Get Cash Back and $0 Commissions
+ The Power of TradeStation
Business Wire 26-Feb-2025 4:01 PM
Total Remaining Performance Obligation $63B, up 11% Y/Y; Operating Cash Flow $13B, up 28% Y/Y
Salesforce (NYSE:CRM), the world's #1 AI CRM, today announced results for its fourth quarter and full fiscal year ended January 31, 2025.
FY25 Agentforce & Data Cloud
FY25 Results
Full Year FY26 Guidance
"We had an incredible quarter and year, with strong performance across all our key metrics, including the highest cash flow in our company's history and more than $60 billion in RPO," said Marc Benioff, Chair and CEO, Salesforce. "No company is better positioned than Salesforce to lead customers through the digital labor revolution. With our deeply unified platform, seamlessly integrating our Customer 360 apps, Data Cloud and Agentforce, we're already delivering unprecedented levels of productivity, efficiency and cost savings for thousands of companies."
"We closed out the year with strong results and our relentless focus on profitable growth drove record-breaking revenue, margin, and cash flow, setting a strong foundation for the company into FY26," said Amy Weaver, President and CFO. "Our capital return program continued to deliver incredible value to our shareholders, returning $21 billion since inception."
Guidance
Our guidance includes GAAP and non-GAAP financial measures.
|
Q1 FY26 Guidance |
|
Full Year FY26 Guidance |
Total revenue |
$9.71 - $9.76 billion |
|
$40.5 - $40.9 billion |
Y/Y growth |
6% - 7% |
|
7% - 8% |
FX impact(1) |
($50M) Y/Y FX |
|
($150M) Y/Y FX |
CC growth(2) |
7% |
|
7% - 8% |
Subscription & support revenue growth (Y/Y)(3) |
N/A |
|
Approximately 8.5% |
CC growth(2)(3) |
N/A |
|
Approximately 9% |
GAAP operating margin |
N/A |
|
21.6% |
Non-GAAP operating margin(2) |
N/A |
|
34.0% |
GAAP diluted net income per share(2) |
$1.49 - $1.51 |
|
$6.95 - $7.03 |
Non-GAAP diluted net income per share(2) |
$2.53 - $2.55 |
|
$11.09 - $11.17 |
Operating cash flow growth (Y/Y) |
N/A |
|
Approximately 10% - 11% |
Current remaining performance obligation growth (Y/Y) |
Approximately 10% |
|
N/A |
FX Impact(4) |
($100M) Y/Y FX |
|
N/A |
(1) Revenue FX impact is calculated by taking the current period rates compared to the prior period average rates. |
|||
(2) Non-GAAP CC revenue growth, non-GAAP operating margin and non-GAAP diluted net income per share are non-GAAP financial measures. See below for an explanation of non-GAAP financial measures. The Company's shares used in computing GAAP diluted net income per share guidance and non-GAAP diluted net income per share guidance excludes any impact to share count from potential Q1 - Q4 FY26 repurchase activity under our share repurchase program. |
|||
(3) Subscription & support revenue excludes professional services revenue. |
|||
(4) Current remaining performance obligation FX impact is calculated by taking the current period rates compared to the prior period ending rates. |
|||
The following is a reconciliation of GAAP operating margin guidance to non-GAAP operating margin guidance for the full year:
|
|
Full Year FY26 Guidance |
GAAP operating margin(1) |
|
21.6% |
Plus |
|
|
Amortization of purchased intangibles(2) |
|
3.7% |
Stock-based compensation expense(2)(3) |
|
8.4% |
Restructuring(2)(3) |
|
0.3% |
Non-GAAP operating margin(1) |
|
34.0% |
(1) GAAP operating margin is the proportion of GAAP income from operations as a percentage of GAAP revenue. Non-GAAP operating margin is the proportion of non-GAAP income from operations as a percentage of GAAP revenue. |
||
(2) The percentages shown above have been calculated based on the midpoint of the low and high ends of the revenue guidance for full year FY26. |
||
(3) The percentages shown in the restructuring line have been calculated based on charges associated with the Company's restructuring initiatives. Stock-based compensation expense excludes stock-based compensation expense related to the Company's restructuring initiatives, which is included in the restructuring line. |
||
The following is a per share reconciliation of GAAP diluted net income per share to non-GAAP diluted net income per share guidance for the next quarter and the full year:
|
Fiscal 2026 |
||||||
|
Q1 |
|
FY26 |
||||
GAAP diluted net income per share range(1)(2) |
$1.49 - $1.51 |
|
$6.95 - $7.03 |
||||
Plus |
|
|
|
||||
Amortization of purchased intangibles |
$ |
0.39 |
|
|
$ |
1.54 |
|
Stock-based compensation expense |
$ |
0.86 |
|
|
$ |
3.47 |
|
Restructuring(3) |
$ |
0.03 |
|
|
$ |
0.13 |
|
Less |
|
|
|
||||
Income tax effects and adjustments(4) |
$ |
(0.24 |
) |
|
$ |
(1.00 |
) |
Non-GAAP diluted net income per share(2) |
$2.53 - $2.55 |
|
$11.09 - $11.17 |
||||
Shares used in computing basic net income per share (millions)(5) |
|
965 |
|
|
|
973 |
|
Shares used in computing diluted net income per share (millions)(5) |
|
980 |
|
|
|
985 |
|
(1) The Company's GAAP tax provision is expected to be approximately 23.5% for the three months ended April 30, 2025 and approximately 23.5% for the year ended January 31, 2026. The GAAP tax rates may fluctuate due to discrete tax items and related effects in conjunction with certain provisions in the Tax Cuts and Jobs Act, future acquisitions or other transactions. |
|||||||
(2) The Company's projected GAAP and non-GAAP diluted net income per share assumes no change to the value of our strategic investment portfolio as it is not possible to forecast future gains and losses. The impact of future gains or losses from the Company's strategic investment portfolio could be material. |
|||||||
(3) The estimated impact to GAAP diluted net income per share is in connection with the Company's restructuring initiatives. |
|||||||
(4) The Company's non-GAAP tax provision uses a long-term projected tax rate of 22.0%, which reflects currently available information and could be subject to change. |
|||||||
(5) The Company's shares used in computing GAAP net income per share guidance and non-GAAP net income per share guidance excludes any impact to share count from potential Q1 - Q4 FY26 repurchase activity under our share repurchase program. |
|||||||
For additional information regarding non-GAAP financial measures see the reconciliation of results and related explanations below.
Management will provide further commentary around these guidance assumptions on its earnings call.
Product Releases and Enhancements
Three times a year Salesforce delivers new product releases, services, or enhancements to current products and services. These releases are a result of significant research and development investments made over multiple years, designed to help customers drive cost savings, boost efficiency, and build trust.
To learn more about our newest innovations and product release highlights, including our latest Spring 2025 Product Release, visit: www.salesforce.com/releases.
Environmental, Social, and Governance (ESG) Strategy
To learn more about our latest initiatives and priorities, review our Stakeholder Impact Report: https://salesforce.com/stakeholder-impact-report.
Quarterly Conference Call
Salesforce plans to host a conference call at 2:00 p.m. (PT) / 5:00 p.m. (ET) to discuss its financial results with the investment community. A live webcast and replay details of the event will be available on the Salesforce Investor Relations website at www.salesforce.com/investor.
About Salesforce
Salesforce helps organizations of any size reimagine their business for the world of AI. With Agentforce, Salesforce's trusted platform, organizations can bring humans together with agents to drive customer success—powered by AI, data, and action. Visit www.salesforce.com for more information.
"Safe harbor" statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward-looking statements about the Company's financial and operating results and guidance, which include, but are not limited to, expected GAAP and non-GAAP financial and other operating and non-operating results, including revenue, net income, net income per share, operating cash flow growth, operating margin, expected revenue growth, expected foreign currency exchange rate impact, expected current remaining performance obligation growth, expected tax rates or provisions, stock-based compensation expenses, amortization of purchased intangibles, shares outstanding, market growth, strategic investments, expected restructuring expense or charges and expected timing of product releases and enhancements. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company's results or outcomes could differ materially and adversely from those expressed or implied by our forward-looking statements. Readers are cautioned not to place undue reliance on such forward-looking statements.
The risks and uncertainties referred to above include -- but are not limited to -- risks associated with:
Further information on these and other factors that could affect the Company's actual results or outcomes is included in the reports on Forms 10-K, 10-Q and 8-K and in other filings it makes with the Securities and Exchange Commission from time to time. These documents are available on the SEC Filings section of the Financials section of the Company's website at http://investor.salesforce.com/financials/.
Salesforce, Inc. assumes no obligation and does not intend to revise or update publicly any forward-looking statements for any reason, except as required by law.
© 2025 Salesforce, Inc. All rights reserved. Salesforce and other marks are trademarks of Salesforce, Inc. Other brands featured herein may be trademarks of their respective owners.
Salesforce, Inc. |
|||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||
(in millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Revenues: |
|
|
|
|
|
|
|
||||||||
Subscription and support |
$ |
9,451 |
|
|
$ |
8,748 |
|
|
$ |
35,679 |
|
|
$ |
32,537 |
|
Professional services and other |
|
542 |
|
|
|
539 |
|
|
|
2,216 |
|
|
|
2,320 |
|
Total revenues |
|
9,993 |
|
|
|
9,287 |
|
|
|
37,895 |
|
|
|
34,857 |
|
Cost of revenues (1)(2): |
|
|
|
|
|
|
|
||||||||
Subscription and support |
|
1,581 |
|
|
|
1,581 |
|
|
|
6,198 |
|
|
|
6,177 |
|
Professional services and other |
|
636 |
|
|
|
567 |
|
|
|
2,445 |
|
|
|
2,364 |
|
Total cost of revenues |
|
2,217 |
|
|
|
2,148 |
|
|
|
8,643 |
|
|
|
8,541 |
|
Gross profit |
|
7,776 |
|
|
|
7,139 |
|
|
|
29,252 |
|
|
|
26,316 |
|
Operating expenses (1)(2): |
|
|
|
|
|
|
|
||||||||
Research and development |
|
1,420 |
|
|
|
1,275 |
|
|
|
5,493 |
|
|
|
4,906 |
|
Sales and marketing |
|
3,471 |
|
|
|
3,437 |
|
|
|
13,257 |
|
|
|
12,877 |
|
General and administrative |
|
767 |
|
|
|
632 |
|
|
|
2,836 |
|
|
|
2,534 |
|
Restructuring |
|
298 |
|
|
|
173 |
|
|
|
461 |
|
|
|
988 |
|
Total operating expenses |
|
5,956 |
|
|
|
5,517 |
|
|
|
22,047 |
|
|
|
21,305 |
|
Income from operations |
|
1,820 |
|
|
|
1,622 |
|
|
|
7,205 |
|
|
|
5,011 |
|
Gains (losses) on strategic investments, net |
|
96 |
|
|
|
(35 |
) |
|
|
(121 |
) |
|
|
(277 |
) |
Other income |
|
72 |
|
|
|
58 |
|
|
|
354 |
|
|
|
216 |
|
Income before provision for income taxes |
|
1,988 |
|
|
|
1,645 |
|
|
|
7,438 |
|
|
|
4,950 |
|
Provision for income taxes |
|
(280 |
) |
|
|
(199 |
) |
|
|
(1,241 |
) |
|
|
(814 |
) |
Net income |
$ |
1,708 |
|
|
$ |
1,446 |
|
|
$ |
6,197 |
|
|
$ |
4,136 |
|
Basic net income per share |
$ |
1.78 |
|
|
$ |
1.49 |
|
|
$ |
6.44 |
|
|
$ |
4.25 |
|
Diluted net income per share (3) |
$ |
1.75 |
|
|
$ |
1.47 |
|
|
$ |
6.36 |
|
|
$ |
4.20 |
|
Shares used in computing basic net income per share |
|
959 |
|
|
|
970 |
|
|
|
962 |
|
|
|
974 |
|
Shares used in computing diluted net income per share |
|
974 |
|
|
|
983 |
|
|
|
974 |
|
|
|
984 |
|
(1) Amounts include amortization of intangible assets acquired through business combinations, as follows: |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Cost of revenues |
$ |
150 |
|
$ |
235 |
|
$ |
750 |
|
$ |
978 |
Sales and marketing |
|
232 |
|
|
223 |
|
|
901 |
|
|
891 |
(2) Amounts include stock-based compensation expense, as follows: |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Cost of revenues |
$ |
132 |
|
$ |
107 |
|
$ |
518 |
|
$ |
431 |
Research and development |
|
277 |
|
|
237 |
|
|
1,091 |
|
|
972 |
Sales and marketing |
|
294 |
|
|
247 |
|
|
1,205 |
|
|
1,062 |
General and administrative |
|
100 |
|
|
76 |
|
|
367 |
|
|
299 |
Restructuring |
|
0 |
|
|
7 |
|
|
2 |
|
|
23 |
(3) During the three months ended January 31, 2025 and 2024, gains (losses) on strategic investments impacted GAAP diluted net income per share by $0.07 and $(0.03) based on a U.S. tax rate of 24.0% and 24.5%, respectively, and non-GAAP diluted net income per share by $0.08 and $(0.03) based on a non-GAAP tax rate of 22.0% and 23.5%, respectively. During the fiscal year ended January 31, 2025 and 2024, losses on strategic investments impacted GAAP diluted net income per share by $(0.09) and $(0.21) based on a U.S. tax rate of 24.0% and 24.5%, respectively, and non-GAAP diluted net income per share by $(0.10) and $(0.22) based on a non-GAAP tax rate of 22.0% and 23.5%, respectively. |
Salesforce, Inc. |
|||||||||||
Consolidated Statements of Operations |
|||||||||||
(As a percentage of total revenues) |
|||||||||||
(Unaudited) |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Revenues: |
|
|
|
|
|
|
|
||||
Subscription and support |
95 |
% |
|
94 |
% |
|
94 |
% |
|
93 |
% |
Professional services and other |
5 |
|
|
6 |
|
|
6 |
|
|
7 |
|
Total revenues |
100 |
|
|
100 |
|
|
100 |
|
|
100 |
|
Cost of revenues (1)(2): |
|
|
|
|
|
|
|
||||
Subscription and support |
16 |
|
|
17 |
|
|
16 |
|
|
18 |
|
Professional services and other |
6 |
|
|
6 |
|
|
7 |
|
|
7 |
|
Total cost of revenues |
22 |
|
|
23 |
|
|
23 |
|
|
25 |
|
Gross profit |
78 |
|
|
77 |
|
|
77 |
|
|
75 |
|
Operating expenses (1)(2): |
|
|
|
|
|
|
|
||||
Research and development |
14 |
|
|
13 |
|
|
15 |
|
|
14 |
|
Sales and marketing |
35 |
|
|
37 |
|
|
35 |
|
|
37 |
|
General and administrative |
8 |
|
|
7 |
|
|
7 |
|
|
7 |
|
Restructuring |
3 |
|
|
2 |
|
|
1 |
|
|
3 |
|
Total operating expenses |
60 |
|
|
59 |
|
|
58 |
|
|
61 |
|
Income from operations |
18 |
|
|
18 |
|
|
19 |
|
|
14 |
|
Gains (losses) on strategic investments, net |
1 |
|
|
(1 |
) |
|
0 |
|
|
(1 |
) |
Other income |
1 |
|
|
1 |
|
|
1 |
|
|
1 |
|
Income before provision for income taxes |
20 |
|
|
18 |
|
|
20 |
|
|
14 |
|
Provision for income taxes |
(3 |
) |
|
(2 |
) |
|
(4 |
) |
|
(2 |
) |
Net income |
17 |
% |
|
16 |
% |
|
16 |
% |
|
12 |
% |
(1) Amounts include amortization of intangible assets acquired through business combinations as a percentage of total revenues, as follows: |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Cost of revenues |
2 |
% |
|
3 |
% |
|
2 |
% |
|
3 |
% |
Sales and marketing |
2 |
|
|
2 |
|
|
2 |
|
|
2 |
|
(2) Amounts include stock-based compensation expense as a percentage of total revenues, as follows: |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Cost of revenues |
1 |
% |
|
1 |
% |
|
1 |
% |
|
1 |
% |
Research and development |
3 |
|
|
3 |
|
|
3 |
|
|
3 |
|
Sales and marketing |
3 |
|
|
3 |
|
|
3 |
|
|
3 |
|
General and administrative |
1 |
|
|
0 |
|
|
1 |
|
|
1 |
|
Restructuring |
0 |
|
|
0 |
|
|
0 |
|
|
0 |
|
Salesforce, Inc. |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(in millions) |
|||||||
|
January 31, 2025 |
|
January 31, 2024 |
||||
Assets |
(unaudited) |
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
8,848 |
|
|
$ |
8,472 |
|
Marketable securities |
|
5,184 |
|
|
|
5,722 |
|
Accounts receivable, net |
|
11,945 |
|
|
|
11,414 |
|
Costs capitalized to obtain revenue contracts, net |
|
1,971 |
|
|
|
1,905 |
|
Prepaid expenses and other current assets |
|
1,779 |
|
|
|
1,561 |
|
Total current assets |
|
29,727 |
|
|
|
29,074 |
|
Property and equipment, net |
|
3,236 |
|
|
|
3,689 |
|
Operating lease right-of-use assets, net |
|
2,157 |
|
|
|
2,366 |
|
Noncurrent costs capitalized to obtain revenue contracts, net |
|
2,475 |
|
|
|
2,515 |
|
Strategic investments |
|
4,852 |
|
|
|
4,848 |
|
Goodwill |
|
51,283 |
|
|
|
48,620 |
|
Intangible assets acquired through business combinations, net |
|
4,428 |
|
|
|
5,278 |
|
Deferred tax assets and other assets, net |
|
4,770 |
|
|
|
3,433 |
|
Total assets |
$ |
102,928 |
|
|
$ |
99,823 |
|
Liabilities and stockholders' equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued expenses and other liabilities |
$ |
6,658 |
|
|
$ |
6,111 |
|
Operating lease liabilities, current |
|
579 |
|
|
|
518 |
|
Unearned revenue |
|
20,743 |
|
|
|
19,003 |
|
Debt, current |
|
0 |
|
|
|
999 |
|
Total current liabilities |
|
27,980 |
|
|
|
26,631 |
|
Noncurrent debt |
|
8,433 |
|
|
|
8,427 |
|
Noncurrent operating lease liabilities |
|
2,380 |
|
|
|
2,644 |
|
Other noncurrent liabilities |
|
2,962 |
|
|
|
2,475 |
|
Total liabilities |
|
41,755 |
|
|
|
40,177 |
|
Stockholders' equity: |
|
|
|
||||
Common stock |
|
1 |
|
|
|
1 |
|
Treasury stock, at cost |
|
(19,507 |
) |
|
|
(11,692 |
) |
Additional paid-in capital |
|
64,576 |
|
|
|
59,841 |
|
Accumulated other comprehensive loss |
|
(266 |
) |
|
|
(225 |
) |
Retained earnings |
|
16,369 |
|
|
|
11,721 |
|
Total stockholders' equity |
|
61,173 |
|
|
|
59,646 |
|
Total liabilities and stockholders' equity |
$ |
102,928 |
|
|
$ |
99,823 |
|
Salesforce, Inc. |
|||||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||||
(in millions) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Operating activities: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
1,708 |
|
|
$ |
1,446 |
|
|
$ |
6,197 |
|
|
$ |
4,136 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization (1) |
|
877 |
|
|
|
953 |
|
|
|
3,477 |
|
|
|
3,959 |
|
Amortization of costs capitalized to obtain revenue contracts, net |
|
527 |
|
|
|
497 |
|
|
|
2,095 |
|
|
|
1,925 |
|
Stock-based compensation expense |
|
803 |
|
|
|
674 |
|
|
|
3,183 |
|
|
|
2,787 |
|
(Gains) losses on strategic investments, net |
|
(96 |
) |
|
|
35 |
|
|
|
121 |
|
|
|
277 |
|
Changes in assets and liabilities, net of business combinations: |
|
|
|
|
|
|
|
||||||||
Accounts receivable, net |
|
(7,171 |
) |
|
|
(6,564 |
) |
|
|
(490 |
) |
|
|
(659 |
) |
Costs capitalized to obtain revenue contracts, net |
|
(1,016 |
) |
|
|
(966 |
) |
|
|
(2,121 |
) |
|
|
(1,872 |
) |
Prepaid expenses and other current assets and other assets |
|
(232 |
) |
|
|
(93 |
) |
|
|
(1,495 |
) |
|
|
(843 |
) |
Accounts payable and accrued expenses and other liabilities |
|
1,592 |
|
|
|
1,129 |
|
|
|
1,089 |
|
|
|
(478 |
) |
Operating lease liabilities |
|
(161 |
) |
|
|
(147 |
) |
|
|
(548 |
) |
|
|
(621 |
) |
Unearned revenue |
|
7,139 |
|
|
|
6,439 |
|
|
|
1,584 |
|
|
|
1,623 |
|
Net cash provided by operating activities |
|
3,970 |
|
|
|
3,403 |
|
|
|
13,092 |
|
|
|
10,234 |
|
Investing activities: |
|
|
|
|
|
|
|
||||||||
Business combinations, net of cash acquired |
|
(2,217 |
) |
|
|
0 |
|
|
|
(2,734 |
) |
|
|
(82 |
) |
Purchases of strategic investments |
|
(165 |
) |
|
|
(106 |
) |
|
|
(539 |
) |
|
|
(496 |
) |
Sales of strategic investments |
|
8 |
|
|
|
6 |
|
|
|
126 |
|
|
|
108 |
|
Purchases of marketable securities |
|
(1,838 |
) |
|
|
(934 |
) |
|
|
(6,879 |
) |
|
|
(3,761 |
) |
Sales of marketable securities |
|
491 |
|
|
|
394 |
|
|
|
4,143 |
|
|
|
1,511 |
|
Maturities of marketable securities |
|
939 |
|
|
|
319 |
|
|
|
3,378 |
|
|
|
2,129 |
|
Capital expenditures |
|
(154 |
) |
|
|
(147 |
) |
|
|
(658 |
) |
|
|
(736 |
) |
Net cash used in investing activities |
|
(2,936 |
) |
|
|
(468 |
) |
|
|
(3,163 |
) |
|
|
(1,327 |
) |
Financing activities: |
|
|
|
|
|
|
|
||||||||
Repurchases of common stock |
|
(76 |
) |
|
|
(1,692 |
) |
|
|
(7,829 |
) |
|
|
(7,620 |
) |
Proceeds from employee stock plans |
|
484 |
|
|
|
869 |
|
|
|
1,540 |
|
|
|
1,954 |
|
Principal payments on financing obligations |
|
(98 |
) |
|
|
(123 |
) |
|
|
(603 |
) |
|
|
(629 |
) |
Repayments of debt |
|
0 |
|
|
|
0 |
|
|
|
(1,000 |
) |
|
|
(1,182 |
) |
Payments of dividends |
|
(383 |
) |
|
|
0 |
|
|
|
(1,537 |
) |
|
|
0 |
|
Net cash used in financing activities |
|
(73 |
) |
|
|
(946 |
) |
|
|
(9,429 |
) |
|
|
(7,477 |
) |
Effect of exchange rate changes |
|
(110 |
) |
|
|
30 |
|
|
|
(124 |
) |
|
|
26 |
|
Net increase in cash and cash equivalents |
|
851 |
|
|
|
2,019 |
|
|
|
376 |
|
|
|
1,456 |
|
Cash and cash equivalents, beginning of period |
|
7,997 |
|
|
|
6,453 |
|
|
|
8,472 |
|
|
|
7,016 |
|
Cash and cash equivalents, end of period |
$ |
8,848 |
|
|
$ |
8,472 |
|
|
$ |
8,848 |
|
|
$ |
8,472 |
|
(1) Includes amortization of intangible assets acquired through business combinations, depreciation of fixed assets and amortization and impairment of right-of-use assets. |
Salesforce, Inc. Additional Metrics (Unaudited)
Supplemental Revenue Analysis
Remaining Performance Obligation
Remaining performance obligation ("RPO") represents contracted revenue that has not yet been recognized, which includes unearned revenue and unbilled amounts that will be recognized as revenue in future periods. RPO is influenced by several factors, including seasonality, the timing of renewals, the timing of term license deliveries, average contract terms and foreign currency exchange rates. Remaining performance obligation is also impacted by acquisitions. Unbilled portions of RPO denominated in foreign currencies are revalued each period based on the period end exchange rates. The portion of RPO that is unbilled is not recorded on the condensed consolidated balance sheets.
RPO consisted of the following (in billions):
|
Current |
|
Noncurrent |
|
Total |
|||
As of January 31, 2025 |
$ |
30.2 |
|
$ |
33.2 |
|
$ |
63.4 |
As of October 31, 2024 |
|
26.4 |
|
|
26.7 |
|
|
53.1 |
As of July 31, 2024 |
|
26.5 |
|
|
27.0 |
|
|
53.5 |
As of April 30, 2024 |
|
26.4 |
|
|
27.5 |
|
|
53.9 |
As of January 31, 2024 |
|
27.6 |
|
|
29.3 |
|
|
56.9 |
Unearned Revenue
Unearned revenue represents amounts that have been invoiced in advance of revenue recognition and is recognized as revenue when transfer of control to customers has occurred or services have been provided. The change in unearned revenue was as follows (in millions):
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Unearned revenue, beginning of period |
$ |
13,472 |
|
|
$ |
12,564 |
|
|
$ |
19,003 |
|
|
$ |
17,376 |
|
Billings and other (1) |
|
17,355 |
|
|
|
15,834 |
|
|
|
39,513 |
|
|
|
36,370 |
|
Contribution from contract asset |
|
(223 |
) |
|
|
(108 |
) |
|
|
(34 |
) |
|
|
110 |
|
Revenue recognized over time |
|
(9,182 |
) |
|
|
(8,463 |
) |
|
|
(35,628 |
) |
|
|
(32,727 |
) |
Revenue recognized at a point in time |
|
(811 |
) |
|
|
(824 |
) |
|
|
(2,267 |
) |
|
|
(2,130 |
) |
Unearned revenue from business combinations |
|
132 |
|
|
|
0 |
|
|
|
156 |
|
|
|
4 |
|
Unearned revenue, end of period |
$ |
20,743 |
|
|
$ |
19,003 |
|
|
$ |
20,743 |
|
|
$ |
19,003 |
|
(1) Other includes, for example, the impact of foreign currency translation. |
Disaggregation of Revenue
Subscription and Support Revenue by the Company's service offerings
Subscription and support revenues consisted of the following (in millions):
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Sales |
$ |
2,134 |
|
$ |
1,969 |
|
$ |
8,322 |
|
$ |
7,580 |
Service |
|
2,327 |
|
|
2,158 |
|
|
9,054 |
|
|
8,245 |
Platform and Other |
|
1,918 |
|
|
1,720 |
|
|
7,247 |
|
|
6,611 |
Marketing and Commerce |
|
1,357 |
|
|
1,274 |
|
|
5,281 |
|
|
4,912 |
Integration and Analytics |
|
1,715 |
|
|
1,627 |
|
|
5,775 |
|
|
5,189 |
|
$ |
9,451 |
|
$ |
8,748 |
|
$ |
35,679 |
|
$ |
32,537 |
Total Revenue by Geographic Locations
Revenues by geographical region consisted of the following (in millions):
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Americas |
$ |
6,660 |
|
$ |
6,176 |
|
$ |
25,143 |
|
$ |
23,289 |
Europe |
|
2,334 |
|
|
2,205 |
|
|
8,891 |
|
|
8,128 |
Asia Pacific |
|
999 |
|
|
906 |
|
|
3,861 |
|
|
3,440 |
|
$ |
9,993 |
|
$ |
9,287 |
|
$ |
37,895 |
|
$ |
34,857 |
Constant Currency Growth Rates
Subscription and support revenues constant currency growth rates by the Company's service offerings were as follows:
|
Three Months Ended January 31, 2025 Compared to Three Months Ended January 31, 2024 |
|
Three Months Ended October 31, 2024 Compared to Three Months Ended October 31, 2023 |
|
Three Months Ended January 31, 2024 Compared to Three Months Ended January 31, 2023 |
Sales |
9% |
|
11% |
|
10% |
Service |
9% |
|
10% |
|
12% |
Platform and Other |
12% |
|
8% |
|
10% |
Marketing and Commerce |
8% |
|
8% |
|
7% |
Integration and Analytics |
6% |
|
5% |
|
21% |
Total growth |
9% |
|
9% |
|
12% |
Revenue constant currency growth rates by geographical region were as follows:
|
Three Months Ended January 31, 2025 Compared to Three Months Ended January 31, 2024 |
|
Three Months Ended October 31, 2024 Compared to Three Months Ended October 31, 2023 |
|
Three Months Ended January 31, 2024 Compared to Three Months Ended January 31, 2023 |
Americas |
8% |
|
6% |
|
9% |
Europe |
7% |
|
9% |
|
11% |
Asia Pacific |
14% |
|
14% |
|
19% |
Total growth |
9% |
|
8% |
|
10% |
Current remaining performance obligation constant currency growth rates were as follows:
|
January 31, 2025 Compared to January 31, 2024 |
|
October 31, 2024 Compared to October 31, 2023 |
|
January 31, 2024 Compared to January 31, 2023 |
Total growth |
11% |
|
10% |
|
13% |
Salesforce, Inc. |
|||||||||||||||
GAAP Results Reconciled to Non-GAAP Results |
|||||||||||||||
The following tables reflect selected GAAP results reconciled to Non-GAAP results. |
|||||||||||||||
(in millions, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Non-GAAP income from operations |
|
|
|
|
|
|
|
||||||||
GAAP income from operations |
$ |
1,820 |
|
|
$ |
1,622 |
|
|
$ |
7,205 |
|
|
$ |
5,011 |
|
Plus: |
|
|
|
|
|
|
|
||||||||
Amortization of purchased intangibles (1) |
|
382 |
|
|
|
458 |
|
|
|
1,651 |
|
|
|
1,869 |
|
Stock-based compensation expense (2)(3) |
|
803 |
|
|
|
667 |
|
|
|
3,181 |
|
|
|
2,764 |
|
Restructuring |
|
298 |
|
|
|
173 |
|
|
|
461 |
|
|
|
988 |
|
Non-GAAP income from operations |
$ |
3,303 |
|
|
$ |
2,920 |
|
|
$ |
12,498 |
|
|
$ |
10,632 |
|
Non-GAAP operating margin as a percentage of revenues |
|
|
|
|
|
|
|
||||||||
Total revenues |
$ |
9,993 |
|
|
$ |
9,287 |
|
|
$ |
37,895 |
|
|
$ |
34,857 |
|
GAAP operating margin (4) |
|
18.2 |
% |
|
|
17.5 |
% |
|
|
19.0 |
% |
|
|
14.4 |
% |
Non-GAAP operating margin (4) |
|
33.1 |
% |
|
|
31.4 |
% |
|
|
33.0 |
% |
|
|
30.5 |
% |
Non-GAAP net income |
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
1,708 |
|
|
$ |
1,446 |
|
|
$ |
6,197 |
|
|
$ |
4,136 |
|
Plus: |
|
|
|
|
|
|
|
||||||||
Amortization of purchased intangibles (1) |
|
382 |
|
|
|
458 |
|
|
|
1,651 |
|
|
|
1,869 |
|
Stock-based compensation expense (2)(3) |
|
803 |
|
|
|
667 |
|
|
|
3,181 |
|
|
|
2,764 |
|
Restructuring |
|
298 |
|
|
|
173 |
|
|
|
461 |
|
|
|
988 |
|
Income tax effects and adjustments |
|
(484 |
) |
|
|
(493 |
) |
|
|
(1,560 |
) |
|
|
(1,670 |
) |
Non-GAAP net income |
$ |
2,707 |
|
|
$ |
2,251 |
|
|
$ |
9,930 |
|
|
$ |
8,087 |
|
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Non-GAAP diluted net income per share |
|
|
|
|
|
|
|
||||||||
GAAP diluted net income per share |
$ |
1.75 |
|
|
$ |
1.47 |
|
|
$ |
6.36 |
|
|
$ |
4.20 |
|
Plus: |
|
|
|
|
|
|
|
||||||||
Amortization of purchased intangibles (1) |
|
0.39 |
|
|
|
0.47 |
|
|
|
1.70 |
|
|
|
1.90 |
|
Stock-based compensation expense (2)(3) |
|
0.82 |
|
|
|
0.68 |
|
|
|
3.27 |
|
|
|
2.81 |
|
Restructuring |
|
0.31 |
|
|
|
0.18 |
|
|
|
0.47 |
|
|
|
1.00 |
|
Income tax effects and adjustments |
|
(0.49 |
) |
|
|
(0.51 |
) |
|
|
(1.60 |
) |
|
|
(1.69 |
) |
Non-GAAP diluted net income per share |
$ |
2.78 |
|
|
$ |
2.29 |
|
|
$ |
10.20 |
|
|
$ |
8.22 |
|
Shares used in computing non-GAAP diluted net income per share |
|
974 |
|
|
|
983 |
|
|
|
974 |
|
|
|
984 |
|
(1) Amortization of purchased intangibles was as follows: |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Cost of revenues |
$ |
150 |
|
$ |
235 |
|
$ |
750 |
|
$ |
978 |
Sales and marketing |
|
232 |
|
|
223 |
|
|
901 |
|
|
891 |
|
$ |
382 |
|
$ |
458 |
|
$ |
1,651 |
|
$ |
1,869 |
(2) Stock-based compensation expense, excluding stock-based compensation expense related to restructuring, was as follows: |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Cost of revenues |
$ |
132 |
|
$ |
107 |
|
$ |
518 |
|
$ |
431 |
Research and development |
|
277 |
|
|
237 |
|
|
1,091 |
|
|
972 |
Sales and marketing |
|
294 |
|
|
247 |
|
|
1,205 |
|
|
1,062 |
General and administrative |
|
100 |
|
|
76 |
|
|
367 |
|
|
299 |
|
$ |
803 |
|
$ |
667 |
|
$ |
3,181 |
|
$ |
2,764 |
(3) Stock-based compensation expense included in the GAAP to non-GAAP reconciliation tables above excludes stock-based compensation expense related to restructuring activities for each of the three months ended January 31, 2025 and 2024 of $0 million and $7 million, respectively, and for the fiscal year ended January 31, 2025 and 2024 of $2 million and $23 million, respectively, which are included in the restructuring line. |
|||||||||||
(4) GAAP operating margin is the proportion of GAAP income from operations as a percentage of GAAP revenue. Non-GAAP operating margin is the proportion of non-GAAP income from operations as a percentage of GAAP revenue. Non-GAAP income from operations excludes the impact of the amortization of purchased intangibles, stock-based compensation expense and charges associated with the Company's restructuring activities. |
Salesforce, Inc. |
|||||||||||
Computation of Basic and Diluted GAAP and Non-GAAP Net Income Per Share |
|||||||||||
(in millions, except per share data) |
|||||||||||
(Unaudited) |
|||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
GAAP Basic Net Income Per Share |
|
|
|
|
|
|
|
||||
Net income |
$ |
1,708 |
|
$ |
1,446 |
|
$ |
6,197 |
|
$ |
4,136 |
Basic net income per share |
$ |
1.78 |
|
$ |
1.49 |
|
$ |
6.44 |
|
$ |
4.25 |
Shares used in computing basic net income per share |
|
959 |
|
|
970 |
|
|
962 |
|
|
974 |
|
|
|
|
|
|
|
|
||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Non-GAAP Basic Net Income Per Share |
|
|
|
|
|
|
|
||||
Non-GAAP net income |
$ |
2,707 |
|
$ |
2,251 |
|
$ |
9,930 |
|
$ |
8,087 |
Non-GAAP basic net income per share |
$ |
2.82 |
|
$ |
2.32 |
|
$ |
10.32 |
|
$ |
8.30 |
Shares used in computing non-GAAP basic net income per share |
|
959 |
|
|
970 |
|
|
962 |
|
|
974 |
|
|
|
|
|
|
|
|
||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
GAAP Diluted Net Income Per Share |
|
|
|
|
|
|
|
||||
Net income |
$ |
1,708 |
|
$ |
1,446 |
|
$ |
6,197 |
|
$ |
4,136 |
Diluted net income per share |
$ |
1.75 |
|
$ |
1.47 |
|
$ |
6.36 |
|
$ |
4.20 |
Shares used in computing diluted net income per share |
|
974 |
|
|
983 |
|
|
974 |
|
|
984 |
|
|
|
|
|
|
|
|
||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
Non-GAAP Diluted Net Income Per Share |
|
|
|
|
|
|
|
||||
Non-GAAP net income |
$ |
2,707 |
|
$ |
2,251 |
|
$ |
9,930 |
|
$ |
8,087 |
Non-GAAP diluted net income per share |
$ |
2.78 |
|
$ |
2.29 |
|
$ |
10.20 |
|
$ |
8.22 |
Shares used in computing non-GAAP diluted net income per share |
|
974 |
|
|
983 |
|
|
974 |
|
|
984 |
Supplemental Cash Flow Information |
|||||||||||||||
Computation of Free Cash Flow, a Non-GAAP Measure |
|||||||||||||||
(in millions) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Three Months Ended January 31, |
|
Fiscal Year Ended January 31, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
GAAP net cash provided by operating activities |
$ |
3,970 |
|
|
$ |
3,403 |
|
|
$ |
13,092 |
|
|
$ |
10,234 |
|
Capital expenditures |
|
(154 |
) |
|
|
(147 |
) |
|
|
(658 |
) |
|
|
(736 |
) |
Free cash flow |
$ |
3,816 |
|
|
$ |
3,256 |
|
|
$ |
12,434 |
|
|
$ |
9,498 |
|
Non-GAAP Financial Measures: This press release includes information about non-GAAP operating margin, non-GAAP net income per share, non-GAAP tax rates, free cash flow, constant currency revenue, constant currency subscription and support revenue growth rate and constant currency current remaining performance obligation growth rates (collectively the "non-GAAP financial measures"). These non-GAAP financial measures are measurements of financial performance that are not prepared in accordance with U.S. generally accepted accounting principles and computational methods may differ from those used by other companies. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with the Company's consolidated financial statements prepared in accordance with GAAP. Management uses both GAAP and non-GAAP measures when planning, monitoring and evaluating the Company's performance.
The primary purpose of using non-GAAP measures is to provide supplemental information that may prove useful to investors and to enable investors to evaluate the Company's results in the same way management does. Management believes that supplementing GAAP disclosure with non-GAAP disclosure provides investors with a more complete view of the Company's operational performance and allows for meaningful period-to-period comparisons and analysis of trends in the Company's business. Further to the extent that other companies use similar methods in calculating non-GAAP measures, the provision of supplemental non-GAAP information can allow for a comparison of the Company's relative performance against other companies that also report non-GAAP operating results.
Non-GAAP Operating Margin is the proportion of non-GAAP income from operations as a percentage of GAAP revenue. Non-GAAP income from operations excludes the impact of the following items: stock-based compensation expense, amortization of acquisition-related intangibles and charges associated with the Company's restructuring activities. Non-GAAP net income per share excludes, to the extent applicable, the impact of the following items: stock-based compensation expense, amortization of purchased intangibles, charges related to the Company's restructuring activities and income tax adjustments. These items are excluded because the decisions that give rise to them are not made to increase revenue in a particular period, but instead for the Company's long-term benefit over multiple periods.
As described above, the Company excludes or adjusts for the following in its non-GAAP results and guidance:
The Company presents constant currency information to provide a framework for assessing how the Company's underlying business performed excluding the effect of foreign currency rate fluctuations. To present constant currency revenue growth rates, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars at the weighted average exchange rate for the quarter being compared to rather than the actual exchange rates in effect during that period. To present current remaining performance obligation growth rates on a constant currency basis, current remaining performance obligation balances in local currencies in previous comparable periods are converted using the United States dollar currency exchange rate as of the most recent balance sheet date.
The Company defines the non-GAAP measure free cash flow as GAAP net cash provided by operating activities, less capital expenditures.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226534533/en/
Mike Spencer Salesforce Investor Relations investor@salesforce.com
Carolyn Guss Salesforce Public Relations 415-536-4966 pr@salesforce.com