Dassault Systèmes Reports Strong 3DEXPERIENCE-driven Growth with Fourth Quarter Total Revenue up 13% and Software Revenue up 11% at Constant Currency

DASSAULT SYSTEMES
SUPPLEMENTAL NON-IFRS FINANCIAL INFORMATION
IFRS – NON-IFRS RECONCILIATION
(unaudited; in millions of Euros, except per share data)

Readers are cautioned that the supplemental non-IFRS information presented in this press release is subject to inherent limitations. It is not based on any comprehensive set of accounting rules or principles and should not be considered as a substitute for IFRS measurements. Also, the Company’s supplemental non-IFRS financial information may not be comparable to similarly titled non-IFRS measures used by other companies. Further specific limitations for individual non-IFRS measures, and the reasons for presenting non-IFRS financial information, are set forth in the Company’s Document de référence for the year ended December 31, 2017 filed with the AMF on March 21, 2018. To compensate for these limitations, the supplemental non-IFRS financial information should be read not in isolation, but only in conjunction with the Company’s consolidated financial statements prepared in accordance with IFRS.

       

In millions of Euros, except per share data and
percentages

Three months ended December 31,   Change    
 

2018
IFRS

 

Adjustment
(1)

  2018
Non-IFRS
  2017
IFRS
 

Adjustment
(1)

  2017
Non-IFRS
  IFRS  

Non-IFRS
(2)

Total Revenue IAS18 € 1,040.8   € 4.1   € 1,044.9   € 910.4   € 2.4 € 912.8 14% 14%
Total Revenue IAS18 breakdown by activity
Software revenue 909.7 2.9 912.6 811.5 2.3 813.8 12% 12%
Licenses and other software revenue 335.7 335.7 295.8 295.8 14% 14%
Subscription and Support revenue 573.9 2.9 576.9 515.7 2.3 518.0 11% 11%
Recurring portion of Software revenue 63% 63% 64% 64%
Services revenue 131.2 1.1 132.3 98.9 0.1 99.0 33% 34%
Total Software Revenue IA18 breakdown by product line
CATIA software revenue 291.6 0.8 292.4 288.5 288.5 1% 1%
ENOVIA software revenue 116.0 116.0 86.2 86.2 35% 35%
SOLIDWORKS software revenue 208.3 208.3 178.7 178.7 17% 17%
Other software revenue 293.7 2.1 295.8 258.1 2.3 260.4 14% 14%
Total Revenue IAS18 breakdown by geography
Americas 281.9 3.0 284.8 259.2 1.2 260.4 9% 9%
Europe 491.9 1.0 492.9 428.3 0.7 429.0 15% 15%
Asia   267.1   0.1   267.2   222.9   0.5   223.4   20%   20%
Total Operating Expenses (€ 757.6) € 103.5 (€ 654.1) (€ 630.2) € 69.3 (€ 560.9) 20% 17%
Share-based compensation expense (28.9) 28.9 - (17.8) 17.8 -
Amortization of acquired intangibles (45.3) 45.3 - (40.7) 40.7 -
Other operating income and expense, net   (29.3)   29.3   -   (10.8)   10.8   -        
Operating Income € 283.2 € 107.6 € 390.8 € 280.2 € 71.7 € 351.9 1% 11%
Operating Margin 27.2% 37.4% 30.8% 38.6%
Financial revenue & other, net 2.9 1.0 3.9 1.5 0.0 1.5 94% 156%
Income tax expense (87.0) (21.4) (108.4) (77.1) (44.4) (121.5) 13% -11%
Non-controlling interest 2.9 (1.9) 1.0 0.3 0.3
Net Income attributable to shareholders € 202.2 € 85.2 € 287.3 € 204.9 € 27.3 € 232.2 -1% 24%
Diluted Net Income Per Share   € 0.78   € 0.32   € 1.10   € 0.79   € 0.10   € 0.89   -1%   24%

(1)In the reconciliation schedule above, (i) all adjustments to IFRS revenue data reflect the exclusion of the deferred revenue adjustment of acquired
companies; (ii) adjustments to IFRS operating expense data reflect the exclusion of the amortization of acquired intangibles, share-based
compensation expense and related social charges, and other operating income and expense, including impairment of goodwill and acquired
intangible assets of €22 million in 2018, (iii) adjustments to IFRS financial revenue and other, net reflect the exclusion of certain one-time items
included in financial revenue and other, net, and (iv) all adjustments to IFRS income data reflect the combined effect of these adjustments, plus for
net income and diluted net income per share, certain one-time tax effects and the income tax effect of the non-IFRS adjustments.

  Three months ended December 31,   Change
In millions of Euros   2018 IFRS   Adjustment  

2018
Non-IFRS

  2017 IFRS   Adjustment   2017
Non-IFRS
  IFRS   Non-IFRS
Cost of revenue (144.5)   1.4   (143.1)   (123.0)   0.7   (122.3)   17%   17%
Research and development (163.3) 12.0 (151.3) (130.1) 6.1 (124.0) 26% 22%
Marketing and sales (297.4) 8.7 (288.8) (264.6) 7.6 (257.0) 12% 12%
General and administrative (77.8) 6.8 (70.9) (61.0) 3.4 (57.6) 28% 23%
Total share-based compensation expense       € 28.9           € 17.8            

(2) The non-IFRS percentage increase (decrease) compares non-IFRS measures for the two different periods. In the event there is non-IFRS
adjustment to the relevant measure for only one of the periods under comparison, the non-IFRS increase (decrease) compares the non-IFRS measure
to the relevant IFRS measure.

(3) Based on a weighted average 260.6 million diluted shares for Q4 2018 and 258.9 million diluted shares for Q4 2017.

 

IAS 18

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise