SAP Reports 20% Growth in Software and Software-Related Service Revenues for the Third Quarter
13% Growth in Non-IFRS Software and Software-Related Service Revenues at Constant Currencies
Company Reaffirms Full-Year 2010 Outlook
WALLDORF, Germany, Oct. 27 /PRNewswire-FirstCall/ -- SAP AG (NYSE: SAP) today announced its preliminary financial results for the third quarter ended September 30, 2010.
(Logo: http://photos.prnewswire.com/prnh/20050310/SFTH009LOGO-a )
(Logo: http://www.newscom.com/cgi-bin/prnh/20050310/SFTH009LOGO-a )
FINANCIAL HIGHLIGHTS – Third Quarter 2010
Third Quarter 2010(1) |
||||||||
IFRS |
Non-IFRS(2) |
|||||||
euro million, unless |
Q3 2010 |
Q3 2009 |
% change |
Q3 2010 |
Q3 2009 |
% change |
% change |
|
Software revenue |
656 |
525 |
25% |
656 |
525 |
25% |
15% |
|
Software and software-related service revenue |
2,316 |
1,937 |
20% |
2,352 |
1,937 |
21% |
13% |
|
Total revenue |
3,003 |
2,508 |
20% |
3,039 |
2,508 |
21% |
13% |
|
Total operating expenses |
-2,287 |
-1,889 |
21% |
-2,157 |
-1,821 |
18% |
11% |
|
- thereof restructuring |
2 |
-10 |
<-100% |
-1 |
-11 |
-91% |
||
Operating profit |
716 |
619 |
16% |
883 |
687 |
29% |
16% |
|
Operating margin (%) |
23.8 |
24.7 |
-0.9pp |
29.1 |
27.4 |
1.7pp |
0.8pp |
|
Profit after tax |
501 |
447 |
12% |
605 |
499 |
21% |
||
Basic earnings per share (euro ) |
0.42 |
0.38 |
11% |
0.51 |
0.42 |
21% |
||
1) All figures are preliminary and unaudited. |
||||||||
2) Adjustments in the revenue line items are for the support revenue that would have been recognized had the acquired entities 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 and discontinued activities. |
||||||||
3) 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. |
||||||||
Third quarter and year to date 2010 revenue, profit and cash flow figures include the revenue, profits and cash flows from Sybase for the period since the acquisition (July 26, 2010). The comparative prior year numbers do not include any Sybase revenues, profits or cash flows.
Revenues – Third Quarter 2010
- IFRS software and software-related service revenues were euro 2.32 billion (2009: euro 1.94 billion), an increase of 20%. Non-IFRS software and software-related service revenues were euro 2.35 billion (2009: euro 1.94 billion), an increase of 21% (13% at constant currencies).
- Excluding the contribution from Sybase, SAP’s business contributed 15 percentage points to the growth of our IFRS and Non-IFRS software and software related service revenues (7 percentage points at constant currencies).
- IFRS software revenues were euro 656 million (2009: euro 525 million), an increase of 25% (15% at constant currencies).
- IFRS total revenues were euro 3.00 billion (2009: euro 2.51 billion), an increase of 20%. Non-IFRS total revenues were euro 3.04 billion (2009: euro 2.51 billion), an increase of 21% (13% at constant currencies)
Third quarter 2010 Non-IFRS revenue figures exclude a deferred support revenue write-down from acquisitions of euro 36 million.
Income – Third Quarter 2010
- IFRS operating profit was euro 716 million (2009: euro 619 million), an increase of 16%. Non-IFRS operating profit was euro 883 million (2009: euro 687 million), an increase of 29% (16% at constant currencies). In the third quarter of 2009, the IFRS and Non-IFRS operating profit was impacted by restructuring charges of euro 10 million and euro 11 million, respectively, resulting from a reduction of positions. In contrast, restructuring charges were not material in the third quarter of 2010.
- IFRS operating margin was 23.8% (2009: 24.7%), a decrease of 0.9 percentage points. Non-IFRS operating margin was 29.1% (2009: 27.4%), or 28.2% at constant currencies, an increase of 1.7 percentage points (0.8 percentage points at constant currencies). In contrast to the respective quarter in 2009, the third quarter of 2010 was not materially impacted by restructuring expenses which had, in the third quarter of 2009, negatively impacted the IFRS and Non-IFRS operating margin by 0.4 percentage points.
- IFRS profit after tax was euro 501 million (2009: euro 447 million), an increase of 12%. Non-IFRS profit after tax was euro 605 million (2009: euro 499 million), an increase of 21%. IFRS basic earnings per share were euro 0.42 (2009: euro 0.38), an increase of 11%. Non-IFRS basic earnings per share were euro 0.51 (2009: euro 0.42), an increase of 21%. The impact, net of tax, of the restructuring expenses incurred in the third quarter 2009 on the third quarter 2009 IFRS and Non-IFRS basic earnings per share was not material. The IFRS effective tax rate in the third quarter of 2010 was 27.3% (2009: 20.5%).
Third quarter 2010 Non-IFRS operating profit excludes a deferred support revenue write-down from acquisitions of euro 36 million plus acquisition-related charges and discontinued activities totaling euro 131 million (2009: euro 68 million). Third quarter 2010 Non-IFRS profit after tax and Non-IFRS basic earnings per share exclude a deferred support revenue write-down from acquisitions of euro 24 million plus acquisition-related charges and discontinued activities totaling euro 80 million net of tax (2009: euro 52 million). The excluded amounts from discontinued activities result from an increase from $100 million to $160 million in the provision related to our discontinued TomorrowNow activities.
“We are pleased to report double-digit growth in software and software related service revenue and the contribution of Sybase,” said Werner Brandt, CFO of SAP AG. “All of the regions reported growth in the third quarter, with particular strength in the U.S. and the emerging markets of Asia, Europe and Latin America. We saw a good mix of revenues among small, midsized and large enterprises, and we had an increase in deal volume. On the product side, Business Analytics remains a top priority among our customers and continues to be a principal growth driver.”
“We were already delivering our solutions on premise and on demand. With the acquisition of Sybase, we now have the most complete and heterogeneous mobile platform in the industry and with it the added ability to deliver our solutions on device as well,” said Bill McDermott, Co-CEO of SAP. “As customers continue to reengage, seeking opportunities to grow their businesses and differentiate themselves from their competitors, we are able to help them be best run businesses with our unique strategy to deliver a full suite of enterprise software and next generation business intelligence on any device at any time.”
“The experience we have gained with our more than 100,000 customers over many years tells us that they want choice, openness and innovation from their technology partners,” said Jim Hagemann Snabe, Co-CEO of SAP. “The opposite seems to be happening as more technology companies want to lock in their customers to a single vendor on one proprietary technology stack. This has made our business even more important to our customers because at SAP we provide choice, innovation, co-innovation, a completely open platform and the resources of a vast ecosystem of partners, with whom we continue to forge even stronger relationships. Our in-memory High-Performance Analytic Appliance called SAP HANA is a prime example of cutting edge technology delivered through co-innovation with partners.”
FINANCIAL HIGHLIGHTS – Nine Months 2010
Nine Months 2010(1) |
||||||||
IFRS |
Non-IFRS(2) |
|||||||
euro million, unless |
9M 2010 |
9M 2009 |
% change |
9M 2010 |
9M 2009 |
% change |
% change const. curr.(3) |
|
Software revenue |
1,757 |
1,487 |
18% |
1,757 |
1,487 |
18% |
9% |
|
Software and software-related service revenue |
6,521 |
5,632 |
16% |
6,557 |
5,643 |
16% |
10% |
|
Total revenue |
8,406 |
7,482 |
12% |
8,442 |
7,493 |
13% |
7% |
|
Total operating expenses |
-6,359 |
-5,915 |
8% |
-6,108 |
-5,700 |
7% |
3% |
|
- thereof restructuring |
1 |
-193 |
<-100% |
-2 |
-188 |
-99% |
||
Operating profit |
2,047 |
1,567 |
31% |
2,334 |
1,792 |
30% |
19% |
|
Operating margin (%) |
24.4 |
20.9 |
3.5pp |
27.6 |
23.9 |
3.7pp |
2.7pp |
|
Profit after tax |
1,379 |
1,069 |
29% |
1,591 |
1,239 |
28% |
||
Basic earnings per share (euro ) |
1.16 |
0.90 |
29% |
1.34 |
1.04 |
29% |
||
1) All figures are preliminary and unaudited. |
||||||||
2) Adjustments in the revenue line items are for the support revenue that would have been recognized had the acquired entities 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 and discontinued activities. |
||||||||
3) 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. |
||||||||
Third quarter and year to date 2010 revenue, profit and cash flow figures include the revenue, profits and cash flows from Sybase for the period since the acquisition (July 26, 2010). The comparative prior year numbers do not include any Sybase revenues, profits or cash flows.
Revenues – Nine Months 2010
- IFRS software and software-related service revenues were euro 6.52 billion (2009: euro 5.63 billion), an increase of 16%. Non-IFRS software and software-related service revenues were euro 6.56 billion (2009: euro 5.64 billion), an increase of 16% (10% at constant currencies).
- Excluding the contribution from Sybase, SAP’s business contributed 14 percentage points to the growth of our IFRS and Non-IFRS software and software related service revenues (8 percentage points at constant currencies).
- IFRS software revenues were euro 1.76 billion (2009: euro 1.49 billion), an increase of 18% (9% at constant currencies).
- IFRS total revenues were euro 8.41 billion (2009: euro 7.48 billion), an increase of 12%. Non-IFRS total revenues were euro 8.44 billion (2009: euro 7.49 billion), an increase of 13% (7% at constant currencies).
Nine months 2010 Non-IFRS revenue figures exclude a deferred support revenue write-down from acquisitions of euro 36 million (2009: euro 11 million).
Income – Nine Months 2010
- IFRS operating profit was euro 2.05 billion (2009: euro 1.57 billion), an increase of 31%. Non-IFRS operating profit was euro 2.33 billion (2009: euro 1.79 billion), an increase of 30% (19% at constant currencies). In the first nine months of 2009, the IFRS and Non-IFRS operating profit was impacted by restructuring charges of euro 193 million and euro 188 million, respectively, resulting from a reduction of positions. In contrast, restructuring charges were not material in the 2010 nine month period.
- IFRS operating margin was 24.4% (2009: 20.9%), an increase of 3.5 percentage points. Non-IFRS operating margin was 27.6% (2009: 23.9 %), or 26.6% at constant currencies, an increase of 3.7 percentage points (2.7 percentage points at constant currencies). In contrast to the respective first nine months of 2009, the first nine months of 2010 were not materially impacted by restructuring expenses which had, in the first nine months of 2009, negatively impacted the IFRS and Non-IFRS operating margin by 2.6 percentage points and 2.5 percentage points, respectively. However, severance expenses of euro 45 million (2009: euro 11 million) and unused lease space expenses of euro 8 million (2009: euro 5 million) negatively impacted the IFRS and Non-IFRS operating margin by 0.6 percentage points (2009: 0.2 percentage points).
- IFRS profit after tax was euro 1.38 billion (2009: euro 1.07 billion), an increase of 29%. Non-IFRS profit after tax was euro 1.59 billion (2009: euro 1.24 billion), an increase of 28%. IFRS basic earnings per share were euro 1.16 (2009: euro 0.90), an increase of 29 %. Non-IFRS basic earnings per share were euro 1.34 (2009: euro 1.04), an increase of 29 %. The impact, net of tax, of the severance and unused lease space expenses incurred in the first nine months of 2010 on the first nine months 2010 IFRS and Non-IFRS basic earnings per share was euro 0.03 (2009: euro 0.01). The impact, net of tax, of the restructuring expenses incurred in the first nine months of 2009 on the first nine months 2009 IFRS and Non-IFRS basic earnings per share was euro 0.11. The IFRS effective tax rate in the first nine months 2010 was 26.9% (2009: 26.0%).
First nine months 2010 Non-IFRS operating profit excludes a deferred support revenue write-down from acquisitions of euro 36 million (2009: euro 11 million) plus acquisition-related charges and discontinued activities totaling euro 251 million (2009: euro 215 million). First nine months 2010 Non-IFRS profit after tax and Non-IFRS basic earnings per share exclude a deferred support revenue write-down from acquisitions of euro 24 million (2009: euro 7 million) plus acquisition-related charges and discontinued activities totaling euro 188 million net of tax (2009: euro 163 million). The excluded amounts from discontinued activities result from an increase from $100 million to $160 million in the provision related to our discontinued TomorrowNow activities.
Cash Flow – Nine Months 2010
Operating cash flow for the nine months 2010 exceeded euro 2 billion (2009: euro 2.36 billion). The year-over-year decrease in operating cash flow was mainly the result of a significant increase in payments in 2009 that were delayed from the end of 2008 resulting from the onset of the financial crisis. In 2010, however, the timing of the cash inflows from customers returned to normal.
Free cash flow was euro 1.86 billion (2009: euro 2.19 billion), a decrease of 15%. Free cash flow was 22% of total revenues (2009: 29%). At September 30, 2010, SAP had a total group liquidity of euro 2.83 billion (December 31, 2009: euro 2.28 billion), which includes cash and cash equivalents and short term investments. Net liquidity at September 30, 2010 was -euro 1.64 billion, which included euro 4.47 billion of debt, of which euro 2.20 billion resulted from the proceeds of two successful bond transactions. These debt offerings were very well-received in the market.
Business Outlook
SAP is providing the following outlook for the full-year 2010, which is unchanged from the previous outlook.
- The Company expects full-year 2010 Non-IFRS software and software-related service revenue to increase in a range of 9% – 11% at constant currencies (2009: euro 8.2 billion). SAP’s business, excluding the contribution from Sybase, is expected to contribute 6 – 8 percentage points to this growth.
- The Company expects the full-year 2010 Non-IFRS operating margin to be in a range of 30% – 31% (2009: 27.4%) at constant currencies.
- The Company projects an effective tax rate of 27.5% – 28.5% (based on IFRS) for 2010 (2009: 28.1%).
Major Customer Wins
In the third quarter of 2010, SAP closed major contracts in key regions.
EMEA: SAP - Electricity Supply Corporation of Malawi (ESCOM) Ltd, TNK-BP, Nedbank Group Limited, Standard Bank of South Africa Limited and Mercuria Energy Group Holding, Iberdrola and City of Johannesburg. Sybase - BNP Paribas, Commerzbank, Cogetech and Ericsson
Americas: SAP - Fifth Third Processing Solutions, Intermec Technologies Corporation, Applied Industrial Technologies, Fossil, Marisol S.A., Indumotora Automotriz S.A., Hasbro, Inc. and American Express. Sybase - Banco Popular Dominicano, Rite Aid, GlobeOp Financial and Symphony Technology
Asia Pacific/Japan: SAP - Jiangsu Electric Power Corp., China Central Television, Chemical Company of Malaysia Berhad, Pacific Pipe Co., Ltd., Punjab State Power Corporation Ltd., Sharp Corporation and Eros International Media. Sybase - New Zealand Customs and NTT Data Group
SAP Business ByDesign - Anthesis, Frankfurter Fondsbank, Hangzhou Permanent Magnet Group, KunShan Taidah Chemical and RJT Compuquest.
Webcast / Supplementary Financial Information
SAP senior management will host a conference call today at 3:00 PM (CET) / 2:00 PM (UK) / 9:00 AM (Eastern) / 6:00 AM (Pacific). The conference call will be web cast live on the Company’s website at http://www.sap.com/investor and will be available for replay.
Supplementary financial information pertaining to the quarterly results can be found at http://www.sap.com/investor.
SAP First Nine Months 2010 Interim Report
The First Nine Months 2010 Interim Report will be published on October 29, 2010, and will be available for download at http://www.sap.com/investor
About SAP
SAP is the world’s leading provider of enterprise application software, offering solutions that enable companies of all sizes and in more than 25 industries to become best-run businesses. With more than 105,000 customers in over 120 countries, the company is listed on several exchanges, including the Frankfurt stock exchange and NYSE, under the symbol “SAP.” For more information, visit www.sap.com.
Any statements contained in this document that are not historical facts are forward-looking statements as defined in the U.S. Private Securities Litigation Reform Act of 1995. Words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “project,” “predict,” “should” and “will” and similar expressions as they relate to SAP are intended to identify such forward-looking statements. SAP undertakes no obligation to publicly update or revise any forward-looking statements. All forward-looking statements are subject to various risks and uncertainties that could cause actual results to differ materially from expectations. The factors that could affect SAP's future financial results are discussed more fully in SAP's filings with the U.S. Securities and Exchange Commission ("SEC"), including SAP's most recent Annual Report on Form 20-F filed with the SEC. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates.
Copyright © 2010 SAP AG. All rights reserved.
SAP, R/3, SAP NetWeaver, Duet, PartnerEdge, ByDesign, SAP BusinessObjects Explorer, and other SAP products and services mentioned herein as well as their respective logos are trademarks or registered trademarks of SAP AG in Germany and other countries. Business Objects and the Business Objects logo, BusinessObjects, Crystal Reports, Crystal Decisions, Web Intelligence, Xcelsius, and other Business Objects products and services mentioned herein as well as their respective logos are trademarks or registered trademarks of Business Objects Software Ltd. in the United States and in other countries. Sybase and Adaptive Server Enterprise, iAnywhere, Sybase 365, SQL Anywhere and other Sybase products and services mentioned herein as well as their respective logos are trademarks or registered trademarks of Sybase, Inc. All other product and service names mentioned are the trademarks of their respective companies. Data contained in this document serves informational purposes only. National product specifications may vary.
For more information, press only: |
|||
Christoph Liedtke |
+49 (6227) 7-50383 |
[email protected], CET |
|
Guenter Gaugler |
+49 (6227) 7-65416 |
[email protected], CET |
|
Jim Dever |
+1 (610) 661-2161 |
||
Lynn Ong |
+65 6768 6439 |
[email protected], SGT (GMT +8) |
|
For more information, financial community only: |
|||
Stefan Gruber |
+49 (6227) 7-44872 |
[email protected], CET |
|
Martin Cohen |
+1 (212) 653-9619 |
||
Follow SAP Investor Relations on Twitter at @sapinvestor. |
|||
Appendix – Financial Information to Follow
FINANCIAL INFORMATION FOR THE THIRD QUARTER AND NINE MONTHS 2010 – Condensed, Preliminary and Unaudited – |
||||
Page |
||||
Financial Statements (IFRS) |
||||
Income Statements – Quarter |
F1 |
|||
Statements of Comprehensive Income - Quarter |
F2 |
|||
Income Statements – Nine Months |
F2 |
|||
Statements of Comprehensive Income – Nine Months |
F4 |
|||
Statements of Financial Position |
F5 |
|||
Statements of Changes in Equity |
F6 |
|||
Statements of Cash Flows |
F7 |
|||
Supplementary Financial Information |
||||
Reconciliations from Non-IFRS Numbers to IFRS Numbers |
F8 to F9 |
|||
Revenue by Region |
F10 to F11 |
|||
Share-Based Compensation |
F12 |
|||
Free Cash Flow |
F12 |
|||
Days Sales Outstanding(DSO) |
F12 |
|||
Number of Employees |
F12 |
|||
Multi-Quarter Summary |
F13 |
|||
Explanations of Non-IFRS Measures |
F14 to F16 |
|||
Financial Statements (IFRS) |
||||
CONSOLIDATED INCOME STATEMENTS OF SAP GROUP |
||||
For the three months ended September 30 |
||||
euro millions, unless otherwise stated |
2010 |
2009 |
Change in |
|
Software revenue |
656 |
525 |
25 |
|
Support revenue |
1,559 |
1,333 |
17 |
|
Subscription and other software-related service revenue |
101 |
79 |
28 |
|
Software and software-related service revenue |
2,316 |
1,937 |
20 |
|
Consulting revenue |
565 |
484 |
17 |
|
Other service revenue |
122 |
87 |
40 |
|
Professional services and other service revenue |
687 |
571 |
20 |
|
Total revenue |
3,003 |
2,508 |
20 |
|
Cost of software and software-related services |
-514 |
-414 |
24 |
|
Cost of professional services and other services |
-530 |
-436 |
22 |
|
Research and development |
-453 |
-382 |
19 |
|
Sales and marketing |
-642 |
-515 |
25 |
|
General and administration |
-157 |
-133 |
18 |
|
Restructuring |
2 |
-10 |
<-100 |
|
Other operating income/expense, net |
7 |
1 |
>100 |
|
Total operating expenses |
-2,287 |
-1,889 |
21 |
|
Operating profit |
716 |
619 |
16 |
|
Other non-operating income/expense, net |
-13 |
-39 |
-67 |
|
Finance income |
16 |
9 |
78 |
|
Finance costs |
-35 |
-26 |
35 |
|
Other financial gains/losses, net |
5 |
-1 |
<-100 |
|
Financial income, net |
-14 |
-18 |
-22 |
|
Profit before tax |
689 |
562 |
23 |
|
Income tax expense |
-188 |
-115 |
63 |
|
Profit after tax |
501 |
447 |
12 |
|
– Profit attributable to non-controlling interests |
1 |
0 |
N/A |
|
– Profit attributable to owners of parent |
500 |
447 |
12 |
|
Basic earnings per share, in euro |
0.42 |
0.38 |
12 |
|
Diluted earnings per share, in euro |
0.42 |
0.38 |
12 |
|
* For the three months ended September 30, 2010 and 2009 the weighted average number of shares were 1,188 |
||||
million (Diluted: 1,188 million) and 1,188 million (Diluted: 1,189 million), respectively (treasury stock excluded). |
||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF SAP GROUP |
|||
for the third quarter ended September 30 |
|||
euro millions |
2010 |
2009 |
|
Profit after tax |
501 |
447 |
|
Gains (losses) on exchange differences on translation, before tax |
-270 |
18 |
|
Reclassification adjustments on exchange differences on translation, before tax |
11 |
0 |
|
Exchange differences on translation |
-259 |
18 |
|
Gains (losses) on remeasuring available-for-sale financial assets, before tax |
6 |
1 |
|
Reclassification adjustments on available-for-sale financial assets, before tax |
0 |
0 |
|
Available-for-sale financial assets |
6 |
1 |
|
Gains (losses) on cash flow hedges, before tax |
6 |
-11 |
|
Reclassification adjustments on cash flow hedges, before tax |
31 |
22 |
|
Cash flow hedges |
37 |
11 |
|
Actuarial gains (losses) on defined benefit plans, before tax |
7 |
3 |
|
Other comprehensive income before tax |
-209 |
33 |
|
Income tax relating to components of other comprehensive income |
-13 |
-5 |
|
Other comprehensive income after tax |
-222 |
28 |
|
Total comprehensive income |
279 |
475 |
|
– attributable to non-controlling interests |
1 |
0 |
|
– attributable to owners of parent |
278 |
475 |
|
CONSOLIDATED INCOME STATEMENTS OF SAP GROUP |
|||||
For the nine months ended September 30 |
|||||
euro millions, unless otherwise stated |
2010 |
2009 |
Change in |
||
Software revenue |
1,757 |
1,487 |
18 |
||
Support revenue |
4,479 |
3,922 |
14 |
||
Subscription and other software-related service revenue |
285 |
223 |
28 |
||
Software and software-related service revenue |
6,521 |
5,632 |
16 |
||
Consulting revenue |
1,572 |
1,554 |
1 |
||
Other service revenue |
313 |
296 |
6 |
||
Professional services and other service revenue |
1,885 |
1,850 |
2 |
||
Total revenue |
8,406 |
7,482 |
12 |
||
Cost of software and software-related services |
-1,328 |
-1,200 |
11 |
||
Cost of professional services and other services |
-1,478 |
-1,423 |
4 |
||
Research and development |
-1,242 |
-1,120 |
11 |
||
Sales and marketing |
-1,858 |
-1,590 |
17 |
||
General and administration |
-461 |
-395 |
17 |
||
Restructuring |
1 |
-193 |
<-100 |
||
Other operating income/expense, net |
7 |
6 |
17 |
||
Total operating expenses |
-6,359 |
-5,915 |
8 |
||
Operating profit |
2,047 |
1,567 |
31 |
||
Other non-operating income/expense, net |
-136 |
-62 |
>100 |
||
Finance income |
38 |
27 |
41 |
||
Finance costs |
-67 |
-79 |
-15 |
||
Other financial gains/losses, net |
4 |
-8 |
<-100 |
||
Financial income, net |
-25 |
-60 |
-58 |
||
Profit before tax |
1,886 |
1,445 |
31 |
||
Income tax expense |
-507 |
-376 |
35 |
||
Profit after tax |
1,379 |
1,069 |
29 |
||
– Profit attributable to non-controlling interests |
2 |
1 |
100 |
||
– Profit attributable to owners of parent |
1,377 |
1,068 |
29 |
||
Basic earnings per share, in euro |
1.16 |
0.90 |
29 |
||
Diluted earnings per share, in euro |
1.16 |
0.90 |
29 |
||
* For the nine months ended September 30, 2010 and 2009 the weighted average number of shares were 1,188 million (Diluted: 1,189 million) and 1,188 million (Diluted: 1,189 million), respectively (treasury stock excluded). |
|||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF SAP GROUP |
|||
for the nine months ended September 30 |
|||
euro millions |
2010 |
2009 |
|
Profit after tax |
1,379 |
1,069 |
|
Gains (losses) on exchange differences on translation, before tax |
2 |
53 |
|
Reclassification adjustments on exchange differences on translation, before tax |
-6 |
0 |
|
Exchange differences on translation |
-4 |
53 |
|
Gains (losses) on remeasuring available-for-sale financial assets, before tax |
5 |
2 |
|
Reclassification adjustments on available-for-sale financial assets, before tax |
0 |
0 |
|
Available-for-sale financial assets |
5 |
2 |
|
Gains (losses) on cash flow hedges, before tax |
-66 |
-33 |
|
Reclassification adjustments on cash flow hedges, before tax |
47 |
65 |
|
Cash flow hedges |
-19 |
32 |
|
Actuarial gains (losses) on defined benefit plans, before tax |
-3 |
5 |
|
Other comprehensive income before tax |
-21 |
92 |
|
Income tax relating to components of other comprehensive income |
9 |
-11 |
|
Other comprehensive income after tax |
-12 |
81 |
|
Total comprehensive income |
1,367 |
1,150 |
|
– attributable to non-controlling interests |
2 |
1 |
|
– attributable to owners of parent |
1,365 |
1,149 |
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION OF SAP GROUP |
|||||
as at September 30, 2010 and December 31, 2009 |
|||||
euro millions |
2010 |
2009 |
Change in % |
||
Assets |
|||||
Cash and cash equivalents |
2,828 |
1,884 |
50 |
||
Other financial assets |
258 |
486 |
-47 |
||
Trade and other receivables |
2,382 |
2,546 |
-6 |
||
Other non-financial assets |
223 |
147 |
52 |
||
Tax assets |
311 |
192 |
62 |
||
Total current assets |
6,002 |
5,255 |
14 |
||
Goodwill |
8,285 |
4,994 |
66 |
||
Intangible assets |
2,400 |
894 |
>100 |
||
Property, plant, and equipment |
1,415 |
1,371 |
3 |
||
Other financial assets |
374 |
284 |
32 |
||
Trade and other receivables |
68 |
52 |
31 |
||
Other non-financial assets |
31 |
35 |
-11 |
||
Tax assets |
120 |
91 |
32 |
||
Deferred tax assets |
391 |
398 |
-2 |
||
Total non-current assets |
13,084 |
8,119 |
61 |
||
Total assets |
19,086 |
13,374 |
43 |
||
euro millions |
2010 |
2009 |
Change in % |
||
Equity and liabilities |
|||||
Trade and other payables |
766 |
638 |
20 |
||
Tax liabilities |
136 |
125 |
9 |
||
Financial liabilities |
238 |
146 |
63 |
||
Other non-financial liabilities |
1,187 |
1,577 |
-25 |
||
Provisions |
389 |
332 |
17 |
||
Deferred income |
1,334 |
598 |
>100 |
||
Total current liabilities |
4,050 |
3,416 |
19 |
||
Trade and other payables |
54 |
35 |
54 |
||
Tax liabilities |
359 |
239 |
50 |
||
Financial liabilities |
4,422 |
729 |
>100 |
||
Other non-financial liabilities |
21 |
12 |
75 |
||
Provisions |
270 |
198 |
36 |
||
Deferred tax liabilities |
605 |
190 |
>100 |
||
Deferred income |
94 |
64 |
47 |
||
Total non-current liabilities |
5,825 |
1,467 |
>100 |
||
Total liabilities |
9,875 |
4,883 |
>100 |
||
Issued capital |
1,227 |
1,226 |
0 |
||
Treasury shares |
-1,391 |
-1,320 |
5 |
||
Share premium |
333 |
317 |
5 |
||
Retained earnings |
9,356 |
8,571 |
9 |
||
Other components of equity |
-331 |
-317 |
4 |
||
Equity attributable to owners of parent |
9,194 |
8,477 |
8 |
||
Non-controlling interests |
17 |
14 |
21 |
||
Total equity |
9,211 |
8,491 |
8 |
||
Equity and liabilities |
19,086 |
13,374 |
43 |
||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY OF SAP GROUP |
|||||||||||
For the nine months ended September 30 |
|||||||||||
euro millions |
Issued Capital |
Share Premium |
Retained Earnings |
Other Components of Equity |
Treasury Shares |
Equity Attributable to Owners of Parent |
Non-Controlling Interests |
Total Equity |
|||
Exchange Differences |
Available-for-Sale Financial Assets |
Cash Flow Hedges |
|||||||||
January 1, 2009 |
1,226 |
320 |
7,423 |
-395 |
-1 |
-42 |
-1,362 |
7,169 |
2 |
7,171 |
|
Profit after tax |
1,068 |
1,068 |
1 |
1,069 |
|||||||
Other comprehensive income |
3 |
53 |
1 |
25 |
82 |
82 |
|||||
Share-based compensation |
-4 |
-4 |
-4 |
||||||||
Dividends |
-594 |
-594 |
-594 |
||||||||
Treasury shares transactions |
-5 |
36 |
31 |
31 |
|||||||
Convertible bonds and stock options exercised |
5 |
5 |
5 |
||||||||
Other |
1 |
1 |
10 |
11 |
|||||||
September 30, 2009 |
1,226 |
316 |
7,901 |
-342 |
-17 |
-1,326 |
7,758 |
13 |
7,771 |
||
January 1, 2010 |
1,226 |
317 |
8,571 |
-319 |
13 |
-11 |
-1,320 |
8,477 |
14 |
8,491 |
|
Profit after tax |
1,377 |
1,377 |
2 |
1,379 |
|||||||
Other comprehensive income |
2 |
-4 |
4 |
-14 |
-12 |
-12 |
|||||
Share-based compensation |
0 |
0 |
|||||||||
Dividends |
-594 |
-594 |
-594 |
||||||||
Treasury shares transactions |
-4 |
-157 |
-161 |
-161 |
|||||||
Convertible bonds and stock options exercised |
1 |
20 |
86 |
107 |
107 |
||||||
Other |
0 |
1 |
1 |
||||||||
September 30, 2010 |
1,227 |
333 |
9,356 |
-323 |
17 |
-25 |
-1,391 |
9,194 |
17 |
9,211 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS OF SAP GROUP |
|||
as at September 30 |
|||
euro millions |
2010 |
2009 |
|
Profit after tax |
1,379 |
1,069 |
|
Adjustments to reconcile profit after taxes to net cash provided by operating activities: |
|||
Depreciation and amortization |
370 |
375 |
|
Gains/losses on disposals of non-current assets |
2 |
4 |
|
Gains/losses on disposals of financial assets |
-7 |
0 |
|
Impairment loss on financial assets recognized in profit |
0 |
8 |
|
Decrease/increase in sales and bad debt allowances on trade receivables |
-9 |
91 |
|
Other adjustments for non-cash items |
33 |
7 |
|
Deferred income taxes |
13 |
-84 |
|
Decrease/increase in trade receivables |
515 |
967 |
|
Decrease/increase in other assets |
-350 |
16 |
|
Decrease/increase in trade payables, provisions and other liabilities |
-437 |
-612 |
|
Decrease/increase in deferred income |
553 |
521 |
|
Net cash flows from operating activities |
2,062 |
2,362 |
|
Business combinations, net of cash and cash equivalents acquired |
-4,184 |
-65 |
|
Purchase of intangible assets and property, plant, and equipment |
-200 |
-169 |
|
Proceeds from sales of intangible assets or property, plant, and equipment |
23 |
19 |
|
Purchase of equity or debt instruments of other entities |
-687 |
-576 |
|
Proceeds from sales of equity or debt instruments of other entities |
1,248 |
324 |
|
Net cash flows from investing activities |
-3,800 |
-467 |
|
Dividends paid |
-594 |
-594 |
|
Purchase of treasury shares |
-220 |
0 |
|
Proceeds from reissuance of treasury shares |
109 |
20 |
|
Proceeds from issuing shares (share-based compensation) |
26 |
4 |
|
Proceeds from borrowings |
5,019 |
697 |
|
Repayments of borrowings |
-1,721 |
-902 |
|
Purchase of equity-based derivative instruments (hedge for cash-settled share-based payment plans) |
-14 |
0 |
|
Proceeds from exercise of equity-based derivative financial instruments |
4 |
4 |
|
Cash and cash equivalents at the end of the period |
2,828 |
2,414 |
|
Effect of foreign exchange rates on cash and cash equivalents |
73 |
10 |
|
Net decrease/increase in cash and cash equivalents |
944 |
1,134 |
|
Cash and cash equivalents at the beginning of the period |
1,884 |
1,280 |
|
Cash and cash equivalents at the end of the period |
2,828 |
2,414 |
|
Supplementary Financial Information |
|||||||||||||||||||
RECONCILIATIONS FROM NON-IFRS NUMBERS TO IFRS NUMBERS |
|||||||||||||||||||
(Preliminary and unaudited) |
|||||||||||||||||||
The following tables present a reconciliation from our non-IFRS numbers (including our non-IFRS at constant currency numbers) to the |
|||||||||||||||||||
respective most comparable IFRS numbers. Note: Our non-IFRS numbers are not prepared under a comprehensive set of accounting rules or principles. |
|||||||||||||||||||
euro millions, unless otherwise stated |
Three months ended September 30 |
||||||||||||||||||
2010 |
2009 |
Change in % |
|||||||||||||||||
IFRS |
Adj.* |
Non-IFRS* |
Currency |
Non-IFRS |
IFRS |
Adj.* |
Non-IFRS* |
IFRS |
Non-IFRS* |
Non-IFRS |
|||||||||
Non-IFRS Revenue Numbers |
|||||||||||||||||||
Software revenue |
656 |
0 |
656 |
-52 |
604 |
525 |
0 |
525 |
25 |
25 |
15 |
||||||||
Support revenue |
1,559 |
36 |
1,595 |
-109 |
1,486 |
1,333 |
0 |
1,333 |
17 |
20 |
11 |
||||||||
Subscription and other software-related service revenue |
101 |
0 |
101 |
-6 |
95 |
79 |
0 |
79 |
28 |
28 |
20 |
||||||||
Software and software-related service revenue |
2,316 |
36 |
2,352 |
-167 |
2,185 |
1,937 |
0 |
1,937 |
20 |
21 |
13 |
||||||||
- thereof SAP excluding Sybase |
2,228 |
0 |
2,228 |
-158 |
2,070 |
1,937 |
0 |
1,937 |
15 |
15 |
7 |
||||||||
Consulting revenue |
565 |
0 |
565 |
-40 |
525 |
484 |
0 |
484 |
17 |
17 |
8 |
||||||||
Other service revenue |
122 |
0 |
122 |
-8 |
114 |
87 |
0 |
87 |
40 |
40 |
31 |
||||||||
Professional services and other service revenue |
687 |
0 |
687 |
-48 |
639 |
571 |
0 |
571 |
20 |
20 |
12 |
||||||||
Total revenue |
3,003 |
36 |
3,039 |
-215 |
2,824 |
2,508 |
0 |
2,508 |
20 |
21 |
13 |
||||||||
Non-IFRS Operating Expense Numbers |
|||||||||||||||||||
Cost of software and software-related services |
-514 |
100 |
-414 |
-414 |
48 |
-366 |
24 |
13 |
|||||||||||
Cost of professional services and other services |
-530 |
3 |
-527 |
-436 |
1 |
-435 |
22 |
21 |
|||||||||||
Research and development |
-453 |
1 |
-452 |
-382 |
1 |
-381 |
19 |
19 |
|||||||||||
Sales and marketing |
-642 |
24 |
-618 |
-515 |
18 |
-497 |
25 |
24 |
|||||||||||
General and administration |
-157 |
5 |
-152 |
-133 |
2 |
-131 |
18 |
16 |
|||||||||||
Restructuring |
2 |
-3 |
-1 |
-10 |
-1 |
-11 |
<-100 |
-91 |
|||||||||||
Other operating income/expense, net |
7 |
0 |
7 |
1 |
-1 |
0 |
>100 |
N/A |
|||||||||||
Total operating expenses |
-2,287 |
131 |
-2,157 |
130 |
-2,027 |
-1,889 |
68 |
-1,821 |
21 |
18 |
11 |
||||||||
Non-IFRS Profit Numbers |
|||||||||||||||||||
Operating profit |
716 |
167 |
883 |
-86 |
797 |
619 |
68 |
687 |
16 |
29 |
16 |
||||||||
Other non-operating income/expense, net |
-13 |
-8 |
-21 |
-39 |
0 |
-39 |
-67 |
-46 |
|||||||||||
Finance income |
16 |
0 |
16 |
9 |
0 |
9 |
78 |
78 |
|||||||||||
Finance costs |
-35 |
0 |
-35 |
-26 |
0 |
-26 |
35 |
35 |
|||||||||||
Other financial gains/losses, net |
5 |
0 |
5 |
-1 |
0 |
-1 |
<-100 |
<-100 |
|||||||||||
Financial income, net |
-14 |
0 |
-14 |
-18 |
0 |
-18 |
-22 |
-22 |
|||||||||||
Profit before tax |
689 |
159 |
848 |
562 |
68 |
630 |
23 |
35 |
|||||||||||
Income tax expense |
-188 |
-55 |
-243 |
-115 |
-16 |
-131 |
63 |
85 |
|||||||||||
Profit after tax |
501 |
104 |
605 |
447 |
52 |
499 |
12 |
21 |
|||||||||||
Profit attributable to non-controlling interests |
1 |
0 |
1 |
0 |
0 |
0 |
N/A |
N/A |
|||||||||||
Profit attributable to owners of parent |
500 |
104 |
604 |
447 |
52 |
499 |
12 |
21 |
|||||||||||
Non-IFRS Key Ratios |
|||||||||||||||||||
Operating margin in % |
23.8 |
29.1 |
28.2 |
24.7 |
27.4 |
-0.9pp |
1.7pp |
0.8pp |
|||||||||||
Effective tax rate in % |
27.3 |
28.7 |
20.5 |
20.8 |
6.8pp |
7.9pp |
|||||||||||||
Basic earnings per share, in euro |
0.42 |
0.51 |
0.38 |
0.42 |
11 |
21 |
|||||||||||||
euro millions, unless otherwise stated |
Nine months ended September 30 |
||||||||||||||||||
2010 |
2009 |
Change in % |
|||||||||||||||||
IFRS |
Adj.* |
Non-IFRS* |
Currency |
Non-IFRS |
IFRS |
Adj.* |
Non-IFRS* |
IFRS |
Non-IFRS* |
Non-IFRS |
|||||||||
Non-IFRS Revenue Numbers |
|||||||||||||||||||
Software revenue |
1,757 |
0 |
1,757 |
-133 |
1,624 |
1,487 |
0 |
1,487 |
18 |
18 |
9 |
||||||||
Support revenue |
4,479 |
36 |
4,515 |
-207 |
4,308 |
3,922 |
11 |
3,933 |
14 |
15 |
10 |
||||||||
Subscription and other software-related service revenue |
285 |
0 |
285 |
-8 |
277 |
223 |
0 |
223 |
28 |
28 |
24 |
||||||||
Software and software-related service revenue |
6,521 |
36 |
6,557 |
-349 |
6,208 |
5,632 |
11 |
5,643 |
16 |
16 |
10 |
||||||||
- thereof SAP excluding Sybase |
6,433 |
0 |
6,433 |
-340 |
6,093 |
5,632 |
11 |
5,643 |
14 |
14 |
8 |
||||||||
Consulting revenue |
1,572 |
0 |
1,572 |
-81 |
1,491 |
1,554 |
0 |
1,554 |
1 |
1 |
-4 |
||||||||
Other service revenue |
313 |
0 |
313 |
-15 |
298 |
296 |
0 |
296 |
6 |
6 |
1 |
||||||||
Professional services and other service revenue |
1,885 |
0 |
1,885 |
-96 |
1,789 |
1,850 |
0 |
1,850 |
2 |
2 |
-3 |
||||||||
Total revenue |
8,406 |
36 |
8,442 |
-444 |
7,998 |
7,482 |
11 |
7,493 |
12 |
13 |
7 |
||||||||
Non-IFRS Operating Expense Numbers |
|||||||||||||||||||
Cost of software and software-related services |
-1,328 |
181 |
-1,147 |
-1,200 |
147 |
-1,053 |
11 |
9 |
|||||||||||
Cost of professional services and other services |
-1,478 |
5 |
-1,473 |
-1,423 |
3 |
-1,420 |
4 |
4 |
|||||||||||
Research and development |
-1,242 |
4 |
-1,238 |
-1,120 |
3 |
-1,117 |
11 |
11 |
|||||||||||
Sales and marketing |
-1,858 |
51 |
-1,807 |
-1,590 |
55 |
-1,535 |
17 |
18 |
|||||||||||
General and administration |
-461 |
14 |
-447 |
-395 |
2 |
-393 |
17 |
14 |
|||||||||||
Restructuring |
1 |
-3 |
-2 |
-193 |
5 |
-188 |
<-100 |
-99 |
|||||||||||
Other operating income/expense, net |
7 |
0 |
7 |
6 |
0 |
6 |
17 |
17 |
|||||||||||
Total operating expenses |
-6,359 |
251 |
-6,108 |
239 |
-5,869 |
-5,915 |
215 |
-5,700 |
8 |
7 |
3 |
||||||||
Non-IFRS Profit Numbers |
|||||||||||||||||||
Operating profit |
2,047 |
288 |
2,334 |
-205 |
2,129 |
1,567 |
226 |
1,792 |
31 |
30 |
19 |
||||||||
Other non-operating income/expense, net |
-136 |
9 |
-127 |
-62 |
0 |
-62 |
>100 |
>100 |
|||||||||||
Finance income |
38 |
0 |
38 |
27 |
0 |
27 |
41 |
41 |
|||||||||||
Finance costs |
-67 |
0 |
-67 |
-79 |
0 |
-79 |
-15 |
-15 |
|||||||||||
Other financial gains/losses, net |
4 |
0 |
4 |
-8 |
0 |
-8 |
<-100 |
<-100 |
|||||||||||
Financial income, net |
-25 |
0 |
-25 |
-60 |
0 |
-60 |
-58 |
-58 |
|||||||||||
Profit before tax |
1,886 |
297 |
2,183 |
1,445 |
226 |
1,671 |
31 |
31 |
|||||||||||
Income tax expense |
-507 |
-85 |
-592 |
-376 |
-56 |
-432 |
35 |
37 |
|||||||||||
Profit after tax |
1,379 |
212 |
1,591 |
1,069 |
170 |
1,239 |
29 |
28 |
|||||||||||
Profit attributable to non-controlling interests |
2 |
0 |
2 |
1 |
0 |
1 |
100 |
100 |
|||||||||||
Profit attributable to owners of parent |
1,377 |
212 |
1,589 |
1,068 |
170 |
1,238 |
29 |
28 |
|||||||||||
Non-IFRS Key Ratios |
|||||||||||||||||||
Operating margin in % |
24.4 |
27.6 |
26.6 |
20.9 |
23.9 |
3.5pp |
3.7pp |
2.7pp |
|||||||||||
Effective tax rate in % |
26.9 |
27.1 |
26.0 |
25.9 |
0.9pp |
1.2pp |
|||||||||||||
Basic earnings per share, in euro |
1.16 |
1.34 |
0.90 |
1.04 |
29 |
29 |
|||||||||||||
* Adjustments in the revenue line items are for support revenue 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 and discontinued activities. See Explanations of Non-IFRS Measures for details. |
|||||||||||||||||||
** 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. |
|||||||||||||||||||
Differences may exist due to rounding. |
|||||||||||||||||||
REVENUE BY REGION |
||||||||||||||||
(Preliminary and unaudited) |
||||||||||||||||
The following tables present our IFRS and non-IFRS revenue by region based on customer location. The tables also present a reconciliation from our non-IFRS revenue (including our non-IFRS revenue at constant currency) to the respective most comparable IFRS revenue. Note: Our non-IFRS revenues are not prepared under a comprehensive set of accounting rules or principles. |
||||||||||||||||
euro millions |
Three months ended September 30 |
|||||||||||||||
2010 |
2009 |
Change in % |
||||||||||||||
IFRS |
Adj.* |
Non-IFRS* |
Currency |
Non-IFRS |
IFRS |
Adj.* |
Non-IFRS* |
IFRS |
Non-IFRS* |
Non-IFRS |
||||||
Software revenue by region |
||||||||||||||||
EMEA |
287 |
0 |
287 |
-11 |
276 |
254 |
0 |
254 |
13 |
13 |
9 |
|||||
Americas |
253 |
0 |
253 |
-24 |
229 |
180 |
0 |
180 |
41 |
41 |
27 |
|||||
Asia Pacific Japan |
116 |
0 |
116 |
-17 |
99 |
91 |
0 |
91 |
27 |
27 |
9 |
|||||
Software revenue |
656 |
0 |
656 |
-52 |
604 |
525 |
0 |
525 |
25 |
25 |
15 |
|||||
Software and software-related service revenue by region |
||||||||||||||||
Germany |
369 |
0 |
369 |
0 |
369 |
342 |
0 |
342 |
8 |
8 |
8 |
|||||
Rest of EMEA |
788 |
10 |
798 |
-34 |
764 |
695 |
0 |
695 |
13 |
15 |
10 |
|||||
Total EMEA |
1,158 |
10 |
1,167 |
-34 |
1,133 |
1,037 |
0 |
1,037 |
12 |
13 |
9 |
|||||
United States |
606 |
21 |
627 |
-60 |
567 |
476 |
0 |
476 |
27 |
32 |
19 |
|||||
Rest of Americas |
200 |
2 |
203 |
-18 |
185 |
167 |
0 |
167 |
20 |
22 |
11 |
|||||
Total Americas |
806 |
24 |
830 |
-79 |
751 |
643 |
0 |
643 |
25 |
29 |
17 |
|||||
Japan |
107 |
1 |
108 |
-19 |
89 |
89 |
0 |
89 |
20 |
21 |
0 |
|||||
Rest of Asia Pacific Japan |
246 |
1 |
247 |
-36 |
211 |
168 |
0 |
168 |
46 |
47 |
26 |
|||||
Total Asia Pacific Japan |
352 |
3 |
355 |
-55 |
300 |
257 |
0 |
257 |
37 |
38 |
17 |
|||||
Software and software-related service revenue |
2,316 |
36 |
2,352 |
-167 |
2,185 |
1,937 |
0 |
1,937 |
20 |
21 |
13 |
|||||
Total revenue by region |
||||||||||||||||
Germany |
521 |
0 |
521 |
0 |
521 |
481 |
0 |
481 |
8 |
8 |
8 |
|||||
Rest of EMEA |
975 |
10 |
985 |
-42 |
943 |
858 |
0 |
858 |
14 |
15 |
10 |
|||||
Total EMEA |
1,496 |
10 |
1,506 |
-42 |
1,464 |
1,339 |
0 |
1,339 |
12 |
12 |
9 |
|||||
United States |
810 |
21 |
831 |
-81 |
750 |
628 |
0 |
628 |
29 |
32 |
19 |
|||||
Rest of Americas |
268 |
2 |
271 |
-26 |
245 |
222 |
0 |
222 |
21 |
22 |
10 |
|||||
Total Americas |
1,078 |
24 |
1,101 |
-106 |
995 |
850 |
0 |
850 |
27 |
30 |
17 |
|||||
Japan |
125 |
1 |
127 |
-22 |
105 |
102 |
0 |
102 |
23 |
25 |
3 |
|||||
Rest of Asia Pacific Japan |
304 |
1 |
305 |
-45 |
260 |
216 |
0 |
216 |
41 |
41 |
20 |
|||||
Total Asia Pacific Japan |
429 |
3 |
432 |
-67 |
365 |
319 |
0 |
319 |
34 |
35 |
14 |
|||||
Total revenue |
3,003 |
36 |
3,039 |
-215 |
2,824 |
2,508 |
0 |
2,508 |
20 |
21 |
13 |
|||||
euro millions |
Nine months ended September 30 |
|||||||||||||||||
2010 |
2009 |
Change in % |
||||||||||||||||
IFRS |
Adj.* |
Non-IFRS* |
Currency |
Non-IFRS |
IFRS |
Adj.* |
Non-IFRS* |
IFRS |
Non-IFRS* |
Non-IFRS |
||||||||
Software revenue by region |
||||||||||||||||||
EMEA |
747 |
0 |
747 |
-26 |
721 |
726 |
0 |
726 |
3 |
3 |
-1 |
|||||||
Americas |
694 |
0 |
694 |
-65 |
629 |
496 |
0 |
496 |
40 |
40 |
27 |
|||||||
Asia Pacific Japan |
317 |
0 |
317 |
-43 |
274 |
265 |
0 |
265 |
20 |
20 |
3 |
|||||||
Software revenue |
1,757 |
0 |
1,757 |
-133 |
1,624 |
1,487 |
0 |
1,487 |
18 |
18 |
9 |
|||||||
Software and software-related service revenue by region |
||||||||||||||||||
Germany |
1,040 |
0 |
1,040 |
0 |
1,040 |
948 |
0 |
948 |
10 |
10 |
10 |
|||||||
Rest of EMEA |
2,197 |
10 |
2,207 |
-79 |
2,128 |
2,002 |
4 |
2,006 |
10 |
10 |
6 |
|||||||
Total EMEA |
3,237 |
10 |
3,246 |
-78 |
3,168 |
2,950 |
4 |
2,954 |
10 |
10 |
7 |
|||||||
United States |
1,693 |
21 |
1,714 |
-83 |
1,631 |
1,417 |
6 |
1,423 |
19 |
20 |
15 |
|||||||
Rest of Americas |
599 |
2 |
601 |
-63 |
538 |
479 |
0 |
479 |
25 |
25 |
12 |
|||||||
Total Americas |
2,292 |
24 |
2,315 |
-147 |
2,168 |
1,896 |
6 |
1,902 |
21 |
22 |
14 |
|||||||
Japan |
315 |
1 |
316 |
-32 |
284 |
292 |
0 |
292 |
8 |
8 |
-3 |
|||||||
Rest of Asia Pacific Japan |
678 |
1 |
679 |
-91 |
588 |
494 |
0 |
494 |
37 |
37 |
19 |
|||||||
Total Asia Pacific Japan |
993 |
3 |
996 |
-124 |
872 |
786 |
1 |
787 |
26 |
27 |
11 |
|||||||
Software and software-related service revenue |
6,521 |
36 |
6,557 |
-349 |
6,208 |
5,632 |
11 |
5,643 |
16 |
16 |
10 |
|||||||
Total revenue by region |
||||||||||||||||||
Germany |
1,470 |
0 |
1,470 |
0 |
1,470 |
1,376 |
0 |
1,376 |
7 |
7 |
7 |
|||||||
Rest of EMEA |
2,718 |
10 |
2,728 |
-98 |
2,630 |
2,531 |
4 |
2,535 |
7 |
8 |
4 |
|||||||
Total EMEA |
4,189 |
10 |
4,199 |
-99 |
4,100 |
3,907 |
4 |
3,911 |
7 |
7 |
5 |
|||||||
United States |
2,231 |
21 |
2,253 |
-108 |
2,145 |
1,941 |
6 |
1,947 |
15 |
16 |
10 |
|||||||
Rest of Americas |
790 |
2 |
793 |
-88 |
705 |
647 |
0 |
647 |
22 |
23 |
9 |
|||||||
Total Americas |
3,021 |
24 |
3,045 |
-195 |
2,850 |
2,588 |
6 |
2,594 |
17 |
17 |
10 |
|||||||
Japan |
361 |
1 |
362 |
-37 |
325 |
348 |
0 |
348 |
4 |
4 |
-7 |
|||||||
Rest of Asia Pacific Japan |
835 |
1 |
836 |
-113 |
723 |
639 |
0 |
639 |
31 |
31 |
13 |
|||||||
Total Asia Pacific Japan |
1,196 |
3 |
1,198 |
-150 |
1,048 |
987 |
1 |
988 |
21 |
21 |
6 |
|||||||
Total revenue |
8,406 |
36 |
8,442 |
-444 |
7,998 |
7,482 |
11 |
7,493 |
12 |
13 |
7 |
|||||||
* Adjustments in the revenue line items are for support revenue 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. See Explanations of Non-IFRS Measures for details. |
||||||||||||||||||
** 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. |
||||||||||||||||||
Differences may exist due to rounding. |
||||||||||||||||||
SHARE-BASED COMPENSATION (Preliminary and unaudited) |
||||||||
euro millions |
Nine months ended September 30 |
|||||||
2010 |
2009 |
Change in % |
||||||
Share-based compensation per expense line item |
||||||||
Cost of software and software-related services |
4 |
5 |
-20 |
|||||
Cost of professional services and other services |
9 |
10 |
-10 |
|||||
Research and development |
19 |
20 |
-5 |
|||||
Sales and marketing |
10 |
15 |
-33 |
|||||
General and administration |
7 |
10 |
-30 |
|||||
Total share-based compensation |
49 |
60 |
-18 |
|||||
Note: The share-based compensation expenses do not differ between SAP's IFRS and non-IFRS measures. |
||||||||
Differences may exist due to rounding. |
||||||||
FREE CASH FLOW (Preliminary and unaudited) |
||||
euro millions |
Nine months ended September 30 |
|||
2010 |
2009 |
Change in % |
||
Net cash flows from operating activities |
2,062 |
2,362 |
-13 |
|
Additions to non-current assets excluding additions from acquisitions |
-200 |
-169 |
18 |
|
Free cash flow |
1,862 |
2,193 |
-15 |
|
Differences may exist due to rounding. |
||||
DAYS SALES OUTSTANDING (DSO) (Unaudited) |
||||
as at September 30, 2010 and December 31, 2009 |
||||
2010 |
2009 |
Change in days |
||
Days sales outstanding (DSO) in days* |
70 |
79 |
-9 |
|
* Day 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. |
||||
NUMBER OF EMPLOYEES (in Full-Time Equivalents) |
|||||||||
September 30, 2010 |
September 30, 2009 |
||||||||
EMEA |
Americas |
Asia Pacific Japan |
Total |
EMEA |
Americas |
Asia Pacific Japan |
Total |
||
Software and software-related services |
3,729 |
1,743 |
2,234 |
7,706 |
3,211 |
1,252 |
1,862 |
6,325 |
|
Professional services and other services |
6,772 |
3,904 |
2,348 |
13,024 |
6,704 |
3,509 |
2,277 |
12,490 |
|
Research and development |
8,511 |
3,156 |
4,108 |
15,775 |
8,554 |
2,525 |
3,809 |
14,888 |
|
Sales and marketing |
4,547 |
4,148 |
2,163 |
10,858 |
4,222 |
3,560 |
1,763 |
9,545 |
|
General and administration |
2,037 |
997 |
527 |
3,561 |
1,965 |
736 |
415 |
3,116 |
|
Infrastructure |
1,134 |
594 |
269 |
1,997 |
873 |
395 |
178 |
1,446 |
|
SAP Group (September 30) |
26,730 |
14,542 |
11,649 |
52,921 |
25,529 |
11,977 |
10,304 |
47,810 |
|
SAP Group (First nine months) |
25,668 |
12,723 |
10,640 |
49,031 |
26,199 |
12,528 |
10,734 |
49,461 |
|
MULTI-QUARTER SUMMARY (IFRS and non-IFRS; preliminary und unaudited) |
|||||||||
euro millions, unless otherwise stated |
Q3/2010 |
Q2/2010 |
Q1/2010 |
Q4/2009 |
Q3/2009 |
Q2/2009 |
Q1/2009 |
||
Software revenue (IFRS) |
656 |
637 |
464 |
1,120 |
525 |
543 |
418 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Software revenue (non-IFRS) |
656 |
637 |
464 |
1,120 |
525 |
543 |
418 |
||
Support revenue (IFRS) |
1,559 |
1,526 |
1,394 |
1,364 |
1,333 |
1,337 |
1,252 |
||
Revenue adjustment* |
36 |
0 |
0 |
0 |
0 |
0 |
11 |
||
Support revenue (non-IFRS) |
1,595 |
1,526 |
1,394 |
1,364 |
1,333 |
1,337 |
1,263 |
||
Subscription and other software-related service revenue (IFRS) |
101 |
95 |
89 |
82 |
79 |
73 |
71 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Subscription and other software-related service revenue (non-IFRS) |
101 |
95 |
89 |
82 |
79 |
73 |
71 |
||
Software and software-related service revenue (IFRS) |
2,316 |
2,258 |
1,947 |
2,566 |
1,937 |
1,953 |
1,741 |
||
Revenue adjustment* |
36 |
0 |
0 |
0 |
0 |
0 |
11 |
||
Software and software-related service revenue (non-IFRS) |
2,352 |
2,258 |
1,947 |
2,566 |
1,937 |
1,953 |
1,752 |
||
Total revenue (IFRS) |
3,003 |
2,894 |
2,509 |
3,190 |
2,508 |
2,576 |
2,397 |
||
Revenue adjustment* |
36 |
0 |
0 |
0 |
0 |
0 |
11 |
||
Total revenue (non-IFRS) |
3,039 |
2,894 |
2,509 |
3,190 |
2,508 |
2,576 |
2,408 |
||
Operating profit (IFRS) |
716 |
774 |
557 |
1,022 |
619 |
641 |
307 |
||
Revenue adjustment* |
36 |
0 |
0 |
0 |
0 |
0 |
11 |
||
Expense adjustment* |
131 |
66 |
54 |
113 |
68 |
69 |
78 |
||
Operating profit (non-IFRS) |
883 |
840 |
612 |
1,134 |
687 |
710 |
396 |
||
Operating margin (IFRS) |
23.8 |
26.7 |
22.2 |
32.0 |
24.7 |
24.9 |
12.8 |
||
Operating margin (non-IFRS) |
29.1 |
29.0 |
24.4 |
35.5 |
27.4 |
27.6 |
16.4 |
||
Effective tax rate (IFRS) |
27.3 |
27.4 |
25.7 |
31.1 |
20.5 |
28.5 |
31.7 |
||
Effective tax rate (non-IFRS) |
28.7 |
26.8 |
25.3 |
30.5 |
21.0 |
28.1 |
30.1 |
||
Basic earnings per share, in euro (IFRS) |
0.42 |
0.41 |
0.33 |
0.57 |
0.38 |
0.36 |
0.17 |
||
Basic earnings per share, in euro (non-IFRS) |
0.51 |
0.46 |
0.37 |
0.64 |
0.42 |
0.40 |
0.22 |
||
Headcount** |
52,921 |
48,021 |
47,598 |
47,584 |
47,810 |
48,567 |
49,922 |
||
* Adjustments in the revenue line items are for support revenue 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 and discontinued activities. See Explanations of Non-IFRS Measures for details. |
|||||||||
** in full-time equivalents at quarter end |
|||||||||
Differences may exist due to rounding. |
|||||||||
EXPLANATIONS OF NON-IFRS MEASURES
This document discloses certain financial measures, such as non-IFRS revenues, non-IFRS expenses, non-IFRS operating income, non-IFRS operating margin, non-IFRS net income, non-IFRS earnings per share, free cash flow as well as constant currency revenue and operating income measures that are not prepared in accordance with IFRS and are therefore considered non-IFRS financial measures. Our non-IFRS financial measures may not correspond to non-IFRS financial measures that other companies report. 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. Our non-IFRS financial measures included in this document are reconciled to the nearest IFRS measure in the tables on the pages F8 to F13 above.
We believe that the supplemental historical and prospective non-IFRS financial information presented here provides useful supplemental information to investors because it is the same information used by our management in running our business and making financial, strategic and operational decisions – in addition to financial data prepared in accordance with IFRS – to attain a more transparent understanding of our past performance and our future results. At the beginning of 2010 the non-IFRS measures as defined below replaced the Non GAAP measures which we used until the termination of our U.S. GAAP reporting. We use these non-IFRS measures consistently in our planning and forecasting, reporting, compensation and external communication. Specifically,
- Our management primarily uses these non-IFRS measures rather than IFRS measures as the basis for making financial, strategic and operating decisions.
- The variable remuneration components of our board members and employees are based on non-IFRS revenue and non-IFRS operating profit rather than the respective IFRS measures.
- The annual budgeting process involving all management units is based on non-IFRS revenues and non-IFRS operating income numbers rather than IFRS numbers with costs such as share-based compensation and restructuring only being considered on corporate level.
- All monthly forecast and performance reviews with all senior managers globally are based on these non-IFRS measures, rather than IFRS numbers.
- Both, company-internal target setting and guidance provided to the capital markets are based on non-IFRS revenues and non-IFRS income measures rather than IFRS numbers.
We believe that our non-IFRS measures are useful to investors for the following reasons:
- The non-IFRS measures provide investors with insight into management's decision-making since management uses these non-IFRS measures to run our business and make financial, strategic and operating decisions.
- The non-IFRS measures provide investors with additional information that enables a comparison of year-over-year operating performance by eliminating certain direct effects of acquisitions.
Our non-IFRS financial measures reflect adjustments based on the items below, as well as the related income tax effects:
Non-IFRS revenue:
Revenues in this document identified as non-IFRS revenue have been adjusted from the respective IFRS numbers by including the full amount of support revenue that would have been recorded by entities acquired by SAP had they remained stand-alone entities but which we are not permitted to record as revenue under IFRS due to fair value accounting for the support contracts in effect at the time of the respective acquisitions.
Under IFRS, we record at fair value the support contracts in effect at the time entities were acquired. Consequently, our IFRS support revenue, our IFRS software and software-related service revenue and our IFRS total revenue for periods subsequent to acquisitions do not reflect the full amount of support revenue that would have been recorded for these support contracts absent these acquisitions by SAP. Adjusting revenue numbers for this revenue impact (if significant) provides additional insight into the comparability across periods of our ongoing performance.
Non-IFRS operating expense:
Operating expense figures in this report that are identified as non-IFRS operating expense have been adjusted by excluding the following acquisition-related charges:
- Acquisition related charges
- Amortization expense/impairment charges of intangibles acquired in business combinations and certain standalone acquisitions of intellectual property (including purchased in-process research and development)
- Restructuring expenses and settlements of pre-existing relationships incurred in connection with a business combination
- Acquisition-related third-party expenses
- Discontinued Activities: Results of the discontinued operations that qualify as such under IFRS in all respects except that they do not represent a major line of business
Non-IFRS operating income, non-IFRS operating margin, non-IFRS net income and non-IFRS earnings per share:
Operating income, operating margin, net income and earnings per share in this document identified as non-IFRS operating income, non-IFRS operating margin, non-IFRS net income and non-IFRS earnings per share have been adjusted from the respective operating income, operating margin, net income and earnings per share numbers as recorded under IFRS by adjusting for the above mentioned non-IFRS revenues and non-IFRS expenses.
We exclude the acquisition related expense adjustments for the purpose of calculating non-IFRS operating income, non-IFRS operating margin, non-IFRS net income and non-IFRS earnings per share when evaluating the continuing operational performance of the Company because these expenses generally cannot be changed or influenced by management after the relevant acquisition other than by disposing of the acquired assets. Since management at levels below the Executive Board has no influence on these expenses we generally do not consider these expenses for the purpose of evaluating the performance of management units.
We include the revenue adjustements outlined above and exclude the expense adjustements when making decisions to allocate resources, both on a Company level and at lower levels of the organization. In addition, we use these non-IFRS measures to gain a better understanding of the Company's comparative operating performance from period to period. We believe that our non-IFRS financial measures described above have limitations, which include but are not limited to the following:
- The eliminated amounts may be material to us.
- Without being analyzed in conjunction with the corresponding IFRS measures the non-IFRS measures are not indicative of our present and future performance, foremost for the following reasons:
- While our non-IFRS income numbers reflect the elimination of certain acquisition-related expenses, no eliminations are made for the additional revenues and other revenues that result from the acquisitions.
- The acquisition-related charges that we eliminate in deriving our non-IFRS income numbers are likely to recur should SAP enter into material business combinations in the future.
- The acquisition-related amortization expense that we eliminate in deriving our non-IFRS income numbers is a recurring expense that will impact our financial performance in future years.
- The revenue adjustment for the fair value accounting of the acquired entities' support contracts and the expense adjustment for acquisition-related charges do not arise from a common conceptual basis. This is because the revenue adjustment aims to improve the comparability of the initial post-acquisition period with future post-acquisition periods while the expense adjustment aims to improve the comparability between post-acquisition periods and pre-acquisition periods. This should particularly be considered when evaluating our non-IFRS operating income and non-IFRS operating margin numbers as these combine our non-IFRS revenue and non-IFRS expenses despite the absence of a common conceptual basis.
Additionally, our non-IFRS measures have been adjusted from the respective IFRS numbers for the results of the discontinued operations that qualify as such under IFRS in all respects except that they do not represent a major line of business. We refer to these activities as "discontinued activities." Under our U.S. GAAP which we provided until 2009, we presented the results of operations of the TomorrowNow entities as discontinued operations. Under IFRS, results of discontinued operations may only be presented as discontinued operations if a separate major line of business or geographical area of operations is discontinued. Our TomorrowNow operations were not a separate major line of business and thus did not qualify for separate presentation under IFRS. We believe that this additional non-IFRS adjustment to our IFRS numbers for the results of our discontinued TomorrowNow activities is useful to investors for the following reasons:
- Despite the migration from U.S. GAAP to IFRS, we will continue to internally treat the ceased TomorrowNow activities as discontinued activities and thus will continue to exclude potential future TomorrowNow results, which are expected to mainly comprise of expenses in connection with the Oracle lawsuit, from our internal management reporting, planning, forecasting, and compensation plans. Therefore, adjusting our non-IFRS measures for the results of the discontinued TomorrowNow activities provides insight into the financial measures that SAP uses internally.
- By adjusting the non-IFRS numbers for the results from our discontinued TomorrowNow operations, the non-IFRS numbers are more comparable to the non-GAAP measures that SAP used through the end of 2009, which makes SAP's performance measures before and after the full IFRS migration easier to compare.
We believe, however, that the presentation of the non-IFRS measures in conjunction with the corresponding IFRS measures as well as the relevant reconciliations, provides useful information to management and investors regarding present and future business trends relating to our financial condition and results of operations. We therefore do not evaluate our growth and performance without considering both non-IFRS measures and the relevant IFRS measures. We caution the readers of this document to follow a similar approach by considering our non-IFRS measures only in addition to, and not as a substitute for or superior to, revenues or other measures of our financial performance prepared in accordance with IFRS.
Free Cash Flow
We use our free cash flow measure to estimate the cash flow remaining after all expenditures required to maintain or expand the organic business have been paid off. This assists management with the supplemental information to assess our liquidity needs. We calculate free cash flow as net cash from operating activities minus additions to non-current assets, excluding additions from acquisitions. Free cash flow should be considered in addition to, and not as a substitute for or superior to, cash flow or other measures of liquidity and financial performance prepared in accordance with IFRS.
Constant Currency Period-Over-Period Changes
We believe it is important for investors to have information that provides insight into our sales. Revenue measures determined under IFRS provide information that is useful in this regard. However, both sales volume and currency effects impact period-over-period changes in sales revenue. We do not sell standardized units of products and services, so we cannot provide relevant information on sales volume by providing data on the changes in product and service units sold. To provide additional information that may be useful to investors in breaking down and evaluating changes in sales volume, we present information about our revenue and various values and components relating to operating income that are adjusted for foreign currency effects. We calculate constant currency year-over-year changes in revenue and operating income by translating foreign currencies using the average exchange rates from the previous year instead of the report year.
We believe that data on constant currency period-over-period changes have limitations, particularly as the currency effects that are eliminated constitute a significant element of our revenue and expenses and may severely impact our performance. We therefore limit our use of constant currency period-over-period changes to the analysis of changes in volume as one element of the full change in a financial measure. We do not evaluate our results and performance without considering both constant currency period-over-period changes in non-IFRS revenue and non-IFRS operating income on the one hand and changes in revenue, expenses, income, or other measures of financial performance prepared in accordance with IFRS on the other. We caution the readers of this document to follow a similar approach by considering data on constant currency period-over-period changes only in addition to, and not as a substitute for or superior to, changes in revenue, expenses, income, or other measures of financial performance prepared in accordance with IFRS.
SOURCE SAP AG
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article