Exhibit 99.1

Autodesk, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

	Six Months Ended July 31,
	2004			2003
	(Unaudited)
Operating Activities
Net income	$	81,670		$	40,110
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		25,372			24,129
Stock compensation expense		377			1,013
Net loss on fixed asset disposals		282			—
Write-downs of cost method investments		—			26
Tax benefits from employee stock plans		24,414			—
Restructuring related charges, net		5,648			—
Changes in operating assets and liabilities		884			(17,707	)
Net cash provided by operating activities		138,647			47,571
Investing Activities
Net sales and maturities of available-for-sale marketable securities		20,165			30,839
Capital and other expenditures		(15,775	)		(13,865	)
Business combinations, net of cash acquired		(11,750	)		(5,150	)
Other investing activities		(1,490	)		1,448
Net cash (used in) provided by investing activities		(8,850	)		13,272
Financing activities
Proceeds from issuance of common stock, net of issuance costs		160,879			21,467
Repurchase of common stock		(216,410	)		(45,671	)
Dividends paid		(6,741	)		(6,680	)
Net cash used in financing activities		(62,272	)		(30,884	)
Effect of exchange rate changes on cash and cash equivalents		(3,803	)		3,088
Net increase in cash and cash equivalents		63,722			33,047
Cash and cash equivalents at beginning of year		282,249			186,377
Cash and cash equivalents at end of period	$	345,971		$	219,424
Supplemental cash flow information:
Net cash paid (received) during the period for income taxes	$	7,365		$	(573	)