Aspen Technology Announces Financial Results for the Fourth Quarter and Fiscal 2024
“AspenTech’s fourth quarter results reflected excellent execution across all areas of our business,” commented
“In fiscal 2025, we are targeting another year of solid ACV growth, even as we manage through a dynamic macro environment. At the same time, we are focused on driving toward best-in-class profitability and plan to continue enhancing our productivity and efficiency. We believe this attractive combination of top-line growth and margin expansion can deliver significant value for our shareholders,” concluded Pietri.
Fiscal Year 2024 and Recent Business Highlights
-
Annual Contract Value1 ("ACV") was
$968.4 million at the end of fiscal 2024, increasing 9.4% year over year and 3.5% quarter over quarter. This amount does not reflect the impact of the write-off related to the suspension of commercial activities inRussia described immediately below. -
AspenTech has suspended all commercial activities inRussia following the recent announcement of expanded sanctions in the country. In connection with this decision, the Company has written-off approximately$35.5 million in ACV1 (the “Write-Off”), effective as of the end of fiscal 2024. Please see Recent Developments below for additional commentary. ACV1 was$932.9 million as ofJune 30, 2024 , after reflecting the impact of the Write-Off. ACV1 increased 10.0% year over year in fiscal 2024 when adjusting to excludeRussia -based ACV1 in both fiscal 2023 and fiscal 2024. -
Cash flow from operations was
$339.9 million in fiscal 2024, increasing 13.6% year over year. Free cash flow2 was$335.3 million in fiscal 2024, increasing 14.7% year over year. A reconciliation of GAAP to non-GAAP results is included in the financial tables included in this press release. -
AspenTech's Board of Directors has approved a share repurchase authorization of up to$100.0 million for fiscal 2025.AspenTech completed its previously announced$300.0 million share repurchase authorization (the "Fiscal 2024 Share Repurchase Authorization") in the fourth quarter of fiscal 2024. Please see Recent Developments below for additional commentary.
Summary of Fourth Quarter and Fiscal Year 2024 Financial Results
AspenTech’s total revenue was
-
License and solutions revenue, which represents the portion of a term license agreement allocated to the initial license and Digital Grid Management ("DGM") revenue where software, hardware and professional services are recognized as one performance obligation, was
$231.0 million in the fourth quarter of fiscal 2024, compared to$222.8 million in the fourth quarter of fiscal 2023. -
Maintenance revenue, which represents the portion of customer agreements related to ongoing support and the right to future product enhancements, was
$89.2 million in the fourth quarter of fiscal 2024, compared to$82.6 million in the fourth quarter of fiscal 2023. -
Services and other revenue, which represents the portion of customer agreements related to professional services and training services, was
$22.7 million in the fourth quarter of fiscal 2024, compared to$15.2 million in the fourth quarter of fiscal 2023.
Income from operations was
Net income was
Non-GAAP net income was
Recent Developments
Russia Business Exit
In
As a result of the sanctions and the decision to exit
Restructuring Charge
The Company implemented a workforce reduction of approximately 5% in the first quarter of fiscal 2025 as it continues to seek additional opportunities to streamline expenses and increase efficiencies. As a result, the Company expects to record restructuring expenses consisting primarily of severance expenses, one-time benefits and other contract termination costs during fiscal 2025. The Company is still assessing the full impact of these restructuring activities and currently estimates that the total restructuring expenses for fiscal 2025 for the recent workforce reductions will be between
Share Repurchase Updates
Credit Agreement Renewal
On
On the Closing Date, in connection with the entry into the Credit Agreement as described above, the Company terminated the then-existing Amended and Restated Credit Agreement, dated as of
Fiscal Year 2025 Business Outlook
Based on information as of today,
- ACV1 growth of ~9.0% year-over-year
-
GAAP operating cash flow of
~$357 million -
Free cash flow2 of
~$340 million -
Total bookings of
~$1.17 billion -
Total revenue of
~$1.19 billion -
GAAP total expense of
~$1.21 billion -
Non-GAAP total expense of
~$675 million -
GAAP operating loss of
~$24 million -
Non-GAAP operating income of
~$514 million -
GAAP net income of
~$52 million -
Non-GAAP net income of
~$478 million -
GAAP net income per share of
~$0.81 -
Non-GAAP net income per share of
~$7.47
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.
Conference Call and Webcast
Footnotes
-
AspenTech defines ACV as the estimate of the annual value of portfolio of term license and software maintenance and support ("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. -
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. Effective
January 1, 2023 ,AspenTech no longer excludes acquisition and integration planning related payments from its computation of free cash flow. Free cash flow for all prior periods presented has been revised to the current period computation.
About
Forward-Looking Statements
Statements in this press release that are not strictly historical may be “forward-looking” statements for purposes of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which involve risks and uncertainties, and
© 2024
Use of Non-GAAP Financial Measures
This press release contains “non-GAAP financial measures” under the rules of the
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.
CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
|
|
|
|
|
|
||||||||
|
(Dollars and Shares in Thousands, Except per Share Data) |
||||||||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||
License and solutions |
$ |
230,996 |
|
|
$ |
222,825 |
|
|
$ |
701,574 |
|
|
$ |
669,185 |
|
Maintenance |
|
89,171 |
|
|
|
82,634 |
|
|
|
345,451 |
|
|
|
316,911 |
|
Services and other |
|
22,738 |
|
|
|
15,184 |
|
|
|
80,457 |
|
|
|
58,082 |
|
Total revenue |
|
342,905 |
|
|
|
320,643 |
|
|
|
1,127,482 |
|
|
|
1,044,178 |
|
Cost of revenue: |
|
|
|
|
|
|
|
||||||||
License and solutions |
|
65,838 |
|
|
|
70,238 |
|
|
|
270,291 |
|
|
|
279,564 |
|
Maintenance |
|
11,003 |
|
|
|
8,846 |
|
|
|
40,195 |
|
|
|
36,650 |
|
Services and other |
|
19,800 |
|
|
|
16,478 |
|
|
|
72,090 |
|
|
|
57,375 |
|
Total cost of revenue |
|
96,641 |
|
|
|
95,562 |
|
|
|
382,576 |
|
|
|
373,589 |
|
Gross profit |
|
246,264 |
|
|
|
225,081 |
|
|
|
744,906 |
|
|
|
670,589 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Selling and marketing |
|
124,846 |
|
|
|
126,396 |
|
|
|
490,767 |
|
|
|
482,656 |
|
Research and development |
|
49,959 |
|
|
|
55,606 |
|
|
|
206,114 |
|
|
|
209,347 |
|
General and administrative |
|
32,250 |
|
|
|
37,094 |
|
|
|
137,565 |
|
|
|
161,651 |
|
Total operating expenses |
|
207,055 |
|
|
|
219,096 |
|
|
|
834,446 |
|
|
|
853,654 |
|
Income (loss) from operations |
|
39,209 |
|
|
|
5,985 |
|
|
|
(89,540 |
) |
|
|
(183,065 |
) |
Other (expense) income, net |
|
(461 |
) |
|
|
3,850 |
|
|
|
(8,478 |
) |
|
|
(29,418 |
) |
Interest income, net |
|
14,127 |
|
|
|
12,807 |
|
|
|
54,183 |
|
|
|
31,917 |
|
Income (loss) before provision (benefit) for income taxes |
|
52,875 |
|
|
|
22,642 |
|
|
|
(43,835 |
) |
|
|
(180,566 |
) |
Provision (benefit) for income taxes |
|
8,177 |
|
|
|
(4,674 |
) |
|
|
(34,064 |
) |
|
|
(72,806 |
) |
Net income (loss) |
$ |
44,698 |
|
|
$ |
27,316 |
|
|
$ |
(9,771 |
) |
|
$ |
(107,760 |
) |
Net income (loss) per common share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.71 |
|
|
$ |
0.42 |
|
|
$ |
(0.15 |
) |
|
$ |
(1.67 |
) |
Diluted |
$ |
0.70 |
|
|
$ |
0.42 |
|
|
$ |
(0.15 |
) |
|
$ |
(1.67 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
63,308 |
|
|
|
64,614 |
|
|
|
63,711 |
|
|
|
64,621 |
|
Diluted |
|
63,619 |
|
|
|
64,943 |
|
|
|
63,711 |
|
|
|
64,621 |
|
CONSOLIDATED AND COMBINED BALANCE SHEETS (Unaudited) |
|||||||
|
|
|
|
||||
|
|
||||||
|
2024 |
|
2023 |
||||
|
(Dollars in Thousands, Except Share Data) |
||||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
236,970 |
|
|
$ |
241,209 |
|
Accounts receivable, net |
|
115,533 |
|
|
|
122,789 |
|
Current contract assets, net |
|
409,177 |
|
|
|
367,539 |
|
Prepaid expenses and other current assets |
|
27,441 |
|
|
|
27,728 |
|
Receivables from related parties |
|
78,483 |
|
|
|
62,375 |
|
Prepaid income taxes |
|
8,462 |
|
|
|
11,424 |
|
Total current assets |
|
876,066 |
|
|
|
833,064 |
|
Property, equipment and leasehold improvements, net |
|
17,389 |
|
|
|
18,670 |
|
|
|
8,328,201 |
|
|
|
8,330,811 |
|
Intangible assets, net |
|
4,184,750 |
|
|
|
4,659,657 |
|
Non-current contract assets, net |
|
515,106 |
|
|
|
536,104 |
|
Contract costs |
|
24,903 |
|
|
|
15,992 |
|
Operating lease right-of-use assets |
|
96,034 |
|
|
|
67,642 |
|
Deferred income tax assets |
|
6,989 |
|
|
|
10,638 |
|
Other non-current assets |
|
22,269 |
|
|
|
13,474 |
|
Total assets |
$ |
14,071,707 |
|
|
$ |
14,486,052 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
8,099 |
|
|
$ |
20,299 |
|
Accrued expenses and other current liabilities |
|
100,167 |
|
|
|
99,526 |
|
Due to related parties |
|
47,449 |
|
|
|
22,019 |
|
Current operating lease liabilities |
|
13,125 |
|
|
|
12,928 |
|
Income taxes payable |
|
44,249 |
|
|
|
46,205 |
|
Current contract liabilities |
|
124,312 |
|
|
|
151,450 |
|
Total current liabilities |
|
337,401 |
|
|
|
352,427 |
|
Non-current contract liabilities |
|
27,512 |
|
|
|
30,103 |
|
Deferred income tax liabilities |
|
790,687 |
|
|
|
957,911 |
|
Non-current operating lease liabilities |
|
84,875 |
|
|
|
55,442 |
|
Other non-current liabilities |
|
18,377 |
|
|
|
19,240 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock, Issued— 65,367,159 and 64,952,868 shares Outstanding— 63,251,495 and 64,465,242 shares |
|
7 |
|
|
|
6 |
|
Additional paid-in capital |
|
13,277,851 |
|
|
|
13,194,028 |
|
Accumulated deficit |
|
(51,162 |
) |
|
|
(41,391 |
) |
Accumulated other comprehensive (loss) income |
|
(7,261 |
) |
|
|
2,436 |
|
|
|
(406,580 |
) |
|
|
(84,150 |
) |
Total stockholders’ equity |
|
12,812,855 |
|
|
|
13,070,929 |
|
Total liabilities and stockholders’ equity |
$ |
14,071,707 |
|
|
$ |
14,486,052 |
|
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
|
|
|
|
|
|
||||||||
|
(Dollars and Shares in Thousands, Except per Share Data) |
||||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
44,698 |
|
|
$ |
27,316 |
|
|
$ |
(9,771 |
) |
|
$ |
(107,760 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
123,215 |
|
|
|
123,153 |
|
|
|
493,009 |
|
|
|
491,419 |
|
Reduction in the carrying amount of right-of-use assets |
|
4,761 |
|
|
|
3,406 |
|
|
|
16,073 |
|
|
|
13,869 |
|
Net foreign currency losses |
|
904 |
|
|
|
368 |
|
|
|
9,142 |
|
|
|
4,079 |
|
Net realized loss on settlement of foreign currency forward contracts |
|
— |
|
|
|
36,997 |
|
|
|
— |
|
|
|
26,176 |
|
Stock-based compensation |
|
11,494 |
|
|
|
20,830 |
|
|
|
57,311 |
|
|
|
84,850 |
|
Deferred income taxes |
|
(28,872 |
) |
|
|
(36,880 |
) |
|
|
(167,342 |
) |
|
|
(192,926 |
) |
Provision for uncollectible receivables |
|
(3,031 |
) |
|
|
3,883 |
|
|
|
6,238 |
|
|
|
7,827 |
|
Other non-cash operating activities |
|
32 |
|
|
|
(1,336 |
) |
|
|
837 |
|
|
|
(228 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
27,841 |
|
|
|
(14,478 |
) |
|
|
4,918 |
|
|
|
(25,538 |
) |
Contract assets |
|
(19,442 |
) |
|
|
(10,986 |
) |
|
|
(22,344 |
) |
|
|
(21,658 |
) |
Contract costs |
|
(3,982 |
) |
|
|
(4,808 |
) |
|
|
(9,186 |
) |
|
|
(10,165 |
) |
Lease liabilities |
|
(4,214 |
) |
|
|
(3,352 |
) |
|
|
(15,495 |
) |
|
|
(13,655 |
) |
Prepaid expenses, prepaid income taxes, and other assets |
|
(22,865 |
) |
|
|
(20,016 |
) |
|
|
(40,309 |
) |
|
|
7,625 |
|
Liability from foreign currency forward contract |
|
— |
|
|
|
(40,454 |
) |
|
|
— |
|
|
|
— |
|
Accounts payable, accrued expenses, income taxes payable and other liabilities |
|
40,504 |
|
|
|
30,353 |
|
|
|
46,476 |
|
|
|
18,315 |
|
Contract liabilities |
|
(16,107 |
) |
|
|
(437 |
) |
|
|
(29,671 |
) |
|
|
16,979 |
|
Net cash provided by operating activities |
|
154,936 |
|
|
|
113,559 |
|
|
|
339,886 |
|
|
|
299,209 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Purchase of property, equipment and leasehold improvements |
|
(1,853 |
) |
|
|
(2,062 |
) |
|
|
(4,432 |
) |
|
|
(6,577 |
) |
Net payments for settlement of foreign currency forward contracts |
|
— |
|
|
|
(36,997 |
) |
|
|
— |
|
|
|
(26,176 |
) |
Payments for business acquisitions, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
(8,273 |
) |
|
|
(72,498 |
) |
Payments for equity method investments |
|
(46 |
) |
|
|
(24 |
) |
|
|
(318 |
) |
|
|
(700 |
) |
Payments for capitalized computer software development costs |
|
(52 |
) |
|
|
(19 |
) |
|
|
(183 |
) |
|
|
(366 |
) |
Payments for asset acquisitions |
|
— |
|
|
|
— |
|
|
|
(12,500 |
) |
|
|
— |
|
Purchase of other assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,000 |
) |
Net cash used in investing activities |
|
(1,951 |
) |
|
|
(39,102 |
) |
|
|
(25,706 |
) |
|
|
(107,317 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Issuance of shares of common stock |
|
10,593 |
|
|
|
5,194 |
|
|
|
25,807 |
|
|
|
36,736 |
|
Repurchases of common stock |
|
(56,934 |
) |
|
|
(100,000 |
) |
|
|
(300,000 |
) |
|
|
(100,000 |
) |
Payment of tax withholding obligations related to restricted stock |
|
(3,370 |
) |
|
|
(6,430 |
) |
|
|
(20,380 |
) |
|
|
(20,836 |
) |
Deferred business acquisition payments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,363 |
) |
Repayments of amounts borrowed under term loan |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(276,000 |
) |
Net transfers (to) from Parent Company |
|
(30,550 |
) |
|
|
(14,184 |
) |
|
|
2,008 |
|
|
|
(19,933 |
) |
Payments of debt issuance costs |
|
(1,708 |
) |
|
|
— |
|
|
|
(1,708 |
) |
|
|
(2,375 |
) |
Net cash used in financing activities |
|
(81,969 |
) |
|
|
(115,420 |
) |
|
|
(294,273 |
) |
|
|
(383,771 |
) |
Effect of exchange rate changes on cash and cash equivalents and |
|
(140 |
) |
|
|
(4,564 |
) |
|
|
(12,648 |
) |
|
|
(16,637 |
) |
Increase (decrease) in cash and cash equivalents |
|
70,876 |
|
|
|
(45,527 |
) |
|
|
7,259 |
|
|
|
(208,516 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
177,592 |
|
|
|
286,736 |
|
|
|
241,209 |
|
|
|
449,725 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
248,468 |
|
|
$ |
241,209 |
|
|
$ |
248,468 |
|
|
$ |
241,209 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of cash, cash equivalents and restricted cash: |
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents |
$ |
236,970 |
|
|
$ |
241,209 |
|
|
$ |
236,970 |
|
|
$ |
241,209 |
|
Restricted cash in other non-current assets |
|
11,498 |
|
|
|
— |
|
|
|
11,498 |
|
|
|
— |
|
Total cash, cash equivalents and restricted cash |
$ |
248,468 |
|
|
$ |
241,209 |
|
|
$ |
248,468 |
|
|
$ |
241,209 |
|
Reconciliation of GAAP to Non-GAAP Results of Operations and Cash Flows (Unaudited) |
||||||||||||||||
|
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(Dollars and Shares in Thousands, Except per Share Data) |
|||||||||||||||
Total expenses |
|
|
|
|
|
|
|
|||||||||
GAAP total expenses (a) |
$ |
303,696 |
|
|
$ |
314,658 |
|
|
$ |
1,217,022 |
|
|
$ |
1,227,243 |
|
|
Less: |
|
|
|
|
|
|
|
|||||||||
Stock-based compensation (b) |
|
(11,494 |
) |
|
|
(20,830 |
) |
|
|
(57,311 |
) |
|
|
(84,850 |
) |
|
Amortization of intangibles (c) |
|
(121,589 |
) |
|
|
(121,526 |
) |
|
|
(486,490 |
) |
|
|
(485,486 |
) |
|
Acquisition and integration planning related fees |
|
(1,131 |
) |
|
|
(526 |
) |
|
|
(1,947 |
) |
|
|
(7,556 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP total expenses |
$ |
169,482 |
|
|
$ |
171,776 |
|
|
$ |
671,274 |
|
|
$ |
649,351 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|||||||||
GAAP income (loss) from operations |
$ |
39,209 |
|
|
$ |
5,985 |
|
|
$ |
(89,540 |
) |
|
$ |
(183,065 |
) |
|
Plus: |
|
|
|
|
|
|
|
|||||||||
Stock-based compensation (b) |
|
11,494 |
|
|
|
20,830 |
|
|
|
57,311 |
|
|
|
84,850 |
|
|
Amortization of intangibles (c) |
|
121,589 |
|
|
|
121,526 |
|
|
|
486,490 |
|
|
|
485,486 |
|
|
Acquisition and integration planning related fees |
|
1,131 |
|
|
|
526 |
|
|
|
1,947 |
|
|
|
7,556 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP income from operations |
$ |
173,423 |
|
|
$ |
148,867 |
|
|
$ |
456,208 |
|
|
$ |
394,827 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
|
|
|
|
|
|
|
|||||||||
GAAP net income (loss) |
$ |
44,698 |
|
|
$ |
27,316 |
|
|
$ |
(9,771 |
) |
|
$ |
(107,760 |
) |
|
Plus: |
|
|
|
|
|
|
|
|||||||||
Stock-based compensation (b) |
|
11,494 |
|
|
|
20,830 |
|
|
|
57,311 |
|
|
|
84,850 |
|
|
Amortization of intangibles (c) |
|
121,589 |
|
|
|
121,526 |
|
|
|
486,490 |
|
|
|
485,486 |
|
|
Acquisition and integration planning related fees |
|
1,131 |
|
|
|
526 |
|
|
|
1,947 |
|
|
|
7,556 |
|
|
Realized loss on foreign currency forward contract |
|
— |
|
|
|
36,997 |
|
|
|
— |
|
|
|
26,176 |
|
|
Less: |
|
|
|
|
|
|
|
|||||||||
Income tax effect on Non-GAAP items (d) |
|
(28,243 |
) |
|
|
(28,565 |
) |
|
|
(113,923 |
) |
|
|
(124,231 |
) |
|
Unrealized gain on foreign currency forward contract |
|
— |
|
|
|
(40,454 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP net income |
$ |
150,669 |
|
|
$ |
138,176 |
|
|
$ |
422,054 |
|
|
$ |
372,077 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted income (loss) per share |
|
|
|
|
|
|
|
|||||||||
GAAP diluted income (loss) per share |
$ |
0.70 |
|
|
$ |
0.42 |
|
|
$ |
(0.15 |
) |
|
$ |
(1.67 |
) |
|
Plus: |
|
|
|
|
|
|
|
|||||||||
Stock-based compensation (b) |
|
0.18 |
|
|
|
0.32 |
|
|
|
0.89 |
|
|
|
1.30 |
|
|
Amortization of intangibles (c) |
|
1.91 |
|
|
|
1.87 |
|
|
|
7.59 |
|
|
|
7.46 |
|
|
Acquisition and integration planning related fees |
|
0.02 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.12 |
|
|
Realized loss on foreign currency forward contract |
|
— |
|
|
|
0.57 |
|
|
|
— |
|
|
|
0.40 |
|
|
Impact of diluted shares |
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
0.02 |
|
|
Less: |
|
|
|
|
|
|
|
|||||||||
Income tax effect on Non-GAAP items (d) |
|
(0.44 |
) |
|
|
(0.44 |
) |
|
|
(1.78 |
) |
|
|
(1.91 |
) |
|
Unrealized gain on foreign currency forward contract |
|
— |
|
|
|
(0.62 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP diluted income per share |
$ |
2.37 |
|
|
$ |
2.13 |
|
|
$ |
6.59 |
|
|
$ |
5.72 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Shares used in computing diluted income per share |
|
63,619 |
|
|
|
64,943 |
|
|
|
64,060 |
|
|
|
65,094 |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(Dollars in Thousands) |
|||||||||||||||
Free Cash Flow (2) |
|
|
|
|
|
|
|
|||||||||
Net cash provided by operating activities (GAAP) |
$ |
154,936 |
|
|
$ |
113,559 |
|
|
$ |
339,886 |
|
|
$ |
299,209 |
|
|
Purchases of property, equipment and leasehold improvements |
|
(1,853 |
) |
|
|
(2,062 |
) |
|
|
(4,432 |
) |
|
|
(6,577 |
) |
|
Payments for capitalized computer software development costs |
|
(52 |
) |
|
|
(19 |
) |
|
|
(183 |
) |
|
|
(366 |
) |
|
Free cash flow (2) (non-GAAP) |
$ |
153,031 |
|
|
$ |
111,478 |
|
|
$ |
335,271 |
|
|
$ |
292,266 |
|
|
|
|
|
|
|
|
|
|
|||||||||
(a) GAAP total expenses |
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(Dollars in Thousands) |
|||||||||||||||
Total costs of revenue |
$ |
96,641 |
|
|
$ |
95,562 |
|
|
$ |
382,576 |
|
|
$ |
373,589 |
|
|
Total operating expenses |
|
207,055 |
|
|
|
219,096 |
|
|
|
834,446 |
|
|
|
853,654 |
|
|
GAAP total expenses |
$ |
303,696 |
|
|
$ |
314,658 |
|
|
$ |
1,217,022 |
|
|
$ |
1,227,243 |
|
|
|
|
|
|
|
|
|
|
|||||||||
(b) Stock-based compensation expense was as follows: |
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(Dollars in Thousands) |
|||||||||||||||
Cost of license and solutions |
$ |
312 |
|
|
$ |
813 |
|
|
$ |
2,116 |
|
|
$ |
3,565 |
|
|
Cost of maintenance |
|
642 |
|
|
|
431 |
|
|
|
2,526 |
|
|
|
1,893 |
|
|
Cost of services and other |
|
856 |
|
|
|
538 |
|
|
|
2,445 |
|
|
|
1,995 |
|
|
Selling and marketing |
|
2,256 |
|
|
|
5,316 |
|
|
|
10,368 |
|
|
|
16,202 |
|
|
Research and development |
|
2,574 |
|
|
|
7,959 |
|
|
|
14,189 |
|
|
|
21,790 |
|
|
General and administrative |
|
4,854 |
|
|
|
5,773 |
|
|
|
25,667 |
|
|
|
39,405 |
|
|
Total stock-based compensation |
$ |
11,494 |
|
|
$ |
20,830 |
|
|
$ |
57,311 |
|
|
$ |
84,850 |
|
|
|
|
|
|
|
|
|
|
|||||||||
(c) Amortization of intangible assets was as follows: |
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(Dollars in Thousands) |
|||||||||||||||
Cost of license and solutions |
$ |
48,202 |
|
|
$ |
48,035 |
|
|
$ |
192,586 |
|
|
$ |
191,412 |
|
|
Selling and marketing |
|
73,387 |
|
|
|
73,491 |
|
|
|
293,904 |
|
|
|
294,074 |
|
|
Total amortization of intangible assets |
$ |
121,589 |
|
|
$ |
121,526 |
|
|
$ |
486,490 |
|
|
$ |
485,486 |
|
|
|
|
|
|
|
|
|
|
|||||||||
(d) The income tax effect on non-GAAP items is calculated utilizing the Company's combined US federal and state statutory tax rate as follows: |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended
|
|
Year Ended
|
|
Nine Months
|
|||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
21.79 |
% |
|
|
21.79 |
% |
|
|
21.79 |
% |
|
|
21.79 |
% |
Reconciliation of Forward-Looking Guidance (Unaudited) |
||||||
|
|
|
|
|||
|
Twelve Months Ended |
|||||
|
(Dollars in Thousands, Except Share Data) |
|||||
Guidance - Total expenses |
|
|
|
|||
GAAP expectation - total expenses |
$ |
1,213,000 |
|
|
|
|
Less: |
|
|
|
|||
Stock-based compensation |
|
(56,000 |
) |
|
|
|
Amortization of intangibles |
|
(474,000 |
) |
|
|
|
Restructuring (4) |
|
(8,000 |
) |
|
|
|
|
|
|
|
|||
Non-GAAP expectation - total expenses |
$ |
675,000 |
|
|
|
|
|
|
|
|
|||
Guidance - Income from operations |
|
|
|
|||
GAAP expectation - loss from operations |
$ |
(24,000 |
) |
|
|
|
Plus: |
|
|
|
|||
Stock-based compensation |
|
56,000 |
|
|
|
|
Amortization of intangibles |
|
474,000 |
|
|
|
|
Restructuring (4) |
|
8,000 |
|
|
|
|
|
|
|
|
|||
Non-GAAP expectation - income from operations |
$ |
514,000 |
|
|
|
|
|
|
|
|
|||
Guidance - Net income and diluted income per share |
|
|
|
|||
GAAP expectation - net income and diluted income per share |
$ |
52,000 |
|
|
$ |
0.81 |
Plus: |
|
|
|
|||
Stock-based compensation |
|
56,000 |
|
|
|
|
Amortization of intangibles |
|
474,000 |
|
|
|
|
Restructuring (4) |
|
8,000 |
|
|
|
|
Less: |
|
|
|
|||
Income tax effect on Non-GAAP items (5) |
|
(112,000 |
) |
|
|
|
|
|
|
|
|||
Non-GAAP expectation - net income and diluted income per share |
$ |
478,000 |
|
|
$ |
7.47 |
|
|
|
|
|||
Shares used in computing guidance for diluted income per share |
|
64,000 |
|
|
|
|
|
|
|
|
|||
Guidance - Free Cash Flow (2) |
|
|
|
|||
GAAP expectation - Net cash provided by operating activities |
$ |
357,000 |
|
|
|
|
Less: |
|
|
|
|||
Purchases of property, equipment and leasehold improvements |
|
(17,000 |
) |
|
|
|
|
|
|
|
|||
Free cash flow expectation (non-GAAP) |
$ |
340,000 |
|
|
|
|
|
|
|
||||
(3) Rounded amounts used, except per share data. |
||||||
(4) The Company uses the midpoint of its estimated fiscal 2025 total restructuring expense range to reconcile its fiscal 2025 guidance. |
||||||
(5) The income tax effect on non-GAAP items for the twelve months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806640135/en/
Media Contact
+1 781-221-4291
len.dieterle@aspentech.com
Investor Contact
+1 781-221-5571
ir@aspentech.com
Source: