Unisys Announces Fourth-Quarter and Full-Year 2016 Financial Results, Achieves 
                             Full-Year Financial Guidance                          

    BLUE BELL, Pa., Jan. 26, 2017 --

    Full Year 2016:

      * Operating cash flow increased by $217 million year over year to $218
        million in 2016
      * Adjusted free cash flow(5) was $278 million, ahead of guidance of $160-200
        million and up $283 million year over year
      * Operating profit margin was 2 percent, up 350 basis points year over year
      * Non-GAAP operating profit(4) margin was in line with guidance at 7.7
        percent, up 190 basis points year over year
      * Revenue was in line with guidance at $2.8 billion
      * Diluted loss per share of $ (0.95), a year over year improvement relative
        to $(2.20) in 2015
      * Total Contract Value (TCV)(1) signed increased by 13 percent versus 2015

    4Q 2016:

      * Operating cash flow increased by 7 percent year over year to $117 million
      * Adjusted free cash flow was flat year over year at $117 million
      * Operating profit margin was 5 percent, up 290 basis points year over year
      * Revenue was $722 million relative to $790 million in the prior year quarter

    Unisys Corporation (NYSE: UIS) today reported fourth-quarter and full-year 2016
    results in line with full-year guidance on revenue and non-GAAP operating
    profit margin, and ahead of full-year guidance for adjusted free cash flow.
    Additionally, the company saw strong contract signings during 2016, with TCV
    signed up 13 percent year over year. The company also exceeded its
    cost-reduction goal, exiting 2016 with $205 million of annualized cost savings,
    relative to a plan of $200 million.

    "Our 2016 results deliver on our full-year revenue and non-GAAP operating
    profit margin guidance and exceed our full-year guidance on adjusted free cash
    flow. They demonstrate a commitment to execution against the goals we set out
    at the beginning of the year, including improving our cost structure and cash
    flow," said Unisys President and CEO Peter Altabef. "As we look to the year
    ahead, we intend to continue our disciplined financial focus, executing on our
    vertical go-to-market strategy and differentiating our offerings by building
    leading security into our full solution set."

    Summary of Full-Year 2016 Business Results
    Company:

    In 2016, operating cash flow increased by $217 million versus 2015 to $218
    million. The company generated free cash flow of $71 million for the year, an
    improvement of $284 million year-over-year. Adjusted free cash flow for the
    year of $278 million increased $283 million from 2015 and exceeded full-year
    guidance. Improvements to free cash flow and adjusted free cash flow were
    driven principally by a significant improvement in cash flow from operations,
    in addition to an over 30 percent year-over-year decline in capital
    expenditures in 2016, reflecting the company's shift to a more asset-lite
    business model.

    2016 operating profit margin of 2 percent, which includes cost-reduction and
    other charges and pension expense, was up 350 basis points year over year.
    Non-GAAP operating profit margin for 2016 was 7.7 percent, up 190 basis points
    versus 2015 and in line with full-year guidance. As of the end of 2016, the
    company had achieved $205 million of annualized cost savings, slightly ahead of
    the previously-announced plan exiting 2016. The company still anticipates $230
    million of annualized cost savings are achievable exiting 2017, within the
    previous estimate of $300 million of costs to achieve the savings.

    Revenue for the year of $2.8 billion was in line with full-year guidance,
    representing a decline of 6 percent year over year or 4 percent on a
    constant-currency(2) basis. The company saw strong contract signings during the
    year, with TCV signed up 13 percent versus 2015.

    During the fourth quarter, the company paid down $115 million of its Senior
    Notes due 2017, and at December 31, 2016, the company had $371 million in cash.

    Services:

    Services revenue, which represented 85 percent of full-year total revenue,
    declined by 8 percent to $2.4 billion, down 5 percent in constant currency.
    Services backlog ended the year at $3.9 billion, versus $4.1 billion last
    quarter. Services gross margin was up 40 basis points versus 2015 at 16
    percent, reflecting ongoing efforts to enhance the efficiency of the Services
    business. Services operating profit margin was down 40 basis points to 2
    percent, largely driven by increased SG&A related to ongoing investments in
    improving the company's capabilities, including hiring additional domain
    experts for some of our focus industries.

    Technology:

    Technology revenue, which represented 15 percent of total revenue, was up 1
    percent year over year to $414 million, up 2 percent in constant currency.
    Technology gross margin improved to 60 percent from 55 percent in 2015.
    Technology operating profit margin improved to 37 percent from 25 percent in
    the prior year, reflective of the cost-reduction program.

    Summary of Fourth-Quarter 2016 Business Results
    Company:

    Operating cash flow in the fourth quarter 2016 increased 7 percent year over
    year to $117 million. The company generated free cash flow of $77 million for
    the fourth quarter, an improvement of 21 percent year over year. Adjusted free
    cash flow in the fourth quarter of $117 million was flat relative to the prior
    year.

    Fourth-quarter 2016 operating profit margin of 5 percent, which includes
    cost-reduction and other charges and pension expense, was up 290 basis points
    year over year. Fourth-quarter 2016 non-GAAP operating profit margin was 10
    percent, down 240 basis points year over year, largely driven by lower
    year-over-year Technology revenue and margins in addition to lower Services
    operating margins.

    Revenue of $722 million declined 9 percent year over year or 8 percent on a
    constant-currency basis.

    Services:

    Services revenue in the fourth quarter, which represented 83 percent of total
    revenue, declined by 8 percent to $597 million, down 7 percent in constant
    currency. Services gross margin was up 100 basis points year over year to 17
    percent, reflective of ongoing cost-cutting efforts and improvements to
    efficiency within the Services business. Services operating profit margin was
    down 110 basis points to 3 percent, largely driven by increased SG&A related to
    ongoing investments in improving the company's go-to-market capabilities,
    including hiring additional domain experts for some of our focus industries.

    Technology:

    Technology revenue in the fourth quarter, which represented 17 percent of total
    revenue, was down 11 percent year over year, at $125 million versus $141
    million in the same quarter last year. This decline was anticipated, given the
    first nine months of the year were stronger than expected for Technology.
    Technology operating profit margin declined to 39 percent from 47 percent in
    the prior year, reflective in part of the year-over-year decline in revenues.

    Continued Execution on Business Strategy

    The company in the fourth quarter entered into several key contracts in each of
    its sectors of focus:

      * U.S. Federal: A $51.8 million contract from a civilian government agency
        for support services and technology upgrades for the agency's ClearPath
        Forward hosting services. The base period of the contract is nine months,
        followed by four one-year options.
      * Public: A contract with state-owned Dataprev, the largest social security
        data processing company in Brazil. Dataprev has signed a contract for new
        ClearPath Forward platforms in order to support growth initiatives and
        enhance customer service.
      * Financial Services: Nationwide Building Society, the world's largest
        building society, expanded the services Unisys delivers by selecting the
        company's Data Exchange solution to support a major data and analytics
        management program. The program is tasked with ensuring the congruency of
        big data in motion as information moves from core databases to other
        repositories. In addition to maintaining the integrity of data, the
        solution is designed to make information available much more quickly to
        meet new regulations and industry demands.
      * Commercial: We renewed and expanded a contract with Dell for three years to
        provide onsite field services, and enterprise and client service in support
        of roughly 240,000 annual onsite incidents.

    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.

    (1) Total Contract Value - TCV is the estimated total contractual revenue
    related to signed contracts including option years and without regard for
    cancellation.

    (2) 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 and Other 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 cost-reduction
    and other expense. 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.

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

    (4) Non-GAAP operating profit - The company recorded pretax pension expense and
    pretax charges in connection with cost-reduction activities and other expenses.
    For the company, non-GAAP operating profit excluded these items. 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.

    (5) 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
    liquidity.

    About Unisys
    Unisys is a global information technology company that specializes in providing
    industry-focused solutions integrated with leading-edge security to clients in
    the government, financial services and commercial markets. Unisys offerings
    include security solutions, advanced data analytics, cloud and infrastructure
    services, application services and application and server software. For more
    information, visit http://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, total contract value 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. In particular, statements concerning total contract value are
    based, in part, on the assumption that all options of the contracts included in
    the calculation of such value will be exercised and that each of those
    contracts will continue for their full contracted term. 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-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.: 0126/9477

    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              Year Ended         
                                                                December 31,                December 31,        
                                                                                                                
                                                             2016           2015          2016         2015     
                                                                                                                
    Revenue                                                                                                     
                                                                                                                
    Services                                                $    596.5    $    649.1     $ 2,406.3    $ 2,605.6 
                                                                                                                
    Technology                                                   125.2         140.8         414.4        409.5 
                                                                                                                
                                                                 721.7         789.9       2,820.7      3,015.1 
                                                                                                                
    Costs and expenses                                                                                          
                                                                                                                
    Cost of revenue:                                                                                            
                                                                                                                
    Services                                                     498.8         592.0       2,092.9      2,306.7 
                                                                                                                
    Technology                                                    62.7          38.9         169.2        167.5 
                                                                                                                
                                                                 561.5         630.9       2,262.1      2,474.2 
                                                                                                                
    Selling, general and administrative                          109.8         130.0         455.6        519.6 
                                                                                                                
    Research and development                                      14.9          13.2          55.4         76.4 
                                                                                                                
                                                                 686.2         774.1       2,773.1      3,070.2 
                                                                                                                
    Operating profit (loss)                                       35.5          15.8          47.6       (55.1) 
                                                                                                                
    Interest expense                                               7.5           3.6          27.4         11.9 
                                                                                                                
    Other income (expense), net                                  (3.4)           0.2           0.3          8.2 
                                                                                                                
    Income (loss) before income taxes                             24.6          12.4          20.5       (58.8) 
                                                                                                                
    Provision for income taxes                                    23.0          11.1          57.2         44.4 
                                                                                                                
    Consolidated net income (loss)                                 1.6           1.3        (36.7)      (103.2) 
                                                                                                                
    Net income attributable to noncontrolling interests            2.8           0.2          11.0          6.7 
                                                                                                                
    Net income (loss) attributable to Unisys Corporation $       (1.2)  $        1.1  $     (47.7)  $   (109.9) 
                                                                                                                
    Earnings (loss) per share attributable to Unisys                                                            
    Corporation                                                                                                 
                                                                                                                
    Basic                                                 $     (0.02)   $      0.02  $     (0.95)        $     
                                                                                                         (2.20) 
                                                                                                                
    Diluted                                               $     (0.02)   $      0.02  $     (0.95)        $     
                                                                                                         (2.20) 
                                                                                                                
    Shares used in the per share computations (in                                                               
    thousands)                                                                                                  
                                                                                                                
    Basic                                                       50,085        49,937        50,060       49,905 
                                                                                                                
    Diluted                                                     50,085        50,049        50,060       49,905 

       

                                              UNISYS CORPORATION                                           
                                                                                                           
                                                SEGMENT RESULTS                                            
                                                                                                           
                                                  (Unaudited)                                              
                                                                                                           
                                                  (Millions)                                               
                                                                                                           
                                              Total         Eliminations        Services       Technology  
                                                                                                           
    Three Months Ended December 31, 2016                                                                   
                                                                                                           
    Customer revenue                      $        721.7                     $        596.5  $        125.2
                                                                                                           
    Intersegment                                          $           (5.3)               -             5.3
                                                                                                           
    Total revenue                         $        721.7  $           (5.3)  $        596.5  $        130.5
                                                                                                           
    Gross profit percent                          22.2 %                             17.2 %          59.2 %
                                                                                                           
    Operating profit (loss) percent                4.9 %                              2.5 %          39.3 %
                                                                                                           
    Three Months Ended December 31, 2015                                                                   
                                                                                                           
    Customer revenue                      $        789.9                     $        649.1  $        140.8
                                                                                                           
    Intersegment                                          $           (8.4)               -             8.4
                                                                                                           
    Total revenue                         $        789.9  $           (8.4)  $        649.1  $        149.2
                                                                                                           
    Gross profit percent                          20.1 %                             16.2 %          68.4 %
                                                                                                           
    Operating profit (loss) percent                2.0 %                              3.6 %          46.8 %
                                                                                                           
                                              Total         Eliminations        Services       Technology  
                                                                                                           
    Year Ended December 31, 2016                                                                           
                                                                                                           
    Customer revenue                       $     2,820.7                      $     2,406.3  $        414.4
                                                                                                           
    Intersegment                                           $         (22.6)               -            22.6
                                                                                                           
    Total revenue                          $     2,820.7   $         (22.6)   $     2,406.3   $       437.0
                                                                                                           
    Gross profit percent                          19.8 %                             16.2 %          59.9 %
                                                                                                           
    Operating profit (loss) percent                1.7 %                              1.9 %          37.0 %
                                                                                                           
    Year Ended December 31, 2015                                                                           
                                                                                                           
    Customer revenue                       $     3,015.1                      $     2,605.6  $        409.5
                                                                                                           
    Intersegment                                            $        (49.0)             0.1            48.9
                                                                                                           
    Total revenue                          $     3,015.1    $        (49.0)   $     2,605.7  $        458.4
                                                                                                           
    Gross profit percent                          17.9 %                             15.8 %          55.3 %
                                                                                                           
    Operating profit (loss) percent               (1.8)%                              2.3 %          24.8 %

       

                                  UNISYS CORPORATION                               
                                                                                   
                              CONSOLIDATED BALANCE SHEETS                          
                                                                                   
                                      (Unaudited)                                  
                                                                                   
                                      (Millions)                                   
                                                                                   
                                 December 31, 2016          December 31, 2015      
                                                                                   
    Assets                                                                         
                                                                                   
    Current assets                                                                 
                                                                                   
    Cash and cash            $                   370.6  $                   365.2  
    equivalents                                                                    
                                                                                   
    Accounts and notes                           505.8                      581.6  
    receivable, net                                                                
                                                                                   
    Inventories:                                                                   
                                                                                   
    Parts and finished                            14.0                       20.9  
    equipment                                                                      
                                                                                   
    Work in process and                           15.0                       22.9  
    materials                                                                      
                                                                                   
    Prepaid expenses and                         121.9                      120.9 *
    other current assets                                                           
                                                                                   
    Total                                      1,027.3                    1,111.5 *
                                                                                   
                                                                                   
    Properties                                   886.6                      876.6  
                                                                                   
    Less-Accumulated                             741.3                      722.8  
    depreciation and                                                               
    amortization                                                                   
                                                                                   
    Properties, net                              145.3                      153.8  
                                                                                   
    Outsourcing assets, net                      172.5                      182.0  
                                                                                   
    Marketable software, net                     137.0                      138.5  
                                                                                   
    Prepaid postretirement                        33.3                       45.1  
    assets                                                                         
                                                                                   
    Deferred income taxes                        146.1                      127.4 *
                                                                                   
    Goodwill                                     178.6                      177.4  
                                                                                   
    Other long-term assets                       181.5                      194.3 *
                                                                                   
    Total                     $                2,021.6    $               2,130.0 *
                                                                                   
                                                                                   
    Liabilities and deficit                                                        
                                                                                   
    Current liabilities                                                            
                                                                                   
    Notes payable              $                            $                      
                                                     -                       65.8  
                                                                                   
    Current maturities of                        106.0                       11.0  
    long-term-debt                                                                 
                                                                                   
    Accounts payable                             189.0                      219.3  
                                                                                   
    Deferred revenue                             337.4                      335.1  
                                                                                   
    Other accrued                                349.2                      329.9 *
    liabilities                                                                    
                                                                                   
    Total                                        981.6                      961.1 *
                                                                                   
                                                                                   
    Long-term debt                               194.0                      233.7 *
                                                                                   
    Long-term postretirement                   2,292.6                    2,111.3  
    liabilities                                                                    
                                                                                   
    Long-term deferred                           117.6                      123.3  
    revenue                                                                        
                                                                                   
    Other long-term                               83.2                       79.2 *
    liabilities                                                                    
                                                                                   
    Commitments and                                                                
    contingencies                                                                  
                                                                                   
    Total deficit                            (1,647.4)                  (1,378.6)  
                                                                                   
    Total                     $                2,021.6    $               2,130.0 *
                                                                                   
                                                                                   
    *  Certain amounts have been reclassified to conform to the current-year       
    presentation.                                                                  

       

                                  UNISYS CORPORATION                               
                                                                                   
                         CONSOLIDATED STATEMENTS OF CASH FLOWS                     
                                                                                   
                                      (Unaudited)                                  
                                                                                   
                                      (Millions)                                   
                                                                                   
                                                  Year Ended December 31,          
                                                                                   
                                                 2016                  2015        
                                                                                   
    Cash flows from operating                                                      
    activities                                                                     
                                                                                   
    Consolidated net income (loss)       $             (36.7)  $            (103.2)
                                                                                   
    Add (deduct) items to reconcile                                                
    consolidated net loss to net cash                                              
    provided by (used for) operating                                               
    activities:                                                                    
                                                                                   
    Foreign currency transaction losses                   0.4                   8.4
                                                                                   
    Non-cash interest expense                             7.0                     -
                                                                                   
    Loss on debt extinguishment                           4.0                     -
                                                                                   
    Employee stock compensation                           9.5                   9.4
                                                                                   
    Depreciation and amortization of                     38.9                  57.5
    properties                                                                     
                                                                                   
    Depreciation and amortization of                     51.9                  55.7
    outsourcing assets                                                             
                                                                                   
    Amortization of marketable software                  64.8                  66.9
                                                                                   
    Other non-cash operating activities                   1.9                   4.6
                                                                                   
    Disposals of capital assets                           6.2                   9.7
                                                                                   
    Pension contributions                             (132.5)               (148.3)
                                                                                   
    Pension expense                                      82.7                 108.7
                                                                                   
    Decrease in deferred income taxes,                    2.7                   1.2
    net                                                                            
                                                                                   
    Decrease (increase) in receivables,                  87.3                (11.5)
    net                                                                            
                                                                                   
    Decrease (increase) in inventories                   15.3                 (3.7)
                                                                                   
    Increase (decrease) in accounts                       7.1                (61.1)
    payable and other accrued                                                      
    liabilities                                                                    
                                                                                   
    Decrease in other liabilities                       (9.2)                 (7.5)
                                                                                   
    Decrease in other assets                             16.9                  14.4
                                                                                   
    Net cash provided by (used for)                     218.2                   1.2
    operating activities                                                           
                                                                                   
    Cash flows from investing                                                      
    activities                                                                     
                                                                                   
    Proceeds from investments                         4,455.9               3,831.6
                                                                                   
    Purchases of investments                        (4,490.0)             (3,806.2)
                                                                                   
    Investment in marketable software                  (63.3)                (62.1)
                                                                                   
    Capital additions of properties                    (32.5)                (49.6)
                                                                                   
    Capital additions of outsourcing                   (51.3)               (102.0)
    assets                                                                         
                                                                                   
    Other                                               (1.0)                  10.4
                                                                                   
    Net cash used for investing                       (182.2)               (177.9)
    activities                                                                     
                                                                                   
    Cash flows from financing                                                      
    activities                                                                     
                                                                                   
    Proceeds from issuance of long-term                 213.5                  31.8
    debt                                                                           
                                                                                   
    Payments for capped call                           (27.3)                     -
    transactions                                                                   
                                                                                   
    Issuance costs relating to                          (7.3)                     -
    long-term debt                                                                 
                                                                                   
    Payments of long-term debt                        (129.8)                (10.4)
                                                                                   
    Proceeds from exercise of stock                         -                   3.7
    options                                                                        
                                                                                   
    Net (payments) proceeds from                       (65.8)                  65.8
    short-term borrowings                                                          
                                                                                   
    Financing fees                                          -                 (0.3)
                                                                                   
    Net cash provided by financing                     (16.7)                  90.6
    activities                                                                     
                                                                                   
    Effect of exchange rate changes on                 (13.9)                (43.0)
    cash and cash equivalents                                                      
                                                                                   
    Increase (decrease) in cash and                       5.4               (129.1)
    cash equivalents                                                               
                                                                                   
    Cash and cash equivalents,                          365.2                 494.3
    beginning of period                                                            
                                                                                   
    Cash and cash equivalents, end of     $             370.6   $             365.2
    period                                                                         

       

                                          UNISYS CORPORATION                                      
                                                                                                  
                    RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES                 
                                                                                                  
                                             (Unaudited)                                          
                                                                                                  
                                  (Millions, except per share data)                               
                                                                                                  
                                                      Three Months               Year Ended       
                                                                                                  
                                                   Ended December 31,           December 31,      
                                                                                                  
                                                    2016         2015         2016         2015   
                                                                                                  
    GAAP net income (loss) attributable to      $      (1.2)  $       1.1  $    (47.7)  $  (109.9)
    Unisys Corporation common shareholders                                                        
                                                                                                  
    Cost reduction and pretax                           18.7         52.5         90.4       122.5
    other expense:                                                                                
                                                                                                  
                       tax provision (benefit)           0.7        (1.0)        (4.0)       (6.0)
                                                                                                  
                       net of tax                       19.4         51.5         86.4       116.5
                                                                                                  
    Pension Expense:   pretax                           19.7         27.2         82.7       108.7
                                                                                                  
                       tax provision (benefit)           0.6        (0.5)          1.5       (2.1)
                                                                                                  
                       net of tax                       20.3         26.7         84.2       106.6
                                                                                                  
    Non-GAAP net income (loss) attributable to          38.5         79.3        122.9       113.2
    Unisys Corporation common shareholders                                                        
                                                                                                  
    Add interest expense on convertible notes            4.7            -         14.5           -
                                                                                                  
    Non-GAAP net income (loss) attributable to    $     43.2   $     79.3    $   137.4   $   113.2
    Unisys Corporation for diluted earnings                                                       
    per share                                                                                     
                                                                                                  
    Weighted average shares (thousands)               50,085       49,937       50,060      49,905
                                                                                                  
    Plus incremental shares from assumed                                                          
    conversion:                                                                                   
                                                                                                  
                       Employee stock plans              402          111          231         150
                                                                                                  
                       Convertible notes              21,868            -       17,230           -
                                                                                                  
    Non-GAAP adjusted weighted average shares         72,355       50,049       67,523      50,055
                                                                                                  
    Diluted earnings (loss) per share                                                             
                                                                                                  
    GAAP basis                                                                                    
                                                                                                  
    GAAP net income (loss) attributable to      $      (1.2)  $       1.1  $    (47.7)  $  (109.9)
    Unisys Corporation for diluted earnings                                                       
    per share                                                                                     
                                                                                                  
    Divided by adjusted weighted average              50,085       50,049       50,060      49,905
    shares                                                                                        
                                                                                                  
    GAAP diluted earnings (loss) per share       $    (0.02)   $     0.02  $    (0.95)       $    
                                                                                            (2.20)
                                                                                                  
    Non-GAAP basis                                                                                
                                                                                                  
    Non-GAAP net income (loss) attributable to    $     43.2   $     79.3    $   137.4   $   113.2
    Unisys Corporation for diluted earnings                                                       
    per share                                                                                     
                                                                                                  
    Divided by Non-GAAP adjusted weighted             72,355       50,049       67,523      50,055
    average shares                                                                                
                                                                                                  
    Non-GAAP diluted earnings (loss) per share    $     0.60   $     1.58   $     2.03  $     2.26

       

                                      UNISYS CORPORATION                                  
                                                                                          
             RECONCILIATION OF GAAP OPERATING PROFIT TO NON-GAAP OPERATING PROFIT         
                                                                                          
                                         (Unaudited)                                      
                                                                                          
                                          (Millions)                                      
                                                                                          
                                          Three Months                 Year Ended         
                                                                                          
                                       Ended December 31,             December 31,        
                                                                                          
                                       2016          2015          2016          2015     
                                                                                          
    GAAP operating profit (loss)   $       35.5  $       15.8  $       47.6  $      (55.1)
                                                                                          
    Cost reduction and other               14.7          52.5          86.4          122.5
    expense                                                                               
                                                                                          
    FAS87 pension expense                  19.7          27.2          82.7          108.7
                                                                                          
    Non-GAAP operating profit           $             $        $      216.7   $      176.1
    (loss)                                 69.9          95.5                             
                                                                                          
    Customer Revenue               $      721.7  $      789.9  $    2,820.7   $    3,015.1
                                                                                          
    GAAP operating profit (loss)          4.9 %         2.0 %         1.7 %         (1.8)%
    %                                                                                     
                                                                                          
    Non-GAAP operating profit             9.7 %        12.1 %         7.7 %          5.8 %
    (loss) %                                                                              

       

                                  UNISYS CORPORATION                               
                                                                                   
                          RECONCILIATION OF GAAP TO NON-GAAP                       
                                                                                   
                                      (Unaudited)                                  
                                                                                   
                                      (Millions)                                   
                                                                                   
                                    FREE CASH FLOW                                 
                                                                                   
                                         Three Months             Year Ended       
                                                                                   
                                      Ended December 31,         December 31,      
                                                                                   
                                       2016       2015       2016          2015    
                                                                                   
    Cash provided by (used for)      $   116.9  $   109.7  $   218.2    $       1.2
    operations                                                                     
                                                                                   
    Additions to marketable             (16.2)     (15.3)     (63.3)         (62.1)
    software                                                                       
                                                                                   
    Additions to properties             (14.2)      (9.4)     (32.5)         (49.6)
                                                                                   
    Additions to outsourcing assets      (9.9)     (21.6)     (51.3)        (102.0)
                                                                                   
    Free cash flow                        76.6       63.4       71.1        (212.5)
                                                                                   
    Pension funding                       28.5       32.7      132.5          148.3
                                                                                   
    Cost reduction and other              11.7       20.9       74.0           58.5
    payments                                                                       
                                                                                   
    Adjusted free cash flow          $   116.8   $  117.0  $   277.6   $      (5.7)
                                                                                   

       

                                                   UNISYS CORPORATION                                                
                                                                                                                     
                                           RECONCILIATION OF GAAP TO NON-GAAP                                        
                                                                                                                     
                                                       (Unaudited)                                                   
                                                                                                                     
                                                       (Millions)                                                    
                                                                                                                     
                                                         EBITDA                                                      
                                                                                                                     
                                                 Three Months                               Year Ended               
                                                                                                                     
                                              Ended December 31,                           December 31,              
                                                                                                                     
                                           2016                 2015                 2016                 2015       
                                                                                                                     
    Net income (loss)              $              (1.2)  $               1.1  $            (47.7)  $          (109.9)
    attributable to Unisys                                                                                           
    Corporation common                                                                                               
    shareholders                                                                                                     
                                                                                                                     
    Net income attributable to                      2.8                  0.2                 11.0                 6.7
    noncontrolling interests                                                                                         
                                                                                                                     
    Interest expense, net of                        4.8                  1.1                 16.2                 2.7
    interest income of $2.7,                                                                                         
    $2.5, $11.2, $9.2                                                                                                
    respectively *                                                                                                   
                                                                                                                     
    Provision for income taxes                     23.0                 11.1                 57.2                44.4
                                                                                                                     
    Depreciation                                   22.5                 37.9                 90.8               113.2
                                                                                                                     
    Amortization                                   16.8                 16.6                 64.8                66.9
                                                                                                                     
    EBITDA                           $             68.7    $            68.0    $           192.3    $          124.0
                                                                                                                     
    Pension Expense                                19.7                 27.2                 82.7               108.7
                                                                                                                     
    Cost reduction and other                       17.5                 36.5                 89.2               102.6
    expense **                                                                                                       
                                                                                                                     
    Non-cash share based expense                    1.8                  1.5                  9.5                 9.4
                                                                                                                     
    Other (income) expense                          6.1                  2.3                 10.9                 1.0
    adjustment***                                                                                                    
                                                                                                                     
    Adjusted EBITDA                   $           113.8    $           135.5    $           384.6   $           345.7
                                                                                                                     
    * Included in Other (income) expense, net on the Consolidated Statements of                                      
    Income                                                                                                           
                                                                                                                     
    ** Adjusted to exclude duplication of Depreciation and Amortization                                              
                                                                                                                     
    *** Other (income) expense, net as reported on the Consolidated Statements of                                    
    Income less Interest income                                                                                      

    SOURCE Unisys Corporation

    CONTACT: Investors: Courtney Holben, Unisys, 215-986-3379,
    courtney.holben@unisys.com;
    Media: John Clendening, Unisys, 214-403-1981, john.clendening@unisys.com