SAP Reports 16% Growth in Software and Software-Related Service Revenues for the Second Quarter
8% Growth at Constant Currencies
Company Reaches 100,000 Customer Milestone
SAP Completes Tender Offer for Sybase
WALLDORF, Germany July 27 /PRNewswire-FirstCall/ -- SAP AG (NYSE: SAP) today announced its preliminary financial results for the second quarter ended June 30, 2010.
(Logo: http://photos.prnewswire.com/prnh/20050310/SFTH009LOGO-a )
(Logo: http://www.newscom.com/cgi-bin/prnh/20050310/SFTH009LOGO-a )
FINANCIAL HIGHLIGHTS – Second Quarter 2010 |
||||||||
Second Quarter 2010(1) |
||||||||
IFRS |
Non-IFRS(2) |
|||||||
€ million, unless |
Q2 2010 |
Q2 2009 |
% change |
Q2 2010 |
Q2 2009 |
% change |
% change |
|
Software revenue |
637 |
543 |
17% |
637 |
543 |
17% |
5% |
|
Software and software-related service revenue |
2,258 |
1,953 |
16% |
2,258 |
1,953 |
16% |
8% |
|
Total revenue |
2,894 |
2,576 |
12% |
2,894 |
2,576 |
12% |
5% |
|
Total operating expenses |
-2,120 |
-1,935 |
10% |
-2,054 |
-1,866 |
10% |
4% |
|
- thereof restructuring |
-1 |
-17 |
-94% |
-1 |
-17 |
-94% |
||
Operating profit |
774 |
641 |
21% |
840 |
710 |
18% |
5% |
|
Operating margin (%) |
26.7 |
24.9 |
1.8pp |
29.0 |
27.6 |
1.4pp |
0.2pp |
|
Profit after tax |
491 |
426 |
15% |
551 |
478 |
15% |
||
Basic earnings per share (€) |
0.41 |
0.36 |
14% |
0.46 |
0.40 |
15% |
||
(2) Adjustments in the revenue line items are for support revenue that an entity acquired by SAP would have (3) Constant currency revenue and operating profit figures are calculated by translating revenue and operating |
||||||||
Revenues – Second Quarter 2010
- IFRS software and software-related service revenues were euro 2.26 billion (2009: euro 1.95 billion), an increase of 16% (8% at constant currencies).
- IFRS software revenues were euro 637 million (2009: euro 543 million), an increase of 17% (5% at constant currencies).
- IFRS total revenues were euro 2.89 billion (2009: euro 2.58 billion), an increase of 12% (5% at constant currencies).
Income – Second Quarter 2010
- IFRS operating profit was euro 774 million (2009: euro 641 million), an increase of 21%. Non-IFRS operating profit was euro 840 million (2009: euro 710 million), an increase of 18% (5% at constant currencies). In the second quarter of 2009, the IFRS and Non-IFRS operating income was impacted by restructuring charges of euro 17 million resulting from a reduction of positions. In contrast, restructuring charges were not material in the second quarter of 2010.
- IFRS operating margin was 26.7% (2009: 24.9%), an increase of 1.8 percentage points. Non-IFRS operating margin was 29.0% (2009: 27.6%), or 27.8% at constant currencies, an increase of 1.4 percentage points (0.2 percentage points at constant currencies). In contrast to the respective quarter in 2009, the second quarter of 2010 was not materially impacted by restructuring expenses which had, in the second quarter of 2009, negatively impacted the IFRS and Non-IFRS operating margin by 0.7 percentage points. However, severance expenses of euro 11 million (2009: euro 1.3 million) negatively impacted the second quarter 2010 IFRS and Non-IFRS operating margin by 0.4 percentage points (2009: 0.1 percentage points).
- IFRS profit after tax was euro 491 million (2009: euro 426 million), an increase of 15%. Non-IFRS profit after tax was euro 551 million (2009: euro 478 million), an increase of 15%. IFRS basic earnings per share were euro 0.41 (2009: euro 0.36), an increase of 14%. Non-IFRS basic earnings per share were euro 0.46 (2009: euro 0.40), an increase of 15%. The impact, net of tax, of the severance expenses incurred in the second quarter 2010 on the second quarter 2010 IFRS and Non-IFRS basic earnings per share was euro 0.01. The impact, net of tax, of the restructuring expenses incurred in the second quarter 2009 on the second quarter 2009 IFRS and Non-IFRS basic earnings per share was euro 0.01. The IFRS effective tax rate in the second quarter of 2010 was 27.4% (2009: 28.5%).
Second Quarter 2010 Non-IFRS operating profit excludes acquisition-related charges and discontinued activities totaling euro 66 million (2009: euro 69 million). Second quarter 2010 Non-IFRS profit after tax and Non-IFRS basic earnings per share exclude acquisition-related charges and discontinued activities totaling euro 60 million net of tax (2009: euro 52 million).
"We are pleased to report another quarter of growth in software and software-related service revenue," said Werner Brandt, CFO of SAP. "The top line results were driven by continued growth in software revenue, strong support revenue, mainly from the majority of our customers who endorsed Enterprise Support, and double-digit growth in subscription revenue."
"Customers continue to invest for growth across large, midsized and small enterprises and within many industries," said Bill McDermott, Co-CEO of SAP. "We had outstanding growth in strategic markets like the U.S. and we saw continued double-digit growth in key emerging markets in Latin America and Asia. This solid performance is due to renewed customer confidence, an ever-expanding ecosystem, as well as focused execution on our go-to-market strategy."
"Our focus on customer-driven innovation is positively impacting our growth. Reaching more than 100,000 customers is a testament to the inroads we have made in expanding our volume business and our success in the small and midsized enterprise (SME) segment," said Jim Hagemann Snabe, Co-CEO of SAP. "Our success in the SME segment creates a strong foundation for the new version of our on-demand platform SAP Business ByDesign. The new version will be available on time on July 31st and is ready for volume deployment in six countries."
SAP Completes Tender Offer for Shares of Sybase, Inc.
SAP also announced today that it has completed the cash tender offer for all outstanding shares of common stock of Sybase. Under the terms of the agreement, Sybase will operate as a separate company under the leadership of current CEO John Chen and will remain focused on its core business. Sybase will continue to execute plans and product strategies around its core database and information management business and Sybase's expertise in the mobile business will be a key driver for the Sybase and SAP vision for the unwired enterprise. For more details on SAP and Sybase, please visit www.sap.com/about/investor/sybase.epx .
The acquisition rounds out the Company's three pillar strategy of providing solutions on-premise, on-demand and on-device supported by orchestration. Already the clear leader in on-premise business software solutions, the Company expects that with its aggressive push into on-demand and now on-device, with the biggest and most heterogeneous mobile platform provided by the acquisition of Sybase, it will be able to extend its reach into new user categories well beyond its traditional user base.
SAP will host a press briefing on August 19, 2010 in Boston, Massachusetts, where SAP Co-CEO Bill McDermott, Sybase CEO John Chen and members of the SAP leadership team will share details on joint company strategy and product road maps, along with planned co-innovations in mobility, analytics and database technologies. Details on the event will follow in a media alert to be issued in early August.
FINANCIAL HIGHLIGHTS – Six Months 2010 |
||||||||
First Half 2010(1) |
||||||||
IFRS |
Non-IFRS(2) |
|||||||
€ million, unless |
1H 2010 |
1H 2009 |
% change |
1H 2010 |
1H 2009 |
% change |
% change const. curr.(3) |
|
Software revenue |
1,101 |
962 |
14% |
1,101 |
962 |
14% |
6% |
|
Software and software-related service revenue |
4,205 |
3,695 |
14% |
4,205 |
3,706 |
13% |
9% |
|
Total revenue |
5,403 |
4,974 |
9% |
5,403 |
4,985 |
8% |
4% |
|
Total operating expenses |
-4,072 |
-4,026 |
1% |
-3,951 |
-3,879 |
2% |
-1% |
|
- thereof restructuring |
-1 |
-183 |
-99% |
-1 |
-178 |
-99% |
||
Operating profit |
1,331 |
948 |
40% |
1,452 |
1,106 |
31% |
20% |
|
Operating margin (%) |
24.6 |
19.1 |
5.5pp |
26.9 |
22.2 |
4.7pp |
3.5pp |
|
Profit after tax |
878 |
622 |
41% |
986 |
740 |
33% |
||
Basic earnings per share (€) |
0.74 |
0.52 |
42% |
0.83 |
0.62 |
34% |
||
(2) Adjustments in the revenue line items are for support revenue that an entity acquired by SAP would have (3) Constant currency revenue and operating profit figures are calculated by translating revenue and |
||||||||
Revenues – Six Months 2010
- IFRS software and software-related service revenues were euro 4.21 billion (2009: euro 3.70 billion), an increase of 14%. Non-IFRS software and software-related service revenues were euro 4.21 billion (2009: euro 3.71 billion), an increase of 13% (9% at constant currencies).
- IFRS software revenues were euro 1.10 billion (2009: euro 962 million), an increase of 14% (6% at constant currencies).
- IFRS total revenues were euro 5.40 billion (2009: euro 4.97 billion), an increase of 9%. Non-IFRS total revenues were euro 5.40 billion (2009: euro 4.99 billion), an increase of 8% (4% at constant currencies).
Six months 2009 Non-IFRS revenue figures exclude a deferred support revenue write-down from the acquisition of Business Objects of euro 11 million.
Income – Six Months 2010
- IFRS operating profit was euro 1.33 billion (2009: euro 948 million), an increase of 40%. Non-IFRS operating profit was euro 1.45 billion (2009: euro 1.11 billion), an increase of 31% (20% at constant currencies). In the first half of 2009, the IFRS and Non-IFRS operating income was impacted by restructuring charges of euro 183 million and euro 178 million, respectively, resulting from a reduction of positions.
- IFRS operating margin was 24.6% (2009: 19.1%), an increase of 5.5 percentage points. Non-IFRS operating margin was 26.9% (2009: 22.2%), or 25.7% at constant currencies, an increase of 4.7 percentage points (3.5 percentage points at constant currencies). In contrast to the respective first half of 2009, the first half of 2010 was not materially impacted by restructuring expenses which had, in the first half of 2009, negatively impacted the IFRS and Non-IFRS operating margin by 3.7 percentage points and 3.6 percentage points, respectively. However, severance expenses of euro 38 million (2009: euro 3.1 million) and unused lease space expenses of euro 8 million negatively impacted the IFRS and Non-IFRS operating margin by 0.9 percentage points (2009: 0.1 percentage points).
- IFRS profit after tax was euro 878 million (2009: euro 622 million), an increase of 41%. Non-IFRS profit after tax was euro 986 million (2009: euro 740 million), an increase of 33%. IFRS basic earnings per share were euro 0.74 (2009: euro 0.52), an increase of 42%. Non-IFRS basic earnings per share were euro 0.83 (2009: euro 0.62), an increase of 34%. The impact, net of tax, of the severance and unused lease space expenses incurred in the first half of 2010 on the first half 2010 IFRS and Non-IFRS basic earnings per share was euro 0.03. The impact, net of tax, of the restructuring expenses incurred in the first half of 2009 on the first half 2009 IFRS and Non-IFRS basic earnings per share was euro 0.11. The IFRS effective tax rate in the first half year 2010 was 26.6% (2009: 29.6%). The year over year decrease in the effective tax rate mainly results from tax effects on changes in foreign currency exchange rates. The currency related tax effects recorded in the second quarter 2010 were substantially compensated by several individually minor negative tax effects.
First half 2010 Non-IFRS operating profit excludes acquisition-related charges and discontinued activities totaling euro 121 million (2009: euro 158 million). First half 2010 Non-IFRS profit after tax and Non-IFRS basic earnings per share exclude acquisition-related charges and discontinued activities totaling euro 108 million net of tax (2009: euro 118 million).
Cash Flow – Six Months 2010
Operating cash flow was euro 1.28 billion (2009: euro 1.82 billion), a decrease of 30%. The year-over-year decrease in operating cash flow resulted from 1) timing of cash inflows as the Company received significantly more payments from customers in 2009 compared to 2010 due to the onset of the financial crisis that caused 2008 payment delays; 2) net cash outflows for derivative financial instruments used for the hedging of foreign exchange risks which did not affect profit, but were higher in the first six months 2010 compared to the prior period; and 3) a one-time payment in the second quarter of 2010 from the settlement of a lawsuit with the main part of the corresponding insurance reimbursement expected to be received in subsequent periods. Free cash flow was euro 1.16 billion (2009: euro 1.72 billion), a decrease of 33%. Free cash flow was 21% of total revenues (2009: 35%). At June 30, 2010, SAP had a total group liquidity of euro 3.96 billion (December 31, 2009: euro 2.28 billion), which includes cash and cash equivalents and short term investments. At June 30, 2010, net liquidity, defined as total group liquidity less short term debt, was euro 2.19 billion.
Business Outlook
SAP is providing the following outlook for the full-year 2010, which now takes into account the acquisition of Sybase:
- The Company expects full-year 2010 Non-IFRS software and software-related service revenue (1) 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%).
(1) Unchanged from the past, software and software-related service revenue continues to only include software and services directly related to software. Revenues from all other services (including consulting, training and Sybase's messaging services) continue to be reported as Professional Services and Other Service Revenue.
Major Customer Wins
In the second quarter of 2010, SAP closed major contracts in key regions.
In EMEA: E.ON IT GmbH, Sisal S.p.A., Bashneft ANK OAO, Swiss Reinsurance Company Ltd., DSG Retail Ltd; In the Americas: American Water Works Service Co., U.S. Department of Agriculture, Delta Air Lines, Inc., Pelagio Oliveira S/A, Montepio Luz Savinon I.A.P, H.D. Smith Wholesale Drug Co., United Nations; In Asia Pacific/Japan: Shanghai Huayi (Group) Company, Huaneng Lancang River Hydro Power, National Institute for Environmental Studies, Sumitomo Chemical Co.,Ltd, Malaysia Airports Holdings Berhad, Parkway Hospitals Singapore Pte Ltd.
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 Half 2010 Interim Report
The First Half 2010 Interim Report will be published on July 29th, 2010 and will be available for download at http://www.sap.com/investor.
About SAP
SAP is the world's leading provider of business software(*), offering applications and services that enable companies of all sizes and in more than 25 industries to become best-run businesses. With more than 102,500 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.
(*) SAP defines business software as comprising enterprise resource planning, business intelligence, and related applications.
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, mySAP, mySAP.com, xApps, xApp, SAP NetWeaver 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 in several other countries all over the world. All other product and service names mentioned are the trademarks of their respective companies. Data contained in this document serve 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 |
||
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 SECOND QUARTER AND HALF YEAR 2010 |
|||
– Condensed, Preliminary and Unaudited – |
|||
Page |
|||
Financial Statements (IFRS) |
|||
Income Statements – Quarter |
F1 |
||
Statements of Comprehensive Income - Quarter |
F2 |
||
Income Statements – Half Year |
F3 |
||
Statements of Comprehensive Income – Half Year |
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 |
F12 |
||
Headcount |
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 June 30 |
||||
€ millions, unless otherwise stated |
2010 |
2009 |
Change in % |
|
Software revenue |
637 |
543 |
17 |
|
Support revenue |
1,526 |
1,337 |
14 |
|
Subscription and other software-related service revenue |
95 |
73 |
30 |
|
Software and software-related service revenue |
2,258 |
1,953 |
16 |
|
Consulting revenue |
528 |
517 |
2 |
|
Training revenue |
71 |
70 |
1 |
|
Other service revenue |
18 |
23 |
-22 |
|
Professional services and other service revenue |
617 |
610 |
1 |
|
Other revenue |
19 |
13 |
46 |
|
Total revenue |
2,894 |
2,576 |
12 |
|
Cost of software and software-related services |
-415 |
-400 |
4 |
|
Cost of professional services and other services |
-497 |
-467 |
6 |
|
Research and development |
-397 |
-373 |
6 |
|
Sales and marketing |
-658 |
-561 |
17 |
|
General and administration |
-156 |
-123 |
27 |
|
Restructuring |
-1 |
-17 |
-94 |
|
Other operating income/expense, net |
4 |
6 |
-33 |
|
Total operating expenses |
-2,120 |
-1,935 |
10 |
|
Operating profit |
774 |
641 |
21 |
|
Other non-operating income/expense, net |
-86 |
-22 |
>100 |
|
Finance income |
11 |
8 |
38 |
|
Finance costs |
-21 |
-28 |
-25 |
|
Other financial gains/losses, net |
-2 |
-3 |
-33 |
|
Financial income, net |
-12 |
-23 |
-48 |
|
Profit before tax |
676 |
596 |
13 |
|
Income tax expense |
-185 |
-170 |
9 |
|
Profit after tax |
491 |
426 |
15 |
|
– Profit attributable to non-controlling interests |
0 |
1 |
-100 |
|
– Profit attributable to owners of parent |
491 |
425 |
16 |
|
Basic earnings per share, in € |
0.41 |
0.36 |
14 |
|
Diluted earnings per share, in € |
0.41 |
0.36 |
14 |
|
|
||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF SAP GROUP |
|||
for the second quarter ended June 30 |
|||
€ millions |
2010 |
2009 |
|
Profit after tax |
491 |
426 |
|
Gains (losses) on exchange differences on translation, before tax |
142 |
3 |
|
Reclassification adjustments on exchange differences on translation, before tax |
-11 |
0 |
|
Exchange differences on translation |
131 |
3 |
|
Gains (losses) on remeasuring available-for-sale financial assets, before tax |
-7 |
1 |
|
Reclassification adjustments on available-for-sale financial assets, before tax |
0 |
0 |
|
Available-for-sale financial assets |
-7 |
1 |
|
Gains (losses) on cash flow hedges, before tax |
-40 |
-7 |
|
Reclassification adjustments on cash flow hedges, before tax |
11 |
25 |
|
Cash flow hedges |
-29 |
18 |
|
Actuarial gains (losses) on defined benefit plans, before tax |
-5 |
3 |
|
Other comprehensive income before tax |
90 |
25 |
|
Income tax relating to components of other comprehensive income |
10 |
-6 |
|
Other comprehensive income after tax |
100 |
19 |
|
Total comprehensive income |
591 |
445 |
|
– attributable to non-controlling interests |
1 |
1 |
|
– attributable to owners of parent |
590 |
444 |
|
CONSOLIDATED INCOME STATEMENTS OF SAP GROUP |
||||
For the six months ended June 30 |
||||
€ millions, unless otherwise stated |
2010 |
2009 |
Change in % |
|
Software revenue |
1,101 |
962 |
14 |
|
Support revenue |
2,920 |
2,589 |
13 |
|
Subscription and other software-related service revenue |
184 |
144 |
28 |
|
Software and software-related service revenue |
4,205 |
3,695 |
14 |
|
Consulting revenue |
1,007 |
1,071 |
-6 |
|
Training revenue |
130 |
142 |
-8 |
|
Other service revenue |
37 |
47 |
-21 |
|
Professional services and other service revenue |
1,174 |
1,260 |
-7 |
|
Other revenue |
24 |
19 |
26 |
|
Total revenue |
5,403 |
4,974 |
9 |
|
Cost of software and software-related services |
-814 |
-786 |
4 |
|
Cost of professional services and other services |
-948 |
-989 |
-4 |
|
Research and development |
-790 |
-738 |
7 |
|
Sales and marketing |
-1,215 |
-1,074 |
13 |
|
General and administration |
-304 |
-262 |
16 |
|
Restructuring |
-1 |
-183 |
-99 |
|
Other operating income/expense, net |
0 |
6 |
-100 |
|
Total operating expenses |
-4,072 |
-4,026 |
1 |
|
Operating profit |
1,331 |
948 |
40 |
|
Other non-operating income/expense, net |
-122 |
-23 |
>100 |
|
Finance income |
22 |
17 |
29 |
|
Finance costs |
-33 |
-53 |
-38 |
|
Other financial gains/losses, net |
-1 |
-6 |
-83 |
|
Financial income, net |
-12 |
-42 |
-71 |
|
Profit before tax |
1,197 |
883 |
36 |
|
Income tax expense |
-319 |
-261 |
22 |
|
Profit after tax |
878 |
622 |
41 |
|
– Profit attributable to non-controlling interests |
1 |
1 |
0 |
|
– Profit attributable to owners of parent |
877 |
621 |
41 |
|
Basic earnings per share, in € |
0.74 |
0.52 |
42 |
|
Diluted earnings per share, in € |
0.74 |
0.52 |
42 |
|
|
||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME OF SAP GROUP |
|||
for the six months ended June 30 |
|||
€ millions |
2010 |
2009 |
|
Profit after tax |
878 |
622 |
|
Gains (losses) on exchange differences on translation, before tax |
272 |
35 |
|
Reclassification adjustments on exchange differences on translation, before tax |
-17 |
0 |
|
Exchange differences on translation |
255 |
35 |
|
Gains (losses) on remeasuring available-for-sale financial assets, before tax |
-1 |
1 |
|
Reclassification adjustments on available-for-sale financial assets, before tax |
0 |
0 |
|
Available-for-sale financial assets |
-1 |
1 |
|
Gains (losses) on cash flow hedges, before tax |
-72 |
-22 |
|
Reclassification adjustments on cash flow hedges, before tax |
16 |
43 |
|
Cash flow hedges |
-56 |
21 |
|
Actuarial gains (losses) on defined benefit plans, before tax |
-10 |
2 |
|
Other comprehensive income before tax |
188 |
59 |
|
Income tax relating to components of other comprehensive income |
22 |
-6 |
|
Other comprehensive income after tax |
210 |
53 |
|
Total comprehensive income |
1,088 |
675 |
|
– attributable to non-controlling interests |
1 |
1 |
|
– attributable to owners of parent |
1,087 |
674 |
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION OF SAP GROUP |
|||||
as at June 30, 2010 and December 31, 2009 |
|||||
€ millions |
2010 |
2009 |
Change in % |
||
Assets |
|||||
Cash and cash equivalents |
3,605 |
1,884 |
91 |
||
Other financial assets |
574 |
486 |
18 |
||
Trade and other receivables |
2,768 |
2,546 |
9 |
||
Other non-financial assets |
217 |
147 |
48 |
||
Tax assets |
202 |
192 |
5 |
||
Total current assets |
7,366 |
5,255 |
40 |
||
Goodwill |
5,136 |
4,994 |
3 |
||
Intangible assets |
829 |
894 |
-7 |
||
Property, plant, and equipment |
1,415 |
1,371 |
3 |
||
Other financial assets |
337 |
284 |
19 |
||
Trade and other receivables |
66 |
52 |
27 |
||
Other non-financial assets |
34 |
35 |
-3 |
||
Tax assets |
125 |
91 |
37 |
||
Deferred tax assets |
364 |
398 |
-9 |
||
Total non-current assets |
8,306 |
8,119 |
2 |
||
Total assets |
15,672 |
13,374 |
17 |
||
€ millions |
2010 |
2009 |
Change in % |
|
Equity and liabilities |
||||
Trade and other payables |
698 |
638 |
9 |
|
Tax liabilities |
3 |
125 |
-98 |
|
Financial liabilities |
219 |
146 |
50 |
|
Other non-financial liabilities |
990 |
1,577 |
-37 |
|
Provisions |
354 |
332 |
7 |
|
Deferred income |
1,919 |
598 |
>100 |
|
Total current liabilities |
4,183 |
3,416 |
22 |
|
Trade and other payables |
34 |
35 |
-3 |
|
Tax liabilities |
259 |
239 |
8 |
|
Financial liabilities |
1,764 |
729 |
>100 |
|
Other non-financial liabilities |
12 |
12 |
0 |
|
Provisions |
224 |
198 |
13 |
|
Deferred tax liabilities |
137 |
190 |
-28 |
|
Deferred income |
88 |
64 |
38 |
|
Total non-current liabilities |
2,518 |
1,467 |
72 |
|
Total liabilities |
6,701 |
4,883 |
37 |
|
Issued capital |
1,227 |
1,226 |
0 |
|
Treasury shares |
-1,349 |
-1,320 |
2 |
|
Share premium |
331 |
317 |
4 |
|
Retained earnings |
8,851 |
8,571 |
3 |
|
Other components of equity |
-104 |
-317 |
-67 |
|
Equity attributable to owners of parent |
8,956 |
8,477 |
6 |
|
Non-controlling interests |
15 |
14 |
7 |
|
Total equity |
8,971 |
8,491 |
6 |
|
Equity and liabilities |
15,672 |
13,374 |
17 |
|
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY OF SAP GROUP |
|||||||||||
For the six months ended June 30 |
|||||||||||
€ millions |
Other Components of Equity |
||||||||||
Issued |
Share |
Retained |
Exchange |
Available- |
Cash |
Treasury |
Equity |
Non-Controlling |
Total |
||
January 1, 2009 |
1,226 |
320 |
7,423 |
-395 |
-1 |
-42 |
-1,362 |
7,169 |
2 |
7,171 |
|
Profit after tax |
621 |
621 |
1 |
622 |
|||||||
Other comprehensive income |
2 |
34 |
1 |
16 |
53 |
53 |
|||||
Share-based compensation |
-2 |
-2 |
-2 |
||||||||
Dividends |
-594 |
-594 |
-594 |
||||||||
Treasury shares transactions |
-4 |
21 |
17 |
17 |
|||||||
Convertible bonds and stock options exercised |
4 |
4 |
4 |
||||||||
Other |
1 |
1 |
1 |
||||||||
June 30, 2009 |
1,226 |
318 |
7,453 |
-361 |
-26 |
-1,341 |
7,269 |
3 |
7,272 |
||
January 1, 2010 |
1,226 |
317 |
8,571 |
-319 |
13 |
-11 |
-1,320 |
8,477 |
14 |
8,491 |
|
Profit after tax |
877 |
877 |
1 |
878 |
|||||||
Other comprehensive income |
-3 |
255 |
-1 |
-41 |
210 |
210 |
|||||
Share-based compensation |
-1 |
-1 |
-1 |
||||||||
Dividends |
-594 |
-594 |
-594 |
||||||||
Treasury shares transactions |
-5 |
-113 |
-118 |
-118 |
|||||||
Convertible bonds and stock options exercised |
1 |
20 |
84 |
105 |
105 |
||||||
June 30, 2010 |
1,227 |
331 |
8,851 |
-64 |
12 |
-52 |
-1,349 |
8,956 |
15 |
8,971 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS OF SAP GROUP |
|||
as at June 30 |
|||
€ millions |
2010 |
2009 |
|
Profit after tax |
878 |
622 |
|
Adjustments to reconcile profit after taxes to net cash provided by operating activities: |
|||
Depreciation and amortization |
225 |
253 |
|
Gains/losses on disposals of non-current assets |
1 |
3 |
|
Impairment loss on financial assets recognized in profit |
0 |
7 |
|
Decrease/increase in sales and bad debt allowances on trade receivables |
6 |
97 |
|
Other adjustments for non-cash items |
15 |
13 |
|
Deferred income taxes |
36 |
-65 |
|
Decrease/increase in trade receivables |
31 |
628 |
|
Decrease/increase in other assets |
-216 |
-96 |
|
Decrease/increase in trade payables, provisions and other liabilities |
-802 |
-687 |
|
Decrease/increase in deferred income |
1,108 |
1,048 |
|
Net cash flows from operating activities |
1,282 |
1,823 |
|
Business combinations, net of cash and cash equivalents acquired |
0 |
-49 |
|
Purchase of intangible assets and property, plant, and equipment |
-125 |
-106 |
|
Proceeds from sales of intangible assets or property, plant, and equipment |
17 |
13 |
|
Purchase of equity or debt instruments of other entities |
-651 |
-573 |
|
Proceeds from sales of equity or debt instruments of other entities |
689 |
233 |
|
Net cash flows from investing activities |
-70 |
-482 |
|
Dividends paid |
-594 |
-594 |
|
Purchase of treasury shares |
-120 |
0 |
|
Proceeds from reissuance of treasury shares |
85 |
10 |
|
Proceeds from issuing shares (share-based compensation) |
21 |
4 |
|
Proceeds from borrowings |
1,063 |
697 |
|
Repayments of borrowings |
-6 |
0 |
|
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 |
|
Net cash flows from financing activities |
439 |
121 |
|
Effect of foreign exchange rates on cash and cash equivalents |
70 |
-25 |
|
Net decrease/increase in cash and cash equivalents |
1,721 |
1,437 |
|
Cash and cash equivalents at the beginning of the period |
1,884 |
1,280 |
|
Cash and cash equivalents at the end of the period |
3,605 |
2,717 |
|
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.
€ millions, unless otherwise stated |
Three months ended June 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 |
637 |
0 |
637 |
-66 |
571 |
543 |
0 |
543 |
17 |
17 |
5 |
||||||||||
Support revenue |
1,526 |
0 |
1,526 |
-88 |
1,438 |
1,337 |
0 |
1,337 |
14 |
14 |
8 |
||||||||||
Subscription and other software-related service revenue |
95 |
0 |
95 |
-3 |
92 |
73 |
0 |
73 |
30 |
30 |
26 |
||||||||||
Software and software-related service revenue |
2,258 |
0 |
2,258 |
-157 |
2,101 |
1,953 |
0 |
1,953 |
16 |
16 |
8 |
||||||||||
Consulting revenue |
528 |
0 |
528 |
-36 |
492 |
517 |
0 |
517 |
2 |
2 |
-5 |
||||||||||
Training revenue |
71 |
0 |
71 |
-4 |
67 |
70 |
0 |
70 |
1 |
1 |
-4 |
||||||||||
Other service revenue |
18 |
0 |
18 |
-1 |
17 |
23 |
0 |
23 |
-22 |
-22 |
-26 |
||||||||||
Professional services and other service revenue |
617 |
0 |
617 |
-41 |
576 |
610 |
0 |
610 |
1 |
1 |
-6 |
||||||||||
Other revenue |
19 |
0 |
19 |
-1 |
18 |
13 |
0 |
13 |
46 |
46 |
38 |
||||||||||
Total revenue |
2,894 |
0 |
2,894 |
-199 |
2,695 |
2,576 |
0 |
2,576 |
12 |
12 |
5 |
||||||||||
Non-IFRS Operating Expense Numbers |
|||||||||||||||||||||
Cost of software and software-related services |
-415 |
41 |
-374 |
-400 |
48 |
-352 |
4 |
6 |
|||||||||||||
Cost of professional services and other services |
-497 |
1 |
-496 |
-467 |
1 |
-466 |
6 |
6 |
|||||||||||||
Research and development |
-397 |
1 |
-396 |
-373 |
1 |
-372 |
6 |
6 |
|||||||||||||
Sales and marketing |
-658 |
15 |
-643 |
-561 |
19 |
-542 |
17 |
19 |
|||||||||||||
General and administration |
-156 |
9 |
-147 |
-123 |
0 |
-123 |
27 |
20 |
|||||||||||||
Restructuring |
-1 |
0 |
-1 |
-17 |
0 |
-17 |
-94 |
-94 |
|||||||||||||
Other operating income/expense, net |
4 |
0 |
4 |
6 |
0 |
6 |
-33 |
-33 |
|||||||||||||
Total operating expenses |
-2,120 |
66 |
-2,054 |
107 |
-1,947 |
-1,935 |
69 |
-1,866 |
10 |
10 |
4 |
||||||||||
Non-IFRS Profit Numbers |
|||||||||||||||||||||
Operating profit |
774 |
66 |
840 |
-92 |
748 |
641 |
69 |
710 |
21 |
18 |
5 |
||||||||||
Other non-operating income/expense, net |
-86 |
11 |
-75 |
-22 |
0 |
-22 |
>100 |
>100 |
|||||||||||||
Finance income |
11 |
0 |
11 |
8 |
0 |
8 |
38 |
38 |
|||||||||||||
Finance costs |
-21 |
0 |
-21 |
-28 |
0 |
-28 |
-25 |
-25 |
|||||||||||||
Other financial gains/losses, net |
-2 |
0 |
-2 |
-3 |
0 |
-3 |
-33 |
-33 |
|||||||||||||
Financial income, net |
-12 |
0 |
-12 |
-23 |
0 |
-23 |
-48 |
-48 |
|||||||||||||
Profit before tax |
676 |
77 |
753 |
596 |
69 |
665 |
13 |
13 |
|||||||||||||
Income tax expense |
-185 |
-17 |
-202 |
-170 |
-17 |
-187 |
9 |
8 |
|||||||||||||
Profit after tax |
491 |
60 |
551 |
426 |
52 |
478 |
15 |
15 |
|||||||||||||
- Profit attributable to non-controlling interests |
0 |
0 |
0 |
1 |
0 |
1 |
-100 |
-100 |
|||||||||||||
- Profit attributable to owners of parent |
491 |
60 |
551 |
425 |
52 |
477 |
16 |
16 |
|||||||||||||
Non-IFRS Key Ratios |
|||||||||||||||||||||
Operating margin in % |
26.7 |
29.0 |
27.8 |
24.9 |
27.6 |
1.8pp |
1.4pp |
0.2pp |
|||||||||||||
Effective tax rate in % |
27.4 |
26.8 |
28.5 |
28.1 |
-1.1pp |
-1.3pp |
|||||||||||||||
Basic earnings per share, in € |
0.41 |
0.46 |
0.36 |
0.40 |
14 |
15 |
|||||||||||||||
** 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. See Explanations of Non-IFRS Measures for details. Differences may exist due to rounding. |
|||||||||||||||||||||
€ millions, unless otherwise stated |
Six months ended June 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 |
1,101 |
0 |
1,101 |
-81 |
1,020 |
962 |
0 |
962 |
14 |
14 |
6 |
||||||||
Support revenue |
2,920 |
0 |
2,920 |
-98 |
2,822 |
2,589 |
11 |
2,600 |
13 |
12 |
9 |
||||||||
Subscription and other software-related service revenue |
184 |
0 |
184 |
-2 |
182 |
144 |
0 |
144 |
28 |
28 |
26 |
||||||||
Software and software-related service revenue |
4,205 |
0 |
4,205 |
-182 |
4,023 |
3,695 |
11 |
3,706 |
14 |
13 |
9 |
||||||||
Consulting revenue |
1,007 |
0 |
1,007 |
-41 |
966 |
1,071 |
0 |
1,071 |
-6 |
-6 |
-10 |
||||||||
Training revenue |
130 |
0 |
130 |
-5 |
125 |
142 |
0 |
142 |
-8 |
-8 |
-12 |
||||||||
Other service revenue |
37 |
0 |
37 |
0 |
37 |
47 |
0 |
47 |
-21 |
-21 |
-21 |
||||||||
Professional services and other service revenue |
1,174 |
0 |
1,174 |
-46 |
1,128 |
1,260 |
0 |
1,260 |
-7 |
-7 |
-10 |
||||||||
Other revenue |
24 |
0 |
24 |
-1 |
23 |
19 |
0 |
19 |
26 |
26 |
21 |
||||||||
Total revenue |
5,403 |
0 |
5,403 |
-229 |
5,174 |
4,974 |
11 |
4,985 |
9 |
8 |
4 |
||||||||
Non-IFRS Operating Expense Numbers |
|||||||||||||||||||
Cost of software and software-related services |
-814 |
81 |
-733 |
-786 |
99 |
-687 |
4 |
7 |
|||||||||||
Cost of professional services and other services |
-948 |
2 |
-946 |
-989 |
2 |
-987 |
-4 |
-4 |
|||||||||||
Research and development |
-790 |
3 |
-787 |
-738 |
2 |
-736 |
7 |
7 |
|||||||||||
Sales and marketing |
-1,215 |
27 |
-1,188 |
-1,074 |
37 |
-1,037 |
13 |
15 |
|||||||||||
General and administration |
-304 |
9 |
-295 |
-262 |
0 |
-262 |
16 |
13 |
|||||||||||
Restructuring |
-1 |
0 |
-1 |
-183 |
5 |
-178 |
-99 |
-99 |
|||||||||||
Other operating income/expense, net |
0 |
0 |
0 |
6 |
1 |
7 |
-100 |
-100 |
|||||||||||
Total operating expenses |
-4,072 |
121 |
-3,951 |
109 |
-3,842 |
-4,026 |
147 |
-3,879 |
1 |
2 |
-1 |
||||||||
Non-IFRS Profit Numbers |
|||||||||||||||||||
Operating profit |
1,331 |
121 |
1,452 |
-120 |
1,332 |
948 |
158 |
1,106 |
40 |
31 |
20 |
||||||||
Other non-operating income/expense, net |
-122 |
17 |
-105 |
-23 |
0 |
-23 |
>100 |
>100 |
|||||||||||
Finance income |
22 |
0 |
22 |
17 |
0 |
17 |
29 |
29 |
|||||||||||
Finance costs |
-33 |
0 |
-33 |
-53 |
0 |
-53 |
-38 |
-38 |
|||||||||||
Other financial gains/losses, net |
-1 |
0 |
-1 |
-6 |
0 |
-6 |
-83 |
-83 |
|||||||||||
Financial income, net |
-12 |
0 |
-12 |
-42 |
0 |
-42 |
-71 |
-71 |
|||||||||||
Profit before tax |
1,197 |
138 |
1,335 |
883 |
158 |
1,041 |
36 |
28 |
|||||||||||
Income tax expense |
-319 |
-30 |
-349 |
-261 |
-40 |
-301 |
22 |
16 |
|||||||||||
Profit after tax |
878 |
108 |
986 |
622 |
118 |
740 |
41 |
33 |
|||||||||||
- Profit attributable to non-controlling interests |
1 |
0 |
1 |
1 |
0 |
1 |
0 |
0 |
|||||||||||
- Profit attributable to owners of parent |
877 |
108 |
985 |
621 |
118 |
739 |
41 |
33 |
|||||||||||
Non-IFRS Key Ratios |
|||||||||||||||||||
Operating margin in % |
24.6 |
26.9 |
25.7 |
19.1 |
22.2 |
5.5pp |
4.7pp |
3.5pp |
|||||||||||
Effective tax rate in % |
26.6 |
26.1 |
29.6 |
28.9 |
-3.0pp |
-2.8pp |
|||||||||||||
Basic earnings per share, in € |
0.74 |
0.83 |
0.52 |
0.62 |
42 |
34 |
|||||||||||||
** 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.
€ millions |
Three months ended June 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 |
241 |
0 |
241 |
-7 |
234 |
266 |
0 |
266 |
-9 |
-9 |
-12 |
|||||||
Americas |
269 |
0 |
269 |
-39 |
230 |
164 |
0 |
164 |
64 |
64 |
40 |
|||||||
Asia Pacific Japan |
127 |
0 |
127 |
-20 |
107 |
114 |
0 |
114 |
11 |
11 |
-6 |
|||||||
Software revenue |
637 |
0 |
637 |
-66 |
571 |
543 |
0 |
543 |
17 |
17 |
5 |
|||||||
Software and software-related service revenue by region |
||||||||||||||||||
Germany |
360 |
0 |
360 |
0 |
360 |
329 |
0 |
329 |
9 |
9 |
9 |
|||||||
Rest of EMEA |
718 |
0 |
718 |
-26 |
692 |
701 |
0 |
701 |
2 |
2 |
-1 |
|||||||
Total EMEA |
1,078 |
0 |
1,078 |
-25 |
1,053 |
1,030 |
0 |
1,030 |
5 |
5 |
2 |
|||||||
United States |
616 |
0 |
616 |
-49 |
567 |
481 |
0 |
481 |
28 |
28 |
18 |
|||||||
Rest of Americas |
207 |
0 |
207 |
-33 |
174 |
158 |
0 |
158 |
31 |
31 |
10 |
|||||||
Total Americas |
822 |
0 |
822 |
-81 |
741 |
639 |
0 |
639 |
29 |
29 |
16 |
|||||||
Japan |
111 |
0 |
111 |
-14 |
97 |
107 |
0 |
107 |
4 |
4 |
-9 |
|||||||
Rest of Asia Pacific Japan |
247 |
0 |
247 |
-37 |
210 |
178 |
0 |
178 |
39 |
39 |
18 |
|||||||
Total Asia Pacific Japan |
358 |
0 |
358 |
-51 |
307 |
285 |
0 |
285 |
26 |
26 |
8 |
|||||||
Software and software-related service revenue |
2,258 |
0 |
2,258 |
-157 |
2,101 |
1,953 |
0 |
1,953 |
16 |
16 |
8 |
|||||||
Total revenue by region |
||||||||||||||||||
Germany |
506 |
0 |
506 |
0 |
506 |
463 |
0 |
463 |
9 |
9 |
9 |
|||||||
Rest of EMEA |
884 |
0 |
884 |
-32 |
852 |
882 |
0 |
882 |
0 |
0 |
-3 |
|||||||
Total EMEA |
1,390 |
0 |
1,390 |
-32 |
1,358 |
1,345 |
0 |
1,345 |
3 |
3 |
1 |
|||||||
United States |
802 |
0 |
802 |
-62 |
740 |
663 |
0 |
663 |
21 |
21 |
12 |
|||||||
Rest of Americas |
275 |
0 |
275 |
-43 |
232 |
214 |
0 |
214 |
29 |
29 |
8 |
|||||||
Total Americas |
1,077 |
0 |
1,077 |
-106 |
971 |
877 |
0 |
877 |
23 |
23 |
11 |
|||||||
Japan |
125 |
0 |
125 |
-16 |
109 |
126 |
0 |
126 |
-1 |
-1 |
-13 |
|||||||
Rest of Asia Pacific Japan |
302 |
0 |
302 |
-45 |
257 |
229 |
0 |
229 |
32 |
32 |
12 |
|||||||
Total Asia Pacific Japan |
427 |
0 |
427 |
-61 |
366 |
355 |
0 |
355 |
20 |
20 |
3 |
|||||||
Total revenue |
2,894 |
0 |
2,894 |
-199 |
2,695 |
2,576 |
0 |
2,576 |
12 |
12 |
5 |
|||||||
** 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. |
||||||||||||||||||
€ millions |
Six months ended June 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 |
459 |
0 |
459 |
-14 |
445 |
472 |
0 |
472 |
-3 |
-3 |
-6 |
|||||||
Americas |
440 |
0 |
440 |
-40 |
400 |
316 |
0 |
316 |
39 |
39 |
27 |
|||||||
Asia Pacific Japan |
201 |
0 |
201 |
-26 |
175 |
174 |
0 |
174 |
16 |
16 |
1 |
|||||||
Software revenue |
1,101 |
0 |
1,101 |
-81 |
1,020 |
962 |
0 |
962 |
14 |
14 |
6 |
|||||||
Software and software-related service revenue by region |
||||||||||||||||||
Germany |
671 |
0 |
671 |
-1 |
670 |
605 |
0 |
605 |
11 |
11 |
11 |
|||||||
Rest of EMEA |
1,409 |
0 |
1,409 |
-45 |
1,364 |
1,307 |
4 |
1,311 |
8 |
7 |
4 |
|||||||
Total EMEA |
2,079 |
0 |
2,079 |
-44 |
2,035 |
1,912 |
4 |
1,916 |
9 |
9 |
6 |
|||||||
United States |
1,087 |
0 |
1,087 |
-23 |
1,064 |
941 |
6 |
947 |
15 |
15 |
12 |
|||||||
Rest of Americas |
399 |
0 |
399 |
-46 |
353 |
312 |
0 |
312 |
28 |
28 |
13 |
|||||||
Total Americas |
1,485 |
0 |
1,485 |
-68 |
1,417 |
1,253 |
6 |
1,259 |
19 |
18 |
13 |
|||||||
Japan |
208 |
0 |
208 |
-14 |
194 |
203 |
0 |
204 |
3 |
2 |
-5 |
|||||||
Rest of Asia Pacific Japan |
432 |
0 |
432 |
-54 |
378 |
326 |
0 |
327 |
33 |
32 |
16 |
|||||||
Total Asia Pacific Japan |
641 |
0 |
641 |
-69 |
572 |
530 |
1 |
530 |
21 |
21 |
8 |
|||||||
Software and software-related service revenue |
4,205 |
0 |
4,205 |
-182 |
4,023 |
3,695 |
11 |
3,706 |
14 |
13 |
9 |
|||||||
Total revenue by region |
||||||||||||||||||
Germany |
949 |
0 |
949 |
0 |
949 |
895 |
0 |
896 |
6 |
6 |
6 |
|||||||
Rest of EMEA |
1,743 |
0 |
1,743 |
-56 |
1,687 |
1,673 |
4 |
1,676 |
4 |
4 |
1 |
|||||||
Total EMEA |
2,692 |
0 |
2,692 |
-56 |
2,636 |
2,568 |
4 |
2,572 |
5 |
5 |
2 |
|||||||
United States |
1,422 |
0 |
1,422 |
-27 |
1,395 |
1,313 |
6 |
1,319 |
8 |
8 |
6 |
|||||||
Rest of Americas |
522 |
0 |
522 |
-62 |
460 |
425 |
0 |
425 |
23 |
23 |
8 |
|||||||
Total Americas |
1,944 |
0 |
1,944 |
-89 |
1,855 |
1,738 |
6 |
1,744 |
12 |
11 |
6 |
|||||||
Japan |
235 |
0 |
235 |
-15 |
220 |
246 |
0 |
246 |
-4 |
-4 |
-11 |
|||||||
Rest of Asia Pacific Japan |
531 |
0 |
531 |
-68 |
463 |
422 |
0 |
423 |
26 |
26 |
9 |
|||||||
Total Asia Pacific Japan |
767 |
0 |
767 |
-84 |
683 |
668 |
1 |
669 |
15 |
15 |
2 |
|||||||
Total revenue |
5,403 |
0 |
5,403 |
-229 |
5,174 |
4,974 |
11 |
4,985 |
9 |
8 |
4 |
|||||||
** 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) |
||||||||
€ millions |
Six months ended June 30 |
|||||||
2010 |
2009 |
Change in % |
||||||
Share-based compensation per expense line item |
||||||||
Cost of software and software-related services |
0 |
2 |
-100 |
|||||
Cost of professional services and other services |
1 |
4 |
-75 |
|||||
Research and development |
8 |
7 |
14 |
|||||
Sales and marketing |
4 |
4 |
0 |
|||||
General and administration |
4 |
3 |
33 |
|||||
Total share-based compensation |
17 |
20 |
-15 |
|||||
Differences may exist due to rounding. |
||||||||
FREE CASH FLOW (Preliminary and unaudited) |
||||
€ millions |
Six months ended June 30 |
|||
2010 |
2009 |
Change in % |
||
Net cash flows from operating activities |
1,282 |
1,823 |
-30 |
|
Additions to non-current assets excluding additions from acquisitions |
-125 |
-106 |
18 |
|
Free cash flow |
1,157 |
1,717 |
-33 |
|
|
||||
DAYS SALES OUTSTANDING (Unaudited) |
||||
as at June 30, 2010 and December 31, 2009 |
||||
2010 |
2009 |
Change in days |
||
Days sales outstanding in days* |
73 |
79 |
-6 |
|
|
||||
NUMBER OF EMPLOYEES (in Full-Time Equivalents) |
|||||||||
June 30, 2010 |
June 30, 2009 |
||||||||
EMEA |
Americas |
Asia Pacific Japan |
Total |
EMEA |
Americas |
Asia Pacific Japan |
Total |
||
Software and software-related services |
3,479 |
1,422 |
2,100 |
7,001 |
3,238 |
1,239 |
1,840 |
6,317 |
|
Professional services and other services |
6,407 |
3,544 |
2,243 |
12,194 |
6,916 |
3,597 |
2,358 |
12,871 |
|
Research and Development |
8,288 |
2,458 |
3,600 |
14,346 |
8,620 |
2,553 |
3,889 |
15,062 |
|
Sales & Marketing |
4,216 |
3,704 |
1,811 |
9,731 |
4,320 |
3,600 |
1,808 |
9,728 |
|
General & Administration |
1,891 |
717 |
418 |
3,026 |
1,945 |
750 |
418 |
3,113 |
|
Infrastructure |
1,044 |
471 |
208 |
1,723 |
888 |
409 |
179 |
1,476 |
|
SAP Group (June 30) |
25,325 |
12,316 |
10,380 |
48,021 |
25,927 |
12,148 |
10,492 |
48,567 |
|
SAP Group (average H1) |
25,314 |
12,117 |
10,304 |
47,735 |
26,422 |
12,712 |
10,877 |
50,011 |
|
MULTI-QUARTER SUMMARY (IFRS and non-IFRS; preliminary und unaudited) |
||||||||
€ millions, unless otherwise stated |
Q2/2010 |
Q1/2010 |
Q4/2009 |
Q3/2009 |
Q2/2009 |
Q1/2009 |
||
Software revenue (IFRS) |
637 |
464 |
1,120 |
525 |
543 |
418 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
0 |
||
Software revenue (non-IFRS) |
637 |
464 |
1,120 |
525 |
543 |
418 |
||
Support revenue (IFRS) |
1,526 |
1,394 |
1,364 |
1,333 |
1,337 |
1,252 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
11 |
||
Support revenue (non-IFRS) |
1,526 |
1,394 |
1,364 |
1,333 |
1,337 |
1,263 |
||
Subscription and other software-related service revenue (IFRS) |
95 |
89 |
82 |
79 |
73 |
71 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
0 |
||
Subscription and other software-related service revenue (non-IFRS) |
95 |
89 |
82 |
79 |
73 |
71 |
||
Software and software-related service revenue (IFRS) |
2,258 |
1,947 |
2,566 |
1,937 |
1,953 |
1,741 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
11 |
||
Software and software-related service revenue (non-IFRS) |
2,258 |
1,947 |
2,566 |
1,937 |
1,953 |
1,752 |
||
Total revenue (IFRS) |
2,894 |
2,509 |
3,190 |
2,508 |
2,576 |
2,397 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
11 |
||
Total revenue (non-IFRS) |
2,894 |
2,509 |
3,190 |
2,508 |
2,576 |
2,408 |
||
Operating profit (IFRS) |
774 |
557 |
1,022 |
619 |
641 |
307 |
||
Revenue adjustment* |
0 |
0 |
0 |
0 |
0 |
11 |
||
Expense adjustment* |
66 |
54 |
113 |
68 |
69 |
78 |
||
Operating profit (non-IFRS) |
840 |
612 |
1,134 |
687 |
710 |
396 |
||
Operating margin (IFRS) |
26.7 |
22.2 |
32.0 |
24.7 |
24.9 |
12.8 |
||
Operating margin (non-IFRS) |
29.0 |
24.4 |
35.5 |
27.4 |
27.6 |
16.4 |
||
Effective tax rate (IFRS) |
27.4 |
25.7 |
31.1 |
20.5 |
28.5 |
31.7 |
||
Effective tax rate (non-IFRS) |
26.8 |
25.3 |
30.5 |
21.0 |
28.1 |
30.1 |
||
Basic earnings per share, in € (IFRS) |
0.41 |
0.33 |
0.57 |
0.38 |
0.36 |
0.17 |
||
Basic earnings per share, in € (non-IFRS) |
0.46 |
0.37 |
0.64 |
0.42 |
0.40 |
0.22 |
||
Headcount** |
48,021 |
47,598 |
47,584 |
47,810 |
48,567 |
49,922 |
||
** 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. The non-IFRS measures as defined below replaced the Non GAAP measures which we used until the termination of our US 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 revenue and operating profit. However, the basis for the compensation is 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 an entity acquired by SAP had it remained a stand-alone entity 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 acquisition.
Under IFRS, we record at fair value the support contracts in effect at the time an entity was 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 the acquisition 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 view 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 will use internally beginning in 2010 with our migration to IFRS.
- 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 has 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