SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549
                    __________________________________

                                FORM 10-Q

(Mark One)

[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the quarterly period ended March 31,June 30, 2005

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________.

                        Commission file number 1-8729


                             UNISYS CORPORATION
            (Exact name of registrant as specified in its charter)

               Delaware                            38-0387840
       (State or other jurisdiction             (I.R.S. Employer
       of incorporation or organization)        Identification No.)

               Unisys Way
        Blue Bell, Pennsylvania                          19424
       (Address of principal executive offices)        (Zip Code)

Registrant's telephone number, including area code:  (215) 986-4011


     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.  YES [X]    NO [ ]

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).  YES [X]    NO [ ]

     Number of shares of Common Stock outstanding as of March 31,June 30, 2005
338,840,423.340,550,107.



2

Part I - FINANCIAL INFORMATION
Item 1.  Financial Statements.

                             UNISYS CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                (Millions)

                                          March 31,June 30,
                                            2005       December 31,
                                         (Unaudited)       2004
                                         -----------   ------------
Assets
- ------
Current assets
Cash and cash equivalents                 $  441.6398.9       $  660.5
Accounts and notes receivable, net         1,050.11,073.1        1,136.8
Inventories:
   Parts and finished equipment               92.287.6           93.7
   Work in process and materials             130.4118.1          122.4
Deferred income taxes                        292.1292.4          291.8
Prepaid expenses and other current assets    139.5153.9          112.4
                                          --------       --------
Total                                      2,145.92,124.0        2,417.6
                                          --------       --------

Properties                                 1,271.31,331.7        1,305.5
Less-Accumulated depreciation and
  amortization                               863.8922.8          881.4
                                          --------       --------
Properties, net                              407.5408.9          424.1
                                          --------       --------
Outsourcing assets, net                      433.3432.2          431.9
Marketable software, net                     340.5337.1          336.8
Investments at equity                        210.4213.9          197.1
Prepaid pension cost                          49.445.3           52.5
Deferred income taxes                      1,394.6        1,394.6
Goodwill                                     188.4188.8          189.9
Other long-term assets                       164.3160.2          176.4
                                          --------       --------
Total                                     $5,334.3$5,305.0       $5,620.9
                                          ========       ========
Liabilities and stockholders' equity
- ------------------------------------
Current liabilities
Notes payable                             $    2.71.4       $    1.0
Current maturities of long-term debt         1.5400.5          151.7
Accounts payable                             365.6431.6          487.4
Other accrued liabilities                  1,291.5        1,316.1
Income taxes payable                            -            66.61,189.1        1,382.7
                                          --------       --------
Total                                      1,661.32,022.6        2,022.8
                                          --------       --------
Long-term debt                               898.6499.4          898.4
Accrued pension liabilities                  573.3610.6          537.9
Other long-term liabilities                  708.6694.2          655.3

Stockholders' equity
Common stock, shares issued: 2005, 340.8;342.5;
   2004, 339.4                                 3.4            3.4
Accumulated deficit                       (  421.7)448.8)      (  376.2)
Other capital                              3,895.83,907.0        3,883.8
Accumulated other comprehensive loss      (1,985.0)(1,983.4)      (2,004.5)
                                          --------       --------
Stockholders' equity                       1,492.51,478.2        1,506.5
                                          --------       --------
Total                                     $5,334.3$5,305.0       $5,620.9
                                          ========       ========

See notes to consolidated financial statements.


 3

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


                            Three Months             Six Months
                            Ended March 31
                                         ---------------------------June 30           Ended June 30
                            -------------           -------------
                           2005        2004       2005         2004
                           ----        ----       ----         ----

Revenue
  Services              $1,236.0      $1,158.8    $2,343.7    $2,323.8
  Technology               199.5         229.3       458.4       527.2
                        --------      --------    Revenue
  Services                                 $1,107.7       $1,165.0
  Technology                                  258.9          297.9
                                           --------    --------
                         1,366.6        1,462.91,435.5       1,388.1     2,802.1     2,851.0
Costs and expenses
   Cost of revenue:
     Services            981.4          925.71,063.4         930.2     2,044.8     1,855.9
     Technology             124.9          145.794.7          90.8       219.6       236.5
                        --------       -------    --------     1,106.3        1,071.4-------
                         1,158.1       1,021.0     2,264.4     2,092.4

Selling, general
and administrative         261.6          261.2267.4         272.9       529.0       534.1
Research and development    64.9           71.566.6          71.3       131.5       142.8
                        --------       -------    --------     1,432.8        1,404.1-------
                         1,492.1       1,365.2     2,924.9     2,769.3
                        --------       -------    --------     -------

Operating income (loss)    (66.2)          58.8(56.6)         22.9      (122.8)       81.7

Interest expense            12.6           17.015.2          18.2        27.8        35.2
Other income (expense),
 net                        .5             .632.0          24.0        32.5        24.6
                        --------       ---------------     -------     -------
Income (loss) before
  income taxes             (78.3)          42.4(39.8)         28.7      (118.1)       71.1
Provision (benefit)
  for income taxes         (32.8)          13.5(12.7)          9.3       (45.5)       22.8
                        --------      --------    --------    --------
Net income (loss)       $  (45.5)(27.1)     $   28.919.4    $  (72.6)   $   48.3
                        ========      ========    ========    ========
Earnings (loss) per share
   Basic                $   (.13)(.08)     $    .09.06    $  ( .21)   $    .14
                        ========      ========    ========    ========
   Diluted              $   (.13)(.08)     $    .09.06    $  ( .21)   $    .14
                        ========      ========    ========    ========


See notes to consolidated financial statements.





 4



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

                                                    ThreeSix Months Ended
                                                        March 31
                                                    ------------------June 30
                                                    ----------------
                                                      2005      2004
                                                      --------   ------------      ----

Cash flows from operating activities
Net income (loss)                                  $ (45.5)(72.6)    $  28.948.3
Add (deduct) items to reconcile net income (loss)
   to net cash provided by operating activities:
Equity loss (income)                                    4.3      ( 5.3)income                                        (11.6)      (14.3)
Depreciation and amortization of properties           30.0       35.861.8        68.9
Depreciation and amortization of outsourcing assets   34.7       26.665.6        59.0
Amortization of marketable software                   28.5       29.359.2        62.9
Increase in deferred income taxes, net               (  .3).6)      ( 1.4)2.4)
Decrease in receivables, net                          90.5       54.2
Increase73.6       185.3
Decrease in inventories                               (  6.5)     (19.1)
(Decrease) increase10.4         6.4
Decrease in accounts payable and other
  accrued liabilities                               (158.5)       8.2
Decrease in income taxes payable                      (66.6)      (8.0)(249.3)     (194.1)
Increase in other liabilities                        97.7         -122.6         3.5
Increase in other assets                             (16.4)     (25.4)(24.8)     (  7.8)
Other                                                 34.9        5.4
                                                    -------56.4        21.6
                                                    ------      ------
Net cash provided by operating activities             26.8      129.2
                                                    -------90.7       237.3
                                                    ------      ------
Cash flows from investing activities
   Proceeds from investments                       1,779.9    1,408.33,709.4     2,878.8
   Purchases of investments                       (1,776.8)  (1,413.7)(3,698.8)   (2,879.0)
   Investment in marketable software                 (33.0)(63.3)     ( 29.0)60.5)
   Capital additions of properties                   (22.4)(59.4)     ( 36.5)74.5)
   Capital additions of outsourcing assets           (41.9)(86.3)     ( 47.6)
                                                   -------92.3)
   Purchases of businesses                             (.5)     ( 12.6)
                                                    ------      ------
Net cash used for investing activities              (94.2)(198.9)   (  118.5)
                                                    -------240.1)
                                                    ------      ------
Cash flows from financing activities
   Net proceeds from (reduction in)
     short-term borrowings                              1.7       10.6.5       (10.6)
   Proceeds from employee stock plans                 6.6       11.112.8        24.0
   Payments of long-term debt                       (150.7)     (  150.3)    (  1.0)
                                                    -------1.7)
                                                    ------      ------
Net cash (used for) provided by financing
   activities                                       (142.0)      20.7
                                                    -------(137.4)       11.7
                                                    ------      ------
Effect of exchange rate changes on
   cash and cash equivalents                         (9.5)       4.1
                                                    -------(16.0)       (1.4)
                                                    ------      ------

(Decrease) increase in cash and cash equivalents    (218.9)      35.5(261.6)        7.5
Cash and cash equivalents, beginning of period       660.5       635.9
                                                    -------------     -------
Cash and cash equivalents, end of period            $398.9     $ 441.6    $ 671.4
                                                    =======643.4
                                                    ======     =======



See notes to consolidated financial statements.





 5

Unisys Corporation
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

In the opinion of management, the financial information furnished
herein reflects all adjustments necessary for a fair presentation of
the financial position, results of operations and cash flows for the
interim periods specified.  These adjustments consist only of normal
recurring accruals except as disclosed herein.  Because of seasonal and other
factors, results for interim periods are not necessarily indicative of the
results to be expected for the full year.

a.  The following table shows how earnings (loss) per share were computed for
    the three and six months ended March 31,June 30, 2005 and 2004 (dollars in millions,
    shares in thousands):

                        Three Months Ended March 31,
                                                  ----------------------------June 30,   Six Months Ended June 30,
                        --------------------------    ------------------------
                               2005        2004           -----------     ----------2005            2004
                               ----        ----           ----            ----
    Basic Earnings (Loss)
       Perper Share
    Net income (loss)         $ (45.5)(27.1)    $ 28.9
                                                   =========       =========19.4         $ (72.6)        $ 48.3
                              =======    =======         =======        =======
    Weighted average shares   338,248         332,722
                                                   =========       =========340,047    334,411         339,147        333,567
                              =======    =======         =======        =======

    Basic earnings (Loss)(loss)
       per share              $(  .08)    $  (.13).06         $(  .21)       $   .09
                                                   =========       =========.14
                              =======    =======         =======        =======
    Diluted Earnings (loss)
       Perper Share
    Net income (loss)         $ (45.5)(27.1)    $ 28.9
                                                   =========       =========19.4         $ (72.6)          48.3
                              =======    =======         =======        =======
    Weighted average shares   338,248         332,722340,047    334,411         339,147        333,567
    Plus incremental shares
    from assumed conversions
    of employee stock plans      -         5,326
                                                   ---------       ---------4,356            -             4,840
                              --------   -------         --------      --------
    Adjusted weighted average
       shares                 338,248         338,048
                                                   =========       =========340,047    338,767         339,147        338,407
                              =======    =======         =======        =======
    Diluted earnings (loss)
       per share              $  (.13)(.08)   $   .09
                                                   =========       =========.06         $  (.21)      $    .14
                              ========   =======         ========      ========

    At March 31,June 30, 2005, no shares related to employee stock plans
    were included in the computation of diluted earnings per share since
    inclusion of these shares would be antidilutive because of the net loss
    incurred in the three and six months ended March 31,June 30, 2005.

b.  The company has two business segments:  Services and Technology.  Revenue
    classifications by segment are as follows:  Services - consulting and
    systems integration, outsourcing, infrastructure services and core
    maintenance; Technology - enterprise-class servers and specialized
    technologies. 6


    The accounting policies of each business segment are the same
    as those followed by the company as a whole.  Intersegment sales and
    transfers are priced as if the sales or transfers were to third parties.
    Accordingly, the Technology segment recognizes intersegment revenue and
    manufacturing profit on hardware and software shipments to customers under
    Services contracts.  The Services segment, in turn, recognizes customer
    revenue and marketing profits on such shipments of company hardware and
    software to customers.  The Services segment also includes the sale of
    hardware and software products sourced from third parties that are sold to
    customers through the company's Services channels.  In the company's
    consolidated statements of income, the manufacturing costs of products
    sourced from the Technology segment and sold to Services customers are
    reported in cost of revenue for Services.

    Also included in the Technology segment's sales and operating profit are
    sales of hardware and software sold to the Services segment for internal
    use in Services engagements.  The amount of such profit included in
    operating income of the Technology segment for the three and six months
    ended March 31,June 30, 2005 and 2004 was $4.8 million and $1.4$1.3 million and $9.7
    million and $2.6 million, respectively.  The profit on these transactions
    areis eliminated in Corporate. 6

    The company evaluates business segment performance on operating income
    exclusive of restructuring charges and unusual and nonrecurring items,
    which are included in Corporate.  All other corporate and centrally
    incurred costs are allocated to the business segments based principally
    on revenue, employees, square footage or usage.

    A summary of the company's operations by business segment for the three-three
    and six month periods ended March 31,June 30, 2005 and 2004 is presented below (in
    millions of dollars):

                               Total    Corporate    Services    Technology
                               Three Months Ended         -----    ---------    --------    ----------
    March 31,Three Months Ended
      June 30, 2005
    ------------------
    Customer revenue         $1,366.6                $1,107.7$1,435.5                $1,236.0     $ 258.9199.5
    Intersegment                        $( 59.9)         4.8        55.1$  (75.7)         4.9        70.8
                             --------   --------     --------     -------
    Total revenue            $1,366.6$1,435.5   $  (75.7)    $1,240.9     $ 270.3
                             ========   ========     ========     =======
    Operating loss           $  (56.6)  $    2.7     $  (46.4)    $ (12.9)
                             ========   ========     ========     =======

    Three Months Ended
      June 30, 2004
    ------------------

    Customer revenue         $1,388.1                $1,158.8     $ 229.3
    Intersegment                         $( 59.9)    $1,112.557.3)         4.5        52.8
                              --------   --------    --------     -------
    Total revenue            $1,388.1    $( 57.3)    $1,163.3     $ 314.0282.1
                             ========    =======     ========     =======
    Operating income         (loss)  $   (66.2)22.9    $ (10.4)(  .4)    $    (75.1)8.2     $  19.3
                             =========15.1
                             ========    =======     ========     =======


    ThreeSix Months Ended
      March 31,June 30, 2005
    ------------------
    Customer revenue         $2,802.1                $2,343.7     $ 458.4
    Intersegment                        $( 135.6)         9.7       125.9
                             --------   --------     --------     -------
    Total revenue            $2,802.1   $( 135.6)    $2,353.4     $ 584.3
                             ========   ========     ========     =======
    Operating loss           $ (122.8)  $   (7.7)    $ (121.5)    $   6.4
                             ========   ========     ========     =======

    Six Months Ended
      June 30, 2004
    ------------------
    Customer revenue         $1,462.9                $1,165.0$2,851.0                $2,323.8     $ 297.9527.2
    Intersegment                        $(  45.7)         4.8        40.9$(103.0)          9.3        93.7
                             --------   --------     --------     -------------
    Total revenue            $1,462.9   $(  45.7)    $1,169.8      $338.8$2,851.0   $(103.0)     $2,333.1     $ 620.9
                             ========   ========     ========     =============
    Operating income         $   58.881.7   $    .4-       $   29.237.4     $  29.244.3
                             ========   ========     ========     ======= 7

    Presented below is a reconciliation of total business segment operating
    income (loss) to consolidated income (loss) before income taxes (in
    millions of dollars):

                               Three Months Ended           March 31
                                            ---------------------------Six Months Ended
                                    June 30,                     June 30,
                               -------------------      -----------------------
                                  2005      2004            2005       2004
                                  ----      ----            ----       ----

    Total segment operating
      income (loss)             $ (55.8)(59.3)  $ 58.423.3          $(115.1)   $ 81.7
    Interest expense              (12.6)        (17.0)(15.2)   (18.2)           (27.8)    (35.2)
    Other income (expense), net    .5            .632.0     24.0             32.5      24.6
    Corporate and eliminations      (10.4)           .4
                                                  ------2.7    (  .4)            (7.7)      -
                                -------   -------         -------    ------
    Total income (loss) before
      income taxes              $ (78.3)(39.8)  $ 42.428.7          $(118.1)   $ 71.1
                                =======   ======          =======    ======


    Customer revenue by classes of similar products or services, by segment, is
    presented below (in millions of dollars):

                               Three Months Ended           March 31
                                            ---------------------------Six Months Ended
                                    June 30,                     June 30,
                               -------------------      -----------------------
                                  2005      2004          2005         2004
                                  ----      ----          ----         ----
    Services
      Consulting and systems
        integration           $  369.8443.5    $  377.1413.9      $  813.3     $  791.0
      Outsourcing                420.7         443.0472.9       419.4         893.6        862.4
      Infrastructure services    186.2         199.5191.8       180.0         378.0        379.5
      Core maintenance           131.0         145.4
                                                --------      --------
                                                 1,107.7       1,165.0127.8       145.5         258.8        290.9
                               -------     -------       -------      -------
                               1,236.0     1,158.8       2,343.7      2,323.8
    Technology
      Enterprise-class servers   198.2         201.8165.7       185.5         363.9        387.3
      Specialized technologies    60.7          96.133.8        43.8          94.5        139.9
                               -------    --------        --------
                                                   258.9         297.9
                                                --------      ---------------     -------
                                 199.5       229.3         458.4        527.2
                               -------     -------       -------      -------
    Total                     $1,366.6      $1,462.9$1,435.5    $1,388.1      $2,802.1     $2,851.0
                               =======    ========       ========



 7=======      =======


c.  Outsourcing assets include fixed assets acquired in connection with
    outsourcing contracts, capitalized software used in outsourcing
    arrangements, and costs incurred upon initiation of an outsourcing contract
    that have been deferred, which consist principally of initial customer
    setup and employment obligations related to employees assumed.
    Recoverability of outsourcing assets is dependent on various factors,
    including the timely completion and ultimate cost of the outsourcing
    solution, realization of expected profitability of existing outsourcing 8

    contracts and obtaining additional outsourcing customers.  The company
    quarterly compares the carrying value of the outsourcing assets with the
    undiscounted future cash flows expected to be generated by the outsourcing
    assets to determine if there is an impairment.  If impaired, the
    outsourcing assets are reduced to an estimated fair value on a discounted
    cash flow approach.  The company prepares its cash flow estimates based on
    assumptions that it believes to be reasonable but are also inherently
    uncertain.  Actual future cash flows could differ from these estimates.

    At March 31,June 30, 2005, total outsourcing assets, net were $433.3$432.2 million,
    approximately $250$235.3 million of which relate to iPSL, a 51% owned U.K.-based company.U.K.-
    based company which generates annual revenue of approximately $200
    million.  As a result of incurred losses, the company began discussions
    during the second quarter of 2005 with the minority shareholders to address
    alternative proposed revisions to the existing iPSL corporate structure and
    services agreements.  These alternative proposed revisions could include
    the sale of the company's ownership interest in iPSL and changes to the
    current outsourcing services agreements.  Recoverability of recorded iPSL
    outsourcing assets depends on the successful completion of one or a
    combination of the alternatives.  While the company believes that these
    discussions and any resulting amended contractual agreements will provide
    sufficient future cash flows that will result in the recovery of all iPSL
    outsourcing assets, the final outcome of these negotiations could differ
    from current expectations, which may impact the recoverability of the iPSL
    outsourcing assets, and may result in a write down of those assets.

d.  Comprehensive income (loss) for the three and six months ended March 31,June 30,
    2005 and 2004 includes the following components (in millions of dollars):

                                 Three Months Ended           Six Months Ended
                                      June 30,                     June 30,
                                 -------------------      ---------------------
                                      2005      2004        ------     ------2005        2004
                                      ----      ----        ----        ----

    Net income (loss)               $(45.5)$(27.1)   $ 28.919.4       $(72.6)     $ 48.3

    Other comprehensive income
       (loss)
      Cash flow hedges
       Income, (loss), net of tax of
        $1.3$1.4, $1.4, $2.7 and $(1.0)       2.3       (1.6)$.4       2.6       2.5          4.9          .9
       Reclassification adjustments,
        net of tax of $.7$(1.3), $(.1),
         $(.6) and $1.7                                    1.4        3.1$1.6               (2.4)      (.2)        (1.0)        2.9
       Foreign currency translation
        adjustments                    15.8       20.21.4     (13.2)        17.2         7.0
                                    ------      ------      ------      -----
    Total other comprehensive
       income 19.5       21.7(loss)                   1.6     (10.9)        21.1        10.8
                                    -------   ------        ------     ------
    Comprehensive income (loss)     $(26.0)$(25.5)   $  50.68.5     $  (51.5)     $ 59.1
                                    =======   ======     =========     ====== 9


    Accumulated other comprehensive income (loss) as of December 31, 2004 and
    March 31,June 30, 2005 is as follows (in millions of dollars):

                                                          Cash    Minimum
                                            Translation   Flow    Pension
                                     Total  Adjustments  Hedges  Liability
                                     -----  -----------  ------  ---------
    Balance at December 31, 2003  $(2,011.9)  $(679.7)   $( 6.6) $(1,325.6)
    Change during period                7.4      43.5       3.1      (39.2)
                                   --------   -------    ------  ---------
    Balance at December 31, 2004   (2,004.5)   (636.2)    ( 3.5)  (1,364.8)
    Change during period               19.5      15.8       3.721.1      17.2       3.9       -
                                   --------   -------    ------  ---------
    Balance at March 31,June 30, 2005      $(1,985.0)  $(620.4)$(1,983.4)  $(619.0)   $   .2.4  $(1,364.8)
                                   ========   =======    ======  =========

e.  The amount credited to stockholders' equity for the income tax benefit
    related to the company's stock plans for the threesix months ended March 31,June 30,
    2005 and 2004 was $.4$.8 million and $1.6$2.9 million, respectively. The company
    expects to realize these tax benefits on future Federal income tax returns.

f.  For equipment manufactured by the company, the company warrants that it
    will substantially conform to relevant published specifications for 12
    months after shipment to the customer.  The company will repair or replace,
    at its option and expense, items of equipment that do not meet this
    warranty.  For company software, the company warrants that it will conform
    substantially to then-current published functional specifications for 90
    days from customer's receipt.  The company will provide a workaround or
    correction for material errors in its software that prevents its use in a
    production environment.

    The company estimates the costs that may be incurred under its warranties
    and records a liability in the amount of such costs at the time revenue is
    recognized.  Factors that affect the company's warranty liability include
    the number of units sold, historical and anticipated rates of warranty
    claims and cost per claim.  The company quarterly assesses the adequacy of
    its recorded warranty liabilities and adjusts the amounts as necessary.
    Presented below is a reconciliation of the aggregate product warranty
    liability (in millions of dollars):



PAGE> 8 10


                               Three Months Ended           March 31,
                                                 ----------------------------Six Months Ended
                                    June 30,                     June 30,
                               -------------------      ---------------------
                                    2005      2004         2005          2004
                                    ----      ----         ----          ----

    Balance at beginning
       of period                   $11.6       $20.8$ 11.0    $ 17.9      $ 11.6       $ 20.8
    Accruals for warranties issued
       during the period              2.4         5.01.9       2.1         4.3          7.1
    Settlements made during the
       period                        (2.9)       (4.7)(2.6)     (4.2)       (5.5)        (8.9)
    Changes in liability for
       pre-existing warranties
        during the period,
        including expirations         (.1)       (3.2)
                                                      -----       -----(.9)     (.8)        (1.0)        (4.0)
                                   ------   -------     ---------     -------
    Balance at March 31                               $11.0       $17.9
                                                      =====       =====June 30             $  9.4   $ 15.0       $  9.4       $ 15.0
                                   ======   =======     ========      =======


g.  The company applies the recognition and measurement principles of APB
    Opinion No. 25, "Accounting for Stock Issued to Employees," and related
    interpretations in accounting for its stock-based employee compensation
    plans.  For stock options, no compensation expense is reflected in net
    income as all stock options granted had an exercise price equal to or
    greater than the market value of the underlying common stock on the
    date of grant.  In addition, no compensation expense iswas recognized for
    common stock purchases under the Employee Stock Purchase Plan.  Pro
    forma information regarding net income and earnings per share is
    required by Statement of Financial Accounting Standards (SFAS) No. 123,
    "Accounting for Stock-Based Compensation," and has been determined as
    if the company had accounted for its stock plans under the fair value
    method of SFAS No.
    123.No.123.  For purposes of the pro forma disclosures, the
    estimated fair value of the options are amortized to expense over the
    options' vesting period.

    The company's stock option grants include a provision that if
    termination of employment occurs after the participant has attained age
    55 and completed five years of service with the company, the
    participant shall continue to vest in each of his or her stock options
    in accordance with the vesting schedule set forth in the applicable
    stock option award agreement.  For purposes of the pro forma
    information required to be disclosed by SFAS No. 123, the company has
    recognized compensation cost over the vesting period. Under SFAS No.
    123R, which the company currently expects to adopt on January 1, 2006
     (see note k), compensation cost must be recognized over the period
    through the date that the employee first becomes eligible to retire and
    is no longer required to provide service to earn the award.  For awards
    granted prior to adoption of SFAS 123R, compensation expense
    continues to be recognized under the prior attribution method;
    compensation cost for awards granted after the adoption of SFAS No.
    123R will be recognized over the period to the date the employee first
    becomes eligible for retirement.  The company is currently in the

 11

    process of computing the impact on recognized compensation cost in its
    pro forma disclosures had it applied the provisions of SFAS No. 123R.
    The company does not expect that this amount will be material.

    The following table illustrates the effect on net income and earnings
    per share if the company had applied the fair value recognition
    provisions of SFAS No. 123 (in millions of dollars):


                               Three Months Ended           March 31,
                                          ----------------------------Six Months Ended
                                    June 30,                     June 30,
                               -------------------      ---------------------
                                  2005        2004         ------       ------2005          2004
                                  ----        ----         ----          ----

Net income (loss)               as reported                 $(45.5)$(27.1)     $ 28.919.4       $(72.6)        $ 48.3
Deduct total stock-based
   employee compensation
   expense determined under
   fair value method for all
   awards, net of tax             (5.7)       (10.0)(5.4)       (7.7)       (11.1)         (17.7)
                                --------     ------      --------------      -------
Pro forma net income (loss)     $(51.2)$(32.5)      $ 18.911.7      $(83.7)        $ 30.6
                                =======      ======      =============       =======
Earnings (loss) per shareshares
   Basic - as reported          $(  .08)     $  (.13).06      $(  .21)      $  .09.14
   Basic - pro forma            $(  .10)     $  (.15).03      $(  .25)      $  .06.09
   Diluted - as reported        $(  .08)     $  (.13).06      $(  .21)      $  .09.14
   Diluted - pro forma          $(  .10)     $  (.15).03      $(  .25)      $  .06.09

h.  Net periodic pension expense for the three and six months ended
    March 31,June 30, 2005 and 2004 is presented below (in millions of dollars):

                              Three Months                   Three Months
                          Ended March 31,June 30, 2005            Ended March 31,June 30, 2004
                          -----------------------------------------            ----------------------
                                  U.S.    Int'l.                 U.S.    Int'l.
                          Total   Plans   Plans          Total   Plans   Plans
                          -----   -----   ------         -----   -----   -----   -----------
    Service cost         $ 31.728.1  $15.6    $ 19.112.5       $ 12.628.6  $ 29.316.5  $ 17.1 $ 12.212.1
    Interest cost          93.1    65.3     27.8     89.5     65.6   23.993.0   66.2      26.8         90.7    66.7    24.0
    Expected return on
       plan assets       (121.0)  (90.3)   (30.7)  (123.5)  ( 94.8) (28.7)(119.8) (90.2)    (29.6)      (123.3)  (94.7)  (28.6)
    Amortization of prior
       service (benefit)
       cost                (  1.3)(1.7) ( 1.9)       .6   (  1.4)  (  1.9)    .5.2         (1.6)   (1.9)     .3
    Recognized net
       actuarial loss      44.3    34.146.2   36.0      10.2         28.3     22.230.4    24.3     6.1
                         -----   -----------  ------   ------       ------   -----  ------
    Net periodic pension
       expense           $46.8   $26.3   $ 20.545.8  $25.7    $ 22.220.1       $ 8.2  $14.0
                                =====   =====24.8  $ 10.9  $ 13.9
                         ======  =======   ======   ===========       ======  ======  ======

 912

                               Six Months                     Six Months
                          Ended June 30, 2005            Ended June 30, 2004
                          -------------------            ----------------------
                                  U.S.    Int'l.                 U.S.    Int'l.
                          Total   Plans   Plans          Total   Plans   Plans
                          -----   -----   ------         -----   -----   ------
    Service cost         $ 59.8  $ 34.7   $ 25.1       $ 57.9   $ 33.6  $ 24.3
    Interest cost         186.1   131.5     54.6        180.2    132.3    47.9
    Expected return on
       plan assets       (240.8) (180.5)   (60.3)      (246.8)  (189.5)  (57.3)
    Amortization of prior
       service (benefit)
       cost                (3.0)   (3.8)      .8        (3.0)     (3.8)     .8
    Recognized net
       actuarial loss      90.5    70.1     20.4        58.7      46.5    12.2
                         ------  ------   ------       ------    -----  ------
    Net periodic pension
       expense           $ 92.6  $ 52.0   $ 40.6      $ 47.0    $ 19.1  $ 27.9
                         ======  ======   ======      ======    ======  ======

    The company currently expects to make cash contributions of approximately
    $70 million to its worldwide defined benefit pension plans in 2005 compared
    with $62.8 million in 2004.  For the threesix months ended March 31,June 30, 2005 and
    2004, $15.6$30.1 million and $12.0$27.5 million, respectively of cash contributions
    have been made.  In accordance with regulations governing contributions to
    U.S. defined benefit pension plans, the company is not required to fund its
    U.S. qualified defined benefit pension plan in 2005.

    Net periodic postretirement benefit expense for the three and six months
    ended March 31,June 30, 2005 and 2004 is presented below (in millions of dollars):

                               Three Months Ended           March 31,
                                                   ----------------------------Six Months Ended
                                    June 30,                     June 30,
                               -------------------      -----------------------
                                  2005        2004         2005          2004
                                  ----        ----         ----          ----

    Interest cost                  $3.5         $3.5$ 3.4      $  3.5      $ 6.9         $  7.0
    Expected return on plan
       assets                        (.1)         -         (.2)            -
    Amortization of prior service
       benefit                       (.5)        (.5)      (1.0)          (1.0)
    Recognized net actuarial loss    1.6         1.0        ----         ----3.2            2.0
                                    -----      -----      -----         ------
    Net periodic postretirement
       benefit expense              $4.5         $4.0
                                                       ====         ====$4.4       $ 4.0      $ 8.9         $  8.0
                                    =====      =====      =====         ======
    The company expects to make cash contributions of approximately $27 million
    to its postretirement benefit plan in 2005.  For the threesix months ended
    March 31,June 30, 2005 and 2004, $7.4$12.4 million and $6.0$14.0 million, respectively of
    cash contributions have been made.

i.  Cash paid during the threesix months ended March 31,June 30, 2005 and 2004 for income
    taxes was $41.3$24.5 million and $18.4$35.7 million, respectively. 13

    Cash paid during the threesix months ended March 31,June 30, 2005 and 2004 for interest
    was $16.5$41.7 million and $16.1$42.7 million, respectively.

j.  Following is a breakdown of the individual components of the 2004 cost
    reduction action charge (in millions of dollars):

                                                       Work Force
                                                       Reductions*
                                                      -----------       Idle
                                                                       Lease
                               Headcount   Total    U.S.      Int'l.    Cost
    ------------------------------------------------------------------------
    Balance at
      Dec. 31, 2004               851      $81.1   $22.5      $52.9     $5.7
    Utilized                     (401)     (12.6)   (6.6)      (5.1)     (.9)(645)     (30.2)  (13.4)     (15.1)    (1.7)
    Changes in
      estimates and
      revisions                             (3.7)     .1       (3.9)      .1(7.6)   (1.6)      (6.7)      .7
    Translation                             (1.6)              (1.6)(3.2)              (3.2)
      adjustments                 ------------------------------------------
    Balance at
      March 31,June 30, 2005               450      $63.2   $16.0      $42.3     $4.9206      $40.1    $7.5      $27.9     $4.7
                                  ==========================================
    Expected future
      utilization:
    2005 remaining
      ninesix months                  450      $50.1   $16.0      $32.2     $1.9206      $25.8    $7.5      $16.6     $1.7
    2006 and thereafter                     13.1               10.114.3               11.3      3.0

    ------------------------------------------------------------------------
    * Includes severance, notice pay, medical and other benefits.

    Cash expenditures related to the above actions, as well as cost
    reduction actions taken in years prior to 2004, for the threesix months
    ended March 31,June 30, 2005 and 2004 were approximately $14.3$33.6 million and $4.0$7.0
    million, respectively.

k.  In December 2004,May 2005, the Financial Accounting Standards Board (FASB) issued
    statement of Financial Accounting Standards (SFAS) No. 154, "Accounting
    Changes and Error Corrections" (SFAS No. 154).  SFAS No. 154 provides
    guidance on the accounting for and reporting of accounting changes and
    error corrections.  It establishes, unless impracticable, retrospective
    application as the required method for reporting a change in accounting
    principle in the absence of explicit transition requirements specific to
    the newly adopted accounting principle.  SFAS No. 154 is effective for
    accounting changes and corrections of errors made in fiscal years
    beginning after December 15, 2005.  The company does not expect that
    adoption of SFAS No. 154 will have a material effect on its consolidated
    financial position, consolidated results of operations, or liquidity.

    In December 2004, the FASB issued FASB Staff Position No. FAS 109-2
    (FSP No. 109-2), "Accounting and Disclosure Guidance for the Foreign
    Earnings Repatriation Provisions within the American Jobs Creation Act
    of 2004" (the Jobs Act).  FSP No. 109-2 provides guidance with respect
    to reporting the potential impact of the repatriation provisions of the

 1014

    Jobs Act on an enterprise's income tax expense and deferred tax liability.
    The Jobs Act was enacted on October 22, 2004, and provides for a temporary
    85% dividends received deduction on certain foreign earnings repatriated
    during a one-year period.  The deduction would result in an approximate
    5.25% federal tax rate on the repatriated earnings.  To qualify for the
    deduction, the earnings must be reinvested in the United States pursuant
    to a domestic reinvestment plan established by a company's chief executive
    officer and approved by a company's board of directors.  Certain other
    criteria in the Jobs Act must be satisfied as well.  FSP No. 109-2 states
    that an enterprise is allowed time beyond the financial reporting period
    to evaluate the effect of the Jobs Act on its plan for reinvestment or
    repatriation of foreign earnings.  The company does not expect that these
    provisions will have a material impact on its consolidated financial
    position, consolidated results of operations, or liquidity.  Accordingly,
    the company has not adjusted its tax expense or deferred tax liability to
    reflect the repatriation provisions of the Jobs Act.

    In December 2004, the FASB issued SFAS No. 123 (revised 2004),
    "Share-Based Payment" (SFAS No. 123R), which replaces SFAS No. 123 and
    supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees."
    SFAS No. 123R requires all share-based payments to employees, including
    grants of employee stock options, to be recognized in the financial
    statements based on their fair values.  The pro forma disclosures
    previously permitted under SFAS No. 123 will no longer be an alternative
    to financial statement recognition.  In accordance with a recently-issued
    Securities and Exchange Commission rule, companies will be allowed to
    implement SFAS No. 123R as of the beginning of the first interim or annual
    period that begins after June 15, 2005.  The company currently expects that
    it will adopt SFAS No. 123R on January 1, 2006.  Under SFAS No. 123R, the
    company must determine the appropriate fair value model to be used for
    valuing share-based payments, the amortization method for compensation cost
    and the transition method to be used at date of adoption.  The permitted
    transition methods include either retrospective or prospective adoption.
    Under the retrospective method, prior periods may be restated either as
    of the beginning of the year of adoption or for all periods presented.
    The prospective method requires that compensation expense be recorded for
    all unvested stock options at the beginning of the first quarter of
    adoption of SFAS No. 123R, while the retrospective methods would record
    compensation expense for all unvested stock options beginning with the
    first period presented.  The company is currently evaluating the
    requirements of SFAS No. 123R and expects that adoption of SFAS No. 123R
    may have a material impact on the company's consolidated financial
    position and consolidated results of operations.  The company has not yet
    determined the method of adoption or the effect of adopting SFAS No. 123R,
    and it has not determined whether the adoption will result in amounts that
    are similar to the current pro forma disclosures under SFAS No. 123.  See
    note g.

    In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary
    Assets, an amendment of APB Opinion No. 29, Accounting for Nonmonetary
    Transactions" (SFAS No. 153).  SFAS No. 153 eliminates the exception from
    fair value measurement for nonmonetary exchanges of similar productive
    assets in paragraph 21 (b) of APB Opinion No. 29, "Accounting for
    Nonmonetary Transactions," and replaces it with an exception for exchanges
    that do not have commercial substance.  SFAS No. 153 specifies that a

 15

    nonmonetary exchange has commercial substance if the future cash flows of
    the entity are expected to change significantly as a result of the
    exchange.  SFAS No. 153 is effective for periods beginning after June 15,
    2005.  The company does not expect that adoption of SFAS No. 153 will have
    a material effect on its consolidated financial position, consolidated
    results of operations, or liquidity.

    In November 2004, the FASB issued SFAS No. 151, "Inventory Costs an
    amendment of ARB No. 43, Chapter 4" (SFAS No. 151).  SFAS No. 151 amends
    the guidance in ARB No. 43, Chapter 4, "Inventory Pricing," to clarify the
    accounting for abnormal amounts of idle facility expense, handling costs
    and wasted material (spoilage).  Among other provisions, the new rule
    requires that such items be recognized as current-period charges,
    regardless of whether they meet the criterion of "so abnormal" as stated in
    ARB No. 43.  SFAS No. 151 is effective for fiscal years beginning after
    June 15, 2005.  The company does not expect that adoption of SFAS No. 151
    will have a material effect on its consolidated financial position,
    consolidated results of operations, or liquidity.

    In May 2004, the FASB issued Staff Position No. FAS 106-2 (FSP No. 106-2),
    "Accounting and Disclosure Requirements Related to the Medicare
    Prescription Drug, Improvement and Modernization Act of 2003" (the Act).
    The Act introduces a prescription drug benefit under Medicare, as well as
    a federal subsidy to sponsors of retiree health care benefit plans that
    provide a benefit that is at least actuarially equivalent to Medicare Part
    D.  FSP No. 106-2 is effective for the first interim period beginning after
    June 15, 2004, and provides that an employer shall measure the accumulated
    plan benefit obligation (APBO) and net periodic postretirement benefit
    cost, taking into account any subsidy received under the Act.  As of
    June 30, 2005, the company's measurements of both the APBO and the net
    Postretirement benefit cost do not reflect any amounts associated with the
    subsidy.  Final regulations implementing the Act were issued on January 21,
    2005.  The final regulations clarify how a company should determine
    actuarial equivalency and the definition of a plan for purposes of
    determining actuarial equivalency.  The company is currently evaluating
    these regulations and has not yet determined what effect adoption of FSP
    No. 106-2 will have on its consolidated financial position, consolidated
    results of operations, or liquidity.

 16

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations.

Overview
- --------

The company's financial results for the second quarter of 2005 were impacted
by a number of factors that resulted in lower earnings compared with the
year-ago period.  First, the company continued to be impacted by operational
issues in several of its large, transformational business process
outsourcing engagements.  These contracts involve transitioning from the
client's legacy environment to a new, state-of-the-art environment with new
processes and software.  It has taken the company longer than anticipated to
develop the new software and transition to the new processes.  This has
resulted in higher-than-expected costs on the contracts, not only in terms
of creating the new technology and processes, but also in the operational
costs involved in the legacy operation.  The company is addressing these
execution issues as well as discussing renegotiations of the contracts, but
expects the issues to continue to negatively impact its 2005 results.  Second,
in the Technology segment, revenues declined 13% primarily driven by an 11%
decline in sales of large enterprise servers.  Lower sales of these systems,
which are highly profitable, contributed to the lower earnings in the quarter.
Finally, the company continues to be impacted by significantly higher pension
expense.  Pretax pension expense in the second quarter of 2005 increased to
$45.8 million compared with $24.8 million in the year-ago quarter.  The company
expects the challenges in the outsourcing engagements and the higher pension
expense to continue to negatively impact its financial results in 2005.


Results of Operations
- ---------------------

For the three months ended June 30, 2005, the company reported a net loss of
$27.1 million, or $.08 per share, compared with net income of $19.4 million,
or $.06 per share, for the three months ended June 30, 2004.

Total revenue for the quarter ended June 30, 2005 was $1.44 billion, up 3%
from revenue of $1.39 billion for the quarter ended June 30, 2004.  Foreign
currency translations had a 3% positive impact on revenue in the quarter when
compared with the year-ago period.  In the current quarter, Services revenue
increased 7% and Technology revenue decreased 13%.

U.S. revenue increased 6% in the second quarter compared with the year-ago
period driven by growth in the Federal business, and revenue in international
markets grew 1% as increases in Pacific/Asia and Latin America were partially
offset by decreases in Europe and Japan.  On a constant currency basis,
international revenue declined 4% in the three months ended June 30, 2005.

Pension expense for the three months ended June 30, 2005 was $45.8 million
compared with $24.8 million of pension expense for the three months ended June
30, 2004.  The increase in pension expense was due to the following:  (a) a
decline in the discount rate used for the U.S. pension plan to 5.88% at
December 31, 2004 from 6.25% at December 31, 2003, (b) an increase in
amortization of net unrecognized losses for the U.S. plan, and (c) for
international plans, declines in discount rates and currency translation.  The

 17

company records pension expense, as well as other employee-related costs such
as payroll taxes and medical insurance costs, in operating income in the
following income statement categories: cost of sales; selling, general and
administrative expenses; and research and development expenses.  The amount
allocated to each category is based on where the salaries of the active
employees are charged.  The company currently expects to report pension expense
of approximately $182.0 million in 2005 compared with pension expense of $93.6
million in 2004.

Total gross profit margin was 19.3% in the second quarter of 2005 compared with
26.4% in the year-ago period.  The change principally reflects higher pension
expense of $32.0 million in the current quarter compared with pension expense
of $17.8 million in the year-ago quarter, operational issues in several
outsourcing contracts and lower sales of high-margin enterprise servers.

For the three months ended June 30, 2005, selling, general and administrative
expenses were $267.4 million (18.6% of revenue) compared with $272.9 million
(19.7% of revenue) for the three months ended June 30, 2004.  The three months
ended June 30, 2005 includes $8.9 million of pension expense compared with $4.8
million in the year-ago period.  Excluding the effects of higher pension
expense, selling, general and administrative expenses declined due to the
company's continuing efforts to control and reduce costs.

Research and development (R&D) expense was $66.6 million compared with $71.3
million a year ago.  The company continues to invest in high-end Cellular
MultiProcessing server technology and in key programs within its industry
practices.  R&D in the current period includes $4.9 million of pension expense
compared with pension expense of $2.2 million in the year-ago period.

For the second quarter of 2005, the company reported a pretax operating loss of
$56.6 million compared with income of $22.9 million a year ago.  The
change resulted principally from (a) pension expense of $45.8 million
in the current quarter compared with pension expense of $24.8 million in the
year-ago period, (b) execution issues in several outsourcing contracts, and (c)
a decline in sales of large enterprise servers.

Interest expense for the three months ended June 30, 2005 was $15.2 million
compared with $18.2 million for the three months ended June 30, 2004.  The
decrease was principally due to the January 2005 retirement at maturity of all
of the company's $150 million 7 1/4% senior notes.

Other income (expense), net was income of $32.0 million in the current quarter
compared with income of $24.0 million in the year-ago quarter.  The increase in
income was principally due to foreign exchange gains of $6.0 million in the
current year compared with gains of $1.5 million in the year-ago period as well
as equity income of $15.9 million in the current period compared with $9.0
million last year.

Income (loss) before income taxes was a loss of $39.8 million in the second
quarter of 2005 compared with income of $28.7 million last year.  The provision
for income taxes was a benefit of $12.7 million in the current period compared
with a provision of $9.3 million in the year-ago period.

For the six months ended June 30, 2005, the company reported a net loss of
$72.6 million, or $ .21 per share, compared with net income of $48.3 million,

 18

or $.14 per share, for the six months ended June 30, 2004.

Total revenue for the six months ended June 30, 2005 was $2.80 billion, down 2%
from revenue of $2.85 billion for the six months ended June 30, 2004.  Foreign
currency translations had a 3% positive impact on revenue in the six months
when compared with the year-ago period.  In the current six-month period,
Services revenue increased 1% and Technology revenue decreased 13%.

U.S. revenue decreased 2% in the current six-month period compared with the
year-ago period and revenue in international markets decreased 2% driven by a
decrease in Europe which was partially offset by increases in other
international regions.  On a constant currency basis, international revenue
declined 6% in the six months ended June 30, 2005.

Pension expense for the six months ended June 30, 2005 was $92.6 million
compared with $47.0 million of pension expense for the six months ended
June 30, 2004.

Total gross profit margin was 19.2% in the six months ended June 30, 2005
compared with 26.6% in the year-ago period.  The change principally reflected
higher pension expense ($64.8 million in the current period compared with
pension expense of $33.3 million in the year-ago period), transformational
outsourcing contract issues and lower sales of high-margin enterprise servers.

For the six months ended June 30, 2005, selling, general and administrative
expenses were $529.0 million (18.9% of revenue) compared with $534.1 million
(18.7% of revenue) for the six months ended June 30, 2004.  Selling, general
and administrative expense in the current six-month period includes $18.0
million of pension expense compared with pension expense of $9.7 million in
the year-ago period.

R&D expense for the six months ended June 30, 2005 was $131.5 million compared
with $142.8 million a year ago.  R&D in the current period includes $9.8
million of pension expense compared with pension expense of $4.0 million in
the year-ago period.

For the six months ended June 30, 2005, the company reported an operating
loss of $122.8 million compared with operating income of $81.7 million for
the six months ended June 30, 2004.  The change principally reflected pension
expense of $92.6 million in the current period compared with pension expense
of $47.0 million in the year-ago period, transformational outsourcing contract
issues and lower technology revenue.

Interest expense for the six months ended June 30, 2005 was $27.8 million
compared with $35.2 million for the six months ended June 30, 2004.  The
decrease was principally due to the debt repayment discussed above.

Other income (expense), net was income of $32.5 million in the current six-
month period compared with income of $24.6 million in the year-ago period.
The increase in income was principally due to income of $16.6 million in the
current period compared with income of $3.5 million a year ago related to
minority shareholders' portion of losses of iPSL, a 51% owned subsidiary which
is fully consolidated by the company.

Income before income taxes was a loss of $118.1 million in the six months

 19

ended June 30, 2005 compared with income of $71.1 million last year.  The
provision for income taxes was a benefit of $45.5 million in the current
period compared with a provision of $22.8 million in the year-ago period.
In the current period tax benefit, the company recorded a tax benefit of
$7.8 million related to a favorable decision in a foreign tax litigation
matter.

Outsourcing assets include fixed assets acquired in connection with
outsourcing contracts, capitalized software used in outsourcing
arrangements, and costs incurred upon initiation of an outsourcing contract
that have been deferred, which consist principally of initial customer setup
and employment obligations related to employees assumed. Recoverability of
outsourcing assets is dependent on various factors, including the timely
completion and ultimate cost of the outsourcing solution, realization of
expected profitability of existing outsourcing contracts and obtaining
additional outsourcing customers.  The company quarterly compares the carrying
value of the outsourcing assets with the undiscounted future cash flows
expected to be generated by the outsourcing assets to determine if there is an
impairment.  If impaired, the outsourcing assets are reduced to an estimated
fair value on a discounted cash flow approach.  The company prepares its cash
flow estimates based on assumptions that it believes to be reasonable but are
also inherently uncertain.  Actual future cash flows could differ from these
estimates.

At June 30, 2005, total outsourcing assets, net were $432.2 million,
approximately $235.3 million of which relate to iPSL, a 51% owned U.K.-
based company which generates annual revenue of approximately $200 million.
As a result of incurred losses, the company began discussions during the second
quarter of 2005 with the minority shareholders to address alternative proposed
revisions to the existing iPSL corporate structure and services agreements.
These alternative proposed revisions could include the sale of the company's
ownership interest in iPSL and changes to the current outsourcing services
agreements.  Recoverability of recorded iPSL outsourcing assets depends on the
successful completion of one or a combination of the alternatives.  While the
company believes that these discussions and any resulting amended contractual
agreements will provide sufficient future cash flows that will result in the
recovery of all iPSL outsourcing assets, the final outcome of these
negotiations could differ from current expectations, which may impact the
recoverability of the iPSL outsourcing assets, and may result in a write down
of those assets.


Segment results
- ---------------

The company has two business segments:  Services and Technology.  Revenue
classifications are as follows:  Services - consulting and systems integration,
outsourcing, infrastructure services, and core maintenance; Technology -
enterprise-class servers and specialized technologies.  The accounting policies
of each business segment are the same as those followed by the company as a
whole.  Intersegment sales and transfers are priced as if the sales or
transfers were to third parties.  Accordingly, the Technology segment
recognizes intersegment revenue and manufacturing profit on hardware and
software shipments to customers under Services contracts.  The Services
segment, in turn, recognizes customer revenue and marketing profit on such

 20

shipments of company hardware and software to customers.  The Services segment
also includes the sale of hardware and software products sourced from third
parties that are sold to customers through the company's Services channels.  In
the company's consolidated statements of income, the manufacturing costs of
products sourced from the Technology segment and sold to Services customers are
reported in cost of revenue for Services.

Also included in the Technology segment's sales and operating profit are sales
of hardware and software sold to the Services segment for internal use in
Services engagements.  The amount of such profit included in operating income
of the Technology segment for the three and six months ended June 30, 2005 and
2004, was $4.8 million and $1.3 million and $9.7 million and $2.6 million,
respectively.  The profit on these transactions is eliminated in Corporate.

The company evaluates business segment performance on operating income
exclusive of restructuring charges and unusual and nonrecurring items, which
are included in Corporate.  All other corporate and centrally incurred costs
are allocated to the business segments based principally on revenue, employees,
square footage or usage.

Information by business segment is presented below (in millions of dollars):

                                       Elimi-
                            Total      nations      Services    Technology
                           -------     -------      --------    ----------


Three Months Ended
June 30, 2005
- ------------------
Customer revenue          $1,435.5                  $1,236.0     $199.5
Intersegment                           $( 75.7)          4.9       70.8
                           -------     -------      --------    -------
Total revenue             $1,435.5     $( 75.7)     $1,240.9     $270.3
                          ========     =======      ========     ======
Gross profit percent          19.3%                     12.2%      44.6%
                          ========                  ========     ======

Operating loss percent        (3.9)%                    (3.7)%     (4.8)%
                          ========                   ========    =======

Three Months Ended
June 30, 2004
- ------------------
Customer revenue          $1,388.1                  $1,158.8     $229.3
Intersegment                           $( 57.3)          4.5       52.8
                          --------     -------      --------     ------
Total revenue             $1,388.1     $( 57.3)     $1,163.3     $282.1
                          ========     =======      ========     ======

Gross profit percent          26.4%                     18.5%      53.3%
                          ========                  ========     ======
Operating income
     percent                   1.6%                       .7%       5.4%
                          ========                  ========     ======

 21

Gross profit percent and operating income percent are as a percent of total
revenue.

In the Services segment, customer revenue was $1.24 billion for the three
months ended June 30, 2005, up 7% compared with $1.16 billion for the three
months ended June 30, 2004.  Foreign currency translations had about a 3%
positive impact on Services revenue in the quarter when compared with the year-
ago period.  The increase in Services revenue was due to a 13% increase in
outsourcing ($473 million in 2005 compared with $419 million in 2004), a 7%
increase in consulting and systems integration ($443 million compared with
$414 million in 2004), and a 7% increase in infrastructure services revenue
($192 million in 2005 compared with $180 million in 2004) partially offset by
a 12% decrease in core maintenance revenue ($128 million in 2005 compared with
$146 million in 2004).  Services gross profit was 12.2% for the three months
ended June 30, 2005 compared with 18.5% in the year-ago period.  Included in
gross profit was the impact of pension expense of $31.1 million in the current
period compared with pension expense of $17.4 million in the year-ago period.
Services operating income (loss) percent was (3.7)% for the three months ended
June 30, 2005 compared with .7% last year.  Included in operating income (loss)
was the impact of pension expense of $38.5 million in the current quarter
compared with pension expense of $21.1 million in the year-ago period.  In
addition, the current year gross profit and operating profit margins were
negatively impacted by operational issues in several outsourcing contracts.

In the Technology segment, customer revenue was $200 million for the three
months ended June 30, 2005, down 13% compared with $229 million for the three
months ended June 30, 2004.  Foreign currency translations had about a 3%
positive impact on Technology revenue in the quarter when compared with the
year-ago period.  The decrease in revenue was due to an 11% decline in sales of
enterprise-class servers ($166 million in 2005 compared with $185 million in
2004) and a 23% decrease in sales of specialized technology products ($34
million in 2005 compared with $44 million in 2004).  Technology gross profit
was 44.6% for the three months ended June 30, 2005 compared with 53.3% in the
year-ago period, and Technology operating income (loss) percent was (4.8)% for
the three months ended June 30, 2005 compared with 5.4% last year.  The margin
declines primarily reflected a lower proportion of high-end, higher-margin
ClearPath products as well as pension expense of $7.3 million in the current
period compared with pension expense of $3.7 million in the prior-year period.


New Accounting Pronouncements
- -----------------------------

In May 2005, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards (SFAS) No. 154, "Accounting Changes and Error
Corrections" (SFAS No. 154).  SFAS No. 154 provides guidance on the accounting
for and reporting of accounting changes and error corrections.  It establishes,
unless impracticable, retrospective application as the required method for
reporting a change in accounting principle in the absence of explicit
transition requirements specific to the newly adopted accounting principle.
SFAS No. 154 is effective for accounting changes and corrections of errors made
in fiscal years beginning after December 15, 2005.  The company does not expect
that adoption of SFAS No. 154 will have a material effect on its consolidated
financial position, consolidated results of operations, or liquidity.

 22

In December 2004, the FASB issued FASB Staff Position No. FAS 109-2 (FSP No.
109-2), "Accounting and Disclosure Guidance for the Foreign Earnings
Repatriation Provisions within the American Jobs Creation Act of 2004" (the
Jobs Act).  FSP No. 109-2 provides guidance with respect to reporting the
potential impact of the repatriation provisions of the Jobs Act on an
enterprise's income tax expense and deferred tax liability.  The Jobs Act was
enacted on October 22, 2004, and provides for a temporary 85% dividends
received deduction on certain foreign earnings repatriated during a
one-year period.  The deduction would result in an approximate 5.25% federal
tax rate on the repatriated earnings.  To qualify for the deduction, the
earnings must be reinvested in the United States pursuant to a domestic
reinvestment plan established by a company's chief executive officer and
approved by a company's board of directors.  Certain other criteria in the Jobs
Act must be satisfied as well.  FSP No. 109-2 states that an enterprise is
allowed time beyond the financial reporting period to evaluate the effect of
the Jobs Act on its plan for reinvestment or repatriation of foreign earnings.
Although the company has not yet completed its evaluation of the impact of
    the repatriation provisions of the Jobs Act, theThe company does not expect that these provisions will have a material impact
on its consolidated financial position, consolidated results of operations, or
liquidity.  Accordingly, as provided for in FSP No. 109-2, the company has not adjusted its tax expense or
deferred tax liability to reflect the repatriation provisions of the Jobs Act.

In December 2004, the FASB issued Statement of Financial Accounting
    Standards (SFAS)SFAS No. 123 (revised 2004), "Share-Based
Payment" (SFAS No. 123R), which replaces SFAS No. 123 and supersedes APB
Opinion No. 25, "Accounting for Stock Issued to Employees."  SFAS No. 123R
requires all share-based payments to employees, including grants of employee
stock options, to be recognized in the financial statements based on their fair
values.  The pro forma disclosures previously permitted under SFAS No. 123 no
longer will be an alternative to financial statement recognition.  In
accordance with a recently-issued Securities and Exchange Commission rule,
companies will be allowed to implement SFAS No. 123R as of the beginning of the
first interim or annual period that begins after June 15, 2005.  The company
currently expects that it will adopt SFAS No. 123R on January 1, 2006.  Under
SFAS No. 123R, the company must determine the appropriate fair value model to
be used for valuing share-based payments, the amortization method for
compensation cost and the transition method to be used at date of adoption.
The permitted transition methods include either retrospective or prospective
adoption.  Under the retrospective method, prior periods may be restated either
as of the beginning of the year of adoption or for all periods presented.  The
prospective method requires that compensation expense be recorded for all
unvested stock options at the beginning of the first quarter of adoption of
SFAS No. 123R, while the retrospective methods would record compensation
expense for all unvested stock options beginning with the first period
presented.  The company is currently evaluating the requirements of
SFAS No. 123R and expects that adoption of SFAS No. 123R willmay have a material
impact on the company's consolidated financial position and consolidated
results of operations.  The company has not yet determined the method of
adoption or the effect of adopting SFAS No. 123R, and it has not determined
whether the adoption will result in amounts that are similar to the current pro
forma disclosures under SFAS No. 123.  See note g.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary
Assets, an amendment of APB Opinion No. 29, Accounting for Nonmonetary
Transactions" (SFAS No. 153).  SFAS No. 153 eliminates the exception from fair
value measurement for nonmonetary exchanges of similar productive assets in
paragraph 21 (b) of APB Opinion No. 29, "Accounting for Nonmonetary 23

Transactions," and replaces it with an exception for exchanges that do not have
commercial substance.  SFAS No. 153 specifies that a nonmonetary exchange has
commercial substance if the future cash flows of the entity are expected to
change significantly as a result of the exchange.  SFAS No. 153 is effective
for periods beginning after June 15, 2005.  The company does not expect that
adoption of SFAS No. 153 will have a material effect on its consolidated
financial position, consolidated results of operations, or liquidity.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs an amendment
of ARB No. 43, Chapter 4" (SFAS No. 151).  SFAS No. 151 amends the guidance in
ARB No. 43, Chapter 4, "Inventory Pricing," to clarify the accounting for
abnormal amounts of idle facility expense, handling costs and wasted material
(spoilage).  Among other provisions, the new rule requires that such items be
recognized as current-period charges, regardless of whether they meet the
criterion of "so abnormal" as stated in ARB No. 43.  SFAS No. 151 is effective
for fiscal years beginning after June 15, 2005.  The company does not expect
that adoption of SFAS No. 151 will have a material effect on its consolidated
financial position, consolidated results of operations, or liquidity.

 11

    In May 2004, the FASB issued Staff Position No. FAS 106-2 (FSP No. 106-2),
"Accounting and Disclosure Requirements Related to the Medicare Prescription
Drug, Improvement and Modernization Act of 2003" (the Act).  The Act introduces
a prescription drug benefit under Medicare, as well as a federal subsidy to
sponsors of retiree health care benefit plans that provide a benefit that is at
least actuarially equivalent to Medicare Part D.  FSP No. 106-2 is effective
for the first interim period beginning after June 15, 2004, and provides that
an employer shall measure the accumulated plan benefit obligation (APBO) and
net periodic postretirement benefit cost, taking into account any subsidy
received under the Act.  As of March 31,
    2005, the company's measurements of both the APBO and the net postretirement
    benefit cost do not reflect any amounts associated with the subsidy.  Final
    regulations implementing the Act were issued on January 21, 2005.  The final
    regulations clarify how a company should determine actuarial equivalency and
    the definition of a plan for purposes of determining actuarial equivalency.
    The company is currently evaluating these regulations and has not yet
    determined what effect adoption of FSP No. 106-2 will have on its
    consolidated financial position, consolidated results of operations, or
    liquidity.



 12


Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations.

Overview
- --------

The company's financial results for the first quarter of 2005 were impacted
by a number of factors that resulted in lower earnings compared with the
year-ago period.  First, the company continued to be impacted by operational
issues in several of its large, transformational business process
outsourcing engagements.  These contracts involve transitioning from the
client's legacy environment to a new, state-of-the-art environment with new
processes and software.  It has taken the company longer than anticipated to
develop the new software and transition to the new processes.  This has
resulted in higher-than-expected costs on the contracts, not only in terms
of creating the new technology and processes, but also in the salary costs
involved in the legacy operation.  The company is addressing these execution
issues but expects the issues to continue to impact its 2005 results.
Second, the company experienced lower demand for project-based assignments and
for its proprietary maintenance services.  The maintenance services decline was
due to server and payment system consolidations and reductions in
certain client accounts.  Given the high profitability of these services,
the lower demand impacted the company's margins in its services business.
Third, in its Technology segment, revenues declined 13% primarily driven by
a 37% decline in sales of specialized equipment.  In addition, the company
experienced a decline in sales of large enterprise servers.  Lower sales of
these systems, which are highly profitable, contributed to the lower
earnings in 2005.  Finally, the company continues to be impacted by
significantly higher pension expense.  Pretax pension expense in the first
quarter of 2005 increased to $47 million compared to $22 million in the
year-ago quarter.  The company expects the challenges in the outsourcing
engagements, the lower proprietary maintenance revenue, the weakness in
high-end enterprise server sales, and the higher pension expense to continue
to impact its financial results in 2005.


Results of Operations
- ---------------------

For the three months ended March 31, 2005, the company reported a net loss of
$45.5 million, or $.13 per share, compared with net income of $28.9 million, or
$.09 per share, for the three months ended March 31, 2004.

Total revenue for the quarter ended March 31, 2005 was $1.37 billion, down 7%
from revenue of $1.46 billion for the quarter ended March 31, 2004.  Foreign
currency translations had a 2% positive impact on revenue in the quarter when
compared with the year-ago period.  In the current quarter, Services revenue
decreased 5% and Technology revenue decreased 13%.

U.S. revenue decreased 9% in the first quarter compared with the year-ago period
and revenue in international markets decreased 4% due to decreases in Europe and
Latin America which were partially offset by an increase in Pacific/Asia.

Pension expense for the three months ended March 31, 2005 was $46.8 million
compared with $22.2 million of pension expense for the three months ended March
31, 2004.  The increase in pension expense was due to the following:  (1) a
decline in the discount rate used for the U.S. pension plan to 5.88% at December
31, 2004 from 6.25% at December 31, 2003, (2) an increase in amortization of net
unrecognized losses for the U.S. plan, and (3) for international plans, declines
in discount rates and currency translation.  The company records pension
expense, as well as other employee-related costs such as payroll taxes and
medical insurance costs, in operating income in the following income statement
categories: cost of sales; selling, general and administrative expenses; and
research and development expenses.  The amount allocated to each category is
based on where the salaries of the active employees are charged.  The company
currently expects to report pension expense of approximately $186.0 million in
2005 compared with pension expense of $93.6 million in 2004.


 13

Total gross profit margin was 19.0% in the first quarter of 2005 compared with
26.8% in the year-ago period.  The change principally reflects higher pension
expense of $32.8 million in the current quarter compared with pension expense of
$15.5 million in the year-ago quarter, as well as operational issues in several
outsourcing contracts.

For the three months ended March 31, 2005, selling, general and administrative
expenses were $261.6 million (19.1% of revenue) compared with $261.2 million
(17.9% of revenue) for the three months ended March 31, 2004.  The three months
ended March 31, 2005 includes $9.1 million of pension expense compared with $4.9
million in the year-ago period.

Research and development (R&D) expense was $64.9 million compared with $71.5
million a year ago.  The company continues to invest in high-end Cellular
MultiProcessing server technology and in key programs within its industry
practices.  R&D in the current period includes $4.9 million of pension expense
compared with pension expense of $1.8 million in the year-ago period.

For the first quarter of 2005, the company reported a pretax operating loss of
$66.2 million compared with pretax income of $58.8 million a year ago.  The
change resulted principally (a) from increased pension expense of $46.8 million
in the current quarter compared with pension expense of $22.2 million in the
year-ago period, (b) execution issues in several outsourcing contracts, and (c)
lower revenue levels.

Interest expense for the three months ended March 31, 2005 was $12.6 million
compared with $17.0 million for the three months ended March 31, 2004.  The
decrease was principally due to the January 2005 retirement at maturity of all
of the company's $150 million 7 1/4% senior notes.

Other income (expense), net was income of $.5 million in the current quarter
compared with income of $.6 million in the year-ago quarter.

Income (loss) before income taxes was a loss of $78.3 million in the first
quarter of 2005 compared with income of $42.4 million last year.  The provision
for income taxes was a benefit of $32.8 million in the current period compared
with a provision of $13.5 million in the year-ago period.  In the current period
tax benefit, the company recorded a tax benefit of $7.8 million related to a
favorable decision in foreign tax litigation.  The company expects to receive a
cash refund of such taxes in the second quarter of 2005.


Segment results
- ---------------

The company has two business segments:  Services and Technology.  Revenue
classifications are as follows:  Services - consulting and systems integration,
outsourcing, infrastructure services, and core maintenance; Technology -
enterprise-class servers and specialized technologies.  The accounting policies
of each business segment are the same as those followed by the company as a
whole.  Intersegment sales and transfers are priced as if the sales or transfers
were to third parties.  Accordingly, the Technology segment recognizes
intersegment revenue and manufacturing profit on hardware and software shipments
to customers under Services contracts.  The Services segment, in turn,
recognizes customer revenue and marketing profit on such shipments of company
hardware and software to customers.  The Services segment also includes the sale
of hardware and software products sourced from third parties that are sold to
customers through the company's Services channels.  In the company's
consolidated statements of income, the manufacturing costs of products sourced
from the Technology segment and sold to Services customers are reported in cost
of revenue for Services.

Also included in the Technology segment's sales and operating profit are sales
of hardware and software sold to the Services segment for internal use in
Services engagements.  The amount of such profit included in operating income of
the Technology segment for the three months ended March 31, 2005 and 2004, was
$4.8 million and $1.4 million, respectively.  The profit on these transactions
is eliminated in Corporate.

The company evaluates business segment performance on operating income exclusive
of restructuring charges and unusual and nonrecurring items, which are included
in Corporate.  All other corporate and centrally incurred costs are allocated to
the business segments based principally on revenue, employees, square footage or
usage.


 14

Information by business segment is presented below (in millions of dollars):

                                       Elimi-
                            Total      nations      Services    Technology
                           -------     -------      --------    ----------

Three Months Ended
March 31, 2005
- ------------------
Customer revenue          $1,366.6                  $1,107.7     $258.9
Intersegment                           $( 59.9)          4.8       55.1
                           --------    -------      --------    -------
Total revenue             $1,366.6     $( 59.9)     $1,112.5     $314.0
                          ========     =======      ========     ======
Gross profit percent          19.0%                     11.0%      47.7%
                          ========                  ========     ======

Operating income
     (loss) percent           (4.8)%                    (6.8)%      6.1%
                          ========                   ========    =======

Three Months Ended
March 31, 2004
- ------------------
Customer revenue          $1,462.9                  $1,165.0     $297.9
Intersegment                           $( 45.7)          4.8       40.9
                          --------     -------      --------     ------
Total revenue             $1,462.9     $( 45.7)     $1,169.8     $338.8
                          ========     =======      ========     ======

Gross profit percent          26.8%                     19.1%      48.3%
                          ========                  ========     ======
Operating income
     percent                   4.0%                      2.5%       8.6%
                          ========                  ========     ======

Gross profit percent and operating income percent are as a percent of total
revenue.

In the Services segment, customer revenue was $1.11 billion for the three months
ended March 31, 2005, down 5% compared with $1.17 billion for the three months
ended March 31, 2004.  Foreign currency translations had about a 3% positive
impact on Services revenue in the quarter when compared with the year-ago
period.  The decrease in Services revenue was due to an 5% decrease in
outsourcing ($421 million in 2005 compared with $443 million in 2004), a 2%
decrease in consulting and systems integration ($370 compared with $377 million
in 2004), a 10% decrease in core maintenance revenue ($131 million in 2005
compared with $145 million in 2004) and a 7% decrease in infrastructure services
revenue ($186 million in 2005 compared with $200 million in 2004).  Services
gross profit was 11.0% for the three months ended March 31, 2005 compared with
19.1% in the year-ago period.  Included in gross profit was the impact of
pension expense of $31.8 million in the current period compared with pension
expense of $15.2 million in the year-ago period.  Services operating income
(loss) percent was (6.8)% for the three months ended March 31, 2005 compared
with 2.5% last year.  Included in operating income (loss) was the impact of
pension expense of $39.4 million in the current quarter compared with pension
expense of $19.3 million in the year-ago period.  In addition, the current year
gross profit and operating profit margins were negatively impacted by
operational issues in several outsourcing contracts, weakness in project-based
assignments and the decline in core maintenance.

In the Technology segment, customer revenue was $259 million for the three
months ended March 31, 2005, down 13% compared with $298 million for the three
months ended March 31, 2004.  Foreign currency translations had about a 2%
positive impact on Technology revenue in the quarter when compared with the
year-ago period.  The decrease in revenue was due to a 37% decrease in sales of
specialized technology products ($61 million in 2005 compared with $96 million
in 2004) and a 2% decline in sales of enterprise-class servers ($198 million in
2005 compared with $202 million in 2004).  Technology gross profit was 47.7% for
the three months ended March 31, 2005 compared with 48.3% in the year-ago
period, and Technology operating income percent was 6.1% for the three months
ended March 31, 2005 compared with 8.6% last year.  The margin declines
primarily reflected a lower proportion of high-end, higher-margin ClearPath
products as well as pension expense of $7.4 million in the current period
compared with pension expense of $2.9 million in the prior-year period.


 15

New Accounting Pronouncements
- -----------------------------

In December 2004, the Financial Accounting Standards Board (FASB) issued FASB
Staff Position No. FAS 109-2 (FSP No. 109-2), "Accounting and Disclosure
Guidance for the Foreign Earnings Repatriation Provisions within the American
Jobs Creation Act of 2004" (the Jobs Act).  FSP No. 109-2 provides guidance with
respect to reporting the potential impact of the repatriation provisions of the
Jobs Act on an enterprise's income tax expense and deferred tax liability.  The
Jobs Act was enacted on October 22, 2004, and provides for a temporary 85%
dividends received deduction on certain foreign earnings repatriated during a
one-year period.  The deduction would result in an approximate 5.25% federal tax
rate on the repatriated earnings.  To qualify for the deduction, the earnings
must be reinvested in the United States pursuant to a domestic reinvestment plan
established by a company's chief executive officer and approved by a company's
board of directors.  Certain other criteria in the Jobs Act must be satisfied as
well.  FSP No. 109-2 states that an enterprise is allowed time beyond the
financial reporting period to evaluate the effect of the Jobs Act on its plan
for reinvestment or repatriation of foreign earnings.  Although the company has
not yet completed its evaluation of the impact of the repatriation provisions of
the Jobs Act, the company does not expect that these provisions will have a
material impact on its consolidated financial position, consolidated results of
operations, or liquidity.  Accordingly, as provided for in FSP No. 109-2, the
company has not adjusted its tax expense or deferred tax liability to reflect
the repatriation provisions of the Jobs Act.

In December 2004, the FASB issued Statement of Financial Accounting Standards
(SFAS) No. 123 (revised 2004), "Share-Based Payment" (SFAS No. 123R), which
replaces SFAS No. 123 and supersedes APB Opinion No. 25, "Accounting for Stock
Issued to Employees."  SFAS No. 123R requires all share-based payments to
employees, including grants of employee stock options, to be recognized in the
financial statements based on their fair values.  The pro forma disclosures
previously permitted under SFAS No. 123 no longer will be an alternative to
financial statement recognition.  In accordance with a recently-issued
Securities and Exchange Commission rule, companies will be allowed to implement
SFAS No. 123R as of the beginning of the first interim or annual period that
begins after June 15, 2005.  The company currently expects that it will adopt
SFAS No. 123R on January 1, 2006.  Under SFAS No. 123R, the company must
determine the appropriate fair value model to be used for valuing share-based
payments, the amortization method for compensation cost and the transition
method to be used at date of adoption.  The permitted transition methods include
either retrospective or prospective adoption.  Under the retrospective method,
prior periods may be restated either as of the beginning of the year of adoption
or for all periods presented.  The prospective method requires that compensation
expense be recorded for all unvested stock options at the beginning of the first
quarter of adoption of SFAS No. 123R, while the retrospective methods would
record compensation expense for all unvested stock options beginning with the
first period presented.  The company is currently evaluating the requirements of
SFAS No. 123R and expects that adoption of SFAS No. 123R will have a material
impact on the company's consolidated financial position and consolidated results
of operations.  The company has not yet determined the method of adoption or the
effect of adopting SFAS No. 123R, and it has not determined whether the adoption
will result in amounts that are similar to the current pro forma disclosures
under SFAS No. 123.  See note g.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary
Assets, an amendment of APB Opinion No. 29, Accounting for Nonmonetary
Transactions" (SFAS No. 153).  SFAS No. 153 eliminates the exception from fair
value measurement for nonmonetary exchanges of similar productive assets in
paragraph 21 (b) of APB Opinion No. 29, "Accounting for Nonmonetary
Transactions," and replaces it with an exception for exchanges that do not have
commercial substance.  SFAS No. 153 specifies that a nonmonetary exchange has
commercial substance if the future cash flows of the entity are expected to
change significantly as a result of the exchange.  SFAS No. 153 is effective for
periods beginning after June 15, 2005.  The company does not expect that
adoption of SFAS No. 153 will have a material effect on its consolidated
financial position, consolidated results of operations, or liquidity.

In November 2004, the FASB issued SFAS No. 151, "Inventory Costs an amendment of
ARB No. 43, Chapter 4" (SFAS No. 151).  SFAS No. 151 amends the guidance in ARB
No. 43, Chapter 4, "Inventory Pricing," to clarify the accounting for abnormal
amounts of idle facility expense, handling costs and wasted material (spoilage).
Among other provisions, the new rule requires that such items be recognized as
current-period charges, regardless of whether they meet the criterion of "so
abnormal" as stated in ARB No. 43.  SFAS No. 151 is effective for fiscal years


16

beginning after June 15, 2005.  The company does not expect that adoption of
SFAS No. 151 will have a material effect on its consolidated financial position,
consolidated results of operations, or liquidity.

In May 2004, the FASB issued Staff Position No. FAS 106-2 (FSP No. 106-2),
"Accounting and Disclosure Requirements Related to the Medicare Prescription
Drug, Improvement and Modernization Act of 2003" (the Act).  The Act introduces
a prescription drug benefit under Medicare, as well as a federal subsidy to
sponsors of retiree health care benefit plans that provide a benefit that is at
least actuarially equivalent to Medicare Part D.  FSP No. 106-2 is effective for
the first interim period beginning after June 15, 2004, and provides that an
employer shall measure the accumulated plan benefit obligation (APBO) and net
periodic postretirement benefit cost, taking into account any subsidy received
under the Act.  As of March 31,30, 2005, the company's measurements of
both the APBO and the net postretirement benefit cost do not reflect any
amounts associated with the subsidy.  Final regulations implementing the Act
were issued on January 21, 2005.  The final regulations clarify how a company
should determine actuarial equivalency and the definition of a plan for
purposes of determining actuarial equivalency.  The company is currently
evaluating these regulations and has not yet determined what effect adoption of
FSP No. 106-2 will have on its consolidated financial position, consolidated
results of operations, or liquidity.


Financial Condition
- -------------------

Cash and cash equivalents at March 31,June 30, 2005 were $441.6$398.9 million compared with
$660.5 million at December 31, 2004.

During the threesix months ended March 31,June 30, 2005, cash provided by operations was
$26.8$90.7 million compared with cash provided by operations of $129.2$237.3 million for
the threesix months ended March 31,June 30, 2004.  Operating cash flow decreased principally due
to lower earnings.  Cash expenditures in the current quarterperiod related to prior-yearprior-
year restructuring charges (which are included in operating activities) were
approximately $14$33.6 million compared with $4$7.0 million for the prior-year, quarter, and
are expected to be approximately $57$26 million for the remainder of 2005 and $22$14
million in total for all subsequent years, principally for work-force
reductions and idle lease costs.  In the second quarter of 2005, the company
expects to receive approximately $48 million ofreceived an income tax refundsrefund of which $40approximately $39 million representsfrom the U.S. 24

Internal Revenue Service (IRS) tax audit settlement in 2004 and $8 million represents the foreign refund discussed
above.2004.

Cash used for investing activities for the threesix months ended March 31,June 30, 2005 was
$94.2$198.9 million compared with $118.5$240.1 million during the threesix months ended March
31,June
30, 2004.  The decrease in cash used was principally due to net proceeds of
investments of $3.1$10.6 million in the current quarter compared with net purchases
of $5.4$.2 million in the prior-year period.  In addition, the current period
investment in marketable software was $33.0$63.3 million compared with $29.0$60.5 million
in the prior-year.  Capital additions of properties were $22.4$59.4 million for the
threesix months ended March 31,June 30, 2005 compared with $36.5$74.5 million in the prior-year
period.  Capital additions of outsourcing assets were $41.9$86.3 million for the
threesix months ended March 31,June 30, 2005 compared with $47.6$92.3 million in the prior-year
period.

Cash used for financing activities during the current quarterperiod was $142.0$137.4
million compared with $11.7 million of net cash provided of $20.7 million in the prior year.
The current period includes cash expenditures of $150.0 million to retire at
maturity all of the company's 7 1/4% senior notes.

At March 31,June 30, 2005, total debt was $.9 billion,$901.3 million, a decrease of $148.3$149.8 million
from December 31, 2004.2004, principally due to the January 2005 retirement at
maturity of all of the company's $150 million 7 1/4% senior notes.

The company has a $500 million credit agreement that expires in May 2006.  As
of March 31,June 30, 2005, there were no borrowings under this facility, and the entire
$500 million was available for borrowings.   Borrowings under the agreement
bear interest based on the then-current LIBOR or prime rates and the company's
credit rating.  The credit agreement contains financial and other covenants,
including maintenance of certain financial ratios, a minimum level of net worth
and limitations on certain types of transactions, which could reduce the amount
the company is able to borrow.  Events of default under the credit agreement
include failure to perform covenants, material adverse change, change of
control and default under other debt aggregating at least $25 million.  If an
event of 17 default were to occur under the credit agreement, the lenders would be
entitled to declare all amounts borrowed under it immediately due and payable.
The occurrence of an event of default under the credit agreement could also
cause the acceleration of obligations under certain other agreements and the
termination of the company's U.S. trade accounts receivable facility, described
below.

In addition, the company and certain international subsidiaries have access to
uncommitted lines of credit from various banks.  Other sources of short-term
funding are operational cash flows, including customer prepayments, and the
company's U.S. trade accounts receivable facility.  Using this facility, the
company sells, on an on-going basis, up to $225 million of its eligible U.S.
trade accounts receivable through a wholly owned subsidiary, Unisys Funding
Corporation I.  This facility requires maintenance of certain ratios related
to the sold receivables.  The company requested and obtained a waiver and
amendment of certain of these requirements in the second quarter of 2005.  The
facility is renewable annually at the purchasers' option and expires in
December 2006.  At both March 31,June 30, 2005 and at December 31, 2004, the company had
sold $217 million and $225 million of eligible receivables.receivables, respectively.

At March 31,June 30, 2005, the company has met all covenants and conditions under its
various lending and funding agreements.  Since the company expects to continue 25

to meet these covenants and conditions, the company believes that it has
adequate sources and availability of short-term funding to meet its expected
cash requirements.

The company may, from time to time, redeem, tender for, or repurchase its
securities in the open market or in privately negotiated transactions depending
upon availability, market conditions and other factors.

The company has on file with the Securities and Exchange Commission a
registration statement covering $1.2 billion of debt or equity securities,
which enables the company to be prepared for future market opportunities.

The company accounts for income taxes in accordance with SFAS No. 109,
"Accounting for Income Taxes," which requires that deferred tax assets and
liabilities be recognized using enacted tax rates for the effect of temporary
differences between the book and tax bases of recorded assets and liabilities.
SFAS No. 109 also requires that deferred tax assets be reduced by a valuation
allowance if it is more likely than not that some portion or the entire
deferred tax asset will not be realized.

At March 31,June 30, 2005, the company had deferred tax assets in excess of deferred tax
liabilities of $2,147$2,135 million.  For the reasons cited below, management
determined that it is more likely than not that $1,625 million of such assets
will be realized, therefore resulting in a valuation allowance of $522$510 million.

The company evaluates quarterly the realizability of its deferred tax assets by
assessing its valuation allowance and by adjusting the amount of such
allowance, if necessary.  The factors used to assess the likelihood of
realization are the company's forecast of future taxable income and available
tax planning strategies that could be implemented to realize the net deferred
tax assets.  The company has used tax-planning strategies to realize or renew
net deferred tax assets to avoid the potential loss of future tax benefits.

In addition to the repatriation provisions discussed above, the Jobs Act
extends the excess foreign tax credit carry forward period from five to 10
years and limits the carry back period to one year.  The company's deferred tax
asset included approximately $183 million of foreign tax credit carry forwards.
The Jobs Act should provide the company with additional opportunities to fully
utilize this portion of the deferred tax asset.

Approximately $4.9 billion of future taxable income (predominately U.S.)
ultimately is needed to realize the net deferred tax assets at March 31,June 30, 2005.
Failure to achieve forecasted taxable income might affect the ultimate
realization of the net deferred tax assets.  Factors that may affect the
company's ability to achieve sufficient forecasted taxable income include, but
are not limited to, the following:  increased competition, a continuing decline
in sales or margins, loss of market share, delays in product availability or
technological obsolescence.  See "Factors that may affect future results"
below.

The company's annual provision for income taxes and the determination of the
resulting deferred tax assets and liabilities involve a significant amount of
management judgment and are based on the best information available at the
time.  The company operates within federal, state and international taxing
jurisdictions and is subject to audit in these jurisdictions.  These audits can

 26

involve complex issues, which may require an extended period of time to
resolve. 18

As a result, the actual income tax liabilities to the jurisdictions with
respect to any fiscal year are ultimately determined long after the financial
statements have been published. The company maintains reserves for estimated
tax exposures.  Income tax exposures include potential challenges of research
and development credits and intercompany pricing. Exposures are settled
primarily through the settlement of audits within these tax jurisdictions, but
can also be affected by changes in applicable tax law or other factors, which
could cause management of the company to believe a revision of past estimates
is appropriate. Management believes that an appropriate liability has been
established for estimated exposures; however, actual results may differ
materially from these estimates.  The liabilities are reviewed quarterly for
their adequacy and appropriateness.  As of March 31,June 30, 2005, the IRS was in the
process of examining Unisys U.S. Federal Income tax returns for the fiscal
years 1997 through 1999.  The company anticipates the examination of these
years will be completed in 2005.  The company expects that the audit of 2000
through 2003 will commence in 2005.  The liabilities, if any, associated with
these years will ultimately be resolved when events such as the completion of
audits by the taxing jurisdictions occur.  To the extent the audits or other
events result in a material adjustment to the accrued estimates, the effect
would be recognized in the provision for income taxes line in the company's
Consolidated Statement of Income in the period of the event.

Stockholders' equity decreased $14.0$28.3 million during the threesix months ended
March
31,June 30, 2005, principally reflecting the net loss of $45.5$72.6 million, offset in
part by $11.5$22.4 million for issuance of stock under stock option and other plans,
$.4$.8 million of tax benefits related to employee stock plans and currency
translation of $15.8$17.2 million.

Effective April 1, 2005, the company discontinued its Employee Stock Purchase
Plan, which enabled employees to purchase shares of the company's common stock
through payroll deductions at 85% of the market price at the beginning or end
of a calendar quarter, whichever was lower.  For the period from January 1,
2005 to April 1, 2005, employees had purchased 1.8 million shares for $12.5
million.

At December 31 of each year, accounting rules require a company to recognize a
liability on its balance sheet for each defined benefit pension plan if the
fair value of the assets of that pension plan is less than the present value of
the pension obligation (the accumulated benefit obligation, or ABO).  This
liability is called a "minimum pension liability." Concurrently, any existing
prepaid pension asset for the pension plan must be removed.  These adjustments
are recorded as a charge in "accumulated other comprehensive income (loss)" in
stockholders' equity.  If at any future year-end, the fair value of the pension
plan assets exceeds the ABO, the charge to stockholders' equity would be
reversed for such plan.  Alternatively, if the fair market values of pension
plan assets experience further declines or the discount rate is reduced,
additional charges to accumulated other comprehensive income (loss) may be
required at a future year-end.

At December 31, 2004, the difference between the ABO and the fair value of
pension plan assets increased from the amount at December 31, 2003.  As a
result at December 31, 2004, the company adjusted its minimum pension liability

 27

adjustment as follows:  increased its pension plan liabilities by approximately
$95 million, increased its investments at equity by approximately $27 million
relating to the company's share of the change in NUL's minimum pension
liability, increased prepaid pension asset by $13 million, and offset these
changes by an increase in other comprehensive loss of approximately $55
million, or $39 million net of tax.

This accounting treatment has no effect on the company's net income, liquidity
or cash flows.  Financial ratios and net worth covenants in the company's
credit agreements and debt securities are unaffected by charges or credits to
stockholders' equity caused by adjusting a minimum pension liability.

In accordance with regulations governing contributions to U.S. defined benefit
pension plans, the company is not required to fund its U.S. qualified defined
benefit plan in 2005.  The company expects to make cash contributions of
approximately $70 million to its other defined benefit pension plans during
2005.

Factors That May Affect Future Results
- --------------------------------------

From time to time, the company provides information containing "forward-looking""forward-
looking" statements, as defined in the Private Securities Litigation Reform Act
of 1995.  Forward-looking statements provide current expectations of future
events and include any statement that does not directly relate to any
historical or current fact. Words such as "anticipates," "believes," "expects,"
"intends," "plans," "projects" and similar expressions may identify such
forward-looking statements.  All forward-looking statements rely on assumptions
and are subject to risks, uncertainties and other factors that could cause the
company's actual results to differ materially from expectations.  Other factorsFactors that
could affect future 19 results include, but are not limited to, those discussed
below. Any forward-
lookingforward-looking statement speaks only as of the date on which that
statement is made.  The company assumes no obligation to update any forward-lookingforward-
looking statement to reflect events or circumstances that occur after the date
on which the statement is made.

The company's business is affected by changes in general economic and business
conditions. The company continues to face a highly competitive business
environment and economic weakness in certain geographic regions.  In this
environment, many organizations continue to delay planned purchases of
information technology products and services. If the level of demand for the
company's products and services declines in the future, the company's business
could be adversely affected. The company's business could also be affected by
acts of war, terrorism or natural disasters. Current world tensions could
escalate, and this could have unpredictable consequences on the world economy
and on the company's business.

The information services and technology markets in which the company operates
include a large number of companies vying for customers and market share both
domestically and internationally.  The company's competitors include consulting
and other professional services firms, systems integrators, outsourcing
providers, infrastructure services providers, computer hardware manufacturers
and software providers. Some of the company's competitors may develop competing
products and services that offer better price-performance or that reach the
market in advance of the company's offerings. Some competitors also have or may 28

develop greater financial and other resources than the company, with enhanced
ability to compete for market share, in some instances through significant
economic incentives to secure contracts. Some also may be better able to
compete for skilled professionals. Any of these factors could have an adverse
effect on the company's business. Future results will depend on the company's
ability to mitigate the effects of aggressive competition on revenues, pricing
and margins and on the company's ability to attract and retain talented people.

The company operates in a highly volatile industry characterized by rapid
technological change, evolving technology standards, short product life cycles
and continually changing customer demand patterns. Future success will depend
in part on the company's ability to anticipate and respond to these market
trends and to design, develop, introduce, deliver or obtain new and innovative
products and services on a timely and cost-effective basis. The company may not
be successful in anticipating or responding to changes in technology, industry
standards or customer preferences, and the market may not demand or accept its
services and product offerings. In addition, products and services developed by
competitors may make the company's offerings less competitive.

The company's future results will depend in part on its ability to grow
outsourcing and infrastructure services.  The company's outsourcing contracts
are multiyear engagements under which the company takes over management of a
client's technology operations, business processes or networks.  The company
will need to maintain a strong financial position to grow its outsourcing
business.  In a number of these arrangements, the company hires certain of its
clients' employees and may become responsible for the related employee
obligations, such as pension and severance commitments.  In addition, system
development activity on outsourcing contracts may require the company to make
significant upfront investments.

Recoverability of outsourcing assets is dependent on various factors, including
the timely completion and ultimate cost of the outsourcing solution,
realization of expected profitability of existing outsourcing contracts and
obtaining additional outsourcing customers.  These risks could result in an
impairment of a portion of the associated assets, which are tested for
recoverability quarterly.

As long-term relationships, outsourcing contracts provide a base of recurring
revenue.  However, outsourcing contracts are highly complex and can involve the
design, development, implementation and operation of new solutions and the
transitioning of clients from their existing business processes to the new
environment.  In the early phases of these contracts, gross margins may be
lower than in later years when an integrated solution has been implemented, the
duplicate costs of transitioning from the old to the new system have been
eliminated and the work force and facilities have been rationalized for
efficient operations.  Future results will depend on the company's ability to
effectively and timely complete these implementations, transitions and
rationalizations.   20Future results will also depend on the company's ability to
effectively address its challenging outsourcing operations through negotiations
or operationally and to fully recover the associated outsourcing assets.

Future results will also depend in part on the company's ability to drive
profitable growth in consulting and systems integration.  The company's ability
to grow profitably in this business will depend in part on an improvement in
economic conditions and a pick-up in demand for systems integration projects. 29

It will also depend on the success of the actions the company has taken to
enhance the skills base and management team in this business and to refocus
parts of the business on integrating best-of-breed, standards-based solutions
to solve client needs. In addition, profit margins in this business are largely
a function of the rates the company is able to charge for services and the
chargeability of its professionals. If the company is unable to maintain the
rates it charges or appropriate chargeability for its professionals, profit
margins will suffer.  The rates the company is able to charge for services are
affected by a number of factors, including clients' perception of the company's
ability to add value through its services; introduction of new services or
products by the company or its competitors; pricing policies of competitors;
and general economic conditions. Chargeability is also affected by a number of
factors, including the company's ability to transition employees from completed
projects to new engagements, and its ability to forecast demand for services
and thereby maintain an appropriate head count.

Future results will also depend, in part, on market acceptance ofdemand for the company's
high-end enterprise servers. In its technology business, the company is focusingcontinues
to focus its resources on creating and enhancing a common high-performance
platform for both its proprietary operating environments and open standards-basedstandards-
based operating environments such as Microsoft Windows and Linux.  In addition,
the company is
applyingcontinues to apply its resources to develop value-added software
capabilities and optimized solutions for these server platforms which provide
competitive differentiation.  The high-end enterprise server platforms are
based on its Cellular MultiProcessing (CMP) architecture. The company's CMP
servers are designed to provide mainframe-class capabilities with compelling
price performance by making use of standards-based technologies such as Intel
chips and supporting industry standard software. The company has transitioned
both its legacy ClearPath servers and its Intel-based ES7000s to the CMP
platform. Future results will depend, in part, on customer acceptance of the new
CMP-based ClearPath Plus systems and the company's ability to maintain its
installed base for ClearPath and to develop next-generation ClearPath products
that are purchased by the installed base. In addition, future results will
depend, in part, on the company's ability to generate new customers and
increase sales of the Intel-based ES7000 line. The company believes there is
significant growth potential in the developing market for high-end, Intel-based
servers running Microsoft and Linux operating system software. However,
competition in these new markets is likely to intensify in coming years, and
the company's ability to succeed will depend on its ability to compete
effectively against enterprise server competitors with more substantial
resources and its ability to achieve market acceptance of the ES7000 technology
by clients, systems integrators and independent software vendors.

A number of the company's long-term contracts for infrastructure services,
outsourcing, help desk and similar services do not provide for minimum
transaction volumes. As a result, revenue levels are not guaranteed. In
addition, some of these contracts may permit customer termination or may impose
other penalties if the company does not meet the performance levels specified
in the contracts.

Some of the company's systems integration contracts are fixed-price contracts
under which the company assumes the risk for delivery of the contracted
services and products at an agreed-upon fixed price. At times the company has
experienced problems in performing some of these fixed-price contracts on a
profitable basis and has provided periodically for adjustments to the estimated

 30

cost to complete them.  Future results will depend on the company's ability to
perform these services contracts profitably.

The company frequently enters into contracts with governmental entities.  Risks
and uncertainties associated with these government contracts include the
availability of appropriated funds and contractual provisions that allow
governmental entities to terminate agreements at their discretion before the
end of their terms.

The success of the company's business is dependent on strong, long-term client
relationships and on its reputation for responsiveness and quality. As a
result, if a client is not satisfied with the company's services or products,
its reputation could be damaged and its business adversely affected. In
addition, if 21 the company fails to meet its contractual obligations, it could be
subject to legal liability, which could adversely affect its business,
operating results and financial condition.

The company has commercial relationships with suppliers, channel partners and
other parties that have complementary products, services or skills.  Future
results will depend, in part, on the performance and capabilities of these
third parties, on the ability of external suppliers to deliver components at
reasonable prices and in a timely manner, and on the financial condition of,
and the company's relationship with, distributors and other indirect channel
partners.

More than half of the company's total revenue derives from international
operations. The risks of doing business internationally include foreign
currency exchange rate fluctuations, changes in political or economic
conditions, trade protection measures, import or export licensing requirements,
multiple and possibly overlapping and conflicting tax laws, new tax
legislation, and weaker intellectual property protections in some
jurisdictions.

The company cannot be sure that its services and products do not infringe on
the intellectual property rights of third parties, and it may have infringement
claims asserted against it or against its clients. These claims could cost the
company money, prevent it from offering some services or products, or damage
its reputation.


Item 4.  Controls and Procedures
- --------------------------------

The Company's management, with the participation of the Company's Chief
Executive Officer and Chief Financial Officer, has evaluated the effectiveness
of the Company's disclosure controls and procedures as of March 31,June 30, 2005.  Based
on this evaluation, the Company's Chief Executive Officer and Chief Financial
Officer concluded that the Company's disclosure controls and procedures are
effective for gathering, analyzing and disclosing the information the Company
is required to disclose in the reports it files under the Securities Exchange
Act of 1934, within the time periods specified in the SEC's rules and forms.
Such evaluation did not identify any change in the Company's internal controls
over financial reporting that occurred during the quarter ended March 31,June 30, 2005
that has materially affected, or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

 31

Part II - OTHER INFORMATION
- -------   -----------------

Item 4.   Submission of Matters to a Vote of Security Holders
- -------   ---------------------------------------------------

(a)    The company's 2005 Annual Meeting of Stockholders (the "Annual
       Meeting") was held on April 21, 2005 in Philadelphia, Pennsylvania.

(b)    The following matters were voted upon at the Annual Meeting and received
       the following votes:

   (1) Election of Directors as follows:

   J.P. Bolduc - 285,750,808 votes for; 20,869,526 votes withheld

   James J. Duderstadt - 288,795,255 votes for; 17,825,079 votes withheld

   Matthew J. Espe - 295,448,859 votes for; 11,171,475 votes withheld

   Denise K. Fletcher - 295,616,420 votes for; 11,003,914 votes withheld

   (2) Ratification of the selection of the company's independent registered
       public accounting firm for 2005 - 296,473,868 votes for; 7,633,167
       votes against; 2,513,299 abstentions.


Item 6.   Exhibits
- -------   --------

(a)       Exhibits

          See Exhibit Index




 22


                               SIGNATURES
                               ----------



     Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.

                                              UNISYS CORPORATION

Date: April 21,July 22, 2005                         By: /s/ Janet Brutschea Haugen
                                                -----------------------------
                                                Janet Brutschea Haugen
                                                Senior Vice President and
                                                Chief Financial Officer
                                                (Principal Financial Officer)


                                             By: /s/ Carol S. Sabochick
                                                 ----------------------
                                                 Carol S. Sabochick
                                                 Vice President and
                                                 Corporate Controller
                                                 (Chief Accounting Officer)









 23


                             EXHIBIT INDEX

Exhibit
Number                        Description
- -------                       -----------
3.1      Restated Certificate of Incorporation of Unisys Corporation
         (incorporated by reference to Exhibit 3.1 to the registrant's
         Quarterly Report on Form 10-Q for the quarterly period ended
         September 30, 1999

3.2      Bylaws of Unisys Corporation, as amended through April 22, 2004
         (incorporated by reference to Exhibit 3 to the registrant's Quarterly
         Report on Form 10-Q for the quarterly period ended March 31, 2004)

10.1     Unisys Corporation Supplemental Executive Retirement Income Plan, as
         amended and restated effective January 1, 2005 (incorporated by
         reference to Exhibit 10.17 to the registrant's Annual Report on Form
         10-K for the year ended December 31, 2004)

10.2     Unisys Corporation Elected Officer Pension Plan, as amended and
         restated effective January 1, 2005 (incorporated by
         reference to Exhibit 10.18 to the registrant's Annual Report on Form
         10-K for the year ended December 31, 2004)

10.3     2005 Deferred Compensation Plan for Directors of Unisys Corporation
         (incorporated by reference to Exhibit 10.19 to the registrant's Annual
         Report on Form 10-K for the year ended December 31, 2004)

10.4     Unisys Corporation 2005 Deferred Compensation Plan (incorporated by
         reference to Exhibit 10.20 to the registrant's Annual
         Report on Form 10-K for the year ended December 31, 2004)

10.5     Consulting Agreement, dated as of March 31, 2005, between Unisys
         Corporation and George R. Gazerwitz (incorporated by reference to
         Exhibit 10 to the registrant's Current Report on Form 8-K dated March
         31, 2005)

12       Statement of Computation of Ratio of Earnings to Fixed Charges

31.1     Certification of Joseph W. McGrath required by Rule 13a-14(a)
         or Rule 15d-14(a)

31.2     Certification of Janet Brutschea Haugen required by Rule 13a-14(a)
         or Rule 15d-14(a)

32.1     Certification of Joseph W. McGrath required by Rule 13a-14(b)
         or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002,
         18 U.S.C. Section 1350

32.2     Certification of Janet Brutschea Haugen required by Rule 13a-14(b)
         or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002,
         18 U.S.C. Section 1350