Dassault Systemes SE
OTC:DASTF
Balance Sheet
Balance Sheet Decomposition
Dassault Systemes SE
Dassault Systemes SE
Balance Sheet
Dassault Systemes SE
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
363
|
372
|
420
|
490
|
313
|
409
|
597
|
794
|
939
|
976
|
1 154
|
1 159
|
1 738
|
1 104
|
2 281
|
2 437
|
2 459
|
2 809
|
1 945
|
2 149
|
2 980
|
2 769
|
3 568
|
3 953
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
125
|
115
|
81
|
79
|
69
|
72
|
89
|
67
|
142
|
193
|
381
|
306
|
589
|
98
|
134
|
65
|
|
| Cash Equivalents |
363
|
372
|
420
|
490
|
313
|
409
|
597
|
661
|
814
|
861
|
1 073
|
1 080
|
1 669
|
1 032
|
2 192
|
2 370
|
2 317
|
2 617
|
1 564
|
1 843
|
2 391
|
2 671
|
3 434
|
3 888
|
|
| Short-Term Investments |
6
|
16
|
20
|
63
|
67
|
51
|
29
|
46
|
119
|
163
|
269
|
160
|
66
|
71
|
71
|
56
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
217
|
245
|
247
|
238
|
288
|
304
|
340
|
421
|
391
|
487
|
591
|
550
|
560
|
741
|
828
|
978
|
1 028
|
1 272
|
1 550
|
1 446
|
1 531
|
1 835
|
1 973
|
2 350
|
|
| Accounts Receivables |
217
|
230
|
228
|
238
|
288
|
304
|
320
|
329
|
322
|
413
|
494
|
458
|
473
|
628
|
739
|
820
|
896
|
1 071
|
1 346
|
1 256
|
1 379
|
1 682
|
1 735
|
2 151
|
|
| Other Receivables |
0
|
15
|
19
|
0
|
0
|
0
|
20
|
91
|
68
|
73
|
96
|
92
|
88
|
113
|
89
|
158
|
132
|
201
|
204
|
190
|
152
|
153
|
239
|
199
|
|
| Other Current Assets |
66
|
74
|
76
|
80
|
65
|
77
|
77
|
37
|
53
|
47
|
43
|
62
|
56
|
64
|
62
|
100
|
111
|
120
|
174
|
165
|
208
|
241
|
239
|
266
|
|
| Total Current Assets |
653
|
707
|
763
|
871
|
732
|
840
|
1 043
|
1 298
|
1 502
|
1 673
|
2 057
|
1 931
|
2 420
|
1 981
|
3 241
|
3 570
|
3 600
|
4 202
|
3 669
|
3 760
|
4 719
|
4 844
|
5 780
|
6 568
|
|
| PP&E Net |
65
|
60
|
57
|
57
|
69
|
64
|
61
|
69
|
60
|
66
|
107
|
108
|
100
|
137
|
135
|
135
|
169
|
178
|
900
|
861
|
817
|
820
|
883
|
946
|
|
| PP&E Gross |
65
|
60
|
57
|
57
|
69
|
64
|
61
|
69
|
60
|
66
|
107
|
108
|
100
|
137
|
135
|
135
|
169
|
178
|
900
|
861
|
817
|
820
|
883
|
946
|
|
| Accumulated Depreciation |
83
|
76
|
83
|
81
|
105
|
129
|
133
|
100
|
113
|
122
|
132
|
143
|
149
|
164
|
201
|
221
|
238
|
272
|
398
|
541
|
717
|
842
|
915
|
1 030
|
|
| Intangible Assets |
23
|
12
|
7
|
10
|
200
|
314
|
298
|
281
|
229
|
617
|
594
|
671
|
659
|
1 126
|
1 025
|
1 079
|
1 066
|
1 138
|
4 186
|
3 547
|
3 463
|
3 302
|
2 842
|
2 641
|
|
| Goodwill |
57
|
42
|
25
|
92
|
303
|
404
|
418
|
441
|
431
|
617
|
648
|
788
|
873
|
1 563
|
1 662
|
1 847
|
1 924
|
2 125
|
4 731
|
4 391
|
4 712
|
4 971
|
4 805
|
5 046
|
|
| Note Receivable |
0
|
0
|
0
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
139
|
123
|
124
|
123
|
145
|
145
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
23
|
1
|
1
|
2
|
14
|
27
|
26
|
29
|
35
|
48
|
70
|
29
|
32
|
35
|
43
|
55
|
29
|
61
|
71
|
50
|
24
|
|
| Other Long-Term Assets |
34
|
55
|
59
|
45
|
51
|
119
|
36
|
38
|
51
|
73
|
83
|
79
|
87
|
86
|
124
|
140
|
113
|
165
|
209
|
232
|
302
|
252
|
263
|
321
|
|
| Other Assets |
57
|
42
|
25
|
92
|
303
|
404
|
418
|
441
|
431
|
617
|
648
|
788
|
873
|
1 563
|
1 662
|
1 847
|
1 924
|
2 125
|
4 731
|
4 391
|
4 712
|
4 971
|
4 805
|
5 046
|
|
| Total Assets |
831
N/A
|
875
+5%
|
910
+4%
|
1 106
+21%
|
1 359
+23%
|
1 743
+28%
|
1 859
+7%
|
2 142
+15%
|
2 300
+7%
|
3 072
+34%
|
3 517
+14%
|
3 612
+3%
|
4 188
+16%
|
4 962
+18%
|
6 311
+27%
|
6 943
+10%
|
7 030
+1%
|
7 974
+13%
|
13 873
+74%
|
12 964
-7%
|
14 219
+10%
|
14 261
+0%
|
14 623
+3%
|
15 546
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
30
|
32
|
42
|
47
|
50
|
52
|
48
|
70
|
68
|
93
|
100
|
91
|
85
|
130
|
120
|
145
|
149
|
162
|
220
|
172
|
192
|
216
|
231
|
260
|
|
| Accrued Liabilities |
62
|
65
|
61
|
121
|
143
|
104
|
114
|
178
|
153
|
234
|
246
|
212
|
260
|
310
|
350
|
411
|
431
|
525
|
654
|
604
|
931
|
711
|
776
|
764
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
249
|
449
|
|
| Current Portion of Long-Term Debt |
8
|
7
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
229
|
26
|
20
|
10
|
0
|
0
|
0
|
350
|
83
|
93
|
985
|
91
|
766
|
89
|
|
| Other Current Liabilities |
141
|
140
|
147
|
184
|
231
|
237
|
275
|
275
|
266
|
421
|
564
|
600
|
523
|
685
|
842
|
910
|
948
|
986
|
1 177
|
1 219
|
1 362
|
1 614
|
1 539
|
1 961
|
|
| Total Current Liabilities |
241
|
244
|
261
|
353
|
424
|
392
|
437
|
523
|
486
|
775
|
1 138
|
928
|
888
|
1 135
|
1 312
|
1 466
|
1 527
|
2 023
|
2 134
|
2 087
|
3 470
|
2 881
|
3 561
|
3 522
|
|
| Long-Term Debt |
8
|
6
|
4
|
0
|
0
|
200
|
200
|
200
|
200
|
293
|
72
|
38
|
360
|
350
|
1 000
|
1 000
|
1 000
|
650
|
5 210
|
4 739
|
3 484
|
3 235
|
2 584
|
2 523
|
|
| Deferred Income Tax |
3
|
6
|
10
|
12
|
9
|
76
|
29
|
26
|
47
|
57
|
59
|
77
|
103
|
222
|
214
|
259
|
187
|
263
|
830
|
625
|
571
|
329
|
100
|
29
|
|
| Minority Interest |
0
|
0
|
0
|
4
|
5
|
1
|
1
|
2
|
1
|
1
|
17
|
16
|
14
|
16
|
19
|
23
|
2
|
64
|
54
|
45
|
14
|
14
|
12
|
14
|
|
| Other Liabilities |
29
|
31
|
30
|
36
|
35
|
60
|
75
|
82
|
118
|
154
|
163
|
216
|
213
|
296
|
298
|
336
|
320
|
413
|
436
|
407
|
482
|
492
|
531
|
391
|
|
| Total Liabilities |
281
N/A
|
287
+2%
|
305
+6%
|
404
+32%
|
473
+17%
|
729
+54%
|
742
+2%
|
833
+12%
|
852
+2%
|
1 281
+50%
|
1 451
+13%
|
1 275
-12%
|
1 577
+24%
|
2 019
+28%
|
2 843
+41%
|
3 083
+8%
|
3 036
-2%
|
3 412
+12%
|
8 664
+154%
|
7 903
-9%
|
8 021
+1%
|
6 951
-13%
|
6 788
-2%
|
6 479
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
114
|
115
|
113
|
114
|
115
|
116
|
118
|
119
|
118
|
121
|
123
|
125
|
127
|
128
|
128
|
129
|
130
|
131
|
132
|
133
|
133
|
134
|
134
|
134
|
|
| Retained Earnings |
339
|
474
|
492
|
632
|
760
|
909
|
1 054
|
1 221
|
1 351
|
1 530
|
1 763
|
2 029
|
2 316
|
2 490
|
2 798
|
3 174
|
3 579
|
4 004
|
4 653
|
5 044
|
5 713
|
6 308
|
7 170
|
8 014
|
|
| Additional Paid In Capital |
77
|
0
|
0
|
15
|
47
|
65
|
112
|
142
|
125
|
230
|
264
|
314
|
426
|
484
|
454
|
500
|
646
|
766
|
863
|
954
|
1 108
|
1 128
|
1 173
|
1 216
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
4
|
3
|
29
|
31
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
6
|
7
|
37
|
57
|
106
|
187
|
109
|
223
|
312
|
354
|
450
|
442
|
731
|
704
|
757
|
936
|
|
| Other Equity |
21
|
0
|
0
|
60
|
36
|
77
|
167
|
129
|
141
|
83
|
47
|
74
|
153
|
28
|
197
|
280
|
52
|
11
|
7
|
627
|
22
|
448
|
143
|
669
|
|
| Total Equity |
551
N/A
|
588
+7%
|
605
+3%
|
702
+16%
|
886
+26%
|
1 013
+14%
|
1 117
+10%
|
1 309
+17%
|
1 448
+11%
|
1 791
+24%
|
2 066
+15%
|
2 337
+13%
|
2 611
+12%
|
2 943
+13%
|
3 469
+18%
|
3 860
+11%
|
3 994
+3%
|
4 562
+14%
|
5 209
+14%
|
5 061
-3%
|
6 197
+22%
|
7 311
+18%
|
7 834
+7%
|
9 067
+16%
|
|
| Total Liabilities & Equity |
831
N/A
|
875
+5%
|
910
+4%
|
1 106
+21%
|
1 359
+23%
|
1 743
+28%
|
1 859
+7%
|
2 142
+15%
|
2 300
+7%
|
3 072
+34%
|
3 517
+14%
|
3 612
+3%
|
4 188
+16%
|
4 962
+18%
|
6 311
+27%
|
6 943
+10%
|
7 030
+1%
|
7 974
+13%
|
13 873
+74%
|
12 964
-7%
|
14 219
+10%
|
14 261
+0%
|
14 623
+3%
|
15 546
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 139
|
1 146
|
1 134
|
1 138
|
1 150
|
1 158
|
1 176
|
1 186
|
1 182
|
1 212
|
1 224
|
1 242
|
1 253
|
1 258
|
1 269
|
1 268
|
1 280
|
1 293
|
1 297
|
1 305
|
1 310
|
1 314
|
1 315
|
1 313
|
|