Notes to consolidated Financial Statements
Years ended June 30, 1996, 1995 and 1994

Note 1. Summary of Significant Accounting Policies

A. Consolidation and Basis of Preparation. The consolidated financial statements include the accounts of Automatic Data Processing, Inc. and its majority-owned subsidiaries. Inter- company accounts and transactions have been eliminated in consolidation.

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates.

B. Accounting Changes. In fiscal 1994 the Company adopted FASB Statements No. 109, "Accounting for Income Taxes", and No. 112, "Employers' Accounting for Postemployment Benefits", effective July 1, 1993. The cumulative effect of adopting Statement No. 109 was to increase net earnings by $2.7 million ($.01 per share). The cumulative effect of adopting Statement No. 112, which requires certain postemployment benefits to be accrued as service is provided, was to decrease net earnings by $7.5 million ($.03 per share), net of $5.0 million of income tax benefits.

C. Cash and Cash Equivalents. Highly liquid investments with a maturity of three months or less at the time of purchase are considered cash equivalents.

D. Marketable Securities. Marketable securities consist primarily of high grade municipal investments. Most of the Company's marketable securities are considered to be "avail- able-for-sale", and, accordingly, are carried on the June 30, 1996 balance sheet at fair market value which approximates cost. Gains/losses from the sale of marketable securities have not been material. Approximately $249 million of the Company's long-term marketable securities mature in 1-2 years, $91 million in 2-3 years, and the remainder in less than 7 years.

E. Property, Plant and Equipment. Property, plant and equipment is depreciated over the estimated useful lives of the assets by the straight-line method. Leasehold improvements are amortized over the shorter of the term of the lease or the estimated useful lives of the improvements.

The estimated useful lives of assets are primarily as follows:

Data processing equipment ………………..
2 to 3 years
Buildings…………………………………….
20 to 40 years
Furniture and fixtures………………………..
3 to 7 years

F. Intangibles. Intangible assets are recorded at cost and are amortized primarily on a straight-line bases. Goodwill is amortized over periods from 15 to 40 years, and is periodically reviewed for impairment by comparing carrying value to undiscounted expected future cash flows. If impairment is indicated, a write-down to fair value (normally measured by discounting estimated future cash flows) is taken.

G. Revenue Recognition. Service revenue, including software license fees, maintenance fees and other ancillary fees, is recognized as services are provided. In those instances where hardware is sold to clients as part of a bundled service offering, the gross profit on the sale of hardware and prepaid software license fees, less costs of selling and installation, is deferred and recognized on a straight-line basis over the initial contract period, which generally is from 5 to 7 years.

H. Foreign Currency Translation. The net assets of the Company's foreign subsidiaries are translated into U.S. dollars based on exchange rates in effect at the end of each period, and revenue and expenses are translated at average exchange rates during the periods. Currency transaction gains or losses, which are included in the results of operations, are immaterial for all periods presented. Gains or losses from balance sheet translation, which are not material, are included in shareholders' equity.

I. Stock Split. As of January 1, 1996, the Company had a two-for-one stock split. All per share earnings and dividends and references to common stock give effect to this split.

J. Earnings Per Share. Earnings per share are based upon the weighted average number of shares outstanding during the respective periods.

K. Line of Business. The Company is engaged in the computing services business.

L. Reclassification of Prior Financial Statements. Certain reclassifications have been made to previous years' financial statements to conform to current classifications.

Note 2. Acquisitions and Dispositions

Effective November 1, 1995, ADP acquired control of GSI- Participations, a leading computer services company based in Paris, France, for approximately $460 million in cash plus transaction costs and other related liabilities assumed. A portion of the purchase price has been funded by borrowing approximately 466 million French francs (equivalent to $91 million as of June 30, 1996) on a short-term basis at an aver- age interest rate of 4.1% during the period subsequent to the acquisition. This borrowing has been designated as a hedge against the Company's net investment in GSI.

The financial results of GSI are included in ADP's consolidated results on a one-month lag. Accordingly, the consolidated results for fiscal 1996 include GSI's operations from November 1995 through May 1996. During the fourth quarter, a decision was reached to sell GSI's facilities management business. Consequently, the net of revenues and pre-tax expenses of that business for the quarter, which are not material, have been included in general, administrative and selling expenses in the Statement of Consolidated Earnings. Net assets of the business are included as assets held for sale in other current assets on the Consolidated Balance Sheet.

Based on preliminary allocations of purchase price, the GSI transaction results in approximately $523 million of goodwill and other intangibles (primarily customer lists and software), which are being amortized over periods ranging from 5 to 40 years. The allocation of purchase price is preliminary and subject to adjustment upon receipt of final valuation information and management's final estimates as to the fair value of assets acquired and liabilities assumed.

On an unaudited pro forma basis, assuming that the acquisition had been made as of July 1, 1994, the consolidated revenue of ADP for fiscal 1996 and 1995 would have increased by approximately $173 million and $400 million, respectively, and net earnings would have decreased by approximately $9 million ($.03 per share) and $31 million ($.11 per share), respectively.

During fiscal 1996, 1995 and 1994, the Company purchased several other businesses for approximately $91 mil- lion (including $20 million in common stock), $123 million (including $16 million in common stock) and $81 million, respectively. The results of these acquired businesses were not material to the Company's consolidated financial statements, and are included from the date of acquisition.

The Company also acquired several businesses in fiscal 1996 and 1995 in pooling of interest transactions in exchange for 969,000 and 2,362,000 shares of common stock, respectively. The Company's consolidated financial statements were not restated because in the aggregate these transactions were not material.

Note 3. Receivables

Accounts receivable is net of an allowance for doubtful accounts of $35 million and $23 million at June 30, 1996 and 1995, respectively.

The Company finances the sale of computer systems to certain of its clients. These finance receivables, substantially all of which are due from automobile and truck dealerships, are reflected in the consolidated balance sheets as follows:

1996
1995
(In thousands)
Current
Long-Term
Current
Long-Term
June 30,
Receivables
$126,415
$243,522
$110,345
$247,145
Less:
Allowance for doubtful accounts
(14,715)
(25,727)
(12,136)
(26,166)
Unearned income
(25,144)
(29,611)
(24,102)
(31,121)
$86,556
$188,184
$74,107
$189,858

Unearned income from finance receivables represents the excess of gross receivables over the sales price of the computer systems financed. Unearned income is amortized using the interest method to maintain a constant rate of return on the net investment over the term of each contract.

Long-term receivables at June 30, 1996 mature as follows:

(In thousands)

1998
$104,058
1999
74,898
2000
44,127
2001
16,752
Thereafter
3,687
$243,522

Note 4. Intangible Assets

Components of intangible assets are as follows:

(In thousands)

June 30,
1996
1995
Goodwill
$931,424
$482,076
Other
709,803
528,277
1,641,227
1,010,353
Less accumulated amortization
(394,133)
(304,697)
$1,247,094
$705,656

Other intangibles consist primarily of purchased rights (acquired directly or through acquisitions) to provide data processing services to various groups of clients (amortized over periods from 5 to 36 years) and purchased software (amortized over periods from 3 to 10 years). Amortization of intangibles totalled $81 million for fiscal 1996, $66 million for 1995 and $61 million for 1994.

Note 5. Long-Term Debt

Components of long-term debt are as follows:

(In thousands)

June 30,
1996
1995
Zero coupon convertible subordinated notes (5 1/4% yield) ..................
$356,561
$339,132
Industrial revenue bonds(with fixed and variable interest rates from 3.6% to 8.3%).
39,200
39,560
Other...................................
13,189
21,041
$408,950
$399,733
Less current portion.....................
(5,207)
(9,556)
$403,743
$390,177

The zero coupon convertible subordinated notes have a face value of approximately S802 million at June 30, 1996, and mature February 20, 2012, unless converted or redeemed earlier. The notes are convertible into approximately 10.4 million shares of the Company's common stock. The notes are callable at the option of the Company since February 1996, and the holders of the notes can convert into common stock at any time or require redemption in 1997, Automatic Data Processing, Inc. and Subsidiaries 2002, and 2007. During fiscal 1996, approximately $3 mil- lion face value of notes were converted. As of June 30, 1996 and 1995, the quoted market prices for the zero coupon notes were approximately $400 million and $360 million, respectively. The fair value of the other debt included above, based on available market information, approximates its carrying value.

Long-term debt repayments are due as follows:

(In thousands)
1998
$443
1999
435
2000
435
2001
435
Thereafter
401,995
$403,743

Interest payments were approximately $8 million during fiscal 1996 and $4 million during the years ended June 30, 1995 and 1994.

Note 6. Payroll and Payroll Tax Filing Services

As part of its integrated payroll and payroll tax filing services, the Company collects funds for federal, state and local employment taxes from approximately 260,000 clients, files over 11.S million applicable returns, handles all regulatory correspondence and amendments, absorbs regulatory charges for certain penalties and interest, and remits the funds to the appropriate tax agencies. In addition to fees paid by clients for these services, the Company receives interest during the interval between the receipt and disbursement of funds by investing the funds primarily in AA or better rated municipal instruments, with no more than $80 million in any single instrument. The amount of collected but unremitted funds varies significantly during the year and averaged approximately $3.7 billion in fiscal 1996, $3.3 billion in fiscal 1995 and $2.8 billion in fiscal 1994. The amount of such funds was $S.0 billion as of June 30, 1996, of which $1 billion was supported by a letter of credit and a related ADP guarantee, and was $4.6 billion as of June 30, 199S. Interest on collected but unremitted funds amounted to approximately $178 million in fiscal 1996, $148 million in 199S, and $111 million in 1994.

Note 7. Employee Benefit Plans

A. Stock Option Plans. The Company has stock option plans which provide for the issuance to eligible employees of incentive and non-qualified stock options, which may expire as much as 10 and 12 years, respectively, from the date of grant, at prices not less than the fair market value on the date of grant. At June 30, 1996, there were 5,116 participants in the plans. The aggregate purchase price for options outstanding at June 30, 1996 was approximately $556 million. The options expire between 1996 and 2006.

A summary of changes in the stock option plans for the three years ended June 30, 1996 is as follows:

(In thousands, except per share amounts)
Number of Options
Year ended June 30,
1996
1995
1994
Options outstanding, beginning of year
20,724
19,340
16,474
Options granted ($33 to $39 per share in 1996, $27 to $31 in 1995 and $ 24 to $ 26 in 1994)
6,080
5,384
6,182
Options exercised ($6 to $31 per share in 1996, $4 to $25 in 1995 and $4 to $24 in 1994)
(2,445)
(2,282)
(1,718)
Options cancelled
(1,726)
(1,764)
(1,608)
Other
74
46
10
Options outstanding, end of year ($8 to $39 per share in 1996, $6 to $31 in 1995 and $5 to $26 in 1994)
22,707
20,724
19,340
Options exercisable, end of year
6,677
5,652
5,180
Shares available for future grants, end of year
10,015
4,442
8,108
Shares reserved for issuance under stock option plans
32,722
25,166
27,448

The Financial Accounting Standards Board has issued a statement on accounting for stock-based compensation, which allows companies to either retain APB Opinion 25 for recognizing expense for stock-based compensation, or adopt a new accounting method based on estimated fair value. The Company has decided to continue to follow APB 25 and will describe the impact of using an estimated fair value approach on a pro forma basis in fiscal 1997.

B. Restricted Stock Plan. The Company has a restricted stock plan under which shares of common stock have been sold for nominal consideration to certain key employees. These shares are restricted as to transfer and in certain circumstances must be resold to the Company at the original purchase price. The restrictions lapse over periods of up to six years. During the years ended June 30, 1996, 199S and 1994, the Company issued 186,800, 106,300 and 188,100 restricted shares, and repurchased 47,200, S0,200 and 46,200 shares, respectively.

C. Employee Stock Purchase Plans. The Company has stock purchase plans under which eligible employees have the ability to purchase shares of common stock at 85% of the lower of market value as of the date of purchase election or end of the plan. Approximately 1.9 million shares are scheduled for issuance on December 31, 1996 and 2.3 million on December 31, 1997. Approximately 1.9 million and 2.0 million shares were issued during the years ended June 30, 1996 and 1995, respectively. At June 30, 1996 and 1995, there were approximately 8.6 million and 10.6 million shares reserved for purchase under the plan. Included in liabilities as of June 30, 1996 and 1995 are employee stock purchase plan with- holdings of approximately $51 million and $45 million, respectively.

D. Pension Plan. The Company has a defined benefit cash balance pension plan covering substantially all domestic employees, under which employees are credited with a percentage of base pay each year plus 7% interest. Employees are fully vested on completion of five years service. The Company's policy is to make contributions within the range determined by generally accepted actuarial principles.

The plan's funded status is as follows:

(In thousands)

June 30,
1996
1995
Funded plan assets at market value, primarily stocks and bonds
$191,400
$134,200
Actuarial present value of benefit obligations:
Vested benefits
140,900
119,000
Non-vested benefits
8,200
7,400
Accumulated/projected benefit obligation
149,100
126,400
Plan assets in excess of projected benefits
42,300
7,800
Prior service cost
(3,400)
(4,300)
Transition obligation
1,500
1,700
Unrecognized net actuarial loss due to different experience than that assumed
22,700
31,400
Prepaid pension cost
$63,100
$36,600

The components of net pension expense were as follows:

(in thousands)
Year ended June 30,
1996
1995
1994
Service cost - benefits earned during the period
$13,600
$12,600
$10,700
Interest cost on projected benefits
10,000
8,400
6,800
Return on plan assets
(20,000)
(11,600)
(1,500)
Net amortization and deferral
9,900
3,600
(7,300)
$13,500
$13,000
$8,700

E. Retirement and Savings Plan. The Company has a 401(k) retirement and savings plan which allows eligible employees to contribute up to 12% of their compensation annually. The. Company matches a portion of this contribution which amounted to approximately $18 million, S11 million and S9 million for calendar years 1995. 1994 and 1993. respectively.

Note 8. Income Taxes

In accordance with FASB statement No. 109, accounting for income taxes follows the asset and liability approach. Deferred taxes reflect the tax consequences on future years of differences between the financial reporting and tax bases of assets and liabilities.

The provision for income taxes consists of the following components:

(In thousands)
Year ended June 30,
1996
1995
1994
Current:
Federal
$124,400
$106,440
$87,430
Foreign
20,750
19,150
10,670
State
21,600
24,910
17,310
Total current
166,750
150,500
115,410
Deferred:
Federal
6,060
(4,440)
(620)
Foreign
5,860
(5,430)
(2,880)
State
2,020
(1,180)
(300)
Total deferred
13,940
(11,050)
(3,200)
$180,690
$139,450
$112,210

At June 30, 1996 and 1995, the Company had gross deferred tax assets of approximately $114 million and $78 million, respectively, consisting primarily of operating expenses not currently deductible for tax return purposes. Valuation allowances approximated $23 million as of June 30, 1996, and were not material as of June 30, 199S. Gross deferred tax liabilities approximated $214 million as of June 30, 1996 and $85 million as of June 30, 1995, consisting primarily of differences in the accounting and tax values of certain fixed and intangible assets.

Income tax payments were approximately $178 million in 1996, $131 million in 1995 and $90 million in 1994. Pretax domestic earnings approximated $592 million in 1996, $505 million in 1995 and $430 million in 1994.

A reconciliation between the Company's effective tax rate and the U.S. federal statutory rate is as follows:

(In thousands, except percentages)

Year ended June 30,
1996
%
1995
%
1994
%
Provision for taxes at statutory rate
$222,400
35
$187,000
35
$156,200
35
Increase(decrease) in provision from:
Investments in municipals and preferred stocks
(55,300)
(8.7)
(57,995)
(10.9)
(50,860)
(11.4)
State taxes, net of federal tax benefit
15,370
2.4
15,425
2.9
12,540
2.8
Other
(1,780)
(0.3)
(4,980)
(0.9)
(5,670)
(1.3)
$180,690
28.4
$139,450
26.1
$112,210
25.1

Note 9. Lease Obligations

The Company and its subsidiaries have various facilities and equipment lease obligations. Total rental expense was approximately $164 million in 1996, $152 million in 1995 and $135 million in 1994 with minimum lease commitments under operating leases as follows:

(In thousands)

Year ending June 30,
1997
$159,000
1998
117,000
1999
65,000
2000
34,000
2001
22,000
Thereafter
38,000
$435,000

In addition to fixed rentals, certain leases require payment of maintenance and real estate taxes and contain escalation provisions based on future adjustments in price indices.

Note 10. Financial Dab By Geographic Area

Information about the Company's operations by geographic area for the year ended June 30, 1996 is as follows (in millions):

United States
Europe
Other Foreign (Primarily Canada)
Corporate
Consolidated
Revenue
$3,020
$388
$115
$44
$3,567
Earnings before income taxes.
$562
$35
$8
$30
$635
Identifiable assets
$1,568
$290
$56
$1,926
$3,840

International operations prior to fiscal 1996 were not material to the Company's consolidated financial results.

Note 11. Quarterly Financial Results (Unaudited)

Summarized quarterly results of operations (as restated for a two-for-one stock split on January 1, 1996) for the three years ended June 30, 1996 are as follows:

(In thousands, except per share amounts)

Year ended June 30, 1996
First Quarter
Second Quarter
Third Quarter
Fourth Quarter
Revenue
$747,094
$819,723
$1,031,864
$967,916
Net earnings
$81,900
$108,900
$143,900
$120,000
Earnings per share
$0.28
$0.38
$0.49
$0.42

Year ended June 30, 1995
Revenue
$622,286
$672,597
$798,989
$799,870
Net earnings
$68,700
$94,920
$125,270
$105,940
Earnings per share
$0.24
$0.33
$0.44
$0.37

Year ended June 30, 1994
Revenue
$551,983
$577,661
$674,405
$664,917
Net earnings
$53,710(a)
$80,180
$104,990
$90,440
Earnings per share
$.19(a)
$0.29
$0.37
$0.32

(a) After decrease of S4.8 million (S.02 per share) from the cumulative

effect of accounting changes.

Third quarter revenue and earnings have historically been positively impacted by calendar year-end processings associated with many of the Company's services.