================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   ----------

                                    FORM 8-K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

       Date of Report (Date of Earliest Event Reported): November 4, 2004

                                   ----------

                                   ANSYS. INC.
             (Exact Name of Registrant as Specified in its Charter)

           Delaware                         0-20853              04-3219960
(State or Other Jurisdiction of          (Commission          (I.R.S. Employer
Incorporation or Organization)           File Number)        Identification No.)

  275 Technology Drive, Canonsburg, PA                               15317
(Address of Principal Executive Offices)                          (Zip Code)

       (Registrant's Telephone Number, Including Area Code) (724) 746-3304

================================================================================

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

|_|   Written communications pursuant to Rule 425 under the Securities Act (17
      CFR 230.425)

|_|   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
      240.14a-12)

|_|   Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))

|_|   Pre-commencement communications pursuant to Rule 13e-4(c) under the
      Exchange Act (17 CFR 240.13e-4(c))


Item 9.01 Financial Statements, Pro Forma Financial Information and Exhibits (c) Exhibits Exhibit Number Description ------ ----------- 99.1 Press Release of the Registrant dated November 4, 2004 Item 7.01 Regulation FD Disclosure The Information contained in this Item 9 of this Current Report on Form 8-K is being furnished pursuant to "Item 12. Results of Operations and Financial Condition" of Form 8-K. The information in this Current Report is being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of such Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing. On November 4, 2004, ANSYS, Inc. issued an earnings release announcing its financial results for the third quarter ended September 30, 2004. A copy of the earnings release is attached as Exhibit 99.1

SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. ANSYS, INC. (Registrant) Date: November 4, 2004 By: /s/ MARIA T. SHIELDS -------------------------- Maria T. Shields - Chief Financial Officer, VP of Finance and Administration (Ms. Shields is the Principal Financial and Accounting Officer and has been duly authorized to sign on behalf of the Registrant)

                                                                    Exhibit 99.1

       ANSYS Announces Strong Double-Digit Revenue and Earnings Growth

      Company Delivers a Record Third Quarter and Increases 2004 Outlook

    SOUTHPOINTE, Pa., Nov. 4 /PRNewswire-FirstCall/ -- ANSYS, Inc.
(Nasdaq: ANSS), a global innovator of simulation software and technologies
designed to optimize product development processes, today announced third
quarter results.  ANSYS' third quarter GAAP results include:
     - Total revenue of $32.3 million, as compared to $28.0 million in the
       third quarter of 2003; total revenue of $95.7 million in the first nine
       months of 2004 as compared to $80.3 million for the nine months ended
       September 30, 2003;
     - Diluted earnings per share of $0.23 for the third quarter of 2004 as
       compared to $0.17 for the third quarter of 2003; and diluted earnings
       per share of $0.68 through September 30, 2004 as compared to $0.45
       through September 30, 2003;
     - Cash flows from operations of $13.4 million for the third quarter of
       2004 and $39.7 million for the first nine months of 2004; and
     - Cash and short-term investment balances of $124.3 million, and no debt
       as of September 30, 2004.

    Excluding the adverse impact on reported software license revenue of
purchase accounting adjustments related to the Company's February 2003
acquisition of CFX and acquisition-related amortization (see discussion
below), ANSYS' third quarter adjusted (non-GAAP) results include:
     - Total adjusted revenue of $32.4 million, as compared to $28.9 million
       in the third quarter of 2003; total adjusted revenue of $95.9 million
       in the first nine months of 2004 as compared to $82.7 million for
       the first nine months of 2003;
     - An overall adjusted operating profit margin, excluding acquisition-
       related amortization, of 35% as compared to 34% for the third quarter
       of 2003; and an overall adjusted profit margin, excluding acquisition-
       related amortization, of 36% as compared to 30% for the first nine
       months of 2003; and
     - Adjusted diluted earnings per share of $0.25 as compared to $0.20 for
       the third quarter of 2003; and adjusted diluted earnings per share of
       $0.74 as compared to $0.55 for the nine-month period ended
       September 30, 2003.

    Jim Cashman, ANSYS President and CEO, stated, "We are pleased to report
another strong quarter of results that exceeded our expectations.  These
results are a good illustration of our long-term strategy in action: leading
the market in customer-focused R&D investment; reinvesting profits to expand
our global sales and marketing reach; and integrating acquisitions that
leverage our investment in business infrastructure to maximize shareholder
return.  This strategy has enabled us to deliver on our business and financial
commitments and allows us to continue to build a foundation for future
growth."
    Cashman further commented, "We have good momentum as we head into our most
significant quarter of the year and are actively preparing for our next
milestone with the upcoming launch of our latest releases of ANSYS, CFX and
ICEM CFD integrated simulation solutions.  Our dedicated employees and
partners throughout the world are committed to working hard to deliver these
solutions for our customers and another record year for ANSYS in 2004."
    The adjusted results highlighted above, and the adjusted estimates for
2004 discussed below, represent non-GAAP (Generally Accepted Accounting
Principles) financial measures.  A reconciliation of these measures to the
appropriate GAAP measures, for the three and nine months ended September 30,
is included in the condensed financial information included in this release.
A discussion of the impact of these items on the Company's outlook for the
remainder of the year is included in the section below titled, "Management's
2004 Outlook."
    On August 5, 2004, the Company announced that its Board of Directors
approved a 2-for-1 stock split of the Company's common shares.  The stock
split was payable in the form of a stock dividend and entitled each
stockholder of record at the close of business on September 3, 2004, to
receive one share of common stock for every outstanding share of common stock
held on that date.  The stock dividend was distributed on October 4, 2004.
The share data and earnings per share data in this press release give effect
to the stock split, applied retroactively, to all periods presented.

    Adjustments to Reported GAAP Financial Results

    - Purchase Accounting Adjustment for Acquired Deferred Revenue:
    As announced February 26, 2003, ANSYS acquired CFX for approximately
$22 million in cash.  In accordance with the fair value provisions of
EITF 01-3 "Accounting in a Business Combination for Deferred Revenue of an
Acquiree," acquired deferred software license revenue of approximately
$4.8 million was recorded on the opening balance sheet, which was
approximately $3.4 million lower than the historical carrying value.  Although
this purchase accounting requirement has no impact on the Company's business
or cash flow, it adversely impacted the Company's reported GAAP software
license revenue primarily for the first twelve months post-acquisition.  In
order to provide investors with financial information that facilitates
comparison of both historical and future results, the Company has provided
adjusted financial information, which excludes the impact of the purchase
accounting adjustment.

     - Acquisition-Related Amortization:
    As previously discussed, the Company completed its acquisition of CFX in
February 2003.  Prior to that, the Company also acquired CADOE S.A. and ICEM
CFD Engineering in November 2001 and August 2000, respectively.  These
acquisitions have all been accounted for as purchases, resulting in the
recording of a significant amount of goodwill and identifiable intangible
assets.

    ANSYS is providing, and has historically provided, its current quarter
GAAP results as well as financial results that have been adjusted for the
impact of the items described above. The Company believes that these non-GAAP
measures supplement its consolidated GAAP financial statements as they provide
a consistent basis for comparison between quarters that are not influenced by
certain non-cash items and are therefore useful to investors in helping them
to better understand the Company's operating results.  In certain instances,
such as when intangibles are acquired through business acquisitions or become
fully amortized, amortization expense associated with acquired intangibles
also makes period-to-period comparisons difficult because amortization expense
may appear in one period but not in the comparable period. Management uses
these non-GAAP financial measures internally to evaluate the Company's
business performance, however, these measures are not intended to supersede or
replace the GAAP results.

    Management's 2004 Outlook
    Based on anticipated revenues and expenditures for the remainder of the
year, the Company currently projects that fourth quarter 2004 GAAP diluted
earnings per share will be in the range of $0.24 - $0.26 and adjusted diluted
earnings per share will be in the range of $0.26 - $0.28.  The approximate
$0.02 difference between the GAAP diluted earnings per share estimate and the
adjusted diluted earnings per share estimate discussed above is primarily
related to acquisition-related amortization.
    Based on the third quarter year to date results and fourth quarter
estimates mentioned above, the Company currently projects that 2004 fiscal
year GAAP diluted earnings per share will be in the range of $0.92 - $0.94 and
adjusted diluted earnings per share will be in the range of $1.00 - $1.02.
The approximate $0.08 difference between the GAAP diluted earnings per share
estimate and the adjusted diluted earnings per share estimate discussed above
includes an estimated $0.07 related to acquisition-related amortization and
$0.01 related to the purchase accounting adjustment for acquired deferred
revenue.
    ANSYS will hold a conference call at 10:30 Eastern Time on November 4, to
discuss third quarter results as well as to provide guidance regarding
business prospects.  The dial in number is 888-942-8131 and the passcode is
"ANSYS".  A replay will be available until November 11, by dialing
866-441-8824.  The conference call will be webcast live as well as archived
and can be accessed, along with other financial information, on ANSYS'
website, located at http://www.ansys.com/newsrooms/investor.htm .

    About ANSYS, Inc.
    ANSYS, Inc., founded in 1970, develops and globally markets engineering
simulation software and technologies widely used by engineers and designers
across a broad spectrum of industries. ANSYS focuses on the development of
open and flexible solutions that enable users to analyze designs directly on
the desktop, providing a common platform for fast, efficient and cost-
conscious product development, from design concept to final-stage testing and
validation.  Headquartered in Canonsburg, Pennsylvania U.S.A. with more than
25 strategic sales locations throughout the world, ANSYS, Inc. employs
approximately 550 people and distributes its products through a network of
channel partners in over 40 countries. Visit http://www.ansys.com for more
information.
    Certain statements contained in the press release regarding matters that
are not historical facts, including statements regarding our current estimates
for full year earnings per share, are "forward-looking" statements (as defined
in the Private Securities Litigation Reform Act of 1995).  Because such
statements are subject to risks and uncertainties, actual results may differ
materially from those expressed or implied by such forward-looking statements.
All forward-looking statements in this press release are subject to risks and
uncertainties.  These include the risk of a general economic downturn in one
or more of ANSYS' primary geographic markets, the risk that the assumptions
underlying ANSYS' anticipated revenues and expenditures estimates will change
or prove inaccurate, the risk that ANSYS has overestimated its ability to
maintain growth and profitability and control costs, uncertainties regarding
the demand for ANSYS' products and services in future periods, the risk that
ANSYS has overestimated the strength of the demand among its customers for its
products, risks of problems arising from customer contract cancellations,
uncertainties regarding customer acceptance of new products, the risk that
ANSYS' operating results will be adversely affected by possible delays in
developing, completing, or shipping new or enhanced products, risks that
enhancements to the Company's products may not produce anticipated sales,
uncertainties regarding fluctuations in quarterly results, including
uncertainties regarding the timing of orders from significant customers, and
other factors that are detailed from time to time in reports filed by ANSYS,
Inc. with the Securities and Exchange Commission, including ANSYS, Inc.'s 2003
Annual Report and Form 10-K and the most recent quarterly report on Form 10-Q.
    ANSYS, Inc. is committed to providing the most open and flexible analysis
solutions to meet customer requirements for engineering software in today's
competitive marketplace. ANSYS, Inc. partners with leading design software
suppliers to develop state-of-the-art CAD-integrated products. ANSYS and its
global network of channel partners provide sales, support and training for
customers. Information about ANSYS, Inc. and its products can be found on the
Worldwide Web at http://www.ansys.com .

    ANSYS, ANSYS Workbench, CFX, and any and all ANSYS, Inc. product and
service names are registered trademarks or trademarks of ANSYS, Inc. or its
subsidiaries located in the United States or other countries. ICEM CFD is a
trademark licensed by ANSYS, Inc. All other trademarks or registered
trademarks are the property of their respective owners.

    Reconciliation of Non-GAAP Measures
    This earnings release contains non-GAAP financial measures. For purposes
of Regulation G, a non-GAAP financial measure is a numerical measure of a
registrant's historical or future financial performance, financial position or
cash flows that excludes amounts, or is subject to adjustments that have the
effect of excluding amounts, that are included in the most directly comparable
measure calculated and presented in accordance with GAAP in the statement of
income, balance sheet or statement of cash flows of the issuer; or includes
amounts, or is subject to adjustments that have the effect of including
amounts, that are excluded from the most directly comparable measure so
calculated and presented.  In this regard, GAAP refers to generally accepted
accounting principles in the United States.  Pursuant to the requirements of
Regulation G, the Company has provided a reconciliation of the adjusted
(non-GAAP) financial measures to the most directly comparable GAAP financial
measures.
    Adjusted software license revenue, adjusted operating profit margin,
adjusted net income and adjusted diluted earnings per share are presented in
this earnings release because management uses this information in evaluating
the results of the continuing operations of business and believes that this
information provides the users of the financial statements a valuable insight
into the operating results.  Additionally, management believes that it is in
the best interest of its investors to provide financial information that will
facilitate comparison of both historical and future results and allows greater
transparency to supplemental information used by management in its financial
and operational decision making.  Management encourages investors to review
the reconciliations of the non-GAAP financial measures to the most directly
comparable GAAP measures that are provided within the financial information
attached to this news release.


                         ANSYS, INC. AND SUBSIDIARIES
                      Consolidated Statements of Income
                    (in thousands, except per share data)
                                 (Unaudited)

                             Three months ended        Nine months ended
                       September 30, September 30, September 30, September 30,
                             2004         2003         2004         2003
    Revenue:
      Software licenses    $16,585     $ 14,053     $ 49,262      $40,457
      Maintenance and
       service              15,733       13,985       46,390       39,824

        Total revenue       32,318       28,038       95,652       80,281

    Cost of sales:
      Software licenses      1,162        1,226        3,678        3,873
      Amortization of
       software and acquired
       technology              758          871        2,267        2,302
      Maintenance and
       service               3,521        3,199        9,649        9,782
        Total cost of sales  5,441        5,296       15,594       15,957

    Gross profit            26,877       22,742       80,058       64,324

    Operating expenses:
      Selling and marketing  5,757        5,646       17,843       17,254
      Research and
       development           6,611        5,879       19,441       17,609
      Amortization             285          276          857          774
      General and
       administrative        3,763        3,022       10,808        8,798
         Total operating
          expenses          16,416       14,823       48,949       44,435

    Operating income        10,461        7,919       31,109       19,889

    Other income (expense)     415         (808)         791          498

    Income before income
     tax provision          10,876        7,111       31,900       20,387

    Income tax provision     3,277        1,750        9,584        6,275

    Net income              $7,599       $5,361      $22,316     $ 14,112

    Earnings per share - basic(a):
      Basic earnings per
       share                 $0.24        $0.18        $0.72        $0.47
      Weighted average
       shares - basic       31,075       30,212       30,835       29,728

    Earnings per share - diluted(a):
      Diluted earnings per
       share                 $0.23        $0.17        $0.68        $0.45
      Weighted average
       shares - diluted     33,231       32,472       32,895       31,608

    (a)  The share data and earnings per share data in this press release give
         effect for the two-for-one stock split on October 4, 2004, applied
         retroactively, to all periods presented.


                         ANSYS, INC. AND SUBSIDIARIES
                     Reconciliation of Non-GAAP Measures
                For the three months ended September 30, 2004
                    (in thousands, except per share data)
                                 (Unaudited)

                                  As Reported    Adjustments     Adjusted
                                                                  Results
    Revenue:
      Software licenses             $16,585             $66(a)    $16,651
      Maintenance and service        15,733               -        15,733

        Total revenue                32,318              66        32,384

    Cost of sales:
      Software licenses               1,162               -         1,162
      Amortization of software and
       acquired technology              758            (610)(b)       148
      Maintenance and service         3,521               -         3,521
        Total cost of sales           5,441            (610)        4,831

    Gross profit                     26,877             676        27,553

    Operating expenses:
      Selling and marketing           5,757               -         5,757
      Research and development        6,611               -         6,611
      Amortization                      285            (285)(b)         -
      General and administrative      3,763               -         3,763
        Total operating expenses     16,416            (285)       16,131

    Operating income                 10,461             961        11,422

    Other income                        415               -           415

    Income before income tax
     provision                       10,876             961        11,837

    Income tax provision              3,277             336(c)      3,613

    Net income                       $7,599            $625        $8,224

    Earnings per share - basic(d):
      Basic earnings per share        $0.24                         $0.26
      Weighted average shares
       - basic                       31,075                        31,075

    Earnings per share - diluted(d):
      Diluted earnings per share      $0.23                         $0.25
      Weighted average shares
       - diluted                     33,231                        33,231

    (a)  Amount represents the revenue not reported during the period as a
         result of the purchase accounting adjustment associated with
         EITF 01-3, "Accounting in a Business Combination for Deferred Revenue
         of an Acquiree."
    (b)  Amount represents amortization expense associated with intangible
         assets acquired in business acquisitions, including amounts primarily
         related to acquired software, customer list and non-compete
         agreements.
    (c)  Amount represents the income tax impact of the revenue and
         amortization expense adjustments referred to in (a) and (b) above.
    (d)  The share data and earnings per share data in this press release give
         effect for the two-for-one stock split, applied retroactively, to all
         periods presented.


                         ANSYS, INC. AND SUBSIDIARIES
                     Reconciliation of Non-GAAP Measures
                For the three months ended September 30, 2003
                    (in thousands, except per share data)
                                 (Unaudited)

                                 As Reported     Adjustments      Adjusted
                                                                   Results
    Revenue:
      Software licenses             $14,053            $885(a)    $14,938
      Maintenance and service        13,985               -        13,985

        Total revenue                28,038             885        28,923

    Cost of sales:
      Software licenses               1,226               -         1,226
      Amortization of software and
       acquired technology              871            (747)(b)       124
      Maintenance and service         3,199               -         3,199
        Total cost of sales           5,296            (747)        4,549

    Gross profit                     22,742           1,632        24,374

    Operating expenses:
      Selling and marketing           5,646               -         5,646
      Research and development        5,879               -         5,879
      Amortization                      276            (276)(b)         -
      General and administrative      3,022               -         3,022
        Total operating expenses     14,823            (276)       14,547

    Operating income                  7,919           1,908         9,827

    Other income (expense)             (808)              -          (808)

    Income before income tax
     provision                        7,111           1,908         9,019

    Income tax provision              1,750             668(c)      2,418

    Net income                       $5,361         $ 1,240        $6,601

    Earnings per share - basic(d):
      Basic earnings per share        $0.18                         $0.22
      Weighted average shares
       - basic                       30,212                        30,212

    Earnings per share - diluted(d):
      Diluted earnings per share      $0.17                         $0.20
      Weighted average shares
       - diluted                     32,472                        32,472

    (a)  Amount represents the revenue not reported during the period as a
         result of the purchase accounting adjustment associated with
         EITF 01-3, "Accounting in a Business Combination for Deferred Revenue
         of an Acquiree."
    (b)  Amount represents amortization expense associated with intangible
         assets acquired in business acquisitions, including amounts primarily
         related to acquired software, customer list and non-compete
         agreements.
    (c)  Amount represents the income tax impact of the revenue and
         amortization expense adjustments referred to in (a) and (b) above.
    (d)  The share data and earnings per share data in this press release give
         effect for the two-for-one stock split, applied retroactively, to all
         periods presented.


                         ANSYS, INC. AND SUBSIDIARIES
                     Reconciliation of Non-GAAP Measures
                 For the nine months ended September 30, 2004
                    (in thousands, except per share data)
                                 (Unaudited)

                                 As Reported    Adjustments      Adjusted
                                                                  Results
    Revenue:
      Software licenses            $ 49,262            $258(a)    $49,520
      Maintenance and service        46,390               -        46,390

        Total revenue                95,652             258        95,910

    Cost of sales:
      Software licenses               3,678               -         3,678
      Amortization of software and
       acquired technology            2,267          (1,829)(b)       438
      Maintenance and service         9,649               -         9,649
        Total cost of sales          15,594          (1,829)       13,765

    Gross profit                     80,058           2,087        82,145

    Operating expenses:
      Selling and marketing          17,843               -        17,843
      Research and development       19,441               -        19,441
      Amortization                      857            (857)(b)         -
      General and administrative     10,808               -        10,808
        Total operating expenses     48,949            (857)       48,092

    Operating income                 31,109           2,944        34,053

    Other income                        791               -           791

    Income before income tax
     provision                       31,900           2,944        34,844

    Income tax provision              9,584           1,030(c)     10,614

    Net income                     $ 22,316         $ 1,914       $24,230

    Earnings per share - basic(d):
      Basic earnings per share        $0.72                         $0.79
      Weighted average shares
       - basic                       30,835                        30,835

    Earnings per share - diluted(d):
      Diluted earnings per share      $0.68                         $0.74
      Weighted average shares
       - diluted                     32,895                        32,895

    (a)  Amount represents the revenue not reported during the period as a
         result of the purchase accounting adjustment associated with
         EITF 01-3, "Accounting in a Business Combination for Deferred Revenue
         of an Acquiree."
    (b)  Amount represents amortization expense associated with intangible
         assets acquired in business acquisitions, including amounts primarily
         related to acquired software, customer list and non-compete
         agreements.
    (c)  Amount represents the income tax impact of the revenue and
         amortization expense adjustments referred to in (a) and (b) above.
    (d)  The share data and earnings per share data in this press release give
         effect for the two-for-one stock split, applied retroactively, to all
         periods presented.


                         ANSYS, INC. AND SUBSIDIARIES
                     Reconciliation of Non-GAAP Measures
                 For the nine months ended September 30, 2003
                    (in thousands, except per share data)
                                 (Unaudited)

                                 As Reported     Adjustments     Adjusted
                                                                  Results
    Revenue:
      Software licenses            $ 40,457         $ 2,455(a)    $42,912
      Maintenance and service        39,824               -        39,824

        Total revenue                80,281           2,455        82,736

    Cost of sales:
      Software licenses               3,873               -         3,873
      Amortization of software and
       acquired technology            2,302          (1,825)(b)       477
      Maintenance and service         9,782               -         9,782
        Total cost of sales          15,957          (1,825)       14,132

    Gross profit                     64,324           4,280        68,604

    Operating expenses:
      Selling and marketing          17,254               -        17,254
      Research and development       17,609               -        17,609
      Amortization                      774            (774)(b)         -
      General and administrative      8,798               -         8,798
        Total operating expenses     44,435            (774)       43,661

    Operating income                 19,889           5,054        24,943

    Other income                        498               -           498

    Income before income tax
     provision                       20,387           5,054        25,441

    Income tax provision              6,275           1,769(c)      8,044

    Net income                      $14,112         $ 3,285       $17,397

    Earnings per share - basic(d):
      Basic earnings per share        $0.47                         $0.59
      Weighted average shares
       - basic                       29,728                        29,728

    Earnings per share - diluted(d):
      Diluted earnings per share      $0.45                         $0.55
      Weighted average shares
       - diluted                     31,608                        31,608

    (a)  Amount represents the revenue not reported during the period as a
         result of the purchase accounting adjustment associated with
         EITF 01-3, "Accounting in a Business Combination for Deferred Revenue
         of an Acquiree."
    (b)  Amount represents amortization expense associated with intangible
         assets acquired in business acquisitions, including amounts primarily
         related to acquired software, customer list and non-compete
         agreements.
    (c)  Amount represents the income tax impact of the revenue and
         amortization expense adjustments referred to in (a) and (b) above.
    (d)  The share data and earnings per share data in this press release
         give effect for the two-for-one stock split, applied retroactively,
         to all periods presented.


                         ANSYS, INC. AND SUBSIDIARIES
                    Condensed Consolidated Balance Sheets
                                (in thousands)
                                 (Unaudited)

                                                 September 30,   December 31,
                                                      2004           2003
    ASSETS:

    Cash & short-term investments                   $124,260        $83,014
    Accounts receivable, net                          14,716         20,028
    Other assets                                      73,903         77,517

        Total assets                                $212,879       $180,559

    LIABILITIES & STOCKHOLDERS' EQUITY:

    Deferred revenue                                 $38,726        $37,874
    Other liabilities                                 15,505         15,611
    Stockholders' equity                             158,648        127,074

        Total liabilities & stockholders' equity    $212,879       $180,559

SOURCE  ANSYS, Inc.
    -0-                             11/04/2004
    /CONTACT:  Lisa M. O'Connor, Treasurer of ANSYS, Inc., +1-724-514-1782, or
lisa.oconnor@ansys.com /
    /Web site:  http://www.ansys.com
                http://www.ansys.com/newsrooms/investor.htm /
    (ANSS)

CO:  ANSYS, INC.
ST:  Pennsylvania
IN:  CPR STW
SU:  ERN ERP CCA