☐ | Check the box if the filing relates solely to preliminary communications made before the commencement of a tender offer. |
ITEM 4. | THE SOLICITATION OR RECOMMENDATION |
(1) | The first 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 second full paragraph on page 24 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: |
(3) | The following paragraph is hereby added after the first full paragraph on page 35 under the heading “Item 4. The Solicitation or Recommendation—Background of the Merger Agreement; Reasons for the Recommendation—Background of the Merger Agreement”: |
(4) | Item (a) of the first bullet point under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Discounted Cash Flow Analysis” on page 45 is hereby replaced with the following: |
(5) | Item (c) of the first bullet point under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Discounted Cash Flow Analysis” on page 45 is hereby replaced with the following: |
(6) | The table under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Selected Companies Analysis” on page 46 is hereby replaced with the following: |
Selected Companies | CY2025E LFCF Multiple | Fully Diluted Equity Value ($ in millions) | ||||
Cadence Design Systems, Inc. | 60.9x | 90,193 | ||||
Nemetschek SE | 47.9x | 13,776 | ||||
Synopsys, Inc. | 45.5x | 86,362 | ||||
SAP SE | 40.7x | 346,084 | ||||
Palo Alto Networks, Inc. | 35.2x | 130,392 | ||||
Bentley Systems, Incorporated | 33.4x | 14,084 | ||||
Autodesk, Inc. | 32.4x | 66,450 | ||||
Dassault Systèmes SE | 31.7x | 52,902 | ||||
Workday, Inc. | 29.1x | 72,412 | ||||
PTC Inc. | 26.2x | 23,090 | ||||
Salesforce, Inc. | 23.9x | 329,809 | ||||
Adobe Inc. | 21.0x | 195,224 | ||||
Informatica Inc. | 17.4x | 8,059 | ||||
(7) | The first paragraph under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Selected Transactions Analysis” on page 46 is hereby replaced with the following: |
(8) | The table under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Selected Transactions Analysis” beginning on page 46 is hereby replaced with the following: |
Announcement Date | Target | Acquiror | NTM Revenue Multiple | NTM EBITDA Multiple | NTM LFCF Multiple | Fully Diluted Enterprise Value ($ in millions) | Fully Diluted Equity Value ($ in millions) | ||||||||||||||
10/31/24 | Altair Engineering Inc. | Siemens AG | 14.6x | 64.4x | 77.6x | 10,100 | 10,595 | ||||||||||||||
09/24/24 | Smartsheet Inc. | Blackstone Inc. and Vista Equity Partners Management, LLC | 6.4x | 35.0x | 31.1x | 7,645 | 8,351 | ||||||||||||||
09/09/24 | Squarespace, Inc. | Permira Holdings Limited | 5.6x | 22.9x | 23.2x | 7,237 | 7,013 | ||||||||||||||
07/25/24 | Instructure Holdings, Inc. | Kohlberg Kravis Roberts & Co. L.P. | 6.9x | 16.9x | 20.1x | 4,721 | 3,631 | ||||||||||||||
06/07/24 | PowerSchool Holdings, Inc. | Bain Capital, L.P. | 7.2x | 21.0x | 28.2x | 5,838 | 4,894 | ||||||||||||||
02/15/24 | Altium Limited | Renesas Electronics Corporation | 16.2x | 43.9x | 60.6x | 5,718 | 5,919 | ||||||||||||||
01/16/24 | ANSYS, Inc. (1) | Synopsys, Inc. | 14.5x | 33.5x | 48.8x | 34,841 | 34,634 | ||||||||||||||
09/21/23 | Splunk Inc. | Cisco Systems, Inc. | 7.1x | 30.9x | 29.3x | 29,552 | 28,133 | ||||||||||||||
12/12/22 | Coupa Software Incorporated | Thoma Bravo, L.P. | 8.4x | 37.5x | 39.3x | 8,003 | 6,675 | ||||||||||||||
09/21/22 | AVEVA Group plc (2) | Schneider Electric S.E. | 7.5x | 24.7x | 33.4x | 11,934 | 11,461 | ||||||||||||||
05/26/22 | VMware, Inc. (1) | Broadcom Inc. | 5.1x | 15.1x | 16.6x | 70,200 | 61,083 | ||||||||||||||
05/04/22 | Black Knight, Inc. (1) | Intercontinental Exchange, Inc. | 9.7x | 19.7x | 28.2x | 15,873 | 13,259 | ||||||||||||||
01/31/22 | Citrix Systems, Inc. | Evergreen Coast Capital Corp. (now Elliott Investment Management LP) and Vista Equity Partners Management, LLC | 5.1x | 16.0x | 17.9x | 16,519 | 13,633 | ||||||||||||||
12/20/21 | Cerner Corporation | Oracle Corporation | 4.8x | 14.1x | 23.9x | 28,938 | 28,305 | ||||||||||||||
12/07/21 | Mimecast Limited | Permira Holdings Limited | 8.8x | 32.1x | 40.6x | 5,538 | 5,822 | ||||||||||||||
11/07/21 | McAfee Corp. | Investor group led by Advent International Corporation | 7.4x | 17.0x | 14.5x | 14,472 | 11,958 | ||||||||||||||
08/19/21 | Inovalon Holdings, Inc. | Equity consortium led by Nordic Capital | 8.8x | 25.0x | 41.5x | 7,209 | 6,415 | ||||||||||||||
08/05/21 | Cornerstone OnDemand, Inc. | Clearlake Capital Group, L.P. | 5.9x | 18.8x | 18.4x | 5,238 | 4,127 | ||||||||||||||
12/21/20 | RealPage, Inc. | Thoma Bravo, L.P. | 8.2x | 28.9x | 37.8x | 10,186 | 9,101 | ||||||||||||||
12/17/19 | LogMeIn, Inc. | Francisco Partners Management LLC and Elliot Investment Management L.P. | 3.4x | 10.7x | 14.0x | 4,418 | 4,337 | ||||||||||||||
06/12/19 | Medidata Solutions, Inc. | Dassault Systèmes SE | 7.5x | 31.0x | — | 5,785 | 5,897 | ||||||||||||||
10/28/18 | Red Hat, Inc. | International Business Machines Corporation | 9.3x | 33.8x | 33.8x | 33,622 | 34,630 | ||||||||||||||
Announcement Date | Target | Acquiror | NTM Revenue Multiple | NTM EBITDA Multiple | NTM LFCF Multiple | Fully Diluted Enterprise Value ($ in millions) | Fully Diluted Equity Value ($ in millions) | ||||||||||||||
03/06/18 | CommerceHub, Inc. | GTCR LLC and Sycamore Partners | 8.6x | 20.5x | 26.8x | 1,049 | 1,069 | ||||||||||||||
12/14/16 | Neustar, Inc. | Golden Gate Capital L.P. | 2.3x | 5.0x | 5.9x | 2,882 | 1,997 | ||||||||||||||
11/14/16 | Mentor Graphics Corporation | Siemens AG | 3.7x | 15.7x | — | 4,521 | 4,529 | ||||||||||||||
09/19/16 | Infoblox Inc. | Vista Equity Partners Management, LLC | 3.7x | 19.4x | 21.9x | 1,353 | 1,611 | ||||||||||||||
07/07/16 | AVG Technologies N.V. | Avast Software s.r.o. | 3.2x | 9.0x | 13.2x | 1,452 | 1,341 | ||||||||||||||
06/15/15 | DealerTrack Technologies, Inc. | Cox Automotive, Inc. | 4.1x | 19.4x | 20.0x | 4,617 | 3,997 | ||||||||||||||
04/07/15 | Informatica Corporation | Permira Holdings Limited and Canada Pension Plan Investment Board | 4.3x | 18.1x | 22.1x | 4,874 | 5,295 | ||||||||||||||
02/02/15 | Advent Software, Inc. | SS&C Technologies Holdings, Inc. | 6.4x | 18.0x | 24.1x | 2,683 | 2,501 | ||||||||||||||
12/15/14 | Riverbed Technology, Inc. | Thoma Bravo, L.P. | 3.2x | 11.5x | 15.5x | 3,580 | 3,543 | ||||||||||||||
05/06/13 | BMC Software, Inc. | Investor group led by Bain Capital, LP | 3.1x | 7.9x | 10.6x | 7,136 | 7,032 | ||||||||||||||
07/02/12 | Quest Software, Inc. | Dell Inc. | 2.5x | 10.9x | 12.8x | 2,386 | 2,529 | ||||||||||||||
07/01/11 | Blackboard Inc. | Providence Equity Partners, LLC | 3.2x | 12.6x | 16.2x | 1,750 | 1,638 | ||||||||||||||
(1) | Transaction consideration included stock. |
(2) | AVEVA statistics reflect 2022 buy-out of its minority shareholders by Schneider Electric. |
(9) | The third paragraph under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Qatalyst Partners—Selected Transactions Analysis” on page 47 is hereby replaced with the following: |
(10) | The second paragraph under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Citi—Summary of Financial Analyses of Citi” on page 53 is hereby replaced with the following: |
(11) | The table under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Citi—Summary of Financial Analyses of Citi—Selected Public Companies Analysis” on page 53 is hereby replaced with the following: |
Selected Companies | Equity Value / 2025E LFCF | Equity Value ($ in billions) | ||||
Autodesk, Inc. | 32.4x | 66.4 | ||||
Bentley Systems, Incorporated | 33.4x | 14.1 | ||||
Dassault Systèmes SE | 31.7x | 52.9 | ||||
Nemetschek SE | 47.9x | 13.8 | ||||
PTC Inc. | 26.2x | 23.1 | ||||
(12) | The table under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Citi—Summary of Financial Analyses of Citi—Selected Precedent Transactions Analysis” on page 53 is hereby replaced with the following: |
Date Announced | Target | Acquiror | Equity Value / NTM LFCF | Equity Value ($ in billions) | ||||||||
10/24 | Altair Engineering Inc. | Siemens AG | 69.7x | 10.6 | ||||||||
02/24 | Altium Limited | Renesas Electronics Corporation | 61.2x | 5.9 | ||||||||
01/24 | Ansys Inc. | Synopsis, Inc. | 45.5x | 34.6 | ||||||||
06/23 | ESI Group SA | Keysight Technologies, Inc. | 53.1x | 1.0 | ||||||||
09/22 | Aveva Plc | Schneider Electric | 33.4x | 11.5 | ||||||||
10/21 | Aspen Technology, Inc. | Emerson Electric Co. | 37.4x | 10.9 | ||||||||
02/20 | RIB Software SE | Schneider Electric | 49.1x | 1.6 | ||||||||
(13) | The paragraph under the heading “Item 4. The Solicitation or Recommendation—Opinion of AspenTech’s Financial Advisors—Opinion of Citi—Summary of Financial Analyses of Citi—Discounted Cash Flow Analysis” on page 54 is hereby replaced with the following: |
(14) | 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: |
(15) | The second 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: |
(16) | The fifth paragraph under the heading “Item 4. The Solicitation or Recommendation—Certain Unaudited Prospective Financial Information of AspenTech—Projections—December 5 Projections” on page 58 is hereby replaced with the following: |
ITEM 8. | ADDITIONAL INFORMATION |
(1) | The first sentence under the heading “Item 8—Additional Information—Legal Proceedings” is hereby replaced with the following: |
(2) | The second paragraph under the heading “Item 8—Additional Information—Legal Proceedings” is hereby replaced with the following: |
(3) | The following paragraph is hereby added after the sixth paragraph under the heading “Item 8—Additional Information—Legal Proceedings”: |
(4) | The ninth paragraph under the heading “Item 8—Additional Information—Legal Proceedings” is hereby replaced with the following: |
Aspen Technology, Inc. | ||||||
/s/ Antonio J. Pietri | ||||||
Name: | Antonio J. Pietri | |||||
Title: | President and Chief Executive Officer | |||||