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.

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.

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 and combined 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 with the
exception of fiscal 2022 being the nine months ended June 30 (for example,
"fiscal 2023" refers to the year ending June 30, 2023).

Business Overview



We are a global leader in asset optimization software that enables industrial
manufacturers to design, operate, and maintain their operations for maximum
performance. We combine decades of modeling, simulation, and optimization
capabilities with industrial operations expertise and apply advanced analytics
to improve the profitability and sustainability of production assets. Our
purpose-built software is proven to drive value creation levers for our
customers; improving operational efficiency and maximizing productivity,
reducing unplanned downtime and safety risks, and minimizing energy consumption
and emissions. Our technology is at the center of their sustainability and
decarbonization programs, enabling circularity through improved industrial
technologies, and supporting the broader energy transition with advanced
solutions for power transmission and distribution, carbon capture, storage and
utilization, batteries and energy storage. Cybersecurity is foundational in the
design of our software.

On October 10, 2021, Heritage AspenTech and Emerson Electric Co. ("Emerson") and
certain of its subsidiaries, entered into a definitive agreement pursuant to,
among other matters Emerson and its subsidiaries contributed to Heritage
AspenTech shareholders $6,014,000,000 in cash and its Open Systems
International, Inc. business (the "OSI business" or "OSI Inc.") and Geological
Simulation Software business, which we have renamed as Subsurface Science &
Engineering (the "SSE business" or "SSE") in exchange for 55% of our outstanding
common stock (on a fully diluted basis). The Transaction closed on May 16, 2022.

By combining the software capabilities, deep domain expertise and leadership of
Heritage AspenTech with the OSI and SSE businesses, we have created a company
that we believe will deliver superior value to customers across diverse end
markets including energy, chemicals, power transmission and distribution,
engineering, procurement, and construction, pharmaceuticals, and metals and
mining, among others.

                                       20
--------------------------------------------------------------------------------
  Table of Contents
For the three and six-month periods ended December 31, 2022, the consolidated
and combined financial statements comprised the results of OSI Inc., SSE and
Heritage AspenTech businesses, while for the same periods in the prior fiscal
year, these financial statements comprised the results of only OSI Inc. and the
SSE business. Certain financial information for the periods ended December 31,
2021 have been reclassed to conform to the consolidated and combined financial
statements for the three and six-month period ended December 31, 2022.

We have been working through a series of business transformations relating to
the OSI products and services as a result of our ongoing integration activities.
In particular, as part of a change in the related go-to-market strategy, we have
identified and trained several third-party implementation service partners to
operate autonomously and directly with our OSI customers to implement our
products. Previously, with the exception of one customer, we were the only
provider able to perform these implementations. In addition, we have invested in
tools and processes to simplify and streamline the implementation services to
significantly reduce complexity and interdependency with our software. As a
result, we anticipate a material change to the accounting treatment for OSI
software licenses sold together with professional services and hardware.
Previously, these products and services were treated as a single performance
obligation. Beginning in the third quarter of fiscal 2023, for all new OSI
contracts, we expect to account for the software license, hardware and
professional services as separate and distinct performance obligations.

Recent Events



On July 27, 2022, we announced that we entered into a definitive agreement to
acquire Micromine, a global leader in design and operational management
solutions for the metals and mining industry, from private equity firm Potentia
Capital and other sellers for AU $900.0 million in cash (approximately $623.0
million USD based on foreign currency exchange rate at the time of
announcement). We currently intend to finance the transaction primarily through
debt financing under the Emerson Credit Agreement. The acquisition currently is
expected to close as soon as the remaining regulatory approval is obtained. In
connection with the agreement to purchase Micromine, we also entered into
foreign currency forward contracts on August 2, 2022 for a six-month period
ending on February 6, 2023 to mitigate the impact of foreign currency exchange
associated with the forecasted payment of purchase price.

Key Business Metrics

Background

We utilize key business metrics 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 Contract Value

•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.

Annual Contract Value



Annual contract value (ACV) is an estimate of the annual value of our 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 our business.

Comparing ACV for different dates can provide insight into the growth and retention rates of our recurring software business because ACV represents the estimated annual billings associated with our recurring license and maintenance


                                       21
--------------------------------------------------------------------------------
  Table of Contents
agreements at any point in time. Management uses the ACV business metric to
evaluate the growth and performance of our business as well as for planning and
forecasting purposes. We believe that ACV is a useful business metric to
investors as it provides insight into the growth component of our software
business.

ACV generally increases as a result of new term license and SMS 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, or an increase in the value of licenses delivered.

ACV is adversely affected by term license and SMS agreements that are renewed at
a lower entitlement level or not renewed, a decrease in the value of licenses
delivered, 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. As ACV is an estimate
of annual billings, it will generally not include contracts with a term of less
than one year. Because ACV represents all other active term software and SMS
agreements, it may include amounts under agreements with customers that are
delinquent in paying invoices, that are in bankruptcy proceedings, are subject
to termination by the customer or where payment is otherwise in doubt.

As of December 31, 2022, customer agreements representing approximately 85% of
our ACV (by value) were denominated in U.S. dollars. For agreements denominated
in other currencies, we use a fixed historical exchange rate to calculate ACV in
dollars rather than using current exchange rates, so that our calculation of
growth in ACV is not affected by fluctuations in foreign currencies. We have not
applied this methodology retroactively for OSI software amounts delivered prior
to October 2020, but do not believe this to have a material impact on our
reported ACV metric due to the high USD-denominated concentration of the OSI
business. As of December 31, 2022, approximately 95% of OSI ACV was denominated
in USD.

For term license agreements that contain professional services or other products
and services, we have included in ACV 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 estimate that the pro forma ACV of AspenTech grew by approximately 8.7%, from $766.9 million as of December 31, 2021 to $833.7 million as of December 31, 2022.

Total Contract Value

Total Contract Value ("TCV") is the aggregate value of all payments received or to be received under all active term license and perpetual SMS agreements, including maintenance and escalation. TCV of Heritage AspenTech, the OSI business and the SSE business was $3.4 billion and $3.1 billion as of December 31, 2022 and 2021, respectively.

Bookings



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

The bookings of Heritage AspenTech, the OSI business and the SSE business was
$242.8 million during the three months ended December 31, 2022, compared to
$208.8 million during the three months ended December 31, 2021. The bookings of
Heritage AspenTech, the OSI business and the SSE business was $466.9 million
during the six months ended December 31, 2022, compared to $365.0 million during
the six months ended December 31, 2021. The change in bookings is related to the
timing of renewals.

                                       22
--------------------------------------------------------------------------------
  Table of Contents
Non-GAAP Business Metrics

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

                                                                   Six Months Ended
                                                                     December 31,
                                                                  2022          2021

Net cash provided by (used in) operating activities (GAAP) $ 54,612

  $ (23,984)
Purchase of property, equipment, and leasehold improvements      (2,844)    

(3,393)

Payments for capitalized computer software development costs (329)


         -

Acquisition related payments                                     12,380             54

Free cash flow                                                 $ 63,819      $ (27,323)



The following table presents our (loss) 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                       Six Months Ended
                                                   December 31,                            December 31,
                                             2022                2021                2022                2021
GAAP (loss) from operations             $   (59,395)         $     (254)         $ (110,577)         $  (14,138)
Plus:
Stock-based compensation                     23,441                 458              41,177                 826
Amortization of intangibles                 121,161              22,176             242,321              50,985
Acquisition and integration planning
related fees                                  1,411                   -               6,269                  54

Non-GAAP income from operations $ 86,618 $ 22,380

$ 179,190 $ 37,727

Critical Accounting Estimates and Judgments



Note 2, "Significant Accounting Policies," to the audited consolidated and
combined financial statements in our Transition Reports on Form 10-KT for the
fiscal year ended June 30, 2022 describes the significant accounting policies
and methods used in the preparation of the consolidated and combined financial
statements appearing in this report. The accounting policies that reflect our
critical estimates, judgments and assumptions in the preparation of our
consolidated and combined financial statements are described in "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in
Item 7 of our Transition Reports on Form 10-KT for the fiscal year ended June
30, 2022, and include the subsection captioned "Revenue Recognition."

                                       23
--------------------------------------------------------------------------------
  Table of Contents
Results of Operations

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



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

Revenue:
License and solutions              $  149,843          $ 48,491          $   101,352                  209  %       $ 310,068          $  92,706          $ 217,362                 234  %
Maintenance                            78,628            26,272               52,356                  199  %         156,994             50,807            106,187                 209  %
Services and other                     14,367             7,012                7,355                  105  %          26,595             15,277             11,318                  74  %
Total revenue                         242,838            81,775              161,063                  197  %         493,657            158,790            334,867                 211  %
Cost of revenue:
License and solutions                  70,833            33,221               37,612                  113  %         140,346             67,609             72,737                 108  %
Maintenance                             9,567             4,074                5,493                  135  %          18,784              8,308             10,476                 126  %
Services and other                     12,698             4,282                8,416                  197  %          25,098              9,180             15,918                 173  %
Total cost of revenue                  93,098            41,577               51,521                  124  %         184,228             85,097             99,131                 116  %
Gross profit                          149,740            40,198              109,542                  273  %         309,429             73,693            235,736                 320  %
Operating expenses:
Selling and marketing                 117,951            17,995               99,956                  555  %         236,225             42,995            193,230                 449  %
Research and development               49,954            15,383               34,571                  225  %          99,695             30,938             68,757                 222  %
General and administrative             41,230             7,036               34,194                  486  %          84,086             13,653             70,433                 516  %
Restructuring                               -                38                  (38)                (100) %               -                245               (245)               (100) %
Total operating expenses              209,135            40,452              168,683                  417  %         420,006             87,831            332,175                 378  %
(Loss) from Operations                (59,395)             (254)             (59,141)              23,284  %        (110,577)           (14,138)           (96,439)                682  %
Other income (expense), net            38,643            (1,419)              40,062               (2,823) %         (19,989)            (2,778)           (17,211)                620  %
Interest income (expense), net          4,120               (20)               4,140              (20,700) %           9,143               (292)             9,435              (3,231) %
(Loss) before provision for income
taxes                                 (16,632)           (1,693)             (14,939)                 882  %        (121,423)           (17,208)          (104,215)                606  %
Provision (benefit) for income
taxes                                  49,565              (933)              50,498               (5,412) %         (43,982)            (5,246)           (38,736)                738  %
Net (loss)                         $  (66,197)         $   (760)         $   (65,437)               8,610  %       $ (77,441)         $ (11,962)         $ (65,479)                547  %




                                       24

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


  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 six months ended
December 31, 2022 and 2021:

                                                        Three Months Ended                                   Six Months Ended
                                                           December 31,                                        December 31,
                                                  2022                      2021                      2022                      2021
                                                                                    (% of Revenue)
Revenue:
License and solutions                                  61.7  %                   59.3  %                   62.8  %                   58.4  %
Maintenance                                            32.4                      32.1                      31.8                      32.0
Services and other                                      5.9                       8.6                       5.4                       9.6
Total revenue                                         100.0                     100.0                     100.0                     100.0
Cost of revenue:
License and solutions                                  29.2                      40.6                      28.4                      42.6
Maintenance                                             3.9                       5.0                       3.8                       5.2
Services and other                                      5.2                       5.2                       5.1                       5.8
Total cost of revenue                                  38.3                      50.8                      37.3                      53.6
Gross profit                                           61.7                      49.2                      62.7                      46.4
Operating expenses:
Selling and marketing                                  48.6                      22.0                      47.9                      27.1
Research and development                               20.6                      18.8                      20.2                      19.5
General and administrative                             17.0                       8.6                      17.0                       8.6
Restructuring costs                                       -                         -                         -                       0.2
Total operating expenses                               86.1                      49.5                      85.1                      55.3
(Loss) from operations                                (24.5)                     (0.3)                    (22.4)                     (8.9)
Other income (expense), net                            15.9                      (1.7)                     (4.0)                     (1.7)
Interest income (expense), net                          1.7                         -                       1.9                      (0.2)
(Loss) before provision for income taxes               (6.8)                     (2.1)                    (24.6)                    (10.8)
Provision (benefit) for income taxes                   20.4                      (1.1)                     (8.9)                     (3.3)
Net (loss)                                            (27.3) %                   (0.9) %                  (15.7) %                   (7.5) %


Comparison of the Three Months Ended December 31, 2022 and 2021

Revenue



Total revenue increased by $161.1 million during the three months ended
December 31, 2022 as compared to the same period in prior fiscal year. Overall
revenue growth is primarily due to $167.4 million in revenue from Heritage
AspenTech as a result of the Transaction, an increase of $3.6 million in new and
renewal contracts from the SSE business, offset by a decrease in revenue of
$10.0 million from OSI due to the mix of open customer projects and the stage of
completion compared to the prior period.

License and solutions revenue increased by $101.4 million during the three months ended December 31, 2022, as compared to the same period in prior fiscal year. This increase was driven primarily by $105.4 million from Heritage AspenTech as a result of the Transaction.



Maintenance revenue increased by $52.4 million during the three months ended
December 31, 2022 as compared to the same period in prior fiscal year. This
increase was primarily due to $53.7 million from Heritage AspenTech as a result
of the Transaction.

Services and other revenue increased by $7.4 million during the three months
ended December 31, 2022, as compared to the same period in prior fiscal year
primarily due to $8.3 million from Heritage AspenTech as a result of the
Transaction, offset by a decrease of $1.2 million in services and other revenue
from OSI and SSE professional services arrangements.

                                       25
--------------------------------------------------------------------------------
  Table of Contents
Cost of Revenue

Cost of revenue increased by $51.5 million during the three months ended December 31, 2022, as compared to the same period in prior fiscal year. The increase in cost of revenue is primarily due to $49.6 million from Heritage AspenTech as a result of the Transaction.



Cost of license and solutions revenue increased $37.6 million during the three
months ended December 31, 2022, as compared to the same period in prior fiscal
year. This increase was driven by $35.1 million from Heritage AspenTech as a
result of the Transaction, $32.7 million of which is associated with additional
amortization of intangible assets.

Cost of maintenance revenue increased by $5.5 million during the three months
ended December 31, 2022, as compared to the same period in prior fiscal year.
This increase was primarily due to $5.9 million from Heritage AspenTech as a
result of the Transaction.

Cost of services and other revenue increased by $8.4 million for the three
months ended December 31, 2022, as compared to the same period in prior fiscal
year primarily due to $8.6 million from Heritage AspenTech as a result of the
Transaction. Gross profit margin on services and other revenue was 11.6% and
38.9% for the three months ended December 31, 2022 and 2021, respectively.

Overall gross profit increased by $109.5 million for the three months ended
December 31, 2022, as compared to the same period in prior fiscal year primarily
due to $117.9 million from Heritage AspenTech as a result of the Transaction.
Gross profit margin increased significantly to 61.7% for the three months ended
December 31, 2022 from 49.2% for the same period in prior fiscal year. The
increase was mainly driven by larger gross profit on license revenue from
Heritage AspenTech in the current period.

Operating Expenses



Selling and marketing expense increased by $100.0 million during the three
months ended December 31, 2022, as compared to the same period in prior fiscal
year primarily due to $99.3 million from Heritage AspenTech as a result of the
Transaction, of which $64.4 million was additional amortization of intangible
assets.

Research and development expense increased by $34.6 million during the three
months ended December 31, 2022, as compared to the same period in prior fiscal
year primarily due to $30.8 million from Heritage AspenTech as a result of the
Transaction, and an increase of $1.4 million and $2.4 million from the SSE
business and OSI compensation related costs, respectively.

General and administrative expense increased by $34.2 million during the three
months ended December 31, 2022, as compared to the same period in prior fiscal
year primarily due to $34.1 million from Heritage AspenTech as a result of the
Transaction.

Non-Operating Income (Expense)

Other income (expense), net is comprised primarily of unrealized gains and losses on foreign currency forward contracts and 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.



Other income (expense) increased by $40.1 million during the three months ended
December 31, 2022, as compared to the same period in prior fiscal year primarily
due to $34.9 million associated with unrealized gains on foreign currency
forward contracts, while the remaining amount was related to unrealized and
realized foreign currency exchange gains and losses.

Interest income (expense) increased by $4.1 million for the three months ended
December 31, 2022 as compared to the same period in prior fiscal year. The
increase was largely attributable to the Transaction, which contributed $9.8
million resulting from interest income earned on Heritage AspenTech's long-term
revenue contracts, partially offset by a $5.9 million increase in interest
expense due to a higher interest rate on our term loan and amortization of debt
issuance costs associated with the Bridge Facility.

                                       26
--------------------------------------------------------------------------------
  Table of Contents
Comparison of the Six Months Ended December 31, 2022 and 2021

Revenue



Total revenue increased by $334.9 million during the six months ended
December 31, 2022 as compared to the same period in prior fiscal year. Overall
revenue growth is primarily due to $343.8 million in revenue from Heritage
AspenTech as a result of the Transaction, an increase of $7.5 million in new and
renewal contracts from the SSE business, offset by a decrease in revenue of
$16.5 million from OSI due to the mix of open customer projects and the stage of
completion compared to the prior period.

License and solutions revenue increased by $217.4 million during the six months
ended December 31, 2022, as compared to the same period in prior fiscal year.
This increase was driven primarily by $221.4 million from Heritage AspenTech as
a result of the Transaction, partially offset by a decrease of $5.5 million from
the SSE business as a result of large dollar amount of new and renewal
agreements entered during the same period in the prior fiscal year.

Maintenance revenue increased by $106.2 million during the six months ended December 31, 2022 as compared to the same period in prior fiscal year. This increase was primarily due to $107.1 million from Heritage AspenTech as a result of the Transaction.



Services and other revenue increased by $11.3 million during the six months
ended December 31, 2022, as compared to the same period in prior fiscal year
primarily due to $15.4 million from Heritage AspenTech as a result of the
Transaction, offset by a decrease in services and other revenue of $2.4 million
and $1.7 million from OSI and SSE professional services arrangements,
respectively.

Cost of Revenue

Cost of revenue increased by $99.1 million during the six months ended December 31, 2022, as compared to the same period in prior fiscal year. The increase in cost of revenue is primarily due to $98.9 million from Heritage AspenTech as a result of the Transaction.



Cost of license and solutions revenue increased $72.7 million during the six
months ended December 31, 2022, as compared to the same period in prior fiscal
year. This increase was driven by $70.4 million from Heritage AspenTech as a
result of the Transaction, $65.6 million of which is associated with additional
amortization of intangible assets.

Cost of maintenance revenue increased by $10.5 million during the six months
ended December 31, 2022, as compared to the same period in prior fiscal year.
This increase was primarily due to $11.8 million from Heritage AspenTech as a
result of the Transaction.

Cost of services and other revenue increased by $15.9 million for the six months
ended December 31, 2022, as compared to the same period in prior fiscal year
primarily due to $16.7 million from Heritage AspenTech as a result of the
Transaction. Gross profit margin on services and other revenue was 5.6% and
39.9% for the six months ended December 31, 2022 and 2021, respectively.

Overall gross profit increased by $235.7 million for the six months ended
December 31, 2022, as compared to the same period in prior fiscal year primarily
due to $244.9 million from Heritage AspenTech as a result of the Transaction.
Gross profit margin increased significantly to 61.7% for the six months ended
December 31, 2022 from 46.4% for the same period in prior fiscal year. The
increase was mainly driven by larger gross profit on license revenue from
Heritage AspenTech in the current period.

Operating Expenses



Selling and marketing expense increased by $193.2 million during the six months
ended December 31, 2022, as compared to the same period in prior fiscal year
primarily due to $200.2 million from Heritage AspenTech as a result of the
Transaction, of which $128.6 million was additional amortization of intangible
assets.

Research and development expense increased by $68.8 million during the six
months ended December 31, 2022, as compared to the same period in prior fiscal
year primarily due to $63.6 million from Heritage AspenTech as a result of the
Transaction, and the remaining increase was from OSI and the SSE business mainly
attributable to increased compensation related costs.
                                       27

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

Table of Contents



General and administrative expense increased by $70.4 million during the six
months ended December 31, 2022, as compared to the same period in prior fiscal
year primarily due to $71.3 million from Heritage AspenTech as a result of the
Transaction.

Non-Operating Income (Expense)

Other income (expense), net is comprised primarily of unrealized gains and losses on foreign currency forward contracts and 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.



Other income (expense) increased by $17.2 million during the six months ended
December 31, 2022, as compared to the same period in prior fiscal year primarily
due to $15.3 million associated with unrealized losses on foreign currency
forward contracts, while the remaining amount was related to unrealized and
realized foreign currency exchange gains and losses.

Interest income (expense) increased by $9.4 million for the six months ended
December 31, 2022 as compared to the same period in prior fiscal year. The
increase was largely attributable to the Transaction, which contributed $19.1
million resulting from interest income earned on Heritage AspenTech's long-term
revenue contracts, and a $10.3 million increase in interest expense on our term
loan and amortization of debt issuance costs associated with the Bridge
Facility.

Benefit for Income Taxes

                               Three Months Ended                  Increase / (Decrease)                   Six Months Ended                   Increase / (Decrease)
                                  December 31,                            Change                             December 31,                             Change
                              2022              2021                $                  %                2022              2021                 $                   %
                                                                                      (Dollars in Thousands)
Provision (benefit) for
income taxes              $   49,565          $ (933)         $   50,498             (5412) %       $ (43,982)         $ (5,246)         $   (38,736)            738.4  %
Effective tax rate            (298.0) %         55.1  %                                                  36.2  %           30.5  %



We compute our tax provision (benefit) for interim periods by applying the
estimated annual effective tax rate ("AETR") to year-to-date income from
operations and adjusting for discrete items arising in that quarter. However, if
we are unable to make a reliable estimate of our AETR, then the actual effective
tax rate for the year-to-date period may be the best estimate. For the three
months and six months ended December 31, 2021, we computed our tax provision
(benefit) using the AETR approach. However, for the six months ended December
31, 2022, we recorded the actual effective tax rate as it was determined that
the AETR approach was not the most appropriate estimate to be applied to the
year to date pretax (loss) income given small changes in the forecast of pre-tax
(loss) income would result in significant changes in the AETR.

Income tax expense was $49.6 million for the three months ended December 31,
2022 and income tax benefit was $0.9 million for the three months ended December
31, 2021, resulting in effective tax rates of (298.0)% and 55.1%, respectively.
Our income tax was higher in the three months ended December 31, 2022 due to the
current quarters' change in our approach to computing our tax provision
(benefit) for the interim periods to the actual effective tax rate method. The
change resulted in a tax provision during the three months ended December 31,
2022 that reflects recording a year-to-date benefit compared to that of the
three months ended September 30, 2022, which was recorded under the AETR
approach.

Benefit for income taxes was $44.0 million and $5.2 million for the six months
ended December 31, 2022 and December 31, 2021, respectively, resulting in
effective tax rates of 36.2 % and 30.5 %, respectively. Income tax benefit
increased due to the higher Foreign-Derived Intangible Income ("FDII") deduction
recorded in the current period as a result of non-deductible amortization of
intangibles, capitalized R&D costs, and a change in the accounting methodology
related to historical revenue recognition for tax purposes on multi-year
software license agreements. The change resulted in the recognition of taxable
income over a four-tax year period with fiscal year 2024 as the last year of the
adjustment.

                                       28
--------------------------------------------------------------------------------
  Table of Contents
Liquidity and Capital Resources

Resources



As of December 31, 2022 and June 30, 2022, our principal sources of liquidity
consisted of $446.1 million and $449.7 million, respectively, in cash and cash
equivalents.

We believe our existing cash on hand and cash flows generated by operations are
sufficient for at least the next 12 months to meet our operating requirements,
including those related to salaries and wages, working capital, capital
expenditures, and other liquidity requirements associated with operations. 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 affect a receivable, equity or
debt financing on terms acceptable to us or at all.

Bridge Facility



On July 27, 2022, the Company entered into a $475.0 million senior unsecured
bridge facility (the "Bridge Facility") with JPMorgan Chase Bank, N.A.
("JPMorgan"), as Administrative Agent, to finance the acquisition of all of the
equity interests of Mining Software Holdings Pty Ltd ("Micromine acquisition").
The Bridge Facility was entered into under the existing Amended and Restated
Credit Agreement dated as of December 23, 2019, with JPMorgan ("Credit
Agreement"). The Company may elect that each incremental borrowing under the
Bridge Facility bear interest at a rate per annum equal to (a) the Alternate
Base Rate ("ABR"), plus the applicable margin or (b) the Adjusted Term Secured
Overnight Financing Rate ("SOFR"), plus the applicable margin.

On December 23, 2022, the Company terminated the Bridge Facility and entered
into a credit agreement with Emerson Electric Co. (the "Emerson Credit
Agreement"), which will provide for an aggregate term loan commitment of $630.0
million.

Refer to Note 13, "Related-Party Transactions", to our consolidated and combined financial statements for further discussion of the Emerson Credit Agreement.

Credit Agreement

The Credit Agreement provides for a $200.0 million secured revolving credit facility and a $320.0 million secured term loan facility.

The interest rate as of December 31, 2022 was 5.26% on $264.0 million in outstanding borrowings on its term loan facility.



As of December 31, 2022, the Company's current and non-current borrowings, under
the term loan facility, were $264.0 million and $0.0 million, respectively. As
of June 30, 2022, the Company's current and non-current borrowings, under the
term loan facility, were $28.0 million and $245.6 million, respectively.

On January 17, 2023, the Company paid off the outstanding balance of our existing term loan facility of $264 million, plus accrued interest, which resulted in the long-term portion of term loan obligation being reclassified and reported as short-term borrowings at December 31, 2022.



For a more detailed description of the Credit Agreement, see Note 8, "Debt", to
our Unaudited Consolidated and Combined Financial Statements in Part 1, Item 1
of this Form 10-Q.

© Edgar Online, source Glimpses