BLUE BELL, Pa., July 26, 2016 /PRNewswire/ --

2Q 2016:


    --  Operating profit margin of 6.6 percent, an increase of 1310 basis points
        from operating profit margin of (6.5) percent in 2Q 2015
    --  Non-GAAP operating profit margin((1)) of 10.8 percent, an increase of
        690 basis points from the prior year
    --  Diluted earnings per share of $0.36 versus ($1.17) in 2Q 2015
    --  Non-GAAP diluted earnings per share((2)) of $0.81 versus $0.33 in 2Q
        2015
    --  Operating cash flow increase of $55.7 million year over year to $34.6
        million; $78.7 million increase in non-GAAP adjusted free cash flow((4))
        year-over-year to $54.3 million
    --  Revenue of $748.9 million, down 2 percent, or down less than 1 percent
        on a constant-currency basis*, year over year
    --  Unisys re-affirms full-year guidance for total company revenue, non-GAAP
        operating profit margin and adjusted free cash flow

Unisys Corporation (NYSE: UIS) today reported second quarter 2016 results highlighted by continued year-over-year increases in operating profit margin, operating cash flow and free cash flow((3)).

The company reported an operating profit margin of 6.6 percent including cost reduction charges and pension expense, an increase of 1310 basis points relative to operating profit margin of (6.5) percent in the second quarter of 2015, consistent with ongoing cost-cutting efforts and helped by increased revenues from higher-margin technology products. Second quarter 2016 non-GAAP operating profit margin was 10.8 percent, an increase of 690 basis points from the prior year. In addition, operating cash flow for the quarter increased by $55.7 million versus the prior year to $34.6 million, while adjusted free cash flow in the second quarter of 2016 increased $78.7 million from the prior year to $54.3 million, representing the third consecutive quarter of positive adjusted free cash flow. The Company also reported diluted earnings per share of $0.36 versus ($1.17) in the same quarter a year ago and non-GAAP diluted earnings per share of $0.81 versus $0.33 in the second quarter of 2015. Revenues for the second quarter 2016 were $748.9 million, which is down 2 percent or down less than 1 percent on a constant-currency basis relative to the second quarter of 2015.

"Our second quarter results reflect improvement in our GAAP and non-GAAP operating profit margin and cash flow generation. Revenues were slightly down, less than 1 percent, on a constant-currency basis," said Unisys President and CEO Peter Altabef. "We are continuing to execute against the strategy we commenced in 2015, which focuses on providing security in everything we do, growing demand for both cyber and physical security offerings, while investing to improve our go-to-market effectiveness by aligning vertically."

Summary of Second Quarter 2016 Business Results

Company:


    --  Overall operating profit margin of 6.6 percent includes cost reduction
        charges and pension expense. Second quarter 2016 non-GAAP operating
        profit margin was 10.8 percent, an increase of 690 basis points from the
        prior year.
    --  Net income grew to $21.6 million versus $(58.2) million in the second
        quarter of 2015, representing margin expansion of 1050 basis points.
        Adjusted EBITDA((5)) saw growth of 71.0 percent to $123.6 million versus
        the prior year, representing margin expansion of 710 basis points.
    --  Overall increased profitability was driven in large part by decreased
        operating expenses resulting from the company's ongoing cost-cutting
        efforts and was also helped by an increase in revenues from
        higher-margin technology products.
    --  Operating cash flow increased by $55.7 million versus the prior year to
        $34.6 million, while adjusted free cash flow in the second quarter 2016
        increased $78.7 million from the prior year, representing the third
        consecutive quarter of positive adjusted free cash flow.
    --  Revenue of $748.9 million declined 2.1 percent year over year or (0.9)
        percent on a constant-currency basis.

Services:


    --  Services revenue, which represented 82.0 percent of total revenue,
        declined by 7.2 percent to $613.8 million, down 6.1 percent in constant
        currency. The decline in the Services business was largely offset by a
        strong quarter for the Technology business, as noted below.
    --  Services gross margin improved 110 basis points from 15.7 percent to
        16.8 percent. Services operating profit margin was 2.1 percent, a
        decrease of 10 basis points from the prior year, or flat on a
        constant-currency basis, reflecting continued investment in the business
        to reach longer-term profitability goals.
    --  Total Services backlog ended the second quarter at $3.8 billion, down
        13.7 percent year-over-year.

Technology:


    --  Technology revenue, which represented 18.0 percent of total revenue,
        increased 30.7 percent year-over-year, 32.4 percent in constant
        currency, largely driven by increased ClearPath Forward(TM) sales.
    --  Technology operating profit margin improved to 48.0 percent from 15.6
        percent in the prior year due to increased gross margins, as well as the
        benefit of selling, general & administrative reductions.

Cash Flow:


    --  Capital expenditures declined 36.4 percent year-over-year to $34.0
        million, reflective of significant investments in outsourcing assets
        that were made in the second quarter of 2015.
    --  Second quarter 2016 operating cash flow increased by $55.7 million
        versus the prior year to $34.6 million. Free cash flow of $0.6 million
        improved $75.2 million year-over-year and was positive due to higher
        operating cash flow and lower capital expenditures. Adjusted free cash
        flow in the second quarter of 2016 increased $78.7 million from the
        prior year to $54.3 million, representing the third consecutive quarter
        of positive adjusted free cash flow.
    --  During the second quarter 2016, the company executed on cost-cutting
        plans, largely related to headcount reductions, that are expected to
        result in $30 million of annualized cost savings, bringing the total to
        date to $155 million against a plan of $200 million for 2016, with
        another $30 million expected in 2017.
    --  At June 30, 2016, the company had $463.6 million in cash.

Continued Execution on Business Strategy
The company recently made several major announcements regarding security, alliances, and groundbreaking technologies:


    --  A series of security-related achievements, including approval of Unisys
        Stealth(®) from the U.S. National Security Agency's (NSA) Commercial
        Solutions for Classified (CSfC) program in the U.S., and by the National
        Information Assurance Partnership (NIAP), making Unisys Stealth eligible
        for use by governments in more than 20 countries to protect their most
        sensitive systems and information.
    --  A hardware-independent version of the ClearPath Forward MCP operating
        environment software, marking the first time that Unisys has offered a
        software-only version of its ClearPath Forward operating system
        platform.
    --  The new Unisys, Sandstone and PCT (USP) digital banking platform
        designed to enable financial institutions to provide more secure banking
        services. The platform will provide built-in adaptive biometric and data
        analytics to securely identify customers and validate transactions, to
        reduce fraud and enhance customer experience.

Conference Call
Unisys will hold a conference call today at 5:30 p.m. Eastern Time to discuss its results. The listen-only Webcast, as well as the accompanying presentation materials, can be accessed on the Unisys Investor Web site at www.unisys.com/investor. Following the call, an audio replay of the Webcast, and accompanying presentation materials, can be accessed through the same link.

*Constant currency - The company refers to growth rates in constant currency or on a constant currency basis so that the business results can be viewed without the impact of fluctuations in foreign currency exchange rates to facilitate comparisons of the company's business performance from one period to another. Constant currency is calculated by retranslating current and prior period results at a consistent rate.

Non-GAAP Information
Although appropriate under generally accepted accounting principles (GAAP), the company's results reflect charges that the company believes are not indicative of its ongoing operations and that can make its profitability and liquidity results difficult to compare to prior periods, anticipated future periods, or to its competitors' results. These items consist of pension and restructuring costs. Management believes each of these items can distort the visibility of trends associated with the company's ongoing performance. Management also believes that the evaluation of the company's financial performance can be enhanced by use of supplemental presentation of its results that exclude the impact of these items in order to enhance consistency and comparativeness with prior or future period results. The following measures are often provided and utilized by the company's management, analysts, and investors to enhance comparability of year-over-year results, as well as to compare results to other companies in our industry.

((1)) Non-GAAP operating profit - During the second quarter 2016 and 2015, Unisys recorded pretax pension expense and a pretax charge in connection with cost reduction actions. The company believes that this profitability measure is more indicative of the company's operating results and aligns those results to the company's external guidance which is used by the company's management to allocate resources and may be used by analysts and investors to gauge the company's ongoing performance.

((2) )Non-GAAP diluted earnings per share - During the second quarter 2016 and 2015, Unisys recorded pension expense and a charge in connection with cost reduction actions (both net of tax). Management believes that investors may have a better understanding of the company's performance and return to shareholders by excluding these charges from the non-GAAP diluted earnings/loss per share calculations. The tax amounts netted from pension expense and the charge in connection with cost reduction actions for the calculation of non-GAAP diluted earnings per share include the current and deferred tax expense and benefits recognized under GAAP for pension expense and restructuring costs during the second quarter 2016 and 2015.

((3)) Free cash flow - The company defines free cash flow as cash flow from operations less capital expenditures. Management believes this liquidly measure gives investors an additional perspective on cash flow from on-going operating activities in excess of amounts required for reinvestment.

((4)) Adjusted free cash flow - Because inclusion of the company's pension contributions and cost reduction payments in free cash flow may distort the visibility of the company's ability to generate cash flow from its operations without the impact of these non-operational costs, management believes that investors may be interested in adjusted free cash flow, which provides free cash flow before these payments and is more indicative of its on-going operations. This liquidity measure was provided to analysts and investors in the form of external guidance and is used by management to measure operating liquidly.

((5)) EBITDA & adjusted EBITDA - For the company earnings before interest, taxes, depreciation and amortization (EBITDA) is calculated by starting with net income (loss) attributable to Unisys Corporation common shareholders and adding or subtracting the following items: net income attributable to noncontrolling interests, non-cash share-based expense, other (income) expense (net), Interest expense, provision for income taxes, depreciation and amortization. Adjusted EBITDA further excludes both pension expense and cost reduction charges. Unisys recorded pretax pension expense during the second quarters of 2016 and 2015. During the second quarters 2016 and 2015, Unisys recorded a pretax charge in connection with cost reduction actions and other expense. In order to provide investors with additional understanding of the company's operating results, these charges are excluded from the adjusted EBITDA calculation. The company has also provided external guidance to investors and analysts that it thinks will aid any interested party in understanding and measuring the company's ongoing operations and profitability.

About Unisys
Unisys is a global information technology company that works with many of the world's largest companies and government organizations to solve their most pressing IT and business challenges. Unisys specializes in providing integrated, leading-edge solutions to clients in the government, financial services and commercial markets. With more than 20,000 employees serving clients around the world, Unisys offerings include cloud and infrastructure services, application services, security solutions, and high-end server technology. For more information, visit www.unisys.com.

Forward-Looking Statements
Any statements contained in this release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, any projections of earnings, revenues, or other financial items; any statements of the company's plans, strategies or objectives for future operations; statements regarding future economic conditions or performance; and any statements of belief or expectation. All forward-looking statements rely on assumptions and are subject to various risks and uncertainties that could cause actual results to differ materially from expectations. Risks and uncertainties that could affect the company's future results include the company's ability to effectively anticipate and respond to volatility and rapid technological innovation in its industry; the company's ability to improve margins in its services business; the company's ability to sell new products while maintaining its installed base in its technology business; the company's ability to access financing markets to refinance its outstanding debt; the company's ability to realize anticipated cost savings and to successfully implement its cost reduction initiatives to drive efficiencies across all of its operations; the company's significant pension obligations and requirements to make significant cash contributions to its defined benefit plans; the company's ability to attract, motivate and retain experienced and knowledgeable personnel in key positions; the risks of doing business internationally when a significant portion of the company's revenue is derived from international operations; the potential adverse effects of aggressive competition in the information services and technology marketplace; the company's ability to retain significant clients; the company's contracts may not be as profitable as expected or provide the expected level of revenues; cybersecurity breaches could result in significant costs and could harm the company's business and reputation; a significant disruption in the company's IT systems could adversely affect the company's business and reputation; the company may face damage to its reputation or legal liability if its clients are not satisfied with its services or products; the performance and capabilities of third parties with whom the company has commercial relationships; the adverse effects of global economic conditions, acts of war, terrorism or natural disasters; contracts with U.S. governmental agencies may subject the company to audits, criminal penalties, sanctions and other expenses and fines; the potential for intellectual property infringement claims to be asserted against the company or its clients; the possibility that pending litigation could affect the company's results of operations or cash flow; the business and financial risk in implementing future dispositions or acquisitions; and the company's consideration of all available information following the end of the quarter and before the filing of the Form 10-Q and the possible impact of this subsequent event information on its financial statements for the reporting period. Additional discussion of factors that could affect the company's future results is contained in its periodic filings with the Securities and Exchange Commission. The company assumes no obligation to update any forward-looking statements.

RELEASE NO.: 0726/9440

Unisys and other Unisys products and services mentioned herein, as well as their respective logos, are trademarks or registered trademarks of Unisys Corporation. Any other brand or product referenced herein is acknowledged to be a trademark or registered trademark of its respective holder.

UIS-Q



                                                              UNISYS CORPORATION

                                                      CONSOLIDATED STATEMENTS OF INCOME

                                                                 (Unaudited)

                                                      (Millions, except per share data)


                                                                           Three Months Ended          Six Months Ended
                                                                              June 30,                June 30,
                                                                              --------                --------

                                                                               2016              2015                 2016       2015
                                                                               ----              ----                 ----       ----

    Revenue

    Services                                                                 $613.8            $661.5             $1,208.9   $1,300.5

    Technology                                                                135.1             103.3                206.8      185.5
                                                                              -----             -----                -----      -----

                                                                              748.9             764.8              1,415.7    1,486.0

    Costs and expenses

    Cost of revenue:

    Services                                                                  529.1             585.7              1,062.8    1,150.0

    Technology                                                                 41.5              54.8                 76.1       94.7
                                                                               ----              ----                 ----       ----

                                                                              570.6             640.5              1,138.9    1,244.7

    Selling, general and administrative                                       115.7             145.4                225.8      274.2

    Research and development                                                   13.1              28.4                 29.1       46.6
                                                                               ----              ----                 ----       ----

                                                                              699.4             814.3              1,393.8    1,565.5
                                                                              -----             -----              -------    -------

    Operating profit (loss)                                                    49.5            (49.5)                21.9     (79.5)

    Interest expense                                                            7.8               2.7                 12.2        5.3

    Other income (expense), net                                                 2.6               1.4                  1.4        6.3
                                                                                ---               ---                  ---        ---

    Income (loss) before income taxes                                          44.3            (50.8)                11.1     (78.5)

    Provision for income taxes                                                 18.8               5.1                 24.3       18.4
                                                                               ----               ---                 ----       ----

    Consolidated net income (loss)                                             25.5            (55.9)              (13.2)    (96.9)

    Net income attributable to noncontrolling
     interests                                                                  3.9               2.3                  5.1        4.5
                                                                                ---               ---                  ---        ---

    Net income (loss) attributable to Unisys
     Corporation                                                              $21.6           $(58.2)             $(18.3)  $(101.4)
                                                                              =====            ======               ======    =======

    Earnings (loss) per share attributable to Unisys Corporation

    Basic                                                                     $0.43           $(1.17)             $(0.37)   $(2.03)
                                                                              =====            ======               ======     ======

    Diluted                                                                   $0.36           $(1.17)             $(0.37)   $(2.03)
                                                                              =====            ======               ======     ======

    Shares used in the per share computations (in
     thousands)

    Basic                                                                    50,069            49,927               50,036     49,874
                                                                             ======            ======               ======     ======

    Diluted                                                                  71,786            49,927               50,036     49,874
                                                                             ======            ======               ======     ======


                                              UNISYS CORPORATION

                                               SEGMENT RESULTS

                                                 (Unaudited)

                                                  (Millions)


                                     Total                       Eliminations          Services           Technology
                                     -----                       ------------          --------           ----------

    Three Months Ended June 30, 2016

    Customer revenue                         $748.9                                               $613.8               $135.1

    Intersegment                                                               $(5.9)                 -                 5.9
                                                                                -----                ---                 ---

    Total revenue                            $748.9                             $(5.9)            $613.8               $141.0
                                             ======                              =====             ======               ======

    Gross profit percent                     23.8 %                                              16.8 %              66.9 %
                                              =====                                                =====                =====

    Operating profit percent                  6.6 %                                               2.1 %              48.0 %
                                               ====                                                 ====                =====

    Three Months Ended June 30, 2015

    Customer revenue                         $764.8                                               $661.5               $103.3

    Intersegment                                                              $(22.0)               0.1                 21.9
                                                                               ------                ---                 ----

    Total revenue                            $764.8                            $(22.0)            $661.6               $125.2
                                             ======                             ======             ======               ======

    Gross profit percent                     16.3 %                                              15.7 %              43.9 %
                                              =====                                                =====                =====

    Operating profit (loss) percent          (6.5)%                                               2.2 %              15.6 %
                                              =====                                                 ====                =====




                                     Total                       Eliminations          Services           Technology
                                     -----                       ------------          --------           ----------

    Six Months Ended June 30, 2016

    Customer revenue                       $1,415.7                                             $1,208.9               $206.8

    Intersegment                                                              $(11.5)                 -                11.5
                                                                               ------                ---                ----

    Total revenue                          $1,415.7                            $(11.5)          $1,208.9               $218.3
                                           ========                             ======           ========               ======

    Gross profit percent                     19.6 %                                              15.5 %              60.4 %
                                              =====                                                =====                =====

    Operating profit percent                  1.5 %                                               1.4 %              37.4 %
                                               ====                                                 ====                =====

    Six Months Ended June 30, 2015

    Customer revenue                       $1,486.0                                             $1,300.5               $185.5

    Intersegment                                                              $(28.7)               0.1                 28.6
                                                                               ------                ---                 ----

    Total revenue                          $1,486.0                            $(28.7)          $1,300.6               $214.1
                                           ========                             ======           ========               ======

    Gross profit percent                     16.2 %                                              14.9 %              46.3 %
                                              =====                                                =====                =====

    Operating profit (loss) percent          (5.3)%                                               0.4 %              11.3 %
                                              =====                                                 ====                =====


                                                                           UNISYS CORPORATION

                                                                       CONSOLIDATED BALANCE SHEETS

                                                                               (Unaudited)

                                                                               (Millions)


                                                                  June 30, 2016                    December 31, 2015
                                                                  -------------                    -----------------

    Assets
    ------

    Current assets

    Cash and cash equivalents                                                          $463.6                            $365.2

    Accounts and notes
     receivable, net                                                                    561.1                             581.6

    Inventories:

    Parts and finished equipment                                                         18.2                              20.9

    Work in process and
     materials                                                                           20.9                              22.9

    Prepaid expenses and other
     current assets                                                                     130.4                             120.9 *
                                                                                        -----                             -----

    Total                                                                             1,194.2                           1,111.5 *
                                                                                      -------                           -------

    Properties                                                                          888.9                             876.6

    Less-Accumulated
     depreciation and
     amortization                                                                       743.5                             722.8
                                                                                        -----                             -----

    Properties, net                                                                     145.4                             153.8
                                                                                        -----                             -----

    Outsourcing assets, net                                                             185.4                             182.0

    Marketable software, net                                                            136.3                             138.5

    Prepaid postretirement
     assets                                                                              68.4                              45.1

    Deferred income taxes                                                               130.5                             127.4 *

    Goodwill                                                                            179.7                             177.4

    Other long-term assets                                                              201.7                             194.3 *
                                                                                        -----                             -----

    Total                                                                            $2,241.6                          $2,130.0 *
                                                                                     ========                          ========

    Liabilities and deficit
    -----------------------

    Current liabilities

    Notes payable                                                    $                      -                            $65.8

    Current maturities of long-
     term-debt                                                                           11.1                              11.0

    Accounts payable                                                                    187.2                             219.3

    Deferred revenue                                                                    333.2                             335.1

    Other accrued liabilities                                                           352.4                             329.9 *
                                                                                        -----                             -----

    Total                                                                               883.9                             961.1 *
                                                                                        -----                             -----

    Long-term debt                                                                      408.8                             233.7 *

    Long-term postretirement
     liabilities                                                                      1,999.3                           2,111.3

    Long-term deferred revenue                                                          139.8                             123.3

    Other long-term liabilities                                                          83.4                              79.2 *

    Commitments and contingencies

    Total deficit                                                                   (1,273.6)                        (1,378.6)
                                                                                     --------                          --------

    Total                                                                            $2,241.6                          $2,130.0 *
                                                                                     ========                          ========


    *  Certain amounts have been reclassified to conform to the current-year presentation.


                                                               UNISYS CORPORATION

                                                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                   (Unaudited)

                                                                   (Millions)


                                                                    Six Months Ended June 30,
                                                                    -------------------------

                                                                                            2016       2015
                                                                                            ----       ----

    Cash flows from
     operating activities

    Consolidated net loss                                                                $(13.2)   $(96.9)

    Add (deduct) items to reconcile consolidated net loss
     to net
    cash provided by (used for) operating activities:

    Foreign currency
     transaction losses                                                                      0.4        0.6

    Non-cash interest
     expense                                                                                 2.8          -

    Employee stock
     compensation                                                                            5.3        6.2

    Depreciation and
     amortization of
     properties                                                                             19.3       22.7

    Depreciation and
     amortization of
     outsourcing assets                                                                     25.7       26.1

    Amortization of
     marketable software                                                                    32.4       32.9

    Other non-cash
     operating activities                                                                    1.0        2.9

    Loss on disposal of
     capital assets                                                                          1.6        5.0

    Pension contributions                                                                 (64.1)    (75.7)

    Pension expense                                                                         41.8       54.3

    Increase in deferred
     income taxes, net                                                                     (9.7)     (7.2)

    Decrease in
     receivables, net                                                                       24.9       62.3

    Decrease (increase) in
     inventories                                                                             5.8     (10.1)

    Decrease in accounts
     payable and other
     accrued liabilities                                                                  (36.0)    (84.1)

    Increase (decrease) in
     other liabilities                                                                      12.3     (14.3)

    Decrease in other
     assets                                                                                  8.5       10.9
                                                                                             ---       ----

    Net cash provided by
     (used for) operating
     activities                                                                             58.8     (64.4)
                                                                                            ----      -----

    Cash flows from
     investing activities

    Proceeds from
     investments                                                                         2,236.8    2,203.1

    Purchases of
     investments                                                                       (2,238.0) (2,174.4)

    Investment in
     marketable software                                                                  (30.2)    (33.4)

    Capital additions of
     properties                                                                           (11.0)    (24.7)

    Capital additions of
     outsourcing assets                                                                   (28.8)    (52.7)

    Other                                                                                  (0.7)     (1.7)
                                                                                            ----       ----

    Net cash used for
     investing activities                                                                 (71.9)    (83.8)
                                                                                           -----      -----

    Cash flows from
     financing activities

    Proceeds from issuance
     of long-term debt                                                                     213.5       31.8

    Payments for capped
     call transactions                                                                    (27.3)         -

    Issuance costs
     relating to long-
     term debt                                                                             (7.3)         -

    Payments of long-term
     debt                                                                                  (1.3)     (0.6)

    Proceeds from exercise
     of stock options                                                                          -       3.7

    Payments of short-
     term borrowings                                                                      (65.8)         -
                                                                                           -----        ---

    Net cash provided by
     financing activities                                                                  111.8       34.9
                                                                                           -----       ----

    Effect of exchange
     rate changes on cash
     and cash equivalents                                                                  (0.3)    (16.2)
                                                                                            ----      -----

    Increase (decrease) in
     cash and cash
     equivalents                                                                            98.4    (129.5)

    Cash and cash
     equivalents,
     beginning of period                                                                   365.2      494.3
                                                                                           -----      -----

    Cash and cash
     equivalents, end of
     period                                                                               $463.6     $364.8
                                                                                          ======     ======


                                                                   UNISYS CORPORATION

                                             RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES

                                                                      (Unaudited)

                                                           (Millions, except per share data)


                                                                                                    Three Months                 Six Months

                                                                                                 Ended June 30            Ended June 30
                                                                                                 -------------            -------------

                                                                                                     2016           2015                    2016       2015
                                                                                                     ----           ----                    ----       ----

    GAAP net income (loss)
     attributable to Unisys
     Corporation common
     shareholders                                                              $21.6                 $(58.2)       $(18.3)               $(101.4)


    Cost reduction expense, net
     of tax of ($0.1), $4.0,
     $2.1, $4.0, respectively                                                                       10.3           48.6                    35.0       48.6


    Pension expense, net of tax
     of ($0.3), $0.5, ($0.6),
     $1.0, respectively                                                                             21.8           25.9                    42.4       53.3
                                                                                                    ----           ----                    ----       ----


    Non-GAAP net income (loss)
     attributable to Unisys
     Corporation common
     shareholders                                                                                   53.7           16.3                    59.1        0.5


    Add interest expense on
     convertible notes                                                           4.5                       -           5.2                       -
                                                                                 ---                     ---           ---                     ---


    Non-GAAP net income (loss)
     attributable to Unisys
     Corporation for diluted
     earnings per share                                                        $58.2                   $16.3          $64.3                    $0.5
                                                                               =====                   =====          =====                    ====


    Weighted average shares
     (thousands)                                                                                  50,069         49,927                  50,036     49,874


    Plus incremental shares from assumed conversion:

                                                        Employee stock plans                            167            155                     151        187

                                                        Convertible notes                            21,550              -                 12,593          -



    Non-GAAP adjusted weighted
     average shares                                                                               71,786         50,082                  62,780     50,061
                                                                                                  ======         ======                  ======     ======


    Diluted earnings (loss) per share


    GAAP basis
    ----------

    GAAP net income (loss)
     attributable to Unisys
     Corporation for diluted
     earnings per share                                                        $26.1                 $(58.2)       $(18.3)               $(101.4)


    Divided by adjusted weighted
     average shares                                                                               71,786         49,927                  50,036     49,874


    GAAP income (loss) per
     diluted share                                                             $0.36                 $(1.17)       $(0.37)                $(2.03)
                                                                               =====                  ======         ======                  ======


    Non-GAAP basis
    --------------

    Non-GAAP net income (loss)
     attributable to Unisys
     Corporation for diluted
     earnings per share                                                        $58.2                   $16.3          $64.3                    $0.5


    Divided by Non-GAAP
     adjusted weighted average
     shares                                                                                       71,786         50,082                  62,780     50,061


    Non-GAAP earnings (loss)
     per diluted share                                                         $0.81                   $0.33          $1.02                   $0.01
                                                                               =====                   =====          =====                   =====


                                                                UNISYS CORPORATION

                                       RECONCILIATION OF GAAP OPERATING PROFIT TO NON-GAAP OPERATING PROFIT

                                                                    (Unaudited)

                                                                    (Millions)


                                                     Three Months                             Six Months

                                                    Ended June 30                            Ended June 30
                                                    -------------                            -------------

                                                                   2016                                      2015        2016          2015
                                                                   ----                                      ----        ----          ----

    GAAP operating income (loss)                                $49.5                                   $(49.5)      $21.9       $(79.5)


    Cost reduction expense                                       10.2                                      52.6        37.1          52.6


    FAS87 pension expense                                        21.5                                      26.4        41.8          54.3
                                                                 ----                                      ----        ----          ----


    Non-GAAP operating profit (loss)                            $81.2                                     $29.5      $100.8         $27.4
                                                                =====                                     =====      ======         =====


    Customer Revenue                                           $748.9                                    $764.8    $1,415.7      $1,486.0

    GAAP operating income (loss) %                            6.6 %                                   (6.5)%      1.5 %       (5.3)%

    Non-GAAP operating profit (loss) %                       10.8 %                                    3.9 %      7.1 %        1.8 %


                                               UNISYS CORPORATION

                                       RECONCILIATION OF GAAP TO NON-GAAP

                                                  (Unaudited)

                                                   (Millions)


                                                 FREE CASH FLOW
                                            --------------


                     Three Months                      Six Months

                     Ended June 30                   Ended June 30
                     -------------                   -------------

                                  2016                              2015        2016        2015
                                  ----                              ----        ----        ----

    Cash provided by
     (used for)
     operations                $34.6                           $(21.1)      $58.8     $(64.4)

    Additions to
     marketable
     software                 (15.9)                           (16.7)     (30.2)     (33.4)

    Additions to
     properties                (4.4)                           (10.8)     (11.0)     (24.7)

    Additions to
     outsourcing
     assets                   (13.7)                           (26.0)     (28.8)     (52.7)
                               -----                             -----       -----       -----

    Free cash flow               0.6                            (74.6)     (11.2)    (175.2)

    Pension funding             32.5                              37.0        64.1        75.7

    Cost reduction
     funding                    21.2                              13.2        39.2        13.2
                                ----                              ----        ----        ----

    Free cash flow
     before pension
     & cost
     reduction
     funding                   $54.3                           $(24.4)      $92.1     $(86.3)
                               =====                            ======       =====      ======

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/unisys-announces-second-quarter-2016-financial-results-300304280.html

SOURCE Unisys Corporation