1. UNISYS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Millions, except per share data)
Three Months
Ended March 31
------------------
2006 2005
-------- --------
Revenue
Services $1,176.4 $1,107.7
Technology 211.4 258.9
-------- --------
1,387.8 1,366.6
Costs and expenses
Cost of revenue:
Services 1,076.5 981.4
Technology 109.4 124.9
-------- --------
1,185.9 1,106.3
Selling, general and
administrative 295.4 261.6
Research and development 75.3 64.9
-------- --------
1,556.6 1,432.8
-------- --------
Operating loss (168.8) (66.2)
Interest expense 19.8 12.6
Other income
(expense), net 153.4 0.5
-------- --------
Loss before income taxes (35.2) (78.3)
Benefit for income taxes (7.3) (32.8)
-------- --------
Net loss ($27.9) ($45.5)
======== ========
Loss per share
Basic ($ .08) ($ .13)
======== ========
Diluted ($ .08) ($ .13)
======== ========
Shares used in the per share
computations (thousands):
Basic 342,458 338,248
======== ========
Diluted 342,458 338,248
======== ========

2. UNISYS CORPORATION
SEGMENT RESULTS
(Millions)
Elimi-
Total nations Services* Technology*
-------- -------- -------- ----------
Three Months Ended
March 31, 2006
------------------
Customer revenue $1,387.8 $1,176.4 $211.4
Intersegment ($42.6) 3.4 39.2
-------- -------- -------- --------
Total revenue $1,387.8 ($42.6) $1,179.8 $250.6
======== ======== ======== ========
Gross profit percent 14.5% 15.2% 41.9%
======== ======== ========
Operating loss
percent (12.2%) (0.9%) (5.4%)
======== ======== ========
Three Months Ended
March 31, 2005
------------------
Customer revenue $1,366.6 $1,107.7 $258.9
Intersegment ($59.9) 4.8 55.1
-------- -------- -------- --------
Total revenue $1,366.6 ($59.9) $1,112.5 $314.0
======== ======== ======== ========
Gross profit percent 19.0% 11.0% 47.7%
======== ======== ========
Operating profit
(loss) percent (4.8%) (6.8%) 6.1%
======== ======== ========
* 2006 results exclude charges for cost reductions and
related actions booked in March 2006

3. UNISYS CORPORATION
CONSOLIDATED BALANCE SHEETS
(Millions)
March 31, December 31,
2006 2005
---------- ----------
Assets
Current assets
Cash and cash equivalents $980.2 $642.5
Accounts and notes receivable, net 1,066.4 1,111.5
Inventories
Parts and finished equipment 100.8 103.4
Work in process and materials 88.0 90.7
Deferred income taxes 88.1 68.2
Prepaid expense and other
current assets 158.1 137.0
---------- ----------
Total 2,481.6 2,153.3
---------- ----------
Properties 1,339.3 1,320.8
Less accumulated depreciation
and amortization 963.7 934.4
---------- ----------
Properties, net 375.6 386.4
---------- ----------
Outsourcing assets, net 407.0 416.0
Marketable software, net 320.4 327.6
Investments at equity 1.1 207.8
Prepaid pension cost 1,333.2 66.1
Deferred income taxes 138.4 138.4
Goodwill 192.1 192.0
Other long-term assets 138.3 141.3
---------- ----------
Total $5,387.7 $4,028.9
========== ==========
Liabilities and stockholders' equity (deficit)
Current liabilities
Notes payable $19.7 $18.1
Current maturities of long-term debt 58.7 58.8
Accounts payable 445.3 444.6
Other accrued liabilities 1,403.0 1,293.3
---------- ----------
Total 1,926.7 1,814.8
---------- ----------
Long-term debt 1,049.1 1,049.0
Accrued pension liabilities 351.9 506.9
Other long-term liabilities 679.1 690.8
Stockholders' equity (deficit)
Common stock 3.5 3.4
Accumulated deficit (2,136.0) (2,108.1)
Other capital 3,922.8 3,917.0
Accumulated other comprehensive loss (409.4) (1,844.9)
---------- ----------
Stockholders' equity (deficit) 1,380.9 (32.6)
---------- ----------
Total $5,387.7 $4,028.9
========== ==========

4. UNISYS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions)
Three Months Ended
March 31
-------------------
2006 2005
------- -------
Cash flows from operating activities
Net loss ($27.9) ($45.5)
Add (deduct) items to reconcile
net loss to net cash provided
by operating activities:
Equity loss 4.3 4.3
Employee stock compensation
expense (income) 1.7 (.4)
Depreciation and amortization
of properties 30.3 30.0
Depreciation and amortization of
outsourcing assets 35.0 34.7
Amortization of marketable software 33.1 28.5
Gain on sale of NUL shares
and other investments (153.2)
Increase in deferred income taxes, net (19.8) (.3)
Decrease in receivables, net 67.0 90.5
Decrease (increase) in inventories 4.3 (6.5)
Increase (decrease) in accounts
payable and other accrued liabilities 94.5 (225.1)
(Decrease) increase in other
liabilities (14.6) 97.7
Increase in other assets (30.8) (16.4)
Other 3.0 35.3
------- -------
Net cash provided by operating
activities 26.9 26.8
------- -------
Cash flows from investing activities
Proceeds from investments 1,869.3 1,779.9
Purchases of investments (1,870.6) (1,776.8)
Investment in marketable software (27.1) (33.0)
Capital additions of properties (21.6) (22.4)
Capital additions of outsourcing assets (24.6) (41.9)
Proceeds from sale of NUL shares
and other investments 380.6
------- -------
Net cash provided by (used for)
investing activities 306.0 (94.2)
------- -------
Cash flows from financing activities
Net proceeds from
short-term borrowings 1.6 1.7
Proceeds from employee stock plans .6 6.6
Payments of long-term debt (150.3)
------- -------
Net cash provided by (used for)
financing activities 2.2 (142.0)
------- -------
Effect of exchange rate changes on cash
and cash equivalents 2.6 (9.5)
------- -------
Increase (decrease) in cash
and cash equivalents 337.7 (218.9)
Cash and cash equivalents, beginning of
period 642.5 660.5
------- -------
Cash and cash equivalents, end of period $980.2 $441.6
======= =======

5. Reconciliation of GAAP to Non-GAAP
Financial Information
The preceding release presents information with and
without pension expense. Unisys believes that this
information will enhance an overall understanding
of its financial performance due to the significant
change in pension expense from period to period
and the non-operational nature of pension expense.
The presentation of non-GAAP information is not
meant to be considered in isolation or as a substitute
for results prepared in accordance with accounting
principles generally accepted in the United States.

6. UNISYS CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP
CONSOLIDATED STATEMENTS OF INCOME
(Millions, except per share data)
Three Months Ended
March 31, 2006
----------------------------
US GAAP Less Without
as Pension Pension
Reported Expense Expense
-------- -------- --------
Revenue $1,387.8 $1,387.8
Costs and expenses
Cost of revenue 1,185.9 ($7.7) 1,178.2
Selling, general and
administrative 295.4 (1.8) 293.6
Research and development 75.3 1.6 76.9
-------- -------- --------
1,556.6 (7.9) 1,548.7
-------- -------- --------
Operating loss (168.8) 7.9 (160.9)
Interest expense 19.8 19.8
Other income
(expense), net 153.4 153.4
-------- -------- --------
Loss before
income taxes (35.2) 7.9 (27.3)
Benefit for
income taxes (7.3) 5.8 (1.5)
-------- -------- --------
Net loss ($27.9) $2.1 ($25.8)
======== ======== ========
Loss per share ($ .08) $ .00 ($ .08)
======== ======== ========
Three Months Ended
March 31, 2005
----------------------------
US GAAP Less Without
as Pension Pension
Reported Expense Expense
-------- -------- --------
Revenue $1,366.6 $1,366.6
Costs and expenses
Cost of revenue 1,106.3 ($32.8) 1,073.5
Selling, general and
administrative 261.6 (9.1) 252.5
Research and development 64.9 (4.9) 60.0
-------- -------- --------
1,432.8 (46.8) 1,386.0
-------- -------- --------
Operating loss (66.2) 46.8 (19.4)
Interest expense 12.6 12.6
Other income
(expense), net 0.5 0.5
-------- -------- --------
Loss before
income taxes (78.3) 46.8 (31.5)
Benefit for
income taxes (32.8) 15.0 (17.8)
-------- -------- --------
Net loss ($45.5) $31.8 ($13.7)
======== ======== ========
Loss per share ($ .13) $ .09 ($ .04)
======== ======== ========

7. UNISYS CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP
SEGMENT RESULTS OF OPERATIONS
(Millions)
Three Months Ended
March 31, 2006
----------------------------
Less Without
As Pension Pension
Reported Expense Expense
-------- -------- --------
Services Segment *
Total revenue $1,179.8 $1,179.8
Gross profit 179.1 ($8.1) 187.2
% of revenue 15.2% 15.9%
Operating loss (10.5) (9.6) (0.9)
% of revenue -0.9% -0.1%
Technology Segment *
Total revenue 250.6 250.6
Gross profit 105.1 0.4 104.7
% of revenue 41.9% 41.8%
Operating loss (13.5) 1.7 (15.2)
% of revenue -5.4% -6.1%
Total Company
Total revenue 1,387.8 1,387.8
Gross profit 201.9 (7.7) 209.6
% of revenue 14.5% 15.1%
Operating loss (168.8) (7.9) (160.9)
% of revenue -12.2% -11.6%
Three Months Ended
March 31, 2005
----------------------------
Less Without
As Pension Pension
Reported Expense Expense
-------- -------- --------
Services Segment
Total revenue $1,112.5 $1,112.5
Gross profit 122.2 ($31.8) 154.0
% of revenue 11.0% 13.8%
Operating loss (75.1) (39.4) (35.7)
% of revenue -6.8% -3.2%
Technology Segment
Total revenue 314.0 314.0
Gross profit 149.7 (1.0) 150.7
% of revenue 47.7% 48.0%
Operating income 19.3 (7.4) 26.7
% of revenue 6.1% 8.5%
Total Company
Total revenue 1,366.6 1,366.6
Gross profit 260.3 (32.8) 293.1
% of revenue 19.0% 21.4%
Operating loss (66.2) (46.8) (19.4)
% of revenue -4.8% -1.4%
* 2006 results exclude charges for cost reductions and
related actions booked in March 2006