Press Release

Revenue Growth Drives NCR's Second-Quarter Results

July 27, 2006 at 8:32 AM EDT

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

    --  Teradata Data Warehousing revenue increased 11 percent

    --  Financial Self Service revenue up 6 percent

    --  Retail Store Automation revenue up 5 percent

    --  Customer Service profitability improved 300 basis points on
        flat revenue

    --  NCR reaffirms prior guidance for full-year earnings per share

NCR Corporation (NYSE:NCR) today reported revenue of $1.53 billion and earnings of $0.42 per diluted share for the quarter ended June 30, 2006. The 4 percent increase in revenue from the second quarter of 2005 included minimal impact from currency fluctuations.

NCR reported second-quarter net income of $78 million, or $0.42 per diluted share, which included $6 million, or $0.02 per diluted share, of incremental expense related to stock-based compensation. This compares to $127 million of net income, or $0.67 per diluted share, reported in the second quarter of 2005. Results for the second quarter of 2005 included $64 million of benefit from the resolution of prior-year tax audits, $19 million of non-cash incremental pension expense associated with an early-retirement program offered in NCR's Customer Services business, as well as $9 million of net benefit from other non-operational items described below. Excluding these items, NCR's earnings per share in the second quarter of 2005 was $0.37.(1)

"Revenue growth in NCR's data warehousing, financial and retail segments shows good demand for our products, while our overall profitability continues to improve as we implement operational enhancements," said Bill Nuti, president and chief executive officer of NCR.

"Our Customer Services business is clearly showing the benefits of our efforts to both drive a higher proportion of revenue from servicing NCR-branded products and to make our services infrastructure more efficient. This work continues, along with other targeted initiatives focused on improving growth and profitability across all of our businesses."

    Operating Segment Results(2)

    Teradata Data Warehousing

NCR's Teradata Data Warehousing segment reported second-quarter revenue of $399 million, an increase of 11 percent from the second quarter of 2005. Operating income of $86 million, or 22 percent of revenue, increased $10 million from the second quarter of 2005. The year-over-year profit improvement primarily resulted from higher revenue which more than offset increased investment in sales and demand-creation resources.

Financial Self Service (ATMs)

The Financial Self Service segment generated second-quarter revenue of $343 million, up 6 percent from the second quarter of 2005. Operating income of $31 million was down from $43 million generated in the second quarter of 2005. Although the current price environment appears to be improving, NCR was not able to offset price erosion with sufficient cost reduction, in large part due to higher manufacturing-related costs as the company realigns its manufacturing footprint and supply chain.

Retail Store Automation

Retail Store Automation revenue of $221 million was up 5 percent from the second quarter of 2005. Operating income of $8 million compared favorably to $6 million in the second quarter of 2005, largely due to higher revenue.

Customer Services

Customer Services revenue of $457 million was unchanged from the second quarter of 2005, but operating income increased from $8 million to $25 million. The 300-basis point improvement in operating margin, to 5 percent of revenue, was driven by continued structural changes designed to optimize efficiency and an improving revenue mix. In particular, NCR is successfully increasing the mix of revenues from the service of NCR-branded products while reducing lower-margin revenues associated with servicing third-party products.

Other Items

Also included in the results was $1 million of Other Expense, versus $6 million of Other Income reported in the second quarter of 2005. The second quarter of 2005 included a $15 million gain from a real-estate transaction, of which $6 million was used to provide multiyear funding of NCR's charitable foundation for reinvestment back into its local communities.

NCR's tax rate in the second quarter of 2006 was 23 percent, which was slightly higher than the expected 22 percent tax rate, due to the mix of profits and losses by country in the quarter. This compares to the 20 percent effective rate in the second quarter of 2005, which excluded the $64 million benefit from the resolution of prior-year tax audits.(1) NCR continues to expect its 2006 full-year tax rate to be 22 percent.

Cash Flow

During the second quarter, NCR generated $134 million of cash from operations, a $37 million decrease from the prior-year period. Capital expenditures in the second quarter of 2006 were $47 million, compared to $38 million of capital expenditures in the year-ago period. NCR generated $87 million of free cash flow (cash from operations less capital expenditures) in the second quarter of 2006 versus generating $133 million in the year-ago period.(3) Higher revenues and the timing of transactions, as well as a moderate increase in capital expenditures, affected the year-over-year comparison.

Expenditures for reworkable service parts, previously included in "capital expenditures," are now included in "cash provided by operating activities."(4)

                                          For the period ended June 30
                                          ----------------------------
                                            Three Months Six Months
                                            ------------ ----------
                                             2006  2005  2006  2005
                                            ------ ----- ----- -----
Cash provided by operating activities
 (GAAP)(3)                                   $134  $171  $146  $163
   Less capital expenditures for:
      Expenditures for property, plant and
       equipment                              (23)  (17)  (38)  (32)
      Additions to capitalized software       (24)  (21)  (44)  (37)
                                            ------ ----- ----- -----
           Total capital expenditures         (47)  (38)  (82)  (69)

Free cash flow (non-GAAP measure)(3)          $87  $133   $64   $94

Balance Sheet

NCR ended the second quarter with $747 million in cash, cash equivalents and short-term investments, roughly the same as the $746 million balance on March 31, 2006. Cash used for share repurchase activity, net of proceeds from option exercises, basically offset free cash flow generated in the second quarter.

As of June 30, 2006, NCR had short- and long-term debt of $307 million, unchanged from March 31, 2006.

NCR repurchased approximately 2.5 million shares of NCR common stock for $98 million during the second quarter. The company has approximately $353 million authorized for future share repurchases.

2006 Outlook

NCR is confirming its prior earnings guidance for 2006 while slightly increasing its expectation for revenue, largely due to currency fluctuations.

NCR continues to expect 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 of 2006. The company is increasing its expectation for profitability in its Customer Services business which offsets lower expectations for profitability in its Financial Self Service segment.

NCR expects its earnings per share in the second half of the year to be more heavily weighted in the fourth quarter. Earnings per share in the third quarter is expected to be roughly the same as generated in the second quarter of 2006, with revenue anticipated to be slightly down from the strong second quarter.

                                           Prior 2006    Updated 2006
                                            Guidance       Guidance
                                         -------------- --------------
Year-over-year revenue growth:
    Total NCR                                      Flat             1%
       Teradata Data Warehousing                 5 - 7%         5 - 7%
       Financial Self Service (ATMs)               Flat         1 - 2%
       Retail Store Automation                   3 - 4%         3 - 4%
       Customer Services                       (3 - 4)%           (2)%

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

2006 Second-Quarter Earnings Conference Call

A conference call is scheduled today at 10:00 a.m. (EDT) to discuss the company's second-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 second-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 29,300 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)

                                           Q2 2006 Q2 2005   FY 2006
                                            Actual  Actual   Guidance
                                           ------- ------- -----------
Earnings Per Share (GAAP)                   $0.42   $0.67  $1.81-1.86
 Benefit from resolution of prior-year tax
  audits                                        -    0.34           -
 Early-retirement-related pension expense       -   (0.08)      (0.04)
 Net effect of non-operational items in Q2
  2005(5)                                       -    0.04           -
                                           ------- ------- -----------
   Adjusted Earnings Per Share
    (Non-GAAP)(1)                           $0.42   $0.37  $1.85-1.90

(1) NCR's management looks at the company's 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. These non-GAAP measures should not be considered as substitutes for or superior to results determined in accordance with GAAP.

(2) The operating segment results discussed in this earnings release exclude the impact of $35 million of pension expense in the second quarter of 2006 and $52 million of pension expense in the second quarter of 2005. The higher pension expense in the second quarter of 2005 was driven by 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 property, plant and equipment, and additions to capitalized software. Free cash flow does not have a uniform definition under GAAP and therefore, NCR's definition may differ from other companies' definition of this measure. 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.

(4) In the second quarter, NCR changed its accounting for reworkable service parts from a long-term depreciable asset to a current asset within Inventories. As a result of this change, expenditures for reworkable service parts, previously recorded under cash flows from investing activities, will now be recorded under cash flows from operating activities. This change was retroactively applied to the prior-period financial statements and did not affect overall cash flows or have a material impact on the company's results of operations or financial position.

As a result of the accounting change, NCR's unaudited Condensed Consolidated Balance Sheets include amounts for net reworkable service parts as inventory. Prior to the accounting change, $242 million as of March 31, 2006, and $234 million as of Dec. 31, 2005, were reported as "Reworkable service parts and rental equipment, net" under long-term assets.

In addition, NCR's unaudited Condensed Consolidated Statement of Cash Flows include, "Net expenditures and proceeds for reworkable service parts" of $24 million for the three months ended June 30, 2005, and $43 million for the six months ended June 30, 2005, in operating activities. These amounts were previously reported under "Investing activities."

(5) The second quarter of 2005 included a $15 million gain from a real-estate transaction, of which $6 million was used to provide multiyear funding of NCR's charitable foundation for reinvestment back into its local communities.

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 continued cost-control measures being taken by the company; 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 June 30
                                       -------------------------------
                                        Three Months     Six Months
                                       --------------- ---------------
                                        2006    2005    2006    2005
                                       ------- ------- ------- -------
Revenue

  Products                               $805    $762  $1,442  $1,440
  Services                                726     708   1,372   1,373
                                       ------- ------- ------- -------

Total revenue                           1,531   1,470   2,814   2,813

Cost of products                          534     495     936     933
Cost of services                          572     579   1,101   1,113
                                       ------- ------- ------- -------

Total gross margin                        425     396     777     767
  % of Revenue                           27.8%   26.9%   27.6%   27.3%

Selling, general and administrative
 expenses                                 264     265     509     523
Research and development expenses          58      58     118     117
                                       ------- ------- ------- -------

Income from operations                    103      73     150     127
  % of Revenue                            6.7%    5.0%    5.3%    4.5%

Other expense (income), net                 1      (6)     (2)      8
                                       ------- ------- ------- -------

Income before income taxes                102      79     152     119
  % of Revenue                            6.7%    5.4%    5.4%    4.2%

Income tax expense (benefit)               24     (48)     33     (38)
                                       ------- ------- ------- -------

Net income                                $78    $127    $119    $157
                                       ======= ======= ======= =======
  % of Revenue                            5.1%    8.6%    4.2%    5.6%

Net income per common share
  Basic                                 $0.43   $0.68   $0.66   $0.84
                                       ======= ======= ======= =======

  Diluted                               $0.42   $0.67   $0.64   $0.82
                                       ======= ======= ======= =======

Weighted average common shares
 outstanding
  Basic                                 181.1   186.2   181.4   186.3
  Diluted                               184.2   190.3   184.6   190.8


                                                          Schedule B

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

                                 For the Periods Ended June 30
                         ---------------------------------------------
                              Three Months            Six Months
                         ---------------------- ----------------------
                                           %                      %
                          2006    2005   Change  2006    2005   Change
                         ------- -------        ------- -------
Revenue by segment

 Data Warehousing
   Data Warehousing
    solution               $313    $282     11%   $560    $556      1%
   Data Warehousing
    support services         86      79      9%    165     155      6%
                         ------- -------        ------- -------
 Total Data Warehousing     399     361     11%    725     711      2%

 Financial Self Service     343     323      6%    602     595      1%

 Retail Store Automation    221     211      5%    393     386      2%

 Customer Services
   Customer Service
    Maintenance:
     Financial Self
      Service               167     153      9%    322     301      7%
     Retail Store
      Automation            117     117      -     233     231      1%
     Payment & Imaging
      and Other              32      33    (3%)     62      64    (3%)
     Third-Party
      Products and
      Exited Businesses      67      70    (4%)    126     143   (12%)
                         ------- -------        ------- -------
   Total Customer
    Services Maintenance    383     373      3%    743     739      1%
   Third-Party Products       8      14   (43%)     16      25   (36%)
   Professional and
    installation-related
    services                 66      69    (4%)    117     139   (16%)
                         ------- -------        ------- -------
 Total Customer Services    457     456      -     876     903    (3%)

 Systemedia                 120     122    (2%)    221     236    (6%)

 Payment & Imaging and
  Other                      37      41   (10%)     76      74      3%

 Elimination of
  installation-related
  services revenue
  included in both the
  Customer Services
  segment and other
  segments                  (46)    (44)     5%    (79)    (92)  (14%)
                         ------- -------        ------- -------
                                             -
Total revenue            $1,531  $1,470      4% $2,814  $2,813      -
                         ======= =======        ======= =======

Operating income (loss)
 by segment

 Data Warehousing           $86     $76           $153    $148
 Financial Self Service      31      43             44      68
 Retail Store Automation      8       6              1       3
 Customer Services           25       8             45      17
 Systemedia                   1      (1)             1      (1)
 Payment & Imaging and
  Other                      (1)      6              5       7

 Elimination of
  installation-related
  services operating
  income included in both
  the Customer Services
  segment and other
  segments                  (12)    (13)           (20)    (29)
                         ------- -------        ------- -------

Subtotal - Segment
 operating income           138     125            229     213

 Pension expense            (35)    (52)           (79)    (86)
                         ------- -------        ------- -------

Total income from
 operations                $103     $73           $150    $127
                         ======= =======        ======= =======


                                                           Schedule C

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


                                     June 30    March 31   December 31
                                      2006        2006        2005
                                   ----------- ----------- -----------
Assets
------

  Current assets
    Cash and cash equivalents            $747        $746        $810
    Accounts receivable, net            1,301       1,290       1,305
    Inventories, net                      665         635         595
    Other current assets                  253         234         217
                                   ----------- ----------- -----------

  Total current assets                  2,966       2,905       2,927

  Property, plant and equipment,
   net                                    372         368         378
  Goodwill                                148         140         129
  Prepaid pension cost                  1,012         964         976
  Deferred income taxes                   545         589         522
  Other assets                            366         349         355
                                   ----------- ----------- -----------

Total assets                           $5,409      $5,315      $5,287
                                   =========== =========== ===========

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

  Current liabilities
    Short-term borrowings                  $2          $2          $2
    Accounts payable                      484         440         490
    Payroll and benefits
     liabilities                          231         226         292
    Deferred service revenue and
     customer deposits                    495         528         444
    Other current liabilities             428         413         417
                                   ----------- ----------- -----------

  Total current liabilities             1,640       1,609       1,645

  Long-term debt                          305         305         305
  Pension and indemnity plan
   liabilities                            575         560         557
  Postretirement and
   postemployment benefits
   liabilities                            264         259         259
  Income taxes                            323         348         307
  Other liabilities                       159         151         158
  Minority interests                       22          22          21
                                   ----------- ----------- -----------

Total liabilities                       3,288       3,254       3,252

Total stockholders' equity              2,121       2,061       2,035
                                   ----------- ----------- -----------

Total liabilities and
 stockholders' equity                  $5,409      $5,315      $5,287
                                   =========== =========== ===========

Certain prior-year amounts have been reclassified to conform to the
2006 presentation.


                                                            Schedule D

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

                                        For the Periods Ended June 30
                                       -------------------------------
                                        Three Months     Six Months
                                       --------------- ---------------
                                        2006    2005    2006    2005
                                       ------- ------- ------- -------
Operating activities
 Net income                               $78    $127    $119    $157

   Adjustments to reconcile net income
    to net cash provided by operating
    activities:
     Depreciation and amortization         39      43      78      86
     Stock-based expense                    7       1      14       2
     Excess tax benefit from stock-
      based compensation                   (4)      -     (12)      -
     Deferred income taxes                 16       -      18       -
     Income tax settlement                  -     (64)      -     (64)
     Other adjustments to income, net       -     (12)     (1)     (1)
     Changes in assets and
      liabilities:
       Receivables                         (9)    106       4     125
       Inventories                        (30)    (16)    (65)    (15)
       Current payables                    50      11     (67)   (142)
       Deferred service revenue and
        customer deposits                 (34)    (37)     50      42
       Employee severance and pension      13      26      34      38
       Other assets and liabilities         8     (14)    (26)    (65)
                                       ------- ------- ------- -------

Net cash provided by operating
 activities                               134     171     146     163

Investing activities
 Expenditures for property, plant and
  equipment                               (23)    (17)    (38)    (32)
 Proceeds from sales of property,
  plant and equipment                       1       5      12       7
 Additions to capitalized software        (24)    (21)    (44)    (37)
 Other investing activities, net          (16)     (1)    (31)      2
                                       ------- ------- ------- -------

Net cash used in investing activities     (62)    (34)   (101)    (60)

Financing activities
 Purchase of Company common stock         (98)    (98)   (186)   (218)
 Excess tax benefit from stock-based
  compensation                              4       -      12       -
 Short-term borrowings, net                 -      (1)      -       -
 Proceeds from employee stock plans        21      42      61     102
 Other financing activities, net            -       -       -       -
                                       ------- ------- ------- -------

Net cash used in financing activities     (73)    (57)   (113)   (116)

Effect of exchange rate changes on
 cash and cash equivalents                  2     (11)      5     (13)
                                       ------- ------- ------- -------

Increase (decrease) in cash and cash
 equivalents                                1      69     (63)    (26)
Cash and cash equivalents at beginning
 of period                                746     655     810     750
                                       ------- ------- ------- -------

Cash and cash equivalents at end of
 period                                  $747    $724    $747    $724
                                       ======= ======= ======= =======

Certain prior-year amounts have been reclassified to conform to the
2006 presentation.

    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