Dassault Systemes Reports Q3 Software Revenue Growth

                          DASSAULT SYSTEMES
             SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION
                  US GAAP - NON-GAAP RECONCILIATION
       (in millions of Euro, except per share data, unaudited)

Readers are cautioned that the supplemental non-GAAP 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 U.S. GAAP
 measurements. Also, our supplemental non-GAAP financial information
 may not be comparable to similarly titled non-GAAP measures used by
 other companies. Further specific limitations for individual non-GAAP
 measures, and the reasons for presenting non-GAAP financial
 information, are set forth in the company's annual report for the
 year ended December 31, 2006 on Form 20-F filed with the SEC on May
 29, 2007. To compensate for these limitations, the supplemental non-
 GAAP financial information should be read not in isolation, but only
 in conjunction with our consolidated financial statements prepared in
 accordance with U.S. GAAP.

                      Nine Months ended September 30,       Variation
                ------------------------------------------------------
                2007   Adjust-  2007   2006  Adjust- 2006        Non-
                 GAAP   ment    non-   GAAP   ment    non-  GAAP  GAAP
                         (1)    GAAP           (1)    GAAP        (2)
----------------------------------------------------------------------
Total Revenue    EUR            EUR    EUR            EUR
                 895.7     9.1  904.8  808.4    15.9  824.3  11%   10%

Total Revenue
 breakdown by
 activity
Software
 revenue         755.0     9.1  764.1  676.5    15.9  692.4  12%   10%
Services and
 other revenue   140.7                 131.9                  7%

Total Revenue
 breakdown by
 segment
PLM revenue      710.2     6.4  716.6  637.2    14.4  651.6  11%   10%
  of which
   ENOVIA
   revenue       173.0     5.3  178.3  121.1     7.5  128.6  43%   39%
Mainstream 3D
 revenue         185.5     2.7  188.2  171.2     1.5  172.7   8%    9%

Total Revenue
 breakdown by
 geography
Americas         285.8     4.3  290.1  247.7     8.7  256.4  15%   13%
Europe           394.5     3.6  398.1  371.0     5.0  376.0   6%    6%
Asia             215.4     1.2  216.6  189.7     2.2  191.9  14%   13%
----------------------------------------------------------------------

Total Operating  EUR            EUR    EUR            EUR
 Expenses        747.9  (48.2)  699.7  666.8  (37.6)  629.2  12%   11%
Stock-based
 compensation
 expense          12.8  (12.8)      -    7.2   (7.2)      -  n/a   n/a
Amortization of
 acquired
 intangibles      35.4  (35.4)      -   30.4  (30.4)      -  n/a   n/a
----------------------------------------------------------------------

Operating        EUR            EUR    EUR            EUR
 Income          147.8    57.3  205.1  141.6    53.5  195.1   4%    5%
Operating
 Margin          16.5%          22.7%  17.5%          23.7%
Income before
 Income Taxes    155.8    57.3  213.1  141.9    53.5  195.4  10%    9%
Income tax
 expense        (53.7)  (16.2) (69.9) (39.2)  (23.3) (62.5)  n/a   n/a
Income tax
 effect of
 adjustments
 above            16.2  (16.2)      -   16.5  (16.5)      -  n/a   n/a
One-time tax
 restructuring
 effects             -                   6.8   (6.8)      -  n/a   n/a
Minority
 interest        (0.2)                 (1.1)                 n/a   n/a
Net Income       EUR            EUR    EUR            EUR
                 101.9    41.1  143.0  101.6    30.2  131.8   0%    8%
Diluted Net
 Income Per      EUR            EUR    EUR            EUR
 Share (3)        0.85    0.35   1.20   0.85    0.26   1.11   0%    8%
----------------------------------------------------------------------
(1) In the reconciliation schedule above, (i) all non-GAAP adjustments
 to GAAP revenue data reflect the exclusion of the deferred revenue
 adjustment; (ii) non-GAAP adjustments to operating expenses data
 reflect the exclusion of the amortization of acquired intangibles or
 stock-based compensation expense (as detailed below), as indicated;
 and (iii) all non-GAAP adjustments to GAAP income data reflect the
 combined effect of these non-GAAP adjustments, plus, with respect to
 net income and diluted net income per share, the exclusion of one-
 time tax restructuring effects.

                                Nine months ended September 30,
----------------------------------------------------------------------
                                          2007                   2006
                                 2007                          non-    2006                          non-
                                                    GAAP  Adjustment    GAAP    GAAP  Adjustment    GAAP
----------------------------------------------------------------------
Cost  of  services  and
  other  revenue                      117.1      (0.5)        116.6  104.4      (0.2)        104.2
Research  and  development  228.3      (7.4)        220.9  224.8      (4.3)        220.5
Marketing  and  sales            254.9      (2.6)        252.3  211.7      (1.6)        210.1
General  and
  administrative                    70.4        (2.3)        68.1    59.3        (1.1)        58.2
Total  stock-based
  compensation  expense                        (12.8)                                  (7.2)
----------------------------------------------------------------------
(2)  The  non-GAAP  percentage  increase  (decrease)  compares  non-GAAP
  measures  for  the  two  different  periods.  In  the  event  there  is  a  non-
  GAAP  adjustment  to  the  relevant  measure  for  only  one  of  the  periods
  under  comparison,  the  non-GAAP  increase  (decrease)  compares  the  non-
  GAAP  measure  to  the  relevant  GAAP  measure.
(3)  Based  on  a  weighted  average  119.5  million  diluted  shares  for  YTD
  2007  and  119.1  million  diluted  shares  for  YTD  2006.
 


« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8  Next Page »

Rating:


Review Article Be the first to review this article
SolidCAM: Program your CNCs directly inside your existing CAD system.


Featured Video
Editorial
Jeff RoweJeff's MCAD Blogging
by Jeff Rowe
Siemens Goes ECAD With Mentor Graphics Acquisition
Jobs
Mechanical Engineer for IDEX Corporation at West Jordan,, UT
Business Partner Manager for Cityworks - Azteca Systems, LLC at Sandy, UT
Senior Structural Engineer for Design Everest at San Francisco, CA
GIS Analyst II for Air Worldwide at Boston, MA
Upcoming Events
Design & Manufacturing, Feb 7 - 9, 2017 Anaheim Convention Center, Anaheim, CA at Anaheim Convention Center Anaheim CA - Feb 7 - 9, 2017
Innorobo 2017 at Docks de Paris Paris France - May 16 - 18, 2017
Display Week 2017 at Los Angeles Convention Center 1201 S Figueroa St Los Angeles CA - May 21 - 26, 2017



Internet Business Systems © 2016 Internet Business Systems, Inc.
595 Millich Dr., Suite 216, Campbell, CA 95008
+1 (408)-337-6870 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering EDACafe - Electronic Design Automation GISCafe - Geographical Information Services TechJobsCafe - Technical Jobs and Resumes ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy Policy Advertise