8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported):   February 2, 2017

	COMPUTER SCIENCES CORPORATION
	(Exact name of Registrant as specified in its charter)

Nevada	1-4850		95-2043126
(State or Other Jurisdiction of Incorporation)	(Commission File Number)		(I.R.S. Employer Identification No.)
1775 Tysons Boulevard		22102
Tysons, Virginia		(Zip Code)
(Address of Principal Executive Offices)
Registrant’s telephone number, including area code (703) 245-9675
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02      Results of Operations and Financial Condition.

On February 2, 2017, Computer Sciences Corporation (the “Company”) issued a press release reporting its preliminary financial results for the third quarter ended December 30, 2016. The Company will hold a conference call at 5:00 PM ET, on Thursday, February 2, 2017, in which the Chief Executive Officer and the Chief Financial Officer will discuss this matter. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference and made a part hereof.

This information is “furnished” and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of that section. It may only be incorporated by reference in another filing under the Securities Exchange Act of 1934 or the Securities Act of 1933 only if and to the extent such subsequent filing specifically references the information incorporated by reference herein.

All statements in this report that do not directly and exclusively relate to historical facts constitute “forward-looking statements.” These statements represent the Company’s intentions, plans, expectations and beliefs, and are subject to risks, uncertainties and other factors many of which are outside the Company’s control. These factors could cause actual results to differ materially from such forward-looking statements. For a written description of these factors, see the section titled “Risk Factors” in the Company's Form 10-K for the fiscal year ended April 1, 2016 and any updating information in subsequent SEC filings.  The Company disclaims any intention or obligation to update these forward-looking statements whether as a result of subsequent event or otherwise, except as required by law.

Item 9.01 Financial Statements and Exhibits

(d) The following exhibit is filed herewith.

Exhibit No.	Description
99.1	Earnings Press Release issued February 2, 2017

SIGNATURES

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

			COMPUTER SCIENCES CORPORATION
Dated:	February 2, 2017	By:	/s/ Paul N. Saleh
			Paul N. Saleh
			Executive Vice President and Chief Financial Officer

Exhibit Index

Exhibit No.	Description
99.1	Earnings Press Release issued February 2, 2017

EX-99.1

Exhibit 99.1

Moved on Business Wire

February 2, 2017

CSC Delivers Revenue Growth, Year-over-Year and Sequential Commercial Margin Expansion and Record Adjusted Free Cash Flow in Third Quarter 2017

• Q3 Earnings per Share from Continuing Operations of $0.21 includes Cumulative Impact of Certain Items of $(0.60) per Share

• Q3 Non-GAAP Earnings per Share from Continuing Operations were $0.81, compared with $0.73 in prior year

• Income from Continuing Operations of $37 Million includes Certain Items of $(86) Million

• Consolidated Segment Commercial Operating Income of $177 Million, adjusted for Certain Items is $227 Million and Consolidated Segment Commercial Operating Margin on the same basis is 11.8%, compared with 11.1% in the prior year

• Q3 Net Cash from Operating Activities of $563 Million

• Adjusted Free Cash Flow of $299 Million for Q3 2017

• FY17 Non-GAAP EPS from Continuing Operations Target Remains $2.75 to $3.00

TYSONS, Va., Feb. 2, 2017 – CSC (NYSE: CSC) today reported results for the third quarter of fiscal year 2017.

“CSC continued to execute on our strategic roadmap in the third quarter, in which CSC delivered revenue growth, year-over-year and sequential margin improvement, and record adjusted free cash flow,” said Mike Lawrie, chairman, president and CEO. "Revenue was up nearly 14 percent in constant currency driven by growth in next generation and Business Process Services offerings, as well as the contributions of our recent acquisitions. In addition, we remain on track to complete our proposed merger with the Enterprise Services business of Hewlett Packard Enterprise on or about April 1.” 

Financial Highlights

• Diluted earnings per share from continuing operations were $0.21 in the third quarter, compared with $0.15 in the year-ago period. Diluted earnings per share from continuing operations included $(0.06) per share of restructuring costs and $(0.54) per share of transaction and other integration-related costs.

• Non-GAAP diluted earnings per share from continuing operations excluding these items were $0.81, compared with $0.73 in the prior period.

• Income from continuing operations before taxes was $50 million for the third quarter, compared with $78 million in the prior year and includes $(12) million of restructuring and $(109) million of transaction and other integration-related costs. Excluding the impact of these items, non-GAAP income from continuing operations, before taxes was $171 million compared with $124 million a year ago.

• Consolidated segment commercial operating income, which includes GBS and GIS, excluding certain items, was $227 million compared with $195 million in the third quarter of fiscal 2016. Consolidated segment commercial operating margin on the same basis was 11.8% compared to 11.1% in the prior year.

• Net cash provided by operating activities was $563 million in the third quarter, compared to $258 million in the prior year.

• Adjusted free cash flow was $299 million in the third quarter, compared to $169 million in the prior year.

Global Business Services

GBS revenue of $1,046 million in the quarter compares with $886 million in the year ago quarter, an increase of 18.1%. GBS revenue increased 22.3% year-over-year in constant currency. GBS revenue growth was driven by momentum in our Business Process Services offerings, as well as the contributions of our recent acquisitions. GBS consolidated segment operating margin in the quarter, excluding the impact of certain items, was 13.3% up from 13.1% in the prior year. New business awards for GBS were $1.1 billion in the third quarter.

Page 1

Global Infrastructure Services

GIS revenue of $871 million in the quarter compares with $864 million in the year-ago quarter, an increase of 0.8%. GIS revenue increased 4.9% year-over-year in constant currency. The GIS revenue increase was driven by the growth in our next generation offerings and the contributions of our recent acquisitions. GIS consolidated segment operating margin in the quarter, excluding the impact of certain items, was 10.1% up from to 9.1% in the prior year, reflecting a shift in mix toward cloud-based software solutions. New business awards for GIS were $1.3 billion in the third quarter.

Returning Capital to Shareholders

During the third quarter, CSC returned $20 million to shareholders consisting of common stock dividends.

CSC had 140,984,524 basic shares outstanding on December 30, 2016.

Earnings Conference Call and Webcast

CSC senior management will host a conference call and webcast today at 5 p.m. EST. The dial-in number for domestic callers is 877-852-6583. Callers who reside outside of the United States or Canada should dial +1-719-325-4771. The passcode for all participants is 6790196. The webcast audio and any presentation slides will be available on CSC’s Investor Relations website.

A replay of the conference call will be available from approximately two hours after the conclusion of the call until February 9, 2016. The replay dial-in number is 888-203-1112 for domestic callers and +1-719-457-0820 for callers who reside outside of the United States and Canada. The replay passcode is also 6790196. A replay of this webcast will also be available on CSC’s Investor Relations website.

Non-GAAP Measures

In an effort to provide investors with additional information regarding the Company’s preliminary and unaudited

results as determined by U.S. generally accepted accounting principles (GAAP), the Company has also disclosed in this press release preliminary non-GAAP information and certain further adjustments thereto, which management believes provides useful information to investors, including: constant currency, consolidated segment operating income, consolidated segment commercial operating income, consolidated segment commercial operating margin, consolidated segment adjusted operating income, consolidated segment operating and adjusted operating margin, earnings before interest and taxes (EBIT), adjusted EBIT, EBIT and adjusted EBIT margin, adjusted free cash flow and non-GAAP results including non-GAAP income from continuing operations and non-GAAP diluted earnings per share from continuing operations. Reconciliations of the preliminary non-GAAP measures to the respective and most directly comparable GAAP measures, as well as the rationale for management’s use of non-GAAP measures are included below.

About CSC

CSC (NYSE: CSC) leads clients on their digital transformation journeys. The company provides innovative next-generation technology services and solutions that leverage deep industry expertise, global scale, technology independence and an extensive partner community. CSC serves leading commercial and international public sector organizations throughout the world. CSC is a Fortune 500 company and ranked among the best corporate citizens. For more information, visit the company's website at www.csc.com.

All statements in this press release and in all future press releases that do not directly and exclusively relate to historical facts constitute “forward-looking statements.” These statements represent the Company’s intentions, plans, expectations and beliefs, and are subject to risks, uncertainties and other factors, many of which are outside the Company’s control. These factors could cause actual results to differ materially from such forward looking statements. For a written description of these factors, see the section titled “Risk Factors” in CSC’s Form 10-K for the fiscal year ended April 1, 2016 and any updating information in subsequent SEC filings. The Company disclaims any intention or obligation to update these forward-looking statements whether as a result of subsequent events or otherwise, except as required by law.

# # #

Contact:

Richard Adamonis, Corporate Media Relations, +1-862-228-3481, radamonis@csc.com

Neil DeSilva, Global M&A and Investor Relations, +1-703-245-9700, neildesilva@csc.com

Page 2

Note: On November 27, 2015, CSC completed the separation of CSRA. The Company’s results of operations for the third quarter and first nine months of fiscal 2016 have been adjusted to reflect the separation.

Business Segment Revenues, Consolidated Segment Operating Income and Consolidated Segment Operating Margins

(preliminary and unaudited)

Revenues by Segment
	Three Months Ended
(in millions)	December 30, 2016		January 1, 2016		% Change		% Change at Constant Currency(1)
Global Business Services	$	1,046	$	886	18.1	%	22.3	%
Global Infrastructure Services	871		864		0.8	%	4.9	%
Total Revenues	$	1,917	$	1,750	9.5	%	13.7	%

Revenues by Segment
	Nine Months Ended
(in millions)	December 30, 2016		January 1, 2016		% Change		% Change at Constant Currency(1)
Global Business Services	$	3,130	$	2,696	16.1	%	19.3	%
Global Infrastructure Services	2,588		2,603		(0.6	)%	2.5	%
Total Revenues	$	5,718	$	5,299	7.9	%	11.1	%

⁽¹⁾ Selected references are made on a “constant currency basis” so that certain financial results can be viewed without the impact of fluctuations in foreign currency rates, thereby providing comparisons of operating performance from period to period. Financial results on a “constant currency basis” are non-U.S. GAAP measures calculated by translating current period activity into U.S. dollars using the comparable prior period’s currency conversion rates. This approach is used for all results where the functional currency is not the U.S. dollar.

Consolidated Segment Operating Income and Consolidated Segment Operating Margins by Segment
	Three Months Ended
	December 30, 2016					January 1, 2016
(in millions)	Consolidated Segment Operating Income			Consolidated Segment Operating Margin		Consolidated Segment Operating Income			Consolidated Segment Operating Margin
Global Business Services	$	113		10.8	%	$	101		11.4	%
Global Infrastructure Services	64			7.3	%	70			8.1	%
Consolidated Segment Commercial Operating Income	177			9.2	%	171			9.8	%
Corporate	(12		)	—		(23		)	—
Total Consolidated Segment Operating Income	$	165		8.6	%	$	148		8.5	%

Page 3

	Nine Months Ended
	December 30, 2016					January 1, 2016
(in millions)	Consolidated Segment Operating Income			Consolidated Segment Operating Margin		Consolidated Segment Operating Income			Consolidated Segment Operating Margin
Global Business Services	269			8.6	%	$	299		11.1	%
Global Infrastructure Services	86			3.3	%	187			7.2	%
Consolidated Segment Commercial Operating Income	355			6.2	%	486			9.2	%
Corporate	(40		)	—		(64		)	—
Total Consolidated Segment Operating Income	$	315		5.5	%	$	422		8.0	%

Page 4

Condensed Consolidated Statements of Operations

(preliminary and unaudited)

	Three months ended						Nine months ended
(in millions, except per-share amounts)	December 30, 2016			January 1, 2016			December 30, 2016			January 1, 2016
Revenues	$	1,917		$	1,750		$	5,718		$	5,299
Costs of services (excludes depreciation and amortization and restructuring costs)	1,347			1,216			4,131			3,725
Selling, general and administrative (excludes depreciation and amortization and restructuring costs)	333			259			931			799
Depreciation and amortization	161			161			494			503
Restructuring costs	3			7			85			12
Interest expense	33			33			87			92
Interest income	(8		)	(8		)	(26		)	(26		)
Other (income) expense, net	(2		)	4			3			(3		)
Total costs and expenses	1,867			1,672			5,705			5,102
Income from continuing operations, before taxes	50			78			13			197
Income tax expense (benefit)	13			56			(25		)	17
Income from continuing operations	37			22			38			180
Income from discontinued operations, net of taxes	—			30			—			216
Net income	37			52			38			396
Less: net income attributable to noncontrolling interest, net of tax	6			2			13			12
Net income attributable to CSC common stockholders	$	31		$	50		$	25		$	384
Earnings per common share
Basic:
Continuing operations	$	0.22		$	0.16		$	0.18		$	1.29
Discontinued operations	—			0.20			—			1.49
	$	0.22		$	0.36		$	0.18		$	2.78
Diluted:
Continuing operations	$	0.21		$	0.15		$	0.17		$	1.27
Discontinued operations	—			0.20			—			1.45
	$	0.21		$	0.35		$	0.17		$	2.72
Cash dividend per common share	$	0.14		$	2.39		$	0.42		$	2.85
Weighted average common shares outstanding for:
Basic EPS	140.88			138.86			140.13			138.36
Diluted EPS	144.81			141.57			143.80			141.39

Page 5

Selected Balance Sheet Data

(preliminary and unaudited)

	As of
(in millions)	December 30, 2016		April 1, 2016
Assets
Cash and cash equivalents	$	1,111	$	1,178
Receivables, net	1,627		1,831
Prepaid expenses and other current assets	310		403
Total current assets	3,048		3,412
Intangible assets, net	1,784		1,328
Goodwill	1,780		1,277
Deferred income taxes, net	293		345
Property and equipment, net	917		1,025
Other assets	480		349
Total Assets	$	8,302	$	7,736
Liabilities
Short-term debt and current maturities of long-term debt	706		710
Accounts payable	367		341
Accrued payroll and related costs	270		288
Accrued expenses and other current liabilities	844		720
Deferred revenue and advance contract payments	453		509
Income taxes payable	16		40
Total current liabilities	2,656		2,608
Long-term debt, net of current maturities	2,217		1,934
Non-current deferred revenue	310		348
Deferred tax liabilities	181		181
Non-current income tax liabilities	183		175
Other liabilities	561		458
Total Liabilities	6,108		5,704
Total Equity	2,194		2,032
Total Liabilities and Equity	$	8,302	$	7,736

Page 6

Condensed Consolidated Statements of Cash Flows

(preliminary and unaudited)

	Nine months ended
(in millions)	December 30, 2016			January 1, 2016
Cash flows from operating activities:
Net income	$	38		$	396
Adjustments to reconcile net loss income to net cash provided by operating activities:
Depreciation and amortization	503			608
Pension & OPEB actuarial & settlement gains	—			(28		)
Stock-based compensation	56			28
Gain on dispositions	(1		)	(44		)
Unrealized foreign currency exchange loss	20			39
Other non-cash charges, net	16			(2		)
Changes in assets and liabilities, net of acquisitions and dispositions:
Decrease in assets	296			213
Decrease in liabilities	(123		)	(468		)
Net cash provided by operating activities	805			742
Cash flows from investing activities:
Purchases of property and equipment	(199		)	(277		)
Payments for outsourcing contract costs	(59		)	(74		)
Short-term investing	—			(71		)
Software purchased and developed	(124		)	(155		)
Payments for acquisitions, net of cash acquired	(434		)	(265		)
Business dispositions	—			37
Proceeds from sale of assets	26			67
Other investing activities, net	(35		)	8
Net cash used in investing activities	(825		)	(730		)
Cash flows from financing activities:
Borrowings of commercial paper	1,667			821
Repayments of commercial paper	(1,562		)	(263		)
Borrowings under lines of credit	920			1,300
Repayment of borrowings under lines of credit	(773		)	(1,300		)
Debt borrowings	157			350
Debt repayments	(282		)	(819		)
Proceeds from stock options	47			72
Taxes paid related to net share settlements of stock-based compensation awards	(12		)	(28		)
Repurchase of common stock	—			(28		)
Dividend payments	(59		)	(409		)
Borrowings for CSRA spin transaction	—			1,508
Transfers of cash to CSRA upon spin	—			(1,440		)
Other financing activities, net	(31		)	—
Net cash provided by (used in) financing activities	72			(236		)
Effect of exchange rate changes on cash and cash equivalents	(119		)	(44		)
Net decrease in cash and cash equivalents	(67		)	(268		)
Cash and cash equivalents at beginning of year	1,178			2,098
Cash and cash equivalents at end of period	$	1,111		$	1,830

Page 7

Non-GAAP Financial Measures

We present non-GAAP financial measures of performance which are derived from the condensed consolidated financial information of CSC. These non-GAAP financial measures include constant currency, consolidated segment operating income and margin, consolidated segment adjusted operating income and margin, consolidated segment commercial operating income and margin, earnings before interest and taxes (EBIT), adjusted EBIT, EBIT and adjusted EBIT margin, non-GAAP income from continuing operations before taxes, non-GAAP net income from continuing operations, non-GAAP EPS from continuing operations and adjusted free cash flow.

We present these non-GAAP financial measures to provide investors with meaningful supplemental financial information, in addition to the financial information presented on a GAAP basis. Non-GAAP financial measures exclude certain items otherwise required by GAAP which management believes are not indicative of core operating performance. We believe these non-GAAP measures allow investors to better understand the financial performance of CSC exclusive of the impacts of corporate wide strategic decisions. We believe that adjusting for these items provides investors with additional measures to evaluate the financial performance of our core business operations on a comparable basis from period to period. We believe the non-GAAP measures provided are also considered important measures by financial analysts covering CSC as equity research analysts continue to publish estimates and research notes based on our Non-GAAP commentary, including our guidance around Non-GAAP EPS.

There are limitations to the use of the non-GAAP financial measures we present. One of the limitations is that they do not reflect complete financial results. We compensate for this limitation by providing a reconciliation between our non-GAAP financial measures and the respective most directly comparable financial measure calculated and presented in accordance with GAAP. Additionally, other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes between companies. Consolidated segment operating income and consolidated segment adjusted operating income are useful measures in evaluating the financial performance of our core segment business operations on a more comparable basis year-over-year. However, these measures could limit one’s ability to assess our financial performance by excluding corporate G&A and certain other items. To compensate for this limitation, we provide a reconciliation between these measure and income from continuing operations, before taxes, which is the most directly comparable financial measure calculated and presented in accordance with GAAP.

Reconciliation of Non-GAAP Financial Measures

Our non-GAAP adjustments include:

• Restructuring costs - Reflects restructuring costs related to workforce optimization and real estate charges.

• Transaction and other integration-related costs - Reflects costs related to (1) the Separation, (2) integration planning, financing and advisory fees associated with the proposed merger with the Enterprise Services segment of Hewlett Packard Enterprise Company, and (3) acquisitions and related amortization.

• Certain overhead costs - Reflects costs historically allocated to CSRA but not included in discontinued operations due to accounting rules. These costs are expected to be largely eliminated on a prospective basis.

• U.S. Pension and OPEB - Reflects the impact of certain U.S. pension and other postretirement benefit (OPEB) plans historically included in CSC financial results that have been transferred to CSRA as part of the separation.

• Pension and OPEB actuarial and settlement gains - Reflects pension and OPEB actuarial and settlement gains from mark-to-market accounting.

• SEC settlement-related items - Reflects costs associated with certain SEC charges and settlements.

Page 8

• Tax adjustment - Reflects the adoption of a new accounting standard in fiscal 2016 changing excess tax benefits on stock-based compensation to be recorded as a reduction to income tax expense, the release of tax valuation allowances in certain jurisdictions, and the application of an approximate 20% tax rate for fiscal 2016 periods, which is at the low end of the prospective targeted effective tax rate range of 20% to 25% and effectively excludes the impact of discrete tax adjustments for those periods.

Reconciliation of Non-GAAP Financial Measures

(preliminary and unaudited)

Consolidated Segment Operating Income and Consolidated Segment Adjusted Operating Income

We define consolidated segment operating income as revenue less costs of services, associated depreciation and amortization expense, restructuring costs, and segment SG&A expenses. Consolidated segment operating income excludes pension and OPEB actuarial and settlement gains (losses) and corporate G&A, which is largely associated with centrally managed overhead and shared-services functions which are not controlled by segment level leadership nor directly related to our core segment business operations. Consolidated segment adjusted operating income further excludes the impacts of corporate wide strategic decisions, such as segment related restructuring and other transaction costs. We define consolidated segment operating margin and consolidated segment adjusted operating margin as consolidated segment operating income and consolidated segment adjusted operating income as a percentage of revenue. A reconciliation of consolidated segment operating income and consolidated segment adjusted operating income to income from continuing operations, before taxes is as follows:

	Three months ended						Nine months ended
(in millions)	December 30, 2016			January 1, 2016			December 30, 2016			January 1, 2016
Consolidated segment adjusted operating income	$	216		$	190		$	520		$	494
Restructuring costs	(12		)	(25		)	(94		)	(45		)
Transaction and integration-related costs	(39		)	(15		)	(111		)	(17		)
Certain overhead costs	—			(12		)	—			(48		)
U.S. Pension and OPEB	—			10			—			38
Consolidated segment operating income	165			148			315			422
Corporate G&A	(92		)	(60		)	(237		)	(181		)
Pension and OPEB actuarial and settlement gains (losses)	—			19			(1		)	19
Interest expense	(33		)	(33		)	(87		)	(92		)
Interest income	8			8			26			26
Other income (expense), net	2			(4		)	(3		)	3
Income from continuing operations, before taxes	$	50		$	78		$	13		$	197
Consolidated segment adjusted operating margin	11.3		%	10.9		%	9.1		%	9.3		%
Consolidated segment operating margin	8.6		%	8.5		%	5.5		%	8.0		%

Page 9

Earnings Before Interest and Taxes and Adjusted Earnings Before Interest and Taxes

A reconciliation of EBIT and adjusted EBIT to net income is as follows:

	Three months ended						Nine months ended
(in millions)	December 30, 2016			January 1, 2016			December 30, 2016			January 1, 2016
Adjusted EBIT	$	185		$	147		$	411		$	380
Restructuring costs	(12		)	(25		)	(94		)	(45		)
Transaction and integration-related costs	(98		)	(26		)	(243		)	(36		)
Certain overhead costs	—			(22		)	—			(88		)
U.S. Pension and OPEB	—			10			—			38
SEC settlement-related items	—			—			—			(5		)
Pension and OPEB actuarial and settlement gains	—			19			—			19
EBIT	$	75		$	103		$	74		$	263
Interest expense	(33		)	(33		)	(87		)	(92		)
Interest income	8			8			26			26
Income tax (expense) benefit	(13		)	(56		)	25			(17		)
Income from continuing operations	$	37		$	22		$	38		$	180
Income from discontinued operations, net of taxes	—			30			—			216
Net income	$	37		$	52		$	38		$	396
Adjusted EBIT margin	9.7		%	8.4		%	7.2		%	7.2		%
EBIT margin	3.9		%	5.9		%	1.3		%	5.0		%

Adjusted Free Cash Flow

(preliminary and unaudited)

A reconciliation of net cash provided by operating activities to adjusted free cash flow is as follows:

	Three months ended						Nine Months Ended
(in millions)	December 30, 2016			January 1, 2016			December 30, 2016			January 1, 2016
Net cash provided by operating activities	$	563		$	258		$	805		$	742
Net cash used in investing activities(1)	(78		)	(198		)	(756		)	(679		)
Acquisitions, net of cash acquired	—			29			434			265
Business dispositions	—			(3		)	—			(37		)
Short-term investments	—			71			—			71
Payments on capital leases and other long-term asset financings	(24		)	(24		)	(119		)	(135		)
Payments on separation and other transaction costs	55			11			198			71
Payments on special restructuring costs	24			66			85			117
SEC settlement-related payments	—			—			—			187
Sale of accounts receivables	(241		)	(63		)	(241		)	(239		)
Certain overhead costs	—			22			—			22
Adjusted free cash flow	$	299		$	169		$	406		$	385

⁽¹⁾ Excludes capital expenditures financed through CSC Finco and other investments.

Page 10

Consolidated Segment Adjusted Operating Income and Consolidated Segment Adjusted Operating Margin

A reconciliation of consolidated segment operating income to consolidated segment adjusted operating income is as follows:

	Three months ended December 30, 2016
(in millions)	Consolidated segment operating income			Restructuring costs			Transaction and integration-related costs			Consolidated segment adjusted operating income			Consolidated segment adjusted operating margin
Global Business Services	$	113		$	(6	)	$	(20	)	$	139		13.3	%
Global Infrastructure Services	64			(6		)	(18		)	88			10.1	%
Total Commercial	177			(12		)	(38		)	227			11.8	%
Corporate and Eliminations	(12		)	—			(1		)	(11		)	—
Total	$	165		$	(12	)	$	(39	)	$	216		11.3	%

	Nine months ended December 30, 2016
(in millions)	Operating income			Restructuring costs			Transaction and integration-related costs			Consolidated segment adjusted operating income			Consolidated segment adjusted operating margin
Global Business Services	$	269		$	(28	)	$	(57	)	$	354		11.3	%
Global Infrastructure Services	86			(66		)	(53		)	205			7.9	%
Total Commercial	355			(94		)	(110		)	559			9.8	%
Corporate and Eliminations	(40		)	—			(1		)	(39		)	—
Total	$	315		$	(94	)	$	(111	)	$	520		9.1	%

	Three months ended January 1, 2016
(in millions)	Operating income			Certain overhead costs			U.S. Pension and OPEB		Restructuring costs			Transaction and integration-related costs			Consolidated segment adjusted operating income			Consolidated segment adjusted operating margin
Global Business Services	$	101		—			3		(15		)	(3		)	$	116		13.1	%
Global Infrastructure Services	70			—			7		(9		)	(7		)	79			9.1	%
Total Commercial	171			—			10		(24		)	(10		)	195			11.1	%
Corporate and Eliminations	(23		)	(12		)	—		(1		)	(5		)	(5		)	—
Total	$	148		$	(12	)	$	10	$	(25	)	$	(15	)	$	190		10.9	%

	Nine months ended January 1, 2016
(in millions)	Operating income			Certain overhead costs			U.S. Pension and OPEB		Restructuring costs			Transaction and integration-related costs			Consolidated Segment Adjusted Operating Income			Consolidated Segment Adjusted Operating Margin
Global Business Services	$	299		—			11		(27		)	(4		)	$	319		11.8	%
Global Infrastructure Services	187			—			27		(17		)	(8		)	185			7.1	%
Total Commercial	486			—			38		(44		)	(12		)	504			9.5	%
Corporate and Eliminations	(64		)	(48		)	—		(1		)	(5		)	(10		)	—
Total	$	422		$	(48	)	$	38	$	(45	)	$	(17	)	$	494		9.3	%

Page 11

Non-GAAP Results

A reconciliation of non-GAAP results to the respective most directly comparable financial measure calculated and presented in accordance with GAAP is as follows:

	Three months ended December 30, 2016
(in millions, except per-share amounts)	As reported			Restructuring costs			Transaction and integration-related costs			Non-GAAP results
Costs of services (excludes depreciation and amortization and restructuring costs)	$	1,347		$	—		$	—		$	1,347
Selling, general and administrative (excludes depreciation and amortization, restructuring costs and transaction costs)	333			—			(78		)	255
Income from continuing operations, before taxes	50			(12		)	(109		)	171
Income tax (benefit) expense	13			(4		)	(31		)	48
Income from continuing operations	37			(8		)	(78		)	123
Net income	37			(8		)	(78		)	123
Less: net income attributable to noncontrolling interest, net of tax	6			—			—			6
Net income attributable to CSC common stockholders	$	31		$	(8	)	$	(78	)	$	117
Effective Tax Rate	26.0		%							28.1		%
Basic EPS from continuing operations	$	0.22		$	(0.06	)	$	(0.55	)	$	0.83
Diluted EPS from continuing operations	$	0.21		$	(0.06	)	$	(0.54	)	$	0.81
Weighted average common shares outstanding for:
Basic EPS	140.88			140.88			140.88			140.88
Diluted EPS	144.81			144.81			144.81			144.81

Page 12

	Nine months ended December 30, 2016
(in millions, except per-share amounts)	As reported			Restructuring costs			Transaction and integration-related costs			Non-GAAP results
Costs of services (excludes depreciation and amortization and restructuring costs)	4,131			$	—		$	—		$	4,131
Selling, general and administrative (excludes depreciation and amortization, restructuring costs and transaction costs)	931			—			(187		)	744
Income from continuing operations, before taxes	13			(94		)	(257		)	364
Income tax (benefit) expense	(25		)	(22		)	(74		)	71
Income from continuing operations	38			(72		)	(183		)	293
Net income	38			(72		)	(183		)	293
Less: net income attributable to noncontrolling interest, net of tax	13			—			—			13
Net income attributable to CSC common stockholders	$	25		$	(72	)	$	(183	)	$	280
Effective Tax Rate	(192.3		)%							19.5		%
Basic EPS from continuing operations	$	0.18		$	(0.51	)	$	(1.31	)	$	2.00
Diluted EPS from continuing operations	$	0.17		$	(0.50	)	$	(1.27	)	$	1.95
Weighted average common shares outstanding for:
Basic EPS	140.13			140.13			140.13			140.13
Diluted EPS	143.80			143.80			143.80			143.80

	Three months ended January 1, 2016
(in millions, except per-share amounts)	As reported			Certain overhead costs			U.S. Pension and OPEB		Restructuring costs			Transaction and integration-related costs			Pension and OPEB actuarial and settlement gains		Tax adjustment			Non-GAAP results
Costs of services (excludes depreciation and amortization and restructuring costs)	$	1,216		$	(7	)	$	8	$	—		$	(5	)	$	16	$	—		$	1,228
Selling, general and administrative (excludes depreciation and amortization and restructuring costs)	259			(15		)	2		—			(15		)	3		—			234
Income from continuing operations, before taxes	78			(22		)	10		(25		)	(28		)	19		—			124
Income tax expense	56			(8		)	4		(8		)	(9		)	6		50			21
Income from continuing operations	22			(14		)	6		(17		)	(19		)	13		(50		)	103
Net income	52			(14		)	6		(17		)	(19		)	13		(50		)	133
Less: net income attributable to noncontrolling interest, net of tax	2			—			—		—			—			—		—			2
Net income attributable to CSC common stockholders	$	50		$	(14	)	$	6	$	(17	)	$	(19	)	$	13	$	(50	)	$	131
Effective Tax Rate	71.8		%																	16.9		%
Basic EPS from continuing operations	$	0.16		$	(0.10	)	$	0.04	$	(0.12	)	$	(0.14	)	$	0.09	$	(0.36	)	$	0.74
Diluted EPS from continuing operations	$	0.15		$	(0.10	)	$	0.04	$	(0.12	)	$	(0.13	)	$	0.09	$	(0.35	)	$	0.73
Weighted average common shares outstanding for:
Basic EPS	138.86			138.86			138.86		138.86			138.86			138.86		138.86			138.86
Diluted EPS	141.57			141.57			141.57		141.57			141.57			141.57		141.57			141.57

Page 13

	Nine months ended January 1, 2016
(in millions, except per-share amounts)	As reported			Certain overhead costs			U.S. Pension and OPEB		Restructuring costs			Transaction and integration-related costs			Pension and OPEB actuarial and settlement gains		SEC settlement-related items			Tax adjustment			Non-GAAP results
Costs of services (excludes depreciation and amortization and restructuring costs)	$	3,725		$	(41	)	$	32	$	—		$	(5	)	$	16	$	—		$	—		$	3,727
Selling, general and administrative (excludes depreciation and amortization and restructuring costs)	799			(47		)	6		—			(25		)	3		(5		)	—			731
Income from continuing operations, before taxes	197			(88		)	38		(45		)	(38		)	19		(5		)	—			316
Income tax expense	17			(34		)	15		(14		)	(13		)	6		(2		)	(10		)	69
Income from continuing operations	180			(54		)	23		(31		)	(25		)	13		(3		)	10			247
Net income	396			(54		)	23		(31		)	(25		)	13		(3		)	10			463
Less: net income attributable to noncontrolling interest, net of tax	12			—			—		—			—			—		—			—			12
Net income attributable to CSC common stockholders	$	384		$	(54	)	$	23	$	(31	)	$	(25	)	$	13	$	(3	)	$	10		$	451
Effective Tax Rate	8.6		%																				21.8		%
Basic EPS from continuing operations	$	1.29		$	(0.39	)	$	0.17	$	(0.22	)	$	(0.18	)	$	0.09	$	(0.02	)	$	0.07		$	1.78
Diluted EPS from continuing operations	$	1.27		$	(0.38	)	$	0.16	$	(0.22	)	$	(0.18	)	$	0.09	$	(0.02	)	$	0.07		$	1.74
Weighted average common shares outstanding for:
Basic EPS	138.36			138.36			138.36		138.36			138.36			138.36		138.36			138.36			138.36
Diluted EPS	141.39			141.39			141.39		141.39			141.39			141.39		141.39			141.39			141.39

Page 14