0001193125-17-316057.txt : 20171023 0001193125-17-316057.hdr.sgml : 20171023 20171023075508 ACCESSION NUMBER: 0001193125-17-316057 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20171023 FILED AS OF DATE: 20171023 DATE AS OF CHANGE: 20171023 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SAP SE CENTRAL INDEX KEY: 0001000184 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 000000000 STATE OF INCORPORATION: 2M FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14251 FILM NUMBER: 171148261 BUSINESS ADDRESS: STREET 1: DIETMAR-HOPP-ALLEE 16 CITY: WALLDORF STATE: 2M ZIP: 69190 BUSINESS PHONE: 0114962277 MAIL ADDRESS: STREET 1: DIETMAR-HOPP-ALLEE 16 CITY: WALLDORF STATE: 2M ZIP: 69190 FORMER COMPANY: FORMER CONFORMED NAME: SAP AG DATE OF NAME CHANGE: 20091023 FORMER COMPANY: FORMER CONFORMED NAME: SAP AKTIENGESELLSCHAFT SYSTEMS APPLICATIONS PRODUCTS IN DATA DATE OF NAME CHANGE: 19960807 6-K 1 d336810d6k.htm FORM 6-K Form 6-K
Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

October 23, 2017

Commission file number:

1-14251

SAP SE

(Exact name of registrant as specified in its charter)

SAP EUROPEAN COMPANY

(Translation of registrant’s name into English)

Dietmar-Hopp-Allee 16

69190 Walldorf

Federal Republic of Germany

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or
Form 40-F.

 

  Form 20-F        [X]   Form 40-F        [  ]  

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

  Yes                    [  ]   No                    [X]  

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-            .


Table of Contents

TABLE OF CONTENTS

 

EXHIBITS

     3  

SIGNATURES

     4  

EXHIBIT INDEX

     5  

Exhibit 99.1

  


Table of Contents

SAP SE

FORM 6-K

On October 20, 2017, SAP SE, (“SAP”), filed a quarterly statement (the “Quarterly Statement”) with Deutsche Boerse AG announcing its financial results for the third quarter ended September 30, 2017. The Quarterly Statement is attached as Exhibit 99.1 hereto and incorporated by reference herein.

This Quarterly Statement discloses certain non-IFRS measures. These measures are not prepared in accordance with IFRS and are therefore considered non-IFRS financial measures. The non-IFRS financial measures that we report should be considered in addition to, and not as substitutes for or superior to, revenue, operating income, cash flows, or other measures of financial performance prepared in accordance with IFRS.

Please refer to Explanations of Non-IFRS Measures online (http://global.sap.com/corporate-en/investors/pdf/sap-non-ifrs-measures.pdf) for further information regarding the non-IFRS measures.

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 (the “SEC”), including SAP’s most recent Annual Report on Form 20-F for 2016 filed with the SEC. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates.

 

2


Table of Contents

EXHIBITS

 

Exhibit No.

  

Exhibit

99.1

   Quarterly Statement dated October 20, 2017

 

3


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

SAP SE  
(Registrant)  
By:      /s/ Christoph Huetten                  
  Name:   Dr. Christoph Huetten  
  Title:   Chief Accounting Officer  
By:     /s/ Christopher Sessar                  
  Name:   Dr. Christopher Sessar  
  Title:  

Head of Corporate External

Reporting

Date: October 23, 2017

 

4


Table of Contents

EXHIBIT INDEX

 

 

 

Exhibit No.

  

Exhibit

99.1

   Quarterly Statement dated October 20, 2017

 

5

EX-99.1 2 d336810dex991.htm EXHIBIT 99.1 Exhibit 99.1

Exhibit 99.1

 

SAP Q3 2017 Quarterly Statement    LOGO

SAP Raises Outlook Backed by Outstanding S/4HANA Momentum

 

    Digital core business soars with over 6,900 S/4HANA customers – around 70% growth year over year

 

    Continued strong business performance despite significant currency headwinds

 

    Software revenue stable (IFRS) and up 3% (Non-IFRS at constant currencies)

 

    Cloud subscriptions and support revenue up 22% (IFRS) and up 27% (Non-IFRS at constant currencies)

 

    EPS up 35% (IFRS) and up 10% (Non-IFRS)

 

    On track to execute €500 million share buy back by year end, €288 million bought back in Q3

 

 

LOGO

LOGO

 

 

 

 

Cloud Subscriptions &

    Share of     Total Revenue

 

Support Revenue

    Predictable Revenue        

 

in € millions

   

 

in percent

 

   

in € millions

 

IFRS   Non-IFRS     Q3 2017     IFRS   Non-IFRS

 

937

  938     65%     5,590   5,590

 

+22%

 

+22% (+27% cc)

   

+1 p.p.

   

+4%

 

+4% (+8% cc)

                              

 

 

“SAP has evolved from the world’s system of record to the platform for the digital revolution. Led by S/4HANA, we are delivering intelligent business applications built on the most data rich architecture ever created. We see growth in every corner of the business, which is why we are again raising our guidance for the full year.”

 

Bill McDermott, CEO

 

     

 

“I am very pleased that we continue to have excellent software revenue and that non-IFRS earnings per share are up again double-digit. We now expect a strong non-IFRS earnings per share performance for the entire year. Our performance, portfolio and pipeline make me truly confident that we will deliver on our mid-term ambitions.”

 

Luka Mucic, CFO

 

 

 

SAP Q3 2017 Quarterly Statement

     1  


Walldorf, Germany – October 19, 2017

SAP SE (NYSE: SAP) today announced its financial results for the third quarter 2017 ended September 30, 2017.

 

Business Highlights

Financial Highlights

Third Quarter 2017

SAP’s fast revenue growth in the cloud continued in the third quarter. New cloud bookings1 grew by 14% (19% at constant currencies) in the third quarter and reached €302 million. IFRS cloud subscriptions and support revenue grew 22% year over year to €937 million and non-IFRS cloud subscriptions and support revenue grew 22% year over year (27% at constant currencies) to €938 million. IFRS and non-IFRS software revenue was €1.03 billion, stable year over year (up 3% at constant currencies). New cloud and software license order entry2 grew by 15% year over year in the third quarter. IFRS and non-IFRS cloud and software revenue was €4.66 billion, an increase of 5% (8% at constant currencies). SAP’s “predictable revenue”, i.e. the total of cloud subscriptions & support revenue and software support revenue, was 65% of total revenue, up 1 percentage point year over year.

IFRS operating profit was up 19% to €1.3 billion. Non-IFRS operating profit was stable at €1.64 billion (up 4% at constant currencies). IFRS earnings per share increased 35% to €0.82. Non-IFRS earnings per share increased 10% to €1.01.

Operating cash flow for the first nine months was €4.13 billion, an increase of 14% year over year. Free cash flow increased 7% year over year to €3.16 billion. At quarter end, net debt was €1.71 billion, an improvement of €2 billion year over year. SAP’s strong growth and cash generation provide significant flexibility around capital allocation aimed at driving shareholder value. Consistent with the Company’s announcement in the second quarter, SAP is on track to buy back €500 million in shares. As of the end of the third quarter, the company has bought back €288 million.

SAP S/4HANA

With S/4HANA customers can massively simplify their IT landscape, run live and reinvent their business model for the digital economy across both cloud and on-premise deployments. S/4HANA adoption grew to more than 6,900 customers, up around 70% year over year. In the third quarter, approximately 600 additional customers signed up of which more than 40% were net new. S/4HANA continues to be adopted by the most forward thinking global companies, including Shell and China International Marine Containers.

SAP Leonardo

SAP Leonardo brings together deep process and industry expertise, advanced design thinking methodology and cutting edge software capabilities such as IoT, Big Data, Machine Learning, Analytics, and Blockchain. SAP Leonardo is about orchestrating these disruptive capabilities to create completely new ways of working and new business models. Hanon Systems (Korea) and Citco Technology Management (USA) among many others adopted SAP Leonardo solutions in the third quarter to redefine their businesses and become intelligent enterprises.

 

 

1 New cloud bookings is the total of all orders received in a given period the revenue from which is expected to be classified as cloud subscription and support revenue and that result from purchases by new customers and from incremental purchases by existing customers. Consequently, orders to renew existing contracts are not included in this metric. The order amount must be committed. Consequently, due to their pay-per-use nature, business network transaction fees which do not include a committed minimum consumption are not reflected in the bookings metric (e.g. SAP Ariba and SAP Fieldglass transaction-based fees). Amounts included in the measures are generally annualized (annualized contract value ACV).

2 New cloud and software license order entry is the total of new cloud order entry and software license order entry. The new cloud order entry metric is identical to the new cloud bookings metric defined above except that it considers the total contract value (TCV) of the orders where the new cloud bookings metric considers the orders’ annualized contract value (ACV). Software license order entry is the total of all orders received in a given period, the revenue from which is expected to be classified as software license revenue. The support services commonly sold with the software licenses are not included in the software license order entry metric.

 

SAP Q3 2017 Quarterly Statement

     2  


Human Capital Management

With SuccessFactors and Fieldglass, SAP delivers total workforce management across both permanent and contingent labor, localized for 84 countries and 42 languages. SuccessFactors Employee Central, which is the core of our HCM offering, had more than 2,000 customers at the end of the third quarter. SAP SuccessFactors was named a leader in Forrester Research Inc.’s “The Forrester Wave™: SaaS Human Resource Management Systems, Q3 2017.” La Liga (Spanish Football League) and Bancolombia, the largest commercial bank in Colombia, selected SAP’s workforce management solutions in the third quarter to deliver unified, high-quality employee experiences.

Customer Engagement and Commerce

SAP’s next generation customer engagement solutions enable businesses to manage their front office across the entire spectrum from marketing to sales to services – seamlessly and in real-time. Businesses get a single view of their customer – be it social, retail or e-commerce. SAP’s Customer Engagement and Commerce (CEC) solutions serve both B2C and B2B across a wide range of industries, including retail, telco, financial services, manufacturing and the public sector. SAP’s CEC solutions once again achieved double-digit growth in new cloud bookings and software revenue. In September, SAP announced that it would acquire Gigya. This will further enhance SAP’s CEC solutions by allowing companies to better manage customers’ profile, preference, opt-in and consent settings, with customers maintaining control of their data at all times.

Business Networks

Each of SAP’s business network solutions provides a rich, open, global platform that connects a large ecosystem of customers, suppliers, partners and developers delivering ever expanding content and innovation. On the Ariba Network, approximately 3 million companies in over 180 countries collaborate and trade around $1 trillion in goods and services annually. Concur helps close to 50 million end users effortlessly process travel and expenses. With SAP Fieldglass customers manage over 3.9 million contingent workers in more than 180 countries. Total revenue in the SAP Business Network segment was up 19% in the third quarter to €578 million at constant currencies.

Regional Revenue Performance in the Third Quarter 2017

SAP had a strong performance in the EMEA region with cloud and software revenue increasing 8% (IFRS) and 9% (non-IFRS constant currencies). Cloud subscriptions and support revenue grew by 42% (IFRS) and 46% (non-IFRS at constant currencies) with an especially strong quarter in Germany and Spain. In addition, SAP had strong double-digit software revenue growth in Germany, Russia and the Middle East & North Africa (MENA) region.

The Company had solid growth in the Americas region, despite the natural disasters that plagued both the United States and Mexico. Cloud and software revenue grew by 2% (IFRS) and 7% (non-IFRS constant currencies). Cloud subscriptions and support revenue increased by 13% (IFRS) and 19% (non-IFRS at constant currencies). In Cloud subscriptions and support revenue Brazil was a highlight, while the United States had a strong quarter in software revenue.

In the APJ region, SAP had a strong performance in both cloud and software revenue and cloud subscriptions and support revenue. Cloud and software revenue was up 2% (IFRS) and 9% (non-IFRS constant currencies). Cloud subscriptions and support revenue grew by 30% (IFRS) and 37% (non-IFRS at constant currencies). Japan and Australia were very strong in cloud subscriptions and support revenue. For software revenue, Australia had triple digit growth and China had strong double-digit growth.

 

SAP Q3 2017 Quarterly Statement

     3  


Financial Results at a Glance

 

 

Third Quarter 20171)

 
     

 

IFRS

    

 

Non-IFRS2)

 

 

  € million, unless otherwise stated

  

 

Q3 2017

    

 

Q3 2016

    

 

D in %

    

 

Q3 2017

    

 

Q3 2016

    

 

D in %

    

 

D in %
const.
curr.

 

 

New Cloud Bookings3)

     N/A        N/A        N/A        302        265        14        19  

 

Cloud subscriptions and support

     937        769        22        938        769        22        27  

 

Software licenses and support

     3,720        3,686        1        3,720        3,687        1        4  

 

Cloud and software

     4,657        4,455        5        4,658        4,456        5        8  

 

Total revenue

     5,590        5,375        4        5,590        5,375        4        8  

 

Share of predictable revenue (in %)

     65        64        1pp        65        64        1pp           

 

Operating profit

     1,314        1,103        19        1,637        1,638        0        4  

 

Profit after tax

     993        725        37        1,214        1,089        11           

 

Basic earnings per share (€)

     0.82        0.61        35        1.01        0.91        10           

 

Number of employees (FTE, September 30)

     87,874        82,426        7        N/A        N/A        N/A        N/A  

 

 

Nine months ended September 20171)

 
     

 

IFRS

    

 

Non-IFRS2)

 

 

  € million, unless otherwise stated

  

 

Q1–Q3

2017

    

 

Q1–Q3

2016

    

 

D in %

    

 

Q1–Q3

2017

    

 

Q1–Q3

2016

    

 

D in %

    

 

D in %
const.
curr.

 

 

New Cloud Bookings3)

     N/A        N/A        N/A        857        664        29        30  

 

Cloud subscriptions and support

     2,775        2,166        28        2,775        2,168        28        28  

 

Software licenses and support

     10,968        10,497        4        10,968        10,500        4        4  

 

Cloud and software

     13,742        12,663        9        13,743        12,668        8        8  

 

Total revenue

     16,656        15,339        9        16,657        15,343        9        8  

 

Share of predictable revenue (in %)

     66        65        1pp        66        65        1pp           

 

Operating profit

     2,913        3,184        –9        4,405        4,258        3        3  

 

Profit after tax

     2,189        2,108        4        3,220        2,832        14           

 

Basic earnings per share (€)

     1.81        1.77        3        2.67        2.37        13           

 

Number of employees (FTE, September 30)

     87,874        82,426        7        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 table “Non-IFRS Adjustments by Functional Areas” in this Quarterly Statement.

3) As this is an order entry metric, there is no IFRS equivalent.

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     4  


Business Outlook 2017

The Company is raising its outlook for the full year 2017:

 

   

Based on the strong momentum in SAP’s cloud business, the Company continues to expect full year 2017 non-IFRS cloud subscriptions and support revenue to be in a range of €3.8 billion to €4.0 billion at constant currencies (2016: €2.99 billion).

   

Due to increasing adoption of S/4HANA and our Digital Business Platform the Company now expects full year 2017 non-IFRS cloud & software revenue to increase by 7.0% to 8.5% at constant currencies (2016: €18.43 billion). The lower end of the range was previously 6.5%.

   

The Company now expects full year 2017 non-IFRS total revenue in a range of €23.4 billion to €23.8 billion at constant currencies (2016: €22.07 billion). The previous range was €23.3 billion to €23.7 billion at constant currencies.

   

The Company now expects full-year 2017 non-IFRS operating profit to be in a range of €6.85 billion to €7.0 billion at constant currencies (2016: €6.63 billion). The lower end of the range was previously €6.8 billion.

While the Company’s full-year 2017 business outlook is at constant currencies, actual currency reported figures are expected to continue to be impacted by exchange rate fluctuations. If exchange rates remain at the September 2017 average level for the rest of the year, we expect non-IFRS cloud and software revenue and non-IFRS operating profit growth rates to experience a currency headwind in a range of -5 to -8pp in Q4 2017 (-1 to -3pp for the full year 2017).

The Company now expects its full-year 2017 effective tax rates (IFRS and non-IFRS) to be below the previous outlook. The previous outlook for the effective tax rate (IFRS) was 26.0% to 27.0% (2016: 25.3%) and for the effective tax rate (non-IFRS) 27.0% to 28.0% (2016: 26.8%). The decrease in comparison to the previous outlook mainly results from a one-time tax benefit relating to an intra-group transfer of intellectual property rights expected to be executed in the fourth quarter. As soon as the impact can be determined the Company will update the effective tax rate outlook.

 

SAP Q3 2017 Quarterly Statement

     5  


Additional Information

Extension of the SAP Executive Board

The Supervisory Board of SAP SE has named Christian Klein (Chief Operating Officer) to the SAP Executive Board heading the new board area Global Business Operations effective January 1, 2018.

Additionally, the Supervisory Board of SAP SE has extended Michael Kleinemeier’s Executive Board contract until December 31, 2019.

Acquisition of Gigya, Inc.

On September 24, 2017, SAP announced that it has entered into an agreement to acquire US-based Gigya, Inc., a market leader for customer identity and access management. The transaction is expected to close in the final quarter of 2017, subject to regulatory approval.

General Remarks about this Quarterly Statement and the SAP Integrated Report

Since Q1 2016, we issue a quarterly statement for each of the four fiscal quarters. Additionally, we issue a half year report and a full year integrated report. SAP’s 2016 Integrated Report and Annual Report to Shareholders, and 2016 Annual Report on Form 20-F were published on February 28, 2017, and are available for download at www.sapintegratedreport.com.

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.

Webcast

SAP senior management will host a financial analyst conference call today at 2:00 PM (CET) / 1:00 PM (GMT) / 8:00 AM (Eastern) / 5:00 AM (Pacific). The call will be webcast live on the Company’s website at www.sap.com/investor and will be available for replay. Supplementary financial information pertaining to the third quarter results can be found at www.sap.com/investor.

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 365,000 business and public sector customers to operate profitably, adapt continuously, and grow sustainably. For more information, visit www.sap.com.

 

For more information, financial community only:

  Stefan Gruber    +49 (6227) 7-44872        investor@sap.com, CET
  Follow SAP Investor Relations on Twitter at @sapinvestor.   

For more information, press only:

  
  Nicola Leske    +49 (6227) 7-50852        nicola.leske@sap.com, CET
  Daniel Reinhardt    +49 (6227) 7-40201        daniel.reinhardt@sap.com, CET
  Rajiv Sekhri    +49 (6227) 7-74871        rajiv.sekhri@sap.com, CET

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)

Note to editors:

To preview and download broadcast-standard stock footage and press photos digitally, please visit www.sap.com/photos. On this platform, you can find high resolution material for your media channels. To view video stories on diverse topics, visit www.sap-tv.com. From this site, you can embed videos into your own Web pages, share video via e-mail links and subscribe to RSS feeds from SAP TV.

 

SAP Q3 2017 Quarterly Statement

     6  


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.

© 2017 SAP SE. 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 SE. The information contained herein may be changed without prior notice.

Some software products marketed by SAP SE and its distributors contain proprietary software components of other software vendors. National product specifications may vary.

These materials are provided by SAP SE 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 SE (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.

 

SAP Q3 2017 Quarterly Statement

     7  


Financial and Non-Financial Key Facts (IFRS and Non-IFRS)

 

  € millions, unless otherwise stated   

 

Q1

2016

 

    

 

Q2

2016

 

    

 

Q3

2016

 

    

 

Q4

2016

 

    

 

TY

2016

 

    

 

Q1

2017

 

    

 

Q2

2017

 

    

 

Q3

2017

 

 

 

Revenues

 

 

                       

 

Cloud subscriptions and support (IFRS)

  

 

 

 

 

677

 

 

 

 

  

 

 

 

 

720

 

 

 

 

  

 

 

 

 

769

 

 

 

 

  

 

 

 

 

827

 

 

 

 

  

 

 

 

 

2,993

 

 

 

 

  

 

 

 

 

905

 

 

 

 

  

 

 

 

 

932

 

 

 

 

  

 

 

 

 

937

 

 

 

 

Cloud subscriptions and support (non-IFRS)

     678        721        769        827        2,995        906        932        938  

% change – yoy

     33        30        28        31        30        34        29        22  

% change constant currency – yoy

 

    

 

33

 

 

 

    

 

33

 

 

 

    

 

29

 

 

 

    

 

29

 

 

 

    

 

31

 

 

 

    

 

30

 

 

 

    

 

27

 

 

 

    

 

27

 

 

 

 

Software licenses (IFRS)

 

  

 

 

 

 

609

 

 

 

 

  

 

 

 

 

1,040

 

 

 

 

  

 

 

 

 

1,034

 

 

 

 

  

 

 

 

 

2,177

 

 

 

 

  

 

 

 

 

4,860

 

 

 

 

  

 

 

 

 

691

 

 

 

 

  

 

 

 

 

1,090

 

 

 

 

  

 

 

 

 

1,033

 

 

 

 

Software licenses (non-IFRS)

     609        1,042        1,034        2,177        4,862        691        1,090        1,033  

% change – yoy

     –13        6        2        1        1        13        5        0  

% change constant currency – yoy

 

    

 

–10

 

 

 

    

 

10

 

 

 

    

 

2

 

 

 

    

 

0

 

 

 

    

 

1

 

 

 

    

 

10

 

 

 

    

 

4

 

 

 

    

 

3

 

 

 

 

Software support (IFRS)

 

  

 

 

 

 

          2,564

 

 

 

 

  

 

 

 

 

          2,598

 

 

 

 

  

 

 

 

 

          2,653

 

 

 

 

  

 

 

 

 

          2,756

 

 

 

 

  

 

 

 

 

          10,571

 

 

 

 

  

 

 

 

 

          2,731

 

 

 

 

  

 

 

 

 

          2,736

 

 

 

 

  

 

 

 

 

          2,687

 

 

 

 

Software support (non-IFRS)

     2,564        2,598        2,653        2,756        10,572        2,731        2,736        2,687  

% change – yoy

     5        3        6        6        5        7        5        1  

% change constant currency – yoy

 

     5        6        6        5        6        3        4        4  

 

Software licenses and support (IFRS)

 

  

 

 

 

3,172

 

 

  

 

 

 

3,639

 

 

  

 

 

 

3,686

 

 

  

 

 

 

4,933

 

 

  

 

 

 

15,431

 

 

  

 

 

 

3,422

 

 

  

 

 

 

3,826

 

 

  

 

 

 

3,720

 

 

Software licenses and support (non-IFRS)

     3,173        3,640        3,687        4,934        15,434        3,422        3,826        3,720  

% change – yoy

     1        4        5        4        3        8        5        1  

% change constant currency – yoy

 

     2        7        5        3        4        5        4        4  

 

Cloud and software (IFRS)

 

  

 

 

 

 

3,850

 

 

 

 

  

 

 

 

 

4,359

 

 

 

 

  

 

 

 

 

4,455

 

 

 

 

  

 

 

 

 

5,760

 

 

 

 

  

 

 

 

 

18,424

 

 

 

 

  

 

 

 

 

4,328

 

 

 

 

  

 

 

 

 

4,757

 

 

 

 

  

 

 

 

 

4,657

 

 

 

 

Cloud and software (non-IFRS)

     3,851        4,361        4,456        5,761        18,428        4,328        4,758        4,658  

% change – yoy

     5        7        8        7        7        12        9        5  

% change constant currency – yoy

 

     6        11        9        6        8        9        8        8  

 

Total revenue (IFRS)

 

  

 

 

 

 

4,727

 

 

 

 

  

 

 

 

 

5,237

 

 

 

 

  

 

 

 

 

5,375

 

 

 

 

  

 

 

 

 

6,724

 

 

 

 

  

 

 

 

 

22,062

 

 

 

 

  

 

 

 

 

5,285

 

 

 

 

  

 

 

 

 

5,782

 

 

 

 

  

 

 

 

 

5,590

 

 

 

 

Total revenue (non-IFRS)

     4,728        5,239        5,375        6,724        22,067        5,285        5,782        5,590  

% change – yoy

     5        5        8        6        6        12        10        4  

% change constant currency – yoy

 

     6        9        8        5        7        8        9        8  

 

Share of predictable revenue (IFRS, in %)

 

  

 

 

 

 

69

 

 

 

 

  

 

 

 

 

63

 

 

 

 

  

 

 

 

 

64

 

 

 

 

  

 

 

 

 

53

 

 

 

 

  

 

 

 

 

61

 

 

 

 

  

 

 

 

 

69

 

 

 

 

  

 

 

 

 

63

 

 

 

 

  

 

 

 

 

65

 

 

 

 

 

Share of predictable revenue (non-IFRS, in %)

 

  

 

 

 

 

69

 

 

 

 

  

 

 

 

 

63

 

 

 

 

  

 

 

 

 

64

 

 

 

 

  

 

 

 

 

53

 

 

 

 

  

 

 

 

 

61

 

 

 

 

  

 

 

 

 

69

 

 

 

 

  

 

 

 

 

63

 

 

 

 

  

 

 

 

 

65

 

 

 

 

                 

    

                                                                       

 

Profits

 

                       

 

Operating profit (IFRS)

 

  

 

 

 

 

813

 

 

 

 

  

 

 

 

 

1,269

 

 

 

 

  

 

 

 

 

1,103

 

 

 

 

  

 

 

 

 

1,950

 

 

 

 

  

 

 

 

 

5,135

 

 

 

 

  

 

 

 

 

673

 

 

 

 

  

 

 

 

 

926

 

 

 

 

  

 

 

 

 

1,314

 

 

 

 

Operating profit (non-IFRS)

     1,104        1,516        1,638        2,375        6,633        1,198        1,570        1,637  

% change

     5        9        1        4        4        8        4        0  

% change constant currency

 

     4        11        1        2        4        2        3        4  

 

Profit after tax (IFRS)

 

  

 

 

 

 

570

 

 

 

 

  

 

 

 

 

813

 

 

 

 

  

 

 

 

 

725

 

 

 

 

  

 

 

 

 

1,526

 

 

 

 

  

 

 

 

 

3,634

 

 

 

 

  

 

 

 

 

530

 

 

 

 

  

 

 

 

 

666

 

 

 

 

  

 

 

 

 

993

 

 

 

 

 

Profit after tax (non-IFRS)

 

  

 

 

 

763

 

 

  

 

 

 

979

 

 

  

 

 

 

1,089

 

 

  

 

 

 

1,826

 

 

  

 

 

 

4,658

 

 

  

 

 

 

887

 

 

  

 

 

 

1,120

 

 

  

 

 

 

1,214

 

 

% change

 

  

 

 

 

9

 

 

  

 

 

 

2

 

 

  

 

 

 

–7

 

 

  

 

 

 

9

 

 

  

 

 

 

3

 

 

  

 

 

 

16

 

 

  

 

 

 

14

 

 

  

 

 

 

11

 

 

                 

    

                       

 

Margins

 

                                                                       

 

Cloud subscriptions and support gross margin (IFRS, in %)

 

     57.0        56.6        56.3        54.8        56.1        57.7        56.0        54.8  

 

Cloud subscriptions and support gross margin (non-IFRS, in %)

 

     65.9        64.8        64.5        62.7        64.4        64.6        62.4        60.8  

 

Software license and support gross margin (IFRS, in %)

 

     84.2        86.1        85.4        87.1        85.9        83.3        85.3        86.2  

 

Software license and support gross margin (non-IFRS, in %)

 

     85.9        87.4        87.4        88.4        87.4        85.1        86.6        87.3  

 

Cloud and software gross margin (IFRS, in %)

 

     79.4        81.2        80.4        82.4        81.0        77.9        79.6        79.9  

 

Cloud and software gross margin (non-IFRS, in %)

 

     82.3        83.6        83.4        84.7        83.7        80.8        81.8        82.0  

 

Gross margin (IFRS, in %)

 

     66.9        70.4        69.3        73.0        70.2        66.7        69.0        70.1  

 

Gross margin (non-IFRS, in %)

 

     69.6        72.6        72.7        75.5        72.9        69.9        71.5        72.5  

 

Operating margin (IFRS, in %)

 

     17.2        24.2        20.5        29.0        23.3        12.7        16.0        23.5  

 

Operating margin (non-IFRS, in %)

 

     23.4        28.9        30.5        35.3        30.1        22.7        27.2        29.3  

 

AT&S segment – Cloud subscriptions and support gross margin (in %)

 

     54        52        51        49        52        52        49        47  

 

AT&S segment – Gross margin (in %)

 

     70        73        74        77        74        70        72        73  

 

AT&S segment – Segment margin (in %)

 

     34        39        40        45        40        32        37        39  

 

SAP Q3 2017 Quarterly Statement

     8  


  € millions, unless otherwise stated   

 

Q1

2016

    

 

Q2

2016

    

 

Q3

2016

    

 

Q4

2016

    

 

TY

2016

    

 

Q1

2017

    

 

Q2

2017

    

 

Q3

2017

 

 

SAP BN segment – Cloud subscriptions and support gross margin (in %)

 

  

 

 

 

75

 

 

  

 

 

 

76

 

 

  

 

 

 

77

 

 

  

 

 

 

75

 

 

  

 

 

 

76

 

 

  

 

 

 

77

 

 

  

 

 

 

77

 

 

  

 

 

 

76

 

 

 

SAP BN segment – Gross margin (in %)

 

  

 

 

 

67

 

 

  

 

 

 

68

 

 

  

 

 

 

68

 

 

  

 

 

 

66

 

 

  

 

 

 

67

 

 

  

 

 

 

68

 

 

  

 

 

 

68

 

 

  

 

 

 

68

 

 

 

SAP BN segment – Segment margin (in %)

 

  

 

 

 

17

 

 

  

 

 

 

18

 

 

  

 

 

 

20

 

 

  

 

 

 

16

 

 

  

 

 

 

18

 

 

  

 

 

 

16

 

 

  

 

 

 

17

 

 

  

 

 

 

17

 

 

 

    

 

                                                                       

 

Key Profit Ratios

 

                                                                       

 

Effective tax rate (IFRS, in %)

 

  

 

 

 

23.3

 

 

  

 

 

 

28.9

 

 

  

 

 

 

28.4

 

 

  

 

 

 

22.3

 

 

  

 

 

 

25.3

 

 

  

 

 

 

20.6

 

 

  

 

 

 

26.6

 

 

  

 

 

 

28.6

 

 

 

Effective tax rate (non-IFRS, in %)

 

  

 

 

 

26.2

 

 

  

 

 

 

29.6

 

 

  

 

 

 

29.7

 

 

  

 

 

 

23.5

 

 

  

 

 

 

26.8

 

 

  

 

 

 

25.7

 

 

  

 

 

 

27.8

 

 

  

 

 

 

29.2

 

 

                                                                         

 

Earnings per share, basic (IFRS, in €)

 

  

 

 

 

0.48

 

 

  

 

 

 

0.68

 

 

  

 

 

 

0.61

 

 

  

 

 

 

1.27

 

 

  

 

 

 

3.04

 

 

  

 

 

 

0.43

 

 

  

 

 

 

0.56

 

 

  

 

 

 

0.82

 

 

 

Earnings per share, basic (non-IFRS, in €)

 

  

 

 

 

0.64

 

 

  

 

 

 

0.82

 

 

  

 

 

 

0.91

 

 

  

 

 

 

1.53

 

 

  

 

 

 

3.90

 

 

  

 

 

 

0.73

 

 

  

 

 

 

0.94

 

 

  

 

 

 

1.01

 

 

 

Order Entry

 

                                                                       

 

New Cloud Bookings

 

  

 

 

 

145

 

 

  

 

 

 

255

 

 

  

 

 

 

265

 

 

  

 

 

 

483

 

 

  

 

 

 

1,147

 

 

  

 

 

 

215

 

 

  

 

 

 

340

 

 

  

 

 

 

302

 

 

 

Deferred income (current)1)

 

  

 

 

 

5,265

 

 

  

 

 

 

4,470

 

 

  

 

 

 

3,373

 

 

  

 

 

 

2,383

 

 

  

 

 

 

2,383

 

 

  

 

 

 

6,215

 

 

  

 

 

 

4,898

 

 

  

 

 

 

3,531

 

 

 

Orders – Number of on-premise software deals (in transactions)

 

  

 

 

 

12,884

 

 

  

 

 

 

14,468

 

 

  

 

 

 

13,048

 

 

  

 

 

 

16,891

 

 

  

 

 

 

57,291

 

 

  

 

 

 

13,115

 

 

  

 

 

 

14,361

 

 

  

 

 

 

13,889

 

 

 

Share of orders greater than € 5 million based on total software order entry volume (in %)

 

  

 

 

 

17

 

 

  

 

 

 

29

 

 

  

 

 

 

26

 

 

  

 

 

 

34

 

 

  

 

 

 

29

 

 

  

 

 

 

27

 

 

  

 

 

 

31

 

 

  

 

 

 

29

 

 

 

Share of orders smaller than € 1 million based on total software order entry volume (in %)

 

  

 

 

 

 

48

 

 

 

 

  

 

 

 

 

38

 

 

 

 

  

 

 

 

 

40

 

 

 

 

  

 

 

 

 

35

 

 

 

 

  

 

 

 

 

38

 

 

 

 

  

 

 

 

 

46

 

 

 

 

  

 

 

 

 

40

 

 

 

 

  

 

 

 

 

41

 

 

 

 

 

    

 

                                                                       

 

Liquidity and Cash Flow

 

                                                                       

 

Net cash flows from operating activities

 

  

 

 

 

2,482

 

 

  

 

 

 

439

 

 

  

 

 

 

707

 

 

  

 

 

 

1,000

 

 

  

 

 

 

4,628

 

 

  

 

 

 

2,872

 

 

  

 

 

 

642

 

 

  

 

 

 

611

 

 

 

Free cash flow

 

  

 

 

 

 

2,313

 

 

 

 

  

 

 

 

202

 

 

  

 

 

 

446

 

 

  

 

 

 

665

 

 

  

 

 

 

3,627

 

 

  

 

 

 

2,581

 

 

  

 

 

 

322

 

 

  

 

 

 

258

 

 

% of total revenue (IFRS)

     49        4        8        10        16        49        6        5  

% of profit after tax (IFRS)

 

     406        25        61        44        100        487        48        26  

 

Group liquidity, gross

 

  

 

 

 

5,853

 

 

  

 

 

 

4,347

 

 

  

 

 

 

4,388

 

 

  

 

 

 

4,673

 

 

  

 

 

 

4,673

 

 

  

 

 

 

7,345

 

 

  

 

 

 

4,927

 

 

  

 

 

 

4,960

 

 

 

Group debt

 

  

 

 

 

          –9,080

 

 

  

 

 

 

          –8,593

 

 

  

 

 

 

          –8,134

 

 

  

 

 

 

          –7,826

 

 

  

 

 

 

          –7,826

 

 

  

 

 

 

          –7,805

 

 

  

 

 

 

          –6,716

 

 

  

 

 

 

          –6,667

 

 

 

Group liquidity, net

 

  

 

 

 

–3,227

 

 

  

 

 

 

–4,245

 

 

  

 

 

 

–3,746

 

 

  

 

 

 

–3,153

 

 

  

 

 

 

–3,153

 

 

  

 

 

 

–460

 

 

  

 

 

 

–1,789

 

 

  

 

 

 

–1,706

 

 

 

Days’ sales outstanding (DSO, in days)2)

 

  

 

 

 

72

 

 

  

 

 

 

73

 

 

  

 

 

 

74

 

 

  

 

 

 

74

 

 

  

 

 

 

74

 

 

  

 

 

 

72

 

 

  

 

 

 

72

 

 

  

 

 

 

72

 

 

 

    

 

                                                                       

 

Financial Position

 

                                                                       

 

Cash and cash equivalents

 

  

 

 

 

5,743

 

 

  

 

 

 

4,206

 

 

  

 

 

 

4,112

 

 

  

 

 

 

3,702

 

 

  

 

 

 

3,702

 

 

  

 

 

 

5,937

 

 

  

 

 

 

4,236

 

 

  

 

 

 

4,220

 

 

 

Goodwill

 

  

 

 

 

21,922

 

 

  

 

 

 

22,354

 

 

  

 

 

 

22,279

 

 

  

 

 

 

23,311

 

 

  

 

 

 

23,311

 

 

  

 

 

 

23,091

 

 

  

 

 

 

21,949

 

 

  

 

 

 

21,353

 

 

 

Total assets

 

  

 

 

 

42,884

 

 

  

 

 

 

41,788

 

 

  

 

 

 

41,604

 

 

  

 

 

 

44,277

 

 

  

 

 

 

44,277

 

 

  

 

 

 

47,724

 

 

  

 

 

 

42,900

 

 

  

 

 

 

41,430

 

 

Equity ratio (total equity in % of total assets)

 

  

 

 

 

53

 

 

  

 

 

 

55

 

 

  

 

 

 

57

 

 

  

 

 

 

60

 

 

  

 

 

 

60

 

 

  

 

 

 

56

 

 

  

 

 

 

57

 

 

  

 

 

 

59

 

 

 

    

 

                                                                       

 

Non-Financials

 

                                                                       

 

Number of employees (quarter end)3)

 

  

 

 

 

78,230

 

 

  

 

 

 

79,962

 

 

  

 

 

 

82,426

 

 

  

 

 

 

84,183

 

 

  

 

 

 

84,183

 

 

  

 

 

 

85,751

 

 

  

 

 

 

87,114

 

 

  

 

 

 

87,874

 

 

 

Employee retention (in %, rolling 12 months)

 

  

 

 

 

92.0

 

 

  

 

 

 

92.6

 

 

  

 

 

 

93.4

 

 

  

 

 

 

93.7

 

 

  

 

 

 

93.7

 

 

  

 

 

 

94.1

 

 

  

 

 

 

94.3

 

 

  

 

 

 

94.2

 

 

 

Women in management (in %, quarter end)

 

  

 

 

 

23.6

 

 

  

 

 

 

24.1

 

 

  

 

 

 

24.3

 

 

  

 

 

 

24.5

 

 

  

 

 

 

24.5

 

 

  

 

 

 

24.8

 

 

  

 

 

 

25.0

 

 

  

 

 

 

25.2

 

 

 

Greenhouse gas emissions (in kilotons)

 

  

 

 

 

120

 

 

  

 

 

 

95

 

 

  

 

 

 

85

 

 

  

 

 

 

80

 

 

  

 

 

 

380

 

 

  

 

 

 

100

 

 

  

 

 

 

55

 

 

  

 

 

 

80

 

 

1) SAP is in the final stage of migrating its processes and customer contracts to IFRS 15. At this point of the migration, there is no reliable way to report deferred cloud revenue any longer, therefore the separate disclosure of the cloud portion of deferred income is discontinued. SAP will continue to disclose new cloud bookings as the key metric to measure SAP’s sales success in the cloud.

2) Days’ sales outstanding measures the length of time it takes to collect receivables. SAP calculates DSO by dividing the average invoiced accounts receivables balance of the last 12 months by the average monthly sales of the last 12 months.

3) In full-time equivalents

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     9  


Consolidated Income Statements of SAP Group (IFRS) – Quarter

 

 

  € millions, unless otherwise stated

 

  

Q3 2017

 

    

Q3 2016

 

    

    D in %

 

 

Cloud subscriptions and support

 

    

 

937

 

 

 

    

 

769

 

 

 

    

 

22

 

 

 

Software licenses

 

    

 

1,033

 

 

 

    

 

1,034

 

 

 

    

 

0

 

 

 

Software support

 

    

 

2,687

 

 

 

    

 

2,653

 

 

 

    

 

1

 

 

 

Software licenses and support

 

    

 

3,720

 

 

 

    

 

3,686

 

 

 

    

 

1

 

 

 

Cloud and software

 

    

 

4,657

 

 

 

    

 

4,455

 

 

 

    

 

5

 

 

 

Services

 

    

 

932

 

 

 

    

 

920

 

 

 

    

 

1

 

 

 

Total revenue

 

    

 

5,590

 

 

 

    

 

5,375

 

 

 

    

 

4

 

 

 

                            

Cost of cloud subscriptions and support

 

    

 

–423

 

 

 

    

 

–336

 

 

 

    

 

26

 

 

 

Cost of software licenses and support

 

    

 

–512

 

 

 

    

 

–537

 

 

 

    

 

–5

 

 

 

Cost of cloud and software

 

    

 

–935

 

 

 

    

 

–873

 

 

 

    

 

7

 

 

 

Cost of services

 

    

 

–738

 

 

 

    

 

–776

 

 

 

    

 

–5

 

 

 

Total cost of revenue

 

    

 

–1,673

 

 

 

    

 

–1,649

 

 

 

    

 

1

 

 

 

Gross profit

 

    

 

3,917

 

 

 

    

 

3,726

 

 

 

    

 

5

 

 

 

Research and development

 

    

 

–781

 

 

 

    

 

–766

 

 

 

    

 

2

 

 

 

Sales and marketing

 

    

 

–1,640

 

 

 

    

 

–1,587

 

 

 

    

 

3

 

 

 

General and administration

 

    

 

–251

 

 

 

    

 

–268

 

 

 

    

 

–6

 

 

 

Restructuring

 

    

 

67

 

 

 

    

 

1

 

 

 

    

 

>100

 

 

 

Other operating income/expense, net

 

    

 

1

 

 

 

    

 

–4

 

 

 

    

 

<-100

 

 

 

Total operating expenses

     –4,276        –4,272        0  

Operating profit

 

    

 

1,314

 

 

 

    

 

1,103

 

 

 

    

 

19

 

 

 

                            

Other non-operating income/expense, net

 

    

 

4

 

 

 

    

 

–43

 

 

 

    

 

<-100

 

 

 

Finance income

 

    

 

130

 

 

 

    

 

32

 

 

 

    

 

>100

 

 

 

Finance costs

 

    

 

–58

 

 

 

    

 

–78

 

 

 

    

 

–26

 

 

 

Financial income, net

 

    

 

 

73

 

 

 

 

 

    

 

–46

 

 

 

    

 

<-100

 

 

 

Profit before tax

 

    

 

1,390

 

 

 

    

 

1,013

 

 

 

    

 

37

 

 

 

                            

Income tax expense

 

    

 

–398

 

 

 

    

 

–288

 

 

 

    

 

38

 

 

 

Profit after tax

 

    

 

993

 

 

 

    

 

725

 

 

 

    

 

37

 

 

 

Attributable to owners of parent

 

    

 

983

 

 

 

    

 

730

 

 

 

    

 

35

 

 

 

Attributable to non-controlling interests

 

    

 

9

 

 

 

    

 

–5

 

 

 

    

 

<-100

 

 

 

                            

Earnings per share, basic (in €)1)

 

    

 

0.82

 

 

 

    

 

0.61

 

 

 

    

 

35

 

 

 

Earnings per share, diluted (in €)1)

 

    

 

0.82

 

 

 

    

 

0.61

 

 

 

    

 

35

 

 

 

1) For the three months ended September 30, 2017 and 2016, the weighted average number of shares was 1,198 million (diluted 1,198 million) and 1,198 million (diluted: 1,199 million), respectively (treasury stock excluded).

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     10  


Consolidated Income Statements of SAP Group (IFRS) – Year-to-Date

 

 

  € millions, unless otherwise stated

 

  

Q1–Q3 2017

 

    

Q1–Q3 2016

 

    

    D in %

 

 

Cloud subscriptions and support

 

    

 

2,775

 

 

 

    

 

2,166

 

 

 

    

 

28

 

 

 

Software licenses

 

    

 

2,814

 

 

 

    

 

2,682

 

 

 

    

 

5

 

 

 

Software support

 

    

 

8,154

 

 

 

    

 

7,815

 

 

 

    

 

4

 

 

 

Software licenses and support

 

    

 

10,968

 

 

 

    

 

10,497

 

 

 

    

 

4

 

 

 

Cloud and software

 

    

 

13,742

 

 

 

    

 

12,663

 

 

 

    

 

9

 

 

 

Services

 

    

 

2,914

 

 

 

    

 

2,675

 

 

 

    

 

9

 

 

 

Total revenue

 

    

 

16,656

 

 

 

    

 

15,339

 

 

 

    

 

9

 

 

 

                            

Cost of cloud subscriptions and support

 

    

 

–1,216

 

 

 

    

 

–939

 

 

 

    

 

29

 

 

 

Cost of software licenses and support

 

    

 

–1,646

 

 

 

    

 

–1,543

 

 

 

    

 

7

 

 

 

Cost of cloud and software

 

    

 

–2,862

 

 

 

    

 

–2,483

 

 

 

    

 

15

 

 

 

Cost of services

 

    

 

–2,366

 

 

 

    

 

–2,282

 

 

 

    

 

4

 

 

 

Total cost of revenue

 

    

 

–5,228

 

 

 

    

 

–4,765

 

 

 

    

 

10

 

 

 

Gross profit

 

    

 

11,428

 

 

 

    

 

10,574

 

 

 

    

 

8

 

 

 

Research and development

 

    

 

–2,475

 

 

 

    

 

–2,184

 

 

 

    

 

13

 

 

 

Sales and marketing

 

    

 

–5,055

 

 

 

    

 

–4,452

 

 

 

    

 

14

 

 

 

General and administration

 

    

 

–820

 

 

 

    

 

–727

 

 

 

    

 

13

 

 

 

Restructuring

 

    

 

–174

 

 

 

    

 

–20

 

 

 

    

 

>100

 

 

 

Other operating income/expense, net

 

    

 

9

 

 

 

    

 

–5

 

 

 

    

 

<-100

 

 

 

Total operating expenses

    

 

–13,743

 

 

 

    

 

–12,154

 

 

 

    

 

13

 

 

 

Operating profit

 

    

 

2,913

 

 

 

    

 

3,184

 

 

 

    

 

–9

 

 

 

                            

Other non-operating income/expense, net

 

    

 

–6

 

 

 

    

 

–180

 

 

 

    

 

–97

 

 

 

Finance income

 

    

 

273

 

 

 

    

 

105

 

 

 

    

 

>100

 

 

 

Finance costs

 

    

 

–213

 

 

 

    

 

–210

 

 

 

    

 

2

 

 

 

Financial income, net

 

    

 

59

 

 

 

    

 

–105

 

 

 

    

 

<-100

 

 

 

Profit before tax

 

    

 

2,966

 

 

 

    

 

2,900

 

 

 

    

 

2

 

 

 

                            

Income tax expense

 

    

 

–777

 

 

 

    

 

–792

 

 

 

    

 

–2

 

 

 

Profit after tax

 

    

 

2,189

 

 

 

    

 

2,108

 

 

 

    

 

4

 

 

 

Attributable to owners of parent

 

    

 

2,172

 

 

 

    

 

2,118

 

 

 

    

 

3

 

 

 

Attributable to non-controlling interests

 

    

 

17

 

 

 

    

 

–10

 

 

 

    

 

<-100

 

 

 

                            

Earnings per share, basic (in €)1)

 

    

 

1.81

 

 

 

    

 

1.77

 

 

 

    

 

3

 

 

 

Earnings per share, diluted (in €)1)

 

    

 

1.81

 

 

 

    

 

1.77

 

 

 

    

 

3

 

 

 

1) For the nine months ended September 30, 2017 and 2016, the weighted average number of shares was 1,198 million (diluted 1,199 million) and 1,198 million (diluted: 1,199 million), respectively (treasury stock excluded).

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     11  


Consolidated Statements of Financial Position of SAP Group (IFRS)

 

 

as at September 30, 2017 and December 31, 2016

 

 

  € millions

 

  

 

2017

 

    

 

2016

 

 

 

Cash and cash equivalents

     4,220        3,702  

 

Other financial assets

     1,013        1,124  

 

Trade and other receivables

     4,869        5,924  

 

Other non-financial assets

     756        581  

 

Tax assets

     361        233  

 

Total current assets

     11,219        11,564  

 

Goodwill

     21,353        23,311  

 

Intangible assets

     3,038        3,786  

 

Property, plant, and equipment

     2,806        2,580  

 

Other financial assets

     1,233        1,358  

 

Trade and other receivables

     124        126  

 

Other non-financial assets

     552        532  

 

Tax assets

     434        450  

 

Deferred tax assets

     672        571  

 

Total non-current assets

     30,212        32,713  

 

Total assets

     41,430        44,277  
                    

 

€ millions

 

  

 

2017

 

    

 

2016

 

 

 

Trade and other payables

     1,089        1,281  

 

Tax liabilities

     256        316  

 

Financial liabilities

     1,289        1,813  

 

Other non-financial liabilities

     3,077        3,699  

 

Provisions

     266        183  

 

Deferred income

     3,531        2,383  

 

Total current liabilities

     9,507        9,674  

 

Trade and other payables

     118        127  

 

Tax liabilities

     442        365  

 

Financial liabilities

     5,811        6,481  

 

Other non-financial liabilities

     465        461  

 

Provisions

     211        217  

 

Deferred tax liabilities

     422        411  

 

Deferred income

     84        143  

 

Total non-current liabilities

     7,553        8,205  

 

Total liabilities

     17,060        17,880  

 

Issued capital

     1,229        1,229  

 

Share premium

     568        599  

 

Retained earnings

     22,992        22,302  

 

Other components of equity

     960        3,346  

 

Treasury shares

     –1,379        –1,099  

 

Equity attributable to owners of parent

     24,369        26,376  
                   

 

Non-controlling interests

     1        21  

 

Total equity

     24,370        26,397  

 

Total equity and liabilities

           41,430              44,277  

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     12  


Consolidated Statements of Cash Flows of SAP Group (IFRS)

 

 

  € millions

 

  

 

Q1–Q3 2017

 

    

 

Q1–Q3 2016

 

 

 

Profit after tax

     2,189        2,108  

 

Adjustments to reconcile profit after tax to net cash flows from operating activities:

                 

 

Depreciation and amortization

     961        932  

 

Income tax expense

     777        792  

 

Financial income, net

     –59        105  

 

Decrease/increase in sales and bad debt allowances on trade receivables

     –15        61  

 

Other adjustments for non-cash items

     –35        8  

 

Decrease/increase in trade and other receivables

     731        290  

 

Decrease/increase in other assets

     –338        –351  

 

Decrease/increase in trade payables, provisions, and other liabilities

     –456        –583  

 

Decrease/increase in deferred income

     1,480        1,402  

 

Interest paid

     –145        –145  

 

Interest received

     53        57  

 

Income tax paid, net of refunds

     –1,016        –1,048  

 

Net cash flows from operating activities

     4,125        3,628  

 

Business combinations, net of cash and cash equivalents acquired

     –22        –54  

 

Purchase of intangible assets or property, plant, and equipment

     –964        –666  

 

Proceeds from sales of intangible assets or property, plant, and equipment

     77        48  

 

Purchase of equity or debt instruments of other entities

     –2,098        –559  

 

Proceeds from sales of equity or debt instruments of other entities

     2,371        457  

 

Net cash flows from investing activities

     –636        –773  

 

Dividends paid

     –1,499        –1,378  

 

Dividends paid on non-controlling interests

     –39        0  

 

Purchase of treasury shares

     –288        0  

 

Proceeds from reissuance of treasury shares

     0        24  

 

Proceeds from borrowings

     27        401  

 

Repayments of borrowings

     –1,007        –1,394  

 

Transactions with non-controlling interests

     0        3  

 

Net cash flows from financing activities

     –2,806        –2,345  

 

Effect of foreign currency rates on cash and cash equivalents

     –165        192  

 

Net decrease/increase in cash and cash equivalents

     518        702  

 

Cash and cash equivalents at the beginning of the period

     3,702        3,411  

 

Cash and cash equivalents at the end of the period

     4,220        4,112  

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     13  


Segment Reporting – Quarter

Applications, Technology & Services1)

 

  € millions, unless otherwise stated

 

          

 

Q3 2017

 

    

 

Q3 2016

 

    

 

D in %

 

    

 

D in %

 

 
     

 

Actual

Currency

    

 

Constant

Currency

    

 

Actual

Currency

    

 

Actual

Currency

    

 

Constant

Currency

 

 

Cloud subscriptions and support – SaaS/PaaS2)

     408        424        307        33        38  

 

Cloud subscriptions and support – IaaS3)

     77        80        58        34        39  

 

Cloud subscriptions and support

     485        504        365        33        38  

 

Software licenses

     1,042        1,076        1,033        1        4  

 

Software support

     2,683        2,767        2,647        1        5  

 

Software licenses and support

     3,725        3,842        3,680        1        4  

 

Cloud and software

     4,210        4,346        4,045        4        7  

 

Services

     823        850        824        0        3  

 

Total segment revenue

     5,033        5,196        4,869        3        7  

 

Cost of cloud subscriptions and support – SaaS/PaaS2)

     –178        –184        –120        48        53  

 

Cost of cloud subscriptions and support – IaaS3)

     –79        –81        –57        39        42  

 

Cost of cloud subscriptions and support

     –257        –265        –177        45        50  

 

Cost of software licenses and support

     –466        –478        –466        0        3  

 

Cost of cloud and software

     –723        –743        –643        12        16  

 

Cost of services

     –632        –648        –636        –1        2  

 

Total cost of revenue

     –1,355        –1,391        –1,279        6        9  

 

Segment gross profit

     3,677        3,805        3,589        2        6  

 

Other segment expenses

     –1,730        –1,779        –1,633        6        9  

 

Segment profit

     1,947        2,026        1,956        0        4  

 

Margins

                                            

 

Cloud subscriptions and support gross margin – SaaS/PaaS2) (in %)

     56        57        61        –4pp        –4pp  

 

Cloud subscriptions and support gross margin – IaaS3) (in %)

     –3        –1        1        –4pp        –2pp  

 

Cloud subscriptions and support gross margin (in %)

     47        47        51        –4pp        –4pp  

 

Gross margin (in %)

     73        73        74        –1pp        –0pp  

 

Segment margin (in %)

     39        39        40        –1pp        –1pp  

1) The segment that focuses on our small and medium-sized customers is no longer an operating segment, and its activities were included in the Applications, Technology & Services segment. We have retrospectively adjusted the revenue and results for the Applications, Technology & Services segment to reflect this change.

2) Software as a Service/Platform as a Service

3) Infrastructure as a Service

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     14  


SAP Business Network

 

  € millions, unless otherwise stated

 

          

 

Q3 2017

 

    

 

Q3 2016

 

    

 

D in %

 

    

 

D in %

 

 
     

 

Actual

Currency

    

 

Constant

Currency

    

 

Actual

Currency

    

 

Actual

Currency

    

 

Constant

Currency

 

 

Cloud subscriptions and support – SaaS/PaaS1)

     453        474        404        12        17  

 

Cloud subscriptions and support – IaaS2)

     0        0        0        NA        NA  

 

Cloud subscriptions and support

     453        474        404        12        17  

 

Software licenses

     0        0        0        NA        NA  

 

Software support

     4        4        6        –25        –25  

 

Software licenses and support

     4        4        5        –21        –21  

 

Cloud and software

     457        478        410        12        17  

 

Services

     95        100        75        26        32  

 

Total segment revenue

     552        578        485        14        19  

 

Cost of cloud subscriptions and support – SaaS/PaaS1)

     –109        –114        –94        16        21  

 

Cost of cloud subscriptions and support – IaaS2)

     0        0        0        NA        NA  

 

Cost of cloud subscriptions and support

     –109        –114        –94        16        21  

 

Cost of software licenses and support

     –1        –1        0        >100        >100  

 

Cost of cloud and software

     –111        –115        –94        18        23  

 

Cost of services

     –66        –69        –61        8        13  

 

Total cost of revenue

     –177        –185        –155        14        19  

 

Segment gross profit

     375        393        330        14        19  

 

Other segment expenses

     –279        –290        –234        19        24  

 

Segment profit

     96        103        96        0        7  

 

Margins

                                            

 

Cloud subscriptions and support gross margin – SaaS/PaaS1) (in %)

     76        76        77        –1pp        –1pp  

 

Cloud subscriptions and support gross margin – IaaS2) (in %)

     NA        NA        NA        NA        NA  

 

Cloud subscriptions and support gross margin (in %)

     76        76        77        –1pp        –1pp  

 

Gross margin (in %)

     68        68        68        –0pp        0pp  

 

Segment margin (in %)

     17        18        20        –2pp        –2pp  

1) Software as a Service/Platform as a Service

2) Infrastructure as a Service

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     15  


Reconciliation of Cloud Subscription Revenues and Margins

 

  € millions, unless otherwise stated

 

               

 

Q3 2017

 

    

 

Q3 2016

 

    

 

D in %

 

    

 

D in %

 

 
          

 

Actual

Currency

    

 

Constant

Currency

    

 

Actual

Currency

    

 

Actual

Currency

    

 

Constant

Currency

 

 

Cloud subscriptions and support revenue – SaaS/PaaS1)

 

 

SAP Business Network segment

     453        474        404        12        17  
 

 

Other

     409        424        307        33        38  
 

 

Total

     861        898        711        21        26  

 

Cloud subscriptions and support revenue – IaaS2)

        

 

77

 

 

 

    

 

80

 

 

 

    

 

58

 

 

 

    

 

34

 

 

 

    

 

39

 

 

 

 

Cloud subscriptions and support revenue

 

        

 

938

 

 

 

    

 

978

 

 

 

    

 

769

 

 

 

    

 

22

 

 

 

    

 

27

 

 

 

 

Cloud subscriptions and support gross margin – SaaS/PaaS1) (in %)

 

 

SAP Business Network segment

     76        76        77        –1pp        –1pp  
 

 

Other

     56        57        60        –4pp        –4pp  
 

 

Total

     66        67        70        –3pp        –3pp  

 

Cloud subscriptions and support gross margin –
IaaS2) (in %)

        

 

–3

 

 

 

    

 

–1

 

 

 

    

 

1

 

 

 

    

 

–4pp

 

 

 

    

 

–2pp

 

 

 

 

Cloud subscriptions and support gross margin (in %)

 

        

 

61

 

 

 

    

 

61

 

 

 

    

 

65

 

 

 

    

 

–4pp

 

 

 

    

 

–3pp

 

 

 

1) Software as a Service/Platform as a Service

2) Infrastructure as a Service

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     16  


Segment Reporting – Year-to-Date

Applications, Technology & Services1)

 

  € millions, unless otherwise stated

 

          

 

Q1–Q3 2017

 

    

 

Q1–Q3 2016

 

    

 

D in %

 

    

 

D in %

 

 
     

 

Actual

Currency

    

 

Constant

Currency

    

 

Actual

Currency

    

 

Actual

Currency

    

 

Constant

Currency

 

 

Cloud subscriptions and support – SaaS/PaaS2)

     1,163        1,162        856        36        36  

 

Cloud subscriptions and support – IaaS3)

     234        235        146        60        60  

 

Cloud subscriptions and support

     1,397        1,396        1,002        39        39  

 

Software licenses

     2,813        2,821        2,685        5        5  

 

Software support

     8,139        8,101        7,796        4        4  

 

Software licenses and support

     10,953        10,922        10,481        4        4  

 

Cloud and software

     12,350        12,318        11,483        8        7  

 

Services

     2,569        2,557        2,455        5        4  

 

Total segment revenue

     14,919        14,875        13,938        7        7  

 

Cost of cloud subscriptions and support – SaaS/PaaS2)

     –489        –487        –317        54        53  

 

Cost of cloud subscriptions and support – IaaS3)

     –222        –221        –159        39        39  

 

Cost of cloud subscriptions and support

     –710        –707        –476        49        48  

 

Cost of software licenses and support

     –1,472        –1,465        –1,399        5        5  

 

Cost of cloud and software

     –2,182        –2,173        –1,876        16        16  

 

Cost of services

     –2,030        –2,021        –1,983        2        2  

 

Total cost of revenue

     –4,212        –4,193        –3,859        9        9  

 

Segment gross profit

     10,707        10,682        10,079        6        6  

 

Other segment expenses

     –5,348        –5,336        –4,802        11        11  

 

Segment profit

     5,359        5,346        5,277        2        1  

 

Margins

                                            

 

Cloud subscriptions and support gross margin – SaaS/PaaS2) (in %)

     58        58        63        –5pp        –5pp  

 

Cloud subscriptions and support gross margin – IaaS3) (in %)

     5        6        –9        14pp        15pp  

 

Cloud subscriptions and support gross margin (in %)

     49        49        52        –3pp        –3pp  

 

Gross margin (in %)

     72        72        72        –1pp        –1pp  

 

Segment margin (in %)

     36        36        38        –2pp        –2pp  

1) The segment that focuses on our small and medium-sized customers is no longer an operating segment, and its activities were included in the Applications, Technology & Services segment. We have retrospectively adjusted the revenue and results for the Applications, Technology & Services segment to reflect this change.

2) Software as a Service/Platform as a Service

3) Infrastructure as a Service

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     17  


SAP Business Network

 

  € millions, unless otherwise stated

 

          

 

Q1–Q3 2017

 

    

 

Q1–Q3 2016

 

    

 

D in %

 

    

 

D in %

 

 
     

 

Actual

Currency

    

 

Constant

Currency

    

 

Actual

Currency

    

 

Actual

Currency

    

 

Constant

Currency

 

 

Cloud subscriptions and support – SaaS/PaaS1)

     1,378        1,373        1,166        18        18  

 

Cloud subscriptions and support – IaaS2)

     0        0        0        NA        NA  

 

Cloud subscriptions and support

     1,378        1,373        1,166        18        18  

 

Software licenses

     0        0        0        NA        NA  

 

Software support

     15        15        20        –26        –25  

 

Software licenses and support

     15        15        20        –24        –24  

 

Cloud and software

     1,393        1,388        1,185        17        17  

 

Services

     297        297        218        36        36  

 

Total segment revenue

     1,690        1,685        1,404        20        20  

 

Cost of cloud subscriptions and support – SaaS/PaaS1)

     –322        –322        –278        16        16  

 

Cost of cloud subscriptions and support – IaaS2)

     0        0        0        NA        NA  

 

Cost of cloud subscriptions and support

     –322        –322        –278        16        16  

 

Cost of software licenses and support

     –3        –3        0        >100        >100  

 

Cost of cloud and software

     –326        –325        –278        17        17  

 

Cost of services

     –218        –218        –177        23        23  

 

Total cost of revenue

     –544        –543        –455        20        19  

 

Segment gross profit

     1,146        1,142        949        21        20  

 

Other segment expenses

     –861        –858        –692        24        24  

 

Segment profit

     286        284        256        11        11  

 

Margins

                                            

 

Cloud subscriptions and support gross margin – SaaS/PaaS1) (in %)

     77        77        76        0pp        0pp  

 

Cloud subscriptions and support gross margin – IaaS2) (in %)

     NA        NA        NA        NA        NA  

 

Cloud subscriptions and support gross margin (in %)

     77        77        76        0pp        0pp  

 

Gross margin (in %)

     68        68        68        0pp        0pp  

 

Segment margin (in %)

     17        17        18        –1pp        –1pp  

1) Software as a Service/Platform as a Service

2) Infrastructure as a Service

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     18  


Reconciliation of Cloud Subscription Revenues and Margins

 

  € millions, unless otherwise stated

 

               

 

Q1–Q3

2017

 

    

 

Q1–Q3

2016

 

    

 

D in %

 

    

 

D in %

 

 
          

 

Actual

Currency

    

 

Constant

Currency

    

 

Actual

Currency

    

 

Actual

Currency

    

 

Constant

Currency

 

 

Cloud subscriptions and support revenue – SaaS/PaaS1)

 

 

SAP Business Network segment

     1,378        1,373        1,166        18        18  
 

 

Other

     1,163        1,162        856        36        36  
 

 

Total

     2,541        2,534        2,021        26        25  

 

Cloud subscriptions and support revenue – IaaS2)

         234        235        146        60        60  

 

Cloud subscriptions and support revenue

         2,775        2,769        2,168        28        28  

 

Cloud subscriptions and support gross margin – SaaS/PaaS1) (in %)

 

 

SAP Business Network segment

     77        77        76        0pp        0pp  
 

 

Other

     57        58        63        –5pp        –4pp  
 

 

Total

     68        68        70        –3pp        –2pp  

 

Cloud subscriptions and support gross margin –
IaaS2) (in %)

        

 

5

 

 

 

    

 

6

 

 

 

    

 

–9

 

 

 

    

 

14pp

 

 

 

    

 

15pp

 

 

 

 

Cloud subscriptions and support gross margin (in %)

         63        63        65        –2pp        –2pp  

1) Software as a Service/Platform as a Service

2) Infrastructure as a Service

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     19  


Reconciliation from Non-IFRS Numbers to IFRS Numbers – Quarter

 

  € millions, unless otherwise stated                                   

 

Q3 2017

                    

 

Q3 2016

                    

 

D in %

 
     

 

IFRS

    

 

Adj.1)

    

 

Non-IFRS1)

    

 

Currency

Impact2)

    

 

Non-IFRS
Constant
Currency2)

    

 

IFRS

    

 

Adj.1)

    

 

Non-IFRS1)

    

 

IFRS

    

 

Non-IFRS1)

    

 

Non-IFRS
Constant
Currency2)

 

 

Revenue Numbers

                                                                                                  

 

Cloud subscriptions and support

     937        0        938        41        978        769        0        769        22        22        27  

 

Software licenses

     1,033        0        1,033        33        1,067        1,034        0        1,034        0        0        3  

 

Software support

     2,687        0        2,687        84        2,771        2,653        0        2,653        1        1        4  

 

Software licenses and support

     3,720        0        3,720        117        3,837        3,686        0        3,687        1        1        4  

 

Cloud and software

     4,657        0        4,658        158        4,815        4,455        1        4,456        5        5        8  

 

Services

     932        0        932        32        965        920        0        920        1        1        5  

 

Total revenue

     5,590        0        5,590        190        5,780        5,375        1        5,375        4        4        8  

 

    

                                                                                                  

 

Operating Expense Numbers

                                                                                                  

 

Cost of cloud subscriptions and support

     –423        56        –368                          –336        63        –273        26        35           

 

Cost of software licenses and support

     –512        41        –471                          –537        71        –465        –5        1           

 

Cost of cloud and software

     –935        97        –839                          –873        135        –738        7        14           

 

Cost of services

     –738        41        –697                          –776        45        –732        –5        –5           

 

Total cost of revenue

     –1,673        137        –1,536                          –1,649        179        –1,469        1        4           

 

Gross profit

     3,917        138        4,055                          3,726        180        3,906        5        4           

 

Research and development

     –781        64        –717                          –766        86        –679        2        6           

 

Sales and marketing

     –1,640        162        –1,478                          –1,587        214        –1,373        3        8           

 

General and administration

     –251        28        –223                          –268        56        –211        –6        6           

 

Restructuring

     67        –67        0                          1        –1        0        >100        NA           

 

Other operating income/expense, net

     1        0        1                          –4        0        –4        <-100        <-100           

 

Total operating expenses

     –4,276        323        –3,953        –118        –4,071        –4,272        534        –3,738        0        6        9  

 

    

                                                                                                  

 

Profit Numbers

                                                                                                  

 

Operating profit

     1,314        323        1,637        72        1,709        1,103        535        1,638        19        0        4  

 

Other non-operating income/expense, net

     4        0        4                          –43        0        –43        <-100        <-100           

 

Finance income

     130        0        130                          32        0        32        >100        >100           

 

Finance costs

     –58        0        –58                          –78        0        –78        –26        –26           

 

Financial income, net

     73        0        73                          –46        0        –46        <-100        <-100           

 

Profit before tax

     1,390        323        1,714                          1,013        535        1,548        37        11           

 

Income tax expense

     –398        –102        –500                          –288        –171        –459        38        9           

 

Profit after tax

     993        221        1,214                          725        364        1,089        37        11           

 

Attributable to owners of parent

     983        221        1,204                          730        364        1,094        35        10           

 

Attributable to non-controlling interests

     9        0        9                          –5        0        –5        <-100        <-100           

 

    

                                                                                                  

 

Key Ratios

                                                                                                  

 

Operating margin (in %)

     23.5                 29.3                 29.6        20.5                 30.5        3.0pp        –1.2pp        –0.9pp  

 

Effective tax rate (in %)3)

     28.6                 29.2                          28.4                 29.7        0.2pp        –0.5pp           

 

Earnings per share, basic (in €)

     0.82                 1.01                          0.61                 0.91        35        10           

1) Adjustments in the revenue line items are for software 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 payment expenses, as well as restructuring expenses.

 

SAP Q3 2017 Quarterly Statement

     20  


2) 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, Adjustments and Full-Year Estimates”.

3) The difference between our effective tax rate (IFRS) and effective tax rate (non-IFRS) in Q3 2017 mainly results from tax effects of acquisition-related charges. The difference between our effective tax rate (IFRS) and effective tax rate (non-IFRS) in Q3 2016 mainly results from tax effects of acquisition-related charges and share-based payment expenses.

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     21  


Reconciliation from Non-IFRS Numbers to IFRS Numbers – Year-to-Date

 

  € millions, unless otherwise stated                                   

 

Q1–Q3 2017

                    

 

Q1–Q3 2016

                    

 

D in %

 
     

 

IFRS

    

 

Adj.1)

    

 

Non-IFRS1)

    

 

Currency

Impact2)

    

 

Non-IFRS
Constant
Currency2)

    

 

IFRS

    

 

Adj.1)

    

 

Non-IFRS1)

    

 

IFRS

    

 

Non-IFRS1)

    

 

Non-IFRS
Constant
Currency2)

 

 

Revenue Numbers

                                                                                                  

 

Cloud subscriptions and support

     2,775        0        2,775        –6        2,769        2,166        2        2,168        28        28        28  

 

Software licenses

     2,814        0        2,814        8        2,822        2,682        2        2,685        5        5        5  

 

Software support

     8,154        0        8,154        –39        8,116        7,815        0        7,815        4        4        4  

 

Software licenses and support

     10,968        0        10,968        –31        10,937        10,497        3        10,500        4        4        4  

 

Cloud and software

     13,742        1        13,743        –37        13,706        12,663        4        12,668        9        8        8  

 

Services

     2,914        0        2,914        –12        2,902        2,675        0        2,675        9        9        8  

 

Total revenue

     16,656        1        16,657        –49        16,608        15,339        4        15,343        9        9        8  

 

    

                                                                                                  

 

Operating Expense Numbers

                                                                                                  

 

Cost of cloud subscriptions and support

     –1,216        178        –1,039                          –939        182        –758        29        37           

 

Cost of software licenses and support

     –1,646        151        –1,495                          –1,543        170        –1,373        7        9           

 

Cost of cloud and software

     –2,862        329        –2,533                          –2,483        352        –2,131        15        19           

 

Cost of services

     –2,366        126        –2,240                          –2,282        74        –2,208        4        1           

 

Total cost of revenue

     –5,228        455        –4,773                          –4,765        426        –4,339        10        10           

 

Gross profit

     11,428        455        11,884                          10,574        430        11,004        8        8           

 

Research and development

     –2,475        216        –2,258                          –2,184        135        –2,049        13        10           

 

Sales and marketing

     –5,055        536        –4,519                          –4,452        404        –4,048        14        12           

 

General and administration

     –820        109        –710                          –727        83        –644        13        10           

 

Restructuring

     –174        174        0                          –20        20        0        >100        NA           

 

Other operating income/expense, net

     9        0        9                          –5        0        –5        <-100        <-100           

 

Total operating expenses

     –13,743        1,491        –12,252        46        –12,206        –12,154        1,069        –11,085        13        11        10  

 

    

                                                                                                  

 

Profit Numbers

                                                                                                  

 

Operating profit

     2,913        1,492        4,405        –3        4,402        3,184        1,073        4,258        –9        3        3  

 

Other non-operating income/expense, net

     –6        0        –6                          –180        0        –180        –97        –97           

 

Finance income

     273        0        273                          105        0        105        >100        >100           

 

Finance costs

     –213        0        –213                          –210        0        –210        2        2           

 

Financial income, net

     59        0        59                          –105        0        –105        <-100        <-100           

 

Profit before tax

     2,966        1,492        4,458                          2,900        1,073        3,973        2        12           

 

Income tax expense

     –777        –461        –1,238                          –792        –350        –1,142        –2        8           

 

Profit after tax

     2,189        1,031        3,220                          2,108        724        2,832        4        14           

 

Attributable to owners of parent

     2,172        1,031        3,203                          2,118        724        2,842        3        13           

 

Attributable to non-controlling interests

     17        0        17                          –10        0        –10        <-100        <-100           

 

    

                                                                                                  

 

Key Ratios

                                                                                                  

 

Operating margin (in %)

     17.5                 26.4                 26.5        20.8                 27.8        –3.3pp        –1.3pp        –1.2pp  

 

Effective tax rate (in %)3)

     26.2                 27.8                          27.3                 28.7        –1.1pp        –1.0pp           

 

Earnings per share, basic (in €)

     1.81                 2.67                          1.77                 2.37        3        13           

 

SAP Q3 2017 Quarterly Statement

     22  


1) Adjustments in the revenue line items are for software 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 payment expenses, as well as restructuring expenses.

2) 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, Adjustments and Full-Year Estimates”.

3) The difference between our effective tax rate (IFRS) and effective tax rate (non-IFRS) in the first nine months of 2017 and 2016 mainly results from tax effects of acquisition-related charges and share-based payment expenses.

Due to rounding, numbers may not add up precisely.

 

SAP Q3 2017 Quarterly Statement

     23  


Non-IFRS Adjustments – Actuals and Estimates

 

 

  € millions

  

 

Estimated Amounts for

Full Year 2017

    

 

Q3 2017

    

 

Q1–Q3
2017

    

 

Q3 2016

    

 

Q1–Q3
2016

 

 

Operating profit (IFRS)

        1,314        2,913        1,103        3,184  

 

Revenue adjustments

     <20        0        1        1        4  

 

Adjustment for acquisition-related charges

     580 to 610        140        449        168        504  

 

Adjustment for share-based payment expenses

     1,000 to 1,150        250        868        368        545  

 

Adjustment for restructuring1)

     150 to 200        –67        174        –1        20  

 

Operating expense adjustments

              323        1,491        534        1,069  

 

Operating profit adjustments

        323        1,492        535        1,073  

 

Operating profit (non-IFRS)

              1,637        4,405        1,638        4,258  

1) reflects our expectations for restructuring activities in our services and support business

 

SAP Q3 2017 Quarterly Statement

     24  


Non-IFRS Adjustments by Functional Areas

 

 

  € millions

  

 

Q3 2017

                    

 

Q3 2016  

 

  

 

 

IFRS

            

 

Acquisition-
Related

            

 

SBP1)

    

 

Restruc-
turing

    

 

Non-IFRS

            

 

IFRS

            

 

Acquisition-
Related

            

 

SBP1)

            

 

Restruc-
turing

    

 

Non-IFRS  

 

Cost of cloud and software

     –935                 72                 24        0        –839                 –873                 98                 37                 0      –738  

 

Cost of services

     –738                 2                 39        0        –697                 –776                 3                 42                 0      –732  

 

Research and development

     –781                 3                 61        0        –717                 –766                 3                 84                 0      –679  

 

Sales and marketing

     –1,640                 62                 100        0        –1,478                 –1,587                 67                 147                 0      –1,373  

 

General and administration

     –251                 1                 26        0        –223                 –268                 –3                 59                 0      –211  

 

Restructuring

     67                 0                 0        –67        0                 1                 0                 0                 –1      0  

 

Other operating income/expense, net

     1                 0                 0        0        1                 –4                 0                 0                 0      –4  

 

Total operating expenses

    

 

–4,276

 

 

 

             

 

140

 

 

 

             

 

250

 

 

 

    

 

–67

 

 

 

    

 

–3,953

 

 

 

             

 

–4,272

 

 

 

             

 

168

 

 

 

             

 

368

 

 

 

             

 

–1

 

 

 

  

–3,738  

 

1) Share-based Payments

 

 

  € millions

  

 

Q1–Q3 2017

                    

 

Q1–Q3 2016

  

 

 

IFRS

            

 

Acquisition-

Related

            

 

SBP1)

    

 

Restruc-
turing

    

 

Non-IFRS

            

 

IFRS

            

 

Acquisition-

Related

            

 

SBP1)

            

 

Restruc-
turing

    

 

Non-IFRS

 

Cost of cloud and software

     –2,862                 236                 92        0        –2,533                 –2,483                 293                 58                 0      –2,131  

 

Cost of services

     –2,366                 6                 120        0        –2,240                 –2,282                 9                 65                 0      –2,208  

 

Research and development

     –2,475                 8                 208        0        –2,258                 –2,184                 7                 128                 0      –2,049  

 

Sales and marketing

     –5,055                 196                 340        0        –4,519                 –4,452                 190                 214                 0      –4,048  

 

General and administration

     –820                 2                 107        0        –710                 –727                 4                 79                 0      –644  

 

Restructuring

     –174                 0                 0        174        0                 –20                 0                 0                 20      0  

 

Other operating income/expense, net

     9                 0                 0        0        9                 –5                 0                 0                 0      –5  

 

Total operating expenses

     –13,743                 449                 868        174        –12,252                 –12,154                 504                 545                 20      –11,085  

1) Share-based payments

If not presented in a separate line item in our income statement, the restructuring expenses would break down as follows:

 

 

  € millions

  

 

Q3 2017

 

    

 

Q1–Q3
2017

 

    

 

Q3 2016

 

    

 

Q1–Q3
2016

 

 

 

Cost of cloud and software

     –50        55        0        2  

 

Cost of services

     –3        107        0        5  

 

Research and development

     –7        10        1        4  

 

Sales and marketing

     –7        2        –2        8  

 

General and administration

     0        0        0        1  

 

Restructuring expenses

    

 

–67

 

 

 

    

 

174

 

 

 

    

 

–1

 

 

 

    

 

20

 

 

 

 

SAP Q3 2017 Quarterly Statement

     25  


Revenue by Region (IFRS and Non-IFRS) – Quarter

 

 

€ millions

 

       

 

Q3 2017

 

 

            

 

Q3 2016

 

 

          

 

D in %

 
        

 

IFRS

         

 

Adj.1)

    

 

Non-IFRS1)

         

 

Currency

Impact2)

         

 

Non-IFRS

Constant

Currency2)

 

           

 

IFRS

         

 

Adj.1)

    

 

Non-IFRS1)

         

 

IFRS

    

 

Non-IFRS1)

         

 

Non-IFRS

Constant

Currency2)

 

 

 

Cloud subscriptions and support revenue by region

 

                                                           

 

EMEA

       259           0        259           7           267             182           0        182           42        42           46  

 

Americas

         576             0        576             28             604               508             0        508             13        13             19  

 

APJ

       102           0        102           5           108             78           0        78           30        30           37  

 

Cloud subscriptions and support revenue

         937             0        938             41             978               769             0        769             22        22             27  
                                                         

 

Cloud and software revenue by region

 

                                                           

 

EMEA

       2,099           0        2,099           22           2,121             1,942           0        1,942           8        8           9  

 

Americas

         1,849             0        1,849             92             1,942               1,820             1        1,821             2        2             7  

 

APJ

       709           0        709           44           753             693           0        693           2        2           9  

 

Cloud and software revenue

         4,657             0        4,658             158             4,815               4,455             1        4,456             5        5             8  
                                                         

 

Total revenue by region

 

                                                           

 

Germany

       857           0        857           1           858             749           0        749           14        14           15  

 

Rest of EMEA

         1,636             0        1,637             25             1,662               1,567             0        1,567             4        4             6  

 

Total EMEA

       2,494           0        2,494           26           2,520             2,315           0        2,315           8        8           9  

 

United States

         1,800             0        1,800             94             1,894               1,772             1        1,773             2        2             7  

 

Rest of Americas

       447           0        447           19           465             462           0        462           –3        –3           1  

 

Total Americas

         2,247             0        2,247             112             2,360               2,234             1        2,235             1        1             6  

 

Japan

       198           0        198           28           225             214           0        214           –8        –8           5  

 

Rest of APJ

         651             0        651             24             676               611             0        611             7        7             11  

 

Total APJ

       849           0        849           52           901             825           0        825           3        3           9  

 

Total revenue

         5,590             0        5,590             190             5,780               5,375             1        5,375             4        4             8  

1) 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.

2) 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.

 

SAP Q3 2017 Quarterly Statement

     26  


Revenue by Region (IFRS and Non-IFRS)Year-to-Date

 

 

  € millions

 

       

 

Q1–Q3 2017

 

 

            

 

Q1–Q3 2016

 

 

          

 

D in %

 
        

 

IFRS

         

 

Adj.1)

    

 

Non-IFRS1)

         

 

Currency

Impact2)

         

 

Non-IFRS

Constant

Currency2)

 

           

 

IFRS

         

 

Adj.1)

    

 

Non-IFRS1)

         

 

IFRS

    

 

Non-IFRS1)

         

 

Non-IFRS

Constant

Currency2)

 

 

 

Cloud subscriptions and support revenue by region

 

                                                           

 

EMEA

       738           0        738           6           744             511           0        512           44        44           45  

 

Americas

         1,735             0        1,735             –9             1,726               1,450             1        1,451             20        20             19  

 

APJ

       302           0        302           –3           299             205           0        205           47        47           46  

 

Cloud subscriptions and support revenue

      

 

 

 

2,775

 

 

       

 

 

 

0

 

 

  

 

 

 

2,775

 

 

       

 

 

 

–6

 

 

       

 

 

 

2,769

 

 

         

 

 

 

2,166

 

 

       

 

 

 

2

 

 

  

 

 

 

2,168

 

 

       

 

 

 

28

 

 

  

 

 

 

28

 

 

       

 

 

 

28

 

 

                                                         

 

Cloud and software revenue by region

 

                                                           

 

EMEA

       5,992           0        5,992           –22           5,970             5,499           1        5,499           9        9           9  

 

Americas

         5,572             1        5,573             –18             5,555               5,213             4        5,216             7        7             6  

 

APJ

       2,178           0        2,178           3           2,182             1,952           0        1,952           12        12           12  

 

Cloud and software revenue

        

 

13,742

 

 

 

         

 

1

 

 

 

    

 

13,743

 

 

 

         

 

–37

 

 

 

         

 

13,706

 

 

 

           

 

12,663

 

 

 

         

 

4

 

 

 

    

 

12,668

 

 

 

         

 

9

 

 

 

    

 

8

 

 

 

         

 

8

 

 

 

                                                         

 

Total revenue by region

 

                                                           

 

Germany

       2,312           0        2,312           –2           2,310             2,035           0        2,035           14        14           14  

 

Rest of EMEA

         4,886             0        4,886             –22             4,864               4,597             1        4,597             6        6             6  

 

Total EMEA

       7,198           0        7,199           –24           7,174             6,632           1        6,632           9        9           8  

 

United States

         5,488             1        5,488             –7             5,481               5,116             4        5,120             7        7             7  

 

Rest of Americas

       1,358           0        1,358           –19           1,339             1,260           0        1,260           8        8           6  

 

Total Americas

         6,846             1        6,847             –27             6,820               6,376             4        6,380             7        7             7  

 

Japan

       647           0        647           23           670             583           0        583           11        11           15  

 

Rest of APJ

         1,964             0        1,964             –20             1,944               1,748             0        1,748             12        12             11  

 

Total APJ

       2,612           0        2,612           2           2,614             2,331           0        2,331           12        12           12  

 

Total revenue

 

        

 

16,656

 

 

 

         

 

1

 

 

 

    

 

16,657

 

 

 

         

 

–49

 

 

 

         

 

16,608

 

 

 

           

 

15,339

 

 

 

         

 

4

 

 

 

    

 

15,343

 

 

 

         
9
 
    

 

9

 

 

 

         

 

8

 

 

 

1) 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.

2) 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.

 

SAP Q3 2017 Quarterly Statement

     27  


Employees by Region and Functional Areas

 

       

 

30.9.2017

 

      

30.9.2016   

 

 

Full-time equivalents

       EMEA          Americas          APJ          Total          EMEA          Americas          APJ        Total

 

Cloud and software

       5,760          3,839          4,707          14,306          6,260          3,996          5,330        15,586

 

Services

       7,407          4,792          4,751          16,951          6,423          4,044          3,921        14,388

 

Research and development

       11,199          5,240          8,386          24,826          10,219          4,704          7,780        22,702

 

Sales and marketing

       9,199          9,118          4,889          23,206          8,425          8,861          4,365        21,651

 

General and administration

       2,706          1,801          1,041          5,548          2,578          1,723          1,012        5,314

 

Infrastructure

       1,688          852          498          3,038          1,552          785          447        2,784

 

SAP Group (September 30)

       37,960          25,642          24,272          87,874          35,458          24,113          22,855        82,426

 

Thereof acquisitions 1)

       4          13          0          17          37          68          0        105

 

SAP Group (nine months’ end average)

 

      

 

37,250

 

 

 

      

 

25,359

 

 

 

      

 

23,925

 

 

 

      

 

86,534

 

 

 

      

 

34,552

 

 

 

      

 

23,193

 

 

 

      

 

21,809

 

 

 

    

79,555

 

1) Acquisitions closed between January 1 and September 30 of the respective year

 

SAP Q3 2017 Quarterly Statement

     28  


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.

© 2017 SAP SE. 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 SE. The information contained herein may be changed without prior notice.

Some software products marketed by SAP SE and its distributors contain proprietary software components of other software vendors. National product specifications may vary.

These materials are provided by SAP SE 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 SE (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.

 

SAP Q3 2017 Quarterly Statement

     29  
GRAPHIC 3 g336810g1021004707537.jpg GRAPHIC begin 644 g336810g1021004707537.jpg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end GRAPHIC 4 g336810g1021004708754.jpg GRAPHIC begin 644 g336810g1021004708754.jpg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end GRAPHIC 5 g336810g1021004708957.jpg GRAPHIC begin 644 g336810g1021004708957.jpg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end