Dassault Systèmes Reports Strong 3DEXPERIENCE-driven Growth with Fourth Quarter Total Revenue up 13% and Software Revenue up 11% at Constant Currency
[ Back ]   [ More News ]   [ Home ]
Dassault Systèmes Reports Strong 3DEXPERIENCE-driven Growth with Fourth Quarter Total Revenue up 13% and Software Revenue up 11% at Constant Currency

VÉLIZY-VILLACOUBLAY, France — (BUSINESS WIRE) — February 5, 2019Dassault Systèmes (Paris: DSY) (Euronext Paris: #13065, DSY.PA), announces IFRS unaudited financial results for the fourth quarter and year ended December 31, 2018. These results were reviewed by the Company’s Board of Directors on February 5, 2019. The Company adopted IFRS 15 as of January 1, 2018. This press release includes 2018 fourth quarter and twelve-month financial results under IFRS 15 as well as under the prior IAS 18 standard and includes a summary explanation of the major differences for the Company. In addition, this press release also includes financial information on a non-IFRS basis (both IFRS 15 and IAS 18) with reconciliations included in the Appendix to this communication.

Fourth Quarter and Full Year 2018 Highlights and Financial Summary
(Unaudited, with references to IAS 18 data, all revenue growth at constant currency (exfx))

                 
In millions of Euros,

except per share data

 

IFRS under
IFRS15

  IFRS under IAS18  

IFRS under
IFRS15

  IFRS under IAS18
  Q4 2018   Q4 2018   Change   Change in cc*   YTD 2018   YTD 2018   Change   Change in cc*
Total Revenue   1,026.6   1,040.8   14%   13%   3,477.4   3,474.3   8%   10%
Software Revenue   895.4   909.7   12%   11%   3,081.8   3,078.7   7%   10%
Operating Margin   26.2%   27.2%   -3.6pts       22.1%   22.0%   -0.6pts    
EPS   0.73   0.78   -1%       2.18   2.18   8%    
                                 
In millions of Euros,

except per share data

 

Non-IFRS under
IFRS15

  Non-IFRS under IAS18  

Non-IFRS under
IFRS15

  Non-IFRS under IAS18
  Q4 2018   Q4 2018   Change   Change in cc*   YTD 2018   YTD 2018   Change   Change in cc*
Total Revenue   1,030.6   1,044.9   14%   13%   3,491.1   3,488.0   8%   10%
Software Revenue   898.3   912.6   12%   11%   3,093.9   3,090.8   7%   10%
Operating Margin   36.5%   37.4%   -1.2pts       31.9%   31.8%   -0.2pts    
EPS   1.06   1.10   24%   24%   3.12   3.11   16%   20%

*In constant currencies.

 

Bernard Charlès, Dassault Systèmes’ Vice Chairman and Chief Executive Officer commented, “2018 was a remarkable year, with a record level of large 3DEXPERIENCE transactions including important decisions within our core industries of aerospace, automotive and industrial equipment. We significantly strengthened our market offer for the Fashion Industry with Centric PLM, for cyber systems with No Magic and for Manufacturing ERP for the mainstream market with IQMS. We finished the year reaching a new milestone, our first 1 billion-euro revenue quarter, driving revenue and earnings up double-digits for 2018.

“This confirms our position as a catalyst and enabler of today’s global Industry Renaissance, bringing new ways, both real and virtual, of imagining, inventing, learning, producing and selling. With the help of the 3DEXPERIENCE platform, new categories of companies can emerge and create new categories of sustainable solutions involving new categories of consumers.

“We now count multiple global leaders across many of our industries choosing the 3DEXPERIENCE platform. We are pleased to announce that Airbus has selected the 3DEXPERIENCE platform for its global digital enterprise transformation program and ultimately to create the European aerospace industry of tomorrow.”

 

Fourth Quarter Financial Summary

(Unaudited)

In millions of Euros,

except per share data

 

IFRS under
IFRS15

  IFRS under IAS18  

Non-IFRS under
IFRS15

  Non-IFRS under IAS18
    Q4 2018   Change   Change in cc*     Q4 2018   Change   Change in cc*
Q4 2018 Total Revenue   1,026.6   1,040.8   14%   13%   1,030.6   1,044.9   14%   13%
Q4 2018 Software Revenue   895.4   909.7   12%   11%   898.3   912.6   12%   11%
Q4 2018 Services Revenue   131.2   131.2   33%   32%   132.3   132.3   34%   33%
Q4 2018 Operating Margin   26.2%   27.2%   -3.6pts       36.5%   37.4%   -1.2pts    
Q4 2018 EPS   0.73   0.78   -1%       1.06   1.10   24%   24%
                                 

Total Software Revenue in
millions of Euros

 

IFRS under
IFRS15

  IFRS under IAS18  

Non-IFRS under
IFRS15

  Non-IFRS under IAS18
    Q4 2018   Q4 2017   Change in cc*     Q4 2018   Q4 2017   Change in cc*
Americas   243.9   240.6   229.3   3%   246.2   242.9   230.4   4%
Europe   413.7   422.7   377.6   12%   414.3   423.3   378.3   12%
Asia   237.7   246.3   204.6   19%   237.8   246.4   205.1   19%

*In constant currencies

                                 

Fourth Quarter 2018 versus 2017 Financial Comparisons on an IAS 18 Basis
(“IAS 18 IFRS and IAS 18 non-IFRS”)

                 

Twelve Months Financial Summary

(Unaudited)

In millions of Euros,

except per share data

 

IFRS under
IFRS15

  IFRS under IAS18  

Non-IFRS under
IFRS15

  Non-IFRS under IAS18
    YTD 2018   Change   Change in cc*     YTD 2018   Change   Change in cc*
YTD 2018 Total Revenue   3,477.4   3,474.3   8%   10%   3,491.1   3,488.0   8%   10%
YTD 2018 Software Revenue   3,081.8   3,078.7   7%   10%   3,093.9   3,090.8   7%   10%
YTD 2018 Services Revenue   395.6   395.6   10%   13%   397.2   397.2   11%   14%
YTD 2018 Operating Margin   22.1%   22.0%   -0.6pts       31.9%   31.8%   -0.2pts    
YTD 2018 EPS   2.18   2.18   8%       3.12   3.11   16%   20%
                                 

Total Software Revenue in
millions of Euros

 

IFRS under
IFRS15

  IFRS under IAS18  

Non-IFRS under
IFRS15

  Non-IFRS under IAS18
    YTD 2018   YTD 2017   Change in cc*     YTD 2018   YTD 2017   Change in cc*
Americas   864.7   874.0   855.4   7%   872.4   881.7   860.1   7%
Europe   1,340.3   1,329.5   1,233.5   9%   1,342.8   1,332.0   1,241.5   8%
Asia   876.8   875.2   780.4   16%   878.6   877.1   781.6   16%

*In constant currencies

                                 

Twelve Months 2018 versus 2017 Financial Comparisons on an IAS 18 Basis
(“IAS 18 IFRS and IAS 18 non-IFRS”)

Business Outlook

(In the discussion below 2018 figures on an IAS 18, non-IFRS basis, with revenue growth rates in constant currencies while 2019 figures are on an IFRS 15 and IFRS 16, non-IFRS basis)

Pascal Daloz, Dassault Systèmes’ Executive Vice President, CFO and Corporate Strategy Officer, commented, “The fourth quarter came in at or above the high end of our objectives driven by 3DEXPERIENCE. On an organic basis, we had strong results across the board in the quarter with total revenue up 10%, software revenue up 8%, licenses and other software revenue growth of 11% and services revenue up 26%. On a regional basis, the quarter was led by Asia, with broad-based growth and notable strength in China and Japan, and by Europe.

“Looking at the year, we delivered on all our financial objectives with total revenue and software revenue up 10%, license and other software revenue up 11%, organic operating margin expansion of 70 basis points absorbing almost all acquisition dilution, earnings per share up 16%, or 20% at constant currency, and cash flow from operations up 21% to €899 million.

“For 2019, we are targeting non-IFRS total revenue growth of about 10% to 11% in constant currencies and earnings per share growth of about 7% to 9% reaching €3.35 to €3.40, consistent with our expectations shared at our 2018 Capital Markets Day. We expect further progressive improvement of our organic software revenue growth, driven by recurring revenue representing 70% of our total software.

“In summary, the strategic drivers for sustainable growth we articulated at our Capital Markets Day last June, demonstrated good traction during 2018.

Altogether we believe these drivers position us well for 2019, representing the completion of our current five-year plan and the start of our 2023 plan targeting €6.00 non IFRS EPS.”

The Company’s first quarter and full year 2019 financial objectives presented below are given on an IFRS 15 and IFRS 16, non-IFRS basis:

These objectives are prepared and communicated only on a non-IFRS basis and are subject to the cautionary statement set forth below.

The 2019 non-IFRS objectives set forth above do not take into account the following accounting elements and are estimated based upon the 2019 principal currency exchange rates above: contract liabilities write-downs estimated at approximately €6 million; share-based compensation expense, including related social charges, estimated at approximately €105 million and amortization of acquired intangibles estimated at approximately €177 million. The above objectives also do not include any impact from other operating income and expense, net principally comprised of acquisition, integration and restructuring expenses, and impairment of goodwill and acquired intangible assets; from one-time items included in financial revenue; from one-time tax effects; and from the income tax effects of these non-IFRS adjustments. Finally, these estimates do not include any new stock option or share grants, or any new acquisitions or restructurings completed after February 6, 2019.

As of January 1st 2019, Dassault Systèmes adopted the new accounting standard IFRS 16 Leases, under the modified retrospective method. Under this method, the transition effect is accounted for within the consolidated equity at the date of initial application, therefore, the prior year comparative information is not adjusted.

The estimated impacts based on the leases contracts at the date of initial application are the following:

These estimated impacts on the future Company’s performances are factored in the 2019 Full Year and First Quarter objectives presented above.

Cash Flow and Other Financial Highlights Under IAS 18 For Year-over-Year Comparisons

The Company’s net cash flow from operations for the three and twelve months ended December 31, 2018 are identical under IFRS 15 in comparison to IAS 18 although some of the line items differ. (See pages 16 and 22 in the Appendix to this press release for further details including a reconciliation of the cash flow statement and balance sheets under IFRS 15 compared to IAS 18 for the quarter, year and period ended December 31, 2018.)

IAS 18 net operating cash flow increased 21% to €898.6 million for 2018 compared to €745.0 million for 2017 period principally reflecting growth in net income and non-cash operating adjustments.

Dassault Systèmes’ uses of cash for 2018 were principally for payment for acquisitions, net of cash acquired and non-controlling interests totaling €353.1 million; share repurchases of €206.3 million cash dividends of €38.0 million (based on the shareholders electing payment of the dividend in cash); and capital expenditures, net of €72.4 million. The Company received cash for stock options exercised of €69.9 million.

Dassault Systèmes’ net financial position totaled €1.81 billion at December 31, 2018, compared to €1.46 billion at December 31, 2017, reflecting cash, cash equivalents and short-term investments of €2.8 billion and debt related to credit lines of €1.0 billion.

Summary of Recent Business, Technology and Customer Announcements

Customers and Partners

On December 18, 2018, Dassault Systèmes announced that it is supporting Bridgestone EMEA on its new smart factory program to optimize plant performance by digitally transforming its tire production planning and execution across Europe. Bridgestone EMEA will use the DELMIA Apriso and QUINTIQ applications powered by the 3DEXPERIENCE platform to manage its manufacturing operations, its production planning and to optimize eight production sites in Europe. Bridgestone EMEA is a key regional subsidiary of Tokyo-based Bridgestone Corporation, the world’s largest manufacturer of tires and other rubber products.

On November 15, 2018, Dassault Systèmes announced that GLM Co. Ltd., an emerging Japanese developer of environmentally friendly automobiles and related services, has deployed the 3DEXPERIENCE platform to expand its electric vehicle development business. As the first company in Japan to mass-produce an electric sports car, GLM will be able to meet the high demand for its expertise and its own technical platform of electric vehicle development solutions including chassis, power systems, and vehicle control units, which automotive manufacturers and new entrants from other industries are using to deliver market innovations.

On November 6, 2018, Bureau Veritas, Naval Group and Dassault Systèmes announced jointly that a 3D classification process has been applied to a significant naval vessel for the first time. This marks a major step forward in the design review and calculation modelling required for class approvals in the design and construction of new ships, as well as in the digital transformation of the marine industry. The collaborative project to develop the concept of 3D classification combines the expertise of Bureau Veritas in testing, inspection and certification; of Naval Group in the design and construction of high technology military vessels; and of Dassault Systèmes with its 3DEXPERIENCE platform, 3D design software, 3D digital mock up and product lifecycle management solutions. Together, the project partners aimed at enabling digital continuity to reduce the time and associated costs spent in design review, and to improve data accuracy and traceability by sharing information more effectively between different project stakeholders.

Corporate:

On January 8, 2019, Dassault Systèmes announced the completion of the acquisition of IQMS, a California based manufacturing ERP software company, for $425 million to extend the 3DEXPERIENCE platform to small and midsized manufacturing companies seeking to digitally transform their business operations. IQMS’s software – on premise EnterpriseIQ and software as a service WebIQ – deliver an all-in-one solution to mid-market manufacturers for managing engineering, manufacturing and business ecosystems by digitally connecting order processing, scheduling, production and shipping processes in real time. IQMS’s solutions are used by 1,000 customers based primarily in the U.S. whose 2,000 manufacturing facilities in 20 countries produce for the automotive, industrial equipment, medical device, consumer goods, and consumer packaged goods industries.

The Company also recently completed the acquisition of two companies:

Dassault Systèmes announces two new executive leadership appointments:

Olivier Ribet has been appointed Executive Vice President, Europe, Middle East, Africa, Russia (EMEAR) and Cross-Industry Initiatives, member of the Executive committee. Olivier joined Dassault Systèmes in 2013 as Vice President, High-Tech Industry, and was then named Vice President, Industries in 2017. He has contributed extensively to raising the market position and accelerated adoption of Dassault Systèmes’ Industry Solution Experiences in 12 industries, through cooperation agreements with strategic partners and direct engagement with global customers. In his new role, he will manage the EMEAR region and will also lead cross-industry initiatives.

Olivier has more than 20 years of international experience in strategy, product development, software engineering, marketing, sales, and business development including senior management positions at Microsoft, where he was granted a patent for a method of extracting key terms in text mining. He is a graduate of the Institute des Etudes Politiques in Bordeaux, France, Institut Multimédias and INSEAD (AIEP).

Victoire de Margerie has joined Dassault Systèmes as Vice President Corporate Marketing, Branding and Communications. In this role, she will deliver a unified approach to sharing the company’s stories with all stakeholders to strengthen and further Dassault Systèmes’ position as the 3DEXPERIENCE company and its contribution to sustainable innovation.

Victoire brings more than 25 years of experience in marketing, communications strategy and execution. She was Director of Development at Lever de Rideau, a Paris-based events communications agency, Vice President External Relations at EADS and Head of International Communication Coordination at Airbus. She currently serves as president of the women’s professional network Féminin Pluriel Paris.

Today’s Webcast and Conference Call Information

Today, Wednesday, February 6, 2019, Dassault Systèmes will first host from Paris a webcasted meeting at 10:00 AM Paris Time/ 9:00 AM London time and will then host a conference call at 9:00 AM New York time/ 3:00 PM Paris time/ 2:00 PM London time. The webcasted meeting and conference call will be available via the Internet by accessing http://www.3ds.com/investors/. Please go to the website at least 15 minutes prior to the webcast or conference call to register, download and install any necessary audio software. The webcast and conference call will be archived for one year.

Additional investor information can be accessed at http://www.3ds.com/investors/ or by calling Dassault Systèmes’ Investor Relations at 33.1.61.62.69.24.

Key Investor Relations Events

First Quarter Earnings Release: April 24, 2019
Second Quarter Earnings Release: July 24, 2019
Third Quarter Earnings Release: October 24, 2019
Fourth Quarter Earnings Release: February 6, 2020

Forward-looking Information

Statements herein that are not historical facts but express expectations or objectives for the future, including but not limited to statements regarding the Company’s non-IFRS financial performance objectives, are forward-looking statements. Such forward-looking statements are based on Dassault Systèmes management's current views and assumptions and involve known and unknown risks and uncertainties. Actual results or performances may differ materially from those in such statements due to a range of factors. The Company’s current outlook for 2019 takes into consideration, among other things, an uncertain global economic environment. In light of the continuing uncertainties regarding economic, business, social and geopolitical conditions at the global level, the Company’s revenue, net earnings and cash flows may grow more slowly, whether on an annual or quarterly basis. While the Company makes every effort to take into consideration this uncertain macroeconomic outlook, the Company’s business results, however, may not develop as anticipated. Further, there may be a substantial time lag between an improvement in global economic and business conditions and an upswing in the Company’s business results. The Company’s actual results or performance may also be materially negatively affected by numerous risks and uncertainties, as described in the “Risk Factors” section of the 2017 Document de Référence (Annual Report) filed with the AMF (French Financial Markets Authority) on March 21, 2018 and also available on the Company’s website www.3ds.com.

In preparing such forward-looking statements, the Company has in particular assumed an average US dollar to euro exchange rate of US$1.16 per €1.00 for the 2019 first quarter and US$1.19 per €1.00 for the full year as well as an average Japanese yen to euro exchange rate of JPY130 to €1.00 for the 2019 first quarter and full year before hedging; however, currency values fluctuate, and the Company’s results of operations may be significantly affected by changes in exchange rates.

Non-IFRS Financial Information

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 2017 Document de Référence filed with the AMF on March 21, 2018.

In the tables accompanying this press release the Company sets forth its supplemental non-IFRS figures for revenue, operating income, operating margin, net income and diluted earnings per share, which exclude the effect of adjusting the carrying value of acquired companies’ deferred revenue, share-based compensation expense and related social charges, the amortization of acquired intangible assets, other operating income and expense, net, including impairment of goodwill and acquired intangibles, certain one-time items included in financial revenue and other, net, and the income tax effect of the non-IFRS adjustments and certain one-time tax effects. The tables also set forth the most comparable IFRS financial measure and reconciliations of this information with non-IFRS information.

About Dassault Systèmes

Dassault Systèmes, the 3DEXPERIENCE Company, provides business and people with virtual universes to imagine sustainable innovations. Its world-leading solutions transform the way products are designed, produced, and supported. Dassault Systèmes’ collaborative solutions foster social innovation, expanding possibilities for the virtual world to improve the real world. The Group brings value to over 250,000 customers of all sizes, in all industries, in more than 140 countries. For more information, visit www.3ds.com.

3DEXPERIENCE, the Compass logo and the 3DS logo, CATIA, SOLIDWORKS, ENOVIA, DELMIA, SIMULIA, GEOVIA, EXALEAD, 3DVIA, BIOVIA, NETVIBES and 3DEXCITE are registered trademarks of Dassault Systèmes or its subsidiaries in the US and/or other countries.

(Tables to Follow)

APPENDIX TABLE OF CONTENTS

(Due to rounding, numbers presented throughout this and other documents may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.)

Glossary of Definitions

IAS 18

Non-IFRS Financial Information

Condensed consolidated statements of income

Condensed consolidated balance sheets

Condensed consolidated cash flow statements

IFRS – non-IFRS reconciliation

IFRS 15

Reconciliation tables IFRS 15 and IAS 18

Reconciliation P&L IFRS 15 and IAS 18

Reconciliation Balance sheet IFRS 15 and IAS 18

Reconciliation Cash flow IFRS 15 and IAS 18

Non-IFRS Financial Information

Condensed consolidated statements of income

Condensed consolidated balance sheets

Condensed consolidated cash flow statements

IFRS – non-IFRS reconciliation

DASSAULT SYSTEMES

Glossary of Definitions

Information in Constant Currencies

We have followed a long-standing policy of measuring our revenue performance and setting our revenue objectives exclusive of currency in order to measure in a transparent manner the underlying level of improvement in our total revenue and software revenue by type, industry, region and product lines. We believe it is helpful to evaluate our growth exclusive of currency impacts, particularly to help understand revenue trends in our business. Therefore, we provide percentage increases or decreases in our revenue and EPS (in both IFRS as well as non-IFRS) to eliminate the effect of changes in currency values, particularly the U.S. dollar and the Japanese yen, relative to the euro. When trend information is expressed by us "in constant currencies", the results of the "prior" period have first been recalculated using the average exchange rates of the comparable period in the current year, and then compared with the results of the comparable period in the current year.

While constant currency calculations are not considered to be an IFRS measure, we do believe these measures are critical to understanding our global revenue results and to compare with many of our competitors who report their financial results in U.S. dollars. Therefore, we are including this calculation for comparing IFRS revenue figures for comparable periods as well as for comparing non-IFRS revenue figures for comparable periods. All constant currency information is provided on an approximate basis. Unless otherwise indicated, the impact of exchange rate fluctuations is approximately the same for both the Company’s IFRS and supplemental non-IFRS financial data.

Information on Growth excluding acquisitions (“organic growth”)

In addition to discussing total growth, we also provide financial information where we discuss growth excluding acquisitions or growth on an organic basis as used alternatively. In both cases, growth excluding acquisitions have been calculated using the following restatements of the scope of consolidation: for entities entering the consolidation scope in the current year, subtracting the contribution of the acquisition from the aggregates of the current year, and for entities entering the consolidation scope in the previous year, subtracting the contribution of the acquisition from January 1st of the current year, until the last day of the month of the current year when the acquisition was made the previous year.

Information on Industrial Sectors

Our global customer base includes companies in 12 industrial sectors: Transportation & Mobility; Industrial Equipment; Aerospace & Defense; Financial & Business Services; High-Tech; Life Sciences; Energy, Process & Utilities; Consumer Goods & Retail; Natural Resources; Architecture, Engineering & Construction; Consumer Packaged Goods & Retail and Marine & Offshore. Commencing in 2012 we implemented an industry go-to-market strategy with the dual objectives of broadening and deepening our presence in our largest industries as well as increasing the contribution from a diversified set of industrial sectors. “Diversification Industries” include: Architecture, Engineering & Construction; Consumer Goods & Retail; Consumer Packaged Goods & Retail; Energy, Process & Utilities; Finance Business Services; High-Tech; Life Sciences; Marine & Offshore; and Natural Resources. “Core Industries” include: Transportation & Mobility, Industrial Equipment, Aerospace & Defense and a portion of Business Services.

3DEXPERIENCE Licenses and Software Contribution

To measure the progressive penetration of 3DEXPERIENCE software, we utilize the following ratios: a) for Licenses revenue, we calculate the percentage contribution by comparing total 3DEXPERIENCE Licenses revenue to Licenses revenue for all product lines except SOLIDWORKS and acquisitions (“related Licenses revenue”); and, b) for software revenue, the Company calculates the percentage contribution by comparing total 3DEXPERIENCE software revenue to software revenue for all product lines except SOLIDWORKS and acquisitions (“related software revenue”).

IAS 18

DASSAULT SYSTEMES
NON-IFRS IAS 18 FINANCIAL INFORMATION
(unaudited; in millions of Euros, except per share data, headcount and exchange rates)

Non-IFRS key figures exclude the effects of adjusting the carrying value of acquired companies’ deferred revenue, share-based compensation expense and related social charges, amortization of acquired intangible assets, other operating income and expense, net, including impairment of goodwill and acquired intangible assets, certain one-time financial revenue items, certain one-time tax effects and the income tax effects of these non-IFRS adjustments.

Comparable IFRS financial information and a reconciliation of the IFRS and non-IFRS measures are set forth in the separate tables within this Attachment.

           
In millions of Euros, except per share data and percentages   Three months ended   Twelve months ended  
 

December 31,
2018

 

December 31,
2017

  Change  

Change in
cc*

 

December 31,
2018

 

December 31,
2017

  Change  

Change in
cc*

 
Non-IFRS-IAS18 Revenue   € 1,044.9   € 912.8   14%   13%   € 3,488.0   € 3,242.0   8%   10%  
                                   
Non-IFRS-IAS18 Revenue breakdown by activity                                  
Software revenue   912.6   813.8   12%   11%   3,090.8   2,883.2   7%   10%  
of which licenses and other software revenue   335.7   295.8   14%   13%   923.5   855.8   8%   11%  
of which subscription and support revenue   576.9   518.0   11%   10%   2,167.3   2,027.4   7%   9%  
Services revenue   132.3   99.0   34%   33%   397.2   358.8   11%   14%  
                                   
Non-IFRS-IAS18 software revenue breakdown by product line                                  
CATIA software revenue   292.4   288.5   1%   2%   1,030.8   1,004.9   3%   4%  
ENOVIA software revenue   116.0   86.2   35%   33%   358.7   321.9   11%   14%  
SOLIDWORKS software revenue   208.3   178.7   17%   12%   746.1   695.8   7%   10%  
Other software revenue   295.8   260.4   14%   13%   955.2   860.6   11%   15%  
                                   
Non-IFRS-IAS18 Revenue breakdown by geography                                  
Americas   284.8   260.4   9%   7%   1,019.3   982.1   4%   9%  
Europe   492.9   429.0   15%   15%   1,516.6   1,406.5   8%   9%  
Asia   267.2   223.4   20%   18%   952.1   853.4   12%   15%  
                                   
Non-IFRS-IAS18 operating income   € 390.8   € 351.9   11%       € 1,109.4   € 1,037.1   7%      
Non-IFRS-IAS18 operating margin   37.4%   38.6%           31.8%   32.0%          
Non-IFRS net income attributable to shareholders   € 287.3   € 232.2   24%       € 811.1   € 692.9   17%      
Non-IFRS-IAS18 diluted net income per share   € 1.10   € 0.89   24%   24%   € 3.11   € 2.68   16%   20%  
Closing headcount**   17,030   16,140   6%       17,030   16,140   6%      
                                   
Average Rate USD per Euro   1.14   1.18   -3%       1.18   1.13   4%      
Average Rate JPY per Euro   128.80   132.90   -3%       130.40   126.70   3%      

* In constant currencies

 

** Headcount includes subcontractors

 
   

IAS 18

DASSAULT SYSTEMES
ACQUISITIONS AND FOREIGN EXCHANGE IMPACT

                   
In millions of Euros   Non-IFRS reported   o/w Growth   o/w   o/w  
  Q4 2018   Q4 2017   Change MEUR   EX FX (1)   Scope (2)   FX (3)  
Revenue QTD   1,044.9   912.8   132.1   93   31   8  
Revenue YTD   3,488.0   3,242.0   246.0   225   102   -80  

(1) Growth at constant rate and constant scope

 

(2) Change of scope impact at current year rate

 

(3) FX impact on previous year figures

 
   

IAS 18

DASSAULT SYSTEMES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (IFRS)
(unaudited; in millions of Euros, except per share data)

           

In millions of Euros, except per share data and
percentages

  Three months ended   Twelve months ended  
  December 31,
2018
  December 31,
2017
  December 31,
2018
  December 31,
2017
 
Licenses and other software revenue   335.7   295.8   923.5   855.8  
Subscription and Support revenue   573.9   515.7   2,155.3   2,013.5  
Software revenue   909.7   811.5   3,078.7   2,869.3  
Services revenue   131.2   98.9   395.6   358.7  
Total Revenue IFRS -IAS18   € 1,040.8   € 910.4   € 3,474.3   € 3,228.0  

Cost of software revenue (excluding amortization
of acquired intangibles)

  (44.0)   (41.8)   (162.0)   (158.2)  
Cost of services and other revenue   (100.5)   (81.2)   (348.8)   (315.7)  
Research and development   (163.3)   (130.1)   (631.1)   (576.6)  
Marketing and sales   (297.4)   (264.6)   (1,069.8)   (1,015.0)  
General and administrative   (77.8)   (61.0)   (287.4)   (243.3)  
Amortization of acquired intangibles   (45.3)   (40.7)   (171.6)   (160.3)  
Other operating income and expense, net   (29.3)   (10.8)   (38.4)   (29.9)  
Total Operating Expenses   (757.6)   (630.2)   (2,709.2)   (2,499.0)  
Operating Income   € 283.2   € 280.2   € 765.1   € 729.0  
Financial revenue and other, net   2.9   1.5   15.5   22.4  
Income before income taxes   286.1   281.7   780.7   751.4  
Income tax expense   (87.0)   (77.1)   (218.7)   (231.3)  
Net Income   € 199.2   € 204.6   € 562.0   € 520.1  
Non-controlling interest   2.9   0.3   6.0   (0.7)  

Net Income attributable to equity holders of
the parent

  € 202.2   € 204.9   € 568.0   € 519.4  
Basic net income per share  

0.78

  0.80   2.20   2.04  
Diluted net income per share   € 0.78   € 0.79   € 2.18   € 2.01  

Basic weighted average shares outstanding (in
millions)

  259.0   256.1   258.4   254.9  

Diluted weighted average shares outstanding (in
millions)

  260.6   258.9   260.8   258.3  
                   
                   
    Three months ended December 31, 2018   Twelve months ended December 31, 2018  
    Change*   Change in cc**   Change*   Change in cc**  
IFRS Revenue IFRS -IAS18   14%   13%   8%   10%  
IFRS Revenue by activity                  
Software revenue   12%   11%   7%   10%  
Services revenue   33%   32%   10%   13%  
IFRS Software Revenue by product line                  
CATIA software revenue   1%   1%   2%   4%  
ENOVIA software revenue   35%   33%   11%   14%  
SOLIDWORKS software revenue   17%   12%   7%   10%  
Other software revenue   14%   13%   12%   15%  
IFRS Revenue by geography                  
Americas   9%   7%   3%   8%  
Europe   15%   15%   8%   9%  
Asia   20%   19%   12%   15%  

*Variation compared to the same period in the prior year. **In constant currencies

 
                   

IAS 18

DASSAULT SYSTEMES
CONDENSED CONSOLIDATED BALANCE SHEETS (IFRS)
(unaudited; in millions of Euros)

           
In millions of Euros   December 31,
2018
  December 31,
2017
 
           
ASSETS          
Cash and cash equivalents   2,809.3   2,459.4  
Short-term investments   0.6   1.3  
Accounts receivable, net   1,060.4   895.9  
Other current assets   321.3   242.9  
Total current assets   4,191.6   3,599.5  
Property and equipment, net   178.2   169.0  
Goodwill and Intangible assets, net   3,262.4   2,990.1  
Other non-current assets   340.2   271.2  
Total Assets   € 7,972.4   € 7,029.8  
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable   161.7   149.3  
Unearned revenues   1,013.6   876.4  
Short-term debt   350.0   0.0  
Other current liabilities   603.6   501.7  
Total current liabilities   2,128.9   1,527.4  
Long-term debt   650.0   1,000.0  
Other non-current obligations   652.1   506.3  
Total long-term liabilities   1,302.1   1,506.3  
Non-controlling interests   63.9   1.9  
Parent shareholders' equity   4,477.5   3,994.2  
Total Liabilities and Shareholders' equity   € 7,972.4   € 7,029.8  
           

IAS 18

DASSAULT SYSTEMES
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (IFRS)

           
In millions of Euros   Three months ended   Twelve months ended  
 

December 31,
2018

 

December 31,
2017

  Change  

December 31,
2018

 

December 31,
2017

  Change  
Net Income attributable to equity holders of the parent   202.2   204.9   (2.8)   568.0   519.4   48.6  
Non-controlling interest  

(2.9)

 

(0.3)

 

(2.6)

 

(6.0)

 

0.7

 

(6.7)

 
Net Income   199.2   204.6   (5.4)   562.0   520.1   41.9  
Depreciation of property & equipment   14.8   12.7   2.1   57.3   49.5   7.8  
Amortization of intangible assets   47.5   42.7   4.8   180.4   168.2   12.2  
Other non cash P&L items   75.5   (40.8)   116.3   121.3   (3.3)   124.6  
Changes in working capital   (185.0)   (146.0)   (39.0)   (22.4)   10.5   (32.9)  
Net Cash provided by operating activities   € 152.0   € 73.2   € 78.8   € 898.6   € 745.0   € 153.6  
                           
Additions to property, equipment and intangibles   (24.2)   (21.0)   (3.2)   (72.4)   (84.5)   12.1  
Payments for acquisition of businesses, net of cash acquired   (4.3)   (327.4)   323.1   (251.6)   (338.2)   86.6  
Sale (purchase) of short term investments, net   (0.1)   47.5   (47.6)   0.6   51.1   (50.5)  
Investments, loans and others   1.5   (3.0)   4.5   0.2   4.2   (4.0)  
Net Cash provided by (used in) investing activities   (€ 27.1)   (€ 303.9)   € 276.8   (€ 323.2)   (€ 367.4)   € 44.2  
                           
Acquisition of non-controlling interests   -   -   -   (101.5)   (37.5)   (64.0)  
Repayment of short term and long term debt   -   -   -   (14.9)   -   (14.9)  
(Purchase) Sale of treasury stock   (92.4)   (69.0)   (23.4)   (206.3)   (133.0)   (73.3)  
Proceeds from exercise of stock-options   10.7   28.6   (17.9)   69.9   62.4   7.5  
Cash dividend paid   -   -   -   (38.0)   (51.3)   13.3  
Net Cash provided by (used in) financing activities   (€ 81.7)   (€ 40.4)   (€ 41.3)   (€ 290.8)   (€ 159.4)   (€ 131.4)  
                           
Effect of exchange rate changes on
cash and cash equivalents
  20.3   (11.4)   31.7   65.3   (195.5)   260.8  
                           
Increase (decrease) in cash and cash equivalents   € 63.5   (€ 282.5)   € 346.0   € 349.9   € 22.7   € 327.2  
                           
Cash and cash equivalents at beginning of period   € 2,745.8   € 2,741.9       € 2,459.4   € 2,436.7      
Cash and cash equivalents at end of period   € 2,809.3   € 2,459.4       € 2,809.3   € 2,459.4      
                           

IAS 18

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

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   Twelve 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   € 3,474.3   € 13.7   € 3,488.0   € 3,228.0   € 14.0   € 3,242.0   8%   8%  
Total Revenue IAS18 breakdown by activity                                  
Software revenue   3,078.7   12.0   3,090.8   2,869.3   13.9   2,883.2   7%   7%  
Licenses and other software revenue   923.5       923.5   855.8       855.8   8%   8%  
Subscription and Support revenue   2,155.3   12.0   2,167.3   2,013.5   13.9   2,027.4   7%   7%  
Recurring portion of Software revenue   70%       70%   70%       70%          
Services revenue   395.6   1.6   397.2   358.7   0.1   358.8   10%   11%  
Total Software Revenue IA18 breakdown by product line                                  
CATIA software revenue   1,028.3   2.5   1,030.8   1,004.9       1,004.9   2%   3%  
ENOVIA software revenue   358.7       358.7   321.9       321.9   11%   11%  
SOLIDWORKS software revenue   746.1       746.1   695.8       695.8   7%   7%  
Other software revenue   945.6   9.6   955.2   846.7   13.9   860.6   12%   11%  
Total Revenue IAS18 breakdown by geography                                  
Americas   1,010.6   8.7   1,019.3   977.3   4.8   982.1   3%   4%  
Europe   1,513.4   3.2   1,516.6   1,398.5   8.0   1,406.5   8%   8%  
Asia   950.2   1.8   952.1   852.2   1.2   853.4   12%   12%  
Total Operating Expenses   (€ 2,709.2)   330.6   (€ 2,378.6)   (€ 2,499.0)   294.1   (€ 2,204.9)   8%   8%  
Share-based compensation expense   (120.6)   120.6   -   (103.9)   103.9   -          
Amortization of acquired intangibles   (171.6)   171.6   -   (160.3)   160.3   -          
Other operating income and expense, net   (38.4)   38.4   -   (29.9)   29.9   -          
Operating Income   € 765.1   344.3   € 1,109.4   € 729.0   308.1   € 1,037.1   5%   7%  
Operating Margin   22.0%       31.8%   22.6%       32.0%          
Financial revenue & other, net   15.5   0.8   16.3   22.4   (20.7)   1.7   -31%   N/A  
Income tax expense   (218.7)   (98.6)   (317.3)   (231.3)   (113.9)   (345.2)   -5%   -8%  
Non-controlling interest   6.0   (3.3)   2.7   (0.7)       (0.7)          
Net Income attributable to shareholders   € 568.0   243.1   € 811.1   € 519.4   173.5   € 692.9   9%   17%  
Diluted Net Income Per Share   € 2.18   0.9   € 3.11   € 2.01   0.7   € 2.68   8%   16%  

(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.

 
                                   
In millions of Euros   Twelve months ended December 31,   Change  
  2018 IFRS   Adjustment   2018
Non-IFRS
  2017 IFRS   Adjustment   2017
Non-IFRS
  IFRS   Non-IFRS  
Cost of revenue   (510.9)   4.8   (506.1)   (473.9)   4.1   (469.8)   8%   8%  
Research and development   (631.1)   47.1   (584.1)   (576.6)   41.6   (535.0)   9%   9%  
Marketing and sales   (1,069.8)   31.0   (1,038.8)   (1,015.0)   36.6   (978.4)   5%   6%  
General and administrative   (287.4)   37.7   (249.7)   (243.3)   21.6   (221.7)   18%   13%  
Total share-based compensation expense       € 120.6           € 103.9              

(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 260.8 million diluted shares for 2018 and 258.3 million diluted shares for 2017.

 
   

Summary of Principal Differences of IFRS 15 Compared to IAS 18

The Company adopted IFRS 15 as of January 1, 2018 using the modified retrospective transition method (also called the cumulative effect method). Under this method, the transition effect is accounted for within the consolidated equity at the date of initial application, i.e. January 1, 2018, without any adjustment to the prior year comparative information. See also the Company’s 2017 Document de Référence (Annual Report) for further information.

DASSAULT SYSTEMES
RECONCILIATION P&L NON-IFRS IFRS 15 vs NON-IFRS IAS 18
(unaudited; in millions of Euros except per share data)

           
In millions of Euros, except per share data and percentages   2018 Non-IFRS   2018 Non-IFRS  
  QTD
IFRS15
 

Adjustment
(1)

  QTD
IAS18
  YTD
IFRS15
 

Adjustment
(1)

  YTD
IAS18
 
Total Revenue   € 1,030.6   14.3   € 1,044.9   € 3,491.1   (3.1)   € 3,488.0  
Total Revenue breakdown by activity                          
Software revenue   898.3   14.3   912.6   3,093.9   (3.1)   3,090.8  
Licenses and Other software revenue   333.9   1.9   335.7   918.5   4.9   923.5  
Subscription and Support revenue   564.4   12.4   576.9   2,175.3   (8.0)   2,167.3  
Recurring portion of Software revenue   63%       63%   70%       70%  
Services revenue   132.3       132.3   397.2       397.2  
Total Software Revenue breakdown by product line                          
CATIA software revenue   288.6   3.8   292.4   1,031.0   (0.3)   1,030.8  
ENOVIA software revenue   115.7   0.3   116.0   358.5   0.3   358.7  
SOLIDWORKS software revenue   209.3   (0.9)   208.3   742.5   3.6   746.1  
Other software revenue   284.6   11.2   295.8   961.9   (6.7)   955.2  
Total Revenue breakdown by geography                          
Americas   288.1   (3.3)   284.8   1,010.0   9.3   1,019.3  
Europe   483.9   9.0   492.9   1,527.5   (10.9)   1,516.6  
Asia   258.6   8.6   267.2   953.6   (1.5)   952.1  
Total Operating Expenses   (€ 654.1)       (€ 654.1)   (€ 2,378.6)       (€ 2,378.6)  
Share-based compensation expense   -       -   -       -  
Amortization of acquired intangibles   -       -   -       -  
Other operating income and expense, net   -       -   -       -  
Operating Income   € 376.5   14.3   € 390.8   € 1,112.5   (3.1)   € 1,109.4  
Operating Margin   36.5%   +0.9pts   37.4%   31.9%   -0.1pts   31.8%  
Financial revenue & other, net   3.9       3.9   16.3       16.3  
Income tax expense   (105.2)   (3.2)   (108.4)   (319.0)   1.7   (317.3)  
Non-controlling interest   1.0       1.0   2.7       2.7  
Net Income attributable to shareholders   € 276.2   11.1   € 287.3   € 812.5   (1.4)   € 811.1  
Diluted Net Income Per Share   € 1.06   0.04   € 1.10   € 3.12   (0.01)   € 3.11  
                           
In millions of Euros   2018 Non-IFRS   2018 Non-IFRS  
  2018   Adjustment   2018   2018   Adjustment   2018  
  IFRS15     IAS18   IFRS15     IAS18  
Cost of revenue   (143.1)       (143.1)   (506.1)       (506.1)  
Research and development   (151.3)       (151.3)   (584.1)       (584.1)  
Marketing and sales   (288.8)       (288.8)   (1,038.8)       (1,038.8)  
General and administrative   (70.9)       (70.9)   (249.7)       (249.7)  
                           

DASSAULT SYSTEMES

RECONCILIATION BALANCE SHEET IFRS 15 vs IAS 18
(unaudited; in millions of Euros)

               
In millions of Euros   IFRS15 Basis       IAS 18 Basis  
  December 31,   Difference   December 31,  
  2018       2018  
               
ASSETS              
Cash and cash equivalents   2,809.3   -   2,809.3  
Short-term investments   0.6   -   0.6  
Accounts receivable, net   1,044.1   16.3   1,060.4  
Contract assets   26.5   (26.5)   -  
Other current assets   321.3   -   321.3  
Total current assets   4,201.8   (10.2)   4,191.6  
Property and equipment, net   178.2   -   178.2  
Goodwill and Intangible assets, net   3,262.4   -   3,262.4  
Other non-current assets   331.6   8.6   340.2  
Total Assets   € 7,974.0   (€ 1.6)   € 7,972.4  
LIABILITIES AND SHAREHOLDERS' EQUITY              
Accounts payable   161.7   -   161.7  
Contract liabilities - Unearned revenues   907.5   106.1   1,013.6  
Short-term debt   350.0   -   350.0  
Other current liabilities   603.6   -   603.6  
Total current liabilities   2,022.8   106.1   2,128.9  
Long-term debt   650.0   -   650.0  
Other non-current obligations   675.4   (23.30)   652.1  
Total long-term liabilities   1,325.4   (23.30)   1,302.1  
Non-controlling interests   63.9   -   63.9  
Parent shareholders' equity   4,561.9   (84.4)   4,477.5  
Total Liabilities and Shareholders' equity   € 7,974.0   (€ 1.6)   € 7,972.4  
               

DASSAULT SYSTEMES

RECONCILIATION CASH FLOW IFRS 15 vs IAS 18
(unaudited; in millions of Euros)

           
In millions of Euros   Three months ended December 31, 2018   Twelve months ended December 31, 2018  
  IFRS 15   Difference   IAS 18   IFRS 15   Difference   IAS 18  
Net Income attributable to equity holders of the parent   191.0   11.1   202.2   569.4   (1.4)   568.0  
Non-controlling interest  

(2.9)

 

-

 

(2.9)

 

(6.0)

 

-

 

(6.0)

 
Net Income   188.1   11.1   199.2   563.4   (1.4)   562.0  
Depreciation of property & equipment   14.8   -   14.8   57.3   -   57.3  
Amortization of intangible assets   47.5   -   47.5   180.4   -   180.4  
Other non cash P&L items   107.0   (31.5)   75.5   152.8   (31.5)   121.3  
Changes in working capital   (205.4)   20.4   (185.0)   (55.3)   32.9   (22.4)  
Net Cash provided by operating activities   € 152.0   -   € 152.0   € 898.6   -   € 898.6  
                           
Additions to property, equipment and intangibles   (24.2)   -   (24.2)   (72.4)   -   (72.4)  
Payments for acquisition of businesses, net of cash acquired   (4.3)   -   (4.3)   (251.6)   -   (251.6)  
Sale (purchase) of short term investments, net   (0.1)   -   (0.1)   0.6   -   0.6  
Investments, loans and others   1.5   -   1.5   0.2   -   0.2  
Net Cash provided by (used in) investing activities   (€ 27.1)   -   (€ 27.1)   (€ 323.2)   -   (€ 323.2)  
                           
Acquisition of non-controlling interests   -   -   -   (101.5)   -   (101.5)  
Repayment of short term and long term debt   -   -   -   (14.9)   -   (14.9)  
(Purchase) Sale of treasury stock   (92.4)   -   (92.4)   (206.3)   -   (206.3)  
Proceeds from exercise of stock-options   10.7   -   10.7   69.9   -   69.9  
Cash dividend paid   -   -   -   (38.0)   -   (38.0)  
Net Cash provided by (used in) financing activities   (€ 81.7)   -   (€ 81.7)   (€ 290.8)   -   (€ 290.8)  
                           
Effect of exchange rate changes on
cash and cash equivalents
  20.3   -   20.3   65.3   -   65.3  
                           
Increase (decrease) in cash and cash equivalents   € 63.5   -   € 63.5   € 349.9   -   € 349.9  
                           
Cash and cash equivalents at beginning of period   € 2,745.8   -   € 2,745.8   € 2,459.4   -   € 2,459.4  
Cash and cash equivalents at end of period   € 2,809.3   -   € 2,809.3   € 2,809.3   -   € 2,809.3  
                           

IFRS 15

DASSAULT SYSTEMES
NON-IFRS IFRS 15 FINANCIAL INFORMATION
(unaudited; in millions of Euros, except per share data, headcount and exchange rates)

In millions of Euros, except per share data and percentages   Three months ended   Twelve months ended  
 

December 31,
2018

 

December 31,
2018

 
Non-IFRS-IFRS15 Revenue   € 1,030.6   € 3,491.1  
           
Non-IFRS-IFRS15 Revenue breakdown by activity          
Software revenue   898.3   3,093.9  
of which licenses and other software revenue   333.9   918.5  
of which subscription and support revenue   564.4   2,175.3  
Services revenue   132.3   397.2  
           
Non-IFRS-IFRS15 software revenue breakdown by product line          
CATIA software revenue   288.6   1,031.0  
ENOVIA software revenue   115.7   358.5  
SOLIDWORKS software revenue   209.3   742.5  
Other software revenue   284.7   961.9  
           
Non-IFRS-IFRS15 Revenue breakdown by geography          
Americas   288.1   1,010.0  
Europe   483.9   1,527.5  
Asia   258.6   953.6  
           
Non-IFRS-IFRS15 operating income   € 376.5   € 1,112.5  
Non-IFRS-IFRS15 operating margin   36.5%   31.9%  
Non-IFRS net income attributable to shareholders   € 276.2   € 812.5  
Non-IFRS-IFRS15 diluted net income per share   € 1.06   € 3.12  
Closing headcount*   17,030   17,030  
           
Average Rate USD per Euro   1.14   1.18  
Average Rate JPY per Euro   128.80   130.40  

* Headcount includes subcontractors

 
   

IFRS 15

DASSAULT SYSTEMES
CONDENSED CONSOLIDATED STATEMENT OF INCOME (IFRS)
(unaudited; in millions of Euros, except per share data)

           

In millions of Euros, except per share data and
percentages

 

Three months
ended

 

Twelve months
ended

 
  December 31,
2018
  December 31,
2018
 
Licenses and other software revenue   333.9   918.5  
Subscription and Support revenue   561.5   2,163.3  
Software revenue   895.4   3,081.8  
Services revenue   131.2   395.6  
Total Revenue IFRS -IFRS15   € 1,026.6   € 3,477.4  

Cost of software revenue (excluding amortization
of acquired intangibles)

  (44.0)   (162.0)  
Cost of services and other revenue   (100.5)   (348.8)  
Research and development   (163.3)   (631.1)  
Marketing and sales   (297.4)   (1,069.8)  
General and administrative   (77.8)   (287.4)  
Amortization of acquired intangibles   (45.3)   (171.6)  
Other operating income and expense, net   (29.3)   (38.4)  
Total Operating Expenses   (757.6)   (2,709.2)  
Operating Income   € 268.9   € 768.2  
Financial revenue and other, net   2.9   15.5  
Income before income taxes   271.9   783.8  
Income tax expense   (83.8)   (220.4)  
Net Income   € 188.1   € 563.4  
Non-controlling interest   2.9   6.0  

Net Income attributable to equity holders of
the parent

  € 191.0   € 569.4  
Basic net income per share   0.74   2.20  
Diluted net income per share   € 0.73   € 2.18  

Basic weighted average shares outstanding (in
millions)

  259.0   258.4  

Diluted weighted average shares outstanding (in
millions)

  260.6   260.8  
           

IFRS 15

DASSAULT SYSTEMES
CONDENSED CONSOLIDATED BALANCE SHEET (IFRS)
(unaudited; in millions of Euros)

           
In millions of Euros   December 31,
2018
  December 31,
2017
 
           
ASSETS          
Cash and cash equivalents   2,809.3   2,459.4  
Short-term investments   0.6   1.3  
Accounts receivable, net   1,044.1   895.9  
Contract assets   26.5   -  
Other current assets   321.3   242.9  
Total current assets   4,201.8   3,599.5  
Property and equipment, net   178.2   169.0  
Goodwill and Intangible assets, net   3,262.4   2,990.1  
Other non-current assets   331.6   271.2  
Total Assets   € 7,974.0   € 7,029.8  
LIABILITIES AND SHAREHOLDERS' EQUITY          
Accounts payable   161.7   149.3  
Contract liabilities   907.5   876.4  
Short-term debt   350.0   -  
Other current liabilities   603.6   501.7  
Total current liabilities   2,022.8   1,527.4  
Long-term debt   650.0   1,000.0  
Other non-current obligations   675.4   506.3  
Total long-term liabilities   1,325.4   1,506.3  
Non-controlling interests   63.9   1.9  
Parent shareholders' equity   4,561.9   3,994.2  
Total Liabilities and Shareholders' equity   € 7,974.0   € 7,029.8  

The Group has initially applied IFRS 15 at 1 January 2018.

 

Under the transition method chosen, comparative information is not restated.

 
   

IFRS 15

DASSAULT SYSTEMES
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (IFRS)
(unaudited; in millions of Euros)

           
In millions of Euros   Three months ended   Twelve months ended  
 

December 31,
2018

 

December 31,
2017

  Change  

December 31,
2018

 

December 31,
2017

  Change  
Net Income attributable to equity holders of the parent   191.0   204.9   (13.9)   569.4   519.4   50.0  
Non-controlling interest  

(2.9)

 

(0.3)

 

(2.6)

 

(6.0)

 

0.7

 

(6.7)

 
Net Income   188.1   204.6   (16.5)   563.4   520.1   43.3  
Depreciation of property & equipment   14.8   12.7   2.1   57.3   49.5   7.8  
Amortization of intangible assets   47.5   42.7   4.8   180.4   168.2   12.2  
Other non cash P&L items   107.0   (40.8)   147.8   152.8   (3.3)   156.1  
Changes in working capital   (205.4)   (146.0)   (59.4)   (55.3)   10.5   (65.8)  
Net Cash provided by operating activities   € 152.0   € 73.2   € 78.8   € 898.6   € 745.0   € 153.6  
                           
Additions to property, equipment and intangibles   (24.2)   (21.0)   (3.2)   (72.4)   (84.5)   12.1  
Payments for acquisition of businesses, net of cash acquired   (4.3)   (327.4)   323.1   (251.6)   (338.2)   86.6  
Sale (purchase) of short term investments, net   (0.1)   47.5   (47.6)   0.6   51.1   (50.5)  
Investments, loans and others   1.5   (3.0)   4.5   0.2   4.2   (4.0)  
Net Cash provided by (used in) investing activities   (€ 27.1)   (€ 303.9)   € 276.8   (€ 323.2)   (€ 367.4)   € 44.2  
                           
Acquisition of non-controlling interests   -   -   -   (101.5)   (37.5)   (64.0)  
Repayment of short term and long term debt   -   -   -   (14.9)   -   (14.9)  
(Purchase) Sale of treasury stock   (92.4)   (69.0)   (23.4)   (206.3)   (133.0)   (73.3)  
Proceeds from exercise of stock-options   10.7   28.6   (17.9)   69.9   62.4   7.5  
Cash dividend paid   -   -   -   (38.0)   (51.3)   13.3  
Net Cash provided by (used in) financing activities   (€ 81.7)   (€ 40.4)   (€ 41.3)   (€ 290.8)   (€ 159.4)   (€ 131.4)  
                           
Effect of exchange rate changes on

cash and cash equivalents

  20.3   (11.4)   31.7   65.3   (195.5)   260.8  
                           
Increase (decrease) in cash and cash equivalents   € 63.5   (€ 282.5)   € 346.0   € 349.9   € 22.7   € 327.2  
                           
Cash and cash equivalents at beginning of period   € 2,745.8   € 2,741.9       € 2,459.4   € 2,436.7      
Cash and cash equivalents at end of period   € 2,809.3   € 2,459.4       € 2,809.3   € 2,459.4      

The Group has initially applied IFRS 15 at 1 January 2018.

 

Under the transition method chosen, comparative information is not restated.

 
                           

IFRS 15

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,  
  2018
IFRS
 

Adjustment
(1)

  2018
Non-IFRS
 
Total Revenue IFRS15   € 1,026.6   € 4.1   € 1,030.6  
Total Revenue IFRS15 breakdown by activity              
Software revenue   895.4   2.9   898.3  
Licenses and other software revenue   333.9       333.9  
Subscription and Support revenue   561.5   2.9   564.4  
Recurring portion of Software revenue   63%       63%  
Services revenue   131.2   1.1   132.3  
Total Software Revenue IFRS15 breakdown by product line              
CATIA software revenue   287.8   0.8   288.6  
ENOVIA software revenue   115.7       115.7  
SOLIDWORKS software revenue   209.3       209.3  
Other software revenue   282.5   2.1   284.7  
Total Revenue IFRS15 breakdown by geography              
Americas   285.2   3.0   288.1  
Europe   482.8   1.0   483.9  
Asia   258.6   0.1   258.6  
Total Operating Expenses   (€ 757.6)   € 103.5   (€ 654.1)  
Share-based compensation expense   (28.9)   28.9   -  
Amortization of acquired intangibles   (45.3)   45.3   -  
Other operating income and expense, net   (29.3)   29.3   -  
Operating Income   € 268.9   € 107.6   € 376.5  
Operating Margin   26.2%       36.5%  
Financial revenue & other, net   2.9   1.0   3.9  
Income tax expense   (83.8)   (21.4)   (105.2)  
Non-controlling interest   2.9   (1.9)   1.0  
Net Income attributable to shareholders   € 191.0   € 85.2   € 276.2  
Diluted Net Income Per Share   € 0.73   € 0.33   € 1.06  

(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 in2018, (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 effects and the income tax effect of the non-IFRS adjustments.

In millions of Euros   Three months ended December 31,  
  2018 IFRS   Adjustment   2018
Non-IFRS
 
Cost of revenue   (144.5)   1.4   (143.1)  
Research and development   (163.3)   12.0   (151.3)  
Marketing and sales   (297.4)   8.7   (288.8)  
General and administrative   (77.8)   6.8   (70.9)  
Total share-based compensation expense       € 28.9      

(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.

IFRS 15

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   Twelve months ended December 31,  
  2018
IFRS
 

Adjustment
(1)

  2018
Non-IFRS
 
Total Revenue IFRS15   € 3,477.4   € 13.7   € 3,491.1  
Total Revenue IFRS15 breakdown by activity              
Software revenue   3,081.8   12.0   3,093.9  
Licenses and other software revenue   918.5       918.5  
Subscription and Support revenue   2,163.3   12.0   2,175.3  
Recurring portion of Software revenue   70%       70%  
Services revenue   395.6   1.6   397.2  
Total Software Revenue IFRS15 breakdown by product line              
CATIA software revenue   1,028.6   2.5   1,031.0  
ENOVIA software revenue   358.5       358.5  
SOLIDWORKS software revenue   742.5       742.5  
Other software revenue   952.3   9.6   961.9  
Total Revenue IFRS15 breakdown by geography              
Americas   1,001.3   8.7   1,010.0  
Europe   1,524.3   3.2   1,527.5  
Asia   951.8   1.8   953.6  
Total Operating Expenses   (€ 2,709.2)   330.5   (€ 2,378.6)  
Share-based compensation expense   (120.6)   120.6      
Amortization of acquired intangibles   (171.6)   171.6      
Other operating income and expense, net   (38.4)   38.4      
Operating Income   € 768.2   344.3   € 1,112.5  
Operating Margin   22.1%       31.9%  
Financial revenue & other, net   15.5   0.8   16.3  
Income tax expense   (220.4)   (98.6)   (319.0)  
Non-controlling interest   6.0   (3.3)   2.7  
Net Income attributable to shareholders   € 569.4   243.0   € 812.5  
Diluted Net Income Per Share   € 2.18   0.94   € 3.12  

(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 in2018, (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 effects and the income tax effect of the non-IFRS adjustments.

In millions of Euros   2018 IFRS   Adjustment   2018 Non-IFRS  
Cost of revenue   (510.9)   4.8   (506.1)  
Research and development   (631.1)   47.1   (584.1)  
Marketing and sales   (1,069.8)   31.0   (1,038.8)  
General and administrative   (287.4)   37.7   (249.7)  
Total share-based compensation expense       € 120.6      

(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 260.8 million diluted shares for 2018.