BLUE BELL, Pa., Jan. 31, 2012 /PRNewswire/ --

    --  Reported full year 2011 diluted EPS from continuing operations of $2.71
        vs. $3.67 in 2010; Non-GAAP diluted EPS(1) of $4.43 in 2011 vs. $3.72 in
        2010

    --  Reported fourth quarter 2011 diluted EPS from continuing operations of
        $1.94 vs. $2.20 in the year ago quarter; Non-GAAP 4Q11 diluted EPS(1) of
        $2.08 vs. $2.21 in 4Q10

    --  Ended the year with cash exceeding debt by $355 million compared to $4
        million a year ago; Company announces further debt reduction actions of
        $65.5 million

Unisys Corporation (NYSE: UIS) today reported fourth-quarter 2011 net income from continuing operations of $94.3 million, or $1.94 per diluted share. The results include a pretax charge of $7.6 million related to debt reduction. This compared with fourth-quarter 2010 net income from continuing operations of $95.2 million, or $2.20 per diluted share, which included $0.7 million of pretax debt reduction charges. Excluding debt reduction charges, non-GAAP diluted earnings per share in the fourth quarter of 2011 was $2.08 compared to $2.21 in the year-ago quarter. Revenue in the fourth quarter of 2011 declined 6 percent to $985 million compared with $1.04 billion in the year-ago quarter. About half of the decline was due to lower revenue in the company's U.S. Federal business and the remainder was primarily due to lower third-party equipment sales in the rest of the business. Foreign currency fluctuations had an insignificant impact on year-over-year revenue comparisons in the quarter.

For the full year of 2011, Unisys reported pretax income of $206.0 million and net income from continuing operations of $120.5 million, or $2.71 per diluted share. The results included $85.2 million of pretax charges related to debt reduction. This compared with full-year 2010 pretax income of $222.9 million and net income from continuing operations of $158.9 million, or $3.67 per diluted share, which included $2.1 million of pretax debt reduction charges. Excluding debt reduction charges, full-year 2011 non-GAAP pretax income(2) was $291.2 million and non-GAAP diluted earnings per share was $4.43 compared to full-year 2010 non-GAAP pretax income(2) of $225.0 million and non-GAAP diluted earnings per share of $3.72. Full-year 2011 revenue declined 4 percent to $3.85 billion compared with full-year 2010 revenue of $4.02 billion. Excluding the U.S. Federal business, full-year revenue increased 1 percent over full-year 2010 revenue. Foreign currency fluctuations had a three percentage-point positive impact on revenue in the year.

"We closed 2011 with another quarter of progress toward our financial goals," said Unisys Chairman and CEO Ed Coleman. "We increased our pretax profit, further reduced debt, and continued to grow both IT outsourcing and systems integration revenue excluding our U.S. Federal business. We were also pleased with strong double-digit services order growth in the quarter.

"For the full year of 2011, we made good progress against our three-year financial objectives," Coleman said. "Excluding debt reduction charges, we grew our pretax profit by 29 percent. Free cash flow improved by 37 percent to $183 million. During the year we reduced our debt by $464 million to $360 million and today we are announcing steps to further reduce our debt in 2012.

"At the top line, our revenue in 2011 was impacted by a 23 percent decline in our U.S. Federal business. Outside this business we grew our services revenue by 3 percent and achieved a services operating profit margin in our targeted 8 to 10 percent range. In our technology business, while our overall revenue was down due to lower third-party equipment sales, we met our goal of maintaining stable ClearPath revenue.

"In 2012 we look to make continued progress toward our financial goals while further enhancing our market differentiation and delivering service excellence to our customers," Coleman added. "In our U.S. Federal business, while market conditions remain challenging, we are focused on improving our results in this important market and delivering innovative solutions that help our customers operate more effectively and efficiently."

Fourth-Quarter Company and Business Segment Results

Revenue from the company's U.S. Federal business declined approximately $36 million, or about 18 percent, in the quarter, reflecting the ending of the company's contract with the U.S. Transportation Security Administration in November 2010 as well as continued budget challenges in the U.S. Federal market.

The company's profit margins in the fourth quarter of 2011 were impacted by the lower revenue in the U.S. Federal business and a $9 million year-over-year increase in pension expense. Unisys reported a fourth-quarter 2011 gross profit margin of 28.4 percent, down from 29.8 percent in the year-ago quarter. Operating expenses (selling, general and administrative expenses plus research and development) declined 10 percent year-over-year. Unisys reported fourth-quarter 2011 operating profit of $121.6 million, or 12.3 percent of revenue, compared to operating profit of $134.6 million, or 12.9 percent of revenue, in the fourth quarter of 2010.

Fourth-quarter 2011 services revenue declined 3 percent year-over-year, reflecting lower U.S. Federal services revenue. Excluding the U.S. Federal business, services revenue grew 2 percent from the year-ago quarter, driven by continued growth in IT outsourcing and systems integration revenue. Services gross profit margin declined to 20.0 percent compared with 21.9 percent a year ago. Reflecting the impact of lower U.S. Federal revenue, services operating profit margin declined to 7.6 percent compared with 8.0 percent a year ago. Excluding the U.S. Federal business, fourth-quarter 2011 services operating profit margin increased over the prior year and was within the company's targeted 8 to 10 percent range.

Fourth-quarter 2011 services orders showed double-digit growth in the quarter, reflecting substantial order gains for long-term IT outsourcing contracts as well as order gains for systems integration projects. Services backlog at December 31, 2011 was $5.5 billion, a decrease of 4 percent from December 31, 2010.

Fourth-quarter 2011 technology revenue declined 19 percent in the quarter, driven by lower sales of third-party equipment. Sales of ClearPath software and servers were essentially flat year-over-year. Reflecting the higher mix of ClearPath revenue, technology gross profit margins improved to 65.9 percent compared with 56.5 percent in the year-ago quarter, while technology operating profit margin improved to 37.7 percent compared with 30.1 percent a year ago.

Cash Flow and Balance Sheet Results

Unisys generated $159 million of cash from operations in the fourth quarter of 2011 compared with $187 million in the year-ago quarter. Capital expenditures in the fourth quarter of 2011 were $33 million compared with $41 million in the year-ago quarter. The company generated $126 million of free cash flow(3) in the fourth quarter of 2011 compared with free cash flow of $146 million in the year-ago quarter.

For the full year of 2011, the company generated $317 million of cash from operations compared with $337 million in 2010. Capital expenditures were $134 million in 2011 compared with $203 million in 2010. Unisys generated $183 million of free cash flow(3) in 2011 compared with free cash flow of $134 million in 2010.

For the full year of 2011, the company reduced its debt by $464 million, or 56 percent. At December 31, 2011, Unisys reported $715 million of cash on hand and $360 million of total debt.

As part of its debt reduction program, Unisys is calling for redemption its 14.25% senior secured notes due September 2015 and a portion of its 12.5% senior notes due January 2016. The $65.5 million of notes will be redeemed in accordance with the provisions of the notes.

Non-GAAP Information

Unisys reports its results in accordance with Generally Accepted Accounting Principles (GAAP) in the United States. However, in an effort to provide investors with additional perspective regarding the company's results as determined by GAAP, the company also discusses, in its earnings press release and/or earnings presentation materials, non-GAAP information which management believes provides useful information to investors. Our management uses supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and assess operational alternatives. These non-GAAP measures may include non-GAAP pretax income, non-GAAP earnings per diluted share and free cash flow.

Our non-GAAP measures are not intended to be considered in isolation or as substitutes for results determined in accordance with GAAP and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. (See GAAP to non-GAAP reconciliations attached.)

(1) (2) Non-GAAP pretax income and non-GAAP earnings per diluted share -- As a result of the debt reductions, Unisys recorded pretax charges of $7.6 million and $85.2 million, respectively, during the fourth quarter and full year of 2011, and $0.7 million and $2.1 million, respectively, during the fourth quarter and full year of 2010. In an effort to provide investors with a perspective on the company's earnings without these charges, they are excluded from the non-GAAP pretax income and earnings per diluted share calculations.

(3) Free cash flow -- To better understand the trends in our business, we believe that it is helpful to present free cash flow, which we define as cash flow from operations less capital expenditures. Management believes this measure gives investors an additional perspective on cash flow from operating activities in excess of amounts required for reinvestment.

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 via a link 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.

About Unisys

Unisys is a worldwide information technology company. We provide a portfolio of IT services, software, and technology that solves critical problems for clients. We specialize in helping clients secure their operations, increase the efficiency and utilization of their data centers, enhance support to their end users and constituents, and modernize their enterprise applications. To provide these services and solutions, we bring together offerings and capabilities in outsourcing services, systems integration and consulting services, infrastructure services, maintenance services, and high-end server technology. With approximately 23,000 employees, Unisys serves commercial organizations and government agencies throughout the world. 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 drive profitable growth in consulting and systems integration; the company's ability to take on, successfully implement and grow outsourcing operations; market demand for the company's high-end enterprise servers and maintenance on those servers; 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 ability to effectively anticipate and respond to volatility and rapid technological change in its industry; the adverse effects of global economic conditions; the company's significant pension obligations and potential requirements to make significant cash contributions to its defined benefit pension plans; the success of the company's program to reduce costs, focus its global resources and simplify its business structure; the risks that the company's contracts may not be as profitable as expected or provide the expected level of revenues and that contracts with U.S. governmental agencies may subject it to audits, criminal penalties, sanctions and other expenses and fines; the risk that 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 risks of doing business internationally when more than half of the company's revenue is derived from international operations; the company's ability to access capital and credit markets to address its liquidity needs; 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; the company's ability to use its U.S. Federal net operating loss carryforwards and other tax attributes; and the company's consideration of all available information following the end of the year and before the filing of the Form 10-K 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.: 0131/9086

Unisys is a registered trademark of Unisys Corporation. Any other brands and products referenced herein are acknowledged to be trademarks or registered trademarks of their respective holders.




                                  UNISYS CORPORATION
                           CONSOLIDATED STATEMENTS OF INCOME
                                      (Unaudited)
                           (Millions, except per share data)

                                      Three Months                       Year
                                   Ended December 31              Ended December 31
                                   -----------------              -----------------
                                    2011            2010         2011            2010
                                    ----            ----         ----            ----
    Revenue
      Services                    $835.3          $859.7     $3,354.6        $3,457.4
      Technology                   150.0           184.9        499.2           562.2
                                   -----           -----        -----           -----
                                   985.3         1,044.6      3,853.8         4,019.6
    Costs and
     expenses
      Cost of
       revenue:
        Services                   662.2           661.3      2,672.8         2,731.8
        Technology                  42.8            72.2        194.0           216.1
                                    ----            ----        -----           -----
                                   705.0           733.5      2,866.8         2,947.9
    Selling,
     general
     and
     administrative                139.8           158.4        586.3           617.1
    Research
     and
     development                    18.9            18.1         76.1            78.9
                                    ----            ----         ----            ----
                                   863.7           910.0      3,529.2         3,643.9
                                   -----           -----      -------         -------
    Operating
     profit                        121.6           134.6        324.6           375.7

    Interest
     expense                        11.4            25.0         63.1           101.8
    Other
     income
     (expense),
     net                             1.1            (6.4)       (55.5)          (51.0)
                                     ---            ----        -----           -----
    Income
     from
     continuing
      operations
       before
       income
       taxes                       111.3           103.2        206.0           222.9

    Provision
     for
     income
     taxes                          12.4             6.1         64.8            58.8
                                    ----             ---         ----            ----
     Consolidated
     income
     before
       discontinued
       operations                   98.9            97.1        141.2           164.1
    Income
     from
     discontinued
     operations,
      net of
       taxes                           -             4.0            -            77.2
                                     ---             ---          ---            ----
    Net income                      98.9           101.1        141.2           241.3
    Less:  Net
     income
     attributable
     to
       noncontrolling
       interests                     0.6             1.9          7.2             5.2
    Less:
     Preferred
     stock
     dividends                       4.0               -         13.5               -
                                     ---             ---         ----             ---
    Net income
     attributable
     to Unisys
       Corporation
       common
       shareholders                $94.3           $99.2       $120.5          $236.1
                                   =====           =====       ======          ======

    Amounts
     attributable
     to Unisys
       Corporation
       common
       shareholders
        Income
         from
         continuing
         operations,
         net of
         tax                       $94.3           $95.2       $120.5          $158.9
        Income
         from
         discontinued
         operations,
         net of
         tax                           -             4.0            -            77.2
                                     ---             ---          ---            ----
    Net income
     attributable
     to Unisys
       Corporation
       common
       shareholders                $94.3           $99.2       $120.5          $236.1
                                   =====           =====       ======          ======

    Earnings
     per
     common
     share
       attributable
       to Unisys
       Corporation
    Basic
      Continuing
       operations                  $2.17           $2.24        $2.79           $3.74
       Discontinued
       operations                    .00             .09          .00            1.81
          Total                    $2.17           $2.33        $2.79           $5.55
                                   =====           =====        =====           =====

    Diluted
      Continuing
       operations                  $1.94           $2.20        $2.71           $3.67
       Discontinued
       operations                    .00             .09          .00            1.78
          Total                    $1.94           $2.29        $2.71           $5.45
                                   =====           =====        =====           =====

    Shares used in the per
     share computations
     (thousands):
      Basic                       43,392          42,642       43,145          42,562
      Diluted                     50,799          43,326       49,478          43,333




                                   UNISYS CORPORATION
                                     SEGMENT RESULTS
                                       (Unaudited)
                                       (Millions)

                           Total       Eliminations   Services   Technology
                           -----       ------------   --------   ----------
    Three Months Ended
    December 31, 2011
    -----------------
    Customer revenue       $985.3                        $835.3       $150.0
    Intersegment                             ($32.4)        3.6         28.8
    Total revenue          $985.3            ($32.4)     $838.9       $178.8
                           ======            ======      ======       ======

    Gross profit percent     28.4%                         20.0%        65.9%
                             ====                          ====         ====
    Operating profit
     percent                 12.3%                          7.6%        37.7%
                             ====                           ===         ====

    Three Months Ended
    December 31, 2010
    -----------------
    Customer revenue     $1,044.6                        $859.7       $184.9
    Intersegment                             ($31.7)        2.3         29.4
    Total revenue        $1,044.6            ($31.7)     $862.0       $214.3
                         ========            ======      ======       ======

    Gross profit percent     29.8%                         21.9%        56.5%
                             ====                          ====         ====
    Operating profit
     percent                 12.9%                          8.0%        30.1%
                             ====                           ===         ====

    Year Ended
    December 31, 2011
    -----------------
    Customer revenue     $3,853.8                      $3,354.6       $499.2
    Intersegment                            ($102.6)        6.3         96.3
    Total revenue        $3,853.8           ($102.6)   $3,360.9       $595.5
                         ========           =======    ========       ======

    Gross profit percent     25.6%                         20.0%        56.9%
                             ====                          ====         ====
    Operating profit
     percent                  8.4%                          6.9%        21.5%
                              ===                           ===         ====

    Year Ended
    December 31, 2010
    -----------------
    Customer revenue     $4,019.6                      $3,457.4       $562.2
    Intersegment                            ($116.6)        5.9        110.7
    Total revenue        $4,019.6           ($116.6)   $3,463.3       $672.9
                         ========           =======    ========       ======

    Gross profit percent     26.7%                         20.1%        55.0%
                             ====                          ====         ====
    Operating profit
     percent                  9.3%                          6.7%        21.1%
                              ===                           ===         ====




                                    UNISYS CORPORATION
                               CONSOLIDATED BALANCE SHEETS
                                       (Unaudited)
                                        (Millions)

                                        December 31,       December 31,
                                                     2011               2010
                                                     ----               ----
    Assets
    Current assets
    Cash and cash equivalents                      $714.9             $828.3
    Accounts and notes
     receivable, net                                673.0              789.7
    Inventories
        Parts and finished
         equipment                                   38.1               44.8
        Work in process and
         materials                                   26.7               44.1
    Deferred income taxes                            27.1               40.7
    Prepaid expense and other
     current assets                                 123.6              127.8
                                                    -----              -----
    Total                                         1,603.4            1,875.4
                                                  -------            -------

    Properties                                    1,257.2            1,339.0
    Less accumulated
     depreciation and
     amortization                                 1,065.9            1,119.3
    Properties, net                                 191.3              219.7
                                                    -----              -----
    Outsourcing assets, net                         137.9              162.3
    Marketable software, net                        129.8              143.8
    Prepaid postretirement
     assets                                          43.9               31.2
    Deferred income taxes                           181.5              179.6
    Goodwill                                        192.5              197.9
    Other long-term assets                          131.9              211.0
                                                    -----              -----
    Total                                        $2,612.2           $3,020.9
                                                 ========           ========

    Liabilities and
     stockholders' deficit
    Current liabilities
    Current maturities of
     long-term debt                                  $0.9               $0.8
    Accounts payable                                241.6              260.7
    Deferred revenue                                448.1              556.3
    Other accrued liabilities                       425.5              518.9
                                                    -----              -----
    Total                                         1,116.1            1,336.7
                                                  -------            -------

    Long-term debt                                  358.8              823.2
    Long-term postretirement
     liabilities                                  2,224.0            1,509.2
    Long-term deferred revenue                      120.3              149.4
    Other long-term
     liabilities                                    104.0              136.2
    Commitments and
     contingencies
    Total stockholders'
     deficit                                     (1,311.0)            (933.8)
                                                 --------             ------
    Total                                        $2,612.2           $3,020.9
                                                 ========           ========




                                   UNISYS CORPORATION
                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (Unaudited)
                                       (Millions)

                                                            Year Ended
                                                            December 31
                                                            -----------
                                                           2011           2010
                                                           ----           ----
    Cash flows from operating activities
    Consolidated income before
     discontinued operations                             $141.2         $164.1
    Income from discontinued operations,
     net of taxes                                             -           77.2
    Add (deduct) items to reconcile
     consolidated net
      income to net cash provided by
       operating activities:
    Foreign currency transaction loss                         -           19.9
    Loss on debt extinguishment                            85.2            2.1
    Employee stock compensation                            13.9            9.4
    Company stock issued for U.S. 401(k)
     plan                                                  11.8              -
    Depreciation and amortization of
     properties                                            66.4           75.8
    Depreciation and amortization of
     outsourcing assets                                    62.7          111.9
    Amortization of marketable software                    65.7           62.9
    Disposals of capital assets                             1.4            9.8
    Gain on sale of businesses and assets                  (2.2)         (65.5)
    Decrease (increase) in deferred
     income taxes, net                                     28.6          (34.4)
    Decrease (increase) in receivables,
     net                                                   92.1          (31.9)
    Decrease in inventories                                22.1           12.4
    (Decrease) increase in accounts
     payable and other accrued
     liabilities                                         (214.4)          56.5
    Decrease in other liabilities                         (50.6)         (38.4)
    Increase in other assets                               (5.9)         (94.2)
    Other                                                  (0.8)          (0.8)
    Net cash provided by operating
     activities                                           317.2          336.8
                                                          -----          -----

    Cash flows from investing activities
      Proceeds from investments                           691.2          417.4
      Purchases of investments                           (688.2)        (416.5)
      Restricted deposits                                  50.7           23.4
      Investment in marketable software                   (51.7)         (55.8)
      Capital additions of properties                     (42.2)         (64.1)
      Capital additions of outsourcing
       assets                                             (40.5)         (83.2)
      Net proceeds from sale of businesses
       and assets                                         (15.6)         117.2
                                                          -----          -----
    Net cash used for investing
     activities                                           (96.3)         (61.6)
                                                          -----          -----

    Cash flows from financing activities
      Proceeds from issuance of preferred
       stock, net of issuance costs                       249.7              -
      Payments of long-term debt                         (555.7)         (92.8)
      Dividends paid to noncontrolling
       interests                                           (0.4)             -
      Dividends paid on preferred shares                  (12.2)             -
      Proceeds from exercise of stock
       options                                              1.4            1.4
      Financing fees                                       (2.2)          (0.1)
                                                           ----           ----
    Net cash used for financing
     activities                                          (319.4)         (91.5)
                                                         ------          -----

    Effect of exchange rate changes on
     cash and cash equivalents                            (14.9)          (3.0)
                                                          -----           ----

    (Decrease) increase in cash and cash
     equivalents                                         (113.4)         180.7
    Cash and cash equivalents, beginning
     of period                                            828.3          647.6
    Cash and cash equivalents, end of
     period                                              $714.9         $828.3
                                                         ======         ======




                                      ( 1 )
                                     UNISYS CORPORATION
                    RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP
                                          MEASURES
                                        (Unaudited)
                             (Millions, except per share data)

                                             Three Months                       Year
                                          Ended December 31               Ended December 31
                                          -----------------               -----------------
                                           2011           2010           2011          2010
                                           ----           ----           ----          ----
    GAAP net
     income from
     continuing
     operations
      attributable
       to Unisys
       Corporation
      common
       shareholders                       $94.3          $95.2         $120.5        $158.9

    Debt
     reduction
     charges,
     net of tax                             7.6            0.7           85.2           2.1
                                            ---            ---           ----           ---

    Non-GAAP
     net income
     from
     continuing
     operations
      attributable
       to Unisys
       Corporation
      common
       shareholders                       101.9           95.9          205.7         161.0

    Add
     preferred
     stock
     dividends                              4.0            0.0           13.5           0.0
                                            ---            ---           ----           ---

    Non-GAAP
     net income
     from
     continuing
     operations
      attributable
       to Unisys
       Corporation
      for diluted
       earnings
       per share                         $105.9          $95.9         $219.2        $161.0
                                         ======          =====         ======        ======

    Weighted
     average
     shares
     (thousands)                         43,392         42,642         43,145        42,562

    Plus
     incremental
     shares from
     assumed
     conversion
     of employee
      stock plans
      and
      preferred
      stock                               7,407          684        6,333         771
                                          -----            ---          -----           ---

    GAAP
     Adjusted
     weighted
     average
     shares                              50,799       43,326       49,478      43,333
                                         ======         ======         ======        ======

    Earnings per
     Share

    GAAP basis
    ----------
    GAAP net
     income from
     continuing
     operations
      attributable
       to Unisys
       Corporation
      for diluted
       earnings
       per share                          $98.3          $95.2         $134.0        $158.9

    Divided by
     adjusted
     weighted
     average
     shares                              50,799       43,326       49,478      43,333

    GAAP net
     income per
     diluted
     share
      from
       continuing
       operations                         $1.94          $2.20          $2.71         $3.67
                                          =====          =====          =====         =====

    Non-GAAP
     basis
    --------
    Non-GAAP
     net income
     from
     continuing
     operations
      attributable
       to Unisys
       Corporation
      for diluted
       earnings
       per share                         $105.9          $95.9         $219.2        $161.0

    Divided by
     Non-GAAP
     adjusted
     weighted
     average
     shares                              50,799       43,326       49,478      43,333

    Non-GAAP
     net income
     per diluted
     share
      from
       continuing
       operations                         $2.08          $2.21          $4.43         $3.72
                                          =====          =====          =====         =====




                                    ( 2 )
                                   UNISYS CORPORATION
                RECONCILIATION OF GAAP INCOME FROM CONTINUING OPERATIONS
                                 BEFORE INCOME TAXES TO
                NON-GAAP INCOME FROM CONTINUING OPERATIONS BEFORE INCOME
                                          TAXES
                                      (Unaudited)
                                       (Millions)

                                        Three Months                        Year
                                     Ended December 31               Ended December 31
                                   -----------------           -----------------
                                      2011           2010           2011           2010
                                      ----           ----           ----           ----
    GAAP income
     from
     continuing
     operations
      before
       income
       taxes                        $111.3         $103.2         $206.0         $222.9

    Debt
     reduction
     charges                           7.6            0.7           85.2            2.1
                                       ---            ---           ----            ---

    Non-GAAP
     income
     from
     continuing
     operations
      before
       income
       taxes                        $118.9         $103.9         $291.2         $225.0
                                    ======         ======         ======         ======




                             ( 3 )
                           UNISYS CORPORATION
                   RECONCILIATION OF GAAP TO NON-GAAP
                               (Unaudited)
                               (Millions)


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

                         Three Months                              Year
                    Ended December 31                 Ended December 31
                    -----------------                 -----------------
                       2011               2010             2011           2010
                       ----               ----             ----           ----
    Cash
     provided
     by
     operations      $159.5             $186.8           $317.2         $336.8
     Additions
     to
     marketable
     software         (14.8)             (14.0)           (51.7)         (55.8)
     Additions
     to
     properties        (9.3)             (14.4)           (42.2)         (64.1)
     Additions
     to
     outsourcing
     assets            (9.2)             (12.8)           (40.5)         (83.2)
    Free
     Cash
     Flow            $126.2             $145.6           $182.8         $133.7
                     ======             ======           ======         ======

SOURCE Unisys Corporation