Spreadsheet: 1bf31997-0c94-4454-9e1c-c2a3fb87af23
Sheet: NonGAAP Cons IS

Autodesk, Inc.
Non-GAAP Condensed Consolidated Statements of Operations
(In millions, except per share data)
 |  | Q1 | Q2 | Q3 | Q4 |  |  | Q1 | Q2 | Q3 | Q4 |  |  | Q1 | Q2 | Q3 | Q4
 |  | April 30, | July 31, | October 31, | January 31, | FY |  | April 30, | July 31, | October 31, | January 31, | FY |  | April 30, | July 31, | October 31, | January 31, | FY
 |  | 2012 | 2012 | 2012 | 2013 | 2013 |  | 2011 | 2011 | 2011 | 2012 | 2012 |  | 2010 | 2010 | 2010 | 2011 | 2011
Net revenue:
License and other |  | 361 | 340.5 | 317.1 | 0 | 1018.6 |  | 323 | 333 | 331.4 | 370.2 | 1357.6 |  | 279.8 | 280.7 | 282 | 329.6 | 1172.1
Maintenance |  | 227.6 | 228.2 | 230.9 | 0 | 686.6999999999999 |  | 205.3 | 213.3 | 217.2 | 222.2 | 858 |  | 194.8 | 192.1 | 194.7 | 198.1 | 779.7
Total net revenue |  | 588.6 | 568.7 | 548 | 0 | 1705.3 |  | 528.3 | 546.3 | 548.6 | 592.4 | 2215.6 |  | 474.6 | 472.8 | 476.7 | 527.7 | 1951.8
Cost of revenue:
Cost of license and other revenue |  | 36 | 38.3 | 38.4 | 0 | 112.7 |  | 33.6 | 36.2 | 38.5 | 36.9 | 145.2 |  | 32.7 | 32.1 | 31.3 | 31.3 | 127.4
Cost of maintenance revenue |  | 11.7 | 10.7 | 8.4 | 0 | 30.8 |  | 12 | 11.7 | 9.1 | 9.2 | 42 |  | 10.1 | 7.9 | 8.2 | 8.2 | 34.4
Total cost of revenue |  | 47.7 | 49 | 46.8 | 0 | 143.5 |  | 45.6 | 47.9 | 47.6 | 46.1 | 187.2 |  | 42.8 | 40 | 39.5 | 39.5 | 161.8
Gross profit |  | 540.9 | 519.7 | 501.2 | 0 | 1561.8 |  | 482.7 | 498.4 | 501 | 546.3 | 2028.4 |  | 431.8 | 432.8 | 437.2 | 488.2 | 1790
Operating expenses:
Marketing and sales |  | 208.6 | 196.3 | 188 | 0 | 592.9 |  | 190.1 | 189.7 | 194.5 | 220 | 794.3 |  | 175.9 | 168.3 | 177.5 | 218.8 | 740.5
Research and development |  | 141.6 | 134.5 | 125.5 | 0 | 401.6 |  | 127.7 | 129.4 | 132.3 | 139 | 528.4 |  | 118.9 | 112.1 | 117.1 | 120.7 | 468.8
General and administrative |  | 45.7 | 45 | 42.7 | 0 | 133.4 |  | 45.8 | 40.5 | 39.1 | 46.9 | 172.3 |  | 40.9 | 36.1 | 42.3 | 42.6 | 161.9
Total operating expenses |  | 395.9 | 375.8 | 356.2 | 0 | 1127.9 |  | 363.6 | 359.6 | 365.9 | 405.9 | 1495 |  | 335.7 | 316.5 | 336.9 | 382.1 | 1371.2
Income from operations |  | 145 | 143.9 | 145 | 0 | 433.8999999999999 |  | 119.1 | 138.8 | 135.1 | 140.4 | 533.4 |  | 96.1 | 116.3 | 100.3 | 106.1 | 418.8
Interest and other income (expense), net |  | 2.4 | 4.2 | -0.2 | 0 | 6.399999999999999 |  | 5.9 | -0.8 | 1.1 | 0.8 | 7 |  | -3.1 | -0.5 | 2.5 | -0.3 | -1.4
Income before income taxes |  | 147.4 | 148.1 | 144.8 | 0 | 440.2999999999998
Provision for income taxes |  | -38.3 | -37 | -37 | 0 | -112.3 |  | -31.3 | -34.5 | -34.1 | -35.4 | -135.3 |  | -25 | -31.4 | -27.8 | -24.8 | -109
Net income |  | 109.1 | 111.1 | 107.8 | 0 | 327.9999999999998
Basic net income per share |  | 0.48 | 0.49 | 0.48 | 0 | 1.44 |  | 0.41 | 0.45 | 0.45 | 0.47 | 1.78 |  | 0.3 | 0.37 | 0.33 | 0.36 | 1.36
Diluted net income per share |  | 0.47 | 0.48 | 0.47 | 0 | 1.41 |  | 0.4 | 0.44 | 0.44 | 0.46 | 1.74 |  | 0.29 | 0.36 | 0.32 | 0.34 | 1.31
Weighted average shares used in computing basic non-GAAP net income per share |  | 228.1 | 227.8 | 225.5 | 0 | 227.1 |  | 228.2 | 229.4 | 227.1 | 226.1 | 227.7 |  | 229 | 228 | 226.5 | 227 | 227.6
Weighted average shares used in computing diluted non-GAAP net income per share |  | 234.1 | 232.1 | 230.5 | 0 | 232 |  | 237.1 | 236.6 | 230.7 | 231.5 | 233.3 |  | 234.6 | 233.8 | 232.4 | 235 | 234.2
Note 1:  To supplement our consolidated financial statements presented on a GAAP basis, [NAME] provides investors with certain non-GAAP measures including non-GAAP net income, non-GAAP net income per share, non-GAAP cost of license and other revenue, non-GAAP gross profit, non-GAAP operating expenses, non-GAAP income from operations and non-GAAP provision for income taxes.  These non-GAAP financial measures are adjusted to exclude certain costs, expenses, gains and losses, including stock-based compensation expense, employee tax reimbursements related to our voluntary stock option review, litigation expenses, in-process research and development expenses, restructuring charges, amortization of purchased intangibles, asset impairments, establishment of a valuation allowance on certain deferred tax assets and related income tax expenses.  See our reconciliation of GAAP financial measures to non-GAAP financial measures herein.  We believe these exclusions are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future, as well as to facilitate comparisons with our historical operating results.  These adjustments to our GAAP results are made with the intent of providing both management and investors a more complete understanding of [NAME]'s underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before gains, losses or other charges that are considered by management to be outside our core operating results.  In addition, these non-GAAP financial measures are among the primary indicators management uses as a basis for our planning and forecasting of future periods.
There are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies.  The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results.  The presentation of this additional information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with generally accepted accounting principles in the United States.  Investors should review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.
Note 2:  Totals may not agree with the components due to rounding.
Note 3:  Effective in the second quarter of fiscal 2011, [NAME] began excluding certain discrete GAAP tax provision items for purposes of its non-GAAP financial measures. Prior period non-GAAP income tax expense, net income and earnings per share amounts have been revised to conform to the current period presentation.
Note 4:  Effective in the second quarter of fiscal 2013, [NAME] began excluding gains and losses on strategic investments for the purposes of its non-GAAP financial measures.  Prior period non-GAAP interest and other income (expense), net, net income and earnings per share amounts have been revised to conform to the current period presentation.
Note 5:  Earnings per share were computed independently for each of the periods presented; therefore the sum of the earnings per share amounts for the quarters may not equal the total for the year.