Press Release

NCR Reports Second Quarter Results

July 20, 2000 at 9:06 AM EDT

DAYTON, Ohio, July 20 /PRNewswire/ -- NCR Corporation today announced net income of $39 million, or $0.39 per diluted share, for the second quarter ended June 30, 2000. Excluding the impact of special items which include charges related to the October 1999 restructuring and write-down of acquisition related in-process research and development, net income was $60 million, or $0.61 per diluted share, compared to $46 million or $0.45 per diluted share in the prior year period.

Overall revenues were $1.45 billion compared to $1.57 billion in the year- ago period. Data Warehousing revenues increased 23 percent to $248 million compared to $201 million in the second quarter of 1999. Supply constraints negatively impacted Retail Store Automation revenues by approximately $50 million in the quarter. As anticipated, revenues in solutions that have been de-emphasized or restructured decreased by 33 percent to $191 million from $285 million. Currency had a negative 1 percent impact on overall revenues.

NCR Chairman and CEO Lars Nyberg said, "We are pleased with these results given the current environment in the technology services industry, but we clearly recognize our challenges and are aggressively addressing them. Data Warehousing reported the best quarter in its history in terms of revenue and profitability. In Financial Self Service (ATMs) we delivered strong profitability in the quarter and our order activity is very strong. We experienced product supply issues in Retail Store Automation and are working hard to remedy the situation in cooperation with our supplier, but our backlog is strong. In Customer Services, our pipeline of potential acquisitions is very active, and I expect some meaningful transactions will be achieved in the next few quarters."

Revenue

Overall revenues were down 8 percent, led by the anticipated sharp declines in de-emphasized solutions, product availability issues for Store Automation, the lingering impact from Y2K transitions and currency impact. Data Warehousing saw continued growth momentum as revenues increased 23 percent over a very strong second quarter in 1999. Data Warehousing's revenue growth was broad based across all regions. More importantly, new customer wins for the quarter were ahead of the prior year comparison and were across all industries including a strong mix of wins in the financial industry.

Retail Store Automation declined 18 percent, primarily due to product supply issues. In 1998, NCR outsourced its production of retail point-of-sale terminals and scanners to Solectron Corporation. A lack of component availability negatively impacted Retail Store Automation revenues by approximately $50 million. NCR and Solectron are working together to resolve this issue in the third quarter. NCR continues to build backlog due to strong customer demand.

Against a strong quarter a year ago, Financial Self Service (ATMs) revenues were down 7 percent and down 3 percent on a local currency basis. Current customer demand for our Financial Self Service (ATMs) solutions is very good and we expect strong revenue growth in the second half of the year.

Customer Services maintenance revenues were down 5 percent, primarily a function of revenue declines in de-emphasized businesses and the abrupt Y2K- related termination of commodity hardware maintenance revenues at the end of 1999.

Systemedia revenues were up 8 percent for the quarter, while Other revenues which include revenues from de-emphasized or exited businesses were down 33 percent from the second quarter of 1999.

Gross Margin

Reported gross margin was 32.5 percent of revenues. The business restructuring announced last October negatively affected gross margins by $4 million in the second quarter of 2000. Without this negative impact, gross margins increased to 32.7 percent of revenues, up 1.0 points from last year's 31.7 percent. Higher revenues from Data Warehousing, product cost reduction and improved technical consultant utilization were among the drivers of improving margins.

Expenses

Total reported expenses in the second quarter of 2000 were $427 million compared to $438 million in the second quarter of 1999. In-process research and development charges related to NCR's recent acquisitions of Ceres Integrated Solutions and Research Computer Services, Inc. resulted in incremental research and development expense in the second quarter of $24 million. Excluding these special items, total expenses in the quarter were below prior year by $35 million, which represents an 8 percent reduction. Research and development expenses excluding these special items were $75 million, or 5.2 percent of revenue, versus $85 million, or 5.4 percent of revenue last year. The second quarter year-over-year decrease in research and development expenses is attributable to exited solutions.

Operating and Net Income

NCR reported operating income of $43 million for the second quarter of 2000. Excluding special items, NCR's operating income was $71 million in the current quarter compared to $61 million in the same period a year ago. Interest and other income of $21 million increased due to the timing of ongoing asset management initiatives. NCR reported net income of $39 million for the second quarter of 2000. Excluding the $21 million after-tax impact of special items, NCR's net income was $60 million. Reported net income per basic and diluted share was $0.41 and $0.39, respectively. Excluding special items, net income per diluted share was $0.61, compared to $0.45 in the second quarter of 1999, a 36 percent increase.

Although revenues from Other solutions were down 33 percent, operating income from Other solutions was up $18 million due to the elimination of losses from the exit of non-core solutions. Additionally, NCR's Payment and Imaging solutions turned in a strong operating performance for the quarter.

Balance Sheet

NCR ended the second quarter of 2000 with $561 million in cash and short- term investments. As of June 30, 2000, NCR had short and long-term debt of $75 million and total stockholder's equity of $1.7 billion.

At the end of the second quarter, NCR employed approximately 32,500 people worldwide, including contractors, up 700 from 31,800 at the end of the first quarter, and down 1,000 from 33,500 a year ago. The increased number of employees in the second quarter over the first quarter is primarily due to business acquisitions.

Outlook

Led by continuing improvements in gross margin and expense reduction, operating income, before special items, is targeted to improve approximately 50 percent and exceed $300 million, compared to $203 million in 1999. Continued emphasis will be placed on expanding NCR's global leadership position in each of the core solutions, improving the earnings equation within the Data Warehousing solutions, and managing capital deployed and cash flow effectively. From a revenue growth and operating income viewpoint, NCR expects to report the strongest second half of a year since its December 1996 spin-off from AT&T.

About NCR Corporation

NCR Corporation (NYSE: NCR) is a US$6.2 billion leader in providing Relationship Technology(TM) solutions to customers worldwide in the retail, financial, communications, travel and transportation, and insurance markets. NCR's Relationship Technology solutions include privacy-enabled Teradata(R) warehouses and customer relationship management (CRM) applications, store automation and automated teller machines (ATMs). The company's business solutions are built on the foundation of its long-established industry knowledge and consulting expertise, value-adding software, global customer support services, a complete line of consumable and media products, and leading edge hardware technology. NCR employs 32,500 in 130 countries, and is a component stock of the Standard & Poor's 500 Index. More information about NCR and its solutions may be found at www.ncr.com.

NCR and Teradata are trademarks or registered trademarks of NCR Corporation in the United States and other countries.

Financial Information

Detailed financial information regarding NCR's second quarter results is available on the Internet: http://www.ncr.com . NCR's Chairman and Chief Executive Officer, Lars Nyberg and Senior Vice President and Chief Financial Officer, David Bearman, will also discuss the company's financial performance during a conference call. Access is available from NCR's web-site at http://www.ncr.com/about_ncr/ir/invest_rel.asp .

The replay can also be accessed by calling (402) 220-5185 and is available beginning at 11:30 A.M. (EDT) today continuing until 3:00 P.M. (EDT) on July 22, 2000.

NOTE TO INVESTORS:

This news release contains forward-looking statements, including statements as to anticipated or expected results, beliefs, opinions, and future financial performance. These forward-looking statements are based on current expectations and assumptions and involve risks and uncertainties that could cause NCR's actual results to differ materially.

In addition to the factors discussed in this release, other risks and uncertainties include the timely development, production or acquisition, and market acceptance of new and existing products and services; shifts in market demands; continued competitive factors and pricing pressures; short product- cycles and rapidly changing technologies; turnover of workforce and the ability to attract and retain skilled employees; tax rates; ability to execute the company's business plan; general economic and business conditions; and other factors detailed from time to time in the company's Securities and Exchange Commission reports and the company's annual reports to stockholders. The Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

                               NCR CORPORATION
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (Unaudited)
                   (in millions, except per share amounts)

                                    For the Periods Ended June 30
                               Three Months                Six Months
                            2000         1999          2000          1999
    Revenues

    Products                $771         $849         $1,400        $1,506
    Services                 677          723          1,303         1,399

    Total Revenues         1,448        1,572          2,703         2,905

    Cost of products         471          529            883           962
    Cost of services         507          544            992         1,060

    Total Gross Margin       470          499            828           883
      % of Revenue          32.5%        31.7%          30.6%         30.4%

    Selling, general and
     administrative
     expenses                328          353            634           665
    Research and development
     expenses                 99           85            169           165

    Income from Operations    43           61             25            53
      % of Revenue           3.0%         3.9%           0.9%          1.8%

    Interest and other
     income (net)             21           13             34            26

    Income Before Income
     Taxes                    64           74             59            79
      % of Revenue           4.4%         4.7%           2.2%          2.7%

    Income tax expense        25           28             25            30

    Net Income               $39          $46            $34           $49
      % of Revenue           2.7%         2.9%           1.3%          1.7%

    Net Income per Common
     Share
      Basic                $0.41        $0.47          $0.36         $0.50
      Diluted              $0.39        $0.45          $0.35         $0.48

    Weighted Average Common
     Shares Outstanding
      Basic                 95.4         98.3           94.6          98.7
      Diluted               98.8        102.1           97.7         102.5

    Excluding Significant
     Special Items
    Income from Operations   $71          $61            $67           $53
    Net Income               $60          $46            $66           $49
    Net Income per Common
     Share (Diluted)       $0.61        $0.45          $0.68         $0.48

Significant special items represents restructuring and other related charges ($4 million in Q2 and $18 million year-to-date) in connection with the action announced in October 1999. Also includes Q2 in-process research and development charges of $24 million.

Certain prior year amounts have been reclassified to conform to the 2000 presentation.

                               NCR CORPORATION
                     IMPACT OF SIGNIFICANT SPECIAL ITEMS
                                 (Unaudited)
                   (in millions, except per share amounts)

                                      For the Periods Ended June 30
                               Three Months                  Six Months
                            2000           1999          2000         1999

    Revenue                $1,448         $1,572        $2,703       $2,905

    Gross Margin - base
     business                 474            499           845          883
     % of Revenue            32.7%          31.7%         31.3%        30.4%
    Special items              (4)             0           (17)           0

    Reported gross margin     470            499           828          883
      % of Revenue           32.5%          31.7%         30.6%        30.4%

    Expenses - base business  403            438           778          830
      % of Revenue           27.8%          27.9%         28.8%        28.6%
    Special items              24              0            25            0

    Reported expenses         427            438           803          830
      % of Revenue           29.5%          27.9%         29.7%        28.6%

    Income from operations     71             61            67           53
    Special items             (28)             0           (42)           0

    Reported income from
     operations                43             61            25           53

    Other income, net - base
     business                  21             13            34           26
    Special items               0              0             0            0

    Reported other income      21             13            34           26

    Income before income
     taxes - base business     92             74           101           79
    Special items             (28)             0           (42)           0

    Reported income before
     income taxes              64             74            59           79

    Income taxes - base
     business                  32             28            35           30

    Income taxes related
     to special items          (7)             0           (10)           0

    Reported income taxes      25             28            25           30

    Net income - base
     business                  60             46            66           49
    Special items             (21)             0           (32)           0

    Reported net income       $39            $46           $34          $49

    Earnings per diluted
     share - base business  $0.61          $0.45         $0.68        $0.48
    Special items          $(0.22)            $0        $(0.33)          $0
    Reported earnings per
     diluted share          $0.39          $0.45         $0.35        $0.48

Significant special items represents restructuring and other related charges ($4 million in Q2 and $18 million year-to-date) in connection with the action announced in October 1999. Also includes Q2 in-process research and development charges of $24 million.

Certain prior year amounts have been reclassified to conform to the 2000 presentation.

                               NCR CORPORATION
          CONSOLIDATED REVENUE SUMMARY and OPERATING INCOME SUMMARY
                                 (Unaudited)
                                (in millions)

                                     For the Periods Ended June 30
                                 Three Months             Six Months
    By Solution Offering   2000    1999   % Change   2000     1999    % Change

    Revenue

    Store Automation       $205    $251     (18)%    $356     $454       (22)%
    Self Service/ATMs       248     267      (7)%     449      466        (4)%
    Data Warehousing        248     201      23%      443      314        41%

    Customer Services Maintenance:
         Store Automation   115     115       0%      230      231         0%
         Self Service/ATMs  111     119      (7)%     221      247       (11)%
         Data Warehousing    44      40      10%       88       78        13%
         Other              158     175     (10)%     319      353       (10)%
    Total Customer Services
     Maintenance            428     449      (5)%     858      909        (6)%

    Systemedia              128     119       8%      242      232         4%

    Other                   191     285     (33)%     355      530       (33)%
    Total Revenue        $1,448  $1,572      (8)%  $2,703   $2,905        (7)%

    Operating Income/(Loss) - Including Customer Services Maintenance

    Store Automation       $(13)    $16      --      $(40)     $14        --
    Self Service/ATMs        52      57      --        71       94        --
    Data Warehousing          4     (23)     --       (15)     (92)       --
    Systemedia                4       5      --         8       10        --
    Other                    24       6      --        43       27        --
    Total Operating
     Income*                $71     $61      --       $67      $53        --

*Excludes restructuring and other related charges ($4 million in Q2 and

$18 million year-to-date) in connection with the action announced in

October 1999. Also excludes Q2 in-process research and development

charges of $24 million ($19 million Data Warehousing and $5 million Store

Automation).

Certain prior year amounts have been reclassified to conform to the 2000 presentation.

                               NCR CORPORATION
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                (in millions)

                                           June 30     March 31    December 31
                                             2000        2000         1999
                                          (Unaudited) (Unaudited)
    Assets
    Current assets
       Cash and short-term investments       $561        $670         $763
       Accounts receivable, net             1,173       1,132        1,197
       Inventories                            299         292          299
       Other current assets                   298         340          282
    Total Current Assets                    2,331       2,434        2,541
    Property, plant and equipment, net        972         981        1,002
    Other assets                            1,474       1,379        1,352
    Total Assets                           $4,777      $4,794       $4,895

    Liabilities and Stockholders' Equity
    Current liabilities
       Short-term borrowings                  $37         $39          $37
       Accounts payable                       335         295          378
       Other current liabilities            1,142       1,265        1,247
    Total Current Liabilities               1,514       1,599        1,662
    Long-term debt                             38          39           40
    Other long-term liabilities             1,523       1,544        1,584
    Total Liabilities                       3,075       3,182        3,286
    Total Stockholders' Equity              1,702       1,612        1,609
    Total Liabilities and
     Stockholders' Equity                  $4,777      $4,794       $4,895

Certain prior year amounts have been reclassified to conform to the 2000 presentation.

                               NCR CORPORATION
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (Unaudited)
                                (in millions)

                                         For the Periods Ended June 30
                                      Three Months            Six Months
                                     2000       1999       2000        1999
    Operating Activities
    Net Income                        $39        $46        $34         $49
    Adjustments to reconcile net
     income to net cash provided by
     (used in) operating activities
       Depreciation and amortization   91         92        185         185
       Net (gain) loss on sales
         of assets                    (22)         2        (21)         (8)
       Purchased research and
         development from
         acquisitions                  24         --         24          --
    Changes in operating assets
     and liabilities
       Receivables                    (37)         3         37         202
       Inventories                    (12)         4         --         (11)
       Current payables                30         67       (106)        (80)
       Deferred revenue and customer
        deposits                      (77)       (82)        57          49
       Timing of disbursements for
        employee severance
        and pension                   (75)       (30)      (144)       (101)
       Other assets and liabilities    (2)         5        (83)        (70)
    Net Cash (Used In) Provided
     by Operating Activities          (41)       107        (17)        215

    Investing Activities
    Short-term investments, net        56       (115)        36        (109)
    Expenditures for service parts
     and property, plant
     and equipment                   (122)       (85)      (246)       (170)
    Proceeds from sales of
     facilities and other assets       81         11        133          40
    Business acquisitions and
     investments                      (31)        --        (56)         --
    Other investing activities         (9)       (17)       (36)        (24)
    Net Cash Used In Investing
     Activities                       (25)      (206)      (169)       (263)

    Financing Activities
    Purchase of Company common stock   (2)       (62)        (4)        (62)
    Short-term borrowings, net         (2)        15         --          28
    Long-term debt, net                (1)        --         (3)         --
    Other financing activities         17         19         41          50
    Net Cash Provided by (Used in)
     Financing Activities              12        (28)        34          16

    Effect of exchange rate changes
     on cash and cash equivalents       2         (7)       (13)        (15)

    Decrease in Cash and Cash
     Equivalents                      (52)      (134)      (165)        (47)
    Cash and Cash Equivalents
     at Beginning of Period           458        575        571         488

    Cash and Cash Equivalents
     at End of Period                $406       $441       $406        $441

Certain prior year amounts have been reclassified to conform to the 2000 presentation. SOURCE NCR Corporation

CONTACT: Media, John Hourigan, 937-445-2078, or john.hourigan@ncr.com, or Investors, Gregg Swearingen, 937-445-4700, gregg.swearingen@ncr.com, both of NCR Corporation/