NEWS RELEASE C1997-01 DST Systems, Inc. 333 West 11th Street Kansas City, MO 64105-1594 NYSE Symbol: DST FOR IMMEDIATE RELEASE DST SYSTEMS, INC. ANNOUNCES FOURTH QUARTER AND FULL YEAR 1996 RESULTS KANSAS CITY, MO (January 24, 1997)_DST Systems, Inc. ("DST") announces financial results for the three months and year ended December 31, 1996. Quarter Ended December 31, 1996 For the quarter ended December 31, 1996, DST consolidated net income was $11.8 million, or $.24 per share, as compared to $0.1 million for the quarter ended December 31, 1995. 1995 results included equity accounting for a non-recurring charge of $8.4 million in connection with an acquisition by The Continuum Company, Inc. (Continuum). Excluding this charge of $7.7 million after tax, DST's 1995 fourth quarter net income would have been $7.8 million. In the 1995 quarter, DST owned 29% of Continuum. DST's consolidated revenues for the quarter ended December 31, 1996 totaled $153.8 million, an increase of 16.1% over the prior year quarter. DST's U.S. revenues increased 18.1% over the prior year quarter to $130.9 million. Increases in domestic revenues over the prior year quarter were the result of higher mutual fund shareowner accounts serviced (41.1 million accounts at December 31, 1996), increased output services as pages printed increased 32% to 338 million pages, increased Automated Work DistributorTM (AWD)r workstations in service which resulted in an increase of 74.2% in AWD revenues, and increases in the number of DirecTVTM satellite subscribers serviced by DBS Systems Corp. (DBS). (page 2) International revenues increased 5.8% over the prior year quarter to $22.9 million for the quarter ended December 31, 1996, reflecting additional output service revenues from Xebec Imaging Services, Inc., a Canadian company acquired in January 1996. Consolidated income from operations totaled $18.6 million for the quarter ended December 31, 1996, an increase of 97.4% over the prior year quarter. U.S. operating income rose 82.1% to $18.1 million for the current quarter, derived primarily from higher mutual fund, AWD, and DBS revenues and lower increases in operating costs, principally depreciation and amortization. Fourth quarter 1995 costs included $2.9 million of costs associated with a subsidiary's performance based incentive compensation program that ended in 1995. International operations posted a nominal operating profit for the quarter. The improvement in international results reflects contributions in Canadian processing and output operations and increased AWD revenues. However, DST International continues to incur significant development costs for its new international portfolio accounting system, GPS2000. Equity in earnings of unconsolidated affiliates totaled $520 thousand, as compared to a loss of $4.4 million for the prior year quarter. However, excluding the $8.4 million non-recurring charge from Continuum in the fourth quarter 1995, equity in earnings declined $3.5 million from the 1995 quarter. This decline resulted from the absence of equity in Continuum earnings beginning in the third quarter (page 3) 1996 as a result of the merger of Continuum and Computer Sciences Corporation (Continuum/CSC merger), which, adjusting the non-recurring charge, were $2.2 million for the 1995 quarter. Also, lower earnings were recorded at Argus Health Systems, Inc. (Argus) as a result of lower revenues and increased system development costs, and higher losses were incurred at European Financial Data Services, Ltd. (EFDS) resulting from continued costs for the development of its new unit trust system, FAST2000. These reductions were partially offset by increased earnings at Boston Financial Data Services, Inc. (BFDS). Interest expense declined $2.1 million from the prior year quarter to $1.8 million for the current year quarter, primarily as a result of the elimination of interest on debt which was retired with the proceeds of DST's fourth quarter 1995 Public Offering. DST's effective income tax rate was 34.9% for the 1996 quarter, as compared to 87.0% for the 1995 quarter. Excluding the effect of the non-recurring Continuum charge, the 1995 quarter's effective tax rate was 23.5%. The increase in the effective tax rate in fourth quarter 1996 over the adjusted rate for the 1995 quarter was primarily due to the decline in equity in earnings of unconsolidated affiliates in 1996. (page 4) Year Ended December 31, 1996 For the year ended December 31, 1996, net income was $167.2 million, or $3.35 per share, as compared to $27.6 million for the prior year. DST's net income for the year ended December 31, 1996 would have been $44.0 million or $.88 per share, if all Continuum related equity in earnings, gains and charges were eliminated. Consolidated revenues for the year ended December 31, 1996 increased 20.0% over the prior year to $580.8 million, primarily as a result of increases in U.S. mutual fund, AWD, DBS and Canadian revenues. Consolidated income from operations (excluding the one time $13.7 million ESOP contribution associated with the Continuum/CSC merger) was $70.7 million, an increase of $29.9 million, or 73.1%, over the comparable 1995 period. Equity in earnings of unconsolidated affiliates declined $10.5 million from the prior year as a result the discontinuance of recording equity in Continuum earnings in the third quarter 1996, lower Argus earnings and increased losses at EFDS. Interest expense for the year declined $15.0 million from the prior year reflecting the retirement of debt with proceeds of the Public Offering. (page 5) Gains on sales of equity investments were $44.9 million in 1995 primarily from the sale of Investors Fiduciary Trust Company (IFTC), and $223.4 million in 1996, as a result of the gain on the Continuum/CSC merger. DST's effective tax rate for 1996 was 38.7%, verses 62.5% in 1995. The 1995 rate was significantly higher due to increased deferred taxes recorded on the gain from the sale of IFTC because of the significant difference in DST's book and tax basis in IFTC. (page 6) DST SYSTEMS, INC. Condensed Consolidated Statement of Income (In thousands, except earnings per share) (unaudited) For the Three Months For the Year Ended December 31, Ended December 31, 1995 1996 1995 1996 Revenues $132,452 $153,761 $484,131 $580,808 Costs and expenses 102,601 114,266 373,561 431,563 Depreciation and amortization 20,409 20,888 69,749 78,572 Other expenses 13,700 ------- ------- ------- ------- Income from operations 9,442 18,607 40,821 56,973 Interest expense (3,972) (1,829) (21,964) (6,940) Other income 956 1,352 3,627 4,176 Gains on sale of equity investments 44,895 223,438 Equity in earnings (losses) of unconsolidated affiliates (4,356) 518 6,452 (4,028) ------- ------- ------- ------- Income before income taxes and minority interest 2,070 18,648 73,831 273,619 Income taxes 1,800 6,511 46,174 105,920 Income before minority interest 270 12,137 27,657 167,699 Minority interest 180 309 17 497 ------- ------- ------- ------- Net income $90 $11,828 $27,640 $167,202 Average common shares outstanding 49,679 49,871 Earnings per share $0.24 $3.35