Press Release

NCR Delivers Better-Than-Expected Earnings Expansion in First Quarter

April 27, 2006 at 8:34 AM EDT

DAYTON, Ohio--(BUSINESS WIRE)--April 27, 2006--NCR Corporation (NYSE:NCR)

    --  Continued operational improvement more than offsets lower
        revenue

    --  Earnings per share includes $0.04 impact from early retirement
        expense

    --  NCR reaffirms previous revenue and earnings guidance for
        full-year 2006

NCR Corporation (NYSE:NCR) today reported earnings of $0.22 per share and revenue of $1.28 billion for the quarter ended March 31, 2006. The 4 percent revenue decline from the first quarter of 2005 included the negative impact of nearly 3 percentage points from currency fluctuations. Revenue declined approximately 2 percentage points when compared in constant currency.

NCR reported first-quarter net income of $41 million, or $0.22 per share, compared to $30 million of net income, or $0.16 per share, reported in the first quarter of 2005. Results in the first quarter of 2006 included $6 million of incremental stock-based compensation expense and $9 million of non-cash incremental pension expense associated with an early-retirement program offered during the first quarter of 2006 in NCR's Customer Services business. Results in the first quarter of 2005 included $5 million of net negative impact from non-operational items.

"Although I'm not pleased with our first-quarter revenue performance, I'm encouraged by our continued operational improvement in the quarter, which enabled NCR to deliver meaningful year-over-year earnings expansion," said Bill Nuti, president and chief executive officer of NCR. "Improvements in our Customer Services business more than offset the impact from the timing of certain transactions in our Teradata Data Warehousing business."

    Operating Segment Results(2)

    Teradata Data Warehousing

NCR's Teradata Data Warehousing segment reported first-quarter revenue of $326 million, down 7 percent from a strong first quarter in 2005. Revenue declined 4 points when compared in constant currency. Teradata continues to see strong demand for its market-leading enterprise data warehousing technology. The first-quarter year-over-year comparison was impacted by the timing of certain transactions, which are now expected, for the most part, in the second quarter of 2006.

Operating income of $67 million, or 21 percent of revenue, was $5 million lower than generated in the first quarter of 2005, but in line with the operating margin achieved in the first quarter of 2005, due to favorable revenue mix. The year-over-year decrease in profit resulted from lower-than-expected revenue due to the timing of transactions.

Financial Self Service (ATMs)

The Financial Self Service segment generated first-quarter revenue of $259 million, down 5 percent from the strong first quarter of 2005. Revenue declined 2 percentage points when compared in constant currency. Revenue in the first quarter of 2005 increased 8 percent from the first quarter of 2004 due to upgrade activity related to regulatory requirements.

Operating income of $13 million was down from $25 million generated in the first quarter of 2005. Although the pricing environment is improving, price erosion and lower volume had a negative impact on the year-over-year comparison.

Retail Store Automation

Retail Store Automation revenue of $172 million was down 2 percent from the first quarter of 2005. Revenue increased 1 percent from the first quarter of 2005 when compared in constant currency.

This business experienced an operating loss of $7 million compared to a loss of $3 million in the first quarter of 2005, largely due to lower profit in Japan and the negative impact from foreign currency fluctuations.

Customer Services

Customer Services revenue was down 6 percent to $419 million due to the company's strategy to reduce lower margin revenues associated with third-party products. Revenue declined 3 points when compared in constant currency.

Operating income of $20 million improved from $9 million in the first quarter of 2005. The improvement was driven by continued structural changes designed to optimize efficiency and revenue mix.

Other Items

Included in the first-quarter results was $9 million of expense related to the early retirement of qualified Customer Services engineers who voluntarily accepted terms of the program offered by NCR. This non-cash pension expense should result in annual cost savings of $3 million to $4 million, beginning in 2007.

Also included in the results was $3 million of Other Income, versus $14 million of Other Expense reported in the first quarter of 2005. The first quarter of 2006 included higher interest income, while the first quarter of 2005 included a $10 million charge to reduce the book value of a Systemedia-related equity investment.

NCR's tax rate in the first quarter of 2006 was 18 percent, which was lower than expected due to the mix of profits and losses by country. This compares to the 25 percent rate experienced in the first quarter of 2005. NCR continues to expect its full-year tax rate to be 22 percent.

Cash Flow

During the first quarter, NCR generated $38 million of cash from operations, an increase of $27 million from the prior-year period. Capital expenditures in the first quarter of 2006 were $61 million, compared to $50 million of capital expenditures in the year-ago period. NCR used $23 million of free cash flow (cash from operations less capital expenditures) in the first quarter of 2006 versus using $39 million in the year-ago period.(3)

                                        For the Period Ended March 31
                                        ------------------------------
                                                 Three Months
                                        ------------------------------
                                              2006          2005
                                        ------------------------------
Cash provided by operating activities
 (GAAP)                                        $38           $11
   Less capital expenditures for:
     Net expenditures for reworkable
      service parts                            (26)          (18)
     Expenditures for property, plant
      and equipment                            (15)          (16)
     Additions to capitalized software         (20)          (16)
                                           -------------------------
       Total capital expenditures              (61)          (50)
Free cash flow used  (non-GAAP measure)(3)    $(23)         $(39)

Balance Sheet

NCR ended the first quarter with $746 million in cash, cash equivalents and short-term investments, a $64 million decrease from the $810 million cash balance on Dec. 31, 2005. NCR's cash balance decreased due to share repurchases and the typical use of cash in the seasonally-weak first quarter.

As of March 31, 2006, NCR had short- and long-term debt of $307 million, unchanged from Dec. 31, 2005.

NCR repurchased approximately 2.3 million shares of NCR common stock for $88 million during the first quarter. The company has approximately $428 million authorized for future share repurchases.

2006 Outlook

NCR confirms its previous revenue guidance for the full year, for both the total company and for its core business segments. Including the negative impact of 1 percent to 2 percent from currency fluctuations, 2006 revenue is expected to be roughly the same as generated in 2005.

NCR expects GAAP earnings per share to be $1.81 to $1.86 in 2006, which includes approximately $0.10 of incremental stock-based compensation expense and $0.04 of expense related to the Customer Services early-retirement program in the first quarter.

                                                             2006
                                                           Guidance
                                                        --------------
Year-over-year revenue growth:
    Total NCR                                                    Flat
       Teradata Data Warehousing                               5 - 7%
       Financial Self Service (ATMs)                             Flat
       Retail Store Automation                                 3 - 4%
       Customer Services                                     (3 - 4)%

Earnings per share - GAAP                               $1.81 - $1.86
  Non-GAAP - excludes early retirement expense          $1.85 - $1.90

In the second quarter, NCR expects its Teradata Data Warehousing business to benefit from low double-digit revenue growth, due to the timing of transactions. Year-over-year earnings expansion for NCR is likely to be mitigated somewhat in the second quarter due to increased investment for future growth opportunities, particularly for its enterprise analytics and self-service technologies, as well as lower profit in its ATM business due to the lingering impact of price erosion as well as manufacturing and supply-chain transition costs.

2006 First-Quarter Earnings Conference Call

A conference call is scheduled today at 10:00 a.m. (EDT) to discuss the company's first-quarter results. Access to the conference call, as well as a replay of the call, is available on NCR's Web site at http://investor.ncr.com/. Supplemental financial information regarding NCR's 2006 first-quarter operating results is also available on NCR's Web site.

About NCR Corporation

NCR Corporation (NYSE:NCR) is a leading global technology company helping businesses build stronger relationships with their customers. NCR's Teradata(R) data warehouses, ATMs, retail systems, self-service solutions and IT services provide Relationship Technology(TM) that maximizes the value of customer interactions and helps organizations create a stronger competitive position. Based in Dayton, Ohio, NCR (www.ncr.com) employs approximately 28,400 people worldwide.

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

NCR reports its results in accordance with Generally Accepted Accounting Principles in the United States, or GAAP. However, as described below, the company believes that certain non-GAAP measures found in this release are useful for investors. The following table reconciles certain non-GAAP measures contained in this release.

Reconciliation of GAAP to Non-GAAP Measures(1)

                                          Q1 2006 Q1 2005   FY 2006
                                           Actual  Actual   Guidance
                                          ------- ------- ------------
Earnings Per Share (GAAP)                  $0.22   $0.16  $1.81-$1.86
 Early retirement-related pension expense  (0.04)      -        (0.04)
 Write-down of equity investment               -   (0.05)           -
 Reduction of accrued expenses                 -    0.03            -
                                          ------- ------- ------------
   Adjusted Earnings Per Share
    (Non-GAAP)(1)                          $0.26(a) $0.18 $1.85-$1.90

(a) The company's 2006 first-quarter non-GAAP adjusted earnings per
share would have been reduced from $0.26 to $0.25 if the previously
estimated tax rate of 22 percent had been applied to the results for
the quarter.

(1) NCR's management looks at the company's earnings-per-share
results excluding certain items to assess the financial performance of
the company and believes this information is useful for investors
because it provides a more complete understanding of NCR's underlying
operational performance, as well as consistency and comparability with
past reports of financial results. In addition, management uses
earnings per share excluding these items to manage and determine
effectiveness of its business managers and as a basis for incentive
compensation. This non-GAAP measure should not be considered as a
substitute for or superior to earnings per share determined in
accordance with GAAP.

(2) The operating segment results discussed in this earnings release
exclude the impact of $44 million of pension expense in the first
quarter of 2006 and $34 million of pension expense in the first
quarter of 2005. The $10 million increase in pension expense was
largely driven by the expense related to the early retirement program
offered in the company's Customer Services business. When evaluating
the year-over-year performance of and making decisions regarding its
operating segments, NCR excludes the effect of pension expense/income.
Schedule B, included in this earnings release, reconciles total
"Income from operations excluding pension expense/income" for all of
the company's operating segments to "Total income from operations" for
the company.

(3) NCR defines free cash flow as cash provided/used by operating
activities less capital expenditures for reworkable service parts,
property, plant and equipment, and additions to capitalized software.
NCR's management uses free cash flow to assess the financial
performance of the company and believes it is useful for investors
because it relates the operating cash flow of the company to the
capital that is spent to continue and improve business operations. In
particular, free cash flow indicates the amount of cash generated
after capital expenditures for, among other things, investment in the
company's existing businesses, strategic acquisitions, strengthening
the company's balance sheet, repurchase of company stock and repayment
of the company's debt obligations. This non-GAAP measure should not be
considered a substitute for or superior to cash flows from operating
activities under GAAP, or as a proxy for cash flow available for
discretionary spending.

Note to Investors

This news release contains forward-looking statements, including statements as to anticipated or expected results, beliefs, opinions and future financial performance, within the meaning of Section 21E of the Securities and Exchange Act of 1934. Forward-looking statements include projections of revenue, profit growth and other financial items, future economic performance and statements concerning analysts' earnings estimates, among other things. 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 uncertain economic climate and its impact on the markets in general or on the ability of our suppliers to meet their commitments to us, or the timing of purchases by our current and potential customers and other general economic and business conditions; the timely development, production or acquisition and market acceptance of new and existing products and services (such as self-checkout and electronic shelf-labeling technologies, ATM outsourcing and enterprise data warehousing), including our ability to accelerate market acceptance of new products and services; shifts in market demands, continued competitive factors and pricing pressures and their impact on our ability to improve gross margins and profitability, especially in our more mature offerings; the effect of currency translation; short product cycles, rapidly changing technologies and maintaining competitive leadership position with respect to our solution offerings, particularly data warehousing technologies; tax rates; ability to execute our business and reengineering plans; participation by eligible employees in early-retirement programs; turnover of workforce and the ability to attract and retain skilled employees, especially in light of recent cost-control measures taken by the company and the recent change in the company's chief executive officer position; availability and successful exploitation of new acquisition and alliance opportunities; changes in Generally Accepted Accounting Principles (GAAP) and the resulting impact, if any, on the company's accounting policies; continued efforts to establish and maintain best-in-class internal information technology and control systems; and other factors detailed from time to time in the company's U.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.

                                                          Schedule A

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

                                        For the Periods Ended March 31
                                        ------------------------------
                                                 Three Months
                                        ------------------------------
                                             2006            2005
                                        --------------- --------------
Revenue

  Products                                        $637           $678
  Services                                         646            665
                                        --------------- --------------

Total revenue                                    1,283          1,343

Cost of products                                   402            438
Cost of services                                   529            534
                                        --------------- --------------

Total gross margin                                 352            371
  % of Revenue                                    27.4%          27.6%

Selling, general and administrative expenses       245            258
Research and development expenses                   60             59
                                        --------------- --------------

Income from operations                              47             54
  % of Revenue                                     3.7%           4.0%

Other (income) expense, net                         (3)            14
                                        --------------- --------------

Income before income taxes                          50             40
  % of Revenue                                     3.9%           3.0%

Income tax expense                                   9             10
                                        --------------- --------------

Net income                                         $41            $30
                                        =============== ==============
  % of Revenue                                     3.2%           2.2%

Net income per common share
  Basic                                          $0.23          $0.16
                                        =============== ==============
  Diluted                                        $0.22          $0.16
                                        =============== ==============

Weighted average common shares
 outstanding
  Basic                                          181.7          186.4
  Diluted                                        185.0          191.6


                                                        Schedule B

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

                                        For the Periods Ended March 31
                                        ------------------------------
                                                 Three Months
                                        ------------------------------
                                                                  %
                                           2006        2005    Change
                                        ----------- ----------
Revenue by segment

 Data Warehousing
  Data Warehousing solution                   $247       $274    (10%)
  Data Warehousing support services             79         76      4%
                                        ----------- ----------
 Total Data Warehousing                        326        350     (7%)

 Financial Self Service                        259        272     (5%)

 Retail Store Automation                       172        175     (2%)

 Customer Services
  Customer Service Maintenance:
   Financial Self Service                      155        148      5%
   Retail Store Automation                     116        114      2%
   Payment & Imaging and Other                  30         31     (3%)
   Third-Party Products and Exited
    Businesses                                  59         73    (19%)
                                        ----------- ----------
  Total Customer Services Maintenance          360        366     (2%)
  Third-Party Products                           8         11    (27%)
  Professional and installation-related
   services                                     51         70    (27%)
                                        ----------- ----------
 Total Customer Services                       419        447     (6%)

 Systemedia                                    101        114    (11%)

 Payment & Imaging and Other                    39         33     18%

 Elimination of installation-related
  services revenue included in both
  the Customer Services segment and
  other segments                               (33)       (48)   (31%)
                                        ----------- ----------

Total revenue                               $1,283     $1,343     (4%)
                                        =========== ==========

Operating income (loss) by segment

 Data Warehousing                              $67        $72
 Financial Self Service                         13         25
 Retail Store Automation                        (7)        (3)
 Customer Services                              20          9
 Systemedia                                      -          -
 Payment & Imaging and Other                     6          1

 Elimination of installation-related
  services operating income included
  in both the Customer Services segment
  and other segments                            (8)       (16)
                                        ----------- ----------

Subtotal - Segment operating income             91         88

 Pension expense                               (44)       (34)
                                        ----------- ----------

Total income from operations                   $47        $54
                                        =========== ==========


                                                           Schedule C

                           NCR CORPORATION
                CONDENSED CONSOLIDATED BALANCE SHEETS
                             (Unaudited)
                            (in millions)

                                                March 31   December 31
                                                  2006        2005
                                               ----------- -----------
Assets
------

 Current assets
  Cash and cash equivalents                          $746        $810
  Accounts receivable, net                          1,290       1,305
  Inventories, net                                    393         361
  Other current assets                                234         217
                                               ----------- -----------

 Total current assets                               2,663       2,693

 Reworkable service parts and rental
  equipment, net                                      243         235
 Property, plant and equipment, net                   368         378
 Goodwill                                             140         129
 Prepaid pension cost                                 964         976
 Deferred income taxes                                584         522
 Other assets                                         348         354
                                               ----------- -----------

Total assets                                       $5,310      $5,287
                                               =========== ===========

Liabilities and stockholders' equity
------------------------------------

 Current liabilities
  Short-term borrowings                                $2          $2
  Accounts payable                                    440         490
  Payroll and benefits liabilities                    226         292
  Deferred service revenue and customer deposits      528         444
  Other current liabilities                           413         417
                                               ----------- -----------

 Total current liabilities                          1,609       1,645

 Long-term debt                                       305         305
 Pension and indemnity plan liabilities               560         557
 Postretirement and postemployment benefits
  liabilities                                         259         259
 Income taxes                                         348         307
 Other liabilities                                    151         158
 Minority interests                                    22          21
                                               ----------- -----------

Total liabilities                                   3,254       3,252

Stockholders' equity
 Preferred stock:  par value $0.01 per share,
  100.0 shares authorized, no shares issued
  and outstanding at March 31, 2006 and
  December 31, 2005 respectively                        -           -
 Common stock:  par value $0.01 per share,
  500.0 shares authorized, 181.8 and 181.7
  shares issued and outstanding at March 31,
  2006 and December 31, 2005 respectively               2           2
 Paid-in capital                                      761         794
 Retained earnings                                  1,559       1,518
 Accumulated other comprehensive loss                (266)       (279)
                                               ----------- -----------

Total stockholders' equity                          2,056       2,035
                                               ----------- -----------

Total liabilities and stockholders' equity         $5,310      $5,287
                                               =========== ===========


                                                          Schedule D

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

                                        For the Periods Ended March 31
                                        ------------------------------
                                                 Three Months
                                        ------------------------------
                                             2006            2005
                                        --------------- --------------
Operating activities
 Net income                                        $41            $30

  Adjustments to reconcile net income to
   net cash provided by (used in)
   operating activities:
    Depreciation and amortization                   57             63
    Stock-based expense                              7              1
    Excess tax benefit from stock-based
     compensation                                   (8)             -
    Deferred income taxes                            2              -
    Other adjustments to income, net                (1)            11
    Changes in assets and liabilities:
     Receivables                                    13             19
     Inventories                                   (27)             -
     Current payables                             (117)          (153)
     Deferred service revenue and customer
      deposits                                      84             79
     Employee severance and pension                 21             12
     Other assets and liabilities                  (34)           (51)
                                        --------------- --------------

Net cash provided by operating
 activities                                         38             11

Investing activities
 Net expenditures and proceeds for
  reworkable service parts                         (26)           (18)
 Expenditures for property, plant and
  equipment                                        (15)           (16)
 Proceeds from sales of property, plant
  and equipment                                     11              2
 Additions to capitalized software                 (20)           (16)
 Other investing activities, net                   (15)             3
                                        --------------- --------------

Net cash used in investing activities              (65)           (45)

Financing activities
 Purchase of Company common stock                  (88)          (120)
 Excess tax benefit from stock-based
  compensation                                       8              -
 Short-term borrowings, net                          -              1
 Proceeds from employee stock plans                 40             60
 Other financing activities, net                     -              -
                                        --------------- --------------

Net cash used in financing activities              (40)           (59)

Effect of exchange rate changes on cash
 and cash equivalents                                3             (2)
                                        --------------- --------------

(Decrease) in cash and cash equivalents            (64)           (95)
Cash and cash equivalents at beginning
 of period                                         810            750
                                        --------------- --------------

Cash and cash equivalents at end of
 period                                           $746           $655
                                        =============== ==============

    CONTACT: NCR Corporation
             For media information:
             John Hourigan, 937-445-2078
             john.hourigan@ncr.com
             or
             For investor information:
             Gregg Swearingen, 937-445-4700
             gregg.swearingen@ncr.com

    SOURCE: NCR Corporation