The discussion in our MD&A and elsewhere in this Form 10-Q contains trend
analyses and other forward-looking statements within the meaning of Section 27A
of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of
1934. Forward-looking statements are any statements that look to future events
and consist of, among other things, our business strategies, including those
discussed in "Strategy" and "Overview of the Nine Months Ended October 31, 2019
and 2018" below; future revenue, operating expenses, recurring revenue,
annualized recurring revenue, cash flow, net revenue retention rate and other
future financial results (by product type and geography); the effectiveness of
our efforts to successfully manage transitions to new industries; our ability to
increase our subscription base; expected market trends, including the growth of
cloud and mobile computing; the availability of credit; the effect of
unemployment; the effects of global economic conditions; the effects of revenue
recognition; the effects of recently issued accounting standards; expected
trends in certain financial metrics, including expenses; expectations regarding
our cash needs; the effects of fluctuations in exchange rates and our hedging
activities on our financial results; our ability to successfully expand adoption
of our products; our ability to gain market acceptance of new business and sales
initiatives; the impact of past acquisitions, including our integration efforts;
the impact of economic volatility and geopolitical activities in certain
countries, particularly emerging economy countries; the timing and amount of
purchases under our stock buy-back plan; and the effects of potential non-cash
charges on our financial results and the resulting effect on our financial
results. In addition, forward-looking statements also consist of statements
involving expectations regarding product capability and acceptance, statements
regarding our liquidity and short-term and long-term cash requirements, as well
as statements involving trend analyses and statements including such words as
"may," "believe," "could," "anticipate," "would," "might," "plan," "expect," and
similar expressions or the negative of these terms or other comparable
terminology. These forward-looking statements speak only as of the date of this
Quarterly Report on Form 10-Q and are subject to business and economic risks. As
such, our actual results could differ materially from those set forth in the
forward-looking statements as a result of a number of factors, including those
set forth below in Part II, Item 1A, "Risk Factors," and in our other reports
filed with the U.S. Securities and Exchange Commission. We assume no obligation
to update the forward-looking statements to reflect events that occur or
circumstances that exist after the date on which they were made, except as
required by law.

Note: A glossary of terms used in this Form 10-Q appears at the end of this Item 2.

Strategy



Autodesk makes software for people who make things. If you have ever driven a
high-performance car, admired a towering skyscraper, used a smartphone, or
watched a great film, chances are you have experienced what millions of Autodesk
customers are doing with our software. Autodesk gives you the power to make
anything.

Our strategy is to build enduring relationships with customers, delivering
innovative technology that provides valuable automation and insight into their
design and make process. To drive execution of our strategy, we are focused on
three strategic priorities: delivering on the promise of subscription,
digitizing the company, and reimagining construction, manufacturing, and
production.

Autodesk was founded during the platform transition from mainframe computers and
engineering workstations to personal computers. We developed and sustained a
compelling value proposition based upon desktop software for the personal
computer. Just as the transition from mainframes to personal computers
transformed the industry over 30 years ago, the software industry has undergone
a transition from developing and selling perpetual licenses and on-premises
products to subscriptions and cloud-enabled technologies.

To address this shift, Autodesk made a strategic decision to shift its business model from selling perpetual licenses and maintenance plans to selling subscriptions.



Today, we offer subscriptions for individual products and Industry Collections,
flexible enterprise business agreements ("EBAs"), and cloud service offerings
(collectively referred to as "subscription plan"). Subscription plans are
designed to give our customers more flexibility with how they use our offerings
and to attract a broader range of customers, such as project-based users and
small businesses.

Our product subscriptions currently represent a hybrid of desktop software and
cloud functionality, which provides a device-independent, collaborative design
workflow for designers and their stakeholders. For example, our cloud offerings,
including BIM 360, Shotgun, Fusion 360, and AutoCAD web and mobile, provide
tools to streamline design, collaboration, building manufacturing and data
management processes. We believe that customer adoption of these new offerings
will

                                       33
--------------------------------------------------------------------------------

continue to grow as customers across a range of industries begin to take advantage of the scalable computing power and flexibility provided through these new services.

Industry Collections provide our customers with increased access to a broader selection of Autodesk solutions and services that exceeds those previously available in suites - simplifying the customers' ability to get access to a complete set of tools for their industry.



We discontinued the sale of new perpetual commercial licenses of most individual
software products in 2016. Additionally, in June 2017, we commenced a three-year
program to incentivize maintenance plan customers to move to subscription plan
offerings, maintenance-to-subscription ("M2S"), while at the same time
increasing maintenance plan pricing over time for customers that remain on
maintenance plans. Since launching the program, a substantial majority of
maintenance plan customers have converted to subscription plan offerings.

To support our strategic priority of re-imagining construction, in fiscal 2019,
we strengthened the foundation of our construction solutions with both organic
and inorganic investments. In addition to investing in our BIM 360 portfolio, we
acquired Assemble Systems, Inc. ("Assemble Systems") for quantity take off
functionality, PlanGrid, Inc. ("PlanGrid") for document-centric workflows and
field execution, and BuildingConnected, Inc. ("BuildingConnected") for bidding
and estimation processes. The broadened product portfolio will help us expand
our presence with general and sub-contractors, trades people, and building
owners.

As part of our manufacturing strategy, we continue to attract both global manufacturing leaders and disruptive startups with our generative design and our Fusion 360 technology enhancements.



We sell our products and services globally, through a combination of indirect
and direct channels. Our indirect channels include value added resellers, direct
market resellers, distributors, computer manufacturers, and other software
developers. Our direct channels include internal sales resources dedicated to
selling in our largest accounts, our highly specialized products, and business
transacted through our online Autodesk branded store. See Note 3, "Revenue
Recognition" in the Notes to the unaudited Condensed Consolidated Financial
Statements for further detail on net revenue by indirect and direct channel
sales for the three and nine months ended October 31, 2019 and 2018.

We anticipate that our channel mix will continue to change as we scale our
online Autodesk branded store business and our largest accounts shift towards
direct-only business models. However, we expect our indirect channel will
continue to transact and support the majority of our customers and revenue. We
employ a variety of incentive programs and promotions to align our direct and
indirect channels with our business strategies. In addition, we have a worldwide
user group organization and we have created online user communities dedicated to
the exchange of information related to the use of our products.

One of our key strategies is to maintain an open-architecture design of our
software products to facilitate third-party development of complementary
products and industry-specific software solutions. This approach enables
customers and third parties to customize solutions for a wide variety of highly
specific uses. We offer several programs that provide strategic investment
funding, technological platforms, user communities, technical support, forums,
and events to developers who develop add-on applications for our products. For
example, we have established the Autodesk Forge developer program to support
innovators that build solutions to facilitate the development of a single
connected ecosystem for the future of how things are designed, made, and used as
well as support ideas that push the boundaries of 3D printing.

In addition to the competitive advantages afforded by our technology, our large
global network of distributors, resellers, third-party developers, customers,
educational institutions, educators, and students is a key competitive advantage
which has been cultivated over an extensive period of time. This network of
partners and relationships provides us with a broad and deep reach into volume
markets around the world. Our distributor and reseller network is extensive and
provides our customers with the resources to purchase, deploy, learn, and
support our solutions quickly and easily. We have a significant number of
registered third-party developers who create products that work well with our
solutions and extend them for a variety of specialized applications.

Autodesk is committed to helping fuel a lifelong passion for making with
students of all ages. We offer free educational licenses of Autodesk
software worldwide to students, educators, and accredited educational
institutions. We inspire and support beginners with Tinkercad, a simple online
3D design and 3D printing tool. Through Autodesk Design Academy, we provide
secondary and postsecondary school markets hundreds of standards-aligned class
projects to support design-based disciplines in Science, Technology,
Engineering, Digital Arts, and Math (STEAM) while using Autodesk's
professional-grade 3D design, engineering and entertainment software used in
industry. We also have made Autodesk Design Academy curricula available on

                                       34
--------------------------------------------------------------------------------


Udemy and Coursera. Our intention is to make Autodesk software ubiquitous and
the design and making software of choice for those poised to become the next
generation of professional users.

Our strategy includes improving our product functionality and expanding our
product offerings through internal development as well as through the
acquisition of products, technology, and businesses. For example, in fiscal
2019, we acquired Assemble Systems, a leading provider of key workflow software
solutions, PlanGrid, a leading provider of construction productivity software,
and BuildingConnected, a leading pre-construction platform. We believe that the
acquisitions of Assemble Systems, PlanGrid and BuildingConnected will enable us
to offer a more comprehensive, cloud-based construction platform. Acquisitions
often increase the speed at which we can deliver product functionality to our
customers; however, they entail cost and integration challenges and may, in
certain instances, negatively impact our operating margins. We continually
review these factors in making decisions regarding acquisitions. We currently
anticipate that we will continue to acquire products, technology, and businesses
as compelling opportunities become available.

To help our customers imagine, design, and make a better world, our
sustainability initiatives focus our efforts on the areas where we can have the
greatest positive impact: products and support, catalyzing impact and innovation
in our future markets, and leading by example with our 100% renewable and
sustainable business practices. Through our products and services, we are
supporting our customers to better understand and improve the environmental
performance of everything they make and mitigate the causes and effects of
climate change.

We evaluate annualized recurring revenue ("ARR"), growth of billings, and
remaining performance obligations in determining business momentum. To analyze
progress, we have disaggregated our growth between the original maintenance
model ("maintenance plan") and the subscription plan model. Maintenance plan
subscriptions peaked in the fourth quarter of our fiscal 2016 as we discontinued
selling new maintenance plan subscriptions in fiscal 2017, and we expect the
number of these subscriptions to keep declining over time as maintenance plan
customers continue to convert to our subscription plans.

Our strategy depends upon a number of assumptions, including: making our
technology available to mainstream markets; leveraging our large global network
of distributors, resellers, third-party developers, customers, educational
institutions, and students; improving the performance and functionality of our
products; and adequately protecting our intellectual property. If the outcome of
any of these assumptions differs from our expectations, we may not be able to
implement our strategy, which could potentially adversely affect our business.
For further discussion regarding these and related risks, see Part II, Item 1A,
"Risk Factors."

The Autodesk Foundation (the "Foundation"), a privately funded 501(c)(3) charity
organization established and solely funded by us, leads our philanthropic
efforts. The purpose of the Foundation is twofold: to support employees to make
a better world by matching employees' volunteer time and/or donations to
nonprofit organizations; and to support organizations and individuals using
design to drive positive social and environmental impact. On our behalf, the
Foundation also administers a discounted software donation program to nonprofit
organizations, social and environmental entrepreneurs, and others who are
developing design solutions that will shape a more sustainable future.

Critical Accounting Policies and Estimates



Our Condensed Consolidated Financial Statements are prepared in conformity with
U.S. generally accepted accounting principles ("GAAP"). In preparing our
Condensed Consolidated Financial Statements, we make assumptions, judgments and
estimates that can have a significant impact on amounts reported in our
Condensed Consolidated Financial Statements. We base our assumptions, judgments
and estimates on historical experience and various other factors that we believe
to be reasonable under the circumstances. Actual results could differ materially
from these estimates under different assumptions or conditions. We regularly
reevaluate our assumptions, judgments and estimates. Our significant accounting
policies are described in Note 1, "Business and Summary of Significant
Accounting Policies," in the Notes to Consolidated Financial Statements in our
Form 10-K for the fiscal year ended January 31, 2019. In addition, we
highlighted those policies that involve a higher degree of judgment and
complexity with further discussion in Item 7, "Management's Discussion and
Analysis of Financial Condition and Results of Operations" in our Form 10-K.
There have been no material changes to our critical accounting policies and
estimates during the three months ended October 31, 2019, as compared to those
disclosed in our Form 10-K for the fiscal year ended January 31, 2019. We
believe these policies are the most critical to aid in fully understanding and
evaluating our financial condition and results of operations.

Overview of the Three and Nine Months Ended October 31, 2019 and 2018



•      Total net revenue increased 28% and 30% to $842.7 million and $2.38
       billion for the three and nine months ended October 31, 2019,
       respectively, compared to the same periods in the prior fiscal year.



                                       35

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



•      Total ARR was $3.2 billion, an increase of 28% compared to the third
       quarter in the prior fiscal year.

• Subscription plan ARR was $2.9 billion, an increase of 49% compared to the


       third quarter in the prior fiscal year.


•      Deferred revenue was $2.42 billion, an increase of 16% compared to the
       fourth quarter in the prior fiscal year.

• Remaining performance obligations (short-term and long-term deferred

revenue plus unbilled deferred revenue) was $2.97 billion, an increase of

11% compared to the fourth quarter in the prior fiscal year.

Revenue Analysis



Net revenue increased during the three and nine months ended October 31, 2019,
as compared to the same periods in the prior fiscal year, primarily due to the
respective 49% and 58% increase in subscription revenue. This was partially
offset by a 39% and 38% decrease in maintenance revenue during the three and
nine months ended October 31, 2019, respectively, primarily as a result of the
program to migrate customers from maintenance plans to subscription plans.

For further discussion of the drivers of these results, see below under the heading "Results of Operations."



We rely significantly upon major distributors and resellers in both the U.S. and
international regions, including Tech Data Corporation and its global affiliates
(collectively, "Tech Data"). Total sales to Tech Data accounted for 35% of
Autodesk's total net revenue for both the three and nine months ended
October 31, 2019 and 2018. During the three and nine months ended October 31,
2019 and 2018, Ingram Micro accounted for 10% and 11% of Autodesk's total net
revenue, respectively. Our customers through Tech Data and Ingram Micro are the
resellers and end users who purchase our software subscriptions and services.
Should any of our agreements with Tech Data and Ingram Micro be terminated for
any reason, we believe the resellers and end users who currently purchase our
products through Tech Data and Ingram Micro would be able to continue to do so
under substantially the same terms from one of our many other distributors
without substantial disruption to our revenue. Consequently, we believe our
business is not substantially dependent on Tech Data and Ingram Micro.

Recurring Revenue and Net Revenue Retention Rate



In order to help better understand our financial performance, we use metrics
such as recurring revenue, ARR and net revenue retention rate ("NR3"). Recurring
revenue, ARR and NR3 are performance metrics and should be viewed independently
of revenue and deferred revenue as recurring revenue, ARR and NR3 are not
intended to be combined with those items. Our determination and presentation may
differ from that of other companies. Please refer to the Glossary of Terms for
the definitions of these metrics.


                                       36
--------------------------------------------------------------------------------

The following table outlines our recurring revenue metric for the three and nine months ended October 31, 2019 and 2018:



                                                                    Change 

compared to


                                        Three Months Ended           prior fiscal year           Three Months Ended
(In millions, except percentage data)    October 31, 2019             $                %          October 31, 2018
Recurring Revenue (1)                   $       806.2        $      174.8                 28 %   $       631.4
As a percentage of net revenue                     96 %               N/A                N/A                96 %

                                                                    Change compared to
                                        Nine Months Ended            prior fiscal year           Nine Months Ended
                                         October 31, 2019             $                %          October 31, 2018
Recurring Revenue (1)                   $     2,281.2        $      531.4                 30 %   $     1,749.8
As a percentage of net revenue                     96 %               N/A                N/A                95 %


________________

(1) The acquisition of a business may cause variability in the comparison of

recurring revenue in this table above and recurring revenue derived from the

revenue reported in the Condensed Consolidated Statements of Operations.

The following table outlines our ARR metric as of October 31, 2019, July 31, 2019, and January 31, 2019:




                           As of          Change compared to         As of          As of           Change compared to
                        October 31,       prior quarter end         July 31,     October 31,       prior fiscal year end           As of
                            2019             $            %           2019           2019              $             %        January 31, 2019

Subscription plan ARR $ 2,860.0 $ 205.2 8 % $ 2,654.8 $ 2,860.0 $ 659.9 30 % $ 2,200.1 Maintenance plan ARR 364.6 (49.4 ) (12 )% 414.0 364.6

           (184.7 )       (34 )%            549.3
Total ARR (1)           $  3,224.6     $    155.8          5  %   $  3,068.8     $  3,224.6     $      475.2          17  %   $      2,749.4

________________

(1) The acquisition of a business may cause variability in the comparison of ARR

reported in this table above and ARR derived from the revenue reported in the


    Condensed Consolidated Statements of Operations.




Total ARR as of October 31, 2019 increased 5% as compared to July 31, 2019 and
17% as compared to the end of fiscal 2019, primarily due to an 8% and 30%
increase, in the respective periods, in subscription plan ARR primarily driven
by product subscriptions, including the maintenance-to-subscription ("M2S")
program as well as from our acquisitions in the fourth quarter of fiscal year
2019. The increase was partially offset by a 12% and 34% decrease, in the
respective periods, in maintenance plan ARR driven by the M2S program.

NR3 was within the approximate range of 110% and 120% as of October 31, 2019 and 2018.



Foreign Currency Analysis

We generate a significant amount of our revenue in the United States, Japan, Germany, the United Kingdom, and Finland.


                                       37
--------------------------------------------------------------------------------


The following table shows the impact of foreign exchange rate changes on our net
revenue and total spend:

                                            Three Months Ended October 31, 2019                                                   Nine Months Ended October 31, 2019
                                                       Constant Currency                                                                    Constant Currency
                                                            percent           Positive/Negative/Neutral                                          percent           Positive/Negative/Neutral
                      Percent change compared to      change compared to    

impact from foreign Percent change compared to change compared to impact from foreign


                          prior fiscal year          prior fiscal year (1)      exchange rate changes          prior fiscal year          prior fiscal year (1)      exchange rate changes
Net revenue                          28 %                         28 %                 Neutral                            30 %                         30 %                 Neutral
Total spend                          13 %                         14 %                Positive                            14 %                         15 %                Positive


 ________________

(1) Please refer to the Glossary of Terms for the definitions of our constant


    currency growth rates.



Changes in the value of the U.S. dollar may have a significant effect on net
revenue, total spend, and income (loss) from operations in future periods. We
use foreign currency contracts to reduce the exchange rate effect on a portion
of the net revenue of certain anticipated transactions but do not attempt to
completely mitigate the impact of fluctuations of such foreign currency against
the U.S. dollar.

Remaining Performance Obligations



Remaining performance obligations represent deferred revenue and contractually
stated or committed orders under early renewal and multi-year billing plans for
subscription, services, license and maintenance for which the associated
deferred revenue has not yet been recognized. Unbilled deferred revenue is not
included as a receivable or deferred revenue on our Condensed Consolidated
Balance Sheets. See Note 3, "Revenue Recognition" for more details on Autodesk's
performance obligations.

(in millions)                      October 31, 2019     January 31, 2019
Deferred revenue                  $         2,420.0    $         2,091.4
Unbilled deferred revenue                     549.3                591.0

Remaining performance obligations $ 2,969.3 $ 2,682.4





We expect that the amount of remaining performance obligations will change from
quarter to quarter for several reasons, including the specific timing, duration
and size of customer subscription and support agreements, varying billing cycles
of such agreements, the specific timing of customer renewals, and foreign
currency fluctuations.

Balance Sheet and Cash Flow Items



At October 31, 2019, we had $1.02 billion in cash and marketable securities. Our
cash flow from operations increased to $716.9 million for the nine months ended
October 31, 2019, compared to $65.6 million for the nine months ended
October 31, 2018. We repurchased 1.7 million shares of our common stock for
$264.2 million during the nine months ended October 31, 2019. Comparatively, we
repurchased 2.1 million shares of our common stock for $270.3 million during the
nine months ended October 31, 2018. See further discussion regarding the balance
sheet and cash flow activities under the heading "Liquidity and Capital
Resources."


                                       38
--------------------------------------------------------------------------------



Results of Operations

Net Revenue

Net Revenue by Income Statement Presentation



Subscription revenue consists of our term-based product subscriptions, cloud
service offerings, and flexible enterprise
business arrangements. Revenue from these arrangements is recognized ratably
over the contract term commencing with the date our service is made available to
customers and when all other revenue recognition criteria have been satisfied.

Maintenance revenue consists of renewal fees for existing maintenance plan agreements that were initially purchased with a perpetual software license. Under our maintenance plan, customers are eligible to receive unspecified upgrades, when and if available, and technical support. We recognize maintenance revenue ratably over the term of the agreements, which is generally one year.



Other revenue consists of revenue from consulting, training and other services,
and is recognized over time as the services are performed. Other revenue also
includes software license revenue from the sale of products which do not
incorporate substantial cloud services and is recognized up front.


                                       39
--------------------------------------------------------------------------------


                               Three Months        Change compared to        Three Months
                                  Ended            prior fiscal year            Ended
(In millions, except
percentages)                 October 31, 2019        $             %       October 31, 2018     Management comments
Net Revenue:
Subscription                 $        715.0     $    233.7         49  %   $        481.3     Up due to growth across
                                                                                              all subscription plan
                                                                                              types, led by renewal
                                                                                              product subscription
                                                                                              revenue, which
                                                                                              benefited from the
                                                                                              success of the M2S
                                                                                              program. Also
                                                                                              contributing to the
                                                                                              increase was growth in
                                                                                              new product
                                                                                              subscriptions, cloud
                                                                                              service offerings
                                                                                              (which benefited from
                                                                                              our acquisitions in the
                                                                                              fourth quarter of
                                                                                              fiscal year 2019) and
                                                                                              EBA offerings.
Maintenance (1)                        91.2          (58.9 )      (39 )%            150.1     Down primarily due to
                                                                                              the migration of
                                                                                              maintenance plan
                                                                                              subscriptions to
                                                                                              subscription plan
                                                                                              subscriptions with the
                                                                                              M2S program.
   Total subscription and
maintenance revenue                   806.2          174.8         28  %            631.4
Other                                  36.5            7.0         24  %             29.5
                             $        842.7     $    181.8         28  %   $        660.9

                               Nine Months         Change compared to        Nine Months
                                  Ended            prior fiscal year            Ended
                             October 31, 2019         $            %       October 31, 2018     Management Comments
Net Revenue:
Subscription                 $      1,974.5     $    722.2         58  %   $      1,252.3     Up due to growth across
                                                                                              all subscription plan
                                                                                              types, led by renewal
                                                                                              product subscription
                                                                                              revenue, which
                                                                                              benefited from the
                                                                                              success of the M2S
                                                                                              program. Also
                                                                                              contributing to the
                                                                                              increase was growth in
                                                                                              new product
                                                                                              subscriptions, cloud
                                                                                              service offerings
                                                                                              (which benefited from
                                                                                              our acquisitions in the
                                                                                              fourth quarter of
                                                                                              fiscal year 2019) and
                                                                                              EBA offerings.
Maintenance (1)                       306.7         (191.0 )      (38 )%            497.7     Down primarily due to
                                                                                              the migration of
                                                                                              maintenance plan
                                                                                              subscriptions to
                                                                                              subscription plan
                                                                                              subscriptions with the
                                                                                              M2S program.

   Total subscription and
maintenance revenue                 2,281.2          531.2         30  %          1,750.0
Other                                  93.8           11.3         14  %             82.5
                             $      2,375.0     $    542.5         30  %   $      1,832.5


____________________

(1) We expect maintenance revenue will slowly decline; however, the rate of

decline will vary based on the number of renewals, the renewal rate, and our


    ability to incentivize maintenance plan customers to switch over to
    subscription plan offerings.




                                       40

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

Net Revenue by Product Family

Our product offerings are focused in four primary product families: Architecture, Engineering and Construction ("AEC"), AutoCAD and AutoCAD LT, Manufacturing ("MFG"), and Media and Entertainment ("M&E").



                             Three Months           Change compared to            Three Months
                                Ended                prior fiscal year               Ended
(In millions, except
percentages)               October 31, 2019            $                %       October 31, 2018       Management comments
Net Revenue by Product
Family:
AEC                        $        358.0     $       94.2               36 %   $        263.8     Up due to increases in
                                                                                                   revenue from AEC
                                                                                                   Collections, PlanGrid,
                                                                                                   EBAs, and BIM 360.
AutoCAD and AutoCAD LT              245.4             54.8               29 %            190.6     Up due to increases in
                                                                                                   revenue from both AutoCAD
                                                                                                   and AutoCAD LT.
MFG                                 182.2             23.7               15 %            158.5     Up due to increases in
                                                                                                   revenue from MFG
                                                                                                   Collections and EBAs.
M&E                                  50.6              7.0               16 %             43.6     Up due to increases in
                                                                                                   revenue from Maya, M&E
                                                                                                   Collections, EBAs and 3DS
                                                                                                   Max.
Other                                 6.5              2.1               48 %              4.4
                           $        842.7     $      181.8               28 %   $        660.9

                             Nine Months            Change compared to            Nine Months
                                Ended                prior fiscal year               Ended
                           October 31, 2019             $               %       October 31, 2018
Net Revenue by Product
Family:
AEC                        $        996.5     $      267.8               37 %   $        728.7     Up due to increases in
                                                                                                   revenue from AEC
                                                                                                   Collections, PlanGrid,
                                                                                                   EBAs, and BIM 360.
ACAD and AutoCAD LT                 689.9            167.1               32 %            522.8     Up due to increases in
                                                                                                   revenue from both AutoCAD
                                                                                                   and AutoCAD LT.
MFG                                 524.3             84.3               19 %            440.0     Up due to increases in
                                                                                                   revenue from MFG
                                                                                                   Collections and EBAs.
M&E                                 146.9             19.8               16 %            127.1     Up due to increases in
                                                                                                   revenue from M&E
                                                                                                   Collections, Maya, 3DS Max,
                                                                                                   and EBAs.
Other                                17.4              3.5               25 %             13.9
                           $      2,375.0     $      542.5               30 %   $      1,832.5





                                       41

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

Net Revenue by Geographic Area



                                                                                   Constant
                                                                                   currency
                                                                                    change
                                                                                 compared to
                                    Three Months        Change compared to       prior fiscal      Three Months
                                   Ended October        prior fiscal year            year         Ended October
(In millions, except percentages)     31, 2019            $             %            %               31, 2018
Net Revenue:
Americas
U.S.                              $        287.3     $       62.3        28 %            *       $        225.0
Other Americas                              62.0             18.5        43 %            *                 43.5
Total Americas                             349.3             80.8        30 %           30 %              268.5
EMEA                                       329.6             63.1        24 %           25 %              266.5
APAC                                       163.8             37.9        30 %           31 %              125.9
Total Net Revenue                 $        842.7     $      181.8        28 %           28 %     $        660.9

Emerging Economies                $        101.6     $       20.9        26 %           27 %     $         80.7

                                                                                   Constant
                                                                                   currency
                                                                                    change
                                                                                 compared to
                                    Nine Months         Change compared to       prior fiscal      Nine Months
                                   Ended October        prior fiscal year            year         Ended October
(In millions, except percentages)     31, 2019            $             %            %               31, 2018
Net Revenue:
Americas
U.S.                              $        804.3     $      178.2        28 %            *       $        626.1
Other Americas                             166.7             43.3        35 %            *                123.4
Total Americas                             971.0            221.5        30 %           30 %              749.5
EMEA                                       943.0            207.3        28 %           27 %              735.7
APAC                                       461.0            113.7        33 %           34 %              347.3
Total Net Revenue                 $      2,375.0     $      542.5        30 %           30 %     $      1,832.5

Emerging Economies                $        286.9     $       66.8        30 %           31 %     $        220.1


____________________

* Constant currency data not provided at this level.



We believe that international revenue will continue to comprise a majority of
our net revenue. Unfavorable economic conditions in the countries that
contribute a significant portion of our net revenue, including in emerging
economies such as Brazil, Russia, India, and China, may have an adverse effect
on our business in those countries and our overall financial performance.
Changes in the value of the U.S. dollar relative to other currencies have
significantly affected, and could continue to significantly affect, our
financial results for a given period even though we hedge a portion of our
current and projected revenue. Increases to the levels of political and economic
unpredictability or protectionism in the global market may impact our future
financial results.


                                       42

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

Net Revenue by Sales Channel



                             Three Months           Change compared to            Three Months
                                Ended                prior fiscal year               Ended
(In millions, except
percentages)               October 31, 2019            $                %       October 31, 2018       Management Comments
Net Revenue by Sales
Channel:
Indirect                   $        586.6     $      109.6               23 %   $        477.0     Up due to an increase in
                                                                                                   subscription revenue offset
                                                                                                   by lower maintenance plan
                                                                                                   subscriptions as we
                                                                                                   continue to migrate
                                                                                                   customers to subscriptions
                                                                                                   through the M2S program.
Direct                              256.1             72.2               39 %            183.9     Up due to an increase in
                                                                                                   revenue from EBAs and our
                                                                                                   online Autodesk branded
                                                                                                   store as well as from our
                                                                                                   acquisitions in the fourth
                                                                                                   quarter of fiscal year
                                                                                                   2019.
Total Net Revenue          $        842.7     $      181.8               28 %   $        660.9

                             Nine Months            Change compared to            Nine Months
                                Ended                prior fiscal year               Ended
                           October 31, 2019             $               %       October 31, 2018       Management Comments
Net Revenue by Sales
Channel:
Indirect                   $      1,663.2     $      347.7               26 %   $      1,315.5     Up due to an increase in
                                                                                                   subscription revenue offset
                                                                                                   by lower maintenance plan
                                                                                                   subscriptions as we
                                                                                                   continue to migrate
                                                                                                   customers to subscriptions
                                                                                                   through the M2S program.
Direct                              711.8            194.8               38 %            517.0     Up due to an increase in
                                                                                                   revenue from EBAs and our
                                                                                                   online Autodesk branded
                                                                                                   store as well as from our
                                                                                                   acquisitions in the fourth
                                                                                                   quarter of fiscal year
                                                                                                   2019.
Total Net Revenue          $      2,375.0     $      542.5               30 %   $      1,832.5

Cost of Revenue and Operating Expenses



Cost of subscription and maintenance revenue includes the labor costs of
providing product support to our subscription and maintenance customers,
including allocated IT and facilities costs, professional services fees related
to operating our network and cloud infrastructure, royalties, depreciation
expense and operating lease payments associated with computer equipment, data
center costs, salaries, related expenses of network operations, and stock-based
compensation expense.

Cost of other revenue includes labor costs associated with product setup, costs
of consulting and training services contracts, and collaborative project
management services contracts. Cost of other revenue also includes stock-based
compensation expense, direct material and overhead charges, allocated IT and
facilities costs, professional services fees and royalties. Direct material and
overhead charges include the cost associated with electronic and physical
fulfillment.

Cost of revenue, at least over the near term, is affected by labor costs, the
volume and mix of product sales, fluctuations in consulting costs, amortization
of developed technology, new customer support offerings, royalty rates for
licensed technology embedded in our products and stock-based compensation
expense.

Marketing and sales expenses include salaries, bonuses, benefits and stock-based
compensation expense for our marketing and sales employees, the expense of
travel, entertainment and training for such personnel, sales and dealer
commissions, and the costs of programs aimed at increasing revenue, such as
advertising, trade shows and expositions, and various sales and promotional
programs. Marketing and sales expenses also include payment processing fees, the
cost of supplies and equipment, gains and losses on our operating expense cash
flow hedges, allocated IT and facilities costs, and labor costs associated with
sales and order management.


                                       43

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


Research and development expenses, which are expensed as incurred, consist
primarily of salaries, bonuses, benefits and stock-based compensation expense
for research and development employees, the expense of travel, entertainment and
training for such personnel, professional services such as fees paid to software
development firms and independent contractors, gains and losses on our operating
expense cash flow hedges, and allocated IT and facilities costs.

General and administrative expenses include salaries, bonuses,
acquisition-related transition costs, benefits and stock-based compensation
expense for our CEO, finance, human resources and legal employees, as well as
professional fees for legal and accounting services, certain foreign business
taxes, gains and losses on our operating expense cash flow hedges, expense of
travel, entertainment and training, net IT and facilities costs, and the cost of
supplies and equipment.

                                                 Change compared to
                       Three Months Ended         prior fiscal year        Three Months Ended
(In millions, except
percentages)            October 31, 2019           $             %          October 31, 2018             Management comments
Cost of revenue:
Subscription and      $              54.2     $     (0.6 )        (1 )%   $              54.8     Down primarily due to a decrease
maintenance                                                                                       in variable costs associated with
                                                                                                  the customer support organization.
Other                                16.9            3.0          22  %                  13.9     Up primarily due to an increase in
                                                                                                  employee-related costs due to
                                                                                                  higher headcount.
Amortization of                       8.4            4.8         133  %                   3.6     Up due to an increase in
developed technology                                                                              amortization expense from acquired
                                                                                                  developed technologies as a result
                                                                                                  of our acquisitions in the fourth
                                                                                                  quarter of fiscal year 2019.
Total cost of revenue $              79.5     $      7.2          10  %   $              72.3

Operating expenses:
Marketing and sales   $             330.7     $     33.1          11  %   $             297.6     Up primarily due to an increase in
                                                                                                  employee-related costs driven by
                                                                                                  higher headcount as well as an
                                                                                                  increase in stock-based
                                                                                                  compensation expense driven by
                                                                                                  awards granted and assumed through
                                                                                                  our acquisitions in the fourth
                                                                                                  quarter of fiscal year 2019.
Research and                        213.0           32.0          18  %                 181.0     Up primarily due to an increase in
development                                                                                       employee-related costs driven by
                                                                                                  higher headcount as well as an
                                                                                                  increase in stock-based
                                                                                                  compensation expense driven by
                                                                                                  awards granted and assumed through
                                                                                                  our acquisitions in the fourth
                                                                                                  quarter of fiscal year 2019.
General and                          99.1           11.7          13  %                  87.4     Up primarily due to an increase in
administrative                                                                                    employee-related costs driven by
                                                                                                  higher headcount as well as an
                                                                                                  increase in stock-based
                                                                                                  compensation expense driven by
                                                                                                  awards granted and assumed through
                                                                                                  our acquisitions in the fourth
                                                                                                  quarter of fiscal year 2019.
Amortization of                       9.7            5.5         131  %                   4.2     Up due to an increase in
purchased intangibles                                                                             amortization expense from acquired
                                                                                                  purchased intangibles as a result
                                                                                                  of our acquisitions in the fourth
                                                                                                  quarter of fiscal year 2019.
Restructuring and                     0.1           (3.6 )         *                      3.7     Decreased as we substantially
other exit costs, net                                                                             completed the actions authorized
                                                                                                  under the fiscal 2018
                                                                                                  restructuring plan.
Total operating       $             652.6     $     78.7          14  %   $             573.9
expenses

                                                 Change  compared to
                        Nine Months Ended         prior fiscal year         Nine Months Ended
                        October 31, 2019            $            %          October 31, 2018             Management comments
Cost of revenue:
Subscription and      $             166.9     $      7.6           5  %   $             159.3     Up due to an increase in cloud
maintenance                                                                                       hosting and employee-related costs
                                                                                                  driven by higher headcount.
Other                                48.6            9.6          25  %                  39.0     Up due to an increase in
                                                                                                  employee-related costs driven by
                                                                                                  higher headcount.
Amortization of                      26.2           15.6         147  %                  10.6     Up due to an increase in
developed technology                                                                              amortization expense from acquired
                                                                                                  developed technologies as a result
                                                                                                  of our acquisitions in the fourth
                                                                                                  quarter of fiscal year 2019.

Total cost of revenue $             241.7     $     32.8          16  %   $             208.9



                                       44

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

Operating expenses: Marketing and sales $ 960.8 $ 97.7 11 % $ 863.1 Up primarily due to increased

employee-related costs driven by

higher headcount as well as an

increase in stock-based

compensation expense driven by

awards granted and assumed through


                                                                        our 

acquisitions in the fourth


                                                                        quarter of fiscal 2019.
Research and              634.0        99.4       19  %       534.6     Up primarily due to increased
development                                                             

employee-related costs driven by

higher headcount as well as an

increase in stock-based

compensation expense driven by

awards granted and assumed through


                                                                        our 

acquisitions in the fourth


                                                                        quarter of fiscal 2019.
General and               299.6        60.2       25  %       239.4     Up primarily due to increased
administrative                                                          

employee-related costs driven by

higher headcount as well as an

increase in stock-based

compensation expense driven by

awards granted and assumed through


                                                                        our 

acquisitions in the fourth


                                                                        quarter of fiscal 2019.
Amortization of            29.2        17.4      147  %        11.8     Up due to an increase in
purchased intangibles                                                  

amortization expense from acquired

purchased intangibles as a result


                                                                        of 

our acquisitions in the fourth


                                                                        quarter of fiscal year 2019.
Restructuring and           0.5       (39.5 )      *           40.0     Decreased as we substantially
other exit costs, net                                                   

completed the actions authorized

under the fiscal 2018

restructuring plan. Total operating $ 1,924.1 $ 235.2 14 % $ 1,688.9 expenses

____________________

* Percentage is not meaningful.

The following table highlights our expectation for the absolute dollar change and percent of revenue change between the fourth quarter of fiscal 2020, as compared to the fourth quarter of fiscal 2019:



                                                Absolute dollar     Percent of net
                                                     impact         revenue impact
Cost of revenue                                     Increase           Decrease
Marketing and sales                                 Increase           Decrease
Research and development                            Increase           Decrease
General and administrative                          Decrease           Decrease
Amortization of purchased intangibles               Increase             

Flat

Interest and Other Expense, Net

The following table sets forth the components of interest and other expense, net:



                                          Three Months Ended October 31,         Nine Months Ended October 31,
(in millions)                                2019                2018               2019               2018

Interest and investment expense, net $ (13.9 ) $ (14.7 )

   $       (42.3 )     $       (36.6 )
(Loss) gain on foreign currency                 (0.5 )               1.3                2.5                 5.2
(Loss) gain on strategic investments
and dispositions, net                           (0.5 )               2.8               (3.3 )               9.5
Other income                                     0.7                 7.4                5.4                11.5

Interest and other expense, net $ (14.2 ) $ (3.2 )

$ (37.7 ) $ (10.4 )





The Interest and other expense, net, negatively changed by $11.0 million and
$27.3 million during the three and nine months ended October 31, 2019,
respectively, as compared to the same periods in the prior fiscal year. This was
primarily driven by an increase in interest expense resulting from our term loan
entered into on December 17, 2018, with aggregate principal balance outstanding
of $150.0 million as of October 31, 2019, losses in the current periods versus
gains in previous periods for unrealized gains on our privately-held strategic
investments and curtailment gains on our pension plans in the prior periods. The
negative change was partially offset by mark-to-market gains in the current
periods versus losses in the prior periods on marketable securities.


                                       45
--------------------------------------------------------------------------------

Interest expense and investment income fluctuates based on average cash, marketable securities, debt balances, average maturities and interest rates.



Gains and losses on foreign currency are primarily due to the impact of
re-measuring foreign currency transactions and net monetary assets into the
functional currency of the corresponding entity. The amount of the gain or loss
on foreign currency is driven by the volume of foreign currency transactions and
the foreign currency exchange rates for the period.

Provision for Income Taxes



We account for income taxes and the related accounts under the liability method.
Deferred tax liabilities and assets are determined based on the difference
between the financial statement and tax bases of assets and liabilities, using
enacted rates expected to be in effect during the year in which the basis
differences reverse.

Autodesk had an income tax expense of $29.7 million, relative to pre-tax income
of $96.4 million for the three months ended October 31, 2019, and an income tax
expense of $35.2 million, relative to pre-tax income of $11.5 million for the
three months ended October 31, 2018. Autodesk had an income tax expense of $88.8
million, relative to pre-tax income of $171.5 million for the nine months ended
October 31, 2019, and an income tax expense of 69.8 million, relative to pre-tax
losses of $75.7 million for the nine months ended October 31, 2018. Income tax
expense for the three months ended October 31, 2019 decreased and nine months
ended October 31, 2019 increased primarily due to foreign earnings and
withholding taxes.

Autodesk regularly assesses the need for a valuation allowance against its
deferred tax assets. In making that assessment, Autodesk considers both positive
and negative evidence related to the likelihood of realization of the deferred
tax assets to determine, based on the weight of available evidence, whether it
is more likely than not that some or all of the deferred tax assets will not be
realized. In evaluating the need for a valuation allowance, Autodesk considered
cumulative losses as a significant source of negative evidence and maintained a
valuation allowance against our deferred tax attributes in the U.S. and certain
foreign jurisdictions as of October 31, 2019.

As we continually strive to optimize our overall business model and tax laws and
regulations evolve, tax planning strategies may become feasible and prudent
whereby management may determine that it is more likely than not that the
foreign or U.S., federal or state deferred tax assets will be realized;
therefore, we will continue to evaluate the evidence around our ability to
utilize our net deferred tax assets each quarter, both in the U.S. and foreign
jurisdictions, based on all available evidence, both positive and negative.

As of October 31, 2019, we had $215.8 million of gross unrecognized tax
benefits, of which $198.4 million would reduce our valuation allowance, if
recognized. The remaining $17.4 million would impact the effective tax rate, if
recognized. It is possible that the amount of unrecognized tax benefits will
change in the next twelve months; however, an estimate of the range of the
possible change cannot be made at this time.

We anticipate that the U.S. Department of Treasury will continue to interpret or
issue guidance on how provisions of the Tax Act will be applied or otherwise
administered. As future guidance is issued, we may make adjustments to amounts
that we have previously recorded that may materially impact our financial
statements in the period in which the adjustments are made.

Our future effective annual tax rate may be materially impacted by the amount of
benefits and charges from tax amounts associated with our foreign earnings that
are taxed at rates different from the federal statutory rate, changes in
valuation allowances, level of profit before tax, accounting for uncertain tax
positions, business combinations, closure of statute of limitations or
settlement of tax audits, and changes in tax laws including impacts of the Tax
Act. A significant amount of our earnings is generated by our Europe and Asia
Pacific subsidiaries. Our future effective tax rates may be adversely affected
to the extent earnings are lower than anticipated in countries where we have
lower statutory tax rates.


                                       46

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

Other Financial Information



In addition to our results determined under GAAP discussed above, we believe the
following non-GAAP measures are useful to investors in evaluating our operating
performance. For the three and nine months ended October 31, 2019 and 2018, our
gross profit, gross margin, income (loss) from operations, operating margin, net
income (loss), diluted net income (loss) per share and diluted shares used in
per share calculation on a GAAP and non-GAAP basis were as follows (in millions
except for gross margin, operating margin, and per share data):

                                          Three Months Ended October 31,          Nine Months Ended October 31,
                                             2019                2018               2019                 2018
                                                                        (Unaudited)
Gross profit                           $       763.2       $       588.6      $      2,133.3       $      1,623.6
Non-GAAP gross profit                  $       776.6       $       597.1      $      2,174.2       $      1,646.6
Gross margin                                      91 %                89 %                90 %                 89  %
Non-GAAP gross margin                             92 %                90 %                92 %                 90  %

Income (loss) from operations $ 110.6 $ 14.7

   $        209.2       $        (65.3 )
Non-GAAP income from operations        $       225.3       $        92.2      $        543.7       $        176.8
Operating margin                                  13 %                 2 %                 9 %                 (4 )%
Non-GAAP operating margin                         27 %                14 %                23 %                 10  %
Net income (loss)                      $        66.7       $       (23.7 )    $         82.7       $       (145.5 )
Non-GAAP net income                    $       173.4       $        65.0      $        417.5       $        122.6
GAAP diluted net income (loss) per
share                                  $        0.30       $       (0.11 )    $         0.37       $        (0.67 )
Non-GAAP diluted net income per share  $        0.78       $        0.29      $         1.88       $         0.55
GAAP diluted weighted average shares
used in per share calculation                  221.9               218.9               222.1                218.7
Non-GAAP diluted weighted average
shares used in per share calculation           221.9               221.6               222.1                221.7



For our internal budgeting and resource allocation process and as a means to
evaluate period-to-period comparisons, we use non-GAAP measures to supplement
our condensed consolidated financial statements presented on a GAAP basis. These
non-GAAP measures do not include certain items that may have a material impact
upon our reported financial results. We also use non-GAAP measures in making
operating decisions because we believe those measures provide meaningful
supplemental information regarding our earning potential and performance for
management by excluding certain expenses and charges that may not be indicative
of our core business operating results. For the reasons set forth below, we
believe these non-GAAP financial measures are useful to investors both because
(1) they allow for greater transparency with respect to key metrics used by
management in its financial and operational decision-making and (2) they are
used by our institutional investors and the analyst community to help them
analyze the health of our business. This allows investors and others to better
understand and evaluate our operating results and future prospects in the same
manner as management, to compare financial results across accounting periods and
to those of peer companies and to better understand the long-term performance of
our core business. We also use some of these measures for purposes of
determining company-wide incentive compensation.

There are limitations in using non-GAAP financial measures because non-GAAP
financial measures are not prepared in accordance with GAAP and may be different
from non-GAAP financial measures used by other companies. The non-GAAP financial
measures included above are limited in value because they exclude certain items
that may have a material impact upon our reported financial results. In
addition, they are subject to inherent limitations as they reflect the exercise
of judgments by management about which charges are excluded from the non-GAAP
financial measures. We compensate for these limitations by analyzing current and
future results on a GAAP basis as well as a non-GAAP basis and also by providing
GAAP measures in our public disclosures. The presentation of non-GAAP financial
information is meant to be considered in addition to, not as a substitute for or
in isolation from, the directly comparable financial measures prepared in
accordance with GAAP. We urge investors to review the reconciliation of our
non-GAAP financial measures to the comparable GAAP financial measures included
below, and not to rely on any single financial measure to evaluate our business.


                                       47
--------------------------------------------------------------------------------

Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures

(In millions except for gross margin, operating margin, and per share data):



                                          Three Months Ended October 31,          Nine Months Ended October 31,
                                             2019                2018               2019                 2018
                                                                        (Unaudited)
Gross profit                           $       763.2       $       588.6      $      2,133.3       $      1,623.6
Stock-based compensation expense                 4.7                 4.9                14.4                 12.4
Amortization of developed technologies           8.4                 3.6                26.2                 10.6
Acquisition related costs                        0.3                   -                 0.3                    -
Non-GAAP gross profit                  $       776.6       $       597.1      $      2,174.2       $      1,646.6
Gross margin                                      91 %                89 %                90 %                 89  %
Stock-based compensation expense                   1 %                 1 %                 1 %                  1  %
Amortization of developed technologies             1 %                 1 %                 1 %                  1  %
Non-GAAP gross margin (1)                         92 %                90 %                92 %                 90  %
Income (loss) from operations          $       110.6       $        14.7      $        209.2       $        (65.3 )
Stock-based compensation expense                94.0                64.2               257.4                175.5
Amortization of developed technologies           8.4                 3.6                26.2                 10.6
Amortization of purchased intangibles            9.7                 4.2                29.2                 11.8
CEO transition costs                               -                   -                   -                 (0.1 )
Acquisition related costs                        2.5                 1.8                21.2                  4.3
Restructuring and other exit costs,
net                                              0.1                 3.7                 0.5                 40.0

Non-GAAP income from operations $ 225.3 $ 92.2

   $        543.7       $        176.8
Operating margin                                  13 %                 2 %                 9 %                 (4 )%
Stock-based compensation expense                  11 %                10 %                11 %                 10  %
Amortization of developed technologies             1 %                 1 %                 1 %                  1  %
Amortization of purchased intangibles              1 %                 1 %                 1 %                  1  %
Acquisition related costs                          - %                 - %                 1 %                  -  %
Restructuring and other exit costs,
net                                                - %                 1 %                 - %                  2  %
Non-GAAP operating margin (1)                     27 %                14 %                23 %                 10  %
Net income (loss)                      $        66.7       $       (23.7 )    $         82.7       $       (145.5 )
Stock-based compensation expense                94.0                64.2               257.4                175.5
Amortization of developed technologies           8.4                 3.6                26.2                 10.6
Amortization of purchased intangibles            9.7                 4.2                29.2                 11.8
CEO transition costs                               -                   -                   -                 (0.1 )
Acquisition related costs                        2.5                 1.8                21.2                  4.3
Restructuring and other exit costs,
net                                              0.1                (2.1 )               0.5                 34.5
Loss (gain) on strategic investments
and dispositions, net                            0.4                (2.9 )               3.2                 (9.5 )
Discrete tax benefit (provision) items           0.3                (3.6 )               1.3                (12.3 )
Income tax effect of non-GAAP
adjustments                                     (8.7 )              23.5                (4.2 )               53.3
Non-GAAP net income                    $       173.4       $        65.0      $        417.5       $        122.6




                                       48

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



                                           Three Months Ended October 31,             Nine Months Ended October 31,
                                             2019                  2018                2019                  2018
                                                                         

(Unaudited)

Diluted net income (loss) per share $ 0.30 $ (0.11 ) $ 0.37 $ (0.67 ) Stock-based compensation expense

                0.42                    0.28              1.16                    0.79
Amortization of developed technologies          0.04                    0.02              0.12                    0.06
Amortization of purchased intangibles           0.04                    0.02              0.13                    0.05
Acquisition related costs                       0.02                    0.01              0.10                    0.02
Restructuring and other exit costs,
net                                                -                       -                 -                    0.16
Loss (gain) on strategic investments
and dispositions, net                              -                   (0.01 )            0.01                   (0.04 )
Discrete tax benefit (provision) items             -                   (0.02 )            0.01                   (0.06 )
Income tax effect of non-GAAP
adjustments                                    (0.04 )                  0.10             (0.02 )                  0.24

Non-GAAP diluted net income per share $ 0.78 $ 0.29 $ 1.88 $ 0.55

____________________

(1) Totals may not sum due to rounding.

Our non-GAAP financial measures may exclude the following:



Stock-based compensation expenses. We exclude stock-based compensation expenses
from non-GAAP measures primarily because they are non-cash expenses and
management finds it useful to exclude certain non-cash charges to assess the
appropriate level of various operating expenses to assist in budgeting, planning
and forecasting future periods. Moreover, because of varying available valuation
methodologies, subjective assumptions and the variety of award types that
companies can use under FASB ASC Topic 718, we believe excluding stock-based
compensation expenses allows investors to make meaningful comparisons between
our recurring core business operating results and those of other companies.

Amortization of developed technologies and purchased intangibles. We incur
amortization of acquisition-related developed technology and purchased
intangibles in connection with acquisitions of certain businesses and
technologies. Amortization of developed technologies and purchased intangibles
is inconsistent in amount and frequency and is significantly affected by the
timing and size of our acquisitions. Management finds it useful to exclude these
variable charges from our cost of revenues to assist in budgeting, planning and
forecasting future periods. Investors should note that the use of intangible
assets contributed to our revenues earned during the periods presented and will
contribute to our future period revenues as well. Amortization of developed
technologies and purchased intangible assets will recur in future periods.

CEO transition costs. We exclude amounts paid to the Company's former CEOs upon
departure under the terms of their transition agreements, including severance
payments, acceleration of restricted stock units, and continued vesting of
performance stock units, and legal fees incurred with the transition. Also
excluded from our non-GAAP measures are recruiting costs related to the search
for a new CEO. These costs represent non-recurring expenses and are not
indicative of our ongoing operating expenses. We further believe that excluding
the CEO transition costs from our non-GAAP results is useful to investors in
that it allows for period-over-period comparability.

Goodwill impairment. This is a non-cash charge to write-down goodwill to fair
value when there was an indication that the asset was impaired. As explained
above, management finds it useful to exclude certain non-cash charges to assess
the appropriate level of various operating expenses to assist in budgeting,
planning and forecasting future periods.

Restructuring and other exit costs, net. These expenses are associated with
realigning our business strategies based on current economic conditions. In
connection with these restructuring actions or other exit actions, we recognize
costs related to termination benefits for former employees whose positions were
eliminated, the closure of facilities and cancellation of certain contracts. We
exclude these charges because these expenses are not reflective of ongoing
business and operating results. We believe it is useful for investors to
understand the effects of these items on our total operating expenses.

Acquisition related costs. We exclude certain acquisition related costs,
including due diligence costs, professional fees in connection with an
acquisition, certain financing costs, and certain integration related expenses.
These expenses are unpredictable, and dependent on factors that may be outside
of our control and unrelated to the continuing operations of the acquired
business, or our Company.  In addition, the size and complexity of an
acquisition, which often drives the magnitude of acquisition related costs, may
not be indicative of such future costs.  We believe excluding acquisition
related costs facilitates the comparison of our financial results to the
Company's historical operating results and to other companies in our industry.

                                       49
--------------------------------------------------------------------------------



Loss (gain) on strategic investments and dispositions. We exclude gains and
losses related to our strategic investments and dispositions from our non-GAAP
measures primarily because management finds it useful to exclude these variable
gains and losses on these investments and dispositions in assessing our
financial results. Included in these amounts are non-cash unrealized gains and
losses on the derivative components, dividends received, realized gains and
losses on the sales or losses on the impairment of these investments and
dispositions. We believe excluding these items is useful to investors because
these excluded items do not correlate to the underlying performance of our
business and these losses or gains were incurred in connection with strategic
investments and dispositions which do not occur regularly.

Discrete tax provision items. We exclude the GAAP tax provision, including
discrete items, from the non-GAAP measure of net (loss) income, and include a
non-GAAP tax provision based upon the projected annual non-GAAP effective tax
rate. Discrete tax items include income tax expenses or benefits that do not
relate to ordinary income from continuing operations in the current fiscal year,
unusual or infrequently occurring items, or the tax impact of certain
stock-based compensation. Examples of discrete tax items include, but are not
limited to, certain changes in judgment and changes in estimates of tax matters
related to prior fiscal years, certain costs related to business combinations,
certain changes in the realizability of deferred tax assets or changes in tax
law. Management believes this approach assists investors in understanding the
tax provision and the effective tax rate related to ongoing operations. We
believe the exclusion of these discrete tax items provides investors with useful
supplemental information about our operational performance.

Establishment of a valuation allowance on certain net deferred tax assets. This
is a non-cash charge to record a valuation allowance on certain deferred tax
assets. As explained above, management finds it useful to exclude certain
non-cash charges to assess the appropriate level of various cash expenses to
assist in budgeting, planning and forecasting future periods.

Income tax effects on the difference between GAAP and non-GAAP costs and
expenses. The income tax effects that are excluded from the non-GAAP measures
relate to the tax impact on the difference between GAAP and non-GAAP expenses,
primarily due to stock-based compensation, amortization of purchased intangibles
and restructuring charges and other exit costs (benefits) for GAAP and non-GAAP
measures.

Liquidity and Capital Resources



Our primary source of cash is from the sale of our software and related
services. Our primary use of cash is payment of our operating costs, which
consist primarily of employee-related expenses, such as compensation and
benefits, as well as general operating expenses for marketing, facilities and
overhead costs. In addition to operating expenses, we also use cash to fund our
stock repurchase program, repay existing debt and invest in our growth
initiatives, which include acquisitions of products, technology and businesses.
See further discussion of these items below.

At October 31, 2019, our principal sources of liquidity were cash, cash equivalents and marketable securities totaling $1.02 billion and net accounts receivable of $520.3 million.



On December 17, 2018, Autodesk entered into a Credit Agreement (the "Credit
Agreement") for an unsecured revolving loan facility in the aggregate principal
amount of $650.0 million, with an option to request increases in the amount of
the credit facility by up to an additional $350.0 million. The maturity date on
the credit facility is December 2023. At October 31, 2019, Autodesk had no
outstanding borrowings on this line of credit. As of December 5, 2019, we have
no amounts outstanding under the credit facility. See Part I, Item 1, Note 12,
"Borrowing Arrangements," in the Notes to Condensed Consolidated Financial
Statements for further discussion on our covenant requirements. If we are unable
to remain in compliance with the covenants, we will not be able to draw on our
credit facility.

On December 17, 2018, we also entered into a Term Loan Agreement which provided
for a delayed draw term loan facility in the aggregate principal amount of
$500.0 million. On December 19, 2018, we borrowed a $500.0 million term loan
under the Term Loan Agreement in connection with the acquisition of PlanGrid,
Inc. in December 2018. See Part I, Item 1, Note 12, "Borrowing Arrangements," in
the Notes to Condensed Consolidated Financial Statements for further discussion
on the Term Loan Agreement terms. At October 31, 2019, $150.0 million was
outstanding under the Term Loan Agreement. As of December 5, 2019, $100.0
million remains outstanding under the Term Loan Agreement. See Part I , Item 1,
Note 19 , "Subsequent Events," in the Notes to the Condensed Consolidated
Financial Statements for further discussion.

In addition to the Term Loan Agreement, as of October 31, 2019, we have $1.60
billion aggregate principal amount of Notes outstanding, of which $449.4 million
is classified as "Current portion of long-term notes payable, net" in the
Condensed Consolidated Balance Sheets in Part I, Item 1. See Part I, Item 1,
Note 12, "Borrowing Arrangements," in the Notes to Condensed Consolidated
Financial Statements for further discussion.

                                       50
--------------------------------------------------------------------------------



Our cash and cash equivalents are held by diversified financial institutions
globally. Our primary commercial banking relationship is with Citigroup and its
global affiliates. In addition, Citibank N.A., an affiliate of Citigroup, is one
of the lead lenders and agent in the syndicate of our $650.0 million line of
credit as well as our Term Loan Agreement.

Long-term cash requirements for items other than normal operating expenses are
anticipated for the following: repayment of debt; common stock repurchases; the
acquisition of businesses, software products, or technologies complementary to
our business; and capital expenditures, including the purchase and
implementation of internal-use software applications.

Our cash, cash equivalents, and marketable securities balances are concentrated
in a few locations around the world, with substantial amounts held outside of
the United States. As of October 31, 2019, approximately 63% of our total cash
or cash equivalents and marketable securities are located in foreign
jurisdictions and that percentage will fluctuate subject to business needs.
There are several factors that can impact our ability to utilize foreign cash
balances, such as foreign exchange restrictions, foreign regulatory restrictions
or adverse tax costs. The Tax Act included a mandatory one-time tax on
accumulated earnings of foreign subsidiaries and generally eliminated U.S. taxes
on foreign subsidiary distributions in future periods. As a result, earnings in
foreign jurisdictions are generally available for distribution to the U.S. with
little to no incremental U.S. taxes. We regularly review our capital structure
and consider a variety of potential financing alternatives and planning
strategies to ensure we have the proper liquidity available in the locations in
which it is needed. We expect to meet our liquidity needs through or in
combination of current cash balances, ongoing cash flows, and external
borrowings.

Cash from operations could also be affected by various risks and uncertainties,
including, but not limited to the risks detailed in Part II, Item 1A titled
"Risk Factors." However, based on our current business plan and revenue
prospects, we believe that our existing balances, our anticipated cash flows
from operations and our available credit facility will be sufficient to meet our
working capital and operating resource expenditure requirements for at least the
next 12 months.

Our revenue, earnings, cash flows, receivables, and payables are subject to
fluctuations due to changes in foreign currency exchange rates, for which we
have put in place foreign currency contracts as part of our risk management
strategy. See Part I, Item 3, "Quantitative and Qualitative Disclosures about
Market Risk" for further discussion.

                                                                 Nine Months Ended October 31,
(in millions)                                                      2019                  2018
Net cash provided by operating activities                   $         716.9         $        65.6
Net cash (used in) provided by investing activities                   (42.7 )                39.7
Net cash used in financing activities                                (600.0 )              (291.9 )



Net cash provided by operating activities of $716.9 million for the nine months
ended October 31, 2019, includes $413.0 million of non-cash expenses, including
stock-based compensation expense, and depreciation, amortization and accretion
expense, an increase in changes in operating assets and liabilities of $221.2
million, and our net income of $82.7 million.

The primary working capital source of cash was an increase in deferred revenue
from $2.09 billion as of January 31, 2019, to $2.42 billion as of October 31,
2019. The primary working capital uses of cash was a decrease in accounts
payable and accrued liabilities and an increase in accounts receivable.

Net cash used in investing activities was $42.7 million for the nine months
ended October 31, 2019, primarily due to capital expenditures and purchases of
marketable securities partially offset by the sale and maturities of marketable
securities.

At October 31, 2019, our short-term investment portfolio had an estimated fair
value of $68.3 million and a cost basis of $59.8 million. The portfolio fair
value consists of short-term trading securities that were invested in a defined
set of mutual funds as directed by the participants in our Deferred Compensation
Plan (see Note 10, "Deferred Compensation," in the Notes to the Condensed
Consolidated Financial Statements for further discussion).

Net cash used in financing activities was $600.0 million for the nine months
ended October 31, 2019, primary due to the repayment of debt and the repurchases
of common stock. These cash outflows were offset in part by cash proceeds from
the issuance of common stock.


                                       51

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

Issuer Purchases of Equity Securities



Autodesk's stock repurchase program provides Autodesk with the ability to offset
the dilution from the issuance of stock under our employee stock plans and
reduce shares outstanding over time, and has the effect of returning excess cash
generated from our business to stockholders. Under the share repurchase program,
Autodesk may repurchase shares from time to time in open market transactions,
privately-negotiated transactions, accelerated share repurchase programs, tender
offers, or by other means. The share repurchase program does not have an
expiration date and the pace and timing of repurchases will depend on factors
such as cash generation from operations, available surplus, the volume of
employee stock plan activity, remaining shares available in the authorized pool,
cash requirements for acquisitions, economic and market conditions, stock price
and legal and regulatory requirements.

The following table provides information about the repurchase of common stock in open-market transactions during the three months ended October 31, 2019:



                                                                    Total 

Number of Maximum Number of


                                                                   Shares 

Purchased Shares that May


                                                                      as Part of            Yet Be
                            Total Number of                            Publicly         Purchased Under
                                Shares           Average Price      Announced Plans      the Plans or
(Shares in millions)           Purchased        Paid per Share      or Programs (1)      Programs (2)
August 1 - August 31                   0.4     $        144.32                 0.4                16.1
September 1 - September 30             0.1              144.51                 0.1                16.0
October 1 - October 31                 0.3              144.73                 0.3                15.7
Total                                  0.8     $        144.49                 0.8


 ________________

(1) This represents shares purchased in open-market transactions under the stock

repurchase plan approved by the Board of Directors.

(2) These amounts correspond to the plan approved by the Board of Directors in

September 2016 that authorized the repurchase of 30.0 million shares. The

plan does not have a fixed expiration date. See Note 15, "Stockholders'

Deficit," in the Notes to the unaudited Condensed Consolidated Financial

Statements for further discussion.

Off-Balance Sheet Arrangements

As of October 31, 2019, we did not have any significant off-balance sheet arrangements, as defined in Item 303(a)(4)(ii) of Regulation S-K.

Glossary of Terms



Annualized Recurring Revenue (ARR): Represents the annualized value of our
average monthly recurring revenue for the preceding three months. "Maintenance
plan ARR" captures ARR relating to traditional maintenance attached to perpetual
licenses. "Subscription plan ARR" captures ARR relating to subscription
offerings. Refer to the definition of recurring revenue below for more details
on what is included within ARR. Recurring revenue acquired with the acquisition
of a business is captured when total subscriptions are captured in our systems
and may cause variability in the comparison of this calculation.

ARR is currently one of our key performance metrics to assess the health and
trajectory of our business. ARR should be viewed independently of revenue and
deferred revenue as ARR is a performance metric and is not intended to be
combined with any of these items.

Billings: Total revenue plus the net change in deferred revenue from the beginning to the end of the period.

Cloud Service Offerings: Represents individual term-based offerings deployed through web browser technologies or in a hybrid software and cloud configuration. Cloud service offerings that are bundled with other product offerings are not captured as a separate cloud service offering.



Constant Currency (CC) Growth Rates: We attempt to represent the changes in the
underlying business operations by eliminating fluctuations caused by changes in
foreign currency exchange rates as well as eliminating hedge gains or losses
recorded within the current and comparative periods. We calculate constant
currency growth rates by (i) applying the applicable prior period exchange rates
to current period results and (ii) excluding any gains or losses from foreign
currency hedge contracts that are reported in the current and comparative
periods.

Core Business: Represents the combination of maintenance, product, and EBA.


                                       52
--------------------------------------------------------------------------------


Enterprise Business Agreements (EBAs): Represents programs providing enterprise
customers with token-based access or a fixed maximum number of seats to a broad
pool of Autodesk products over a defined contract term.

Free Cash Flow: Cash flow from operating activities minus capital expenditures.



Industry Collections: Autodesk Industry Collections are a combination of
products and services that target a specific user objective and support a set of
workflows for that objective. Our Industry Collections consist of: Autodesk
Architecture, Engineering and Construction Collection, Autodesk Product Design &
Manufacturing Collection, and Autodesk Media and Entertainment Collection. We
introduced Industry Collections effective August 1, 2016 to replace our suites.

Maintenance Plan: Our maintenance plans provide our customers with a cost
effective and predictable budgetary option to obtain the productivity benefits
of our new releases and enhancements when and if released during the term of
their contracts. Under our maintenance plans, customers are eligible to receive
unspecified upgrades when and if available, and technical support. We recognize
maintenance revenue over the term of the agreements, generally one year.

Net Revenue Retention Rate (NR3): Measures the year-over-year change in ARR for
the population of customers that existed one year ago ("base customers").  Net
revenue retention rate is calculated by dividing the current period ARR related
to base customers by the total ARR from one year ago.  ARR is based on USD
reported revenue, and fluctuations caused by changes in foreign currency
exchange rates and hedge gains or losses have not been eliminated.  ARR related
to acquired companies is excluded from the calculation for at least one year
from integration.

Other Revenue: Consists of revenue from consulting, training and other services,
and is recognized over time as the services are performed. Other Revenue also
includes software license revenue from the sale of products that do not
incorporate substantial cloud services and is recognized up front.

Product Subscription: Provides customers the most flexible, cost-effective way
to access and manage 3D design, engineering, and entertainment software tools.
Our product subscriptions currently represent a hybrid of desktop and SaaS
functionality, which provides a device-independent, collaborative design
workflow for designers and their stakeholders.

Recurring Revenue: Consists of the revenue for the period from our traditional
maintenance plans and revenue from our subscription plan offerings. It excludes
subscription revenue related to consumer product offerings, select Creative
Finishing product offerings, education offerings, and third party products.
Recurring revenue acquired with the acquisition of a business is captured when
total subscriptions are captured in our systems and may cause variability in the
comparison of this calculation.

Remaining Performance Obligations: The sum of total short-term, long-term, and unbilled deferred revenue. Current remaining performance obligations is the amount of revenue we expect to recognize in the next twelve months.

Spend: The sum of cost of revenue and operating expenses.



Subscription Plan: Comprises our term-based product subscriptions, cloud service
offerings, and EBAs. Subscriptions represent a combined hybrid offering of
desktop software and cloud functionality which provides a device-independent,
collaborative design workflow for designers and their stakeholders. With
subscription, customers can use our software anytime, anywhere, and get access
to the latest updates to previous versions.

Subscription Revenue: Includes subscription fees from product subscriptions, cloud service offerings, and EBAs.



Unbilled Deferred Revenue: Unbilled deferred revenue represents contractually
stated or committed orders under early renewal and multi-year billing plans for
subscription, services and maintenance for which the associated deferred revenue
has not been recognized. Under FASB Accounting Standards Codification ("ASC")
Topic 606, unbilled deferred revenue is not included as a receivable or deferred
revenue on our Condensed Consolidated Balance Sheet.


                                       53

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

© Edgar Online, source Glimpses