Statements of Consolidated Earnings

Automatic Data Processing, Inc. and Subsidiaries

(In thousands, except per share amounts)


Year ended June 30,                1995           1994           1993

Revenue                      $2,893,742     $2,468,966     $2,223,374
Operating expenses            1,177,292      1,026,354        927,181
General, administrative
  and selling expenses          792,121        666,344        617,194
Depreciation and amortization   172,536        148,295        140,234
Systems development
  and programming costs         193,173        160,803        132,386
Interest expense                 24,340         20,840         19,819
                              2,359,462      2,022,636      1,836,814

Earnings before income taxes
  and cumulative effect
  of accounting changes         534,280        446,330        386,560
Provision for income taxes      139,450        112,210         92,360
Net earnings before cumulative
  effect of accounting changes  394,830        334,120        294,200
Cumulative effect
  of accounting changes              --        (4,800)             --
Net earnings                   $394,830       $329,320       $294,200


Earnings per share:

Before cumulative effect
  of accounting changes           $2.77          $2.37          $2.08
Cumulative effect
  of accounting changes              --          (.03)             --
Net earnings                      $2.77          $2.34          $2.08
Average number of
  common shares outstanding     142,556        140,890        141,327


See notes to consolidated financial statements.