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): April 20, 2007
MANPOWER INC.
(Exact name of registrant as specified in its charter)
Wisconsin | 1-10686 | 39-1672779 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
5301 North Ironwood Road Milwaukee, Wisconsin |
53217 | |
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (414) 961-1000
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:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Securities 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 April 20, 2007, we issued a press release announcing our results of operations for the quarter ended March 31, 2007. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
Reflected in our earnings for the quarter ended March 31, 2007 is one item that requires us to revise previously reported financial results. Italy and Other EMEA are now identified as separate reportable segments, which were previously combined and reported as the EMEA segment. Attached hereto as Exhibit 99.3 is our Operating Unit Results since January 1, 2005, restated to conform to the current year presentation.
Item 9.01. Exhibits.
Exhibit No. |
Description | |
99.1 | Press Release dated April 20, 2007 | |
99.2 | Presentation materials for April 20, 2007 conference call | |
99.3 | Operating Unit Results reflecting the restatement of segment results |
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 hereunto duly authorized.
MANPOWER INC. | ||||
Dated: April 20, 2007 | By: | /s/ Michael J. Van Handel | ||
Michael J. Van Handel Executive Vice President, Chief Financial Officer and Secretary |
EXHIBIT INDEX
Exhibit No. |
Description | |
99.1 | Press Release dated April 20, 2007 | |
99.2 | Presentation materials for April 20, 2007 conference call | |
99.3 | Operating Unit Results reflecting the restatement of segment results |
Exhibit 99.1
[MANPOWER logo]
FOR IMMEDIATE RELEASE | Contact: | |
Mike Van Handel | ||
Manpower Inc. | ||
+1.414.906.6305 | ||
michael.vanhandel@manpower.com |
Manpower Reports 1st Quarter 2007 Results
MILWAUKEE, WI, USA, April 20, 2007 Manpower Inc. (NYSE: MAN) today reported that net earnings from continuing operations for the three months ended March 31, 2007 more than doubled to $59.5 million, or 69 cents per diluted share, compared to $29.5 million, or 33 cents per diluted share, a year earlier. Revenues for the first quarter were $4.5 billion, an increase of 17 percent from the year earlier period.
Results for the first quarter were favorably impacted by 5 cents per diluted share as foreign currencies were relatively stronger compared to the first quarter of 2006. On a constant currency basis, revenues increased 10 percent over the prior year period. Included in prior year net earnings of 59 cents per diluted share is 26 cents per diluted share of earnings related to discontinued operations. Also included in prior year net earnings is a 16 cents per diluted share charge related to reorganization costs and a global cost reduction initiative.
Jeffrey A. Joerres, Manpower Chairman and Chief Executive Officer, said, The strength of our European geography combined with company-wide operational excellence resulted in a very strong first quarter for Manpower.
The Manpower team is executing extremely well, our Other EMEA segment (Europe excluding France and Italy) increased profitability by 144 percent, while Manpower France, our single largest operation, increased profitability by 33 percent on a constant currency basis. The U.S. operation, expectedly, experienced softness in revenue, but realized an increase in profitability of 22 percent.
Our ability to deliver such strong earnings, given the softness in the U.S. market, demonstrates the strength of our geographic and business mix as well as the underlying quality, talent and dedication of our people throughout the world.
Given the current trends, we anticipate our second quarter diluted earnings per share to be in the range of $1.12 to $1.16, which includes an estimated favorable currency impact of 6 cents.
In conjunction with its first quarter earnings release, Manpower will broadcast its conference call live over the Internet on April 20, 2007 at 7:30 a.m. CDT (8:30 a.m. EDT). Interested parties are invited to listen to the webcast and view the presentation by logging on to http://investor.manpower.com.
Supplemental financial information referenced in the conference call can be found at http://investor.manpower.com.
About Manpower Inc.
Manpower Inc. (NYSE: MAN) is a world leader in the employment services industry; creating and delivering services that enable its clients to win in the changing world of work. The $18 billion company offers employers a range of services for the entire employment and business cycle including permanent, temporary and contract recruitment; employee assessment and selection; training; outplacement; outsourcing and consulting. Manpower's worldwide network of 4,400 offices in 73 countries and territories enables the company to meet the needs of its 400,000 clients per year, including small and medium size enterprises in all industry sectors, as well as the world's largest multinational corporations. The focus of Manpower's work is on raising productivity through improved quality, efficiency and cost-reduction across their total workforce, enabling clients to concentrate on their core business activities. Manpower Inc. operates under five brands: Manpower, Manpower Professional, Elan, Jefferson Wells and Right Management. More information on Manpower Inc. is available at www.manpower.com.
Forward-Looking Statements
This news release contains statements, including earning projections, that are forward-looking in nature and, accordingly, are subject to risks and uncertainties regarding the Companys expected future results. The Companys actual results may differ materially from those described or contemplated in the forward-looking statements. Factors that may cause the Companys actual results to differ materially from those contained in the forward-looking statements can be found in the Companys reports filed with the SEC, including the information under the heading Risk Factors in its Annual Report on Form 10-K for the year ended December 31, 2006, which information is incorporated herein by reference.
- ### -
Manpower Inc.
Results of Operations
(In millions, except per share data)
Three Months Ended March 31 | ||||||||||||
2007 | 2006 | % Variance | ||||||||||
Amount Reported |
Constant Currency |
|||||||||||
(Unaudited) | ||||||||||||
Revenues from services (a) |
$ | 4,535.6 | $ | 3,877.2 | 17.0 | % | 9.6 | % | ||||
Cost of services |
3,735.6 | 3,184.0 | 17.3 | % | ||||||||
Gross profit |
800.0 | 693.2 | 15.4 | % | 8.5 | % | ||||||
Selling and administrative expenses |
696.7 | 632.9 | 10.1 | % | 3.9 | % | ||||||
Operating profit |
103.3 | 60.3 | 71.2 | % | 57.1 | % | ||||||
Interest and other expenses |
9.6 | 13.0 | -26.2 | % | ||||||||
Earnings before income taxes and discontinued operations |
93.7 | 47.3 | 97.9 | % | 84.5 | % | ||||||
Provision for income taxes |
34.2 | 17.8 | 91.5 | % | ||||||||
Net earnings from continuing operations |
59.5 | 29.5 | 101.8 | % | 88.1 | % | ||||||
Income from discontinued operations, net of income taxes |
| 23.1 | N/A | |||||||||
Net earnings |
$ | 59.5 | $ | 52.6 | 13.1 | % | 5.4 | % | ||||
Net earnings per share - basic: |
||||||||||||
Continuing operations |
$ | 0.70 | $ | 0.34 | 105.9 | % | ||||||
Discontinued operations |
| 0.26 | N/A | |||||||||
Total |
$ | 0.70 | $ | 0.60 | 16.7 | % | ||||||
Net earnings per share - diluted: |
||||||||||||
Continuing operations |
$ | 0.69 | $ | 0.33 | 109.1 | % | 93.9 | % | ||||
Discontinued operations |
| 0.26 | N/A | |||||||||
Total |
$ | 0.69 | $ | 0.59 | 16.9 | % | 8.5 | % | ||||
Weighted average shares - basic |
84.9 | 87.4 | -2.9 | % | ||||||||
Weighted average shares - diluted |
86.5 | 88.7 | -2.4 | % | ||||||||
(a) | Revenues from services include fees received from our franchise offices of $8.4 million and $8.0 million for the three months ended March 31, 2007 and 2006, respectively. These fees are primarily based on revenues generated by the franchise offices, which were $362.4 million and $362.8 million for the three months ended March 31, 2007 and 2006, respectively. |
Manpower Inc.
Operating Unit Results
(In millions)
Three Months Ended March 31 | ||||||||||||
2007 | 2006 | % Variance | ||||||||||
Amount Reported |
Constant Currency |
|||||||||||
(Unaudited) | ||||||||||||
Revenues from Services: |
||||||||||||
United States (a) |
$ | 483.6 | $ | 510.3 | -5.2 | % | -5.2 | % | ||||
France |
1,493.0 | 1,240.5 | 20.4 | % | 10.4 | % | ||||||
Other EMEA (b) |
1,476.4 | 1,149.8 | 28.4 | % | 17.0 | % | ||||||
Italy (b) |
304.8 | 242.4 | 25.7 | % | 15.3 | % | ||||||
Jefferson Wells |
81.3 | 95.5 | -14.9 | % | -14.9 | % | ||||||
Right Management |
93.9 | 95.3 | -1.5 | % | -5.5 | % | ||||||
Other Operations |
602.6 | 543.4 | 10.9 | % | 10.6 | % | ||||||
$ | 4,535.6 | $ | 3,877.2 | 17.0 | % | 9.6 | % | |||||
Operating Unit Profit: |
||||||||||||
United States |
$ | 11.5 | $ | 9.5 | 21.6 | % | 21.6 | % | ||||
France |
43.9 | 30.4 | 44.4 | % | 32.6 | % | ||||||
Other EMEA (b) |
36.7 | 13.6 | 168.6 | % | 144.5 | % | ||||||
Italy (b) |
16.4 | 9.4 | 75.2 | % | 60.4 | % | ||||||
Jefferson Wells |
1.0 | 5.7 | -82.4 | % | -82.4 | % | ||||||
Right Management |
6.1 | 4.6 | 31.8 | % | 28.7 | % | ||||||
Other Operations |
12.8 | 17.6 | -27.7 | % | -28.1 | % | ||||||
128.4 | 90.8 | |||||||||||
Corporate expenses |
21.9 | 27.3 | ||||||||||
Amortization of intangible assets |
3.2 | 3.2 | ||||||||||
Operating profit |
103.3 | 60.3 | 71.2 | % | 57.1 | % | ||||||
Interest and other expenses (c) |
9.6 | 13.0 | ||||||||||
Earnings before income taxes and discontinued operations |
$ | 93.7 | $ | 47.3 | ||||||||
(a) | In the United States, revenues from services include fees received from the related franchise offices of $5.3 million for the three months ended March 31, 2007 and 2006. These fees are primarily based on revenues generated by the franchise offices, which were $269.1 million and $282.3 million for the three months ended March 31, 2007 and 2006, respectively. |
(b) | Italy and Other EMEA were previously combined as the EMEA segment. All previously reported results have been revised to conform to the current year presentation. |
(c) | The components of interest and other expenses were: |
2007 | 2006 | |||||||
Interest expense |
$ | 14.2 | $ | 11.6 | ||||
Interest income |
(7.2 | ) | (3.3 | ) | ||||
Foreign exchange losses |
0.1 | 0.9 | ||||||
Miscellaneous expenses |
2.5 | 3.8 | ||||||
$ | 9.6 | $ | 13.0 | |||||
Manpower Inc.
Consolidated Balance Sheets
(In millions)
Mar. 31 2007 |
Dec. 31 2006 |
|||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 727.3 | $ | 687.9 | ||||
Accounts receivable, net |
3,775.2 | 3,837.2 | ||||||
Prepaid expenses and other assets |
142.4 | 90.5 | ||||||
Future income tax benefits |
87.0 | 66.4 | ||||||
Total current assets |
4,731.9 | 4,682.0 | ||||||
Other assets: |
||||||||
Goodwill and other intangible assets, net |
1,305.7 | 1,293.6 | ||||||
Other assets |
320.7 | 336.4 | ||||||
Total other assets |
1,626.4 | 1,630.0 | ||||||
Property and equipment: |
||||||||
Land, buildings, leasehold improvements and equipment |
712.5 | 693.2 | ||||||
Less: accumulated depreciation and amortization |
511.1 | 491.1 | ||||||
Net property and equipment |
201.4 | 202.1 | ||||||
Total assets |
$ | 6,559.7 | $ | 6,514.1 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 939.2 | $ | 889.9 | ||||
Employee compensation payable |
150.2 | 180.7 | ||||||
Accrued liabilities |
554.4 | 562.1 | ||||||
Accrued payroll taxes and insurance |
652.2 | 699.9 | ||||||
Value added taxes payable |
510.7 | 517.0 | ||||||
Short-term borrowings and current maturities of long-term debt |
36.1 | 32.0 | ||||||
Total current liabilities |
2,842.8 | 2,881.6 | ||||||
Other liabilities: |
||||||||
Long-term debt |
800.5 | 791.2 | ||||||
Other long-term liabilities |
416.1 | 367.1 | ||||||
Total other liabilities |
1,216.6 | 1,158.3 | ||||||
Shareholders equity: |
||||||||
Common stock |
1.0 | 1.0 | ||||||
Capital in excess of par value |
2,446.7 | 2,420.7 | ||||||
Retained earnings |
672.2 | 617.0 | ||||||
Accumulated other comprehensive income |
136.2 | 120.6 | ||||||
Treasury stock, at cost |
(755.8 | ) | (685.1 | ) | ||||
Total shareholders equity |
2,500.3 | 2,474.2 | ||||||
Total liabilities and shareholders equity |
$ | 6,559.7 | $ | 6,514.1 | ||||
Manpower Inc.
Consolidated Statements of Cash Flows
(In millions)
Three Months Ended Mar. 31 |
||||||||
2007 | 2006 | |||||||
(Unaudited) | ||||||||
Cash Flows from Operating Activities: |
||||||||
Net earnings |
$ | 59.5 | $ | 52.6 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: |
||||||||
Gain on sale of business |
| (29.3 | ) | |||||
Depreciation and amortization |
21.5 | 21.8 | ||||||
Deferred income taxes |
15.7 | (10.0 | ) | |||||
Provision for doubtful accounts |
5.1 | 6.1 | ||||||
Stock based compensation |
5.7 | 4.6 | ||||||
Excess tax benefit on exercise of stock options |
(2.3 | ) | (2.7 | ) | ||||
Changes in operating assets and liabilities excluding the impact of acquisitions: |
||||||||
Accounts receivable |
88.2 | 76.9 | ||||||
Other assets |
(57.4 | ) | (19.5 | ) | ||||
Other liabilities |
(33.2 | ) | (26.0 | ) | ||||
Cash provided by operating activities |
102.8 | 74.5 | ||||||
Cash Flows from Investing Activities: |
||||||||
Capital expenditures |
(16.8 | ) | (15.2 | ) | ||||
Acquisitions of businesses, net of cash acquired |
(5.0 | ) | (7.2 | ) | ||||
Proceeds from sale of business |
| 29.6 | ||||||
Proceeds from sale of an equity interest |
| 8.8 | ||||||
Proceeds from the sale of property and equipment |
1.6 | 2.2 | ||||||
Cash (used) provided by investing activities |
(20.2 | ) | 18.2 | |||||
Cash Flows from Financing Activities: |
||||||||
Net borrowings of short-term facilities and long-term debt |
3.8 | 3.2 | ||||||
Proceeds from stock option and purchase plans |
20.0 | 26.5 | ||||||
Excess tax benefit on exercise of stock options |
2.3 | 2.7 | ||||||
Repurchases of common stock |
(72.7 | ) | (33.0 | ) | ||||
Cash used by financing activities |
(46.6 | ) | (0.6 | ) | ||||
Effect of exchange rate changes on cash |
3.4 | 7.5 | ||||||
Change in cash and cash equivalents |
39.4 | 99.6 | ||||||
Cash and cash equivalents, beginning of period |
687.9 | 454.9 | ||||||
Cash and cash equivalents, end of period |
$ | 727.3 | $ | 554.5 | ||||
Manpower Inc. 2007 1 st Quarter Results New Face New Place April 20, 2007 Exhibit 99.2 |
2 Manpower Inc. 2007 1 st Quarter Results Forward Looking Statement This presentation includes forward-looking statements which are subject to risks and uncertainties. Actual results might differ materially from those projected in the forward-looking statements. Forward-looking statements can be identified by words such as expect, plan, may, will, and similar expressions. Additional information concerning factors that could cause actual results to materially differ from those in the forward-looking statements is contained in the Companys Annual Report on Form 10-K dated December 31, 2006, which information is incorporated herein by reference, and such other factors as may be described from time to time in the Companys SEC filings. |
3 Manpower Inc. 2007 1 st Quarter Results Consolidated Financial Highlights Operating Profit $103M OP Margin 2.3% 94% CC Revenue $4.5B Gross Margin 17.6% EPS from Continuing Operations $.69 17% 10% CC 24 bps 70 bps 109% 71% 57% CC Q1 Highlights Throughout this presentation, the difference between reported variances and Constant
Currency (CC) variances represents the impact of currency on our financial
results. Constant Currency is further explained on our Web site.
|
4 Manpower Inc. 2007 1 st Quarter Results 17.64% 17.88% 16% 17% 18% 19% Q1 2006 Temporary Recruitment Permanent Recruitment Mix - Specialty Q1 2007 - 0.43% + 0.27% - 0.08% Consolidated Gross Profit Margin Change |
5 Manpower Inc. 2007 1 st Quarter Results United States Segment (11% of Revenue) Q1 Financial Highlights 5% OUP Margin 2.4% 50 bps Revenue $484M OUP $12M 22% Operating Unit Profit (OUP) is the measure that we use to evaluate segment performance. OUP is equal to segment revenues less direct costs and branch and national headquarters operating costs. |
6 Manpower Inc. 2007 1 st Quarter Results France Segment (33% of Revenue) Q1 Financial Highlights OUP Margin 2.9% Revenue $1.5B OUP $44M 20% 10% CC 40 bps 44% 33% CC |
7 Manpower Inc. 2007 1 st Quarter Results Other EMEA Segment (33% of Revenue) Q1 Financial Highlights OUP Margin 2.5% Revenue $1.5B OUP $37M 28% 17% CC 130 bps 169% 144% CC |
8 Manpower Inc. 2007 1 st Quarter Results 33% 20% 44% 17% 18% 22% 22% 8% 32% 5% 29% 27% 33% 17% Other Spain Netherlands Germany Elan UK - Manpower Nordics Other EMEA Q1 Revenue Growth YoY Revenue Growth - CC Revenue Growth % of Segment Revenue 20% 18% 14% 10% 9% 8% 21% |
9 Manpower Inc. 2007 1 st Quarter Results Italy Segment (7% of Revenue) Q1 Financial Highlights OUP Margin 5.4% Revenue $305M OUP $16M 26% 15% CC 150 bps 75% 60% CC |
10 Manpower Inc. 2007 1 st Quarter Results Jefferson Wells Segment (2% of Revenue) Q1 Financial Highlights OUP Margin 1.2% Revenue $81M OUP $1M 480 bps 15% 82% |
11 Manpower Inc. 2007 1 st Quarter Results Right Management Segment (2% of Revenue) Q1 Financial Highlights OUP Margin 6.5% Revenue $94M OUP $6M 1% 5% CC 160 bps 32% 29% CC |
12 Manpower Inc. 2007 1 st Quarter Results Other Operations Segment (12% of Revenue) Q1 Financial Highlights OUP Margin 2.1% Revenue $603M OUP $13M 11% 11% CC 110 bps 28% 28% CC |
13 Manpower Inc. 2007 1 st Quarter Results 26% 24% 8% 3% 4% 4% 2% 10% Other Mexico Australia/NZ Japan Other Operations Q1 Revenue Growth YoY Revenue Growth - CC Revenue Growth % of Segment Revenue 35% 16% 15% 34% |
14 Manpower Inc. 2007 1 st Quarter Results Financial Highlights |
15 Manpower Inc. 2007 1 st Quarter Results 280 370 416 135 109 837 823 735 902 842 0 250 500 750 1,000 2003 2004 2005 2006 Q1 2007 39% 29% 26% 25% 25% 0% 10% 20% 30% 40% 2003 2004 2005 2006 Q1 2007 Total Debt Net Debt Balance Sheet Highlights Total Debt ($ in millions) Total Debt to Total Capitalization |
16 Manpower Inc. 2007 1 st Quarter Results * 991,900 shares in 2007 and 612,600 shares in 2006. Proceeds from Sale of Businesses Cash Flow Summary First Quarter 2007 2006 Cash from Operations 103 74 Capital Expenditures (17) (15) Free Cash Flow 86 59 Share Repurchases * (73) (33) Change in Debt 4 3 Other 2 30 Change in Cash 39 100 ($ in millions) - Proceeds from Equity Plans 20 27 14 |
17 Manpower Inc. 2007 1 st Quarter Results Second Quarter Outlook Revenue U.S. Down 3-5% France Up 16-18% (Up 10-12% CC) Up 20-22% Italy (Up 14-16% CC) Jefferson Wells Right Management Up/Down 1% (Down 2-4% CC) Other Up 11-13% (Up 11-13% CC) Total Up 14-16% (Up 9-11% CC) Gross Profit Margin 17.6-17.8% Operating Profit Margin 3.2 - 3.4% Tax Rate from Continuing Operations 36.5% EPS from Continuing Operations $1.12-$1.16 (Pos. $.06 Currency) Down 16-18% Other EMEA (Up 15-17% CC) Up 22-24% |
Manpower Inc. 2007 1 st Quarter Results Questions? Answers April 20, 2007 |
Exhibit 99.3
Manpower Inc.
Restated Operating Unit Results
(In millions)
The following identifies Italy and Other EMEA as separate reportable segments, which were previously combined and reported as the EMEA segment. Historical amounts have been restated to conform to the current year presentation.
Three Months Ended March 31 | Three Months Ended June 30 | |||||||||||||||||||||||
% Variance | % Variance | |||||||||||||||||||||||
2006 | 2005 | Amount Reported |
Constant Currency |
2006 | 2005 | Amount Reported |
Constant Currency |
|||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||
Revenue from Services: |
||||||||||||||||||||||||
United States |
$ | 510.3 | $ | 475.9 | 7.2 | % | 7.2 | % | $ | 534.6 | $ | 506.7 | 5.5 | % | 5.5 | % | ||||||||
France |
1,240.5 | 1,238.0 | 0.2 | % | 9.2 | % | 1,535.6 | 1,397.0 | 9.9 | % | 9.8 | % | ||||||||||||
Other EMEA |
1,149.8 | 1,074.2 | 7.0 | % | 16.1 | % | 1,257.5 | 1,148.0 | 9.5 | % | 10.0 | % | ||||||||||||
Italy |
242.4 | 215.3 | 12.6 | % | 22.7 | % | 291.7 | 233.1 | 25.1 | % | 25.0 | % | ||||||||||||
Jefferson Wells |
95.5 | 92.7 | 3.0 | % | 3.0 | % | 98.8 | 93.5 | 5.7 | % | 5.7 | % | ||||||||||||
Right Management |
95.3 | 103.3 | -7.7 | % | -4.4 | % | 102.6 | 107.1 | -4.2 | % | -4.2 | % | ||||||||||||
Other Operations |
543.4 | 496.7 | 9.4 | % | 13.8 | % | 563.8 | 508.0 | 11.0 | % | 13.7 | % | ||||||||||||
$ | 3,877.2 | $ | 3,696.1 | 4.9 | % | 11.8 | % | $ | 4,384.6 | $ | 3,993.4 | 9.8 | % | 10.2 | % | |||||||||
Operating Unit Profit: |
||||||||||||||||||||||||
United States |
$ | 9.5 | $ | 4.9 | 93.3 | % | 93.3 | % | $ | 22.5 | $ | 18.0 | 25.2 | % | 25.2 | % | ||||||||
France |
30.4 | 28.4 | 7.1 | % | 16.7 | % | 49.7 | 42.0 | 18.3 | % | 17.7 | % | ||||||||||||
Other EMEA |
13.6 | 4.7 | 194.6 | % | 224.9 | % | 29.5 | 23.3 | 26.2 | % | 25.3 | % | ||||||||||||
Italy |
9.4 | 7.4 | 26.0 | % | 37.7 | % | 21.2 | 12.6 | 68.1 | % | 67.0 | % | ||||||||||||
Jefferson Wells |
5.7 | 8.1 | -29.4 | % | -29.4 | % | 10.0 | 9.3 | 7.7 | % | 7.7 | % | ||||||||||||
Right Management |
4.6 | 10.3 | -54.8 | % | -55.5 | % | 11.1 | 9.5 | 15.8 | % | 14.3 | % | ||||||||||||
Other Operations |
17.6 | 12.1 | 44.7 | % | 53.8 | % | 14.8 | 12.8 | 16.5 | % | 21.2 | % | ||||||||||||
$ | 90.8 | $ | 75.9 | $ | 158.8 | $ | 127.5 | |||||||||||||||||
Six Months Ended June 30 | ||||||||||||||||||||||||
% Variance | ||||||||||||||||||||||||
2006 | 2005 | Amount Reported |
Constant Currency |
|||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Revenue from Services: |
||||||||||||||||||||||||
United States |
$ | 1,044.9 | $ | 982.6 | 6.3 | % | 6.3 | % | ||||||||||||||||
France |
2,776.1 | 2,635.0 | 5.4 | % | 9.5 | % | ||||||||||||||||||
Other EMEA |
2,407.3 | 2,222.2 | 8.3 | % | 13.0 | % | ||||||||||||||||||
Italy |
534.1 | 448.4 | 19.1 | % | 23.9 | % | ||||||||||||||||||
Jefferson Wells |
194.3 | 186.2 | 4.3 | % | 4.3 | % | ||||||||||||||||||
Right Management |
197.9 | 210.4 | -6.0 | % | -4.3 | % | ||||||||||||||||||
Other Operations |
1,107.2 | 1,004.7 | 10.2 | % | 13.8 | % | ||||||||||||||||||
$ | 8,261.8 | $ | 7,689.5 | 7.4 | % | 11.0 | % | |||||||||||||||||
Operating Unit Profit: |
||||||||||||||||||||||||
United States |
$ | 32.0 | $ | 22.9 | 39.8 | % | 39.8 | % | ||||||||||||||||
France |
80.1 | 70.4 | 13.8 | % | 17.3 | % | ||||||||||||||||||
Other EMEA |
43.1 | 28.0 | 54.1 | % | 58.4 | % | ||||||||||||||||||
Italy |
30.6 | 20.0 | 52.5 | % | 56.1 | % | ||||||||||||||||||
Jefferson Wells |
15.7 | 17.4 | -9.6 | % | -9.6 | % | ||||||||||||||||||
Right Management |
15.7 | 19.8 | -20.9 | % | -21.9 | % | ||||||||||||||||||
Other Operations |
32.4 | 24.9 | 30.3 | % | 37.2 | % | ||||||||||||||||||
$ | 249.6 | $ | 203.4 | |||||||||||||||||||||
1
Manpower Inc.
Restated Operating Unit Results
(In millions)
Three Months Ended September 30 | Three Months Ended December 31 | |||||||||||||||||||||||
% Variance | % Variance | |||||||||||||||||||||||
2006 | 2005 | Amount Reported |
Constant Currency |
2006 | 2005 | Amount Reported |
Constant Currency |
|||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||
Revenue from Services: |
||||||||||||||||||||||||
United States |
$ | 542.1 | $ | 531.5 | 2.0 | % | 2.0 | % | $ | 527.9 | $ | 534.2 | -1.2 | % | -1.2 | % | ||||||||
France |
1,654.0 | 1,479.3 | 11.8 | % | 7.0 | % | 1,589.0 | 1,361.5 | 16.7 | % | 7.7 | % | ||||||||||||
Other EMEA |
1,353.4 | 1,145.2 | 18.2 | % | 13.2 | % | 1,470.0 | 1,204.0 | 22.1 | % | 12.4 | % | ||||||||||||
Italy |
276.3 | 210.7 | 31.1 | % | 25.5 | % | 322.2 | 240.7 | 33.9 | % | 23.5 | % | ||||||||||||
Jefferson Wells |
93.9 | 103.9 | -9.6 | % | -9.6 | % | 84.8 | 96.1 | -11.9 | % | -11.9 | % | ||||||||||||
Right Management |
90.5 | 94.8 | -4.6 | % | -6.7 | % | 98.9 | 96.6 | 2.4 | % | -1.8 | % | ||||||||||||
Other Operations |
579.8 | 522.2 | 11.0 | % | 12.8 | % | 617.9 | 535.2 | 15.5 | % | 14.7 | % | ||||||||||||
$ | 4,590.0 | $ | 4,087.6 | 12.3 | % | 9.0 | % | $ | 4,710.7 | $ | 4,068.3 | 15.8 | % | 9.1 | % | |||||||||
Operating Unit Profit: |
||||||||||||||||||||||||
United States |
$ | 28.6 | $ | 22.6 | 26.7 | % | 26.7 | % | $ | 26.8 | $ | 23.2 | 15.2 | % | 15.2 | % | ||||||||
France |
62.0 | 50.6 | 22.4 | % | 17.1 | % | 61.2 | 47.7 | 28.3 | % | 18.4 | % | ||||||||||||
Other EMEA |
49.2 | 34.8 | 41.2 | % | 35.5 | % | 64.4 | 37.7 | 70.8 | % | 57.9 | % | ||||||||||||
Italy |
16.7 | 9.4 | 79.0 | % | 70.9 | % | 16.2 | 14.2 | 14.4 | % | 6.2 | % | ||||||||||||
Jefferson Wells |
10.0 | 11.5 | -13.7 | % | -13.7 | % | 6.2 | 4.4 | 41.4 | % | 41.4 | % | ||||||||||||
Right Management |
2.2 | 2.3 | -5.2 | % | -10.3 | % | 0.4 | 3.6 | -87.5 | % | -74.1 | % | ||||||||||||
Other Operations |
16.4 | 16.3 | 1.3 | % | 3.8 | % | 21.1 | 19.2 | 9.9 | % | 10.3 | % | ||||||||||||
$ | 185.1 | $ | 147.5 | $ | 196.3 | $ | 150.0 | |||||||||||||||||
Nine Months Ended September 30 | Year Ended December 31 | |||||||||||||||||||||||
% Variance | % Variance | |||||||||||||||||||||||
2006 | 2005 | Amount Reported |
Constant Currency |
2006 | 2005 | Amount Reported |
Constant Currency |
|||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||
Revenue from Services: |
||||||||||||||||||||||||
United States |
$ | 1,587.0 | $ | 1,514.1 | 4.8 | % | 4.8 | % | $ | 2,114.9 | $ | 2,048.3 | 3.2 | % | 3.2 | % | ||||||||
France |
4,430.1 | 4,114.3 | 7.7 | % | 8.6 | % | 6,019.1 | 5,475.8 | 9.9 | % | 8.4 | % | ||||||||||||
Other EMEA |
3,760.7 | 3,367.4 | 11.7 | % | 13.0 | % | 5,230.7 | 4,571.4 | 14.4 | % | 12.9 | % | ||||||||||||
Italy |
810.4 | 659.1 | 23.0 | % | 24.4 | % | 1,132.6 | 899.8 | 25.9 | % | 24.2 | % | ||||||||||||
Jefferson Wells |
288.2 | 290.1 | -0.6 | % | -0.6 | % | 373.0 | 386.2 | -3.4 | % | -3.4 | % | ||||||||||||
Right Management |
288.4 | 305.2 | -5.5 | % | -5.0 | % | 387.3 | 401.8 | -3.6 | % | -4.2 | % | ||||||||||||
Other Operations |
1,687.0 | 1,526.9 | 10.5 | % | 13.4 | % | 2,304.9 | 2,062.1 | 11.8 | % | 13.8 | % | ||||||||||||
$ | 12,851.8 | $ | 11,777.1 | 9.1 | % | 10.3 | % | $ | 17,562.5 | $ | 15,845.4 | 10.8 | % | 10.0 | % | |||||||||
Operating Unit Profit: |
||||||||||||||||||||||||
United States |
$ | 60.6 | $ | 45.5 | 33.3 | % | 33.3 | % | $ | 87.4 | $ | 68.7 | 27.2 | % | 27.2 | % | ||||||||
France |
142.1 | 121.0 | 17.4 | % | 17.2 | % | 203.3 | 168.7 | 20.5 | % | 17.6 | % | ||||||||||||
Other EMEA |
92.3 | 62.8 | 47.0 | % | 45.7 | % | 156.7 | 100.5 | 55.9 | % | 50.3 | % | ||||||||||||
Italy |
47.3 | 29.4 | 60.9 | % | 60.8 | % | 63.5 | 43.6 | 45.8 | % | 43.1 | % | ||||||||||||
Jefferson Wells |
25.7 | 28.9 | -11.2 | % | -11.2 | % | 31.9 | 33.3 | -4.2 | % | -4.2 | % | ||||||||||||
Right Management |
17.9 | 22.1 | -19.2 | % | -20.7 | % | 18.3 | 25.7 | -28.8 | % | -28.2 | % | ||||||||||||
Other Operations |
48.8 | 41.2 | 18.8 | % | 23.9 | % | 69.9 | 60.4 | 16.0 | % | 19.6 | % | ||||||||||||
$ | 434.7 | $ | 350.9 | $ | 631.0 | $ | 500.9 | |||||||||||||||||
2