproduced or transmitted in any form or for any purpose without the express permission of SAP AG. The information contained herein may be changed without prior notice.
Some software products marketed by SAP AG and its distributors contain proprietary software components of other software vendors. National product specifications may vary.
These materials are provided by SAP AG and its affiliated companies ("SAP Group") for informational purposes only, without representation or warranty of any kind, and SAP Group shall not be liable for errors or omissions with respect to the materials. The only warranties for SAP Group products and services are those that are set forth in the express warranty statements accompanying such products and services, if any. Nothing herein should be construed as constituting an additional warranty.
SAP and other SAP products and services mentioned herein as well as their respective logos are trademarks or registered trademarks of SAP AG (or an SAP affiliate company) in Germany and other countries. Please see http://www.sap.com/corporate-en/legal/copyright/index.epx#trademark for additional trademark information and notices.
For customers interested in learning more about SAP products: |
Global Customer Center: | +49 180 534-34-24 |
United States Only: | 1 (800) 872-1SAP (1-800-872-1727) |
|
|
|
For more information, financial community only: |
Stefan Gruber | +49 (6227) 7-44872 | investor@sap.com, CET |
|
|
|
For more information, press only: |
Christoph Liedtke | +49 (6227) 7-50383 | christoph.liedtke@sap.com, CET |
Daniel Reinhardt | +49 (6227) 7-40201 | daniel.reinhardt@sap.com, CET |
Jim Dever | +1 (610) 661-2161 | james.dever@sap.com, ET |
Claudia Cortes | +65 6664-4450 | claudia.cortes@sap.com, SGT (GMT +8) |
|
|
|
Follow SAP Investor Relations on Twitter at @sapinvestor. |
1 The annual revenue run rate is the total of first quarter 2014 non-IFRS cloud subscriptions and support revenue (€221 million) plus Non-IFRS cloud-related professional services and other service revenue (€43 million) multiplied by 4. This definition has changed from the previous year. Please see the interim report for more details.
2 Translated into USD for reader's convenience based on $/€ exchange rate of $1.38/€1.00 at the end of the first quarter 2014.
3 Calculated cloud billings is the total of a period's cloud subscriptions and support revenue and of the respective period's change in the deferred cloud subscriptions and support revenue balance.
4 Network spend volume is the total value of purchase orders transacted on the Ariba Network in the trailing 12 months.
Appendix – Financial Information to Follow
FINANCIAL INFORMATION |
FOR THE FIRST QUARTER 2014 |
(Condensed and Unaudited) |
|
| Page |
|
|
Financial Statements (IFRS, Unaudited) |
|
Consolidated Income Statements | F1 |
Consolidated Statements of Financial Position | F2 |
Consolidated Statements of Cash Flows | F3 |
|
|
Supplementary Financial Information (Unaudited) |
|
Reconciliation from Non-IFRS Numbers to IFRS Numbers | F4-F5 |
Calculated Cloud Billings | F6 |
Explanation of Non-IFRS Adjustments | F7 |
Revenue by Region | F8 |
Financial Statements (IFRS, Unaudited)
Consolidated Income Statements of SAP Group |
|
For the three months ended March 31 |
€ millions, unless otherwise stated |
| 2014 | 2013 | Change in % |
Cloud subscriptions and support |
| 219 | 137 | 60 |
Software |
| 623 | 657 | −5 |
Support |
| 2,213 | 2,109 | 5 |
Software and support |
| 2,836 | 2,765 | 3 |
Software and software-related service revenue |
| 3,055 | 2,903 | 5 |
Professional services and other service revenue |
| 643 | 698 | −8 |
Total revenue |
| 3,698 | 3,601 | 3 |
|
|
|
|
|
Cost of software and software-related services |
| −645 | −604 | 7 |
Cost of professional services and other services |
| −591 | −605 | −2 |
Total cost of revenue |
| −1,236 | −1,210 | 2 |
Gross profit |
| 2,462 | 2,391 | 3 |
Research and development |
| −549 | −557 | −1 |
Sales and marketing |
| −968 | −975 | −1 |
General and administration |
| −205 | −197 | 4 |
Restructuring |
| −15 | −13 | 14 |
TomorrowNow litigation |
| −1 | 0 | <-100 |
Other operating income/expense, net |
| −2 | −3 | −51 |
Total operating expenses |
| −2,975 | −2,955 | 1 |
Operating profit |
| 723 | 646 | 12 |
|
|
|
|
|
Other non-operating income/expense, net |
| −11 | −10 | 6 |
Finance income |
| 22 | 30 | −26 |
Finance costs |
| −31 | −44 | −31 |
Financial income, net |
| −9 | −15 | −41 |
Profit before tax |
| 704 | 621 | 13 |
Income tax expense |
| −170 | −101 | 68 |
Profit after tax |
| 534 | 520 | 3 |
Profit attributable to non-controlling interests |
| 0 | 0 | <-100 |
Profit attributable to owners of parent |
| 534 | 520 | 3 |
|
|
|
|
|
Earnings per share, basic (in €)* |
| 0.45 | 0.44 | 3 |
Earnings per share, diluted (in €)* |
| 0.45 | 0.44 | 3 |
|
* For the three months ended March 31, 2014 and 2013, the weighted average number of shares was 1,194 million (diluted 1,196 million) and 1,193 million (diluted: 1,195 million), respectively (treasury stock excluded). |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F1 |
Consolidated Statements of Financial Position of SAP Group |
|
as at March 31, 2014 and December 31, 2013 |
€ millions |
| 2014 | 2013 |
Cash and cash equivalents |
| 4,513 | 2,748 |
Other financial assets |
| 705 | 251 |
Trade and other receivables |
| 3,867 | 3,865 |
Other non-financial assets |
| 432 | 346 |
Tax assets |
| 147 | 142 |
Total current assets |
| 9,664 | 7,352 |
Goodwill |
| 13,694 | 13,688 |
Intangible assets |
| 2,824 | 2,956 |
Property, plant, and equipment |
| 1,832 | 1,820 |
Other financial assets |
| 653 | 607 |
Trade and other receivables |
| 73 | 98 |
Other non-financial assets |
| 79 | 107 |
Tax assets |
| 181 | 172 |
Deferred tax assets |
| 348 | 294 |
Total non-current assets |
| 19,685 | 19,742 |
Total assets |
| 29,349 | 27,094 |
|
|
as at March 31, 2014 and December 31, 2013 |
€ millions |
| 2014 | 2013 |
Trade and other payables |
| 818 | 850 |
Tax liabilities |
| 235 | 433 |
Financial liabilities |
| 762 | 748 |
Other non-financial liabilities |
| 1,567 | 2,263 |
Provision TomorrowNow litigation |
| 224 | 223 |
Other provisions |
| 265 | 422 |
Provisions |
| 489 | 645 |
Deferred income |
| 4,118 | 1,408 |
Total current liabilities |
| 7,990 | 6,347 |
Trade and other payables |
| 43 | 45 |
Tax liabilities |
| 329 | 318 |
Financial liabilities |
| 3,766 | 3,758 |
Other non-financial liabilities |
| 115 | 112 |
Provisions |
| 320 | 278 |
Deferred tax liabilities |
| 102 | 115 |
Deferred income |
| 67 | 74 |
Total non-current liabilities |
| 4,744 | 4,699 |
Total liabilities |
| 12,734 | 11,046 |
Issued capital |
| 1,229 | 1,229 |
Share premium |
| 566 | 551 |
Retained earnings |
| 16,794 | 16,258 |
Other components of equity |
| −704 | −718 |
Treasury shares |
| −1,276 | −1,280 |
Equity attributable to owners of parent |
| 16,609 | 16,040 |
Non-controlling interests |
| 7 | 8 |
Total equity |
| 16,616 | 16,048 |
Total equity and liabilities |
| 29,349 | 27,094 |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F2 |
Consolidated Statements of Cash Flows of SAP Group |
|
For the three months ended March 31 |
€ millions | 2014 | 2013 |
Profit after tax | 534 | 520 |
Adjustments to reconcile profit after taxes to net cash provided by operating activities: |
|
|
Depreciation and amortization | 235 | 233 |
Income tax expense | 170 | 101 |
Financial income, net | 9 | 15 |
Decrease/increase in sales and bad debt allowances on trade receivables | 15 | 24 |
Other adjustments for non-cash items | 24 | 17 |
Decrease/increase in trade and other receivables | −17 | 97 |
Decrease/increase in other assets | −86 | −81 |
Decrease/increase in trade payables, provisions, and other liabilities | −827 | −881 |
Decrease/increase in deferred income | 2,727 | 2,446 |
Interest paid | −17 | −7 |
Interest received | 12 | 15 |
Income taxes paid, net of refunds | −427 | −337 |
Net cash flows from operating activities | 2,352 | 2,162 |
|
|
|
Business combinations, net of cash and cash equivalents acquired | −3 | −12 |
Purchase of intangible assets and property, plant, and equipment | −130 | −113 |
Proceeds from sales of intangible assets or property, plant, and equipment | 14 | 12 |
Purchase of equity or debt instruments of other entities | −562 | −250 |
Proceeds from sales of equity or debt instruments of other entities | 85 | 143 |
Net cash flows from investing activities | −596 | −220 |
|
|
|
Proceeds from reissuance of treasury shares | 5 | 4 |
Net cash flows from financing activities | 5 | 4 |
|
|
|
Effect of foreign exchange rates on cash and cash equivalents | 4 | 50 |
Net decrease/increase in cash and cash equivalents | 1,765 | 1,996 |
Cash and cash equivalents at the beginning of the period | 2,748 | 2,477 |
Cash and cash equivalents at the end of the period | 4,513 | 4,473 |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F3 |
Supplementary Financial Information (UNAUDITED) |
|
RECONCILIATION FROM NON-IFRS NUMBERS TO IFRS NUMBERS |
The following table presents a reconciliation from our non-IFRS numbers (including our non-IFRS at constant currency numbers) to the respective most comparable IFRS numbers. Note: Our non-IFRS numbers are not prepared under a comprehensive set of accounting rules or principles. |
|
|
| For the three months ended March 31 |
€ millions, unless otherwise stated | 2014 | 2013 | Change in % |
| IFRS | Adj.* | Non- IFRS* | Currency Impact** | Non-IFRS Constant Currency** | IFRS | Adj.* | Non- IFRS* | IFRS | Non- IFRS* | Non-IFRS Constant Currency** |
Revenue Numbers |
|
|
|
|
|
|
|
|
|
|
|
Cloud subscriptions and support | 219 | 1 | 221 | 10 | 231 | 137 | 30 | 167 | 60 | 32 | 38 |
Software | 623 | 0 | 623 | 37 | 660 | 657 | 0 | 657 | −5 | −5 | 1 |
Support | 2,213 | 2 | 2,214 | 83 | 2,297 | 2,109 | 4 | 2,113 | 5 | 5 | 9 |
Software and support | 2,836 | 2 | 2,838 | 120 | 2,958 | 2,765 | 4 | 2,770 | 3 | 2 | 7 |
Software and software-related service revenue | 3,055 | 3 | 3,058 | 130 | 3,189 | 2,903 | 35 | 2,937 | 5 | 4 | 9 |
Professional services and other service revenue | 643 | 0 | 643 | 30 | 673 | 698 | 0 | 698 | −8 | −8 | −4 |
thereof cloud-related | 43 | 0 | 43 | 2 | 45 | 43 | 0 | 43 | 0 | 0 | 5 |
Total revenue | 3,698 | 3 | 3,701 | 161 | 3,862 | 3,601 | 35 | 3,636 | 3 | 2 | 6 |
|
|
|
|
|
|
|
|
|
|
|
|
Cloud subscriptions and support | 219 | 1 | 221 | 10 | 231 | 137 | 30 | 167 | 60 | 32 | 38 |
Cloud-related professional services revenue | 43 | 0 | 43 | 2 | 45 | 43 | 0 | 43 | 0 | 0 | 5 |
Cloud revenue | 262 | 1 | 264 | 12 | 276 | 180 | 30 | 210 | 46 | 25 | 31 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense Numbers |
|
|
|
|
|
|
|
|
|
|
|
Cost of software and software- related services | −645 | 79 | −566 |
|
| −604 | 97 | −507 | 7 | 12 |
|
thereof cloud | −84 | 19 | −65 |
|
| −82 | 36 | −46 | 2 | 41 |
|
Cost of professional services and other services | −591 | 25 | −566 |
|
| −605 | 28 | −578 | −2 | −2 |
|
Total cost of revenue | −1,236 | 105 | −1,132 |
|
| −1,210 | 125 | −1,084 | 2 | 4 |
|
Gross profit | 2,462 | 108 | 2,570 |
|
| 2,391 | 160 | 2,551 | 3 | 1 |
|
Research and development | −549 | 23 | −526 |
|
| −557 | 22 | −535 | −1 | −2 |
|
Sales and marketing | −968 | 34 | −934 |
|
| −975 | 52 | −923 | −1 | 1 |
|
General and administration | −205 | 15 | −189 |
|
| −197 | 9 | −188 | 4 | 1 |
|
Restructuring | −15 | 15 | 0 |
|
| −13 | 13 | 0 | 14 | 0 |
|
TomorrowNow litigation | −1 | 1 | 0 |
|
| 0 | 0 | 0 | <-100 | 0 |
|
Other operating income/expense, net | −2 | 0 | −2 |
|
| −3 | 0 | −3 | −51 | −51 |
|
Total operating expenses | −2,975 | 193 | −2,782 | −118 | −2,900 | −2,955 | 221 | −2,734 | 1 | 2 | 6 |
|
|
|
|
|
|
|
|
|
|
|
|
Profit Numbers |
|
|
|
|
|
|
|
|
|
|
|
Operating profit | 723 | 196 | 919 | 43 | 962 | 646 | 255 | 901 | 12 | 2 | 7 |
Other non-operating income/expense, net | −11 | 0 | −11 |
|
| −10 | 0 | −10 | 6 | 6 |
|
Finance income | 22 | 0 | 22 |
|
| 30 | 0 | 30 | −26 | −26 |
|
Finance costs | −31 | 0 | −31 |
|
| −44 | 0 | −44 | −31 | −31 |
|
Financial income, net | −9 | 0 | −9 |
|
| −15 | 0 | −15 | −41 | −41 |
|
Profit before tax | 704 | 196 | 900 |
|
| 621 | 255 | 877 | 13 | 3 |
|
Income tax expense | −170 | −64 | −233 |
|
| −101 | −86 | −188 | 68 | 24 |
|
Profit after tax | 534 | 133 | 667 |
|
| 520 | 169 | 689 | 3 | −3 |
|
Profit attributable to non-controlling interests | 0 | 0 | 0 |
|
| 0 | 0 | 0 | <-100 | <-100 |
|
Profit attributable to owners of parent | 534 | 133 | 667 |
|
| 520 | 169 | 689 | 3 | −3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Ratios |
|
|
|
|
|
|
|
|
|
|
|
Operating margin (in %) | 19.5 |
| 24.8 |
| 24.9 | 17.9 |
| 24.8 | 1.6pp | 0.0pp | 0.1pp |
Effective tax rate (in %) | 24.1 |
| 25.9 |
|
| 16.3 |
| 21.4 | 7.8pp | 4.5pp |
|
Earnings per share, basic (in €)* | 0.45 |
| 0.56 |
|
| 0.44 |
| 0.58 | 3 | −3 |
|
|
* Adjustments in the revenue line items are for support revenue, cloud subscriptions and support revenue, and other similarly recurring revenues that entities acquired by SAP would have recognized had they remained stand-alone entities but that SAP is not permitted to recognize as revenue under IFRS as a result of business combination accounting rules. Adjustments in the operating expense line items are for acquisition-related charges, share-based compensation expenses, restructuring expenses, and discontinued activities. |
|
** Constant currency revenue and operating income figures are calculated by translating revenue and operating income of the current period using the average exchange rates from the previous year's respective period instead of the current period. Constant currency period-over-period changes are calculated by comparing the current year's non-IFRS constant currency numbers with the non-IFRS number of the previous year's respective period. |
|
For a more detailed description of these adjustments and their limitations as well as our constant currency figures, see our Web site www.sap.com/corporate-en/investors/newsandreports/reporting-framework.epx under "Non-IFRS Measures and Estimates". |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F4-F5 |
CALCULATED CLOUD BILLINGS |
|
The following table presents the calculated cloud billings metric which we define as the total of a period's cloud subscription and support revenue and of the respective period's change in the deferred cloud subscription and support revenue balance. The table also reconciles the non-IFRS calculated cloud billings metric (including our non-IFRS at constant currency metric) to the respective IFRS based calculated cloud billings metric. |
|
| For the three months ended March 31 |
€ millions, unless otherwise stated | 2014 | 2013 |
|
| IFRS | Adj.* | Non- IFRS* | Currency Impact** | Non-IFRS Constant Currency** | IFRS | Adj.* | Non- IFRS* | Currency Impact** | Non-IFRS Constant Currency** |
Cloud subscriptions and support | 219 | 1 | 221 | 10 | 231 | 137 | 30 | 167 | 0 | 167 |
Closing balance deferred cloud subscriptions and support | 451 | 3 | 454 | 18 | 472 | 344 | 33 | 377 | −11 | 366 |
Opening balance deferred cloud subscriptions and support | 443 | 4 | 447 | 18 | 465 | 317 | 40 | 358 | 0 | 358 |
Change in deferred cloud subscriptions and support | 8 | −1 | 7 | 0 | 7 | 27 | −7 | 19 | −11 | 8 |
Calculated cloud billings | 227 | 0 | 228 | 10 | 238 | 164 | 23 | 186 | −11 | 175 |
|
|
|
|
|
|
|
|
|
|
|
Year-over-year changes (2014 vs. 2013, in %) | 38 |
| 23 |
| 36 |
|
|
|
|
|
|
* Adjustments in the revenue and deferred revenue line items are for cloud subscriptions and support revenue, and other similarly recurring revenues that entities acquired by SAP would have recognized had they remained stand-alone entities but that SAP is not permitted to recognize as revenue under IFRS as a result of business combination accounting rules. |
|
* * Constant currency revenue figures are calculated by translating revenue of the current period using the average exchange rates from the previous year's respective period instead of the current period. Constant currency deferred revenue balances are calculated by translating the current period's opening and closing deferred revenue balances as well as the comparative period's closing deferred revenue balance using the opening exchange rates of the comparative period. |
|
For a more detailed description of these adjustments and their limitations as well as our constant currency figures, see our Web site www.sap.com/corporate-en/investors/newsandreports/reporting-framework.epx under "Non-IFRS Measures and Estimates". |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F6 |
EXPLANATION OF NON-IFRS ADJUSTMENTS |
|
€ millions, unless otherwise stated | 1/1 – 3/31/2014 | 1/1 – 3/31/2013 |
|
|
|
Software and software-related service revenue (IFRS) | 3,055 | 2,903 |
Adjustment for deferred revenue write-down | 3 | 35 |
Software and software-related service revenue (Non-IFRS) | 3,058 | 2,937 |
|
|
|
Operating profit (IFRS) | 723 | 646 |
Revenue Adjustments (per above) | 3 | 35 |
Adjustment for discontinued activities | 1 | 0 |
Adjustment for acquisition-related charges | 130 | 137 |
Adjustment for stock-based compensation expenses | 48 | 70 |
Adjustment for restructuring | 15 | 13 |
Operating expense adjustments | 193 | 221 |
Operating profit adjustments | 196 | 255 |
Operating profit (Non-IFRS) | 919 | 901 |
|
|
|
Profit after tax (IFRS) | 534 | 520 |
Revenue adjustments (per above) | 3 | 35 |
Operating profit expense adjustments (per above) | 193 | 221 |
Adjustments pre-tax | 196 | 255 |
Taxes on adjustments | −64 | −86 |
Profit after tax (Non-IFRS) | 667 | 689 |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F7 |
REVENUE BY REGION |
|
The following table presents our IFRS and non-IFRS revenue by region based on customer location. The table also presents a reconciliation from our non-IFRS revenue (including our non-IFRS revenue at constant currency) to the respective most comparable IFRS revenue. |
Note: Our non-IFRS revenues are not prepared under a comprehensive set of accounting rules or principles. |
|
| For the three months ended March 31 |
€ millions | 2014 | 2013 | Change in % |
| IFRS | Adj.* | Non- IFRS* | Currency Impact** | Non-IFRS Constant Currency** | IFRS | Adj.* | Non- IFRS* | IFRS | Non- IFRS* | Non-IFRS Constant Currency** |
Cloud subscriptions and support revenue by region |
|
|
|
|
|
|
|
|
|
|
|
EMEA | 54 | 0 | 54 | 2 | 56 | 40 | 0 | 40 | 35 | 35 | 39 |
Americas | 147 | 1 | 148 | 7 | 155 | 83 | 30 | 113 | 77 | 30 | 37 |
APJ | 19 | 0 | 19 | 1 | 20 | 14 | 0 | 14 | 33 | 33 | 43 |
Cloud subscriptions and support revenue | 219 | 1 | 221 | 10 | 231 | 137 | 30 | 167 | 60 | 32 | 38 |
|
|
|
|
|
|
|
|
|
|
|
|
Software and software-related service revenue by region |
|
|
|
|
|
|
|
|
|
|
|
EMEA | 1,439 | 1 | 1,440 | 24 | 1,463 | 1,351 | 0 | 1,351 | 7 | 7 | 8 |
Americas | 1,180 | 2 | 1,182 | 63 | 1,245 | 1,092 | 35 | 1,127 | 8 | 5 | 10 |
APJ | 436 | 0 | 436 | 44 | 481 | 460 | 0 | 460 | −5 | −5 | 4 |
Software and software-related service revenue | 3,055 | 3 | 3,058 | 130 | 3,189 | 2,903 | 35 | 2,937 | 5 | 4 | 9 |
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue by region |
|
|
|
|
|
|
|
|
|
|
|
Germany | 535 | 0 | 535 | 0 | 535 | 528 | 0 | 528 | 1 | 1 | 1 |
Rest of EMEA | 1,233 | 1 | 1,234 | 30 | 1,264 | 1,150 | 0 | 1,150 | 7 | 7 | 10 |
Total EMEA | 1,768 | 1 | 1,769 | 30 | 1,799 | 1,678 | 0 | 1,678 | 5 | 5 | 7 |
United States | 1,064 | 1 | 1,065 | 44 | 1,109 | 985 | 35 | 1,019 | 8 | 4 | 9 |
Rest of Americas | 356 | 0 | 356 | 33 | 390 | 385 | 0 | 385 | −8 | −7 | 1 |
Total Americas | 1,419 | 2 | 1,421 | 78 | 1,499 | 1,370 | 35 | 1,404 | 4 | 1 | 7 |
Japan | 129 | 0 | 129 | 19 | 149 | 153 | 0 | 153 | −15 | −15 | −3 |
Rest of APJ | 382 | 0 | 382 | 34 | 416 | 401 | 0 | 401 | −5 | −5 | 4 |
Total APJ | 511 | 0 | 511 | 53 | 564 | 553 | 0 | 553 | −8 | −8 | 2 |
Total revenue | 3,698 | 3 | 3,701 | 161 | 3,862 | 3,601 | 35 | 3,636 | 3 | 2 | 6 |
|
* Adjustments in the revenue line items are for support revenue, cloud subscriptions and support revenue, and other similarly recurring revenues that entities acquired by SAP would have recognized had they remained stand-alone entities but that SAP is not permitted to recognize as revenue under IFRS as a result of business combination accounting rules. |
|
** Constant currency revenue figures are calculated by translating revenue of the current period using the average exchange rates from the previous year's respective period instead of the current period. Constant currency period-over-period changes are calculated by comparing the current year's non-IFRS constant currency numbers with the non-IFRS number of the previous year's respective period. |
|
For a more detailed description of these adjustments and their limitations as well as our constant currency figures, see our Web site www.sap.com/corporate-en/investors/newsandreports/reporting-framework.epx under "Non-IFRS Measures and Estimates". |
|
Due to rounding, numbers may not add up precisely. |
|
|
|
F8 |
Logo - http://photos.prnewswire.com/prnh/20110126/AQ34470LOGO
SOURCE SAP AG