Try our mobile app

Published: 2023-01-25 00:00:00 ET
<<<  go to AZPN company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 168.91.38.131:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Wed, 25 Jan 2023 21:09:12 GMT server: AmazonS3 x-amz-id-2: Ifco6cad7mqbA8zgl3PYfKRWyz5I98QU80Sm7hUEetA8eDoLn1sYrg/XPA9GWpOZrLa++sVSJLE= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1674680949/atime:1674680949/md5:f85d351de1e28f5d2697a8e67cda6af8/ctime:1674680949 x-amz-replication-status: COMPLETED x-amz-request-id: CRNFFMWK22EXD7DG x-amz-server-side-encryption: AES256 x-amz-version-id: 48V4rzJkQbzz9S8Fjvcsay0pebeT9HBf x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 19552 0 pmb=mTOE,2 expires: Tue, 04 Apr 2023 19:25:49 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Tue, 04 Apr 2023 19:25:49 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=9AE7F1467160E0C72101EB96330D3A7D~000000000000000000000000000000~YAAQ5NDfF9M78UyHAQAAUY27TRPJ2JH/9BBOu82AF9woFMm1D+xVrqTIyG/m9YSDDc6ZQq1A9/YyBA7l0aag8OTrbeiGND1tcE1AES53AvDIXGFBmu+lsOtYlhhrSvL7S4/uwxWDkMlByEECMwvxrkxESjmt2Kp9eUHiaBo/8qGwu1I4FS56G5SbnQmctQfg6YfWbrx4gETwYALGDUhYo32osK1QvEmLpqQMh2AL5EWP0BNUm+za8RwF3vNHs9IodbN1AviW8BixEuqVu02EMm1cHYN+xi5ZhUE6krHujVr/tDq0ffzgP9G8O4o5UrAfktBHl4NchHmvRYHJyTVUhqWRlIcOlDAXs+gyrQ6MEP7GxH/MvvMVnHZGLQ+dYC3aYiLKWY8YCQ==; Domain=.sec.gov; Path=/; Expires=Tue, 04 Apr 2023 21:25:49 GMT; Max-Age=7200; HttpOnly set-cookie: bm_mi=FF7E932B1BA010015D4FDCDA1731CF60~YAAQ5NDfF9Q78UyHAQAAUY27TRPyDN5ukz5fZ+8eu32f9FGtRxpvZSwFnd7l7RQmMiXN/6sAIRmnh9BS3ZSph3R0tq2m904poo0zRy0rLw+XBOhKHVD7YBhFnqA8zTQa6oR74km3gnmCfI0jaB//3xcbG7aL3aMg++4vDt1RwsEPuSIHAqpTuY2nOANAm0MLkAY3CslP9wtNlAYrMOEpmNAzGhVWrkUSsOkw3zOOZsVr4x1OXdm44hQKcsjBMxwzkVZf/6F9RAFKaaeJlT40LpZvf/DyamkaFedsQWoDPA+mZewgG5E/PXVX2g3e000eqo/S+co6rLhjgrQfLkfiSAffgHTSA+S2YNrlH6XqdfeQeUf0qmsoe2PGgxn7Rdm1DIhrDvTzg/mEF8tgY3wHv4fqGScGM0fw~1; Domain=.sec.gov; Path=/; Expires=Tue, 04 Apr 2023 19:25:49 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 q2fy232022earningsreleasex.htm EX-99.1 Document

Exhibit 99.1
aspentechnologylogoa61a.jpg

Contacts:     
Media Contact Investor Contact
Len Dieterle Brian Denyeau
Aspen Technology ICR for Aspen Technology
 +1 781-221-4291 +1 646-277-1251
len.dieterle@aspentech.com brian.denyeau@icrinc.com

Aspen Technology Announces Financial Results for the
Second Quarter of Fiscal 2023

Bedford, Mass. – January 25, 2023 - Aspen Technology, Inc. (AspenTech) (NASDAQ: AZPN), a global leader in industrial software, today announced financial results for its second-quarter fiscal 2023, ended December 31, 2022.
    
“AspenTech’s second quarter results reflected continued, strong end market demand and the benefit of the addition of the OSI and SSE businesses to heritage AspenTech. We made significant progress on our integration and transformation initiatives and we believe we are well positioned to deliver on our full year operational and financial objectives,” said Antonio Pietri, President and Chief Executive Officer of AspenTech.

“AspenTech is playing an essential role in helping our customers meet the demand for the products that support greater global prosperity while achieving their sustainability goals and ambitions,” Pietri added. “Delivering on both goals is the core of our Dual Challenge mission. Our customers have validated this value proposition and recognize our unique position to help them achieve it. We are confident these imperatives will enable AspenTech to deliver attractive growth and profitability over the long-term.”

Second Quarter and Fiscal Year 2023 Recent Business Highlights    

Annual contract value, which we define as the estimate of the annual value of our portfolio of term license and software maintenance and support, or SMS, contracts, the annual value of SMS agreements purchased with perpetual licenses and the annual value of standalone SMS agreements purchased with certain legacy term license agreements, which have become an immaterial part of our business, was $833.7 million at the end of the second quarter of fiscal 2023, which increased 8.7% compared to the second quarter of fiscal 2022.

Annual spend for heritage AspenTech, which the company defines as the annualized value of all term license and maintenance contracts at the end of the quarter for the businesses other than OSI and SSE, was $697.5 million at the end of the second quarter of fiscal 2023, which increased 9.0% compared to the second quarter of fiscal 2022 and 2.2% sequentially.

Summary of Second Quarter Fiscal Year 2023 Financial Results

As a result of the transaction between AspenTech and Emerson Electric Co.(“Emerson”), EmerSubCX, the subsidiary Emerson created as part of the transaction, became the surviving entity when the transaction closed on May 16th, 2022. The comparable periods shown in the financial statements below for fiscal year 2022 reflect only the historical results of the OSI and SSE businesses that were contributed to new AspenTech.

AspenTech’s total revenue of $242.8 million included:




License and solutions revenue, which represents the portion of a term license agreement allocated to the initial license and OSI revenue recognized on a percentage of completion basis, was $149.8 million in the second quarter of fiscal 2023, compared to $48.5 million in the second quarter of fiscal 2022.

Maintenance revenue, which represents the portion of customer agreements related to ongoing support and the right to future product enhancements, was $78.6 million in the second quarter of fiscal 2023, compared to $26.3 million in the second quarter of fiscal 2022.

Services and other revenue was $14.4 million in the second quarter of fiscal 2023, compared to $7.0 million in the second quarter of fiscal 2022.

For the quarter ended December 31, 2022, AspenTech reported loss from operations of $59.4 million, compared to loss from operations of $254,000 in the second quarter of fiscal 2022.

Net loss was $66.2 million for the quarter ended December 31, 2022, leading to net loss per share of $1.02 compared to net loss per share of $0.02 in the same period last fiscal year.

Non-GAAP income from operations was $86.6 million for the second quarter of fiscal 2023. Non-GAAP net income was $22.8 million, or $0.35 per share, for the second quarter of fiscal 2023. These non-GAAP results add back the impact of stock-based compensation expense, amortization of intangibles, fees related to acquisitions and integration planning and unrealized gain on derivatives associated with acquisitions. A reconciliation of GAAP to non-GAAP results is presented in the financial tables included in this press release.

AspenTech had cash and cash equivalents of $446.1 million and total borrowings of $264.0 million at December 31, 2022. During the quarter the company entered into a Credit Agreement with Emerson for an aggregate loan commitment of $630 million. The proceeds from borrowings under the Agreement will principally be used to fund the pending acquisition of Micromine.

During the second quarter, AspenTech generated $49.5 million in cash flow from operations and generated $53.1 million in free cash flow. Free cash flow is calculated as net cash provided by operating activities adjusted for the net impact of: purchases of property, equipment and leasehold improvements; payments for capitalized computer software development costs; and other nonrecurring items, such as payments related to acquisitions and integration planning.

Business Outlook
Based on information as of today, January 25, 2023, AspenTech is issuing the following guidance for fiscal year 2023. Please note this guidance does not include any contribution from the pending acquisition of Micromine, which is expected to close as soon as the remaining regulatory approval is obtained.

Annual Contract Value (“ACV”) growth of 10.5-13.5% year-over-year. The company defines ACV as the estimate of the annual value of our portfolio of term license and software maintenance and support (SMS) agreements
Free cash flow of $347 to $362 million
Total bookings of $1.07 to $1.17 billion
Total revenue of $1.14 to $1.20 billion
GAAP total expense of $1.207 to $1.217 billion
Non-GAAP total expense of $637 to $647 million
GAAP operating loss of $67 million to $15 million
Non-GAAP operating income of $503 to $555 million
GAAP net loss of $7.5 million to net income of $32.5 million
Non-GAAP net income of $451 to $491 million
GAAP net loss per share of $0.11 to income per share of $0.49
Non-GAAP net income per share of $6.83 to $7.43

These statements are forward-looking and actual results may differ materially. Refer to the Forward-Looking Statements safe harbor below for information on the factors that could cause AspenTech’s actual results to differ materially from these forward-looking statements.




Use of Non-GAAP Financial Measures

This press release contains “non-GAAP financial measures” under the rules of the U.S. Securities and Exchange Commission. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles. This non-GAAP information supplements, and is not intended to represent a measure of performance in accordance with, disclosures required by generally accepted accounting principles, or GAAP. Non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, financial measures determined in accordance with GAAP. A reconciliation of GAAP to non-GAAP results is included in the financial tables included in this press release.

Management considers both GAAP and non-GAAP financial results in managing AspenTech’s business. As the result of adoption of new licensing models, management believes that a number of AspenTech’s performance indicators based on GAAP, including revenue, gross profit, operating income and net income, should be viewed in conjunction with certain non-GAAP and other business measures in assessing AspenTech’s performance, growth and financial condition. Accordingly, management utilizes a number of non-GAAP and other business metrics, including the non-GAAP metrics set forth in this press release, to track AspenTech’s business performance. None of these non-GAAP metrics should be considered as an alternative to any measure of financial performance calculated in accordance with GAAP.

Conference Call and Webcast

AspenTech will host a conference call and webcast presentation on January 25, 2023 at 4:30 p.m. (Eastern Time) to discuss the company's financial results, business outlook, and related corporate and financial matters. A live webcast of the call will be available on the Investor Relations section of AspenTech’s website, http://ir.aspentech.com/, and clicking on the “webcast” link. To access the call by phone, please go to this link (registration link) and you will be provided with dial in details. To avoid delays, we encourage participants to dial into the conference call fifteen minutes ahead of the scheduled start time. A replay of the webcast will also be available for a limited time at http://ir.aspentech.com/.

About AspenTech

Aspen Technology, Inc. (NASDAQ: AZPN) is a global software leader helping industries at the forefront of the world’s dual challenge meet the increasing demand for resources from a rapidly growing population in a profitable and sustainable manner. AspenTech solutions address complex environments where it is critical to optimize the asset design, operation and maintenance lifecycle. Through our unique combination of deep domain expertise and innovation, customers in capital-intensive industries can run their assets safer, greener, longer and faster to improve their operational excellence. To learn more, visit AspenTech.com.

Forward-Looking Statements

This press release contains forward-looking statements for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including the statements contained in the Business Outlook section as well as those related to our ability to deliver on our financial objectives. Forward-looking statements are based upon current plans, estimates and expectations that are subject to risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. We can give no assurance that such plans, estimates or expectations will be achieved and therefore, actual results may differ materially from any plans, estimates or expectations in such forward-looking statements.

Actual results may vary significantly from AspenTech’s expectations based on a number of risks and uncertainties, including, without limitation: delays or reductions in demand for AspenTech solutions due to the COVID-19 pandemic; AspenTech’s failure to increase usage and product adoption of aspenONE or other offerings or grow the aspenONE APM, OSI and SSE businesses, and failure to continue to provide innovative, market-leading solutions; declines in the demand for, or usage of, aspenONE software for any reason, including declines due to adverse changes in the process or other capital-intensive industries and materially reduced industry spending budgets due to the drop in demand for oil due to the COVID-19 pandemic; the consummation and the anticipated benefits of the acquisition of Micromine; unfavorable economic and market conditions or a lessening demand in the market for asset process optimization software, including materially reduced industry spending budgets due to the significant drop in oil prices arising from drop in demand due to the COVID-19 pandemic; risks of foreign operations or transacting business with customers outside the United States; risks of competition; risks that acquisitions could be difficult to consummate and integrate into our operations, which could disrupt our business, dilute stockholder value or



impair our financial results; and other risk factors described from time to time in AspenTech’s periodic reports filed with the Securities and Exchange Commission.

Furthermore, there are additional factors relating to the transaction with Emerson that could cause actual results to differ materially from AspenTech’s plans, estimates or expectations regarding the transaction include, among others: (1) unexpected costs, charges or expenses resulting from the transaction; (2) failure to realize the anticipated benefits of the transaction, including as a result of delay in integrating the industrial software business of Emerson with AspenTech’s business; (3) the ability of AspenTech to implement its business strategy; (4) difficulties and delays in achieving revenue and cost synergies; (5) inability to retain and hire key personnel; (6) potential litigation in connection with the transaction or other settlements or investigations that may result in significant costs of defense, indemnification and liability; (7) AspenTech’s ability to recover successfully from a disaster or other business continuity problem due to a hurricane, flood, earthquake, terrorist attack, war, pandemic, security breach, cyber-attack, power loss, telecommunications failure or other natural or man-made event, including the ability to function remotely during long-term disruptions such as the COVID-19 pandemic; and (8) other risk factors as detailed from time to time in AspenTech’s reports filed with the SEC, including AspenTech’s annual reports on Form 10-K, periodic quarterly reports on Form 10-Q, and current reports on Form 8-K.

While the list of factors presented here is considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements.

AspenTech cannot guarantee any future results, levels of activity, performance, or achievements. AspenTech expressly disclaims any obligation to update forward-looking statements after the date of this press release.

© 2023 Aspen Technology, Inc. AspenTech, aspenONE, asset optimization and the Aspen leaf logo are trademarks of Aspen Technology, Inc. All rights reserved. All other trademarks are property of their respective owners.




ASPEN TECHNOLOGY, INC. AND SUBSIDIARIES
CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
(Unaudited in Thousands, Except per Share Data)
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Revenue:
License and solutions$149,843 $48,491 $310,068 $92,706 
Maintenance78,628 26,272 156,994 50,807 
Services and other14,367 7,012 26,595 15,277 
Total revenue242,838 81,775 493,657 158,790 
Cost of revenue:
License and solutions70,833 33,221 140,346 67,609 
Maintenance9,567 4,074 18,784 8,308 
Services and other12,698 4,282 25,098 9,180 
Total cost of revenue93,098 41,577 184,228 85,097 
Gross profit149,740 40,198 309,429 73,693 
Operating expenses:
Selling and marketing117,951 17,995 236,225 42,995 
Research and development49,954 15,383 99,695 30,938 
General and administrative41,230 7,036 84,086 13,653 
Restructuring costs— 38 — 245 
Total operating expenses209,135 40,452 420,006 87,831 
(Loss) from operations(59,395)(254)(110,577)(14,138)
Other income (expense), net38,643 (1,419)(19,989)(2,778)
Interest income (expense), net4,120 (20)9,143 (292)
(Loss) before provision for income taxes(16,632)(1,693)(121,423)(17,208)
Provision (benefit) for income taxes49,565 (933)(43,982)(5,246)
Net (loss) $(66,197)$(760)$(77,441)$(11,962)
Net (loss) per common share:
Basic$(1.02)$(0.02)$(1.20)$(0.33)
Diluted$(1.02)$(0.02)$(1.20)$(0.33)
Weighted average shares outstanding:
Basic64,621 36,308 64,538 36,308 
Diluted64,621 36,308 64,538 36,308 




ASPEN TECHNOLOGY, INC. AND SUBSIDIARIES
CONSOLIDATED AND COMBINED BALANCE SHEETS
(Unaudited in Thousands, Except Share and Per Share Data)
December 31,
2022
June 30,
2022
ASSETS
Current assets:
Cash and cash equivalents$446,088 $449,725 
Accounts receivable, net140,746 111,027 
Current contract assets, net419,714 428,833 
Prepaid expenses and other current assets23,750 23,461 
Receivables from related parties15,099 16,941 
Prepaid income taxes— 17,503 
Total current assets1,045,397 1,047,490 
Property, equipment and leasehold improvements, net17,138 17,148 
Goodwill8,328,846 8,266,809 
Intangible assets, net4,902,442 5,112,781 
Non-current contract assets, net515,820 428,232 
Contract costs9,042 5,473 
Operating lease right-of-use assets71,426 78,286 
Deferred tax assets2,328 4,937 
Other non-current assets8,214 8,766 
Total assets$14,900,653 $14,969,922 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable$12,975 $21,416 
Accrued expenses and other current liabilities95,407 90,123 
Liability from foreign currency forward contract15,319 — 
Due to related parties32,284 4,111 
Current operating lease liabilities12,627 7,191 
Income taxes payable25,704 6,768 
Current borrowings264,000 28,000 
Current contract liabilities146,887 143,327 
Total current liabilities605,203 300,936 
Non-current contract liabilities29,707 21,081 
Deferred income tax liabilities1,040,094 1,145,408 
Non-current operating lease liabilities60,005 71,933 
Non-current borrowings, net— 245,647 
Other non-current liabilities18,579 15,560 
Stockholders’ equity:
Common stock, $0.0001 par value
Authorized—600,000,000 shares
Issued— 64,767,755 shares at December 31, 2022 and 64,425,378 shares at June 30, 2022
Outstanding— 64,767,755 shares at December 31, 2022 and 64,425,378 shares at June 30, 2022
Additional paid-in capital13,164,874 13,107,570 
Retained earnings(11,072)66,369 
Accumulated other comprehensive (loss)(6,743)(4,588)
Total stockholders’ equity13,147,065 13,169,357 
Total liabilities and stockholders’ equity$14,900,653 $14,969,922 



ASPEN TECHNOLOGY, INC. AND SUBSIDIARIES
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS
(Unaudited in Thousands)
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Cash flows from operating activities:
Net (loss) $(66,197)$(760)$(77,441)$(11,962)
Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization122,556 23,664 245,102 54,084 
Reduction in the carrying amount of right-of-use assets3,271 1,355 6,562 3,067 
Net foreign currency (gain) losses(3,588)1,475 4,744 3,013 
Stock-based compensation23,441 458 41,177 826 
Deferred income taxes(35,946)(2,355)(106,384)(8,047)
Provision for uncollectible receivables(381)(16)3,228 43 
Other non-cash operating activities(3,820)23 (593)84 
Changes in assets and liabilities:
Accounts receivable(41,700)(31,371)(33,691)(47,061)
Contract assets(9,507)(8,258)(77,864)(13,034)
Contract costs(96)— (3,547)— 
Lease liabilities(4,949)(1,390)(6,609)(1,811)
Prepaid expenses, prepaid income taxes, and other assets81,184 (2,978)34,177 (1,167)
Liability from foreign currency forward contract(34,940)— 15,319 — 
Accounts payable, accrued expenses, income taxes payable and other liabilities11,983 (10,571)(1,490)(12,805)
Contract liabilities8,223 15,926 11,922 10,786 
Net cash provided by (used in) operating activities49,534 (14,798)54,612 (23,984)
Cash flows from investing activities:
Purchases of property, equipment and leasehold improvements(1,523)(786)(2,844)(3,393)
Payments for business acquisitions, net of cash acquired— — (74,947)(1,065)
Payments for equity method investments(465)— (465)— 
Payments for capitalized computer software development costs(230)— (329)— 
Purchases of other assets— (2)— (287)
Net cash used in investing activities(2,218)(788)(78,585)(4,745)
Cash flows from financing activities:
Issuance of shares of common stock17,135 — 25,605 — 
Payment of tax withholding obligations related to restricted stock(8,276)— (11,698)— 
Deferred business acquisition payments— — (1,363)— 
Repayments of amounts borrowed under term loan(6,000)— (12,000)— 
Net transfers from Parent Company17,426 17,660 29,872 32,855 
Payments of debt issuance costs— — (2,375)— 
Net cash provided by financing activities20,285 17,660 28,041 32,855 
Effect of exchange rate changes on cash and cash equivalents(3,970)(136)(7,705)(134)
Increase (decrease) in cash and cash equivalents63,631 1,938 (3,637)3,992 
Cash and cash equivalents, beginning of period382,457 25,713 449,725 23,659 
Cash and cash equivalents, end of period$446,088 $27,651 $446,088 $27,651 




ASPEN TECHNOLOGY, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Results of Operations and Cash Flows
(Unaudited in Thousands, Except per Share Data)
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Total expenses
GAAP total expenses (a)$302,233 $82,029 $604,234 $172,928 
Less:
Stock-based compensation (b)(23,441)(458)(41,177)(826)
Amortization of intangibles (c)(121,161)(22,176)(242,321)(50,985)
Acquisition and integration planning related fees(1,411)— (6,269)(54)
Non-GAAP total expenses$156,220 $59,395 $314,467 $121,063 
Income from operations
GAAP (loss) from operations$(59,395)$(254)$(110,577)$(14,138)
Plus:
Stock-based compensation (b)23,441 458 41,177 826 
Amortization of intangibles (c)121,161 22,176 242,321 50,985 
Acquisition and integration planning related fees1,411 — 6,269 54 
Non-GAAP income from operations$86,618 $22,380 $179,190 $37,727 
Net income
GAAP net (loss)$(66,197)$(760)$(77,441)$(11,962)
Plus:
Stock-based compensation (b)23,441 458 41,177 826 
Amortization of intangibles (c)121,161 22,176 242,321 50,985 
Acquisition and integration planning related fees1,411 — 6,269 54 
Unrealized (gain) loss on foreign currency forward contract(34,940)— 15,319 — 
Less:
Income tax effect on Non-GAAP items (d)(22,075)(5,145)(62,591)(12,033)
Non-GAAP net income$22,801 $16,729 $165,054 $27,870 
Diluted loss per share
GAAP diluted (loss) per share$(1.02)$(0.02)$(1.20)$(0.33)
Plus:
Stock-based compensation (b)0.36 0.01 0.64 0.02 
Amortization of intangibles (c)1.87 0.61 3.75 1.41 
Acquisition and integration planning related fees0.02 — 0.10 — 
Unrealized loss on foreign currency forward contract(0.54)— 0.24 — 
Less:
Income tax effect on Non-GAAP items (d)(0.34)(0.14)(0.97)(0.33)
Non-GAAP diluted income per share$0.35 $0.46 $2.56 $0.77 
Shares used in computing Non-GAAP diluted income per share64,621 36,308 64,538 36,308 



Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Free Cash Flow
Net cash provided by operating activities (GAAP)$49,534 $(14,798)$54,612 $(23,984)
Purchases of property, equipment and leasehold improvements(1,523)(786)(2,844)(3,393)
Payments for capitalized computer software development costs(230)— (329)— 
Acquisition and integration planning related payments5,321 — 12,380 54 
Free cash flow (non-GAAP)$53,102 $(15,584)$63,819 $(27,323)
(a) GAAP total expenses
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Total costs of revenue$93,098 $41,577 $184,228 $85,097 
Total operating expenses209,135 40,452 420,006 87,831 
GAAP total expenses$302,233 $82,029 $604,234 $172,928 
(b) Stock-based compensation expense was as follows:
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Cost of license and solutions$1,200 $— $1,919 $— 
Cost of maintenance474 — 1,035 — 
Cost of services and other428 — 858 — 
Selling and marketing3,826 — 7,191 — 
Research and development4,240 — 7,858 — 
General and administrative13,273 458 22,316 826 
Total stock-based compensation$23,441 $458 $41,177 $826 
(c) Amortization of intangible assets was as follows:
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
Cost of license and solutions$47,671 $13,193 $95,342 $26,385 
Selling and marketing73,490 8,983 146,979 24,600 
Total amortization of intangible assets$121,161 $22,176 $242,321 $50,985 
(d) The income tax effect on non-GAAP items for the three and six months ended December 31, 2022 and 2021, respectively, is calculated utilizing the Company's combined US federal and state statutory tax rate as following:
Three Months Ended
December 31,
Six Months Ended
December 31,
2022202120222021
U.S. Statutory Rate 21.79 %22.73 %21.79 %23.20 %





ASPEN TECHNOLOGY, INC. AND SUBSIDIARIES
Reconciliation of Forward-Looking Guidance Range
(Unaudited in Thousands, Except per Share Data)
Twelve Months Ended June 30, 2023 (a)
Range
LowHigh
Guidance - Total expenses
GAAP expectation - total expenses$1,207,000 $1,217,000 
Less:
Stock-based compensation(77,000)(77,000)
Amortization of intangible assets(486,500)(486,500)
Acquisition and integration planning related fees(6,500)(6,500)
Non-GAAP expectation - total expenses$637,000 $647,000 
Guidance - Income from operations
GAAP expectation - (loss) from operations$(67,000)$(15,000)
Plus:
Stock-based compensation77,000 77,000 
Amortization of intangible assets486,500 486,500 
Acquisition and integration planning related fees6,500 6,500 
Non-GAAP expectation - income from operations$503,000 $555,000 
Guidance - Net income and diluted income per share
GAAP expectation - net (loss) and diluted (loss) per share$(7,500)$(0.11)$32,500 $0.49 
Plus:
Stock-based compensation77,000 77,000 
Amortization of intangible assets486,500 486,500 
Acquisition and integration planning related fees6,500 6,500 
Unrealized loss on foreign currency forward contract15,500 15,500 
Less:
Income tax effect on Non-GAAP items (b)(127,500)(127,500)
Non-GAAP expectation - net income and diluted income per share$450,500 $6.83 $490,500 $7.43 
Shares used in computing guidance for Non-GAAP diluted income per share66,00066,000
Guidance - Free Cash Flow
GAAP expectation - Net cash provided by operating activities$351,000 $366,000 
Less:
Purchases of property, equipment and leasehold improvements(1,000)(1,000)
Payments for capitalized computer software development costs(9,500)(9,500)
Plus:
Acquisition and integration planning related fees6,5006,500
Free cash flow expectation (non-GAAP)$347,000 $362,000 
(a) Rounded amount used, except per share data.
(b) The income tax effect on non-GAAP items for the twelve months ended June 30, 2023 is calculated utilizing the Company's statutory tax rate of 21.79 percent.