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," "Overview of the Six Months Ended July 31, 2020 and
2019" and in "Results of Operations-Impacts of COVID-19 to Autodesk's
Business."  Examples of such forward-looking statements may relate to items such
as future net revenue, operating expenses, recurring revenue, net revenue
retention rate, cash flow, remaining performance obligations and other future
financial results (by product type and geography), the effectiveness of our
efforts to successfully manage transitions to new markets; 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, including from an
economic downturn or recession in the United States or in other countries around
the world; 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.


                                       27
--------------------------------------------------------------------------------

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. We empower innovators to achieve the new
possible - enabling them to discover first-in-kind solutions to complex design
challenges, deliver tangible outcomes in record time, and make data-powered
decisions for sustainable outcomes.

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.

We equip and inspire our users with the tailored tools, services, and access
they need for success today and tomorrow. At every step, we help users harness
the power of data to build upon their ideas and explore new ways of imagining,
collaborating, and creating to achieve better outcomes for their customers, for
society, and for the world. And because creativity can't flourish in silos, we
connect what matters - from steps in a project to collaborators on a unified
platform.

Autodesk was founded during the platform transition from mainframe computers and
engineering workstations to personal computers. We have 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.

Product Evolution

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,
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 subscription plans currently represent a hybrid of desktop software and
cloud functionality, which provides a device-independent, collaborative design
workflow for designers and their stakeholders. Our cloud offerings, for example,
BIM 360, Shotgun, AutoCAD web app and AutoCAD mobile app, provide tools,
including mobile and collaboration capabilities, to streamline design,
collaboration, building and manufacturing and data management processes. We
believe that customer adoption of these latest offerings will continue to grow
as customers across a range of industries begin to take advantage of the
scalable computing power and flexibility provided through these services.

Industry Collections provide our customers with access to a broader selection of
Autodesk solutions and services, simplifying the customers' ability to benefit
from a complete set of tools for their industry.

We discontinued the sale of new commercial licenses of most individual software
products in fiscal 2016. Additionally, in fiscal 2018, we commenced a 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. We will be retiring
maintenance plan offerings as of May 7, 2021 and will allow customers to convert
their remaining maintenance seats to subscription plan offerings prior to this
date.

To support our strategic priority of re-imagining construction, we are
strengthening the foundation of our construction solutions with both organic and
inorganic investments. In fiscal 2020, we continued and expanded our investments
in construction. We continued to make investments in the traditional data
creation tools to support the design and pre-construction phases, while
expanding our investment in the areas of site execution with process and project
management construction cloud tools. To connect the phases of construction
upstream with design, we invested in and announced our construction cloud
project delivery platform that allows individuals, teams and projects to be
connected across all phases in a common data platform and increase efficiencies.
The broadened product portfolio, the Autodesk Construction Cloud, has helped us
expand our presence with sub-contractors, trades people, and building owners.


                                       28
--------------------------------------------------------------------------------


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

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. 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.

Global Reach



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 solutions, and business
transacted through our online Autodesk branded store. See Note 3, "Revenue
Recognition" in the Notes to the Condensed Consolidated Financial Statements for
further detail on the results of our indirect and direct channel sales for the
three and six months ended July 31, 2020 and 2019.

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,
educators, educational institutions, learning partners, and students is a key
competitive advantage which has been cultivated over an extensive period. 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.

Better World



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, investing in our customers and employees' ability to learn and
develop relevant skills for in-demand roles, 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.

Furthermore, we are committed to fulfill our vision of helping people imagine,
design, and make a better world by prioritizing Diversity and Belonging ("D&B")
efforts. We have launched a project to expand our commitment through the
development of a holistic, updated global D&B strategy. The initiative begins
with a global listening tour across Autodesk where employees representing all
levels, regions, organizations, and a rich mix of demographics, are invited to
join focus groups to share their input. Autodesk is committed to continuing the
hard work that is required to realize progress within the company and to support
the communities where we work.

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

                                       29
--------------------------------------------------------------------------------

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.

Assumptions Behind Our Strategy



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, educators,
educational institutions, learning partners, 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."

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 evaluate our estimates and
assumptions on an ongoing basis. 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. 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, 2020.

An accounting policy is deemed to be critical if it requires an accounting
estimate to be made based on assumptions about matters that are highly uncertain
at the time the estimate is made, if different estimates reasonably could have
been used, or if changes in the estimate that are reasonably possible could
materially impact the financial statements. 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 and six months ended
July 31, 2020, as compared to those disclosed in our Form 10-K for the fiscal
year ended January 31, 2020. 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 Six Months Ended July 31, 2020

• Total net revenue increased 15% and 17% to $913.1 million and $1,798.8

million for the three and six months ended July 31, 2020, respectively,


       compared to the same periods in the prior fiscal year.


•      Recurring revenue as a percentage of net revenue was 98% for both the

three and six months ended July 31, 2020, compared to 96% for both periods

in the prior fiscal year.

• Net revenue retention rate ("NR3") was within the range of 100% and 110%

as of July 31, 2020, and within the range of 110% and 120% as of July 31,


       2019.


•      Deferred revenue was $2.88 billion, a decrease of 4% compared to the
       fourth quarter in the prior fiscal year.

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


       revenue plus unbilled deferred revenue) ("RPO") was $3.35 billion, a
       decrease of 6% compared to the fourth quarter in the prior fiscal year.

• Current remaining performance obligations were $2.31 billion, a decrease

of 2% compared to the fourth quarter in the prior fiscal year.

Revenue Analysis



Net revenue increased during the three and six months ended July 31, 2020, as
compared to the same periods in the prior fiscal year, primarily due to the
respective 27% and 31% increase in subscription revenue, partially offset by a
respective 51% and 47% decrease in maintenance revenue 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."


                                       30
--------------------------------------------------------------------------------


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 37% and 38%
of our total net revenue for the three and six months ended July 31, 2020,
respectively, and 35% of our total net revenue for both the three and six months
ended July 31, 2019. During both the three and six months ended July 31, 2020
and 2019, Ingram Micro accounted for 10% of Autodesk's total net revenue. 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 and NR3. These metrics are key performance metrics and
should be viewed independently of revenue and deferred revenue as these metrics
are not intended to be combined with those items. We use these metrics to
monitor the strength of our recurring business. We believe these metrics are
useful to investors because they can help in monitoring the long-term health of
our business. Our determination and presentation of these metrics may differ
from that of other companies. The presentation of these metrics is meant to be
considered in addition to, not as a substitute for or in isolation from, our
financial measures prepared in accordance with GAAP. Please refer to the
Glossary of Terms for the definitions of these metrics.

The following table outlines our recurring revenue metric for the three and six months ended July 31, 2020 and 2019:


                                                                    Change 

compared to


                                        Three Months Ended           prior fiscal year           Three Months Ended
(In millions, except percentage data)     July 31, 2020               $                %           July 31, 2019
Recurring revenue (1)                   $       892.4        $      125.2                 16 %   $       767.2
As a percentage of net revenue                     98 %               N/A                N/A                96 %

                                                                    Change compared to
                                         Six Months Ended            prior fiscal year            Six Months Ended
                                          July 31, 2020               $                %           July 31, 2019
Recurring Revenue (1)                   $     1,757.5        $      282.5                 19 %   $     1,475.0
As a percentage of net revenue                     98 %               N/A                N/A                96 %


________________

(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.

NR3 was within the range of 100% and 110% as of July 31, 2020, and within the range of 110% and 120% as of July 31, 2019.

Foreign Currency Analysis

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


                                       31
--------------------------------------------------------------------------------


The following table shows the impact of foreign exchange rate changes on our net
revenue and total spend:
                                      Three Months Ended July 31, 2020                                                       Six Months Ended July 31, 2020
                                               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                  15 %                          16 %                Negative                            17 %                          19 %                Negative
Total spend                   6 %                           7 %                Positive                             6 %                           7 %                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



RPO represents 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)              July 31, 2020      January 31, 2020
Deferred revenue          $       2,878.9    $         3,007.1
Unbilled deferred revenue           468.5                549.6
RPO                       $       3,347.4    $         3,556.7


RPO consisted of the following: (in millions) July 31, 2020 January 31, 2020 Current RPO $ 2,310.7 $ 2,368.6 Non-current RPO 1,036.7

              1,188.1
RPO             $       3,347.4    $         3,556.7



We expect that the amount of RPO 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 July 31, 2020, we had $1.52 billion in cash and marketable securities. Our
cash flow from operations decreased to $418.5 million for the six months ended
July 31, 2020, compared to $440.5 million for the six months ended July 31,
2019. We repurchased 1.3 million shares of our common stock for $196.8 million
during the six months ended July 31, 2020. Comparatively, we repurchased 0.9
million shares of our common stock for $140.5 million during the six months
ended July 31, 2019. See further discussion regarding the balance sheet and cash
flow activities under the heading "Liquidity and Capital Resources."

Results of Operations

Impacts of COVID-19 to Autodesk's Business

We are continuing to conduct business during the COVID-19 pandemic with substantial modifications to employee travel, employee work locations, and virtualization, postponement or cancellation of certain sales and marketing events, among other


                                       32
--------------------------------------------------------------------------------


modifications.  We have observed other companies as well as many governments
taking precautionary and preemptive actions to address COVID-19, and they may
take further actions that alter their normal business operations.  We will
continue to actively monitor the situation and may take further actions that
alter our business operations as may be required by federal, state or local
authorities, or that we determine are in the best interests of our employees,
customers, partners, suppliers and stockholders.

The COVID-19 pandemic has had some specific effects on our business. During the
six months ended July 31, 2020, we experienced a slight decrease in usage of our
products. We experienced a stable recovery in growth during the second fiscal
quarter ended July 31, 2020, and we continue to see an increase in usage of our
cloud collaboration products as customers worked from home. Our product
subscription renewal rates improved steadily throughout the quarter ended July
31, 2020. New business declined in the range of mid-teens percent during our
second quarter ended July 31, 2020. Further, we are experiencing recovery in the
markets that were impacted early by the pandemic in prior periods. Among our
target markets, both AEC and Manufacturing revenue increased as compared to the
second quarter in the prior fiscal year.

We also took action to support our customers during the six months ended July
31, 2020, and extended payment terms to 60 days through August 7, 2020, offering
free commercial use of our cloud collaboration products through June 2020, and
delaying the transition from multi-user licenses to named-user licenses from May
2020 to August 2020 to minimize customer disruption. Further, we deferred a 20%
maintenance price increase from May 2020 to August 2020 to give customers
additional time to consider a subscription agreement.

Given the evolving business environment as a result of COVID-19, we are actively
managing our spending, reducing travel and entertainment expense, monitoring our
hiring rate, shifting to virtual events, and rationalizing our marketing spend.
We will continue to invest in critical areas such as R&D, construction, and
digitizing the company to ensure our future success as we come out of the
pandemic.

We believe our investment in cloud products and a subscription business model,
backed by a strong balance sheet, give us a robust foundation to successfully
navigate the economic challenges of COVID-19. The extent of the impact on our
business in fiscal 2021 will depend on several factors, including: the full
duration and the extent of the pandemic; actions taken by governments,
businesses and consumers in response to the pandemic; speed and timing of
economic recovery, including in particular geographies; our billings and renewal
rates including new business close rates, rate of multi-year contracts, pace of
closing larger transactions, and new unit volume growth; and effect of the
pandemic on margins and cash flow. All of these factors continue to evolve and
remain uncertain at this time, and some of these factors are not within our
control. Further discussion of the potential impacts of COVID-19 on our business
can be found in Part II, Item 1A "Risk Factors."

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.


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



                             Three Months                                           Three Months
                                 Ended       Change Compared to Prior Fiscal Year       Ended
(In millions, except
percentages)                 July 31, 2020         $                   %            July 31, 2019     Management comments
Net Revenue:
Subscription                 $     841.2     $     177.5                27  %       $     663.7     Increase due to growth
                                                                                                    across all subscription
                                                                                                    types, led by product
                                                                                                    subscription renewal
                                                                                                    revenue, which
                                                                                                    benefited from the
                                                                                                    success of the M2S
                                                                                                    program. Also
                                                                                                    contributing to the
                                                                                                    growth was an increase
                                                                                                    in revenue from new
                                                                                                    product subscriptions
                                                                                                    and EBA offerings.
Maintenance (1)                     51.2           (52.3 )             (51

)%             103.5     Decrease primarily due
                                                                                                    to the migration of
                                                                                                    maintenance plan
                                                                                                    subscriptions to
                                                                                                    subscription plan
                                                                                                    subscriptions with the
                                                                                                    M2S program.
   Total subscription and
maintenance revenue                892.4           125.2                16  %             767.2
Other                               20.7            (8.9 )             (30 )%              29.6
                             $     913.1     $     116.3                15  %       $     796.8

                              Six Months              Change compared to             Six Months
                                 Ended                prior fiscal year                 Ended
                             July 31, 2020          $                  %            July 31, 2019     Management Comments
Net Revenue:
Subscription                 $   1,644.2     $     384.7                31  %       $   1,259.5     Increase due to growth
                                                                                                    across all subscription
                                                                                                    types, led by product
                                                                                                    subscription renewal
                                                                                                    revenue, which
                                                                                                    benefited from the
                                                                                                    success of the M2S
                                                                                                    program. Also
                                                                                                    contributing to the
                                                                                                    growth was an increase
                                                                                                    in revenue from new
                                                                                                    product subscriptions
                                                                                                    and EBA offerings.
Maintenance (1)                    113.3          (102.2 )             (47 )%             215.5     Decrease primarily due
                                                                                                    to the migration of
                                                                                                    maintenance plan
                                                                                                    subscriptions to
                                                                                                    subscription plan
                                                                                                    subscriptions with the
                                                                                                    M2S program.
   Total subscription and
maintenance revenue              1,757.5           282.5                19  %           1,475.0
Other                               41.3           (16.0 )             (28 )%              57.3
                             $   1,798.8     $     266.5                17  %       $   1,532.3


____________________

(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.




                                       34

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

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)              July 31, 2020        $              %        July 31, 2019      Management comments
Net Revenue by Product
Family:
AEC                       $     397.0     $      62.8          19  %   $     334.2     Up due to increases in
                                                                                       revenue from AEC
                                                                                       Collections, EBAs, BIM
                                                                                       360, and PlanGrid.
AutoCAD and AutoCAD LT          271.9            40.6          18  %         231.3     Up due to increases in
                                                                                       revenue from both AutoCAD
                                                                                       and AutoCAD LT.
MFG                             185.5            10.9           6  %         174.6     Up due to increases in
                                                                                       revenue from MFG
                                                                                       Collections, EBAs and
                                                                                       Fusion360.
M&E                              53.3             2.5           5  %          50.8     Up due to increases in
                                                                                       revenue from M&E
                                                                                       Collections, Maya, and 3DS
                                                                                       Max.
Other                             5.4            (0.5 )        (8 )%           5.9
                          $     913.1     $     116.3          15  %   $     796.8

                           Six Months         Change compared to        Six Months
                              Ended           prior fiscal year            Ended
                          July 31, 2020         $             %        July 31, 2019
Net Revenue by Product
Family:
AEC                       $     779.7     $     141.2          22  %   $     638.5     Up due to increases in
                                                                                       revenue from AEC
                                                                                       Collections, EBAs, BIM
                                                                                       360, and PlanGrid.
ACAD and AutoCAD LT             534.1            89.6          20  %         444.5     Up due to increases in
                                                                                       revenue from both AutoCAD
                                                                                       and AutoCAD LT.
MFG                             368.4            26.3           8  %         342.1     Up due to increases in
                                                                                       revenue from MFG
                                                                                       Collections, EBAs, and
                                                                                       Fusion360.
M&E                             105.9             9.6          10  %          96.3     Up due to increases in
                                                                                       revenue from M&E
                                                                                       Collections, Maya, 3DS Max
                                                                                       and EBAs.
Other                            10.7            (0.2 )        (2 )%          10.9
                          $   1,798.8     $     266.5          17  %   $   1,532.3





                                       35

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

Net Revenue by Geographic Area


                                                                                  Constant
                                                                                  currency
                                                                                   change
                                                                                compared to
                                   Three Months        Change compared to       prior fiscal     Three Months
                                  Ended July 31,       prior fiscal year            year        Ended July 31,
(In millions, except percentages)      2020              $             %            %                2019
Net Revenue:
Americas
U.S.                              $       309.5     $       41.6        16 %            *       $       267.9
Other Americas                             62.0              4.0         7 %            *                58.0
Total Americas                            371.5             45.6        14 %           14 %             325.9
EMEA                                      354.7             38.5        12 %           16 %             316.2
APAC                                      186.9             32.2        21 %           21 %             154.7
Total Net Revenue                 $       913.1     $      116.3        15 %           16 %     $       796.8

Emerging Economies                $       113.7     $       16.3        17 %           17 %     $        97.4

                                                                                  Constant
                                                                                  currency
                                                                                   change
                                                                                compared to
                                    Six Months         Change compared to       prior fiscal      Six Months
                                  Ended July 31,       prior fiscal year            year        Ended July 31,
(In millions, except percentages)      2020              $             %            %                2019
Net Revenue:
Americas
U.S.                              $       610.1     $       93.1        18 %            *       $       517.0
Other Americas                            123.6             18.9        18 %            *               104.7
Total Americas                            733.7              112        18 %           18 %             621.7
EMEA                                      699.5             86.1        14 %           18 %             613.4
APAC                                      365.6             68.4        23 %           23 %             297.2
Total Net Revenue                 $     1,798.8     $      266.5        17 %           19 %     $     1,532.3

Emerging Economies                $       225.1     $       39.8        21 %           22 %     $       185.3


____________________

* 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.


                                       36

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

Net Revenue by Sales Channel


                          Three Months          Change compared to          Three Months
                              Ended              prior fiscal year              Ended
(In millions, except
percentages)              July 31, 2020            $                %       July 31, 2019      Management Comments
Net Revenue by Sales
Channel:
Indirect                  $     639.3     $       79.1               14 %   $     560.2     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                          273.8             37.2               16 %         236.6     Up due to an increase in
                                                                                            EBAs and our online
                                                                                            Autodesk branded store.

Total Net Revenue         $     913.1     $      116.3               15 %   $     796.8

                           Six Months           Change compared to           Six Months
                              Ended              prior fiscal year              Ended
                          July 31, 2020             $               %       July 31, 2019      Management Comments
Net Revenue by Sales
Channel:
Indirect                  $   1,262.7     $      186.1               17 %   $   1,076.6     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                          536.1             80.4               18 %         455.7     Up due to an increase in
                                                                                            EBAs and our online
                                                                                            Autodesk branded store.

Total Net Revenue         $   1,798.8     $      266.5               17 %   $   1,532.3

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, stock-based
compensation expense and gains and losses on our operating expense cash flow
hedges.

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, overhead charges, allocated IT and facilities costs,
professional services fees, and gains and losses on our operating expense cash
flow hedges.

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, stock-based compensation expense
and gains and losses on our operating expense cash flow hedges.

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.


                                       37

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


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, 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, acquisition-related transition costs, and the cost of supplies
and equipment.

                      Three Months       Change compared to       Three Months
                          Ended           prior fiscal year           Ended
(In millions, except
percentages)          July 31, 2020        $             %        July 31, 2019          Management comments
Cost of revenue:
Subscription and      $      58.5     $      5.5          10  %   $      53.0     Increase primarily due to an
maintenance                                                                       increase in cloud hosting costs as
                                                                                  well as an increase in stock-based
                                                                                  compensation expense partially
                                                                                  offset by lower travel and
                                                                                  entertainment expenses.
Other                        15.0           (2.9 )       (16 )%          

17.9 Decrease primarily due to a


                                                                                  decrease in other revenue as a
                                                                                  result of lower consulting service
                                                                                  revenue as well as decrease in
                                                                                  travel and entertainment expenses.
Amortization of               7.4           (1.2 )       (14 )%           8.6     Decrease primarily due to
developed technology                                                              previously acquired developed
                                                                                  technologies continuing to become
                                                                                  fully amortized partially offset
                                                                                  by amortization from recently
                                                                                  acquired developed technology.

Total cost of revenue $      80.9     $      1.4           2  %   $      79.5

Operating expenses: Marketing and sales $ 350.9 $ 34.1 11 % $ 316.8 Increase primarily due to an


                                                                                  increase in employee-related costs
                                                                                  driven by higher headcount as well
                                                                                  as an increase in stock-based
                                                                                  compensation expense partially
                                                                                  offset by lower travel and
                                                                                  entertainment expenses.
Research and                232.5           17.1           8  %         215.4     Increase primarily due to an
development                                                                       increase in employee-related costs
                                                                                  driven by higher headcount as well
                                                                                  as an increase in stock-based
                                                                                  compensation expense partially
                                                                                  offset by lower travel and
                                                                                  entertainment expenses.
General and                  93.2           (8.2 )        (8 )%         101.4     Decrease primarily due to a
administrative                                                                    decrease in stock-based
                                                                                  compensation expense and lower
                                                                                  travel and entertainment expenses
                                                                                  partially offset by an increase in
                                                                                  employee-related costs driven by
                                                                                  higher headcount.
Amortization of               9.5           (0.2 )        (2 )%           9.7     Decrease as previously acquired
purchased intangibles                                                       

purchased intangibles continue to


                                                                                  become fully amortized.
Restructuring and               -           (0.2 )         *              0.2
other exit costs, net

Total operating       $     686.1     $     42.6           7  %   $     643.5
expenses

                       Six Months        Change  compared to       Six Months
                          Ended           prior fiscal year           Ended
                      July 31, 2020         $            %        July 31, 2019          Management comments
Cost of revenue:
Subscription and      $     115.9     $      3.2           3  %   $     112.7     Increase primarily due to an
maintenance                                                                       increase in cloud hosting costs
                                                                                  partially offset by lower travel
                                                                                  and entertainment expenses.
Other                        32.1            0.4           1  %          

31.7 Increase primarily due to an


                                                                                  increase in stock-based
                                                                                  compensation expense as well as
                                                                                  employee related costs partially
                                                                                  offset by a decrease in travel and
                                                                                  entertainment expense.
Amortization of              14.8           (3.0 )       (17 )%          17.8     Decrease primarily due to
developed technology                                                              previously acquired developed
                                                                                  technologies continuing to become
                                                                                  fully amortized partially offset
                                                                                  by amortization from recently
                                                                                  acquired developed technology.



                                       38

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



Total cost of revenue $   162.8     $  0.6        -  %   $   162.2

Operating expenses: Marketing and sales $ 692.2 $ 62.1 10 % $ 630.1 Increase primarily due to

increased employee-related costs

driven by higher headcount as well


                                                                       as 

an increase in stock-based

compensation expense offset by a


                                                                       decrease in travel and
                                                                       entertainment expenses.
Research and              449.9       28.9        7  %       421.0     Increase primarily due to
development                                                            

increased employee-related costs

driven by higher headcount as well


                                                                       as 

an increase in stock-based

compensation expense offset by a


                                                                       decrease in travel and
                                                                       entertainment expenses.
General and               198.0       (2.5 )     (1 )%       200.5     Decrease primarily due to lower
administrative                                                         

stock-based compensation expense


                                                                       and 

a decrease in travel and

entertainment expenses offset by

increased employee-related costs


                                                                       driven by higher headcount.
Amortization of            19.2       (0.3 )     (2 )%        19.5     Decrease as previously acquired
purchased intangibles                                                  

purchased intangibles continue to


                                                                       become fully amortized.
Restructuring and             -       (0.4 )      *            0.4

other exit costs, net Total operating $ 1,359.3 $ 87.8 7 % $ 1,271.5 expenses

____________________

* Percentage is not meaningful.

The following table highlights our expectation for the absolute dollar change and percent of revenue change between the third quarter of fiscal 2021, as compared to the third quarter of fiscal 2020:


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

Flat

Interest and Other Expense, Net



The following table sets forth the components of interest and other expense,
net:
                                          Three Months Ended July 31,          Six Months Ended July 31,
(in millions)                               2020               2019             2020               2019

Interest and investment expense, net $ (8.0 ) $ (15.4 ) $ (30.3 ) $ (28.4 ) Gain on foreign currency

                        4.7                2.3              2.9                3.0
(Loss) gain on non-marketable equity
securities, net                               (14.3 )              2.2            (30.9 )             (2.8 )
Other income                                    0.5                3.6              1.1                4.7

Interest and other expense, net $ (17.1 ) $ (7.3 ) $ (57.2 ) $ (23.5 )





Interest and other expense, net, increased by $9.8 million and $33.7 million
during the three and six months ended July 31, 2020, respectively, as compared
to the same periods in the prior fiscal year. The increase in the three months
ended July 31, 2020, as compared to the same period in the prior fiscal year was
primarily due to an increase in negative adjustments, including impairments, on
our non-marketable equity securities offset by an increase in mark-to-market
gains on marketable securities and a decrease in interest expense as result of
the payment in full of our term loan. The increase in the six months ended July
31, 2020, as compared to the same period in the prior fiscal year was primarily
due to an increase in negative adjustments, including impairments, on our
non-marketable equity securities and a decrease in mark-to-market gains on
marketable securities offset by a decrease in interest expense as result of the
payment in full of our term loan.

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


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


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.

We had an income tax expense of $30.8 million, relative to pre-tax income of
$129.0 million for the three months ended July 31, 2020, and an income tax
expense of $26.3 million, relative to pre-tax income of $66.5 million for the
three months ended July 31, 2019. We had an income tax expense of $54.8 million,
relative to pre-tax income of $219.5 million for the six months ended July 31,
2020, and an income tax expense of $59.1 million, relative to pre-tax income of
$75.1 million for the six months ended July 31, 2019. Income tax expense for the
three and six months ended July 31, 2020, increased and decreased, respectively,
as a result of the jurisdictional mix of year-to-date earnings relative to the
worldwide annual effective tax rate.

We regularly assess the need for a valuation allowance against our deferred tax
assets. In making that assessment, we consider 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.

We anticipate a significant increase in U.S. taxable income in fiscal 2021 due
to current year increase in global earnings. We currently forecast the
utilization of U.S. deferred tax assets to offset U.S. taxable income resulting
from the inclusion of foreign earnings. While increased U.S. taxable income is
considered positive evidence, we believe that the U.S. jurisdiction's cumulative
losses should be given more weight and have maintained the valuation allowance
on our U.S. deferred tax assets.

As we continually strive to optimize our overall business model, tax planning
strategies may become feasible and prudent allowing us to realize many of the
deferred tax assets that are offset by a valuation allowance; therefore, we will
continue to evaluate the ability to utilize the deferred tax assets each
quarter, both in the U.S. and in foreign jurisdictions, based on all available
evidence, both positive and negative.

As of July 31, 2020, we had $222.4 million of gross unrecognized tax benefits,
of which $204.7 million would reduce our valuation allowance, if recognized. The
remaining $17.7 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 U.S. Tax Cuts and Jobs Act ("Tax Act")
will be applied or otherwise administered. As future guidance is issued, we may
make adjustments to the amounts that we have previously recorded that may
materially impact our financial statements.

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.

On March 27, 2020, the President of the United States signed into law the
Coronavirus Aid, Relief and Economic Security Act (the "CARES Act"). The CARES
Act, among other things, included certain income tax provisions for individuals
and corporations; however, these benefits do not impact the Company's current
tax provision due to the U.S. full valuation allowance. In addition to the CARES
Act, California enacted Assembly Bill No. 85, suspending utilization of net
operating losses and limiting R&D credits utilization against California taxable
income in excess of $5.0 million for the succeeding 3 years. The enactment of
this state tax legislation will result in an increase in California taxes for
Autodesk. In response to the impact of COVID-19, certain governmental agencies
have provided employer wage and retirement subsidies or employment tax
deferrals. Where Autodesk has availed itself of such subsidies or deferrals, we
have accounted for the tax impact in our income tax provision. As of the second
quarter of fiscal 2021, the Company continues to be able to reliably estimate
forecasted earnings and tax by jurisdiction for the year.

                                       40
--------------------------------------------------------------------------------

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 six months ended July 31, 2020 and 2019, our
gross profit, gross margin, income from operations, operating margin, net income
and diluted net income per share 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 July 31,         Six Months Ended July 31,
                                            2020               2019              2020              2019
                                                                   (Unaudited)
Gross profit                           $      832.2       $      717.3     $     1,636.0       $  1,370.1
Non-GAAP gross profit                  $      845.5       $      730.7     $     1,662.0       $  1,397.6
Gross margin                                     91 %               90 %              91 %             89 %
Non-GAAP gross margin                            93 %               92 %              92 %             91 %
Income from operations                 $      146.1       $       73.8     $       276.7       $     98.6
Non-GAAP income from operations        $      262.4       $      186.5     $       510.2       $    318.4
Operating margin                                 16 %                9 %              15 %              6 %
Non-GAAP operating margin                        29 %               23 %              28 %             21 %
Net income                             $       98.2       $       40.2     $       164.7       $     16.0
Non-GAAP net income                    $      218.0       $      145.1     $       406.4       $    244.1
GAAP diluted net income per share      $       0.44       $       0.18     $        0.74       $     0.07
Non-GAAP diluted net income per share  $       0.98       $       0.65     $        1.83       $     1.10



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.

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

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 July 31,         Six Months Ended July 31,
                                                2020               2019              2020             2019
                                                                       (Unaudited)
Gross profit                               $      832.2       $      717.3     $     1,636.0       $ 1,370.1
Stock-based compensation expense                    5.8                4.8              10.9             9.7
Amortization of developed technologies              7.4                8.6              14.8            17.8
Acquisition-related costs                           0.1                  -               0.3               -
Non-GAAP gross profit                      $      845.5       $      730.7     $     1,662.0       $ 1,397.6
Gross margin                                         91 %               90 %              91 %            89 %
Stock-based compensation expense                      1 %                1 %               1 %             1 %
Amortization of developed technologies                1 %                1 %               1 %             1 %
Non-GAAP gross margin (1)                            93 %               92 %              92 %            91 %
Income from operations                     $      146.1       $       73.8     $       276.7       $    98.6
Stock-based compensation expense                   95.9               88.2             194.1           163.4
Amortization of developed technologies              7.4                8.6              14.8            17.8
Amortization of purchased intangibles               9.5                9.7              19.2            19.5
Acquisition-related costs                           3.5                6.0               5.4            18.7
Restructuring and other exit costs, net               -                0.2                 -             0.4
Non-GAAP income from operations            $      262.4       $      186.5     $       510.2       $   318.4
Operating margin                                     16 %                9 %              15 %             6 %
Stock-based compensation expense                     11 %               11 %              11 %            11 %
Amortization of developed technologies                1 %                1 %               1 %             1 %
Amortization of purchased intangibles                 1 %                1 %               1 %             1 %
Acquisition-related costs                             - %                1 %               - %             1 %
Non-GAAP operating margin (1)                        29 %               23 %              28 %            21 %
Net income                                 $       98.2       $       40.2     $       164.7       $    16.0
Stock-based compensation expense                   95.9               88.2             194.1           163.4
Amortization of developed technologies              7.4                8.6              14.8            17.8
Amortization of purchased intangibles               9.5                9.7              19.2            19.5
Acquisition-related costs                           3.5                6.0               5.4            18.7
Restructuring and other exit costs, net               -                0.2                 -             0.4
Loss (gain) on strategic investments and
dispositions, net                                  14.3               (2.2 )            30.9             2.8
Discrete tax benefit items                          0.6                3.3               1.1             1.0
Income tax effect of non-GAAP adjustments         (11.4 )             (8.9 )           (23.8 )           4.5
Non-GAAP net income                        $      218.0       $      145.1     $       406.4       $   244.1




                                       42

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



                                            Three Months Ended July 31,             Six Months Ended July 31,
                                             2020                 2019               2020                 2019
                                                                      

(Unaudited)


Diluted net income per share           $        0.44         $        0.18     $        0.74         $       0.07
Stock-based compensation expense                0.43                  0.40              0.87                 0.74
Amortization of developed technologies          0.03                  0.04              0.07                 0.08
Amortization of purchased intangibles           0.04                  0.05              0.09                 0.09
Acquisition-related costs                       0.03                  0.02              0.03                 0.09
Loss (gain) on strategic investments
and dispositions, net                           0.06                 (0.01 )            0.14                 0.01
Discrete tax provision items                       -                  0.01                 -                    -
Income tax effect of non-GAAP
adjustments                                    (0.05 )               (0.04 )           (0.11 )               0.02

Non-GAAP diluted net income per share $ 0.98 $ 0.65

$ 1.83 $ 1.10

____________________

(1) Totals may not sum due to rounding.

Our non-GAAP financial measures may exclude the following, as applicable:



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.


                                       43
--------------------------------------------------------------------------------


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, but not limited to, 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 (release) of a valuation allowance on certain net deferred tax
assets. This is a non-cash charge to record or to release 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. Long-term cash requirements for items other than normal
operating expenses are anticipated for the following: the acquisition of
businesses, software products, or technologies complementary to our business;
repayment of debt; common stock repurchases; and capital expenditures, including
the purchase and implementation of internal-use software applications.

At July 31, 2020, our principal sources of liquidity were cash, cash equivalents
and marketable securities totaling $1.52 billion and net accounts receivable of
$490.1 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 July 31, 2020, Autodesk had no
outstanding borrowings on this line of credit. As of September 2, 2020, we have
no amounts outstanding under the credit facility. See Part I, Item 1, Note 13,
"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 under the Credit Agreement, we will
not be able to draw on our credit facility.

As of July 31, 2020, we have $1.65 billion aggregate principal amount of notes
outstanding. See Part I, Item 1, Note 13, "Borrowing Arrangements," in the Notes
to Condensed Consolidated Financial Statements for further discussion.

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.

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 July 31, 2020, approximately 58% 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

                                       44
--------------------------------------------------------------------------------


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." Additionally, as a result of the COVID-19 pandemic, we extended
contract payment terms for up to 60 days for all customers and partners for new
orders and renewals placed directly with Autodesk. This payment terms extension
program began on March 16, 2020 and ended on August 7, 2020. We currently expect
to have sufficient liquidity to manage through the COVID-19 pandemic but we will
continue to monitor the impact of potential disruptions beyond our control.
Based on our current business plan and revenue prospects, we believe that our
existing cash and cash equivalents, 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.
                                              Six Months Ended July 31,
(in millions)                                  2020               2019

Net cash provided by operating activities $ 418.5 $ 440.5 Net cash used in investing activities

           (111.8 )            (32.5 )
Net cash used in financing activities           (642.6 )           (366.1 )



Net cash provided by operating activities of $418.5 million for the six months
ended July 31, 2020, was primarily impacted by our net income adjusted for
non-cash expenses, including stock-based compensation expense, depreciation,
amortization and accretion expense, and (loss) gain on strategic investments, a
source of working capital primarily from a decrease in accounts receivable
partially offset by a use of working capital from a decrease in deferred revenue
and other liabilities and an increase in prepaid and other assets from
January 31, 2020, to July 31, 2020. Net cash provided by operating activities of
$440.5 million for the six months ended July 31, 2019, was primarily impacted by
our net income adjusted for non-cash expenses, including stock-based
compensation expense, depreciation, amortization and accretion expense, a source
of working capital from an increase in deferred revenue, and a decrease in
accounts receivable from January 31, 2019, to July 31, 2019, partially offset by
a use of working capital from a decrease in accounts payable and other
liabilities.

Net cash used in investing activities was $111.8 million for the six months
ended July 31, 2020, primarily due to purchases of non-marketable equity
securities, capital expenditures and purchases of marketable securities. Net
cash used in investing activities was $32.5 million for the six months ended
July 31, 2019, and was primarily due to capital expenditures and purchases of
marketable securities partially offset by the sale and maturities of marketable
securities.

At July 31, 2020, our short-term investment portfolio had an estimated fair
value of $79.7 million and a cost basis of $69.4 million. The portfolio fair
value primarily 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 11, "Deferred Compensation," in the Notes to the
Condensed Consolidated Financial Statements for further discussion).

Net cash used in financing activities was $642.6 million and $366.1 million for
the six months ended July 31, 2020 and 2019, respectively, 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.


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

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 July 31, 2020:



                                                                  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 thousands)        Purchased        Paid per Share      or Programs (1)      Programs (2)
May 1 - May 31                      10.0     $        174.42                10.0            13,479.0
June 1 - June 30                       -                   -                   -            13,479.0
July 1 - July 31                    26.0              232.70                26.0            13,453.0
Total                               36.0     $        216.84                36.0


 ________________

(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 16, "Stockholders'
    Equity (Deficit)," in the Notes to the Condensed Consolidated Financial
    Statements for further discussion.


Off-Balance Sheet Arrangements

As of July 31, 2020, 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

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.

Enterprise Business Agreements (EBAs): Represents programs providing enterprise
customers with token-based access 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.


                                       46
--------------------------------------------------------------------------------


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
subscription and maintenance revenue for the population of customers that
existed one year ago ("base customers").  Net revenue retention rate is
calculated by dividing the current quarter subscription and maintenance revenue
related to base customers by the total corresponding quarter subscription and
maintenance revenue from one year ago. Subscription and maintenance revenue 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.
Subscription and maintenance revenue related to acquired companies, one year
after acquisition, has been captured as existing customers until such data
conforms to the calculation methodology. This may cause variability in the
comparison. Beginning with the first quarter of fiscal 2021, Autodesk modified
its definition of NR3 to the definition above.  The effect of this change is not
material for the periods presented.

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 (RPO): 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.


                                       47

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

© Edgar Online, source Glimpses