EXHIBIT 99

            Certain Factors Regarding Future Results

            Information provided by the Company or its spokespersons may from
            time to time contain forward-looking statements concerning projected
            financial performance, market and industry segment growth, product
            development and commercialization or other aspects of future
            operations. Such statements will be based on the assumptions and
            expectations of the Company's management at the time such statements
            are made. The Company cautions investors that its performance (and,
            therefore, any forward-looking statement) is subject to risks and
            uncertainties. Various important factors including, but not limited
            to, the following may cause the Company's future results to differ
            materially from those projected in any forward-looking statement.

            POTENTIAL FLUCTUATIONS IN OPERATING RESULTS: The Company may
            experience significant fluctuations in future quarterly operating
            results. Fluctuations may be caused by many factors, including the
            timing of new product releases or product enhancements by the
            Company or its competitors; the size and timing of individual
            orders, including a fluctuation in the demand for and the ability to
            complete large contracts; software errors or other product quality
            problems; competition and pricing changes; customer order deferrals
            in anticipation of new products or product enhancements; reduction
            in demand for the Company's products; changes in operating expenses;
            changes in the mix of software license and maintenance and service
            revenue; personnel changes; and general economic conditions. A
            substantial portion of the Company's operating expenses is related
            to personnel, facilities and marketing programs. The level of
            personnel and related expenses cannot be adjusted quickly and is
            based, in significant part, on the Company's expectation for future
            revenue. The Company does not typically experience significant order
            backlog. Further, the Company has often recognized a substantial
            portion of its revenue in the last month of a quarter, with this
            revenue frequently concentrated in the last weeks or days of a
            quarter. During certain quarterly periods, the Company has been
            dependent upon receiving large orders of perpetual licenses
            involving the payment of a single up-front fee and, more recently,
            has shifted the business emphasis of its products to provide a
            collaborative solution to the Company's customers. This emphasis has
            increased the Company's average order size and increased the related
            sales cycle time for the larger orders. This shift, therefore, may
            have the effect of increasing the volatility of the Company's
            revenue and profit from period to period. As a result, product
            revenue in any quarter is substantially dependent on sales completed
            in the latter part of that quarter, and



            revenue for any future quarter is not predictable with any
            significant degree of accuracy.

            SEASONAL VARIATIONS: The Company's business has experienced
            significant seasonality, including second and third quarter slowdown
            in software sales resulting from the purchasing and budgeting
            patterns of the Company's customers. Typically, the Company's
            revenue is lowest during the quarters ended June 30 and September
            30.

            ECONOMIC SLOWDOWN IN CERTAIN MARKETS: The Company's sales are based
            significantly on demand for products in its primary end markets.
            Many of these end markets, including automotive, aerospace and power
            generation, have recently experienced economic declines which have
            adversely affected our business. A continuation of this general
            economic decline may adversely affect our business by extending
            sales cycles and reducing revenue.

            The current Severe Acute Respiratory Syndrome (SARS) outbreak has
            adversely impacted the Company's operations in certain Asian
            markets, particularly in China. To the extent this outbreak becomes
            more widespread, it could affect the Company's business in other
            global markets, resulting in an adverse impact on the Company's
            financial condition, results of operations and cash flows.

            In addition, terrorist attacks and other increased global
            hostilities have contributed to widespread uncertainty and
            speculation in the world financial markets. This uncertainty and
            speculation may result in further economic contraction, resulting in
            the suspension or delay of purchasing by our customers.

            STOCK MARKET AND STOCK PRICE VOLATILITY: Market prices for
            securities of software companies have generally been volatile. In
            particular, the market price of the Company's common stock has been,
            and may continue to be, subject to significant fluctuations as a
            result of factors affecting the Company, the software industry or
            the securities markets in general. Such factors include, but are not
            limited to, declines in trading price that may be triggered by the
            Company's failure to meet the expectations of securities analysts
            and investors. The Company cannot provide assurance that in such
            circumstances the trading price of the Company's common stock will
            recover or that it will not experience a further decline. Moreover,
            the trading price could be subject to additional fluctuations in
            response to quarter-to-quarter variations in the Company's operating
            results, material announcements made by the Company or its
            competitors, conditions in the software industry generally or other
            events and factors, many of which are beyond the Company's control.



            RAPIDLY CHANGING TECHNOLOGY; NEW PRODUCTS; RISK OF PRODUCT DEFECTS:
            The markets for the Company's products are generally characterized
            by rapidly changing technology and frequent new product
            introductions that can render existing products obsolete or
            unmarketable. A major factor in the Company's future success will be
            its ability to anticipate technological changes and to develop and
            introduce, in a timely manner, enhancements to its existing products
            and new products to meet those changes. If the Company is unable to
            introduce new products and to respond quickly to industry changes,
            its business, financial condition, results of operations and cash
            flows could be materially adversely affected. The introduction and
            marketing of new or enhanced products require the Company to manage
            the transition from existing products in order to minimize
            disruption in customer purchasing patterns.

            There can be no assurance that the Company will be successful in
            developing and marketing, on a timely basis, new products or product
            enhancements, that its new products will adequately address the
            changing needs of the marketplace or that it will successfully
            manage the transition from existing products. Software products as
            complex as those offered by the Company may contain undetected
            errors or failures when first introduced or as new versions are
            released, and the likelihood of errors is increased as a result of
            the Company's commitment to accelerating the frequency of its
            product releases. There can be no assurance that errors will not be
            found in new or enhanced products after commencement of commercial
            shipments. Any of these problems may result in the loss of or delay
            in market acceptance, diversion of development resources, damage to
            the Company's reputation or increased service and warranty costs,
            any of which could have a material adverse effect on the Company's
            business, financial condition, results of operations and cash flows.

            DEPENDENCE ON DISTRIBUTORS: The Company continues to distribute a
            substantial portion of its products through its global network of
            independent, regional channel partners. The channel partners sell
            the Company's software products to new and existing customers,
            expand installations within their existing customer base, offer
            consulting services and provide the first line of technical support.
            The channel partners have more immediate contact with most customers
            in their territories who use ANSYS software than does the Company.
            Consequently, the Company is highly dependent on the efforts of the
            channel partners. Difficulties in ongoing relationships with channel
            partners, such as delays in collecting accounts receivable, failure
            to meet performance criteria or to promote the Company's products as
            aggressively as the Company expects and



            differences in the handling of customer relationships could
            adversely affect the Company's performance. Additionally, the loss
            of any major channel partner for any reason, including a channel
            partner's decision to sell competing products rather than the
            Company's products, could have a material adverse effect on the
            Company. Moreover, the Company's future success will depend
            substantially on the ability and willingness of its channel partners
            to continue to dedicate the resources necessary to promote the
            Company's products and to support a larger installed base of the
            Company's products. If the channel partners are unable or unwilling
            to do so, the Company may be unable to sustain revenue growth.

            COMPETITION: The CAD, CAE and computer-aided manufacturing ("CAM")
            markets are intensely competitive. In the traditional CAE market,
            the Company's primary competitors include MSC.Software Corporation
            and ABAQUS, Inc. (formerly Hibbitt, Karlsson and Sorensen, Inc.) The
            Company also faces competition from smaller vendors of specialized
            analysis applications in fields such as computational fluid
            dynamics. These vendors include Fluent, Inc. and Adapco, Inc. In
            addition, certain integrated CAD suppliers such as Parametric
            Technology Corporation, Electronic Data Systems Corporation and
            Dassault Systemes provide varying levels of design analysis,
            optimization and verification capabilities as part of their product
            offerings. The entrance of new competitors would likely intensify
            competition in all or a portion of the overall CAD, CAE and CAM
            markets. Some of the Company's current and possible future
            competitors have greater financial, technical, marketing and other
            resources than the Company, and some have well established
            relationships with current and potential customers of the Company.
            It is also possible that alliances among competitors may emerge and
            rapidly acquire significant market share or that competition will
            increase as a result of software industry consolidation. Increased
            competition may result in price reductions, reduced profitability
            and loss of market share, any of which would materially adversely
            affect the Company's business, financial condition, results of
            operations and cash flows.

            DEPENDENCE ON SENIOR MANAGEMENT AND KEY TECHNICAL PERSONNEL: The
            Company is highly dependent upon the ability and experience of its
            senior executives and its key technical and other management
            employees. Although the Company has employment agreements with three
            executives, the loss of these employees, or any of the Company's
            other key employees, could adversely affect the Company's ability to
            conduct its operations.

            RISKS ASSOCIATED WITH INTERNATIONAL ACTIVITIES: A significant
            portion of the Company's business comes



            from outside the United States of America. Risks inherent in the
            Company's international business activities include imposition of
            government controls, export license requirements, restrictions on
            the export of critical technology, political and economic
            instability, trade restrictions, changes in tariffs and taxes,
            difficulties in staffing and managing international operations,
            longer accounts receivable payment cycles and the burdens of
            complying with a wide variety of foreign laws and regulations.
            Effective patent, copyright and trade secret protection may not be
            available in every foreign country in which the Company sells its
            products. The Company's business, financial condition, results of
            operations and cash flows could be materially adversely affected by
            any of these risks.

            Additionally, countries in certain international regions have
            continued to experience weaknesses in their currency, banking and
            equity markets. These weaknesses could adversely affect consumer
            demand for the Company's products and ultimately the Company's
            financial condition, results of operations and cash flows.

            In November 2000, the United States enacted the FSC Repeal and
            Extraterritorial Income Exclusion Act (the "Act") in response to a
            challenge from the World Trade Organization ("WTO") that the
            existing tax benefits provided by foreign sales corporations were
            prohibited tax subsidies. The Act generally repeals the foreign
            sales corporation and implements an extraterritorial income ("ETI")
            tax benefit. Recently, the European Union stated that it did not
            believe the ETI provisions bring U.S. tax law into WTO-compliance
            and asked the WTO to rule on the matter. On August 30, 2002, the WTO
            ruled that the European Union may impose up to $4 billion per year
            in retaliatory duties against U.S. exports. As a result, there may
            be further related changes to U.S. export tax law in connection with
            this ruling.

            In April 2003, the Job Protection Act of 2003 (H.R. 1769) was
            introduced into the House of Representatives. The Act would repeal
            the ETI tax regime and replace it with a permanent rate deduction
            for companies with production activities in the US. In its current
            form, the Act provides general transition relief through 2008 based
            upon the 2001 ETI benefit. In fiscal year 2002, export benefits
            reduced the Company's effective tax rate by approximately 4.3%. Any
            prospective changes regarding tax benefits associated with the
            Company's export sales may adversely impact the Company's effective
            tax rate and decrease its net income in future periods.

            DEPENDENCE ON PROPRIETARY TECHNOLOGY: The Company's success is
            highly dependent upon its proprietary



            technology. Although the Company was awarded a patent by the U.S.
            Patent and Trademark Office for its Web-based reporting technology,
            the Company generally relies on contracts and the laws of copyright
            and trade secrets to protect its technology. Although the Company
            maintains a trade secrets program, enters into confidentiality
            agreements with its employees and distributors and limits access to
            and distribution of its software, documentation and other
            proprietary information, there can be no assurance that the steps
            taken by the Company to protect its proprietary technology will be
            adequate to prevent misappropriation of its technology by third
            parties, or that third parties will not be able to develop similar
            technology independently. Although the Company is not aware that any
            of its technology infringes upon the rights of third parties, there
            can be no assurance that other parties will not assert technology
            infringement claims against the Company, or that, if asserted, such
            claims will not prevail.

            INCREASED RELIANCE ON PERPETUAL LICENSES: Although the Company has
            historically maintained stable recurring revenue from the sale of
            monthly lease licenses and noncancellable annual leases for its
            software products, it has relied increasingly on sales of perpetual
            licenses that involve payment of a single up-front fee and that are
            more typical in the computer software industry. While revenue
            generated from monthly lease licenses and noncancellable annual
            leases currently represents a portion of the Company's software
            license revenue, to the extent that perpetual license revenue
            continues to represent a significant percentage of total software
            license revenue, the Company's revenue in any period will depend
            increasingly on sales completed during that period.

            RISKS ASSOCIATED WITH ACQUISITIONS: The Company has consummated and
            may continue to consummate certain strategic acquisitions in order
            to provide increased capabilities to its existing products, enter
            new product and service markets or enhance its distribution
            channels. In the future, the Company may not be able to identify
            suitable acquisition candidates or, if suitable candidates are
            identified, the Company may not be able to complete the business
            combination on commercially acceptable terms. Business acquisitions
            may result in devotion of significant management and financial
            resources. The ability of the Company to integrate the acquired
            businesses, including delivering sales and support, ensuring
            continued customer commitment, obtaining further commitments and
            challenges associated with expanding sales in particular markets and
            retaining key personnel, will impact the success of these
            acquisitions. If the Company is unable to properly and timely
            integrate the acquired businesses, there could be a material adverse
            effect on the Company's



            business, financial condition, results of operations and cash flows.

            DISRUPTION OF OPERATIONS AT DEVELOPMENT FACILITIES: A significant
            portion of the Company's software development personnel, source code
            and computer equipment is located at operating facilities in the
            United States, Canada and Europe. The occurrence of a natural
            disaster or other unforeseen catastrophe at any of these facilities
            could cause interruptions in the Company's operations, services and
            product development activities. These interruptions could have a
            material adverse effect on the Company's business, financial
            condition, results of operations and cash flows.

            GENERAL CONTINGENCIES: The Company is subject to various
            investigations, claims and legal proceedings from time to time that
            arise in the ordinary course of its business activities. These
            proceedings currently include customary audit activities by various
            taxing authorities. Each of these matters is subject to various
            uncertainties, and it is possible that some of these matters may be
            resolved unfavorably to the Company.

            QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK: The
            Company is exposed to certain market risks, primarily foreign
            currency exchange rates, which arise from transactions entered into
            in the normal course of business. The Company seeks to minimize
            these risks through its normal operating and financing activities.
            The Company does not use derivative financial instruments to hedge
            these risks.