☐ | Check the box if the filing relates solely to preliminary communications made before the commencement of a tender offer. |
ITEM 2. | IDENTITY AND BACKGROUND OF FILING PERSON |
(1) | The third sentence of the fourth full paragraph on page 22 under the heading “Item 4. The Solicitation or Recommendation—Background of the Merger Agreement; Reasons for the Recommendation—Background of the Merger Agreement” is hereby replaced with the following: |
(2) | The third and fourth sentences of the paragraph beginning at the end of page 25 and ending on page 26 under the heading “Item 4. The Solicitation or Recommendation—Background of the Merger Agreement; Reasons for the Recommendation—Background of the Merger Agreement,” are hereby replaced with the following: |
(3) | The first sentence of the last paragraph on page 27 under the heading “Item 4. The Solicitation or Recommendation—Background of the Merger Agreement; Reasons for the Recommendation—Background of the Merger Agreement” is hereby replaced with the following: |
(4) | The antepenultimate bullet point on page 41 under the heading “Item 4. The Solicitation or Recommendation—Background of the Merger Agreement; Reasons for the Recommendation—Special Committee” is hereby replaced with the following: |
(5) | The first sentence of the fifth paragraph under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Miscellaneous” on page 49 is hereby replaced with the following: |
(6) | The first sentence under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Citi—Certain Additional Information” on page 54 is hereby replaced with the following: |
(7) | The first sentence of the first paragraph under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Citi—Certain Additional Information—Miscellaneous” on page 55 is hereby replaced with the following: |
(8) | The second paragraph under the heading “Item 4. The Solicitation or Recommendation—Certain Unaudited Prospective Financial Information of AspenTech—Projections—November 19 Projections” and above the table at the top of page 57 is hereby replaced with the following: |
(9) | The fourth paragraph and the table under the heading “Item 4. The Solicitation or Recommendation—Certain Unaudited Prospective Financial Information of AspenTech—Projections—December 5 Projections” beginning at the end of page 57 and ending on page 58 are hereby replaced with the following: |
(Amounts in millions) | ||||||||||||||||||
FY2025E | FY2026E | FY2027E | FY2028E | FY2029E | FY2030E | |||||||||||||
ACV(1) | $1,035 | $1,156 | $1,299 | $1,469 | $1,669 | $1,898 | ||||||||||||
Revenue | $1,236 | $1,217 | $1,472 | $1,713 | $1,974 | $2,241 | ||||||||||||
(-) Non-GAAP Total Expenses | ($674) | ($708) | ($746) | ($786) | ($828) | ($940) | ||||||||||||
Non-GAAP Operating Income | $562 | $510 | $726 | $926 | $1,147 | $1,301 | ||||||||||||
(+) Operational Amortization | 1 | 1 | 1 | 1 | 1 | 1 | ||||||||||||
(+) Depreciation | 7 | 10 | 13 | 17 | 19 | 19 | ||||||||||||
Adjusted EBITDA(2) | $569 | $520 | $741 | $945 | $1,167 | $1,322 | ||||||||||||
(-) Cash Taxes | (107) | (120) | (153) | (179) | (223) | (248) | ||||||||||||
(Amounts in millions) | ||||||||||||||||||
FY2025E | FY2026E | FY2027E | FY2028E | FY2029E | FY2030E | |||||||||||||
(+) Change in NWC | (112) | 45 | (119) | (164) | (257) | (287) | ||||||||||||
(-) Operational Amortization | (1) | (1) | (1) | (1) | (1) | (1) | ||||||||||||
(-) Capital Expenditures | (16) | (16) | (15) | (15) | (15) | (15) | ||||||||||||
(-) Acq.-Related, Restructuring & Other | (30) | — | — | — | — | — | ||||||||||||
(+) Interest Income from Revenue Rec. | 60 | 53 | 50 | 54 | 64 | 64 | ||||||||||||
Unlevered Free Cash Flow(4) | $364 | $481 | $502 | $639 | $736 | $834(5) | ||||||||||||
(-) Net Interest Expense | ($4) | ($1) | ($1) | ($1) | ($1) | ($1) | ||||||||||||
Levered Free Cash Flow(3) | $360 | $480 | $501 | $638 | $735 | $834 | ||||||||||||
(1) | AspenTech defines ACV as the estimate of the annual value of the portfolio of term license and 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 the Company’s business. |
(2) | Adjusted EBITDA represents AspenTech’s earnings before interest, taxes, depreciation and amortization adjusted for non-GAAP expenses related to stock-based compensation and restructuring, acquisition and integration planning related expenses. |
(3) | Levered Free Cash Flow is a non-GAAP metric that is calculated as net cash provided by operating activities adjusted for the net impact of purchases of property, equipment and leasehold improvements and payments for capitalized computer software development costs. |
(4) | Unlevered Free Cash Flow is a non-GAAP metric that is calculated as Adjusted EBITDA, subtracting the impact of cash taxes paid and adding or subtracting (as applicable) the net impact of capital expenditures, operational amortization, changes in net working capital, interest income related to ASC 606 revenue recognition of long-term contracts and other non-recurring costs, and is presented before stock-based compensation expense of approximately $55 million per year. |
(5) | Fiscal year 2030E value for Unlevered Free Cash Flow is shown in this table on a non-terminal basis. Terminal year methodologies used by Qatalyst Partners and Citi in performing their respective financial analysis can be found in the sections entitled “—Opinion of Qatalyst Partners, Financial Advisor to the Special Committee” and “—Opinion of Citi, Financial Advisor to the Special Committee.” |
(10) | The second paragraph under the heading “Item 4. The Solicitation or Recommendation—Certain Unaudited Prospective Financial Information of AspenTech—Preliminary Projected Financial Information” and above the table on page 58 is hereby replaced with the following: |
(11) | The first sentence under the heading “Item 4. The Solicitation or Recommendation—Certain Unaudited Prospective Financial Information of AspenTech—Cautionary Note About the Unaudited Prospective Financial Information” on page 59 is hereby replaced with the following: |
ITEM 8. | ADDITIONAL INFORMATION |
Aspen Technology, Inc. | |||||||||
By: | /s/ Antonio J. Pietri | ||||||||
Name: | Antonio J. Pietri | ||||||||
Title: | President and Chief Executive Officer | ||||||||