Exhibit 99.1

COMPUTER SCIENCES CORPORATION

UNAUDITED PRELIMINARY FINANCIAL AND OTHER INFORMATION

FOR THE THREE AND SIX MONTHS ENDED SEPTEMBER 29, 2006

As disclosed in the Current Report on Form 8-K to which this Exhibit is attached, the Company will not file its Quarterly Report on Form 10-Q for the quarter ended September 29, 2006 by the November 8, 2006 deadline because it has not completed its internal stock option investigation and determined the tax and accounting impacts.

This Exhibit hereto contains unaudited preliminary financial and other information for the three and six months ended September 29, 2006. This information has not been reviewed by the Company's independent registered public accounting firm. The amounts set forth in this Exhibit are subject to adjustment when the internal investigation has been completed and the tax and accounting impacts have been determined.

INDEX

		PAGE
PART I.	FINANCIAL INFORMATION
Item 1.	Unaudited Preliminary Financial Information
	Preliminary Consolidated Condensed Statements of Income, Second Quarter and Six Months Ended September 29, 2006 and September 30, 2005	1
	Preliminary Consolidated Condensed Balance Sheets September 29, 2006 and March 31, 2006	2
	Preliminary Consolidated Condensed Statements of Cash Flows, Six Months Ended September 29, 2006 and September 30, 2005	3
	Notes to Preliminary Consolidated Condensed Preliminary Financial Information	4
Item 2.	Management's Discussion and Analysis of Preliminary Financial Information	25
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	41
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings	41
Item 1A.	Risk Factors	43
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	43

i

PART I, ITEM 1. UNAUDITED PRELIMINARY FINANCIAL INFORMATION

The Company's independent registered public accounting firm has not completed its review of the following unaudited preliminary financial information.

COMPUTER SCIENCES CORPORATION

PRELIMINARY CONSOLIDATED CONDENSED STATEMENTS OF INCOME (unaudited)

	Second Quarter Ended						Six Months Ended
(In millions except per-share amounts)	Sept. 29, 2006			Sept. 30, 2005			Sept. 29, 2006			Sept. 30, 2005
Revenues	$	3,605.2		$	3,572.6		$	7,161.4		$	7,155.1
Costs of services (excludes depreciation and amortization)		2,896.6			2,876.7			5,779.9			5,803.4
Selling, general and administrative		227.6			207.8			455.2			412.9
Depreciation and amortization		266.3			274.7			527.2			544.4
Interest expense		38.3			25.9			69.0			50.0
Interest income		(7.5	)		(9.0	)		(33.5	)		(14.3	)
Special items		41.0			52.0			237.9			52.0
Total costs and expenses		3,462.3			3,428.1			7,035.7			6,848.4
Income before taxes		142.9			144.5			125.7			306.7
Taxes on income		50.3			45.0			88.4			98.5
Income from continuing operations		92.6			99.5			37.3			208.2
Discontinued operations,net of taxes											22.9
Net income	$	92.6		$	99.5		$	37.3		$	231.1
Earnings per share:
Continuing operations	$	0.54		$	0.54		$	0.21		$	1.12
Discontinued operations											0.12
Basic*	$	0.54		$	0.54		$	0.21		$	1.25
Continuing operations	$	0.53		$	0.53		$	0.20		$	1.11
Discontinued operations											0.12
Diluted*	$	0.53		$	0.53		$	0.20		$	1.24

*Amounts may not add as a result of rounding.

See accompanying notes.

1

COMPUTER SCIENCES CORPORATION

PRELIMINARY CONSOLIDATED CONDENSED BALANCE SHEETS (unaudited)

(In millions except shares)	Sept. 29, 2006			March 31, 2006
ASSETS
Cash and cash equivalents	$	703.2		$	1,290.7
Receivables		3,922.9			3,746.3
Prepaid expenses and other current assets		1,388.7			1,268.9
Total current assets		6,014.8			6,305.9
Property and equipment, net		2,404.5			2,320.1
Outsourcing contract costs, net		1,067.0			1,175.3
Software, net		456.0			453.3
Goodwill, net of accumulated amortization		2,369.6			2,306.3
Other assets		459.6			468.7
Total assets	$	12,771.5		$	13,029.6
LIABILITIES
Short-term debt and current maturities of long-term debt	$	697.5		$	85.3
Accounts payable		639.5			705.1
Accrued payroll and related costs		611.3			706.5
Other accrued expenses		1,415.6			1,359.7
Deferred revenue		567.1			629.1
Federal, state, and foreign income taxes		587.0			655.4
Total current liabilities		4,518.0			4,141.1
Long-term debt, net		1,425.5			1,376.8
Other long-term liabilities		796.9			739.8
STOCKHOLDERS' EQUITY
Common stock, par value $1.00 per share; authorized 750,000,000 shares; issued 179,684,817 (2007) and 194,904,250 (2006)		179.7			194.9
Additional paid-in capital		1,717.3			1,799.2
Earnings retained for use in business		4,248.5			5,042.1
Accumulated other comprehensive income		236.6			106.8
		6,382.1			7,143.0
Less common stock in treasury, at cost, 7,725,263 shares (2007) and 7,653,655 shares (2006)		(351.0	)		(347.1	)
Unearned restricted stock					(24.0	)
Total stockholders' equity		6,031.1			6,771.9
Total liabilities and stockholders' equity	$	12,771.5		$	13,029.6

See accompanying notes.

2

COMPUTER SCIENCES CORPORATION

PRELIMINARY CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (unaudited)

	Six Months Ended
(In millions)	Sept. 29, 2006			Sept. 30, 2005
Cash flows from operating activities:
Net income	$	37.3		$	231.1
Adjustments to reconcile net income to net cash provided by   operating activities:
Depreciation and amortization and other non-cash charges		608.8			635.1
Gain on disposition, net of taxes		(9.0	)		(22.9	)
Changes in assets and liabilities, net of effects of acquisitions:
Increase in assets		(357.3	)		(428.5	)
Decrease in liabilities		(211.8	)		(174.3	)
Net cash provided by operating activities		68.0			240.5
Investing activities:
Purchases of property and equipment		(361.9	)		(455.4	)
Dispositions					5.0
Outsourcing contracts		(31.6	)		(135.2	)
Software		(73.8	)		(88.4	)
Other investing cash flows		182.8			51.5
Net cash used in investing activities		(284.5	)		(622.5	)
Financing activities:
Borrowings of commercial paper, net		596.9
Borrowings on lines of credit, net		3.4			(12.7	)
Principal payments on long-term debt		(14.8	)		(3.6	)
Proceeds from stock option and other common stock transactions		44.2			17.1
Excess tax benefit from stock-based compensation		2.2
Repurchase of common stock		(1,000.0	)		(227.6	)
Other financing cash flows		(1.9	)		4.1
Net cash used in financing activities		(370.0	)		(222.7	)
Effect of exchange rate changes on cash and cash equivalents		(1.0	)		(1.0	)
Net decrease in cash and cash equivalents		(587.5	)		(605.7	)
Cash and cash equivalents at beginning of year		1,290.7			1,010.3
Cash and cash equivalents at end of period	$	703.2		$	404.6

See accompanying notes.

3

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 1 - Basis of Presentation

Computer Sciences Corporation (CSC or the Company) has prepared this unaudited preliminary consolidated condensed financial information. Certain information and footnote disclosures normally included in financial information have been condensed or omitted.  It is recommended that this preliminary condensed financial information be read in conjunction with the financial statements and the notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended March 31, 2006. The Company's independent registered public accounting firm has not completed its review of this preliminary condensed financial information.

The amounts set forth in this preliminary condensed financial information are subject to adjustment when the Company's internal stock option investigation has been completed and the tax and accounting impacts have been determined.

The Company has reclassified pension plans which have asset balances from other long-term liabilities to other assets. The reclassifications have been made to prior period consolidated condensed financial statements to conform to the current year presentation. As a result the Company’s March 31, 2006 balance sheet reflects an $86.3 reclassification of other long-term liabilities to other assets. The balance sheet was the only financial statement impacted by this reclassification.

Note 2 - Earnings Per Share

Basic and diluted earnings per share are calculated as follows:

	Second Quarter Ended
	Sept. 29, 2006		Sept. 30, 2005
Net income	$	92.6	$	99.5
Common share information:
Average common shares outstanding for basic EPS		172.092		184.871
Dilutive effect of common stock equivalents		3.190		1.670
Shares for diluted EPS		175.282		186.541
Basic EPS	$	0.54	$	0.54
Diluted EPS	$	0.53	$	0.53

4

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 2 - Earnings Per Share (continued)

	Six Months Ended
	Sept. 29, 2006		Sept. 30, 2005
Income from continuing operations	$	37.3	$	208.2
Income from discontinued operations, net of taxes				22.9
Net income	$	37.3	$	231.1
Common share information:
Average common shares outstanding for basic EPS		179.814		185.191
Dilutive effect of common stock equivalents		3.623		1.680
Shares for diluted EPS		183.437		186.871
Income from continuing operations	$	0.21	$	1.12
Income from discontinued operations, net of taxes				0.12
Basic EPS*	$	0.21	$	1.25
Income from continuing operations	$	0.20	$	1.11
Income from discontinued operations, net of taxes				0.12
Diluted EPS*	$	0.20	$	1.24

*Amount may not add as a result of rounding.

The computation of diluted EPS did not include stock options which were antidilutive, as their exercise price was greater than the average market price of the common stock of CSC during the periods presented. The numbers of such options were 5,722,479 and 7,452,244 for the three months and 4,836,301 and 7,499,259 for the six months ended September 29, 2006 and September 30, 2005, respectively.

Note 3 - Stock Incentive Plans

On April 1, 2006 the Company adopted Statement of Financial Accounting Standards (SFAS) No. 123R, “Share-Based Payment.” The Company has adopted the modified prospective transition method and therefore has not restated the results of prior periods. Under this method, the Company is required to recognize compensation expense equal to the fair value of partially vested share-based awards at April 1, 2006 over the remaining period of service, as well as the compensation expense for those share-based awards granted or modified on or after April 1, 2006. The total stock-based compensation expense for awards issued on or after April 1, 2006 is recorded on a straight-line basis over the vesting period based on the grant-date fair values. For those awards granted prior to the date of adoption, compensation expense is recognized on an accelerated basis based on the grant-date fair value amount as calculated for pro forma purposes under SFAS No. 123. The fair values are estimated using the Black-Scholes-Merton option pricing model as discussed below.

5

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 3 - Stock Incentive Plans (continued)

Prior to the adoption of SFAS No. 123R, the Company accounted for its stock-based compensation expense under Accounting Principles Board Opinion (APB) No. 25 “Accounting for Stock Issued to Employees” and related interpretations. The Company disclosed in its prior financial statements certain pro forma net income and earnings per share information under SFAS No. 123 “Accounting for Stock-Based Compensation,” as amended by SFAS No. 148 “Accounting for Stock-Based Compensation - Transition and Disclosure.”

In accordance with SFAS No. 123R, the Company recognized $17.4 and $32.9 of stock-based compensation expense ($11.6 and $21.6 net of tax) for the three and six months ended September 29, 2006. Of this amount, $3.7 and $7.8 was charged to costs of services and $13.7 and $25.1 was charged to selling, general and administrative expense, respectively. As a result of adopting SFAS No. 123R, income from continuing operations before taxes for the three and six months ended September 29, 2006 was $10.2 and $22.7 lower, respectively, than had the Company continued to account for share-based compensation under APB 25. The impact on diluted earnings per share for the same period was $.04 and $.08 per share, respectively.

The following pro forma table illustrates the impact on net earnings and earnings per share had the Company applied the fair value expense recognition provisions of SFAS No. 123 for the three and six months ended September 30, 2005:

	Three Months Ended September 30, 2005			Six Months Ended September 30, 2005
Net income, as reported	$	99.5		$	231.1
Add: Stock-based employee compensation expense included in reported net income, net of related tax effects		2.1			3.8
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects		(9.1	)		(17.2	)
Pro forma net income	$	92.5		$	217.7
Earnings per share:
Basic - as reported	$	0.54		$	1.25
Basic - pro forma		0.50			1.18
Diluted - as reported		0.53			1.24
Diluted - pro forma		0.50			1.16

6

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 3 - Stock Incentive Plans (continued)

As indicated, the Company uses the Black-Scholes-Merton model in determining the fair value of options granted. In applying this model, the expected term was calculated based on the Company’s historical experience with respect to its stock plan activity and is representative of the period of time that the stock-based awards are expected to be outstanding. Beginning April 1, 2006, the Company determined separate assumptions for expected term of options granted based on three separate job tier classifications which had distinct historical exercise behavior. This resulted in separate fair value calculations by job tier. The risk-free interest rate was based on the zero coupon interest rate of U.S. Government issued Treasury strips with a period commensurate with the expected term of the options. In determining the overall risk-free interest rate, a range of interest rates from 4.73% to 4.96% was applied depending on the applicable job tier and date of grant. Expected volatility was based on a blended approach using an equal weighting of implied volatility and historical volatility. Historical volatility was based on the Company’s 10-year historical daily closing price. Implied volatility was based on option trading behavior for those options traded on certain exchange markets that have maturities of six months and longer. The range of volatility used for the six months ended September 29, 2006 was 28% to 33%. Forfeitures were estimated based on historical experience.

The weighted average fair values of stock options granted during the six months ended September 29, 2006 and September 30, 2005 were $16.68 and $16.10 per share, respectively. In calculating the actual and pro forma compensation expense for its stock incentive plans, the Company used the following weighted average assumptions:

	Six Months Ended
	September 29, 2006			September 30, 2005
Risk-free interest rate		4.85	%		3.72	%
Expected volatility		28	%		41	%
Expected lives		4.09 years			3.86 years

Employee Incentive Plans

The Company has four stock incentive plans which authorize the issuance of stock options, restricted stock and other stock-based incentives to employees upon terms approved by the Compensation Committee of the Board of Directors. The Company issues authorized but previously unissued shares upon the exercise of stock options, the granting of restricted stock and the redemption of restricted stock units (RSUs). The Company’s standard vesting schedule for stock options and stock awards (restricted stock and RSUs) is one third on each of the first three anniversaries of the grant date, except for certain stock awards where one third of the shares vest on each of the third, fourth and fifth anniversaries of the grant date. Prior to April 2001, the Company’s standard vesting schedule for stock options and awards was one fifth of the shares vested on each of the first five anniversaries of the grant date. Stock options are generally granted for a term of ten years. At September 29, 2006, 3,789,892 shares of CSC common stock were available for the grant of future stock options, stock awards or other stock-based incentives to employees.

7

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 3 - Stock Incentive Plans (continued)

Stock Options

Information concerning stock options granted under stock incentive plans is as follows:

	Six Months Ended September 29, 2006
	Number of Shares			Weighted Average Exercise Price		Weighted Average Remaining Contractual Life		Aggregate Intrinsic Value
Outstanding at April 1, 2006		17,249,441		$	42.22		6.11	$	141.6
Granted		3,072,075			55.32
Exercised		(1,155,837	)		38.40
Canceled/Forfeited/Expired		(288,836	)		49.67
Outstanding at September 29, 2006		18,876,843			44.48		6.30		128.0
Vested and expected to vest in the future at September 29, 2006		18,524,099			44.37		6.23		127.1
Exercisable at September 29, 2006		13,024,605			42.43		5.08		108.7

The total intrinsic value of options exercised during the six months ended September 29, 2006 and September 30, 2005 was $19.9 and $8.1, respectively. The total intrinsic value of stock options is based on the difference between the fair market value at September 29, 2006 (for options outstanding), or date of exercise, less the applicable exercise price. The total grant date fair value of stock options vested during the six months ended September 29, 2006 and September 30, 2005 was $36.5 and $47.3, respectively.

The cash received from stock options exercised during the six months ended September 29, 2006 was $44.2. During the six months ended September 29, 2006 the Company realized income tax benefits of $7.6 related to the exercise of these stock options.

As of September 29, 2006 there was $57.1 of total unrecognized compensation expense related to unvested stock options, net of expected forfeitures. The cost is expected to be recognized over a weighted-average period of 2.07 years.

Stock Awards

Stock awards consist of restricted stock and restricted stock units (RSUs). Restricted stock awards consist of shares of common stock of the Company issued at a price of $0. Upon issuance to an employee, shares of restricted stock become outstanding, receive dividends and have voting rights. The shares are subject to forfeiture and to restrictions which limit the sale or transfer during the restriction period. The restrictions on shares of CSC restricted stock normally lapse on the first, second and third anniversaries of the date of issuance for awards issued in lieu of cash bonuses, and on the third, fourth and fifth anniversaries for all others.

8

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 3 - Stock Incentive Plans (continued)

The restrictions on RSUs vest on the first, second and third anniversaries of the date of issuance for those issued in lieu of cash bonuses, and on the third, fourth and fifth anniversaries for all others. Upon the vesting date, the RSUs are automatically redeemed for shares of CSC common stock and dividend equivalents.

Information concerning stock awards granted under stock incentive plans is as follows:

	Six Months Ended September 29, 2006
	Number of Shares			Weighted Average Fair Value
Outstanding at April 1, 2006		795,991		$	43.10
Granted		560,752			55.35
Released/Redeemed		(170,721	)		44.69
Forfeited/Canceled
Outstanding at September 29, 2006		1,186,022			48.13

As of September 29, 2006 there was $45.3 of total unrecognized compensation expense related to unvested restricted stock awards and restricted stock units. The cost is expected to be recognized over a weighted-average period of 3.26 years.

Nonemployee Director Incentives

During fiscal 1998, the Company adopted a stock incentive plan which authorized the issuance of stock options, restricted stock and other stock-based incentives to nonemployee directors upon terms approved by the Company’s Board of Directors.

Generally, RSU awards to nonemployee directors vest in full as of the next annual meeting of the Company’s stockholders following the date they are granted and are issued at a price of $0. Information concerning RSUs granted to nonemployee directors is as follows:

	Six Months Ended September 29, 2006
	Number of Shares			Weighted Average Fair Value
Outstanding at April 1, 2006		59,521		$	42.45
Granted		14,400			52.39
Released/Redeemed		(600	)		37.81
Forfeited/Canceled
Outstanding at September 29, 2006		73,321			44.44

9

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 3 - Stock Incentive Plans (continued)

When a holder of RSUs ceases to be a director of the Company, the RSUs are automatically redeemed for shares of CSC common stock and dividend equivalents with respect to such shares. The number of shares to be delivered upon redemption is equal to the number of RSUs that are vested at the time the holder ceases to be a director. At the holder’s election, which must be made within 30 days after the date of the award, the RSUs may be redeemed (i) as an entirety, upon the day the holder ceases to be a director, or (ii) in substantially equal amounts upon the first five, ten or fifteen anniversaries of such termination of service.

As of September 29, 2006 there was $0.6 of total unrecognized compensation expense related to unvested nonemployee director RSUs. The cost is expected to be fully recognized as of the annual stockholders’ meeting on July 30, 2007.

Note 4 - Depreciation and Amortization

Included in the consolidated condensed balance sheets are the following accumulated depreciation and amortization amounts:

	Sept. 29, 2006		March 31, 2006
Property and equipment	$	3,306.0	$	3,047.8
Goodwill		332.0		323.0

Note 5 - Dividends

No dividends were paid during the periods presented. At September 29, 2006 and March 31, 2006, there were 179,684.817 and 194,904,250 shares, respectively, of $1.00 par value common stock issued. The Company had 7,725,263 and 7,653,655 shares of treasury stock as of September 29, 2006 and March 31, 2006, respectively.

Note 6 - Cash Flows

Cash payments for interest on indebtedness were $65.0 and $53.1 for the six months ended September 29, 2006 and September 30, 2005, respectively. Net cash payments for taxes on income were $158.2 and $76.6 for the six months ended September 29, 2006 and September 30, 2005, respectively.

10

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 7 - Comprehensive Income

The components of comprehensive income, net of tax, are as follows:

	Second Quarter Ended
	Sept. 29, 2006		Sept. 30, 2005
Net income	$	92.6	$	99.5
Foreign currency translation adjustment		58.2		(23.5	)
Unfunded pension adjustment		2.8		.6
Unrealized gain (loss) on available for sale securities		.3		(.1	)
Comprehensive income	$	153.9	$	76.5

	Six Months Ended
	Sept. 29, 2006			Sept. 30, 2005
Net income	$	37.3		$	231.1
Foreign currency translation adjustment		137.7			(137.6	)
Unfunded pension adjustment		(1.2	)		.1
Unrealized gain on available for sale securities		.2			.2
Reclassification adjustment for gains realized in net income		(6.9	)
Comprehensive income	$	167.1		$	93.8

Accumulated other comprehensive income presented on the accompanying consolidated condensed balance sheets consists of accumulated foreign currency translation adjustments, minimum pension liability adjustments, and net unrealized gain (loss) on available for sale securities.

11

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 8 - Segment Information

CSC provides information technology outsourcing, consulting and systems integration services and other professional services. Based on the criteria of SFAS No. 131, “Disclosure about Segments of an Enterprise and Related Information,” CSC aggregates operating segments into two reportable segments, U.S. Federal and Global Commercial. The U.S. Federal segment operates principally within a regulatory environment subject to governmental contracting and accounting requirements, including Federal Acquisition Regulations, Cost Accounting Standards and audits by various U.S. Federal agencies.

Information on reportable segments is as follows:

	Global Commercial		U.S. Federal		Corporate			Total
Second Quarter Ended, September 29, 2006
Revenues	$	2,276.1	$	1,329.1				$	3,605.2
Earnings (loss) before special items, interest and taxes		143.4		89.4	$	(18.1	)		214.7
Second Quarter Ended, September 30, 2005
Revenues		2,328.5		1,244.1					3,572.6
Earnings (loss) before special items, interest and taxes		132.0		88.6		(7.2	)		213.4

	Global Commercial		U.S. Federal		Corporate			Total
Six Months Ended, September 29, 2006
Revenues	$	4,540.7	$	2,620.7				$	7,161.4
Earnings (loss) before special items, interest and taxes		250.1		182.3	$	(33.3	)		399.1
Six Months Ended, September 30, 2005
Revenues		4,690.1		2,465.0					7,155.1
Earnings (loss) before special items, interest and taxes		236.1		174.1		(15.8	)		394.4

12

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 8 - Segment Information (continued)

A reconciliation of earnings before special items, interest and taxes to income before taxes is as follows:

	Second Quarter Ended
	Sept. 29, 2006			Sept. 30, 2005
Earnings before special items, interest and taxes	$	214.7		$	213.4
Interest expense		(38.3	)		(25.9	)
Interest income		7.5			9.0
Special items		(41.0	)		(52.0	)
Income before taxes	$	142.9		$	144.5

	Six Months Ended
	Sept. 29, 2006			Sept. 30, 2005
Earnings before special items, interest and taxes	$	399.1		$	394.4
Interest expense		(69.0	)		(50.0	)
Interest income		33.5			14.3
Special items		(237.9	)		(52.0	)
Income before taxes	$	125.7		$	306.7

Note 9 - Goodwill and Other Intangible Assets

SFAS No. 142, “Goodwill and Other Intangible Assets,” requires the Company to assess the carrying value of Goodwill at least annually or as circumstances require. Goodwill and other purchased intangible assets are included in the identifiable assets of the segment to which they have been assigned. The annual validation test for all reporting units was performed during the second quarter ended September 29, 2006, with no indication of impairment.

A summary of the changes in the carrying amount of goodwill by segment for the six months ended September 29, 2006 is as follows:

	Global Commercial		U.S. Federal		Total
Balance as of March 31, 2006	$	1,752.7	$	553.6	$	2,306.3
Additions		17.6				17.6
Foreign currency translation		45.7				45.7
Balance as of September 29, 2006	$	1,816.0	$	553.6	$	2,369.6

The additions to goodwill for the period relates to the acquisition of the remaining interest of a majority owned joint venture. See footnote 11 for further details. The foreign currency translation amount relates to the impact of foreign currency adjustments in accordance with SFAS No. 52, “Foreign Currency Translation.”

13

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 9 - Goodwill and Other Intangible Assets (continued)

A summary of amortizable intangible assets as of September 29, 2006 and March 31, 2006 is as follows:

	September 29, 2006
	Gross Carrying Value		Accumulated Amortization		Net
Software	$	1,253.8	$	797.8	$	456.0
Outsourcing contract costs		2,235.3		1,168.3		1,067.0
Other intangible assets		172.2		101.7		70.5
Total intangible assets	$	3,661.3	$	2,067.8	$	1,593.5

	March 31, 2006
	Gross Carrying Value		Accumulated Amortization		Net
Software	$	1,185.7	$	732.4	$	453.3
Outsourcing contract costs		2,288.1		1,112.8		1,175.3
Other intangible assets		172.2		95.6		76.6
Total intangible assets	$	3,646.0	$	1,940.8	$	1,705.2

Amortization related to intangible assets was $111.2 and $109.4 for the three months and $217.9 and $213.6 for the six months ended September 29, 2006 and September 30, 2005, respectively. Estimated amortization expense related to intangible assets as of March 31, 2006 for each of the subsequent five years, fiscal 2007 through fiscal 2011, is as follows: $357, $290, $261, $217, and $145, respectively.

Note 10 - Special Items

Special items totaling $41.0 and $237.9 were recorded during the second quarter and six months ended September 29, 2006. For the second quarter and six months ended September 29, 2006, special items consisted of: (1) a $40.2 and $255.2 restructuring charge, respectively, (see discussion below), (2) a $.8 and $1.0 true-up of an estimate related to the fiscal 2006 Nortel impairment charge, respectively, and (3) an $18.3 gain from the redemption of DynCorp International preferred stock recorded during the first quarter of fiscal 2007.

14

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Restructuring

In April 2006, the Company announced a restructuring plan which will be carried out during fiscal 2007 and 2008 at an estimated total pre-tax cost of $375. The objectives of the plan are to 1) streamline CSC’s worldwide operation and 2) leverage the increased use of lower cost resources. Restructuring charges consist predominantly of severance and related employee payments resulting from terminations. Workforce reductions of approximately 4,300 and 700 employees are planned for fiscal 2007 and 2008, respectively. In addition, the Company is evaluating facility consolidation opportunities and other areas where operations can be streamlined and costs reduced consistent with the plan objectives. As a result, lease termination, asset impairment and other charges may also be incurred. The charge recorded in the second quarter and first six months of fiscal 2007 includes $37.6 and $250.7 for workforce reduction costs and $2.6 and $4.5 for vacant space and other charges. All but approximately $.5 of restructuring charges is projected to be incurred in the Global Commercial reporting segment, with the remainder associated with corporate and shared service center operations. Less than $.1 of the second quarter and six month charge was incurred at corporate.

A majority of the planned reductions (2,600 in fiscal 2007 and 50 in 2008) will take place in Europe. Approximately 1,300 and 500 positions will be reduced in North America in fiscal 2007 and 2008, respectively, with the balance in Australia and Asia. Partially offsetting the reductions will be headcount increases in certain lower cost regions of approximately 1,600 and 400 employees in fiscal 2007 and 2008, respectively. As of September 29, 2006, approximately 2,800 separations have been completed (approximately one-fifth due to attrition). Approximately 1,700 new hires occurred in lower cost regions during the quarter including replacements of some of the 2,800 reductions as well as for previously-planned and on-going business activities.

The Company’s strategy in Europe is to obtain negotiated, voluntary terminations to the extent possible, but involuntary terminations may also be necessary in certain countries to attain targeted reductions. Outside of Europe, the Company expects all terminations to be involuntary. Involuntary termination benefits are determined in accordance with existing company policies and local legal requirements. In some countries, local regulations require the Company to consult with employee representatives such as works councils or unions in the determination of job categories and number of employees to be terminated, as well as the resulting termination benefit amounts. Such discussions are ongoing and are expected to be completed later in the fiscal year.

The amounts of termination benefits are typically attributable to employees’ services already rendered and increase as length of service increases. The Company records charges for negotiated, voluntary terminations at the time an employee accepts the Company’s offer. Involuntary termination benefits are accrued at the time such obligations are considered probable and reasonably estimable. Such a calculation is based on estimates of benefit payouts as well as number and type of staff to be terminated. In cases where a plan calls for first attempting to garner voluntary terminations and then moves to involuntary terminations if targeted reductions are not achieved, a charge is accrued based on estimated involuntary benefits for all remaining reductions.

15

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Accruals for future termination benefits are based on a number of assumptions and estimates. Such accruals may differ from actual results for a variety of reasons, including: different benefit amounts or mix of employees as a result of completed employee representative consultations; additional voluntary terminations in lieu of accrued involuntary terminations; changes in mix of actual terminated employees by age, years of service, or job class.

Restructuring-related cash payments are estimated to be approximately $325 in fiscal 2007 and $25 in fiscal 2008. Included in the restructuring charge are pension benefit augmentations that are due to certain employees in accordance with legal or contractual obligations, which will be paid out over several years as part of normal pension distributions. Such liabilities are included in the consolidated pension liability account.

See the following table for a summary of second quarter fiscal 2007 activity:

Three months ended September 29, 2006:

	Liability As of June 30, 2006		Total pre-tax charges recorded 2nd quarter fiscal 2007		Less charges not affecting restructuring     liability (1)			Less  Payments			Other(2)		Restructuring liability as of  Sept. 29, 2006
Workforce reductions	$	157.9	$	37.6				$	(57.8	)	$	2.1	$	139.8
Other		1.5		2.6	$	(2.6	)		(.9	)				.6
Total	$	159.4	$	40.2	$	(2.6	)	$	(58.7	)	$	2.1	$	140.4

Six months ended September 29, 2006:

	Total pre-tax charges recorded year-to-date fiscal 2007		Less charges not affecting restructuring     liability (1)			Less  Payments			Other(2)		Restructuring liability as of  Sept. 29, 2006
Workforce reductions	$	250.7	$	(6.7	)	$	(106.3	)	$	2.1	$	139.8
Other		4.5		(2.8	)		(1.1	)				.6
Total	$	255.2	$	(9.5	)	$	(107.4	)	$	2.1	$	140.4

(1)   Charges related to workforce reductions include pension augmentations that will be paid out as part of normal pension distributions and are reflected in the pension liability. Other charges consist of asset impairments.

(2)   Foreign currency translation adjustments.

Note 11 - Acquisitions

During September 2006 Danske Regioner exercised its option to put its minority interest in CSC Scandihealth A/S (Scandihealth) to CSC. As a result, CSC will acquire the remaining 40% share of Scandihealth it does not own. The purchase price is estimated to be between $19 and $22, which has been accrued in other accrued expenses as of September 29, 2006. The purchase price has been preliminarily allocated to the related minority interest liability of $4 and the remainder to goodwill. The Company expects to complete the transaction during the third quarter of fiscal 2007.

16

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 11 - Acquisitions (continued)

As a result of the DynCorp acquisition on March 7, 2003, the Company incurred costs to exit and consolidate activities, involuntarily terminate employees, and other costs to integrate DynCorp into the Company. The facility consolidations relate to plans to vacate and sublease DynCorp facilities. The components of the final acquisition integration liabilities included in the purchase price allocation for DynCorp are presented in the following table.

	Acquisition				Balance
	Integration		Paid as of		Remaining at
	Liabilities		September 29, 2006		September 29, 2006
Severance payments	$	7.1	$	7.1
Facility consolidations		66.6		51.0	$	15.6
Other		6.1		3.4		2.7
	$	79.8	$	61.5	$	18.3

During fiscal 2006, the Company finalized a scheme of arrangement to acquire the 26.9% of CSA Holdings Ltd (CSAH) now owned by the Company’s wholly owned subsidiary, CSC Computer Sciences International Inc. (CSCI). The arrangement allows for better integration of similar businesses between CSAH and CSC’s other operations. The purchase price of the remaining interest was 75.5 million Singapore dollars (approximately $44). The acquisition was accounted for under the purchase method, and accordingly, 100% of CSAH’s results of operations have been included with the Company’s from the date of acquisition, October 17, 2005. Revenue from the acquired interest has been reflected in the consolidated statements of income given the Company’s previous majority ownership. The pro forma impact on net income and earnings per share have not been disclosed for the current or comparable prior periods, as the amounts were immaterial to the financial statements as a whole.

Note 12 - Share Repurchase Program

On June 29, 2006 the Company’s Board of Directors authorized a share repurchase program of up to $2,000. In connection with the share repurchase program the Company entered into an accelerated share repurchase agreement and a collared accelerated share repurchase agreement with Goldman, Sachs & Co on June 29, 2006. Under the accelerated share repurchase agreement, which was effective as of June 29, 2006, the Company acquired 9,259,259 shares of common stock on June 29, 2006 from Goldman, Sachs & Co for $500. Under the collared accelerated share repurchase transaction, which was effective July 5, 2006, the Company received an initial minimum delivery of common stock outstanding of 7,142,857 shares for a payment of $500. The transactions were accounted for as a share retirement with common stock, paid-in capital and retained earnings reduced by $16.4, $152.6 and $831.0, respectively. The Company will receive additional shares pursuant to this agreement depending on movements in the market price of the Company’s common stock over the life of the agreement. The agreement has a term of six to twelve months after completion of the period establishing the hedge price, which was completed on July 28, 2006.

17

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 12 - Share Repurchase Program (continued)

Under both the accelerated share repurchase and the collared accelerated share repurchase agreements, Goldman, Sachs & Co may repurchase an equivalent number of shares in the open market over the terms of the respective agreements. The accelerated share repurchase agreement may be completed at any time between January 29, 2007 and June 29, 2007. At the completion of the agreement, CSC’s initial price under the accelerated share repurchase agreement will be adjusted up or down based on the volume-weighted average price (VWAP) of the stock during this period. Such adjustment may be settled in cash or stock at the Company’s discretion. The collared accelerated share repurchase agreement may be completed at anytime between January 29, 2007 and July 30, 2007. The Company financed the accelerated share repurchase transactions initially with cash on hand and the issuance of approximately $600 million of commercial paper.

The Company also entered into a purchase agreement with Goldman, Sachs & Co to acquire up to an additional $1,000 in market value of outstanding common stock through open market repurchase transactions under a Rule 10b5-1 plan. The share repurchase program will begin after completion of the accelerated share repurchase and the collared share repurchase agreement and is expected to be completed over a twelve month period.

Note 13 - Commitments and Contingencies

The Company guarantees working capital credit lines established with local financial institutions for its non-U.S. business units. Generally, guarantees have one-year terms and are renewed annually. CSC guarantees up to $565.1 of such working capital lines; however, as of September 29, 2006, the amount of the maximum potential payment is $68.6, the amount of the related outstanding subsidiary debt. The $68.6 outstanding debt is reflected in the Company’s consolidated financial statements.

The Company generally indemnifies its software license customers from claims of infringement on a United States patent, copyright, or trade secret. CSC’s indemnification covers costs to defend customers from claims, court awards or related settlements. The Company maintains the right to modify or replace software in order to eliminate any infringement. Historically, CSC has not incurred any significant costs related to customer software license indemnification. Management considers the likelihood of incurring future costs to be remote. Accordingly, the Company has not recorded a related liability.

CSC is engaged in providing services under contracts with the U.S. Government. The contracts are subject to extensive legal and regulatory requirements and, from time to time, agencies of the U.S. Government investigate whether the Company’s operations are being conducted in accordance with these requirements. U.S. Government investigations of the Company, whether related to the Company’s federal government contracts or conducted for other reasons, could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon the Company, or could lead to suspension or debarment from future U.S. Government contracting. The Company believes it has adequately reserved for any losses which may be experienced from these investigations.

18

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 13 - Commitments and Contingencies (continued)

In the course of business, discrepancies or claims may arise as to the use or reliability of various software products provided by the Company for its customers. On February 11, 2005, the Company was named, along with other vendors to the insurance industry, and dozens of insurance companies in Hensley, et al. vs. Computer Sciences Corporation, et al., filed as a putative nationwide class action in state court in Miller County, Arkansas shortly before President Bush signed the Class Action Fairness Act into law. The plaintiffs allege the defendants conspired to wrongfully use software products licensed by the Company and the other software vendors to reduce the amount paid to the licensees’ insureds for bodily injury claims. Plaintiffs also allege wrongful concealment of the manner in which these software programs evaluate claims and wrongful concealment of information about alleged inherent errors and flaws in the software. Plaintiffs seek injunctive and monetary relief of less than $.075 for each class member, as well as attorney’s fees and costs. The Company is vigorously defending itself against the allegations.

Litigation is inherently uncertain and it is not possible to predict the ultimate outcome of the matters discussed above. Considering the early stage of the Hensley case, the complicated issues presented by that matter, the fact that no class has been certified, it is not possible at this time to make meaningful estimates of the amount or range of loss that could result from this matter. It is possible that the Company’s business, financial condition, results of operations, or cash flows could be affected by the resolution of this matter. Whether any losses, damages or remedies ultimately resulting from this proceeding could reasonably have a material effect on the Company’s business, financial condition, results of operations, or cash flows will depend on a number of variables, including, for example, the timing and amount of such losses or damages, if any, and the structure and type of any such remedies. Depending on the ultimate resolution of these matters, some may be material to the Company's operating results for a particular period if an unfavorable outcome results, although such a material unfavorable result is not presently expected, and all other litigation, in the aggregate, is not expected to result in a material adverse impact to the consolidated financial statements.

As reflected by Form 8-K filings made by Sears Holdings Corporation (SHC) on May 13, 2005 (following merger with K-Mart Holding Corporation), and by the Company on May 16, 2005, SHC's subsidiary, Sears, Roebuck and Co. (Sears), and the Company are in dispute over amounts due and owing and applicable termination fees following Sears' termination of its Master Services Agreement (Agreement) with the Company on May 11, 2005. The dispute is expected to be resolved pursuant to negotiations or legal and arbitration proceedings. As of September 29, 2006, the Company’s investment in net assets associated with the Agreement was $80. These net assets include accounts receivable, prepaid expenses, outsourcing contract costs, software, and property, plant and equipment. The Company will vigorously pursue recovery for its associated assets and commitments. While the Company expects full recovery of its investments associated with this Agreement, if unsuccessful, the Company may experience a charge, which could be material, associated with the impairment of these assets.

19

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 13 - Commitments and Contingencies (continued)

The Company has converted most, and expects soon to convert the balance of 16 submitted Requests for Equitable Adjustment (REAs) to interest bearing claims under the Contract Disputes Acts (CDA) totaling in excess of $900 on two U.S. Federal contracts. Included in current assets on the Company’s balance sheet is approximately $803 of unbilled accounts receivable and deferred costs related to the contracts. CSC has requested payment for certain related out-of-scope work directed or caused by the customers in support of their critical missions. The contractual modification process for scope changes has lagged behind the need for CSC to provide critical on-going operational support. The Company does not record any profit element when it defers costs associated with such REAs/claims. We believe we have a legal basis for pursuing recovery of these REAs/claims and that collection is probable with interest on the claims accruing. Settlement of the amounts depends on individual circumstances and negotiations with the parties and we are unable to predict the timing of resolution of the REAs/claims.

Several shareholders of the Company have filed purported derivative actions in state and federal court in Los Angeles against the Company, as a nominal defendant, and certain of the Company's executive officers and directors. The three state actions, one of which has since been voluntarily dismissed, allege that the individual defendants breached their fiduciary duty to the Company by purportedly “backdating” stock options granted to CSC executives, improperly recording and accounting for allegedly backdated stock options, and producing and disseminating disclosures that improperly recorded and accounted for the allegedly backdated options. These actions also allege that certain of the defendants were unjustly enriched and seek to require them to disgorge their profits, and allege additional claims for accounting, corporate waste, rescission, breach of contract, and insider trading under California law. The two pending state actions have now been consolidated for all future proceedings. In the case of the three federal actions, two of which have been consolidated, plaintiffs allege claims for breach of fiduciary duties, unjust enrichment, abuse of control, gross mismanagement, constructive fraud, corporate waste, insider trading under California law, accounting, rescission, constructive trust, and violations of Sections 10(b) and 14(a) of the federal Securities Exchange Act and Section 304 of the federal Sarbanes-Oxley Act of 2002. The allegations made in the federal actions are factually related to those in the state actions.

Several participants in the Computer Sciences Corporation Matched Asset Plan ("the Plan") have filed two separate federal class actions in federal court in New York against the Company, its Retirement and Employee Benefits Plans Committee, and certain of its executive officers and directors alleging violations of the federal ERISA statute. The two federal actions allege that defendants breached their fiduciary duties, including duties under the ERISA statute and federal labor regulations, by failing to disclose material facts (including alleged "backdating" of stock option grants) to Plan participants and their beneficiaries, failing to prudently manage the Plan's assets (including by investment in Company stock), and failing to properly monitor Plan fiduciaries.

20

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 13 - Commitments and Contingencies (continued)

In response to an investigation of the Company's option grant practices by the U.S. Securities and Exchange Commission and the United States Attorney’s Office in the Eastern District of New York, the Company's Board of Directors has established a special committee of directors to conduct an independent investigation into CSC's option grant practices. The Company and the special committee are cooperating with the SEC and the U.S. Attorney, as well as the IRS in a related inquiry, on these matters.

In addition to the matters noted above, the Company is currently party to a number of disputes which involve or may involve litigation. The Company consults with legal counsel on those issues related to litigation and seeks input from other experts and advisors with respect to other matters in the ordinary course of business. Whether any losses, damages or remedies ultimately resulting from such other matters could reasonably have a material effect on the Company's business, financial condition, results of operation, or cash flows will depend on a number of variables, including, for example, the timing and amount of such losses or damages (if any) and the structure and type of any such remedies. For these reasons, it is not possible to make reliable estimates of the amount or range of loss that could result from these other matters at this time. Company management does not, however, presently expect any of such other matters to have a material impact on the consolidated financial statements of the Company.

21

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 14 - Pension and Other Benefit Plans

The Company and its subsidiaries offer a number of pension and postretirement healthcare and life insurance benefit plans. The components of net periodic benefit cost for defined benefit pension and postretirement benefit plans are as follows:

	Second Quarter Ended
	September 29, 2006						September 30, 2005
Pensions	U.S. Plans			Non-U.S. Plans			U.S. Plans			Non-U.S. Plans
Service cost	$	32.1		$	19.6		$	29.6		$	21.6
Interest cost		29.1			25.2			25.6			21.8
Expected return on assets		(33.4	)		(29.6	)		(28.1	)		(23.3	)
Amortization of transition obligation					.3						.3
Amortization of prior service cost		.8			.1			.8			.1
Amortization of unrecognized net loss		4.1			3.4			5.9			4.0
Curtailment (gain) loss					.7
Special termination benefit recognized
Net periodic pension cost	$	32.7		$	19.7		$	33.8		$	24.5

	Six Months Ended
	September 29, 2006						September 30, 2005
Pensions	U.S. Plans			Non-U.S. Plans			U.S. Plans			Non-U.S. Plans
Service cost	$	64.2		$	46.5		$	59.2		$	43.9
Interest cost		58.2			49.9			51.2			44.4
Expected return on assets		(66.8	)		(57.9	)		(56.2	)		(47.5	)
Amortization of transition obligation					.6						.6
Amortization of prior service cost		1.6			.3			1.6			.2
Amortization of unrecognized net loss		8.2			8.6			11.8			8.2
Curtailment (gain) loss					.7
Special termination benefit recognized					6.7
Net periodic pension cost	$	65.4		$	55.4		$	67.6		$	49.8

22

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 14 - Pension and Other Benefit Plans (continued)

	Three Months Ended
	September 29, 2006					September 30, 2005
Other Postretirement Benefits	U.S. Plans			Non-U.S. Plans		U.S. Plans			Non-U.S. Plans
Service cost	$	.4		$	.1	$	.4		$	.1
Interest cost		2.2			.1		1.8			.2
Expected return on assets		(1.6	)				(1.6	)
Amortization of transition obligation		.4					.4
Amortization of prior service cost		.2					.2
Amortization of unrecognized net loss		.9					.1
Net periodic pension cost	$	2.5		$	.2	$	1.3		$	.3

	Six Months Ended
	September 29, 2006					September 30, 2005
Other Postretirement Benefits	U.S. Plans			Non-U.S. Plans		U.S. Plans			Non-U.S. Plans
Service cost	$	1.2		$	.2	$	.8		$	.2
Interest cost		4.4			.2		3.6			.4
Expected return on assets		(3.2	)				(3.2	)
Amortization of transition obligation		.8					.8
Amortization of prior service cost		.4					.4
Amortization of unrecognized net loss		1.8					.2
Net periodic pension cost	$	5.4		$	.4	$	2.6		$	.6

As previously disclosed in footnote 10 of the Company’s Annual Report on Form 10-K for the year ended March 31, 2006, the Company expects to contribute $245 million to its defined benefit pension plans during fiscal 2007. During the second quarter and first six months of fiscal 2007 the Company contributed $65 million and $123 million, respectively, to its defined benefit pension plans.

23

COMPUTER SCIENCES CORPORATION

NOTES TO PRELIMINARY CONSOLIDATED CONDENSED FINANCIAL INFORMATION (unaudited)

(Dollars in millions except per-share amounts)

Note 15 - Recent Accounting Pronouncements

In June 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109” (FIN 48). The interpretation clarifies the accounting for uncertainty in income taxes recognized in a company's financial statements in accordance with SFAS No. 109, "Accounting for Income Taxes." Specifically, the pronouncement prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation also provides guidance on the related derecognition, classification, interest and penalties, accounting for interim periods, disclosure and transition of uncertain tax positions. The interpretation is effective for CSC’s fiscal 2008. The Company is assessing FIN 48 and has not determined the impact that the adoption of FIN 48 will have on its consolidated financial statements.

In September, 2006 the FASB issued Statement of Financial Accounting Standards No. 157 (SFAS No. 157), “Fair Value Measurements.” The Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. This Statement applies under other accounting pronouncements that require or permit fair value measurements. The Statement does not require any new fair value measurements. The Statement is effective for CSC’s fiscal 2009. At this time the Company does not believe the adoption of SFAS No. 157 will have a material impact on the Company’s results of operations or financial position.

On September 13, 2006 the Securities and Exchange Commission released Staff Accounting Bulletin (SAB) No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements.” SAB No. 108 requires a registrant to quantify all misstatements that could be material to financial statement users under both the “rollover” and “iron curtain” approaches. If either approach results in quantifying a misstatement that is material the registrant must adjust its financial statements. SAB No. 108 is applicable for CSC’s fiscal 2007. The Company is assessing but has not determined the impact, if any, SAB No. 108 will have on its consolidated financial statements.

In September, 2006 the FASB issued Statement of Financial Accounting Standards No. 158 (SFAS No. 158), “Employer’s Accounting for Defined Benefit Pension and Other Postretirement Plans.” This Statement requires the overfunded or underfunded status of single-employer defined benefit postretirement plans be recognized as an asset or liability in the statement of financial position. The Statement requires the funded status for pension plans to be determined based on the projected benefit obligation and for other postretirement plans on the accumulated benefit obligation. These provisions are effective for CSC’s fiscal 2007. In addition, the Statement requires that the plan measurement date coincide with the Company’s fiscal year-end. This provision is effective for CSC’s fiscal 2009. The Company is reviewing SFAS No. 158 and at this time has not determined the impact adoption of the Statement will have on its consolidated financial statements.

24

PART I, ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS

OF PRELIMINARY FINANCIAL INFORMATION

Second Quarter and First Six Months of Fiscal 2007 versus

Second Quarter and First Six Months of Fiscal 2006

All statements and assumptions in this Exhibit that do not directly and exclusively relate to historical facts constitute "forward-looking statements" within the meaning of the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements represent current expectations and beliefs of CSC, and no assurance can be given that the results described in such statements will be achieved.

Forward-looking information contained in these statements include, among other things, statements with respect to the Company's financial condition, results of operations, cash flows, business strategies, operating efficiencies or synergies, competitive positions, growth opportunities, plans and objectives of management, and other matters. Such statements are subject to numerous assumptions, risks, uncertainties and other factors, many of which are outside of the Company's control, which could cause actual results to differ materially from the results described in such statements. These forward looking statements should be read in conjunction with our Annual Report on Form 10-K. The reader should specifically consider the various risks discussed in the Risk Factors section of our Annual Report on Form 10-K.

Forward-looking statements in this Exhibit speak only as of the date hereof, and forward-looking statements in documents attached or incorporated by reference speak only as to the date of those documents. The Company does not undertake any obligation to update or release any revisions to any forward-looking statement or to report any events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law.

General

As noted in the Company’s November 2, 2006 press release, the Company will delay filing its second quarter Form 10-Q until the Company’s internal stock option investigation has been completed and the tax and accounting impacts have been determined. The preliminary financial information discussed below is subject to adjustment based on the outcome of the internal investigation.

The following discussion and analysis provides information management believes relevant to an assessment and understanding of the preliminary financial information of Computer Sciences Corporation (CSC or the Company). The discussion should be read in conjunction with the preliminary financial information and notes thereto contained in Part I, Item 1 of this Exhibit and with the Company’s Annual Report on Form 10-K for the year ended March 31, 2006. The Company's independent registered public accounting firm has not completed its review of the preliminary financial information contained in Part I, Item 1 of this Exhibit. The following discusses the Company’s preliminary financial information as of and for the three and six months ended September 29, 2006 and the comparable periods for the prior fiscal year.

25

The reader should note Days Sales Outstanding (DSO), Free Cash Flow, Return on Investment (ROI), and Debt-to-total capitalization are not measures defined by Generally Accepted Accounting Principles in the United States (U.S. GAAP), and the Company’s definition of these measures may differ from other companies. ROI is calculated by multiplying profit margin times investment base turnover. The profit margin used is profit before special items and interest and after tax divided by revenues. Investment base turnover equals revenues divided by average debt and equity. For a discussion of these measures, please refer to the Company’s Annual Report on Form 10-K for the year ended March 31, 2006.

26

Second Quarter Overview

Key highlights of the second quarter and year to date include:

· Second quarter revenues as reported rose .9%, and declined .3% on a constant currency basis.

· Six months year to date revenue as reported increased .1%, and declined approximately .4% on a constant currency basis.

· The Company recorded a special pretax restructuring charge of $41.0 million ($29.7 million after tax or 17 cents per share) during the second quarter of fiscal 2007 and a $52 million ($33.1 million after tax or 18 cents per share) special pretax charge related to a contract termination during the second quarter of fiscal 2006.

· For the six months year to date of fiscal 2007 the Company recorded a special pretax restructuring charge of $256.2 million ($212.6 million after tax or $1.16 per share) and a special pretax gain of $18.3 million ($11.2 million after tax or 6 cents per share).

· Income from continuing operations, including the restructuring charge, was $92.6 million compared to $99.5 million for the prior year second quarter and $37.3 million compared to $208.3 million for the prior year six months year to date.

· Earnings per share from continuing operations were 53 cents and 20 cents compared to 53 cents and $1.11 for the three and six months year to date for fiscal 2007 and 2006. respectively.

· Business awards of $8.8 billion and $11.0 billion were announced for the quarter and year-to-date, respectively.

· DSO of 99 days was up 4 days compared to the second quarter of fiscal 2006 and decreased 4 days compared to the first quarter of fiscal 2007.

· The Company entered into two accelerated share repurchase transactions during the first six months of fiscal 2007. During the first quarter of fiscal 2007 the Company acquired and retired 9.3 million shares of outstanding common shares for $500 million and during the second quarter the Company acquired and retired an additional 7.1 million shares for $500 million.

· Debt-to-total capitalization ratio at quarter-end increased to 26.0% from 17.8% at fiscal 2006 year-end.

· ROI for the last twelve months ended September 29, 2006 was approximately 8.9%.

· Cash provided by operating activities was $68.0 for the six months year to date of fiscal 2007 versus $240.5 million for the fiscal 2006 comparable period. Cash used in investing activities was $284.5 million for the first six months of fiscal 2007 compared to $622.5 million for fiscal 2006 comparable period. Free cash outflow for the six months year to date was $357.1 million for fiscal 2007 compared to $387.0 million for the fiscal 2006 comparable period.

(1) The following is a reconciliation of free cash flow to the most directly comparable Generally Accepted Accounting Principle (GAAP) financial measure:

	Six Months Ended
(In millions)	Sept. 29, 2006			Sept. 30, 2005
Free cash flow	$	(357.1	)	$	(387.0	)
Net cash used in investing activities		284.5			622.5
Proceeds from redemption of preferred stock		126.5
Dispositions					5.0
Capital lease payments		14.1
Net cash provided by operating activities	$	68.0		$	240.5

27

The Company’s announced new business awards of $8.8 billion for the second fiscal quarter including the following :

-United Kingdom National Health Service ($3.7 billion)

- U.S. Army Program Executive Office ($2.0 billion)

- U.S. Air Force Expeditionary Combat Support System ($378 million)

- Previously unannounced U.S. Federal contracts ($2.6 billion)

These multi-year awards represent the estimated value at contract signing. However, they cannot be considered firm orders due to their variable attributes, including demand-driven usage, modifications in scope of work due to changing customer requirements, and annual funding constraints and indefinite delivery and volume characteristics of major portions of the Company’s U.S. Federal activities.

Revenue as reported increased marginally during the second quarter compared to the previous year second quarter from revenue growth in CSC’s Federal Sector, which benefited from new awards, and from the favorable impact of foreign currency exchange rates. The growth in revenue was partially offset by the impact of the termination of certain contracts and softness in demand for certain consulting and systems integration services in the Company’s Global Commercial segment. For the six months year to date revenue as reported was essentially unchanged from the prior year as revenue growth in CSC’s Federal Sector offset the impact of the termination of certain outsourcing contracts in CSC’s Global Commercial segment.

ROI for continuing operations, before special items, for the twelve months ended September 29, 2006 was approximately 8.9%, an increase of 1 percentage point over the prior year as a result of a .5% improvement in the margin and reduced equity as a result of the share buyback. This is a measure management continues to place a high priority on as a driver of increased shareholder value and as an effective decision tool.

Lower cash flow generated from operating activities during the six months year-to-date of fiscal 2007 versus six months year to date of fiscal 2006 was largely the result of payments for restructuring activities, an increase in tax payments and a decline in advanced payments from customers. These were partially offset by a decline in the rate of increase in non-cash working capital. Net cash outflows for investing activities declined as a result of a decrease in investment for new outsourcing contracts and software and proceeds from the redemption of DI preferred stock.

Share Repurchase Program

On June 29, 2006 the Company’s Board of Directors authorized a share repurchase program of up to $2 billion. In connection with the share repurchase program the Company entered into an accelerated share repurchase agreement and a collared accelerated share repurchase agreement with Goldman, Sachs & Co. on June 29, 2006. The accelerated share repurchase agreement was effective June 29, 2006 and the Company acquired 9,259,259 shares of common stock on June 29, 2006 from Goldman, Sachs & Co for $500 million. The collared accelerated share repurchase was effective July 5, 2006 and the Company acquired 7,142,857 shares for $500 million. The transactions were accounted for as a share retirement with common stock, paid-in capital and retained earnings reduced $16.4 million, $152.6 million and $831.0 million, respectively. Under the collared accelerated share repurchase agreement the Company will receive additional shares with the amount determined by movement in the Company’s share price over the life of the agreement. The agreement has a term of six to twelve months from the date the hedge price was established, July 28, 2006.

28

Under both the accelerated share repurchase and the collared accelerated share repurchase agreements, Goldman, Sachs & Co may repurchase an equivalent number of shares in the open market over the terms of the respective agreements. The accelerated share repurchase agreement may be completed at any time between January 29, 2007 and June 29, 2007. At the completion of the agreement, CSC’s initial price under the accelerated share repurchase agreement will be adjusted based on the volume-weighted average price (VWAP) of the stock during the period. Such adjustment may be settled in cash or stock at the Company’s discretion. The collared accelerated share repurchase agreement may be completed at any time between January 29, 2007 and July 30, 2007. The Company financed the accelerated share repurchase transactions with cash on hand and commercial paper.

The Company also entered into a purchase agreement with Goldman, Sachs & Co to acquire up to an additional $1 billion in market value of outstanding common stock through open market repurchase transactions under a Rule 10b5-1 plan. The share repurchase program will begin after completion of the accelerated share repurchase and the collared share repurchase agreements and is expected to be completed over a twelve month period.

Preliminary Results of Operations

Revenues

	Second Quarter
(Dollars in millions)	2007		2006		Change			Percent
U.S. Commercial	$	948.9	$	1,005.7	$	(56.8	)		(5.6	)%
Europe		942.8		983.7		(40.9	)		(4.2	)
Other International		384.4		339.1		45.3			13.4
Global Commercial segment		2,276.1		2,328.5		(52.4	)		(2.3	)
U.S. Federal segment		1,329.1		1,244.1		85.0			6.8
Total	$	3,605.2	$	3,572.6	$	32.6			.9

	Six Months Year-to-Date
(Dollars in millions)	2007		2006		Change			Percent
U.S. Commercial	$	1,925.5	$	2,012.8	$	(87.3	)		(4.3	)%
Europe		1,884.7		2,020.7		(136.0	)		(6.7	)
Other International		730.5		656.6		73.9			11.3
Global Commercial segment		4,540.7		4,690.1		(149.4	)		(3.2	)
U.S. Federal segment		2,620.7		2,465.0		155.7			6.3
Total	$	7,161.4	$	7,155.1	$	6.3			.1

29

The factors affecting the percent change in revenues for the second quarter and six months year-to-date of fiscal 2007 are as follows:

	Net Internal Growth			Approximate Impact of Currency Fluctuations			Total
Second Quarter
U.S. Commercial		(5.6	)%					(5.6	)%
Europe		(8.1	)		3.9	%		(4.2	)
Other International		12.3			1.1			13.4
Global Commercial segment		(4.1	)		1.8			(2.3	)
U.S. Federal segment		6.8						6.8
Total		(.3	)		1.2			.9

	Net Internal Growth			Approximate Impact of Currency Fluctuations			Total
Six Months Year-to-Date
U.S. Commercial		(4.3	)%					(4.3	)%
Europe		(8.1	)		1.4	%		(6.7	)
Other International		10.3			1.0			11.3
Global Commercial segment		(3.9	)		0.7			(3.2	)
U.S. Federal segment		6.3						6.3
Total		(.4	)		.5			.1

Revenue, as reported, for the second quarter of fiscal 2007 increased slightly compared to the year earlier period. Growth in U.S. Federal operations was partially offset by decreases in Global Commercial operations, specifically in the United States and Europe. U.S. Federal experienced growth from Department of Defense, Civil agency and Other customers. U.S. and European declines were the result of outsourcing contract terminations, a reduction in volumes on certain existing engagements and continued weakness in consulting and systems integration demand. These unfavorable impacts on U.S. Commercial revenue were partially offset by favorable movements in foreign currency exchange rates.

Global Commercial

The decline in the Company's commercial revenues for the second quarter compared to the prior year period was the result of lower levels of outsourcing activity primarily in the United Kingdom and United States. As in the first quarter of fiscal 2007 outsourcing activity was negatively impacted during the second quarter of fiscal 2007 by terminated contracts, notably Sears and Nortel Networks. Demand for consulting and systems integration services in Europe continued to be soft while consulting and systems integration business in the United States experienced softness in demand in selected service lines during the second quarter of fiscal 2007 as well. Strong growth in Australia and Asia somewhat offset the declines in the United States and Europe.

30

Revenue from U.S. outsourcing operations continued to be adversely impacted by the Sears contract termination and the partial Nortel Networks termination. The combined impact of these terminations was approximately $58 million during the second quarter of fiscal 2007 and $116 million for the six months year to date. Partially offsetting the effects of these terminations were year over year net increases of $34 million from a number of significant outsourcing contracts. Softness in demand for certain consulting and systems integration services in the United States contributed to the revenue decline in U.S. operations for the second quarter and six months year to date.

Operations in Europe continued to experience reduced volumes on a number of significant outsourcing engagements resulting in a decline in revenue from net volume reductions of $66 million for the second quarter and $119 million for the six months year to date. Consulting and systems integration demand continued to be weak in Europe particularly in central Europe. Currency effects, as noted in the accompanying table, partially offset the revenue decline.

Other International operations revenue growth was led by Austalia operations with revenue growth of $21 million during the second quarter and $39 million for the six months year to date as a result of growth in a recruitment business and volume increases on existing outsourcing contracts. Asia operations contributed $13 million and $25 million for the second quarter and six months year to date, respectively, on growth from new and existing contracts. Favorable foreign currency fluctuations contributed to revenue growth in Other International as well.

U.S. Federal

The Company's U.S. Federal revenues were generated from the following sources:

	Second Quarter
(Dollars in millions)	2007		2006		Change		Percent
Department of Defense	$	890.0	$	835.4	$	54.6		6.5	%
Civil agencies		400.1		383.4		16.7		4.4
Other (1)		39.0		25.3		13.7		54.2
Total U.S. Federal	$	1,329.1	$	1,244.1	$	85.0		6.8	%

	Six Months Year-to-Date
(Dollars in millions)	2007		2006		Change			Percent
Department of Defense	$	1,743.8	$	1,629.3	$	114.5			7.0	%
Civil agencies		804.2		760.1		44.1			5.8
Other (1)		72.7		75.6		(2.9	)		(3.8	)
Total U.S. Federal	$	2,620.7	$	2,465.0	$	155.7			6.3	%

(1)Other revenues consist of state and local government as well as commercial contracts performed by the U.S. Federal reporting segment.

31

Federal revenue increases of 6.8% and 6.3% for the second quarter and six months year to date, respectively, resulted from new contracts and growth on existing Department of Defense (DoD) and Civil agencies contracts and growth on existing contracts for Other programs during the second quarter. Partially offsetting the growth were reduced volumes or reduced funding on certain government programs.

Department of Defense growth contributors for the second quarter and six months year to date included new contracts with the U.S. Army for equipment procurement and installation and a new logistics contract with the U.S. Air Force which combined for $25 million of revenue growth. Existing programs contributing to growth in DoD revenues included increased scope and new tasking on logistics support for the U.S. Army and other DoD customers, additional tasking for engineering services in support of the U.S. Army and Navy and a program to provide equipment procurement and installation services to the Army. These gains were partially offset by funding cuts to two programs providing IT engineering and management services.

Civil agencies revenue increased for the second quarter and six months year to date as a result of a new contract to provide engineering and management services to the Environmental Protection Agency and a new contract with NASA for a shared services center. Continued growth on existing programs with NASA and the FAA also contributed to growth for the second quarter and six months year to date.

Revenue from other U.S. Federal activities during the second quarter of fiscal 2007 benefited from a contract extension with the New York Department of Health and the achievement of revenue milestones on a systems integration project with a foreign government. Year to date revenue was down slightly from the prior year comparable period.

During the second quarter of fiscal 2007 the Company announced federal contract awards with a total value of $5.0 billion, compared to $2.0 billion announced during the comparable period for fiscal 2006.

32

Costs and Expenses

The Company's costs and expenses were as follows:

	Second Quarter
(Dollars in millions)	Dollar Amount				Percent of Revenue						Percentage Point Change
	2007		2006		2007			2006
Cost of services (1)	$	2,896.6	$	2,876.7		80.3	%		80.5	%		(.2	)%
Selling, general & administrative		227.6		207.8		6.3			5.8			.5
Depreciation and amortization		266.3		274.7		7.4			7.7			(.3	)
Special items		41.0		52.0		1.1			1.5			(.4	)
Interest expense, net		30.8		16.9		.9			.5			.4
Total	$	3,462.3	$	3,428.1		96.0	%		96.0	%

	Six Months Year-to-Date
(Dollars in millions)	Dollar Amount				Percent of Revenue						Percentage Point Change
	2007		2006		2007			2006
Cost of services (1)	$	5,779.9	$	5,803.4		80.7	%		81.1	%		(.4	)%
Selling, general & administrative		455.2		412.9		6.3			5.8			.5
Depreciation and amortization		527.2		544.4		7.4			7.6			(.2	)
Special items		237.9		52.0		3.3			.7			2.6
Interest expense, net		35.5		35.7		.5			.5
Total	$	7,035.7	$	6,848.4		98.2	%		95.7	%		2.5	%

(1)  Excludes depreciation and amortization

Comparing the second quarter and six months year to date of fiscal 2007 and 2006, total costs and expenses as a percentage of revenue for the second quarter were flat on a year over year basis and increased for the six months year to date. Expenses as a percentage of revenue before special items increased during the second quarter and decreased for the six months year to date. For the second quarter, lower cost of services and depreciation expense were more than offset by increases in selling, general and administrative expense and the restructuring charges. For the six months year to date the trend was similar; however, interest expense was flat on a year over year comparison.

33

The Company substantially matches revenues and costs in the same currency. Therefore, the foreign currency impact of approximately 1.2 and .5 percentage points for the quarter and six months year to date, respectively, on revenues and costs did not have a material impact on costs and expenses as a percentage of revenue. However, the Company is increasing its use of off-shore support and may be exposed to additional margin fluctuations.

On April 1, 2006 the Company adopted Statement of Financial Accounting Standards (SFAS) No. 123R, “Share-Based Payment,” which resulted in the majority of the net increase of $15.3 million and $29.1 million in stock-based compensation for the three and six months ended September 29, 2006, respectively. See Note 3 for the required disclosures of SFAS No. 123R and additional discussion of its application. Approximately $11.6 million and $21.3 million of this expense was recorded in selling, general & administrative expense with the remainder included in cost of services.

Cost of Services

Cost of services (COS) as a percentage of revenue for the second quarter of fiscal 2007 improved .2% to 80.3% from the year earlier period. The improvement in the ratio was the result of current year restructuring activities as well as a prior year adverse estimate to complete adjustment on a U.S. Federal contract. U.S. Commercial’s ratio improved as a result of restructuring activities and certain outsourcing contracts which were in the higher cost early-stages of the contract in the prior year comparable period. Europe’s ratio benefited from restructuring activities and other cost savings initiatives. U.S. Federal’s ratio improved as a result of the unfavorable estimate to complete adjustment in the prior year period. These improvements in the ratio were offset some what by the impact of the adoption of SFAS No. 123R, “Share-Based Payment” during the second quarter and revenue growth in a lower margin recruitment business in Australia.

Cost of services decreased by .4% to 80.7% for the six months ended September 29, 2006 versus the comparable period for fiscal 2006. Approximately .3% of this decrease comes from our U.S. commercial operations, primarily as a result of outsourcing labor and cost savings initiatives begun in the prior year and the maturation of certain outsourcing contracts. The remainder of the improvement in the ratio was from cost savings derived from the restructuring activities in Europe and increases in productivity on certain time and materials contracts. Cost savings on U.S. Federal operations as well as the prior year unfavorable estimate to complete adjustment also contributed to the improvement in the ratio. Offsetting these reductions to the ratio was the impact of the adoption of SFAS No. 123R, “Share-Based Payment” for the six months year to date and growth in revenue from a lower margin recruitment business in Australia.

Selling, General and Administrative

Selling, general and administrative (SG&A) expense increased as a percentage of revenue by .5% to 6.3% for the second quarter and six months year to date of fiscal 2007. Approximately one half of the ratio increase during the second quarter was the result of higher program spending and marketing costs and an increase in unallowable costs on federal programs in the U.S. Federal segment. The Global Commercial segment contributed marginally to the increases in the ratio as a result of increased business development costs in Europe. The remainder of the increase in SG&A was the result of an increase in stock based employee compensation expense of $11.6 million during the second quarter versus the prior year comparable period. This increase was primarily the result of the adoption of SFAS No. 123R during fiscal 2007.

34

For the six months year to date the trends and factors contributing to the increase were the same with a year over year increase in stock based employee compensation of approximately $21.3 million primarily as a result of Adoption of SFAS No. 123R.

Depreciation and Amortization

Depreciation and amortization (D&A) decreased .3% and .2% for the second quarter and six months year to date of fiscal 2007, respectively, versus the comparable periods in the prior year. Minor improvements in the ratio were achieved in both Global Commercial and U.S. Federal segments. For the second quarter and six months year to date the Global Commercial improvement in the ratio was the result of the termination of the Nortel Networks contract and reduced asset usage on certain existing contracts in U.S. outsourcing and the increase in revenue in Australia from non capital intensive operations. These improvements were partially offset by an increase in the ratio in Europe as a result of capital requirements for outsourcing contract awards commenced during the past two years.

Interest Expense, Net

Net interest expense increased approximately $13.9 million compared to the second quarter of fiscal 2006, an increase in the ratio of net interest expense to revenue of .4% to .9%. The increase in net interest expense was due primarily to an increase in interest expense as a result of an increase in commercial paper of approximately $600 million issued to finance the accelerated share repurchase transactions and an increase in interest expense related to capital leases on a U.S. Federal segment program. Interest income declined marginally during the second quarter as a result of the redemption of the DynCorp preferred stock. Net interest expense for the six months year to date was essentially flat on a year over year basis.

Special Items

Special items totaling $41.0 and $237.9 were recorded during the second quarter and six months ended September 29, 2006. For the second quarter and six months ended September 29, 2006, special items consisted of: (1) a $40.2 and $255.2 restructuring charge, respectively, (see discussion below), (2) a $.8 and $1.0 true-up of an estimate related to the fiscal 2006 Nortel impairment charge, respectively, and (3) an $18.3 gain from the redemption of DynCorp International preferred stock recorded during the first quarter of fiscal 2007.

Restructuring

In April 2006, the Company announced a restructuring plan which will be carried out during fiscal 2007 and 2008 at an estimated total pre-tax cost of $375. The objectives of the plan are to 1) streamline CSC’s worldwide operation and 2) leverage the increased use of lower cost resources. Restructuring charges consist predominantly of severance and related employee payments resulting from terminations. Workforce reductions of approximately 4,300 and 700 employees are planned for fiscal 2007 and 2008, respectively. In addition, the Company is evaluating facility consolidation opportunities and other areas where operations can be streamlined and costs reduced consistent with the plan objectives. As a result, lease termination, asset impairment and other charges may also be incurred. The charge recorded in the second quarter and first six months of fiscal 2007 includes $37.6 and $250.7 for workforce reduction costs and $2.6 and $4.5 for vacant space and other charges. All but approximately $.5 of restructuring charges is projected to be incurred in the Global Commercial reporting segment, with the remainder associated with corporate and shared service center operations. Less than $.1 of the second quarter and six month charge was incurred at corporate.

35

A majority of the planned reductions (2,600 in fiscal 2007 and 50 in 2008) will take place in Europe. Approximately 1,300 and 500 positions will be reduced in North America in fiscal 2007 and 2008, respectively, with the balance in Australia and Asia. Partially offsetting the reductions will be headcount increases in certain lower cost regions of approximately 1,600 and 400 employees in fiscal 2007 and 2008, respectively. As of September 29, 2006, approximately 2,800 separations have been completed (approximately one-fifth due to attrition). Approximately 1,700 new hires occurred in lower cost regions during the quarter including replacements of some of the 2,800 reductions as well as for previously-planned and on-going business activities.

The restructuring plan is projected to result in savings of approximately $150 million and $300 million in fiscal 2007 and 2008, respectively. Approximately 92% of the savings will come from reduced costs of services, while the remainder will be predominantly from lower selling, general and administrative costs. Projected savings are net of new or increased recurring costs, primarily the costs anticipated for an increasing offshore workforce. Savings will also be impacted by certain transitional costs as new offshore staff are trained and outgoing staff are still on the payrolls. Such transitional costs are estimated to be under $10 million in fiscal 2007 and under $2 million in fiscal 2008.

The Company’s strategy in Europe is to obtain negotiated, voluntary terminations to the extent possible, but involuntary terminations may also be necessary in certain countries to attain targeted reductions. Outside of Europe, the Company expects all terminations to be involuntary. Involuntary termination benefits are determined in accordance with existing company policies and local legal requirements. In some countries, local regulations require the Company to consult with employee representatives such as works councils or unions in the determination of job categories and number of employees to be terminated, as well as the resulting termination benefit amounts. Such discussions are ongoing and are expected to be completed later in the fiscal year.

The amounts of termination benefits are typically attributable to employees’ services already rendered and increase as length of service increases. The Company records charges for negotiated, voluntary terminations at the time an employee accepts the Company’s offer. Involuntary termination benefits are accrued at the time such obligations are considered probable and reasonably estimable. Such a calculation is based on estimates of benefit payouts as well as number and type of staff to be terminated. In cases where a plan calls for first attempting to garner voluntary terminations and then moves to involuntary terminations if targeted reductions are not achieved, a charge is accrued based on estimated involuntary benefits for all remaining reductions.

Accruals for future termination benefits are based on a number of assumptions and estimates. Such accruals may differ from actual results for a variety of reasons, including: different benefit amounts or mix of employees as a result of completed employee representative consultations; additional voluntary terminations in lieu of accrued involuntary terminations; changes in mix of actual terminated employees by age, years of service, or job class.

Restructuring-related cash payments are estimated to be approximately $325 in fiscal 2007 and $25 in fiscal 2008. Included in the restructuring charge are pension benefit augmentations that are due to certain employees in accordance with legal or contractual obligations, which will be paid out over several years as part of normal pension distributions. Such liabilities are included in the consolidated pension liability account.

36

See the following table for a summary of second quarter fiscal 2007 activity:

Three months ended September 29, 2006:

	Liability As of June 30, 2006		Total pre-tax charges recorded 2nd quarter fiscal 2007		Less charges not affecting restructuring     liability (1)			Less  Payments			Other(2)		Restructuring liability as of  Sept. 29, 2006
Workforce reductions	$	157.9	$	37.6				$	(57.8	)	$	2.1	$	139.8
Other		1.5		2.6	$	(2.6	)		(.9	)				.6
Total	$	159.4	$	40.2	$	(2.6	)	$	(58.7	)	$	2.1	$	140.4

Six months ended September 29, 2006:

	Total pre-tax charges recorded year-to-date fiscal 2007		Less charges not affecting restructuring     liability (1)			Less  Payments			Other(2)		Restructuring liability as of  Sept. 29, 2006
Workforce reductions	$	250.7	$	(6.7	)	$	(106.3	)	$	2.1	$	139.8
Other		4.5		(2.8	)		(1.1	)				.6
Total	$	255.2	$	(9.5	)	$	(107.4	)	$	2.1	$	140.4

(1)   Charges related to workforce reductions include pension augmentations that will be paid out as part of normal pension distributions and are reflected in the pension liability. Other charges consist of asset impairments.

(2)   Foreign currency translation adjustments.

Taxes

The Company’s tax rates as reported for second quarter and six month year to date were 35.2% and 70.3% for fiscal 2007 and 31.1% and 32.1% for fiscal 2006. The increase in the effective rate as reported for fiscal 2007 is due primarily to the Company’s inability to recognize tax benefits on a significant portion of the restructuring charge recorded in certain foreign tax jurisdictions. The tax benefit attributable to the special items recorded in the second quarter and six months year to date of fiscal 2007 was $11.3 million and $36.5 million, respectively. The Company's effective tax rates before special items approximate 33.5% and 34.4% for the three and the six months ended September 29, 2006, respectively, compared to the 32.5% and 32.7% for the comparable periods in fiscal 2006.

Discontinued Operations

The Company did not have any significant income from the discontinued operations for the six months ended September 29, 2006. During the first quarter of fiscal 2006 the Company completed the exchange transaction with the HPS operations exchanged for the Company shares. Income for HPS operations, net of income taxes, for the first quarter of fiscal 2006 prior to the exchange was not significant. HPS’ activities were previously included in the Global Commercial reporting segment. HPS’ impact on the Company’s operating cash flow for the first quarter of fiscal 2006 was not significant. CSC recorded a gain of $22.9 million, from the HPS exchange transaction during the first quarter of fiscal 2006.

37

Earnings Per Share

Earnings per share from continuing operations stayed consistent quarter over quarter at $0.53 and decreased $0.91 to $0.20 for six months ended September 29, 2006, respectively. Earnings per share from continuing operations for the three and six months ended September 29, 2006 were adversely impacted by special charges of $0.17 per share and $1.10 per share, respectively, and were favorably impacted by a decline in the share base of 11.3 million and 3.4 million for the three and six months ended September 29, 2006, respectively. This decline in the share base was the result of the Company's acquisition and retirement of 16.4 million shares through two accelerated share repurchase transactions with 9.3 million shares acquired in the first quarter and 7.1 million shares acquired in the second quarter of fiscal 2007. See footnote 12 for further discussion of these transactions. This reduction was partially offset by option exercises during the past twelve months and an increase in common stock equivalents of approximately 1.5 million and 1.9 million, on a year over year basis, for the three and six months ended September 29, 2006.

Preliminary Financial Condition

Cash Flows

The Company's cash flows were as follows:

	Six Months Year-to-Date
(In millions)	Fiscal 2007			Fiscal 2006
Net cash from operations	$	68.0		$	240.5
Net cash used in investing		(284.5	)		(622.5	)
Net cash (used in) provided by financing		(370.0	)		(222.7	)
Effect of exchange rate changes on cash and cash equivalents		(1.0	)		(1.0	)
Net decrease in cash and cash equivalents		(587.5	)		(605.7	)
Cash and cash equivalents at beginning of year		1,290.7			1,010.3
Cash and cash equivalents at quarter end	$	703.2		$	404.6

Net cash provided by operations of $68.0 million for the first six months of fiscal 2006 represents a decline in net cash provided by operations compared to the prior year comparable period of cash from operations of $240.5 million and reflects the impact of several factors including cash outflows to fund the restructuring plan. Other factors impacting working capital during the quarter include:

·   Cash payments under the restructuring plan were $107.4 million during the first six months of fiscal 2007

·   Net cash payments for taxes of $158.2 million during the first six months of fiscal 2007 compared to payments of $76.6 million for the prior year period. The Company has fully utilized its available U.S. federal net operating losses resulting in an increase in cash taxes.

·   Accounts payable and accrued expenses increased approximately $137 million over the prior period balances.

·   A decrease in advanced payments received during the first six months of fiscal 2007 versus an increase in the prior year period.

38

Cash flow is also affected by deferred costs related to expected contract modifications with the U.S. federal government. Milestone billings on contracts may be impacted by modifications to contract scope, schedule, and price. The Company routinely negotiates such contract modifications in both the U.S. Federal and Global Commercial segments.

Net cash outflow from investing activities decreased significantly for the first six months of fiscal 2007 as compared to fiscal 2006 primarily as a result of a decrease in investment in outsourcing assets and software during fiscal 2007. Outsourcing contracts awarded during fiscal 2005 required significant investment during the first six months of fiscal 2006 for the start up and transition phases. Cash outflow from investing was also impacted by the redemption of preferred stock held by the Company issued by the parent of DynCorp International. The Company received approximately $145 million from the redemption as well as payments for accumulated dividends of approximately $24 million.

The use of cash in financing activities for the first six months of fiscal 2007 is primarily for the acquisition and retirement of outstanding common stock. During the first six months of fiscal 2007 the Company acquired and retired approximately 16.4 million shares of common stock for approximately $1 billion. The share acquisition was funded with cash on hand and the issuance of approximately $600 million of commercial paper. This outflow was partially offset by exercise of employee stock options. Cash used in financing activities in the prior year period was the result of the acquisition of treasury stock as a result of the sale of HPS.

Liquidity and Capital Resources

The balance of cash and cash equivalents was $703.2 million at September 29, 2006 and $1,290.7 million at March 31, 2006. Equity decreased by $740.8 million during the six months ended September 29, 2006 as a result of the accelerated share repurchase transactions the Company completed during the first six months of fiscal 2007. The Company purchased and retired approximately 16.4 million outstanding common shares through two accelerated share repurchase transactions for $1 billion. The first transaction was an accelerated share repurchase agreement for 9.3 million shares for an initial purchase price of $500 million, or $54 per share, subject to adjustment. The second transaction was a collared share repurchase agreement under which the Company acquired 7.1 million shares for $500 million. The number of shares is subject to adjustment upon final determination of the price per share subject to the terms of the collar. For the collared share repurchase agreement the Company has no further obligation and may receive additional shares depending of the final price per share. These transactions were financed through available cash on hand and the issuance of approximately $600 million of commercial paper during the first six months of fiscal 2007.

The Company also entered into an agreement to acquire up to an additional $1 billion of the Company’s outstanding common stock under a Rule 10b5-1 purchase plan.

Historically, the Company's primary sources of liquidity include cash flows from operations, the issuance of commercial paper and short-term borrowings. If the Company were unable to sell commercial paper or if the Company determined it was too costly to do so, the Company has the ability to borrow under a syndicated backstop credit facility. As of September 29, 2006 the Company's total liquidity was approximately $1.7 billion which included cash and cash equivalents and marketable securities of $703.2 million and availability under the syndicated backstop credit facility of $1 billion. As of September 29, 2006 the Company had approximately $600 million of commercial paper outstanding.

39

It is management's opinion that the Company will be able to meet its liquidity and cash needs for the foreseeable future through a combination of cash flows from operating activities, cash balances, unused borrowing capacity and other financing activities, including the issuance of debt and/or equity securities, and/or the exercise of the put option described in the Company's Form 10-K.

Recent Accounting Pronouncements and Critical Accounting Estimates

Recent accounting pronouncements and the anticipated impact to the Company are described in the notes to the interim consolidated condensed financial statements included in Part I, Item 1 of this Exhibit as well as in the Company's Annual Report on Form 10-K for the year ended March 31, 2006.

The Company has identified several critical accounting estimates which are described in "Management's Discussion and Analysis" of the Company’s Annual Report on Form 10-K for fiscal 2006. An accounting estimate is considered critical if both: (a) the nature of the estimates or assumptions is material due to the levels of subjectivity and judgment involved, and (b) the impact of changes in the estimates and assumptions would have a material effect on the consolidated financial statements. The Company's critical accounting estimates relate to: revenue recognition and cost estimation on long-term, fixed-price contracts; revenue recognition on software license sales that require significant customization; capitalization of outsourcing contract costs and software development costs; assumptions related to purchase accounting and goodwill; assumptions to determine retirement benefits costs and liabilities; and assumptions and estimates used to analyze legal and tax contingencies. Modifications to contract scope, schedule, and price may be required on development contracts accounted for on a percentage-of-completion basis and other contracts with the U.S. Federal government. Accounting for such changes prior to formal contract modification requires evaluation of the characteristics and circumstances of the effort completed and assessment of probability of recovery. If recovery is deemed probable, the Company may, as appropriate, either defer the costs until the parties have agreed on the contract change or recognize the costs and related revenue as current period contract performance. The Company routinely negotiates such contract modifications in both the U.S. Federal and Global Commercial segments. For all these estimates, we caution that future events may not develop as forecast, and the best estimates routinely require adjustment.

Federal Contracts

The Company is engaged in providing services under contracts with the U.S. Government. These contracts are subject to extensive legal and regulatory requirements and, from time to time, agencies of the U.S. Government investigate whether the Company's operations are being conducted in accordance with these requirements. U.S. Government investigations of the Company, whether related to the Company's federal government contracts or conducted for other reasons, could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon the Company, or could lead to suspension or debarment from future U.S. Government contracting.

40

PART I, ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES

ABOUT MARKET RISK

For a discussion of the Company's market risk associated with interest rates and foreign currencies as of March 31, 2006, see "Quantitative and Qualitative Disclosures about Market Risk" in Part II, Item 7A, "Management's Discussion and Analysis of Financial Condition and Results of Operations," of the Company's Annual Report on Form 10-K for the fiscal year then ended. For the six months ended September 29, 2006, there has been no significant change in related market risk factors.

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

CSC is engaged in providing services under contracts with the U.S. Government. The contracts are subject to extensive legal and regulatory requirements and, from time to time, agencies of the U.S. Government investigate whether the Company’s operations are being conducted in accordance with these requirements. U.S. Government investigations of the Company, whether related to the Company’s federal government contracts or conducted for other reasons, could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon the Company, or could lead to suspension or debarment from future U.S. Government contracting. The Company believes it has adequately reserved for any losses which may be experienced from these investigations.

In the course of business, discrepancies or claims may arise as to the use or reliability of various software products provided by the Company for its customers. On February 11, 2005, the Company was named, along with other vendors to the insurance industry, and dozens of insurance companies in Hensley, et al. vs. Computer Sciences Corporation, et al., filed as a putative nationwide class action in state court in Miller County, Arkansas shortly before President Bush signed the Class Action Fairness Act into law. The plaintiffs allege the defendants conspired to wrongfully use software products licensed by the Company and the other software vendors to reduce the amount paid to the licensees’ insureds for bodily injury claims. Plaintiffs also allege wrongful concealment of the manner in which these software programs evaluate claims and wrongful concealment of information about alleged inherent errors and flaws in the software. Plaintiffs seek injunctive and monetary relief of less than $75,000 for each class member, as well as attorney’s fees and costs. The Company is vigorously defending itself against the allegations.

Litigation is inherently uncertain and it is not possible to predict the ultimate outcome of the matters discussed above. Considering the early stage of the Hensley case, the complicated issues presented by that matter, the fact that no class has been certified, it is not possible at this time to make meaningful estimates of the amount or range of loss that could result from this matter. It is possible that the Company’s business, financial condition, results of operations, or cash flows could be affected by the resolution of this matter. Whether any losses, damages or remedies ultimately resulting from this proceeding could reasonably have a material effect on the Company’s business, financial condition, results of operations, or cash flows will depend on a number of variables, including, for example, the timing and amount of such losses or damages, if any, and the structure and type of any such remedies. Depending on the ultimate resolution of these matters, some may be material to the Company's operating results for a particular period if an unfavorable outcome results, although such a material unfavorable result is not presently expected, and all other litigation, in the aggregate, is not expected to result in a material adverse impact to the consolidated financial statements.

41

As reflected by Form 8-K filings made by Sears Holdings Corporation (SHC) on May 13, 2005 (following merger with K-Mart Holding Corporation), and by the Company on May 16, 2005, SHC's subsidiary, Sears, Roebuck and Co. (Sears), and the Company are in dispute over amounts due and owing and applicable termination fees following Sears' termination of its Master Services Agreement (Agreement) with the Company on May 11, 2005. The dispute is expected to be resolved pursuant to negotiations or legal and arbitration proceedings. As of September 29, 2006, the Company’s investment in net assets associated with the Agreement was approximately $80 million. These net assets include accounts receivable, prepaid expenses, outsourcing contract costs, software, and property, plant and equipment. The Company will vigorously pursue recovery for its associated assets and commitments. While the Company expects full recovery of its investments associated with this Agreement, if unsuccessful, the Company may experience a charge, which could be material, associated with the impairment of these assets.

The Company has converted most, and expects soon to convert the balance of 16 submitted Requests for Equitable Adjustment (REAs) to interest bearing claims under the Contract Disputes Acts (CDA) totaling in excess of $900 million on two U.S. Federal contracts. Included in current assets on the Company’s balance sheet is approximately $803 million of unbilled accounts receivable and deferred costs related to the contracts. CSC has requested payment for certain related out-of-scope work directed or caused by the customers in support of their critical missions. The contractual modification process for scope changes has lagged behind the need for CSC to provide critical on-going operational support. The Company does not record any profit element when it defers costs associated with such REAs/claims. We believe we have a legal basis for pursuing recovery of these REAs/claims and that collection is probable with interest on the claim currently accruing. Settlement of the amounts depends on individual circumstances and negotiations with the parties and we are unable to predict the timing of resolution of the REAs/claims.

Several shareholders of the Company have filed purported derivative actions in state and federal court in Los Angeles against the Company, as a nominal defendant, and certain of the Company's executive officers and directors. The three state actions, one of which has since been voluntarily dismissed, allege that the individual defendants breached their fiduciary duty to the Company by purportedly “backdating” stock options granted to CSC executives, improperly recording and accounting for allegedly backdated stock options, and producing and disseminating disclosures that improperly recorded and accounted for the allegedly backdated options. These actions also allege that certain of the defendants were unjustly enriched and seek to require them to disgorge their profits, and allege additional claims for accounting, corporate waste, rescission, breach of contract, and insider trading under California law. The two pending state actions have now been consolidated for all future proceedings. In the case of the three federal actions, two of which have been consolidated, plaintiffs allege claims for breach of fiduciary duties, unjust enrichment, abuse of control, gross mismanagement, constructive fraud, corporate waste, insider trading under California law, accounting, rescission, constructive trust, and violations of Sections 10(b) and 14(a) of the federal Securities Exchange Act and Section 304 of the federal Sarbanes-Oxley Act of 2002. The allegations made in the federal actions are factually related to those in the state actions.

Several participants in the Computer Sciences Corporation Matched Asset Plan ("the Plan") have filed two separate federal class actions in federal court in New York against the Company, its Retirement and Employee Benefits Plans Committee, and certain of its executive officers and directors alleging violations of the federal ERISA statute. The two federal actions allege that defendants breached their fiduciary duties, including duties under the ERISA statute and federal labor regulations, by failing to disclose material facts (including alleged "backdating" of stock option grants) to Plan participants and their beneficiaries, failing to prudently manage the Plan's assets (including by investment in Company stock), and failing to properly monitor Plan fiduciaries.

42

In response to an investigation of the Company's option grant practices by the U.S. Securities and Exchange Commission and the United States Attorney’s Office in the Eastern District of New York, the Company's Board of Directors has established a special committee of directors to conduct an independent investigation into CSC's option grant practices. The Company and the special committee are cooperating with the Securities and Exchange Commission and the U.S. Attorney, as well as the IRS in a related inquiry, on these matters.

In addition to the matters noted above, the Company is currently party to a number of disputes which involve or may involve litigation. The Company consults with legal counsel on those issues related to litigation and seeks input from other experts and advisors with respect to other matters in the ordinary course of business. Whether any losses, damages or remedies ultimately resulting from such other matters could reasonably have a material effect on the Company's business, financial condition, results of operation, or cash flows will depend on a number of variables, including, for example, the timing and amount of such losses or damages (if any) and the structure and type of any such remedies. For these reasons, it is not possible to make reliable estimates of the amount or range of loss that could result from these other matters at this time. Company management does not, however, presently expect any of such other matters to have a material impact on the consolidated financial statements of the Company.

Item 1A. Risk Factors

For a discussion of the Company’s risk factors please refer to the risk factors section of the Company’s Annual Report on Form 10-K for the year ended March 31, 2006.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) None

(b) None

(c) Purchase of Equity Securities

The following table provides information on a monthly basis for the second quarter ended September 29, 2006 with respect to the Company's purchases of equity securities.

Period	Total Number of Shares Purchased(1)		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Program
July 1, 2006 to July 28, 2006		7,143,453	$	70.00		7,142,857		2,991,766
July 29, 2006 to August 25, 2006		34,942	$	52.39
August 26, 2006 to September 29, 2006		390	$	48.05

(1)   The Company accepted 35,928 shares of its common stock in the second quarter ended September 29, 2006 from employees in lieu of cash due to the Company in connection with the exercise of stock options. Such shares of common stock are stated at cost and held as treasury shares to be used for general corporate purposes.

Under the accelerated share buyback program, the Company purchased a total of 7,142,857 shares in the quarter ended September 29, 2006. Such shares of common stock are stated at cost. These shares were retired and will not be used for general corporate purposes.

43