form_8k.htm
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, 2010

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.)


100 Manpower Place
 
Milwaukee, Wisconsin
53212
(Address of principal executive offices)
(Zip Code)

Registrant's 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 February 2, 2010, we issued a press release announcing our results of operations for the three months and year ended December 31, 2009. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

During the fourth quarter of 2009, we determined that our Other EMEA reportable segment prematurely recognized revenues related to a workforce solutions contract.  These revenues were recorded on a cash-basis rather than being deferred and earned over the four-year performance period following the month the services were performed. Accordingly, we have restated our annual and quarterly financial results for 2007, 2008, and the nine months ended September 30, 2009. This restatement has no impact on cash flows and only impacts the timing of when revenues are earned, as total revenues for the contract are expected to remain unchanged. Attached hereto as Exhibit 99.3 are the effects of this restatement on 2009, 2008 and 2007.


Item 9.01.  Exhibits.

Exhibit No.
 
Description
  99.1  
Press Release dated February 2, 2010
  99.2  
Presentation materials for February 2, 2010 conference call
  99.3  
Summary of Restated 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:  February 2, 2010
 
By:
/s/ Michael J. Van Handel
 
     
Michael J. Van Handel
Executive Vice President and
Chief Financial Officer
 
 

EXHIBIT INDEX

Exhibit No.
 
Description
  99.1  
Press Release dated February 2, 2010
  99.2  
Presentation materials for February 2, 2010 conference call
  99.3  
Summary of Restated Results
exhibit_99-1.htm
              Exhibit 99.1


 
 
FOR IMMEDIATE RELEASE                                                         Contact:
Mike Van Handel
Manpower Inc.
+1.414.906.6305
michael.vanhandel@manpower.com
 
 
Manpower Reports 4th Quarter and Full Year 2009 Results
 
 
    MILWAUKEE, WI, USA, February 2, 2010 – Manpower Inc. (NYSE: MAN) today reported that net earnings per diluted share for the three months ended December 31, 2009 decreased to 37 cents from 97 cents in the prior year period.  Net earnings in the quarter decreased to $29.1 million from $76.0 million a year earlier.  Revenues for the fourth quarter totaled $4.4 billion, a decrease of 4 percent from the year earlier period, or a decrease of 12 percent in constant currency.
 
Included in the fourth quarter results is a $12.7 million ($9.0 million after tax, or 11 cents per diluted share) reorganization charge, primarily related to office closures and consolidations, and severance costs.  Net earnings in the fourth quarter were favorably impacted by 5 cents per diluted share, as foreign currencies were relatively stronger compared to the prior year period.
 
Jeffrey A. Joerres, Manpower Inc. Chairman and CEO, said, “We continue to see solid evidence of improving trends in nearly all geographies we operate in.  Each week that passes, we are more confident about the sustainability of the recovery.  The U.S. is experiencing the highest level of year-over-year growth trends.  As we look to the first quarter of 2010, we are anticipating positive year-over-year revenue growth for the company as a whole, which is the first time since the third quarter of 2008.
 
“We are anticipating the first quarter of 2010 diluted earnings per share to be a loss in the range of 5 cents to 15 cents, which includes an estimated favorable currency impact of 3 cents.”
 
Net earnings per diluted share for the year ended December 31, 2009 decreased to a loss of 12 cents from earnings of $2.58 per diluted share in 2008.  Net earnings were a loss of $9.2 million compared to earnings of $205.5 million in the prior year.  Revenues for the year were $16.0 billion, a decrease of 26 percent from the prior year, or 21 percent in constant currency.
 
Earnings per diluted share for the full year 2009 include a loss on the sale of an equity investment and goodwill impairment charge totaling 85 cents, a charge of 6 cents related to the repayment of our revolver borrowings and extinguishment of an interest rate swap, and reorganization charges totaling 31 cents.  Additionally, 2009 results were favorably impacted by 1 cent per diluted share due to changes in foreign currencies compared to the prior year.
 
Included in the full year 2008 results is the favorable impact of the business tax refund and recoverable payroll taxes in France totaling $0.91 per diluted share.  Also included is the goodwill and intangible asset impairment charge of $1.94 per diluted share, an increase in our legal reserve of 63 cents per diluted share and reorganization charges of 34 cents per diluted share.
 
During the fourth quarter, the company became aware that it had prematurely recognized revenue related to a workforce solutions contract in 2007, 2008 and the 9 month period ended September 30, 2009.  As a result, operating results have been restated for these periods, resulting in a reduction of revenues and operating profit of $14.2 million, $15.7 million and $9.7 million, respectively and diluted earnings per share of 13 cents, 17 cents and 12 cents, respectively.  Further information regarding this restatement can be found in the company’s Form 8-K filing dated February 2, 2010.
 
In conjunction with its fourth quarter earnings release, Manpower will broadcast its conference call live over the Internet on February 2, 2010 at 7:30 a.m. CST (8:30 a.m. EST).  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 clients to win in the changing world of work. With more than 60 years of experience, the 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 4,000 offices in 82 countries and territories enables the company to meet the needs of 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 the 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 earnings projections, that are forward-looking in nature and, accordingly, are subject to risks and uncertainties regarding the Company’s expected future results. The Company’s actual results may differ materially from those described or contemplated in the forward-looking statements. Factors that may cause the Company’s actual results to differ materially from those contained in the forward-looking statements can be found in the Company’s 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, 2008, which information is incorporated herein by reference.
 
- ### -
 

 
Manpower Inc.
 
Results of Operations
 
(In millions, except per share data)
 
                         
   
Three Months Ended December 31
 
               
% Variance
 
               
Amount
   
Constant
 
   
2009
   
2008
   
Reported
   
Currency
 
   
(Unaudited)
 
Revenues from services (a) (b)
  $ 4,412.6     $ 4,589.6       -3.9 %     -11.6 %
Cost of services
    3,656.5       3,639.2       0.5 %     -7.7 %
    Gross profit
    756.1       950.4       -20.5 %     -26.7 %
Selling and administrative expenses
    713.3       804.8       -11.4 %     -18.0 %
    Operating profit
    42.8       145.6       -70.6 %     -74.7 %
Interest and other expenses
    12.6       12.3       2.4 %        
    Earnings before income taxes
    30.2       133.3       -77.3 %     -82.7 %
Provision for income taxes
    1.1       57.3       -98.0 %        
    Net earnings
  $ 29.1     $ 76.0       -61.8 %     -70.8 %
Net earnings per share - basic
  $ 0.37     $ 0.98       -62.2 %        
Net earnings per share - diluted
  $ 0.37     $ 0.97       -61.9 %     -89.6 %
Weighted average shares - basic
    78.5       77.8       0.9 %        
Weighted average shares - diluted
    79.7       78.0       2.1 %        
                                 
(a) Revenues from services include fees received from our franchise offices of $5.7 million and $7.3 million for the three months ended December 31, 2009 and 2008, respectively. These fees areprimarily based on revenues generated by the franchise offices, which were $213.4 million and $236.5 million for the three months ended December 31, 2009 and 2008, respectively.
 
                                 
(b) During the fourth quarter of 2009, we determined that our Other EMEA reportable segment prematurely recognized revenues related to a workforce solutions contract. These revenues were recorded on a cash-basis rather than being deferred and earned over the four-year performance period following the month the services were performed. Accordingly, we have restated our annual and quarterly financial results for 2007, 2008, and the nine months ended September 30, 2009. The impact on the fourth quarter of 2008 was a $3.3 million reduction of revenues and operating profit and a $0.04 reduction in net earnings per diluted share. This restatement has no impact on cash flows and only impacts the timing of when revenues are earned, as total revenues for the contract are expected to remain unchanged.
 
 

 
Manpower Inc.
 
Operating Unit Results
 
(In millions)
 
                         
   
Three Months Ended December 31
 
               
% Variance
 
               
Amount
   
Constant
 
   
2009
   
2008
   
Reported
   
Currency
 
   
(Unaudited)
 
Revenues from Services: (a)
                       
  Americas:
                       
      United States  (c)
  $ 435.8     $ 462.5       -5.8 %     -5.8 %
      Other Americas
    283.9       259.9       9.2 %     6.2 %
      719.7       722.4       -0.4 %     -1.5 %
                                 
  France
    1,304.4       1,351.4       -3.5 %     -13.8 %
  EMEA:
                               
      Italy
    269.3       301.2       -10.6 %     -20.3 %
      Other EMEA (b)
    1,477.7       1,578.3       -6.4 %     -14.2 %
      1,747.0       1,879.5       -7.0 %     -15.2 %
  Asia Pacific
    468.7       449.1       4.3 %     -6.3 %
  Right Management
    129.6       123.6       4.8 %     -1.5 %
  Jefferson Wells
    43.2       63.6       -32.1 %     -32.1 %
    $ 4,412.6     $ 4,589.6       -3.9 %     -11.6 %
Operating Unit (Loss) Profit:
                               
  Americas:
                               
      United States  (c)
  $ (5.0 )   $ (1.9 )     N/A       N/A  
      Other Americas
    5.9       4.0       49.3 %     50.9 %
      0.9       2.1       -55.8 %     -52.8 %
                                 
  France
    5.0       109.1       -95.4 %     -95.9 %
  EMEA:
                               
      Italy
    11.1       24.3       -54.7 %     -59.8 %
      Other EMEA (b)
    25.1       37.1       -32.2 %     -39.3 %
      36.2       61.4       -41.1 %     -47.4 %
  Asia Pacific
    6.9       (1.4 )     N/A       N/A  
  Right Management
    20.8       17.0       22.2 %     15.7 %
  Jefferson Wells
    (3.7 )     (13.8 )     N/A       N/A  
      66.1       174.4                  
Corporate expenses
    23.3       28.8                  
    Operating profit
    42.8       145.6       -70.6 %     -74.7 %
Interest and other expenses (d)
    12.6       12.3                  
    Earnings before income taxes
  $ 30.2     $ 133.3                  
                                 
(a) Our segment reporting was realigned during the first quarter of 2009 due to a change in management structure. Other Americas and Asia Pacific, previously reported in Other Operations, are now separate reportable segments. The United States and Other Americas reportable segments are reported as Americas. The Italy and Other EMEA reportable segments are reported as EMEA. Historical amounts have been restated to conform to the current year presentation.
 
                                 
(b) During the fourth quarter of 2009, we determined that our Other EMEA reportable segment prematurely recognized revenues related to a workforce solutions contract. These revenues were recorded on a cash-basis rather than being deferred and earned over the four-year performance period following the month the services were performed. Accordingly, we have restated our annual and quarterly financial results for 2007, 2008, and the nine months ended September 30, 2009. The impact on the fourth quarter of 2008 was a $3.3 million reduction of revenues and operating unit profit. This restatement has no impact on cash flows and only impacts the timing of when revenues are earned, as total revenues for the contract are expected to remain unchanged.
 
                                 
(c) In the United States, revenues from services include fees received from our franchise offices of $3.1 million and $3.9 million for the three months ended December 31, 2009 and 2008, respectively. These fees are primarily based on revenues generated by the franchise offices, which were $135.6 million and $143.5 million for the three months ended December 31, 2009 and 2008, respectively.
 
                                 
(d) The components of interest and other expenses were:
                 
      2009       2008                  
        Interest expense
  $ 13.2     $ 15.0                  
        Interest income
    (2.4 )     (5.6 )                
        Foreign exchange gains
    (0.1 )     (0.8 )                
        Miscellaneous expenses, net
    1.9       3.7                  
    $ 12.6     $ 12.3                  

 

 
Manpower Inc.
 
Results of Operations
 
(In millions, except per share data)
 
                         
   
Year Ended December 31
 
               
% Variance
 
               
Amount
   
Constant
 
   
2009
   
2008
   
Reported
   
Currency
 
   
(Unaudited)
 
Revenues from services (a) (c)
  $ 16,038.7     $ 21,537.1       -25.5 %     -20.9 %
Cost of services
    13,220.5       17,450.2       -24.2 %     -19.4 %
    Gross profit
    2,818.2       4,086.9       -31.0 %     -27.0 %
Selling and administrative expenses
    2,715.5       3,430.3       -20.8 %     -16.1 %
Goodwill and intangible asset impairment charges (b)
    61.0       163.1       N/A       N/A  
    Selling and administrative expenses
    2,776.5       3,593.4       -22.7 %     -18.2 %
    Operating profit
    41.7       493.5       -91.5 %     -91.3 %
Interest and other expenses
    64.6       50.9       26.9 %        
    (Loss) earnings before income taxes
    (22.9 )     442.6       N/A       N/A  
Provision for income taxes
    (13.7 )     237.1       N/A          
    Net (loss) earnings
  $ (9.2 )   $ 205.5       N/A       N/A  
Net (loss) earnings per share - basic
  $ (0.12 )   $ 2.61       N/A          
Net (loss) earnings per share - diluted
  $ (0.12 )   $ 2.58       N/A       N/A  
Weighted average shares - basic
    78.3       78.7       -0.5 %        
Weighted average shares - diluted
    78.3       79.7       -1.7 %        
                                 
(a) Revenues from services include fees received from our franchise offices of $22.3 million and $30.9 million for the years ended December 31, 2009 and 2008, respectively. These fees are primarily based on revenues generated by the franchise offices, which were $746.7 million and $1,148.1 million for the years ended December 31, 2009 and 2008, respectively.
 
                                 
(b) The goodwill impairment charge for the year ended December 31, 2009 relates to our investment in Jefferson Wells. The goodwill and intangible asset impairment charge for the year ended December 31, 2008 relates to our investment in Right Management. The impact on net earnings is $61.0 million and $154.6 million, or $0.78 and $1.94 per diluted share, for the years ended December 31, 2009 and 2008, respectively.
 
                                 
(c) During the fourth quarter of 2009, we determined that our Other EMEA reportable segment prematurely recognized revenues related to a workforce solutions contract. These revenues were recorded on a cash-basis rather than being deferred and earned over the four-year performance period following the month the services were performed. Accordingly, we have restated our annual and quarterly financial results for 2007, 2008, and the nine months ended September 30, 2009. The impact was a $15.7 million reduction of revenues and operating profit and a $0.17 reduction in net earnings per diluted share for the year ended 2008. The impact was a $9.7 million reduction of revenues and operating profit and a $0.12 reduction in net earnings per diluted share for the nine months ended 2009. This restatement has no impact on cash flows and only impacts the timing of when revenues are earned, as total revenues for the contract are expected to remain unchanged.
 
 

 
Manpower Inc.
 
Operating Unit Results
 
(In millions)
 
                         
   
Year Ended December 31
 
               
% Variance
 
               
Amount
   
Constant
 
   
2009
   
2008
   
Reported
   
Currency
 
   
(Unaudited)
 
Revenues from Services: (a)
                       
  Americas:
                       
      United States  (c)
  $ 1,593.7     $ 1,945.4       -18.1 %     -18.1 %
      Other Americas
    967.3       1,129.8       -14.4 %     -3.1 %
      2,561.0       3,075.2       -16.7 %     -12.6 %
                                 
  France
    4,675.5       6,935.6       -32.6 %     -29.2 %
  EMEA:
                               
      Italy
    950.8       1,519.5       -37.4 %     -34.2 %
      Other EMEA (b)
    5,371.7       7,422.0       -27.6 %     -19.2 %
      6,322.5       8,941.5       -29.3 %     -21.7 %
  Asia Pacific
    1,728.0       1,841.6       -6.2 %     -9.2 %
  Right Management
    559.4       452.2       23.7 %     28.5 %
  Jefferson Wells
    192.3       291.0       -33.9 %     -33.9 %
    $ 16,038.7     $ 21,537.1       -25.5 %     -20.9 %
                                 
Operating Unit (Loss) Profit:
                               
  Americas:
                               
      United States  (c)
  $ (26.2 )   $ 32.2       N/A       N/A  
      Other Americas
    20.1       25.9       -22.4 %     -10.7 %
      (6.1 )     58.1       N/A       N/A  
                                 
  France
    20.8       299.0       -93.0 %     -92.6 %
  EMEA:
                               
      Italy
    27.9       120.3       -76.8 %     -76.5 %
      Other EMEA (b)
    29.4       233.8       -87.4 %     -88.6 %
      57.3       354.1       -83.8 %     -84.5 %
  Asia Pacific
    26.5       29.2       -9.3 %     -19.9 %
  Right Management
    113.4       44.7       153.6 %     158.8 %
  Jefferson Wells
    (22.0 )     (19.6 )     N/A       N/A  
      189.9       765.5                  
Corporate expenses
    87.2       108.9                  
Goodwill and intangible asset impairment charges
    61.0       163.1                  
    Operating profit
    41.7       493.5       -91.5 %     -91.3 %
Interest and other expenses (d)
    64.6       50.9                  
    (Loss) earnings before income taxes
  $ (22.9 )   $ 442.6                  
                                 
(a) Our segment reporting was realigned during the first quarter of 2009 due to a change in management structure. Other Americas and Asia Pacific, previously reported in Other Operations, are now separate reportable segments. The United States and Other Americas reportable segments are reported as Americas. The Italy and Other EMEA reportable segments are reported as EMEA. Historical amounts have been restated to conform to the current year presentation.
 
                                 
(b) During the fourth quarter of 2009, we determined that our Other EMEA reportable segment prematurely recognized revenues related to a workforce solutions contract. These revenues were recorded on a cash-basis rather than being deferred and earned over the four-year performance period following the month the services were performed. Accordingly, we have restated our annual and quarterly financial results for 2007, 2008, and the nine months ended September 30, 2009. The impact was a $15.7 million reduction of revenues and operating unit profit for the year ended 2008. The impact was a $9.7 million reduction of revenues and operating unit profit for the nine months ended 2009. This restatement has no impact on cash flows and only impacts the timing of when revenues are earned, as total revenues for the contract are expected to remain unchanged.
 
                                 
(c) In the United States, revenues from services include fees received from our franchise offices of $10.5 million and $17.7 million for the years ended December 31, 2009 and 2008, respectively. These fees are primarily based on revenues generated by the franchise offices, which were $459.3 million and $746.2 million for the years ended December 31, 2009 and 2008, respectively.
 
                                 
(d)  The components of interest and other expenses were:
                               
      2009       2008                  
        Interest expense
  $ 61.7     $ 63.9                  
        Interest income
    (11.7 )     (22.1 )                
        Foreign exchange loss (gain)
    0.8       (2.9 )                
        Miscellaneous expenses, net
    3.5       12.0                  
        Loss from sale of an equity investment
    10.3       -                  
    $ 64.6     $ 50.9                  
 

 
Manpower Inc.
 
Consolidated Balance Sheets
 
(In millions)
 
             
   
Dec. 31
   
Dec. 31
 
   
2009
   
2008
 
   
(Unaudited)
 
ASSETS
           
Current assets:
           
    Cash and cash equivalents
  $ 1,014.6     $ 874.0  
    Accounts receivable, net
    3,070.8       3,629.7  
    Prepaid expenses and other assets
    179.6       119.9  
    Future income tax benefits
    67.4       66.5  
       Total current assets
    4,332.4       4,690.1  
Other assets:
               
    Goodwill and other intangible assets, net
    1,357.5       1,388.1  
    Other assets
    347.5       330.6  
       Total other assets
    1,705.0       1,718.7  
Property and equipment:
               
    Land, buildings, leasehold improvements and equipment
    703.6       744.0  
    Less:  accumulated depreciation and amortization
    527.2       530.6  
       Net property and equipment
    176.4       213.4  
          Total assets
  $ 6,213.8     $ 6,622.2  
LIABILITIES AND SHAREHOLDERS' EQUITY
               
Current liabilities:
               
    Accounts payable
  $ 944.4     $ 896.3  
    Employee compensation payable
    187.8       213.2  
    Accrued liabilities
    465.9       585.7  
    Accrued payroll taxes and insurance
    572.0       617.5  
    Value added taxes payable
    391.2       479.2  
    Short-term borrowings and currentmaturities of long-term debt
    41.7       115.6  
       Total current liabilities
    2,603.0       2,907.5  
Other liabilities:
               
    Long-term debt
    715.6       837.3  
    Other long-term liabilities
    358.7       418.0  
       Total other liabilities
    1,074.3       1,255.3  
Shareholders' equity:
               
    Common stock
    1.0       1.0  
    Capital in excess of par value
    2,544.2       2,514.8  
    Retained earnings
    1,109.6       1,176.8  
    Accumulated other comprehensive income (loss)
    106.9       (8.9 )
    Treasury stock, at cost
    (1,225.2 )     (1,224.3 )
       Total shareholders' equity
    2,536.5       2,459.4  
          Total liabilities and shareholders' equity
  $ 6,213.8     $ 6,622.2  
 
 

 
Manpower Inc.
 
Consolidated Statements of Cash Flows
 
(In millions)
 
             
   
Year Ended
 
   
Dec. 31
 
   
2009
   
2008
 
   
(Unaudited)
 
Cash Flows from Operating Activities:
           
    Net (loss) earnings
  $ (9.2 )   $ 205.5  
    Adjustments to reconcile net (loss) earnings to net cash provided by operating activities:
               
       Depreciation and amortization
    97.2       107.1  
       Non-cash goodwill and intangible asset impairment
    61.0       163.1  
       Deferred income taxes
    (24.7 )     (32.0 )
       Provision for doubtful accounts
    27.8       23.4  
       Loss from sale of an equity investment
    10.3       -  
       Share-based compensation
    17.5       21.1  
       Excess tax benefit on exercise of stock options
    (0.5 )     (0.5 )
    Changes in operating assets and liabilities, excluding the impact of acquisitions:
               
       Accounts receivable
    663.6       575.0  
        Other assets
    (71.5 )     2.9  
       Other liabilities
    (357.2 )     (273.6 )
          Cash provided by operating activities
    414.3       792.0  
Cash Flows from Investing Activities:
               
    Capital expenditures
    (35.1 )     (93.1 )
    Acquisitions of businesses, net of cash acquired
    (21.6 )     (242.0 )
    Proceeds from the sale of an equity investment
    13.3       -  
    Proceeds from the sale of property and equipment
    3.6       5.9  
          Cash used in investing activities
    (39.8 )     (329.2 )
Cash Flows from Financing Activities:
               
    Net change in short-term borrowings
    (14.6 )     16.0  
    Proceeds from long-term debt
    146.5       233.7  
    Repayments of long-term debt
    (359.3 )     (170.7 )
    Proceeds from share-based awards
    14.2       12.2  
    Excess tax benefit on exercise of stock options
    0.5       0.5  
    Repurchases of common stock
    -       (125.4 )
    Dividends paid
    (58.0 )     (58.1 )
          Cash used in financing activities
    (270.7 )     (91.8 )
Effect of exchange rate changes on cash
    36.8       (34.5 )
Change in cash and cash equivalents
    140.6       336.5  
Cash and cash equivalents, beginning of period
    874.0       537.5  
Cash and cash equivalents, end of period
  $ 1,014.6     $ 874.0  
exhibit_99-2.htm
 
Helping Clients and Candidates
 
 
Win for Over Six Decades
 
2010 February 2
MANPOWER INC.
2009 4th Quarter Results
Exhibit 99.2
 
 

 
2
Manpower Inc. 2009 4th Quarter Results
 This presentation includes forward-looking statements, including earnings projections and the timing,
 completion and results of the proposed transaction, which are subject to risks and uncertainties.
 Actual results might differ materially from those projected in the forward-looking statements.
 Additional information concerning factors that could cause actual results to materially differ from
 those in the forward-looking statements is contained in the Company’s Annual Report on Form 10-K
 dated December 31, 2008, which information is incorporated herein by reference, and such other
 factors as may be described from time to time in the Company’s SEC filings.
 This presentation was issued by Manpower Inc. on February 2, 2010 and does not constitute an offer
 of any securities for sale.  The exchange offer described herein has not commenced.  Manpower
 intends to commence an exchange offer and file a Schedule TO and a registration statement on
 Form S-4, and COMSYS IT Partners, Inc. intends to file a Solicitation/Recommendation Statement
 on Schedule 14D-9, with the Securities and Exchange Commission in connection with the
 transaction.  Manpower and COMSYS expect to mail a Preliminary Prospectus, the Schedule 14D-9
 and related exchange offer materials to stockholders of COMSYS.  These documents, however, are
 not currently available.  INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THESE
 DOCUMENTS CAREFULLY WHEN THEY ARE AVAILABLE BECAUSE THEY CONTAIN
 IMPORTANT INFORMATION ABOUT MANPOWER, COMSYS AND THE TRANSACTION.
 Documents filed by Manpower with the SEC may be obtained without charge at the SEC's website at
 
www.sec.gov and at Manpower's website at www.manpower.com.  Documents filed by COMSYS
 with the SEC may be obtained without charge at the SEC's website and at COMSYS' website at
 
www.comsys.com.
Forward-Looking Statement
 
 

 
3
Manpower Inc. 2009 4th Quarter Results
(1) Excludes non-recurring items for 2009 and 2008 as set forth on page 15.
 90% CC
4%
12% CC
220 bps
Operating Profit $43M
OP Margin 1.0%
Revenue $4.4B
Gross Margin 17.1% 
EPS $.37
360 bps
 62%
71%
75% CC
Q4 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.
Consolidated Financial Highlights
As
Reported
49% CC
4%
12% CC
220 bps
140 bps
 44%
54%
60% CC
Excluding
Non-recurring
Items
(1)
 
 

 
4
Manpower Inc. 2009 4th Quarter Results
Consolidated Gross Margin Change
Impact of Non-recurring Items
= - 1.4%
 
 

 
5
Manpower Inc. 2009 4th Quarter Results
1% CC
(1) Included in these amounts is the US, which had revenue of $436M (-6%) and OUP of $(5M).
(2) Excludes the impact of the reorganization charges of $1.3M in 2009 and $3.0M in 2008.
1% CC
0%
Excluding Non
-recurring
Items
Americas Segment
(16% of Revenue)
Q4 Financial Highlights
OUP Margin
0.1%
Revenue
$720M
OUP
$1M
40 bps
As
Reported
20 bps
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.
53% CC
56%
(1)
(2)
0%
54% CC
55%
 
 

 
6
Manpower Inc. 2009 4th Quarter Results
Americas - Q4 Revenue Growth YoY
Revenue Growth - CC
Revenue Growth
% of Segment
Revenue
61%
14%
8%
 17%
(1)
(1) On an organic basis, US revenue decreased 8% in USD.
 
 

 
7
Manpower Inc. 2009 4th Quarter Results
France Segment
(29% of Revenue)
Q4 Financial Highlights
OUP Margin
0.4%
Revenue
$1.3B
OUP
$5M
3%
14% CC
290 bps
80%
82% CC
(1) Excludes the impact of $4.7M of reorganization charges in 2009, and the business tax refund of
 $48.2M, the payroll tax adjustment of $14.5M and reorganization charges of $2.7M in 2008 (net
 favorable impact $60.0M).
As
Reported
3%
14% CC
770 bps
95%
96% CC
(1)
Excluding Non
-recurring
Items
 
 

 
8
Manpower Inc. 2009 4th Quarter Results
Excluding Non
-recurring
Items
EMEA Segment
(40% of Revenue)
Q4 Financial Highlights
OUP Margin
2.1%
Revenue
$1.7B
OUP
$36M
7%
15% CC
200 bps
48%
54% CC
As
Reported
7%
15% CC
120 bps
41%
47% CC
(2)
(1) Included in these amounts is Italy, which had revenue of $269M (-11% in USD, -20% in CC) and OUP of
 $11M (-55% in USD, -60% in CC).
(2) Excludes the impact of the reorganization charges of $6.4M in 2009 and $21.2M in 2008.
(1)
 
 

 
9
Manpower Inc. 2009 4th Quarter Results
EMEA - Q4 Revenue Growth YoY
Revenue Growth - CC
Revenue Growth
% of Segment
Revenue
15%
14%
13%
11%
 10%

6%
 22%
9%
 
 

 
10
Manpower Inc. 2009 4th Quarter Results
4%
6% CC
(1) Excludes the impact of the reorganization charges of $0.4M in 2009 and $0.8M in 2008.
Excluding Non
-recurring
Items
Asia Pacific Segment
(11% of Revenue)
Q4 Financial Highlights
OUP Margin
1.5%
Revenue
$469M
OUP
$7M
170 bps
As
Reported
4%
6% CC
180 bps
N/A
(1)
N/A
N/A
N/A
 
 

 
11
Manpower Inc. 2009 4th Quarter Results
Asia Pacific - Q4 Revenue Growth YoY
Revenue Growth - CC
Revenue Growth
% of Segment
Revenue
55%
22%
23%
 
 

 
12
Manpower Inc. 2009 4th Quarter Results
Right Management Segment
(3% of Revenue)
Q4 Financial Highlights
OUP Margin
16.0%
Revenue
$130M
OUP
$21M
5%
1% CC
100 bps
12%
6% CC
(1) Excludes the impact of the reorganization charges of $1.5M in 2008.
As
Reported
5%
1% CC
230 bps
22%
16% CC
(1)
Excluding Non
-recurring
Items
 
 

 
13
Manpower Inc. 2009 4th Quarter Results
Excluding Non
-recurring
Items
Jefferson Wells Segment
(1% of Revenue)
Q4 Financial Highlights
OUP Margin
- 8.6%
Revenue
$43M
OUP
$(4M)
32%
50 bps
N/A
As
Reported
32%
1300 bps
N/A
(1)
(1) Excludes the impact of the reorganization charges of $7.8M in 2008.
 
 

 
14
Manpower Inc. 2009 4th Quarter Results
Financial Highlights
 
 

 
15
Manpower Inc. 2009 4th Quarter Results
Q4 Non-recurring Items
($ in millions, except per share amounts)
 
 

 
16
Manpower Inc. 2009 4th Quarter Results
Full Year Non-recurring Items
($ in millions, except per share amounts)
(1) Reorganization expense was $6.9M pretax in Q1($0.06 per share), $13.0M in Q2 ($0.11 per share), $0.9M in
 Q3 ($0.01 per share) and $12.7M in Q4 ($0.11 per share).
(1)
 
 

 
17
Manpower Inc. 2009 4th Quarter Results
Other
(26)
Change in Cash
141
337
(39)
Cash Flow Summary - Full Year
2009
2008
Cash from Operations
414
792
Capital Expenditures
(35)
(93)
 Free Cash Flow
379
699
Share Repurchases
-
(125)
Change in Debt
(22)
79
($ in millions)
Effect of Exchange Rate Changes
37
(35)
Acquisitions of Businesses,
 net of cash acquired
(242)
(227)
 
 

 
18
Manpower Inc. 2009 4th Quarter Results
2009
Balance Sheet Highlights
Total Debt
($ in millions)
Total Debt to
Total Capitalization
Total Debt
Net Debt
2009
 
 

 
19
Manpower Inc. 2009 4th Quarter Results
Credit Facilities as of December 31, 2009
($ in millions)
(a)
(a)
Effective October 16, 2009, we amended our Revolving Credit Agreement. The amendment reduces the size of the facility from $625M to
$400M and revises covenant levels and pricing. The amended agreement requires, as of December 31, that we comply with a Debt-to-
EBITDA ratio of less than 5.25 to 1 and a fixed charge coverage ratio of greater than 1.25 to 1. As defined in the agreement, we had a Debt-to
-EBITDA ratio of 3.64 and a fixed charge coverage ratio of 1.55 as of December 31, 2009.
On October 16, 2009, we elected to repay the €100M ($143M) borrowing under the agreement and terminated the related interest rate swaps.
There are currently no outstanding borrowings under the agreement.
Interest
Rate
Maturity
Date
Total
Outstanding
Remaining
Available
Euro Notes:
- Euro 200M
4.86%
June 2013
286
-
- Euro 300M
4.58%
June 2012
429
-
Revolving Credit Agreement
2.78%
Nov 2012
 -
391
368
Uncommitted lines and Other
Various
Various
42
Total Debt
757
759
(b)
(b)
Total additional borrowings are limited to $334 million due to the Revolving Credit Agreement covenants.
 
 

 
20
Manpower Inc. 2009 4th Quarter Results
First Quarter Outlook
Revenue
 Up 9-11%
(Up 0-2% CC)
Total
Gross Profit Margin
16.8-17.0%
Operating Profit Margin
(0.2) - 0.2%
Tax Rate
40%
EPS
Loss of $0.05-$0.15
(Pos. $.03 Currency)
Americas
Up 17-19%
France
Up 13-15%
(Up 5-7% CC)
Up 8-10%
Asia Pacific
(Down 0-2% CC)
Jefferson Wells
Right Management
 Down 18-20%
(Down 23-25% CC)
 Down 20-22%
EMEA
(Down 2-4% CC)
Up 7-9%
(Up 13-15% CC)
 
 

 
 
COMSYS
 
Acquisition
 
2010 February
MANPOWER INC.
 
 

 
Strategic Rationale
 Increased capability to service clients’ IT requirements
 Stronger platform in higher growth market
 Enhances business mix, with over 20% of company
 revenue now coming from specialty services
 Good cultural fit
22
Manpower Inc. - COMSYS Acquisition
 
 

 
COMSYS Business Overview
 Third largest IT staffing and managed solutions company
 in the U.S. with $650 million in revenue
  Project Management
  Business Analysis
  Network Infrastructure
  Business Intelligence
 National footprint with 52 branches
 Diversified client base across several high growth
 industry sectors
23
Manpower Inc. - COMSYS Acquisition
 Applications Programming and Development
 Quality Assurance and Testing
 Workforce Solutions (RPO and MSP)
 
 

 
Combined Business
 Combined revenue of Manpower Professional and
 COMSYS will be over $2.5 billion
 Combined number of contractors on assignment daily
 will be over 25,000
 Combined footprint will be 400 offices
 Combined MSP offering will be total flow through dollars
 of $3.5 billion
24
Manpower Inc. - COMSYS Acquisition
 
 

 
25
Manpower Inc. - COMSYS Acquisition
(1) Forecast based upon management guidance issued January 6, 2010.
(2) Excludes one-time items.
(1)
(1)
(6.0%) (6.3%) (6.8%) (6.0%) (4.0%)
(2)
 
 

 
Acquisition Summary
 Purchase Price: $17.65 per share
 Equity Value:  $378 million, including net settlement
  of stock options, restricted stock and
  warrants
 Debt Retired: $53 million, net debt outstanding as of
  January 31, 2010
26
Manpower Inc. - COMSYS Acquisition
 
 

 
Acquisition Summary
 Consideration:  50% stock / 50% cash,
  with option to pay all cash
 Tender Offer: Expected to commence March 2010
 Expected Closing: April 2010
 Approvals: Normal regulatory
27
Manpower Inc. - COMSYS Acquisition
 
 

 
Acquisition Summary
 Synergies: $20 million (3% of revenue) by 2011
 Tax NOL: $35 million (NPV) tax shelter utilized
  over next 10 years
 Integration Costs: $18 million
 EPS Accretive: 10 cents accretive in 2010
  excluding intangible amortization
28
Manpower Inc. - COMSYS Acquisition
 
 

 
Manpower Inc.
Questions?
Answers
 
exhibit_99-3.htm
Exhibit 99.3
Manpower Inc.
Summary of Restated Results - Annual Earnings
December 31, 2009
(In millions, except per share data)
 
 
During the fourth quarter of 2009, we determined that our Other EMEA reportable segment prematurely recognized revenues related to a workforce solutions contract.  These revenues were recorded on a cash-basis rather than being deferred and earned over the four-year performance period following the month the services were performed. Accordingly, we have restated our annual and quarterly financial results for 2007, 2008, and the nine months ended September 30, 2009. This restatement has no impact on cash flows and only impacts the timing of when revenues are earned, as total revenues for the contract are expected to remain unchanged. The effects of this restatement on 2009, 2008 and 2007 are as follows:


   
Year Ended December 31, 2008
 
   
As
         
   
previously
     
As
 
   
reported
 
Adjustment
 
restated
 
Revenues from services
  $ 21,552.8   $ (15.7 ) $ 21,537.1  
    Cost of services
    17,450.2           17,450.2  
Gross profit
    4,102.6     (15.7 )   4,086.9  
    Selling and administrative expenses
    3,430.3           3,430.3  
    Goodwill and intangible asset impairment charge
    163.1           163.1  
Selling and administrative expenses
    3,593.4           3,593.4  
Operating profit
    509.2     (15.7 )   493.5  
    Interest and other expense
    50.9           50.9  
Earnings before income taxes
    458.3     (15.7 )   442.6  
    Provision for income taxes
    239.4     (2.3 )   237.1  
Net earnings
  $ 218.9   $ (13.4 ) $ 205.5  
Net earnings per share - basic
  $ 2.78   $ (0.17 ) $ 2.61  
Net earnings per share - diluted
  $ 2.75   $ (0.17 ) $ 2.58  
                     


   
Year Ended December 31, 2007
 
   
As
         
   
previously
     
As
 
   
reported
 
Adjustment
 
restated
 
Revenues from services
  $ 20,500.3   $ (14.2 ) $ 20,486.1  
    Cost of services
    16,651.7           16,651.7  
Gross profit
    3,848.6     (14.2 )   3,834.4  
Selling and administrative expenses
    3,023.2           3,023.2  
Operating profit
    825.4     (14.2 )   811.2  
    Interest and other expense
    34.2           34.2  
Earnings before income taxes
    791.2     (14.2 )   777.0  
    Provision for income taxes
    306.5     (3.2 )   303.3  
Net earnings
  $ 484.7   $ (11.0 ) $ 473.7  
Net earnings per share - basic
  $ 5.83   $ (0.13 ) $ 5.70  
Net earnings per share - diluted
  $ 5.73   $ (0.13 ) $ 5.60  


Manpower Inc.
Summary of Restated Results - Quarterly Earnings
December 31, 2009
(In millions, except per share data)

   
2009
 
   
Three Months Ended March 31 (a)
 
Three Months Ended June 30
 
Three Months Ended September 30
 
Nine Months Ended September 30
 
   
As
         
As
         
As
         
As
         
   
previously
     
As
 
previously
     
As
 
previously
     
As
 
previously
     
As
 
2009
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
Revenues from services
  $ 3,647.1   $ (4.1 ) $ 3,643.0   $ 3,796.6   $ (3.1 ) $ 3,793.5   $ 4,192.1   $ (2.5 ) $ 4,189.6   $ 11,635.8   $ (9.7 ) $ 11,626.1  
   Cost of services
    2,977.3           2,977.3     3,101.2           3,101.2     3,485.5           3,485.5     9,564.0           9,564.0  
Gross profit
    669.8     (4.1 )   665.7     695.4     (3.1 )   692.3     706.6     (2.5 )   704.1     2,071.8     (9.7 )   2,062.1  
   Selling and administrative expenses
    664.3           664.3     673.3           673.3     664.6           664.6     2,002.2           2,002.2  
   Goodwill and intangible asset impairment charge
    -           -     -           -     61.0           61.0     61.0           61.0  
Selling and administrative expenses
    664.3           664.3     673.3           673.3     725.6           725.6     2,063.2           2,063.2  
Operating profit
    5.5     (4.1 )   1.4     22.1     (3.1 )   19.0     (19.0 )   (2.5 )   (21.5 )   8.6     (9.7 )   (1.1 )
   Interest and other expense
    11.9           11.9     10.8           10.8     29.3           29.3     52.0           52.0  
(Loss) earnings before income taxes
    (6.4 )   (4.1 )   (10.5 )   11.3     (3.1 )   8.2     (48.3 )   (2.5 )   (50.8 )   (43.4 )   (9.7 )   (53.1 )
   Provision for income taxes
    (8.7 )   -     (8.7 )   (8.0 )   (0.1 )   (8.1 )   2.1     (0.1 )   2.0     (14.6 )   (0.2 )   (14.8 )
Net earnings (loss)
  $ 2.3   $ (4.1 ) $ (1.8 ) $ 19.3   $ (3.0 ) $ 16.3   $ (50.4 ) $ (2.4 ) $ (52.8 ) $ (28.8 ) $ (9.5 ) $ (38.3 )
Net earnings per share - basic
  $ 0.03   $ (0.05 ) $ (0.02 ) $ 0.25   $ (0.04 ) $ 0.21   $ (0.64 ) $ (0.03 ) $ (0.67 ) $ (0.37 ) $ (0.12 ) $ (0.49 )
Net earnings per share - diluted
  $ 0.03   $ (0.05 ) $ (0.02 ) $ 0.25   $ (0.04 ) $ 0.21   $ (0.64 ) $ (0.03 ) $ (0.67 ) $ (0.37 ) $ (0.12 ) $ (0.49 )
                                                                           
(a) For the three months ended March 31, 2009, our net earnings of $2.3 million as previously reported changed to a net loss of $1.8 million as restated. Therefore, the weighted average shares - diluted for the three months ended 2009 changed from 78.3 million to 78.1 million due to the net loss as the assumed exercise price of stock-based awards had an anitdilutive effect and were excluded from the calculation of weighted average shares - diluted.
 


   
2008
 
   
Three Months Ended March 31
 
Three Months Ended June 30
 
Three Months Ended September 30
 
Three Months Ended December 31
 
   
As
         
As
         
As
         
As
         
   
previously
     
As
 
previously
     
As
 
previously
     
As
 
previously
     
As
 
2008
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
Revenues from services
  $ 5,386.6   $ (5.0 ) $ 5,381.6   $ 5,904.9   $ (4.2 ) $ 5,900.7   $ 5,668.4   $ (3.2 ) $ 5,665.2   $ 4,592.9   $ (3.3 ) $ 4,589.6  
   Cost of services
    4,418.9           4,418.9     4,751.3           4,751.3     4,640.8           4,640.8     3,639.2           3,639.2  
Gross profit
    967.7     (5.0 )   962.7     1,153.6     (4.2 )   1,149.4     1,027.6     (3.2 )   1,024.4     953.7     (3.3 )   950.4  
   Selling and administrative expenses
    835.7           835.7     946.3           946.3     843.5           843.5     804.8           804.8  
   Goodwill and intangible asset impairment charge
    -           -     -           -     163.1           163.1     -           -  
Selling and administrative expenses
    835.7           835.7     946.3           946.3     1,006.6           1,006.6     804.8           804.8  
Operating profit
    132.0     (5.0 )   127.0     207.3     (4.2 )   203.1     21.0     (3.2 )   17.8     148.9     (3.3 )   145.6  
   Interest and other expense
    11.3           11.3     13.9           13.9     13.4           13.4     12.3           12.3  
Earnings before income taxes
    120.7     (5.0 )   115.7     193.4     (4.2 )   189.2     7.6     (3.2 )   4.4     136.6     (3.3 )   133.3  
   Provision for income taxes
    45.2     (1.1 )   44.1     86.0     (0.8 )   85.2     50.8     (0.3 )   50.5     57.4     (0.1 )   57.3  
Net earnings (loss)
  $ 75.5   $ (3.9 ) $ 71.6   $ 107.4   $ (3.4 ) $ 104.0   $ (43.2 ) $ (2.9 ) $ (46.1 ) $ 79.2   $ (3.2 ) $ 76.0  
Net earnings per share - basic
  $ 0.95   $ (0.05 ) $ 0.90   $ 1.36   $ (0.05 ) $ 1.31   $ (0.55 ) $ (0.04 ) $ (0.59 ) $ 1.02   $ (0.04 ) $ 0.98  
Net earnings per share - diluted
  $ 0.94   $ (0.05 ) $ 0.89   $ 1.34   $ (0.04 ) $ 1.30   $ (0.55 ) $ (0.04 ) $ (0.59 ) $ 1.01   $ (0.04 ) $ 0.97  
                                                                           


   
2007
 
   
Three Months Ended March 31
 
Three Months Ended June 30
 
Three Months Ended September 30
 
Three Months Ended December 31
 
   
As
         
As
         
As
         
As
         
   
previously
     
As
 
previously
     
As
 
previously
     
As
 
previously
     
As
 
2007
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
Revenues from services
  $ 4,535.6   $ (2.9 ) $ 4,532.7   $ 5,034.4   $ (3.8 ) $ 5,030.6   $ 5,295.4   $ (3.6 ) $ 5,291.8   $ 5,634.9   $ (3.9 ) $ 5,631.0  
   Cost of services
    3,735.6           3,735.6     4,010.3           4,010.3     4,321.0           4,321.0     4,584.8           4,584.8  
Gross profit
    800.0     (2.9 )   797.1     1,024.1     (3.8 )   1,020.3     974.4     (3.6 )   970.8     1,050.1     (3.9 )   1,046.2  
Selling and administrative expenses
    696.7           696.7     747.1           747.1     752.5           752.5     826.9           826.9  
Operating profit
    103.3     (2.9 )   100.4     277.0     (3.8 )   273.2     221.9     (3.6 )   218.3     223.2     (3.9 )   219.3  
   Interest and other expense
    9.6           9.6     7.7           7.7     9.1           9.1     7.8           7.8  
Earnings before income taxes
    93.7     (2.9 )   90.8     269.3     (3.8 )   265.5     212.8     (3.6 )   209.2     215.4     (3.9 )   211.5  
   Provision for income taxes
    34.2     (0.7 )   33.5     108.9     (0.9 )   108.0     81.1     (0.8 )   80.3     82.3     (0.8 )   81.5  
Net earnings
  $ 59.5   $ (2.2 ) $ 57.3   $ 160.4   $ (2.9 ) $ 157.5   $ 131.7   $ (2.8 ) $ 128.9   $ 133.1   $ (3.1 ) $ 130.0  
Net earnings per share - basic
  $ 0.70   $ (0.03 ) $ 0.67   $ 1.90   $ (0.03 ) $ 1.87   $ 1.59   $ (0.03 ) $ 1.56   $ 1.65   $ (0.04 ) $ 1.61  
Net earnings per share - diluted
  $ 0.69   $ (0.03 ) $ 0.66   $ 1.86   $ (0.03 ) $ 1.83   $ 1.57   $ (0.04 ) $ 1.53   $ 1.63   $ (0.04 ) $ 1.59  

 

Manpower Inc.
Summary of Restated Results - Consolidated Balance Sheets
December 31, 2009
(In millions)
 
   
2008
 
2007
 
   
As
         
As
         
   
previously
     
As
 
previously
     
As
 
December 31
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
ASSETS
                         
Current Assets
                         
    Cash and cash equivalents
  $ 874.0       $ 874.0   $ 537.5       $ 537.5  
    Accounts receivable, less allowance for doubtful accounts
    3,629.7         3,629.7     4,478.8         4,478.8  
    Prepaid expenses and other assets
    119.9         119.9     122.2         122.2  
    Future income tax benefits
    66.5         66.5     76.3         76.3  
         Total current assets
    4,690.1     -     4,690.1     5,214.8     -     5,214.8  
Other Assets
                                     
    Goodwill
    972.9           972.9     1,045.9           1,045.9  
    Intangible assets, less accumulated amortization
    415.2           415.2     364.8           364.8  
    Other assets
    326.6     4.0     330.6     377.7     2.5     380.2  
         Total other assets
    1,714.7     4.0     1,718.7     1,788.4     2.5     1,790.9  
Property and Equipment
                                     
    Land, buildings, leasehold improvements and equipment
    744.0           744.0     760.8           760.8  
    Less: accumulated depreciation and amortization
    530.6           530.6     539.6           539.6  
          Net property and equipment
    213.4     -     213.4     221.2     -     221.2  
          Total assets
  $ 6,618.2   $ 4.0   $ 6,622.2   $ 7,224.4   $ 2.5   $ 7,226.9  
LIABILITIES AND SHAREHOLDERS' EQUITY
                                     
Current Liabilities
                                     
    Accounts payable
  $ 903.2   $ (6.9 ) $ 896.3   $ 1,014.4   $ (3.4 ) $ 1,011.0  
    Employee compensation payable
    213.2           213.2     213.6           213.6  
    Accrued liabilities
    577.9     7.8     585.7     679.4     6.5     685.9  
    Accrued payroll taxes and insurance
    617.5           617.5     724.7           724.7  
    Value added taxes payable
    479.2           479.2     583.7           583.7  
    Short-term borrowings and current maturities of long-term debt
    115.6           115.6     39.7           39.7  
         Total current liabilities
    2,906.6     0.9     2,907.5     3,255.5     3.1     3,258.6  
Other Liabilities
                                     
    Long-term debt
    837.3           837.3     874.8           874.8  
    Other long-term liabilities
    390.5     27.5     418.0     424.8     10.4     435.2  
         Total other liabilities
    1,227.8     27.5     1,255.3     1,299.6     10.4     1,310.0  
Shareholders' Equity
                                     
    Preferred stock
    -           -     -           -  
    Common stock
    1.0           1.0     1.0           1.0  
    Capital in excess of par value
    2,514.8           2,514.8     2,481.8           2,481.8  
    Retained earnings
    1,201.2     (24.4 )   1,176.8     1,040.3     (11.0 )   1,029.3  
    Accumulated other comprehensive income (loss)
    (8.9 )         (8.9 )   257.6           257.6  
    Treasury stock at cost
    (1,224.3 )         (1,224.3 )   (1,111.4 )         (1,111.4 )
         Total shareholders' equity
    2,483.8     (24.4 )   2,459.4     2,669.3     (11.0 )   2,658.3  
          Total liabilities and shareholders' equity
  $ 6,618.2   $ 4.0   $ 6,622.2   $ 7,224.4   $ 2.5   $ 7,226.9  

 

Manpower Inc.
Summary of Restated Results - Consolidated Statements of Cash Flows
December 31, 2009
(In millions)

   
2008
 
2007
 
   
As
         
As
         
   
previously
     
As
 
previously
     
As
 
Year Ended December 31
 
reported
 
Adjustment
 
restated
 
reported
 
Adjustment
 
restated
 
Cash Flows from Operating Activities
                         
Net earnings
  $ 218.9   $ (13.4 ) $ 205.5   $ 484.7   $ (11.0 ) $ 473.7  
Adjustments to reconcile net earnings to net cash provided by operating activities:
                                     
   Depreciation and amortization
    107.1           107.1     99.0           99.0  
   Non-cash goodwill and intangible impairment charge
    163.1           163.1     -           -  
   Deferred income taxes
    (30.5 )   (1.5 )   (32.0 )   25.4     (2.5 )   22.9  
   Provision for doubtful accounts
    23.4           23.4     21.8           21.8  
   Share-based compensation
    21.1           21.1     26.0           26.0  
   Excess tax benefit on exercise of stock options
    (0.5 )         (0.5 )   (4.6 )         (4.6 )
Change in operating assets and liabilities, excluding the impact of acquisitions:
                                     
   Accounts receivable
    575.0     -     575.0     (316.0 )   -     (316.0 )
   Other assets
    2.9           2.9     (3.5 )   -     (3.5 )
   Other liabilities
    (288.5 )   14.9     (273.6 )   99.4     13.5     112.9  
   Cash provided by operating activities
    792.0     -     792.0     432.2     -     432.2  
Cash Flows from Investing Activities
                                     
Capital expenditures
    (93.1 )         (93.1 )   (91.6 )         (91.6 )
Acquisitions of businesses, net of cash acquired
    (242.0 )         (242.0 )   (122.8 )         (122.8 )
Proceeds from the sale of property and equipment
    5.9           5.9     12.9           12.9  
   Cash (used) provided by investing activities
    (329.2 )         (329.2 )   201.5           201.5  
Cash Flows from Financing Activities
                                     
Net change in short-term borrowings
    16.0           16.0     6.1           6.1  
Proceeds from long-term debt
    233.7           233.7     1.0           1.0  
Repayments of long-term debt
    (170.7 )         (170.7 )   (2.2 )         (2.2 )
Proceeds from stock option and purchase plans
    12.2           12.2     35.0           35.0  
Excess tax benefit on exercise of stock options
    0.5           0.5     4.6           4.6  
Repurchases of common stock
    (125.4 )         (125.4 )   (419.2 )         (419.2 )
Dividends paid
    (58.1 )         (58.1 )   (57.1 )         (57.1 )
   Cash used by financing activities
    (91.8 )         (91.8 )   (431.8 )         (431.8 )
Effect of exchange rate changes on cash
    (34.5 )         (34.5 )   50.7           50.7  
   Net increase (decrease) in cash and cash equivalents
    336.5           336.5     (150.4 )         (150.4 )
Cash and cash equivalents, beginning of year
    537.5           537.5     687.9           687.9  
Cash and cash equivalents, end of year
  $ 874.0         $ 874.0   $ 537.5         $ 537.5  
Supplemental Cash Flow Information
                                     
Interest paid
  $ 64.8         $ 64.8   $ 50.5         $ 50.5  
Income taxes paid
  $ 293.5         $ 293.5   $ 248.5         $ 248.5