Caution Concerning Forward-Looking Statements



This Quarterly Report contains forward-looking statements that involve
substantial risks and uncertainties. All statements other than statements of
historical facts contained in this Quarterly Report, including statements
regarding our strategy, future operations, future financial position, future
revenue, projected costs, prospects, prospective products, size of market,
plans, objectives of management, expected market growth and the anticipated
effects of the coronavirus (COVID-19) pandemic (and any COVID-19 variants, the
"COVID-19 pandemic") on our business, operating results and financial condition
are forward-looking statements.

In addition, this Quarterly Report contains forward-looking statements regarding
the pending Transactions with Emerson (each as defined below under "Transaction
Agreement with Emerson Electric Co."), including: statements regarding the
expected timing and structure of the Transactions; the ability of the parties to
complete the Transactions considering the various closing conditions; the
expected benefits of the Transactions, such as improved operations, enhanced
revenues and cash flow, synergies, growth potential, market profile, business
plans, expanded portfolio and financial strength; the competitive ability and
position of New AspenTech (as defined below) following completion of the
Transactions; legal, economic and regulatory conditions; and any assumptions
underlying any of the foregoing.

Forward-looking statements concern future circumstances and results and other
statements that are not historical facts and are sometimes identified by the
words "may," "will," "should," "potential," "intend," "expect," "endeavor,"
"seek," "anticipate," "estimate," "overestimate," "underestimate," "believe,"
"plan," "could," "would," "project," "predict," "continue," "target" or other
similar words or expressions or negatives of these words, but not all
forward-looking statements include such identifying words. 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.

Important factors that could cause actual results to differ materially from such
plans, estimates or expectations include, among others: (1) that one or more
closing conditions to the Transactions, including certain regulatory approvals,
may not be satisfied or waived, on a timely basis or otherwise, including that a
governmental entity may prohibit, delay or refuse to grant approval for the
consummation of the Transactions, may require conditions, limitations or
restrictions in connection with such approvals or that the required approval by
our stockholders may not be obtained; (2) the risk that the Transactions may not
be completed in the time frame expected by us or Emerson, or at all; (3)
unexpected costs, charges or expenses resulting from the Transactions; (4)
uncertainty of the expected financial performance of New AspenTech following
completion of the Transactions; (5) failure to realize the anticipated benefits
of the Transactions, including as a result of delay in completing the
Transactions or integrating the industrial software business of Emerson with our
business; (6) the ability of New AspenTech to implement its business strategy;
(7) difficulties and delays in achieving revenue and cost synergies of New
AspenTech; (8) inability to retain and hire key personnel; (9) the occurrence of
any event that could give rise to termination of the Transactions; (10)
potential litigation in connection with the Transactions or other settlements or
investigations that may affect the timing or occurrence of the Transactions or
result in significant costs of defense, indemnification and liability; (11)
evolving legal, regulatory and tax regimes; (12) changes in economic, financial,
political and regulatory conditions, in the United States and elsewhere, and
other factors that contribute to uncertainty and volatility, natural and
man-made disasters, civil unrest, pandemics (e.g., the COVID-19 pandemic),
geopolitical uncertainty, and conditions that may result from legislative,
regulatory, trade and policy changes associated with the current or subsequent
U.S. administration; (13) our ability and the ability of Emerson and New
AspenTech to successfully recover 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; (14) the impact of public
health crises, such as pandemics (including the COVID-19 pandemic) and epidemics
and any related company or governmental policies and actions to protect the
health and safety of individuals or governmental policies or actions to maintain
the functioning of national or global economies and markets, including any
quarantine, " shelter in place," " stay at home," workforce reduction, social
distancing, shut down or similar actions and policies; (15) actions by third
parties, including government agencies; (16) potential adverse reactions or
changes to business relationships resulting from the announcement or completion
of the Transactions; (17) the risk that disruptions from the Transactions will
harm Emerson's and our business, including current plans and operations; (18)
certain restrictions during the pendency of the Transactions that may impact
Emerson's or our ability to pursue certain business opportunities or strategic
transactions; (19) our, Emerson's and New AspenTech's ability to meet
expectations regarding the accounting and tax treatments of the Transactions;
and (20) other risk factors as detailed from time to time in Emerson's and our
reports filed with the SEC,
                                       28
--------------------------------------------------------------------------------
  Table of Contents
including Emerson's and our annual report on Form 10-K, periodic quarterly
reports on Form 10-Q, periodic current reports on Form 8-K and other documents
filed with the SEC. 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.

Any forward-looking statements speak only as of the date of this Quarterly
Report. We undertake no obligation to update any forward-looking statements,
whether as a result of new information or development, future events or
otherwise, except as required by law. You should read the following discussion
in conjunction with our unaudited consolidated financial statements and related
notes thereto contained in this report. You should also read "Item 1A. Risk
Factors" of Part II for a discussion of important factors that could cause our
actual results to differ materially from our expectations.

Our fiscal year ends on June 30, and references in this Quarterly Report to a specific fiscal year are the twelve months ended June 30 of such year (for example, "fiscal 2022" refers to the year ending June 30, 2022).

Business Overview



We are a global leader in asset optimization software that optimizes asset
design, operations and maintenance in complex, industrial environments to enable
organizations to meet their business goals for sustainability and profitability.
We combine decades of process modeling and operations expertise with big data,
artificial intelligence, and advanced analytics. Our purpose-built software
helps organizations meet their sustainability goals to reduce emissions and
drive innovation which enables competitiveness and profitability of our
customers. Our software enhances capital efficiency and decreases working
capital requirements over the entire asset lifecycle driving a higher level of
operational excellence. In addition, we help our customers increase throughput,
drive resource efficiencies, increase production levels, reduce unplanned
downtime, manage emissions to reach their net-zero footprint goals, and improve
overall safety.

Our software combines our proprietary mathematical and empirical models of
manufacturing and planning processes which reflects the deep domain expertise we
have amassed from focusing on solutions for the process and other
capital-intensive industries for over 40 years. Our products have embedded
artificial intelligence, or AI, capabilities that create insights, provide
guidance, and automate and democratize knowledge, known as Industrial AI, to
create more value for the industries we serve. For customers beginning to
consider how AI can be applied to their domain-specific challenges, we recently
introduced our hybrid model methodology. This capability enhances first
principles-driven models with AI to improve accuracy, safety and predictability
without requiring customers to have additional data science expertise.

We have developed our applications to design and optimize processes across three
principal business areas: engineering, manufacturing and supply chain, and asset
performance management, or APM. Each business area leverages our Artificial
Intelligence of Things, or AIoT, products as the foundation of applying
Industrial AI at scale. We are the recognized market and technology leader in
providing process optimization and asset performance management software for
each of these business areas.

We have established sustainable competitive advantages based on the following strengths:

•Innovative products that help our customer' meet their sustainability and profitability goals;

•Long-term customer relationships;

•Large installed base of users of our software; and

•Long-term license contracts.



We have approximately 2,500 customers globally. Our customers consist of
companies engaged in the process industries including energy, chemicals,
engineering and construction, as well as pharmaceuticals, food and beverage,
transportation, power, metals and mining, pulp and paper, and consumer packaged
goods.

                                       29
--------------------------------------------------------------------------------
  Table of Contents
Business Segments

We have two operating and reportable segments, which are consistent with our
reporting units: (i) subscription and software; and (ii) services and other. The
subscription and software segment is engaged in the licensing of process
optimization and asset performance management software solutions and associated
support services, and includes our license and maintenance revenue. The services
and other segment includes professional services and training, and includes our
services and other revenue.

Recent Events

Due to the COVID-19 pandemic, beginning in March 2020, there was a sudden
decrease in demand for oil, compounded by the excess supply arising from
producers' failure to agree on production cuts, which resulted in a drop in oil
prices. Our business was negatively impacted by these factors. Specifically, we
saw a slowdown in closing customer contracts, a higher than pre-COVID customer
attrition rate due to non-renewals and renewals at lower entitlement level and,
to a lesser extent, a slowdown in customer payments. During fiscal year 2022,
there has been a normalization of transaction closing cycles and customer
payment timing. As of March 31, 2022, oil prices have fully recovered and
surpassed pre-pandemic levels and our customers' operations are now more
normalized although some effects remain. We are continuing to assess the impact
of these items on global markets and the various industries of our customers.
The extent of the impact on our operational and financial performance going
forward will depend on capital expenditure and operational expenditure budgetary
cycles that are inherent in our customers' procurement strategies, which are
informed by oil prices and environmental factors such as COVID-19, all of which
are uncertain and cannot be predicted. We are continuing to monitor the
potential impacts related to the COVID-19 and uncertainty in the global markets
on the various industries of our customers. These factors could potentially
impact the signing of new agreements, as well as the recoverability of assets,
including accounts receivable and contract costs.

Russia's invasion of Ukraine on February 24, 2022 and the ongoing military
conflict between Ukraine and Russia, exacerbated by sanctions and other
regulatory measures imposed by the global community, have resulted in
significant volatility in financial markets and depreciation of the Russian
ruble and Ukrainian hryvnia, as well as in an increase in energy and commodity
prices globally. We maintain operations in Russia and license software and
provide related services to customers in Russia and Ukraine. While the conflict
has not had a material impact on our financial results, we continue to evaluate
the impact, if any, of the various sanctions and export control measures imposed
by the United States and other governments on our ability to do business in
Russia, maintain contracts with vendors and pay employees in Russia, receive
payment from customers in Russia and Ukraine, and assess our operations for
potential asset impairment. The outcome of these assessments will depend on how
the conflict evolves and any further actions that may be taken by the United
States, Russia, and other governments around the world. As a software company,
there is no material impact to supply chain operations expected due to the
conflict in Ukraine.

Transaction Agreement with Emerson Electric Co.



On October 11, 2021, we announced that we had entered into the Transaction
Agreement with Emerson, pursuant to which Emerson will combine its Open Systems
International, Inc. and Geological Simulation Software businesses, with us to
form New AspenTech. Upon closing of the Transactions, which is subject to the
satisfaction of certain customary conditions, including the approval of our
stockholders, each issued and outstanding share of our common stock (subject to
certain exceptions) will be converted into the right to receive 0.42 shares of
New AspenTech common stock and a per share cash consideration amount, calculated
by dividing $6,014,000,000 by the number of outstanding shares of our common
stock as of the closing of the Transactions on a fully diluted basis.

Immediately following the closing of the Transactions, Emerson and its
affiliates will collectively own 55% of the outstanding New AspenTech common
stock (on a fully diluted basis) and our stockholders will own the remaining
outstanding New AspenTech common stock. Following the closing, New AspenTech and
its subsidiaries will operate under the name "Aspen Technology, Inc."

The Transaction Agreement was negotiated and signed subsequent to a process that
our Board of Directors originally undertook beginning in late 2020 to explore
options to increase our value to our shareholders. As part of that process, we
retained financial advisors, including JPMorgan Chase & Co., which assisted in
facilitating contact with third parties, including Emerson, to assess the level
of interest on the part of such third parties in a potential strategic corporate
transaction involving us. Potential transactions included a range of structures,
from a minority stake to finance targeted acquisitions, to a majority stake and
up to a potential whole company acquisition. After discussions with such third
parties, it became apparent that there were no such transactions that were of
interest among the parties or that we wished to pursue, and in May 2021 our
Board of Directors determined to close the process. Subsequently, an arrangement
was proposed by Emerson that our Board of Directors
                                       30
--------------------------------------------------------------------------------
  Table of Contents
found to be an attractive pathway to increasing shareholder value and creating a
global leader in our industry; accordingly, our Board of Directors advanced
those discussions, which ultimately resulted in the Transaction Agreement with
Emerson.

We filed a definitive proxy statement on Schedule 14A on April 18, 2022, with
respect to the special stockholder meeting to be held on May 16, 2022 for the
approval of the Transactions, which contains detailed information relating to
the Transaction Agreement and the Transactions as well as additional details of
the process.

For more detail about the transaction with Emerson, please see our Current Report on Form 8-K filed with the SEC on October 12, 2021 and Note 18 - Transaction Agreement with Emerson Electric Co. to our consolidated financial statements included in this Quarterly Report on Form 10-Q, as well as the definitive proxy statement on Schedule 14A we filed referenced above.

Key Components of Operations

Revenue

We generate revenue primarily from the following sources:



License Revenue. We sell our software products to end users, primarily under
fixed-term licenses, through a subscription offering which we refer to as our
aspenONE licensing model. The aspenONE licensing model includes software
maintenance and support, known as our Premier Plus SMS offering, for the entire
term. Our aspenONE products are organized into three suites: 1) engineering; 2)
manufacturing and supply chain; and 3) asset performance management. Each
product suite leverages our AIoT products as a foundation for applying
Industrial AI at scale. Our APM product suite is licensed by customer sites,
user seats or cloud connections. The engineering and manufacturing and supply
chain product suites are licensed by tokens, which are interchangeable measures
of usage based on the various units of measure such as users, servers,
applications, manipulated variables, etc. Customers may use tokens flexibly to
access one or more products in the suite in any combination. This licensing
system enables customers to use products as needed, and to experiment with
different products to best solve whatever critical business challenges the
customer faces, and to license additional tokens as business needs evolve.

We also license our software through point product arrangements with our Premier Plus SMS offering included for the contract term.



Maintenance Revenue. We provide customers technical support, access to software
fixes and updates and the right to any new unspecified future software products
and updates that may be introduced into the licensed aspenONE software suite.
Our technical support services are provided from our customer support centers
throughout the world, as well as via email and through our support website.

Services and Other Revenue. We provide training and professional services to our
customers. Our professional services are focused on implementing our technology
in order to improve customers' plant performance and gain better operational
data. Customers who use our professional services typically engage us to provide
those services over periods of up to 24 months. We charge customers for
professional services on a time-and-materials or fixed-price basis. We provide
training services to our customers, including on-site, Internet-based and
customized training.

Cost of Revenue

Cost of License. Our cost of license revenue consists of (i) royalties, (ii) amortization of capitalized software and intangible assets, and (iii) distribution fees.

Cost of Maintenance. Our cost of maintenance revenue consists primarily of personnel-related costs of providing Premier Plus SMS bundled with our aspenONE licensing and point product arrangements.

Cost of Services and Other. Our cost of services and other revenue consists primarily of personnel-related and external consultant costs associated with providing our customers professional services and training.


                                       31
--------------------------------------------------------------------------------
  Table of Contents
Operating Expenses

Selling and Marketing Expenses. Selling expenses consist primarily of the
personnel and travel expenses related to the effort expended to license our
products and services to current and potential customers, as well as for overall
management of customer relationships. Marketing expenses include expenses needed
to promote our company and our products and to conduct market research to help
us better understand our customers and their business needs.

Research and Development Expenses. Research and development expenses consist primarily of personnel expenses related to the creation of new software products, enhancements and engineering changes to existing products.



General and Administrative Expenses. General and administrative expenses include
the personnel expenses of corporate and support functions, such as executive
leadership and administration groups, finance, legal, human resources and
corporate communications, and other costs, such as outside professional and
consultant fees, amortization of intangible assets, and the provision for
receivables.

Other Income and Expenses



Interest Income. Interest income is recorded for financing components under
Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers
(Topic 606) or Topic 606. When a contract includes a significant financing
component, we generally receive the majority of the customer consideration after
the recognition of a substantial portion of the arrangement fee as license
revenue. As a result, we decrease the amount of revenue recognized and increase
interest income by a corresponding amount.

Interest Expense. Interest expense is primarily related to outstanding borrowings under our Amended and Restated Credit Agreement.



Other (Expense) Income, Net. Other (expense) income, net is comprised primarily
of foreign currency exchange gains (losses) generated from the settlement and
remeasurement of transactions denominated in currencies other than the
functional currency of our entities.

Provision for Income Taxes. Provision for income taxes is comprised of domestic
and foreign taxes. We record interest and penalties related to income tax
matters as a component of income tax expense. Our effective income tax rate may
fluctuate between fiscal years and from quarter to quarter due to items arising
from discrete events, such as tax benefits from the disposition of employee
equity awards, settlements of tax audits and assessments and tax law changes.
Our effective income tax rate is also impacted by, and may fluctuate in any
given period because of, the composition of income in foreign jurisdictions
where tax rates differ.

 Key Business Metrics

Background

We utilize key business measures to track and assess the performance of our business. We have identified the following set of appropriate business metrics in the context of our evolving business:



•Annual spend

•Total contract value

•Bookings

We also use the following non-GAAP business metrics in addition to GAAP measures to track our business performance:

•Free cash flow

•Non-GAAP operating income

We make these measures available to investors and none of these metrics should be considered as an alternative to any measure of financial performance calculated in accordance with GAAP.


                                       32
--------------------------------------------------------------------------------
  Table of Contents
Annual Spend

Annual spend is an estimate of the annualized value of our portfolio of term
license agreements, as of a specific date. Annual spend is calculated by summing
the most recent annual invoice value of each of our active term license
agreements. Annual spend also includes the annualized value of standalone SMS
agreements purchased with certain legacy term license agreements, which have
become an immaterial part of our business.

Comparing annual spend for different dates can provide insight into the growth
and retention rates of our business, because annual spend represents the
estimated annualized billings associated with our active term license
agreements. Management utilizes the annual spend business metric to evaluate the
growth and performance of our business as well as for planning and forecasting.
In addition, our corporate and executive bonus programs are based in part on our
success in meeting targets for growth in annual spend that are approved by our
Board of Directors. We believe that annual spend is a useful business metric to
investors as it provides insight into the growth component of our term licenses
and to how management evaluates and forecasts the results of the business.

Annual spend increases as a result of new term license agreements with new or
existing customers, renewals or modifications of existing term license
agreements that result in higher license fees due to contractually-agreed price
escalation or an increase in the number of tokens (units of software usage) or
products licensed, and escalation of annual payments in our active term license
agreements.

Annual spend is adversely affected by term license and standalone SMS agreements
that are renewed at a lower entitlement level or not renewed and, to a lesser
extent, by customer agreements that become inactive during the agreement's term
because, in our determination, amounts due (or which will become due) under the
agreement are not collectible. Because the annual spend calculation includes all
of our active term license agreements, the reported balance may include
agreements with customers that are delinquent in paying invoices, that are in
bankruptcy proceedings, or where payment is otherwise in doubt.

As of March 31, 2022, approximately 85% of our term license agreements (by
value) were denominated in U.S. dollars. For agreements denominated in other
currencies, we use a fixed historical exchange rate to calculate annual spend in
dollars rather than using current exchange rates, so that our calculation of
growth in annual spend is not affected by fluctuations in foreign currencies.

Beginning in fiscal 2019 and for all future periods, for term license agreements
that contain professional services or other products and services, we have
included in the annual spend calculation the portion of the invoice allocable to
the term license under Topic 606 rather than the portion of the invoice
attributed to the license in the agreement. We believe that methodology more
accurately allocates any discounts or premiums to the different elements of the
agreement. We have not applied this methodology retroactively for agreements
entered into in prior fiscal years.

We estimate that annual spend grew by approximately 2.4% during the third quarter of fiscal 2022, from $640.2 million at December 31, 2021 to $655.3 million at March 31, 2022 and by approximately 5.5% during the first nine months of fiscal 2022, from $621.3 million at June 30, 2021.

Total Contract Value



Total Contract Value, TCV, is the aggregate value of all payments received or to
be received under all active term license agreements, including maintenance and
escalation. TCV was $2.9 billion as of June 30, 2021. TCV is an annual metric.

Bookings



Bookings is the total value of customer term license contracts signed in the
current period, less the value of such contracts signed in the current period
where the initial licenses are not yet deemed delivered, plus term license
contracts signed in a previous period for which the initial licenses are deemed
delivered in the current period.

Bookings increased from $175.6 million during the three months ended March 31,
2021 to $207.0 million during the three months ended March 31, 2022. Bookings
decreased from $548.8 million during the nine months ended March 31, 2021 to
$516.7 million during the nine months ended March 31, 2022. The change in
bookings is due to the timing of renewals.
                                       33

--------------------------------------------------------------------------------

Table of Contents

Free Cash Flow



We use a non-GAAP measure of free cash flow to analyze cash flows generated from
our operations. Management believes that this financial measure is useful to
investors because it permits investors to view our performance using the same
tools that management uses to gauge progress in achieving our goals. We believe
this measure is also useful to investors because it is an indication of cash
flow that may be available to fund investments in future growth initiatives or
to repay borrowings under the Amended and Restated Credit Agreement, and it is a
basis for comparing our performance with that of our competitors. The
presentation of free cash flow is not meant to be considered in isolation or as
an alternative to cash flows from operating activities as a measure of
liquidity.

Free cash flow is calculated as net cash provided by operating activities
adjusted for the net impact of (a) purchases of property, equipment and
leasehold improvements, (b) payments for capitalized computer software costs,
and (c) other nonrecurring items, such as acquisition and integration planning
related payments. Acquisition and integration planning related payments are
costs we paid to effect a business combination. Those costs include: finders
fees; advisory, legal, accounting and due diligence, valuation, and other
professional or consulting fees; and costs of registering and issuing equity
securities.

The following table provides a reconciliation of GAAP net cash provided by operating activities to free cash flow for the indicated periods:



                                                                             Nine Months Ended
                                                                                 March 31,
                                                                        2022                    2021
                                                                          (Dollars in Thousands)
Net cash provided by operating activities (GAAP)                 $     155,086             $    172,949
Purchase of property, equipment, and leasehold improvements             (1,138)                    (733)
Payments for capitalized computer software development costs              (361)                    (895)

Acquisition and integration planning related payments                   20,592                    2,433

Free cash flow (non-GAAP)                                        $     174,179             $    173,754



Total free cash flow on a non-GAAP basis increased by $0.4 million during the
nine months ended March 31, 2022 as compared to the same period of the prior
fiscal year. The increase was primarily due to higher customer receipts and a
decrease in tax payments, offset by an increase in supplier and
compensation-related payments resulting from an increase in headcount. See
additional commentary in the "Liquidity and Capital Resources" section below.

Non-GAAP Income from Operations



Non-GAAP income from operations excludes certain non-cash and non-recurring
expenses, and is used as a supplement to income from operations presented on a
GAAP basis. We believe that non-GAAP income from operations is a useful
financial measure because removing certain non-cash and other items provides
additional insight into recurring profitability and cash flow from operations.

                                       34
--------------------------------------------------------------------------------
  Table of Contents
The following table presents our income from operations, as adjusted for
stock-based compensation expense, amortization of intangible assets, and other
items, such as the impact of acquisition and integration planning related fees,
for the indicated periods:

                                     Three Months Ended                   Increase / (Decrease)                    Nine Months Ended                   Increase / (Decrease)
                                          March 31,                               Change                               March 31,                              Change
                                   2022               2021                 $                  %                 2022               2021                 $                  %
                                                                                             (Dollars in Thousands)

GAAP income from operations $ 80,756 $ 68,899 $ 11,857

               17.2  %       $ 189,123          $ 252,522          $   (63,399)           (25.1) %

Plus:


Stock-based compensation            7,757             9,225              (1,468)             (15.9) %          25,713             24,589                1,124              4.6  %

Amortization of intangibles         2,025             2,047                 (22)              (1.1) %           6,102              5,657                  445              7.9  %

Acquisition and integration
planning related fees              11,923               749              11,174            1,491.9  %          29,066              3,133               25,933            827.7  %
Non-GAAP income from
operations                     $  102,461          $ 80,920          $   21,541               26.6  %       $ 250,004          $ 285,901          $   (35,897)           (12.6) %


Critical Accounting Estimates and Judgments



Note 2, "Significant Accounting Policies," to the audited consolidated financial
statements in our Annual Report on Form 10-K for the fiscal year ended June 30,
2021 describes the significant accounting policies and methods used in the
preparation of the consolidated financial statements appearing in this report.
The accounting policies that reflect our critical estimates, judgments and
assumptions in the preparation of our consolidated financial statements are
described in "Management's Discussion and Analysis of Financial Condition and
Results of Operations" in Item 7 of our Annual Report on Form 10-K for the
fiscal year ended June 30, 2021, and include the subsection captioned "Revenue
Recognition."

See Note 3, "Revenue from Contracts with Customers," to our Unaudited Consolidated Financial Statements in Part 1, Item 1 of this Form 10-Q for more information on our accounting policies related to revenue recognition.


                                       35
--------------------------------------------------------------------------------
  Table of Contents
Results of Operations

Comparison of the Three and Nine Months Ended March 31, 2022 and 2021

The following table sets forth the results of operations and the period-over-period percentage change in certain financial data for the three and nine months ended March 31, 2022 and 2021:



                                                                              Increase /                                                     Increase /
                                          Three Months Ended                  (Decrease)                   Nine Months Ended                 (Decrease)
                                               March 31,                        Change                         March 31,                       Change
                                        2022               2021                    %                    2022               2021                   %
                                                                                    (Dollars in Thousands)

Revenue:
License                             $ 130,032          $ 110,104                      18.1  %       $ 327,247          $ 352,133                    (7.1) %
Maintenance                            50,017             45,885                       9.0  %         146,615            139,561                     5.1  %
Services and other                      7,704              6,737                      14.4  %          21,267             19,721                     7.8  %
Total revenue                         187,753            162,726                      15.4  %         495,129            511,415                    (3.2) %
Cost of revenue:
License                                   489              2,485                     (80.3) %           5,291              6,859                   (22.9) %
Maintenance                             4,760              5,174                      (8.0) %          13,674             14,066                    (2.8) %
Services and other                      8,373              8,396                      (0.3) %          24,436             24,911                    (1.9) %
Total cost of revenue                  13,622             16,055                     (15.2) %          43,401             45,836                    (5.3) %
Gross profit                          174,131            146,671                      18.7  %         451,728            465,579                    (3.0) %
Operating expenses:
Selling and marketing                  33,977             30,345                      12.0  %          94,088             82,092                    14.6  %
Research and development               28,704             25,874                      10.9  %          80,975             70,576                    14.7  %
General and administrative             30,694             21,553                      42.4  %          87,542             60,389                    45.0  %
Total operating expenses               93,375             77,772                      20.1  %         262,605            213,057                    23.3  %
Income from operations                 80,756             68,899                      17.2  %         189,123            252,522                   (25.1) %
Interest income                         8,287              8,410                      (1.5) %          25,646             26,383                    (2.8) %
Interest (expense)                     (1,572)            (1,495)                      5.2  %          (4,626)            (5,639)                  (18.0) %
Other income (expense), net               522                 (5)                (10,540.0) %          (2,107)            (1,807)                   16.6  %
Income before income taxes             87,993             75,809                      16.1  %         208,036            271,459                   (23.4) %
Provision for income taxes             12,870             13,314                      (3.3) %          31,650             47,101                   (32.8) %
Net income                          $  75,123          $  62,495                      20.2  %       $ 176,386          $ 224,358                   (21.4) %




                                       36

--------------------------------------------------------------------------------
  Table of Contents
The following table sets forth the results of operations as a percentage of
total revenue for certain financial data for the three and nine months ended
March 31, 2022 and 2021:

                                     Three Months Ended                  Nine Months Ended
                                         March 31,                           March 31,
                                     2022              2021              2022             2021
                                                        (% of Revenue)
Revenue:
License                                   69.3  %      67.7  %               66.1  %      68.9  %
Maintenance                               26.6         28.2                  29.6         27.3
Services and other                         4.1          4.1                   4.3          3.9
Total revenue                            100.0        100.0                 100.0        100.1
Cost of revenue:
License                                    0.3          1.5                   1.1          1.3
Maintenance                                2.5          3.2                   2.8          2.8
Services and other                         4.5          5.2                   4.9          4.9
Total cost of revenue                      7.3          9.9                   8.8          9.0
Gross profit                              92.7         90.1                  91.2         91.0
Operating expenses:
Selling and marketing                     18.1         18.6                  19.0         16.1
Research and development                  15.3         15.9                  16.4         13.8
General and administrative                16.3         13.2                  17.7         11.8
Total operating expenses                  49.7         47.8                  53.0         41.7
Income from operations                    43.0         42.3                  38.2         49.4
Interest income                            4.4          5.2                   5.2          5.2
Interest (expense)                        (0.8)        (0.9)                 (0.9)        (1.1)
Other income (expense), net                0.3            -                  (0.4)        (0.4)
Income before income taxes                46.9         46.6                  42.0         53.1
Provision for income taxes                 6.9          8.2                   6.4          9.2
Net income                                40.0  %      38.4  %               35.6  %      43.9  %



Revenue

Total revenue increased by $25.0 million during the three months ended March 31,
2022 as compared to the corresponding period of the prior fiscal year. The
increase of $25.0 million during the three months ended March 31, 2022 was
comprised of an increase in license revenue of $19.9 million, an increase in
maintenance revenue of $4.1 million, and an increase in services and other
revenue of $1.0 million, as compared to the corresponding period of the prior
fiscal year.

Total revenue decreased by $16.3 million during the nine months ended March 31,
2022 as compared to the corresponding period of the prior fiscal year. The
decrease of $16.3 million during the nine months ended March 31, 2022 was
comprised of a decrease in license revenue of $24.9 million, offset in part by
an increase in maintenance revenue of $7.1 million, and an increase in services
and other revenue of $1.5 million, as compared to the corresponding period of
the prior fiscal year.

License Revenue


                             Three Months Ended                   Increase / (Decrease)                   Nine Months Ended                   Increase / (Decrease)
                                  March 31,                              Change                               March 31,                               Change
                           2022               2021                 $                  %                2022               2021                 $                   %
                                                                                     (Dollars in Thousands)
License revenue        $ 130,032          $ 110,104          $   19,928              18.1  %       $ 327,247          $ 352,133          $   (24,886)             (7.1) %
As a percent of total
revenue                     69.3  %            67.7  %                                                  66.1  %            68.9  %



                                       37

--------------------------------------------------------------------------------
  Table of Contents
The period-over-period increase of $19.9 million in license revenue during the
three months ended March 31, 2022 was primarily attributable to increases in
bookings driven by the timing of renewals. The period-over-period decrease of
$24.9 million in license revenue during the nine months ended March 31, 2022 was
primarily attributable to decreases in bookings driven by the timing of
renewals.

Maintenance Revenue


                                  Three Months Ended                  Increase / (Decrease)                   Nine Months Ended                   Increase / (Decrease)
                                       March 31,                             Change                               March 31,                              Change
                                2022              2021                 $                  %                2022               2021                 $                  %
                                                                                         (Dollars in Thousands)
Maintenance revenue          $ 50,017          $ 45,885          $     4,132              9.0  %       $ 146,615          $ 139,561          $     7,054              5.1  %
As a percent of total
revenue                          26.6  %           28.2  %                                                  29.6  %            27.3  %



We expect maintenance revenue to increase as a result of: (i) having a larger
base of arrangements recognized on a ratable basis; (ii) increased customer
usage of our software; (iii) adding new customers; and (iv) escalating annual
payments.

The period-over-period increases of $4.1 million and $7.1 million in maintenance
revenue during the three and nine months ended March 31, 2022, respectively,
were primarily due to growth of our base of arrangements, which include
maintenance, being recognized on a ratable basis.

Services and Other Revenue


                               Three Months Ended                  Increase / (Decrease)                   Nine Months Ended                  Increase / (Decrease)
                                    March 31,                              Change                              March 31,                             Change
                              2022              2021                $                   %               2022              2021                 $                  %
                                                                                      (Dollars in Thousands)
Services and other
revenue                   $   7,704          $ 6,737          $       967              14.4  %       $ 21,267          $ 19,721          $     1,546              7.8  %
As a percent of total
revenue                         4.1  %           4.1  %                                                   4.3  %            3.9  %



We recognize professional services revenue for our time-and-materials, or T&M,
contracts based upon hours worked and contractually agreed-upon hourly rates.
Revenue from fixed-price engagements is recognized using the proportional
performance method based on the ratio of costs incurred to the total estimated
project costs.

Services and other revenue increased $1.0 million and $1.5 million during the
three and nine months ended March 31, 2022, respectively, as compared to the
corresponding period of the prior fiscal year primarily due to the timing and
volume of professional services engagements.

Cost of Revenue

Cost of License Revenue


                               Three Months Ended                 Increase / (Decrease)                 Nine Months Ended                 Increase / (Decrease)
                                    March 31,                             Change                            March 31,                             Change
                              2022              2021                $                 %               2022              2021                $                 %
                                                                                    (Dollars in Thousands)
Cost of license revenue   $    489           $ 2,485          $   (1,996)           (80.3) %       $  5,291          $ 6,859          $   (1,568)           (22.9) %
As a percent of license
revenue                        0.4   %           2.3  %                                                 1.6  %           1.9  %



Cost of license revenue decreased $2.0 million and $1.6 million for the three
and nine months ended March 31, 2022, respectively, as compared to the
corresponding period of the prior fiscal year, primarily due to a decrease in
royalty expenses. License gross profit margin increased to 99.6% from 97.7% for
the three months ended March 31, 2022 and 2021, respectively, and to 98.4% from
98.1% for the nine months ended March 31, 2022 and 2021, respectively due to
lower cost of license revenue.
                                       38

--------------------------------------------------------------------------------


  Table of Contents

Cost of Maintenance Revenue


                                      Three Months Ended                  Increase / (Decrease)                  Nine Months Ended                  Increase / (Decrease)
                                           March 31,                             Change                              March 31,                             Change
                                     2022              2021                $                  %               2022              2021                 $                  %
                                                                                            (Dollars in Thousands)
Cost of maintenance revenue      $   4,760          $ 5,174          $      (414)            (8.0) %       $ 13,674          $ 14,066          $      (392)            (2.8) %
As a percent of maintenance
revenue                                9.5  %          11.3  %                                                  9.3  %           10.1  %



Cost of maintenance revenue remained consistent for the three and nine months
ended March 31, 2022, respectively, as compared to the corresponding period of
the prior fiscal year. Maintenance gross profit margin increased for the three
and nine months ended March 31, 2022 and 2021, respectively, due to higher
maintenance revenue.

Cost of Services and Other Revenue




                                   Three Months Ended                  Increase / (Decrease)                  Nine Months Ended                  Increase / (Decrease)
                                        March 31,                             Change                              March 31,                             Change
                                  2022              2021                $                  %               2022              2021                 $                  %
                                                                                         (Dollars in Thousands)
Cost of services and other
revenue                       $   8,373          $ 8,396          $       (23)            (0.3) %       $ 24,436          $ 24,911          $      (475)            (1.9) %
As a percent of services and
other revenue                     108.7  %         124.6  %                                                114.9  %          126.3  %



The timing of revenue and expense recognition on professional service
arrangements can impact the comparability of cost and gross profit margin of
professional services revenue from year to year. For example, revenue from
fixed-price engagements is recognized using the proportional performance method
based on the ratio of costs incurred to the total estimated project costs.

Cost of services and other revenue remained consistent for the three and nine
months ended March 31, 2022, respectively, as compared to the corresponding
period of the prior fiscal year. Gross profit margin on services and other
revenue was (8.7)% and (24.6)% for the three months ended March 31, 2022 and
2021, respectively, and (14.9)% and (26.3)% for the nine months ended March 31,
2022 and 2021, respectively. The improved gross profit margin on services and
other for the three and nine months ended March 31, 2022, as compared to the
same periods of the prior fiscal year, was a function of an increase in services
and other revenues attributable to increased training services and a decrease in
cost of services and other expenses.

Gross Profit

                              Three Months Ended                   Increase / (Decrease)                   Nine Months Ended                   Increase / (Decrease)
                                   March 31,                              Change                               March 31,                               Change
                            2022               2021                 $                  %                2022               2021                 $                   %
                                                                                      (Dollars in Thousands)
Gross profit            $ 174,131          $ 146,671          $   27,460

18.7 % $ 451,728 $ 465,579 $ (13,851)

           (3.0) %
As a percent of revenue      92.7  %            90.1  %                                                  91.2  %            91.0  %



For further discussion of subscription and software gross profit and services
and other gross profit, please refer to the "Cost of License Revenue," "Cost of
Maintenance Revenue," and "Cost of Services and Other Revenue" sections above.

Gross profit increased by $27.5 million and decreased by $13.9 million for the
three and nine months ended March 31, 2022, respectively, as compared to the
corresponding period of the prior fiscal year. Gross profit margin increased to
92.7% from 90.1% for the three months ended March 31, 2022 and 2021,
respectively, and increased to 91.2% from 91.0% for the nine months ended
March 31, 2022 and 2021, respectively. The increase for the three months ended
March 31, 2022 was primarily attributable to an increase in license revenue due
to an increase in bookings driven by the timing of renewals during the three
months ended March 31, 2022, as compared to the same periods last year, while
costs decreased. The decrease for the nine months ended March 31, 2022 was
primarily attributable to a decrease in license revenue, partially offset by
increases in maintenance and service and other revenues and decreases in cost of
license revenue.
                                       39

--------------------------------------------------------------------------------

Table of Contents

Operating Expenses

Selling and Marketing Expense




                                 Three Months Ended                  Increase / (Decrease)                   Nine Months Ended                  Increase / (Decrease)
                                      March 31,                              Change                              March 31,                             Change
                               2022              2021                 $                   %               2022              2021                 $                  %
                                                                                        (Dollars in Thousands)
Selling and marketing
expense                     $ 33,977          $ 30,345          $     3,632              12.0  %       $ 94,088          $ 82,092          $   11,996              14.6  %
As a percent of total
revenue                         18.1  %           18.6  %                                                  19.0  %           16.1  %



The period-over-period increase of $3.6 million in selling and marketing expense
during the three months ended March 31, 2022 was attributable to higher
compensation costs of $1.7 million related to salaries, benefits, and bonuses as
a result of increased headcount, and greater acquisition and integration
planning related expenses of $1.5 million.

The period-over-period increase of $12.0 million in selling and marketing
expense during the nine month ended March 31, 2022 was attributable to higher
compensation costs of $4.9 million related to salaries, benefits, and bonuses
due to an increase in headcount, greater acquisition and integration planning
related expenses of $2.8 million, greater commission expense of $1.2 million,
increased travel expenses of $1.0 million, increased stock-based compensation
expense of $0.7 million, and greater marketing costs of $0.4 million.

Research and Development Expense




                                     Three Months Ended                  Increase / (Decrease)                  Nine Months Ended                 Increase / (Decrease)
                                          March 31,                             Change                              March 31,                             Change
                                   2022              2021                 $                  %               2022              2021                 $                 %
                                                                                           (Dollars in Thousands)
Research and development
expense                         $ 28,704          $ 25,874          $     2,830             10.9  %       $ 80,975          $ 70,576          $   10,399             14.7  %
As a percent of total revenue       15.3  %           15.9  %                                                 16.4  %           13.8  %



The period-over-period increase of $2.8 million in research and development
expense during the three months ended March 31, 2022 was primarily attributable
to higher compensation costs of $2.3 million related to salaries, benefits, and
bonuses as a result of increased headcount, and higher capitalized software
development costs of $0.4 million in the prior fiscal year period, offset in
part by a reduction on stock-based compensation expense of $0.6 million.

The period-over-period increase of $10.4 million in research and development
expense during the nine months ended March 31, 2022 was primarily attributable
to higher compensation costs of $7.1 million related to salaries, benefits, and
bonuses as a result of increased headcount, greater information services
allocated expenses of $1.8 million, and higher capitalized software development
costs of $0.7 million in the prior fiscal year period.

General and Administrative Expense




                                       Three Months Ended                  Increase / (Decrease)                   Nine Months Ended                  Increase / (Decrease)
                                            March 31,                              Change                              March 31,                             Change
                                     2022              2021                 $                   %               2022              2021                 $                  %
                                                                                              (Dollars in Thousands)
General and administrative
expense                           $ 30,694          $ 21,553          $     9,141              42.4  %       $ 87,542          $ 60,389          $   27,153              45.0  %
As a percent of total revenue         16.3  %           13.2  %                                                  17.7  %           11.8  %



The period-over-period increase of $9.1 million in general and administrative
expense during the three months ended March 31, 2022 was attributable to an
increase in acquisition and integration planning related expenses of $9.7
million, higher compensation costs of $1.3 million related to salaries,
benefits, and bonuses as a result of increased headcount, offset in part by a
reduction in information services allocation costs of $1.5 million.

                                       40
--------------------------------------------------------------------------------
  Table of Contents
The period over period increase of $27.2 million in general and administrative
expense during the nine months ended March 31, 2022 was attributable to
acquisition and integration planning related expenses of $23.0 million, higher
stock-based costs expenses of $2.2 million, and higher hardware, software, and
maintenance expenses of $2.2 million.

Non-Operating Income (Expense)



Interest Income


                               Three Months Ended                  Increase / (Decrease)                   Nine Months Ended                  Increase / (Decrease)
                                    March 31,                              Change                              March 31,                              Change
                              2022              2021                $                   %               2022              2021                 $                   %
                                                                                      (Dollars in Thousands)
Interest income           $   8,287          $ 8,410          $      (123)             (1.5) %       $ 25,646          $ 26,383          $      (737)             (2.8) %
As a percent of total
revenue                         4.4  %           5.2  %                                                   5.2  %            5.2  %



Interest income remained consistent for the three and nine months ended
March 31, 2022.

Interest (Expense)


                                 Three Months Ended                     (Increase) / Decrease                     Nine Months Ended                   (Increase) / Decrease
                                      March 31,                                Change                                 March 31,                              Change
                               2022              2021                    $                     %               2022              2021                  $                   %
                                                                                           (Dollars in Thousands)

Interest (expense) $ (1,572) $ (1,495) $ (77)

                  5.2  %       $ (4,626)         $ (5,639)         $      1,013             (18.0) %
As a percent of total
revenue                         (0.8) %           (0.9) %                                                       (0.9) %           (1.1) %


Interest (expense) remained consistent for the three months ended March 31, 2022. Interest (expense) decreased $1.0 million during the nine months ended March 31, 2022, due to a lower outstanding borrowing balance as a result of paying off our revolving credit facility in December 2020.



Other Income (Expense), Net


                                  Three Months Ended                      (Increase) / Decrease                       Nine Months Ended                   (Increase) / Decrease
                                       March 31,                                  Change                                  March 31,                              Change
                                 2022              2021                   $                       %                2022              2021                  $                   %
                                                                                              (Dollars in Thousands)
Other income (expense), net  $     522           $   (5)         $        527                (10,540.0) %       $ (2,107)         $ (1,807)         $       (300)             16.6  %
As a percent of total
revenue                            0.3   %            -  %                                                          (0.4) %           (0.4) %



Other income (expense), net is comprised primarily of unrealized and realized
foreign currency exchange gains and losses generated from the settlement and
remeasurement of transactions denominated in currencies other than the
functional currency of our entities.

During the three months ended March 31, 2022 and 2021, other income (expense),
net was primarily comprised of $0.4 million of equity income from equity method
investments and $(0.1) million of foreign currency exchange (losses),
respectively.

During the nine months ended March 31, 2022 and 2021 other income (expense), net
was primarily comprised of $(2.2) million and $(2.0) million of foreign currency
exchange (losses), respectively.

                                       41
--------------------------------------------------------------------------------

  Table of Contents
Provision for Income Taxes


                                Three Months Ended                  Increase / (Decrease)                   Nine Months Ended                  Increase / (Decrease)
                                     March 31,                              Change                              March 31,                              Change
                              2022              2021                 $                   %               2022              2021                 $                   %
                                                                                       (Dollars in Thousands)

Provision for income taxes $ 12,870 $ 13,314 $ (444)


            (3.3) %       $ 31,650          $ 47,101          $   (15,451)            (32.8) %
Effective tax rate             14.6  %           17.6  %                                                  15.2  %           17.3  %



The effective tax rate for the periods presented is primarily the result of
income earned in the U.S. taxed at U.S. federal and state statutory income tax
rates, income earned in foreign tax jurisdictions taxed at the applicable rates,
as well as the impact of permanent differences between book and tax income,
primarily the Foreign Derived Intangible Income, or FDII, deduction. Assuming
certain requirements are met, the FDII deduction is a benefit for U.S. companies
that sell their products or services to customers outside the U.S.

Our effective tax rate was 14.6% and 17.6% during the three months ended
March 31, 2022 and 2021, respectively, and 15.2% and 17.3% during the nine
months ended March 31, 2022 and 2021, respectively. Our effective tax rate was
lower in the three and nine months ended March 31, 2022 due to the higher FDII
deduction taken this year compared to last year due to the timing of revenue
recognition for tax purposes on multi-year software license agreements as the
result of the change in income tax regulations.

We recognized income tax expense of $12.9 million and $13.3 million during the
three months ended March 31, 2022 and 2021, respectively, and $31.7 million and
$47.1 million during the nine months ended March 31, 2022 and 2021,
respectively. Our income tax expense was driven primarily by pre-tax
profitability in our domestic and foreign operations and the impact of permanent
items and discrete tax items. The permanent items are predominantly the FDII
deduction, stock-based compensation expense and tax credits for research
expenditures.

Liquidity and Capital Resources

Resources

In recent years, we have financed our operations with cash generated from operating activities. As of March 31, 2022, our principal capital resources consisted of $285.2 million in cash and cash equivalents.



We believe our existing cash and cash equivalents, together with our cash flows
from operating activities, will be sufficient to meet our anticipated cash needs
for at least the next twelve months. We may need to raise additional funds if we
decide to make one or more acquisitions of businesses, technologies or products.
If additional funding for such purposes is required beyond existing resources
and our Amended and Restated Credit Agreement described below, we may not be
able to effect a receivable, equity or debt financing on terms acceptable to us
or at all.

Credit Agreement

In December 2019, we entered into an Amended and Restated Credit Agreement with
JPMorgan Chase Bank, N.A., as administrative agent, joint lead arranger and
joint bookrunner, Silicon Valley Bank, as joint lead arranger, joint bookrunner
and syndication agent, and the lenders and co-documentation agents named
therein, which we refer to as the Amended and Restated Credit Agreement. The
Amended and Restated Credit Agreement, which amends and restates the Credit
Agreement we entered into as of February 26, 2016 with the same lenders,
provides for a $200.0 million secured revolving credit facility and a $320.0
million secured term loan facility. The indebtedness under the revolving credit
facility matures on December 23, 2024. Prior to the maturity of the Amended and
Restated Credit Agreement, any amounts borrowed under the revolving credit
facility may be repaid and, subject to the terms and conditions of the Amended
and Restated Credit Agreement, borrowed again in whole or in part without
penalty.

On December 14, 2021, we and JPMorgan Chase Bank, N.A., as administrative agent,
entered into the Waiver and Second Amendment to the Amended and Restated Credit
Agreement dated as of December 23, 2019, which we refers to as the Waiver and
Amendment. The Waiver and Amendment amends the Amended and Restated Credit
Agreement to (i) permanently waive the specified event of default resulting from
the consummation of the Transactions under the Transaction Agreement with
Emerson, Emerson Sub, New AspenTech, and Merger Subsidiary; (ii) permanently
waive a possible change of fiscal year event
                                       42
--------------------------------------------------------------------------------
  Table of Contents
of default in the future if we change the end of our fiscal year; (iii)
establish a benchmark replacement for each affected currency due to the 2021
LIBOR cessation; (iv) make New AspenTech a loan party and guarantor of the
Amended and Restated Credit Agreement, if and when the Transactions are
consummated. The waivers and New AspenTech accession would become effective upon
the consummation of the Transactions. The benchmark amendments became effective
as of the effective date of the Waiver and Amendment.

As of March 31, 2022, our current borrowings of $26.0 million consisted of the
term loan facility. Our non-current borrowings of $253.4 million consisted of
$256.0 million of our term loan facility, net of $2.6 million in debt issuance
costs. As of June 30, 2021, our current borrowings of $20.0 million consisted of
the term loan facility. As of June 30, 2021, our non-current borrowings of
$273.2 million consisted of $276.0 million of our term facility, net of
$2.8 million in debt issuance costs.

For a more detailed description of the Amended and Restated Credit Agreement, see Note 11, "Credit Agreement", to our Unaudited Consolidated Financial Statements in Part 1, Item 1 of this Form 10-Q.

Cash Equivalents and Cash Flows



Our cash equivalents remained consistent at $1.0 million as of March 31, 2022
and June 30, 2021, consisted of money market funds. The objective of our
investment policy is to manage our cash and investments to preserve principal
and maintain liquidity.

The following table summarizes our cash flow activities for the periods
indicated:

                                                                            Nine Months Ended
                                                                                March 31,
                                                                       2022                    2021

                                                                         (Dollars in Thousands)
Cash flow provided by (used in):
Operating activities                                            $     155,086             $    172,949
Investing activities                                                   (2,116)                 (18,826)
Financing activities                                                 (246,398)                (125,393)

Effect of exchange rate changes on cash and cash equivalents (1,208)

                     573
(Decrease) increase in cash and cash equivalents                $     (94,636)            $     29,303



Operating Activities

Our primary source of cash is from the annual installments associated with our
software license arrangements and related software support services, and to a
lesser extent from professional services and training. We believe that cash
inflows from our term license business will grow as we benefit from the
continued growth of our portfolio of term license contracts.

Cash from operating activities provided $155.1 million during the nine months
ended March 31, 2022. This amount resulted from net income of $176.4 million,
adjusted for net uses of cash of $(15.3) million and non-cash items of $(6.0)
million related to changes in working capital.

Non-cash items during the nine months ended March 31, 2022 consisted primarily
of a reduction in deferred income taxes of $53.5 million, partially offset by
stock-based compensation expense of $25.7 million, depreciation and amortization
expense of $8.2 million, a reduction in the carrying amount of right-of-use
assets of $7.6 million, a provision for receivables of $2.3 million, and net
foreign currency losses of $2.2 million. A $53.5 million decrease in deferred
income taxes was mainly because of the adjustment resulting from tax accounting
method changes related to revenue recognition associated with our multi-year
software licenses as a result of the change in income tax regulations.

Cash used by working capital of $15.3 million during the nine months ended
March 31, 2022 was primarily attributable to an increase in cash used in
contract assets of $49.7 million and a decrease in lease liabilities of $7.9
million, partially offset by an increase in accounts payable, accrued expenses
and other current liabilities of $36.0 million, an increase in prepaid expenses,
taxes and other assets of $12.1 million, an increase in deferred revenue of $5.4
million, and an increase in accounts receivable of $0.8 million. A $36.0 million
increase in accounts payable, accrued expenses and other current liabilities was
mainly comprised of a $30.2 million increase in income taxes payable.
                                       43

--------------------------------------------------------------------------------

Table of Contents

Investing Activities



During the nine months ended March 31, 2022, we used $2.1 million of cash for
investing activities. We used $1.1 million for capital expenditures, $0.6
million for equity method investments, and $0.4 million for capitalized computer
software costs.

Financing Activities

During the nine months ended March 31, 2022, we used $246.4 million of cash for
financing activities. This amount resulted from $234.0 million of cash used for
the repurchase of common stock, $14.0 million of cash used for maturities of
amounts borrowed under our term loan facility, and $12.7 million of cash used
for withholding taxes on vested and settled restricted stock units, offset in
part by $15.9 million for cash provided by the exercise of employee stock
options.

Contractual Obligations

Standby letters of credit for $2.2 million and $2.3 million secured our performance on professional services contracts, certain facility leases and potential liabilities as of March 31, 2022 and June 30, 2021, respectively. The letters of credit expire at various dates through fiscal 2025.


                                       44

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses