1. UNISYS CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Millions, except per share data)
Three Months Nine Months
Ended September 30 Ended September 30
------------------ ------------------
2006 2005 2006 2005
-------- -------- -------- --------
Revenue
Services $1,217.6 $1,174.0 $3,618.5 $3,517.7
Technology 192.5 213.1 586.7 671.5
-------- -------- -------- --------
1,410.1 1,387.1 4,205.2 4,189.2
Costs and expenses
Cost of revenue:
Services 1,058.9 1,036.0 3,271.7 3,080.8
Technology 92.5 105.1 310.0 324.7
-------- -------- -------- --------
1,151.4 1,141.1 3,581.7 3,405.5
Selling, general and
administrative 256.1 261.0 834.2 790.0
Research and development 45.5 61.2 184.7 192.7
-------- -------- -------- --------
1,453.0 1,463.3 4,600.6 4,388.2
-------- -------- -------- --------
Operating loss (42.9) (76.2) (395.4) (199.0)
Interest expense 19.0 17.1 57.9 44.9
Other income
(expense), net 0.4 13.3 153.1 45.8
-------- -------- -------- --------
Loss before income taxes (61.5) (80.0) (300.2) (198.1)
Provision (benefit) for
income taxes 16.0 1,548.2 (0.2) 1,502.7
-------- -------- -------- --------
Net loss ($77.5) ($1,628.2) ($300.0) ($1,700.8)
======== ======== ======== ========
Loss per share
Basic ($ .23) ($ 4.78) ($ .87) ($ 5.01)
======== ======== ======== ========
Diluted ($ .23) ($ 4.78) ($ .87) ($ 5.01)
======== ======== ======== ========
Shares used in the per share
computations (thousands):
Basic 344,182 340,914 343,351 339,736
======== ======== ======== ========
Diluted 344,182 340,914 343,351 339,736
======== ======== ======== ========

2. UNISYS CORPORATION
SEGMENT RESULTS
(Millions)
Elimi-
Total nations Services* Technology*
-------- -------- -------- ----------
Three Months Ended
September 30, 2006
------------------
Customer revenue $1,410.1 $1,217.6 $192.5
Intersegment ($76.5) 3.6 72.9
-------- -------- -------- --------
Total revenue $1,410.1 ($76.5) $1,221.2 $265.4
======== ======== ======== ========
Gross profit percent 18.3% 13.9% 46.3%
======== ======== ========
Operating (loss)
profit percent (3.0%) (1.3%) 5.5%
======== ======== ========
Three Months Ended
September 30, 2005
------------------
Customer revenue $1,387.1 $1,174.0 $213.1
Intersegment ($57.1) 4.5 52.6
-------- -------- -------- --------
Total revenue $1,387.1 ($57.1) $1,178.5 $265.7
======== ======== ======== ========
Gross profit percent 17.7% 11.3% 42.4%
======== ======== ========
Operating loss
percent (5.5%) (5.1%) (5.9%)
======== ======== ========
Nine Months Ended
September 30, 2006
------------------
Customer revenue $4,205.2 $3,618.5 $586.7
Intersegment ($172.3) 10.8 161.5
-------- -------- -------- --------
Total revenue $4,205.2 ($172.3) $3,629.3 $748.2
======== ======== ======== ========
Gross profit percent 14.8% 14.4% 42.1%
======== ======== ========
Operating loss
percent (9.4%) (1.0%) (3.6%)
======== ======== ========
Nine Months Ended
September 30, 2005
------------------
Customer revenue $4,189.2 $3,517.7 $671.5
Intersegment ($192.7) 14.2 178.5
-------- -------- -------- --------
Total revenue $4,189.2 ($192.7) $3,531.9 $850.0
======== ======== ======== ========
Gross profit percent 18.7% 11.5% 45.0%
======== ======== ========
Operating loss
percent (4.8%) (5.1%) (1.1%)
======== ======== ========
* 2006 results exclude charges for cost reductions and related
actions booked in March 2006, June 2006 and September 2006

3. UNISYS CORPORATION
CONSOLIDATED BALANCE SHEETS
(Millions)
September 30, December 31,
2006 2005
---------- ----------
Assets
Current assets
Cash and cash equivalents $612.0 $642.5
Accounts and notes receivable, net 1,139.9 1,111.5
Inventories
Parts and finished equipment 100.3 103.4
Work in process and materials 88.4 90.7
Deferred income taxes 112.2 68.2
Prepaid expense and other
current assets 157.0 137.0
---------- ----------
Total 2,209.8 2,153.3
---------- ----------
Properties 1,346.3 1,320.8
Less accumulated depreciation
and amortization 998.8 934.4
---------- ----------
Properties, net 347.5 386.4
---------- ----------
Outsourcing assets, net 410.6 416.0
Marketable software, net 307.7 327.6
Investments at equity 1.1 207.8
Prepaid pension cost 1,298.0 66.1
Deferred income taxes 138.4 138.4
Goodwill 191.3 192.0
Other long-term assets 137.8 141.3
---------- ----------
Total $5,042.2 $4,028.9
========== ==========
Liabilities and stockholders' equity (deficit)
Current liabilities
Notes payable $0.8 $18.1
Current maturities of long-term debt 0.6 58.8
Accounts payable 377.7 444.6
Other accrued liabilities 1,469.2 1,293.3
---------- ----------
Total 1,848.3 1,814.8
---------- ----------
Long-term debt 1,049.2 1,049.0
Accrued pension liabilities 353.8 506.9
Other long-term liabilities 662.7 690.8
Stockholders' equity (deficit)
Common stock 3.5 3.4
Accumulated deficit (2,408.1) (2,108.1)
Other capital 3,937.7 3,917.0
Accumulated other comprehensive loss (404.9) (1,844.9)
---------- ----------
Stockholders' equity (deficit) 1,128.2 (32.6)
---------- ----------
Total $5,042.2 $4,028.9
========== ==========

4. UNISYS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions)
Nine Months Ended
September 30
-------------------
2006 2005
------- -------
Cash flows from operating activities
Net loss ($300.0) ($1,700.8)
Add (deduct) items to reconcile
net loss to net cash (used for)
provided by operating activities:
Equity loss (income) 4.3 (3.8)
Employee stock compensation expense 4.8 .2
Depreciation and amortization
of properties 88.1 89.7
Depreciation and amortization of
outsourcing assets 100.5 96.0
Amortization of marketable software 98.7 91.6
Gain on sale of NUL shares
and other assets (153.2) (15.8)
Loss on the tender of debt 10.7
(Increase) decrease in deferred
income taxes, net (44.0) 1,474.5
Decrease in receivables, net 8.0 20.7
Decrease in inventories 5.2 19.6
Increase (decrease) in accounts payable
and other accrued liabilities 69.8 (245.9)
(Decrease) increase in other liabilities (64.8) 199.4
Decrease (increase) in other assets 21.2 (48.8)
Other 22.7 35.2
------- -------
Net cash (used for) provided by
operating activities (138.7) 22.5
------- -------
Cash flows from investing activities
Proceeds from investments 5,617.8 5,758.9
Purchases of investments (5,620.7) (5,746.2)
Investment in marketable software (81.2) (93.7)
Capital additions of properties (48.2) (84.9)
Capital additions of outsourcing assets (68.9) (115.7)
Purchases of businesses (.5)
Proceeds from sale of NUL shares
and other assets 380.6 23.4
------- -------
Net cash provided by (used for)
investing activities 179.4 (258.7)
------- -------
Cash flows from financing activities
Net (reduction in) proceeds from
short-term borrowings (17.3) 3.8
Proceeds from employee stock plans .9 12.8
Payments of long-term debt (57.9) (500.2)
Proceeds from issuance of long-term debt 541.5
Financing fees (4.6)
------- -------
Net cash (used for) provided by
financing activities (78.9) 57.9
------- -------
Effect of exchange rate changes on cash
and cash equivalents 7.7 (16.1)
------- -------
Decrease in cash and cash equivalents (30.5) (194.4)
Cash and cash equivalents, beginning of
period 642.5 660.5
------- -------
Cash and cash equivalents, end of period $612.0 $466.1
======= =======