-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 QUp5q4j530q/w5I5Z567eMNLMao7ynQK9L0UEd7nqURscQHV2sjqW61A6F1zzK9B
 Avutde9mUi39hYgf4r1GqA==

<SEC-DOCUMENT>0000950142-06-000338.txt : 20060215
<SEC-HEADER>0000950142-06-000338.hdr.sgml : 20060215
<ACCEPTANCE-DATETIME>20060214195712
ACCESSION NUMBER:		0000950142-06-000338
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	20060214
ITEM INFORMATION:		Results of Operations and Financial Condition
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20060215
DATE AS OF CHANGE:		20060214

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			AUTOMATIC DATA PROCESSING INC
		CENTRAL INDEX KEY:			0000008670
		STANDARD INDUSTRIAL CLASSIFICATION:	SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374]
		IRS NUMBER:				221467904
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			0630

	FILING VALUES:
		FORM TYPE:		8-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	001-05397
		FILM NUMBER:		06619296

	BUSINESS ADDRESS:	
		STREET 1:		ONE ADP BOULVARD
		CITY:			ROSELAND
		STATE:			NJ
		ZIP:			07068
		BUSINESS PHONE:		9739747849

	MAIL ADDRESS:	
		STREET 1:		ONE ADP BOULEVARD
		CITY:			ROSELAND
		STATE:			NJ
		ZIP:			07068
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>form8k_021506.txt
<DESCRIPTION>CURRENT REPORT
<TEXT>

                                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 15, 2006

                         AUTOMATIC DATA PROCESSING, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


          Delaware                         1-5397               22-1467904
- --------------------------------------------------------------------------------
(State or other jurisdiction            (Commission           (IRS Employer
      of incorporation)                 File Number)        Identification No.)


 One ADP Boulevard, Roseland, New Jersey                             07068
- --------------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)


       Registrant's telephone number, including area code: (973) 974-5000
                                                           --------------

                                       N/A
- --------------------------------------------------------------------------------
          (Former name or former address, if changed since last report)

Check  the  appropriate  box  below if the  Form 8-K  filing  is  intended  to
simultaneously  satisfy the filing  obligation of the registrant  under any of
the following provisions:

|_|   Written communications pursuant to Rule 425 under the Securities Act (17
      CFR 230.425)

|_|   Soliciting  material  pursuant to Rule 14a-12 under the Exchange Act (17
      CFR 240.14a-12)

|_|   Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))

|_|   Pre-commencement communications pursuant to Rule 13e-4(c) under the
      Exchange Act (17 CFR 240.13e-4(c))


<PAGE>


ITEM 2.02    RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On February 15, 2006, the Registrant posted on the investor relations home page
of its website at www.adp.com the Registrant's updated financial results for
certain prior periods. Such results have been updated to account for the
Registrant's Claims Services business as a discontinued operation.

A copy of the updated financial results is furnished herewith as Exhibit 99.1
and is hereby incorporated by reference.


ITEM 9.01    FINANCIAL STATEMENTS AND EXHIBITS.

       (d)   Exhibits.

             The following exhibits are filed as part of this Report on
             Form 8-K:

             EXHIBIT NUMBER        DESCRIPTION
             --------------        -----------

                  99.1             Website posting of updated financial results
                                   by the Registrant on February 15, 2006.


<PAGE>


                                    SIGNATURE

         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.

Date: February 15, 2006

                                         AUTOMATIC DATA PROCESSING, INC.



                                         By: /s/ Karen E. Dykstra
                                            -----------------------------------
                                             Name:  Karen E. Dykstra
                                             Title: Chief Financial Officer



<PAGE>


                                 EXHIBIT INDEX
                                 -------------


EXHIBIT NUMBER        DESCRIPTION
- --------------        -----------

     99.1             Website posting of updated financial results by the
                      Registrant on February 15, 2006.


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99
<SEQUENCE>2
<FILENAME>ex99-1form8k_021506.txt
<DESCRIPTION>EXHIBIT 99.1
<TEXT>
                                                                  EXHIBIT 99.1
                                                                  ------------

<TABLE>
<CAPTION>
                                                  AUTOMATIC DATA PROCESSING, INC.
                                      REVENUE FROM CONTINUING OPERATIONS BY BUSINESS SEGMENT

                                                                                                         SECURITIES CLEARING &
FISCAL YEAR                 ES                        BROKERAGE                    DEALER                 OUTSOURCING SERVICES
- --------------     --------------------        ---------------------       ----------------------       -------------------------
                     $              %                $           %               $           %                 $            %
<S>                 <C>            <C>            <C>          <C>            <C>            <C>           <C>            <C>
'03     Q1           1,024.9        5%             336.2        (8)%           197.7          9%
        Q2           1,081.6        5%             301.3       (18)%           204.1         13%
        Q3           1,259.1        7%             381.2       (18)%           211.8         16%
        Q4           1,094.9        9%             514.7       (11)%           210.7         13%
                   --------------------        ---------------------       ----------------------       -------------------------
        Year         4,460.5        7%           1,533.4       (14)%           824.3         13%                 -           -
                   ====================        ====================        ======================       =========================

'04     Q1           1,124.4       10%             296.9       (12)%           213.5          8%
        Q2           1,174.0        9%             321.5         7%            220.9          8%
        Q3           1,383.0       10%             429.1        13%            228.2          8%
        Q4           1,190.0        9%             539.0         5%            237.7         13%
                   --------------------        ---------------------       ----------------------       -------------------------
        Year         4,871.5        9%           1,586.5         3%            900.3          9%                 -           -
                   ====================        =====================       ======================       =========================

'05     Q1           1,190.4        6%             313.0         5%            240.3         13%                 -           -
        Q2           1,250.3        6%             338.8         5%            245.8         11%              15.4           -
        Q3           1,510.5        9%             455.1         6%            249.2          9%              21.8           -
        Q4           1,310.1       10%             571.9         6%            255.4          7%              24.3           -
                   --------------------        ---------------------       ----------------------       -------------------------
        Year         5,261.3        8%           1,678.9         6%            990.6         10%              61.5           -
                   ====================        =====================       ======================       =========================

'06     Q1           1,299.4        9%             354.6        13%            253.8          6%              17.7           -
        Q2           1,372.5       10%             366.3         8%            270.0         10%              19.8          29%
                   --------------------        ---------------------       ----------------------       -------------------------

        Year         2,671.9        9%             720.9        11%            523.8          8%              37.5         100%+
                   ====================        =====================       ======================       =========================

<CAPTION>
                                                  RECONCILING ITEMS
                                            ----------------------------
                                               FOREIGN      CLIENT FUND
FISCAL YEAR                 OTHER              EXCHANGE      INTEREST                   TOTAL
- --------------     -----------------------------------------------------      -------------------------
                      $           %               $               $                 $             %
<S>                 <C>          <C>           <C>              <C>             <C>              <C>
'03     Q1           22.5         11%           (51.8)           1.8             1,531.3          3%
        Q2           43.0          8%           (53.9)          (4.6)            1,571.5          0%
        Q3            3.2        100%+          (46.5)         (19.3)            1,789.5          2%
        Q4           26.7        100%+          (27.2)         (19.1)            1,800.7          4%
                   ------------------------------------------------------      -------------------------
        Year         95.4          4%          (179.4)         (41.2)            6,693.0          2%
                   =====================================================      =========================

'04     Q1           22.9          2%           (24.5)         (20.7)            1,612.5          5%
        Q2           36.5        (15)%          (12.8)         (26.0)            1,714.1          9%
        Q3            6.7        100%+           (0.4)         (51.0)            1,995.6         12%
        Q4           43.4         62%           (10.2)         (42.8)            1,957.1          9%
                   -----------------------------------------------------      -------------------------
        Year        109.5         14%           (47.9)        (140.5)            7,279.4          9%
                   =====================================================      =========================

'05     Q1           25.1          9%            (5.1)         (29.9)            1,733.8          8%
        Q2           36.8          0%             9.7          (29.0)            1,867.8          9%
        Q3           (0.2)      (100%)+          17.8          (39.2)            2,215.0         11%
        Q4           22.9        (47)%           10.9          (28.4)            2,167.1         11%
                   -----------------------------------------------------      -------------------------
        Year         84.5        (23)%           33.3         (126.4)            7,983.7         10%
                   =====================================================      =========================

'06     Q1           11.9        (52)%            4.3          (20.0)            1,921.7         11%
        Q2           31.8        (13)%            3.3          (16.3)            2,047.4         10%
                   -----------------------------------------------------      -------------------------
        Year         43.7        (29)%            7.6          (36.3)            3,969.1         10%
                   =====================================================      =========================
</TABLE>

*   Quarter and YTD amounts are rounded amounts. As a result, the YTD total may
    not foot. Amounts will foot across, but the sum of the quarters may not foot
    to YTD.

<PAGE>

<TABLE>
<CAPTION>
                                             AUTOMATIC DATA PROCESSING, INC.
                             PRE-TAX EARNINGS FROM CONTINUING OPERATIONS BY BUSINESS SEGMENT


FISCAL YEAR                        ES                                BROKERAGE                       DEALER
- ---------------     -------------------------------     -----------------------------------------------------------------
                                           PRE-TAX                             PRE-TAX                           PRE-TAX
                          $          %      MARGIN            $          %      MARGIN           $         %      MARGIN
                    -----------   ------  ---------     ----------   --------  --------       -------    ------  --------
<S>                   <C>         <C>       <C>           <C>         <C>      <C>            <C>        <C>       <C>
'03      Q1             213.2       13%        21%           57.0       (17)%      17%          30.0        7%       15%
         Q2             269.6       10%        25%           37.2       (45)%      12%          35.1       13%       17%
         Q3             414.1       16%        33%           49.2       (46)%      13%          36.2       17%       17%
         Q4             177.1       (13)%      16%          102.1       (28)%      20%          36.4       21%       17%
                    -------------------------------     -----------------------------------------------------------------
         Year         1,074.0        8%        24%          245.7       (33)%      16%         137.7       15%       17%
                    ===============================     =================================================================

'04      Q1             206.9       (3)%       18%           23.2       (59)%       8%          32.5        9%       15%
         Q2             263.8       (2)%       22%           34.3        (8)%      11%          37.2        6%       17%
         Q3             387.7       (6)%       28%           67.7        37%       16%          39.7       10%       17%
         Q4             139.6      (21)%       12%          125.6        23%       23%          35.9       (1)%      15%
                    -------------------------------     -----------------------------------------------------------------
         Year           998.0       (7)%       20%          250.8         2%       16%         145.3        6%       16%
                    ===============================     =================================================================

'05      Q1             220.3        6%        19%           41.4        78%       13%          36.2       11%       15%
         Q2             284.9        8%        23%           50.6        48%       15%          38.5        3%       16%
         Q3             452.9       17%        30%           71.6         6%       16%          38.0       (4)%      15%
         Q4             191.3       37%        15%          137.5         9%       24%          37.1        3%       15%
                    -------------------------------     -----------------------------------------------------------------
         Year         1,149.3       15%        22%          301.1        20%       18%         149.8        3%       15%
                    ===============================     =================================================================

'06      Q1             271.4       23%        21%           53.5        29%       15%          41.1       14%       16%
         Q2             309.5        9%        23%           53.5         6%       15%          40.2        4%       15%
                    -------------------------------     -----------------------------------------------------------------
         Year           581.0       15%        22%          106.9        16%       15%          81.3        9%       16%
                    ===============================     =================================================================

<CAPTION>
                             SECURITIES CLEARING &
FISCAL YEAR                  OUTSOURCING SERVICES                             OTHER
- ---------------         -----------------------------          ---------------------------------
                                             PRE-TAX                                    PRE-TAX
                            $          %      MARGIN               $            %        MARGIN
                        --------    ------  ---------          ----------   --------   ---------
<S>                       <C>         <C>    <C>                <C>         <C>      <C>
'03      Q1                                                         0.4       100%+        2%
         Q2                                                        47.8        65%       100%+
         Q3                                                        18.6       (65)%      100%+
         Q4                                                        30.8       (39)%      100%+
                        -----------------------------          ---------------------------------
         Year                 -         -        -                 97.3        (5)%      100%+
                        =============================          =================================

'04      Q1                                                        23.6       100%+      100%+
         Q2                                                        11.0       (77)%       30%
         Q3                                                        (8.1)     (100%)+    (100%)+
         Q4                                                        36.4        18%        84%
                        -----------------------------          ---------------------------------
         Year                           -        -                 62.9       (35)%       58%
                        =============================          =================================

'05      Q1                   -         -         -                10.5       (56)%       42%
         Q2                (5.2)        -      (34)%               (0.8)     (100%)+      (2%)
         Q3                (9.3)        -      (43)%              (40.6)     (100%)+    (100%)+
         Q4                (9.1)        -      (38)%               33.5        (8)%      100%+
                        -----------------------------          ---------------------------------
         Year             (23.6)        -      (38)%                2.6       (96)%        3%
                        =============================          =================================

'06      Q1               (11.8)        -      (67)%              (37.5)     (100%)+    (100%)+
         Q2                (7.6)      (46)%    (38)%               (1.6)      (96)%       (5)%
                        -----------------------------          ---------------------------------
         Year             (19.4)     (100%)+   (52)%              (39.1)     (100%)+     (90)%
                        =============================          =================================

<CAPTION>
                                  RECONCILING ITEMS
                      -----------------------------------------
                                                      COST OF
                       FOREIGN       CLIENT FUND      CAPITAL
FISCAL YEAR            EXCHANGE        INTEREST        CHARGE                        TOTAL
- --------------        -----------------------------------------         ----------------------------------
                                                                                                  PRE-TAX
                           $               $             $                   $           %        MARGIN
                      ----------      -----------    ---------          ----------------------------------
<S>                   <C>             <C>            <C>                <C>           <C>         <C>
'03      Q1              (4.0)             1.8          26.2               324.6         7%         21%
         Q2              (6.1)            (4.5)         28.2               407.3        (2)%        26%
         Q3              (9.4)           (19.3)         23.4               512.8        (8)%        29%
         Q4              (0.7)           (19.1)         22.8               349.4       (23)%        19%
                      ----------      -----------    ---------          ----------------------------------
         Year           (20.1)           (41.2)        100.6             1,594.0        (8)%        24%
                      ==========      ===========    =========          ==================================

'04      Q1              (2.8)           (20.7)         30.9               293.6       (10)%        18%
         Q2              (1.6)           (26.0)         30.8               349.5       (14)%        20%
         Q3              (0.7)           (51.0)         31.6               466.9        (9)%        23%
         Q4              (2.0)           (42.8)         32.1               324.8        (7)%        17%
                      ----------      -----------    ---------          ----------------------------------
         Year            (7.1)          (140.5)        125.5             1,434.9       (10)%        20%
                      ==========      ===========    =========          ==================================

'05      Q1              (0.8)           (29.9)         31.8               309.5         5%         18%
         Q2               2.1            (29.0)         35.4               376.5         8%         20%
         Q3               3.5            (39.2)         32.3               509.2         9%         23%
         Q4               1.0            (28.3)         34.9               397.9        23%         18%
                      ----------      -----------    ---------          ----------------------------------
         Year             5.8           (126.4)        134.5             1,593.1        11%         20%
                      ==========      ===========    =========          ==================================

'06      Q1               1.1            (20.0)         34.3               332.1         7%         17%
         Q2               1.9            (16.3)         35.3               414.9        10%         20%
                      ----------      -----------    ---------          ----------------------------------
         Year             3.0            (36.3)         69.6               747.0         9%         19%
                      ==========      ===========    =========          ==================================
</TABLE>

*   Quarter and YTD amounts are rounded amounts. As a result, the YTD total may
    not foot. Amounts will foot across, but the sum of the quarters may not foot
    to YTD.

NOTE: Earnings from continuing operations before income taxes for fiscal years
2003, 2004 and 2005 have not been adjusted for the impact of stock compensation
expense.

<PAGE>

<TABLE>
<CAPTION>
AUTOMATIC DATA PROCESSING, INC. AND SUBSIDIARIES
FISCAL 2005 QUARTERLY DETAIL, AS ADJUSTED FOR STOCK COMPENSATION EXPENSE
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)

                                                                               FISCAL YEAR 2005
                                                      ------------------------------------------------------------------
                                                           Q1          Q2           Q3            Q4           YEAR
                                                      ------------------------------------------------------------------
<S>                                                     <C>         <C>         <C>           <C>           <C>
CONTINUING OPERATIONS:

Operating expenses                                        821.9       864.6       1,015.5       1,062.9       3,764.8
Plus: Pro forma operating expenses
impact of stock compensation expense                       10.8         9.6           9.5           9.0          38.8
                                                      ------------------------------------------------------------------
Operating expenses, as adjusted                           832.7       874.2       1,025.0       1,071.9       3,803.6
                                                      ==================================================================

SG&A expenses                                             416.7       437.4         485.5         493.3       1,832.8
Plus: Pro forma SG&A expenses
impact of stock compensation expense                       24.7        24.4          20.2          23.5          92.8
                                                      ------------------------------------------------------------------
SG&A expenses, as adjusted                                441.4       461.8         505.7         516.8       1,925.6
                                                      ==================================================================

S&P expenses                                              131.2       132.1         136.5         150.5         550.3
Plus: Pro forma S&P expenses
impact of stock compensation expense                       11.5        10.1          10.1           9.6          41.4
                                                      ------------------------------------------------------------------
S&P expenses, as adjusted                                 142.7       142.2         146.6         160.1         591.7
                                                      ==================================================================

Pre-tax income                                            309.5       376.5         509.2         397.9       1,593.1
Less: Pro forma Pre-tax income impact
     of stock compensation expense                         47.0        44.1          39.8          42.1         173.0
                                                      ------------------------------------------------------------------
Pre-tax income, as adjusted                               262.5       332.4         469.4         355.8       1,420.1
                                                      ==================================================================

Provision for income taxes                                115.8       140.6         190.2         148.2         594.8
Less: Pro forma Provision for income taxes
     impact of stock compensation expense                  13.3        12.3          11.1          11.9          48.5
                                                      ------------------------------------------------------------------
Provision for income taxes, as adjusted                   102.5       128.3         179.1         136.3         546.3
                                                      ==================================================================

Net earnings                                              193.7       235.9         319.0         249.7         998.3
Less: Pro forma Net earnings impact
     of stock compensation expense                         33.7        31.8          28.7          30.2         124.5
                                                      ------------------------------------------------------------------
Net earnings, as adjusted                                 160.0       204.1         290.3         219.5         873.8
                                                      ==================================================================

Diluted EPS                                                 0.33        0.40          0.54          0.42         1.69
Less: Pro forma EPS impact of stock
     compensation expense                                  (0.06)      (0.05)        (0.05)        (0.05)       (0.21)
Diluted EPS, assuming stock
     compensation expensed in                         ------------------------------------------------------------------
     respective periods                                     0.27        0.35          0.49          0.37         1.48
                                                      ==================================================================

DISCONTINUED OPERATIONS:

Pro forma stock-based compensation expense,
   net of tax, relating to discontinued operations          2.0         1.8           1.6           1.7           7.1
                                                      ==================================================================
</TABLE>

NOTE: THE ABOVE AMOUNTS ARE ROUNDED AND AS A RESULT THE SUM OF THE QUARTERS MAY
NOT FOOT TO THE YEAR.

<PAGE>

<TABLE>
<CAPTION>
AUTOMATIC DATA PROCESSING, INC. AND SUBSIDIARIES
QUARTERLY DETAIL, RESTATED FOR DISCONTINUED OPERATIONS
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)

                                                                   FISCAL YEAR 2005                           FISCAL YEAR 2006
                                          --------------------------------------------------------------   -----------------------
                                              Q1          Q2            Q3           Q4          YEAR          Q1          Q2
                                          --------------------------------------------------------------   -----------------------
<S>                                       <C>          <C>          <C>          <C>          <C>          <C>          <C>
Revenues, other than interest on funds
   held for Employer Services' clients
   and PEO revenues                       $  1,523.6   $  1,643.3   $  1,926.3   $  1,892.1   $  6,985.3   $  1,657.5   $  1,765.0
Interest on funds held for
   Employer Services' clients                   84.7         91.1        124.5        121.1        421.4        108.4        118.9
PEO revenues                                   125.5        133.4        164.2        153.9        577.0        155.8        163.5
                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------
Total revenues                               1,733.8      1,867.8      2,215.0      2,167.1      7,983.7      1,921.7      2,047.4
                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------

Operating expenses                             821.9        864.6      1,015.5      1,062.9      3,764.8        925.4        962.4
Selling, general and administrative
   expenses                                    416.7        437.4        485.5        493.3      1,832.8        454.5        460.7
Systems development and programming
   costs                                       131.2        132.1        136.5        150.5        550.3        142.0        145.9
Depreciation and amortization                   66.6         68.0         69.6         69.6        273.9         70.1         72.5
Other income, net                              (12.1)       (10.8)        (1.3)        (7.1)       (31.2)        (2.4)        (9.0)
                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------
Total expenses                               1,424.3      1,491.3      1,705.8      1,769.2      6,390.6      1,589.6      1,632.5
                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------

Earnings from continuing operations
   before income taxes                         309.5        376.5        509.2        397.9      1,593.1        332.1        414.9

Provision for income taxes                     115.8        140.6        190.2        148.2        594.8        126.0        157.2

                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------
Net earnings from continuing operations   $    193.7   $    235.9   $    319.0   $    249.7   $    998.3   $    206.1   $    257.7
                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------

Loss (income)  from discontinued
  operations, net of income taxes              (14.5)       (14.2)       (19.4)        (9.0)       (57.1)       (13.9)        (2.0)

                                          ----------   ----------   ----------   ----------   ----------   ----------   ----------
Net earnings                              $    208.2   $    250.1   $    338.4   $    258.7   $  1,055.4   $    220.0   $    259.7
                                          ==========   ==========   ==========   ==========   ==========   ==========   ==========

Basic earnings per share from
   continuing operations                  $     0.33   $     0.40   $     0.55   $     0.43   $     1.71   $     0.36   $     0.45
Basic earnings per share from
   discontinued operations                $     0.02   $     0.02   $     0.03   $     0.02   $     0.10   $     0.02   $     0.00
                                          ==========   ==========   ==========   ==========   ==========   ==========   ==========
Basic earnings per share                  $     0.36   $     0.43   $     0.58   $     0.44   $     1.81   $     0.38   $     0.45
                                          ==========   ==========   ==========   ==========   ==========   ==========   ==========

Diluted earnings per share from
   continuing operations                  $     0.33   $     0.40   $     0.54   $     0.42   $     1.69   $     0.35   $     0.44
Diluted earnings per share from
   discontinued operations                $     0.02   $     0.02   $     0.03   $     0.02   $     0.10   $     0.02   $     0.00
                                          ==========   ==========   ==========   ==========   ==========   ==========   ==========
Diluted earnings per share                $     0.35   $     0.42   $     0.57   $     0.44   $     1.79   $     0.38   $     0.45
                                          ==========   ==========   ==========   ==========   ==========   ==========   ==========

Dividends per common share                $   0.1400   $   0.1550   $   0.1550   $   0.1550   $   0.6050   $   0.1550   $   0.1850
                                          ==========   ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>

NOTE: THE ABOVE AMOUNTS ARE ROUNDED AND AS A RESULT THE SUM OF THE QUARTERS MAY
NOT FOOT TO THE YEAR.


<PAGE>

SEGMENT INFORMATION

Employer  Services,   Brokerage  Services,  Dealer  Services,  and  Securities
Clearing & Outsourcing Services are ADP's reportable  segments.  ADP evaluates
the performance of its segments based on operating  results before interest on
corporate funds,  foreign currency gains and losses, and income taxes. Certain
revenues  and  expenses  are charged to the  segments  at a standard  rate for
management   reasons.   Other   costs  are   recorded   based  on   management
responsibility. The prior years' segment revenues and earnings from continuing
operations  before income taxes have been adjusted to reflect  updated  fiscal
year 2006 budgeted foreign exchange rates.  Reconciling  items include foreign
exchange  differences between the actual foreign exchange rates and the fiscal
year  2006  budgeted  foreign  exchange  rates  and  the  adjustment  for  the
difference  between actual  interest  income earned on invested funds held for
clients and interest credited to Employer Services at a standard rate of 4.5%.
The segment results also include an internal cost of capital charge related to
the funding of acquisitions and other  investments.  This charge is eliminated
in consolidation  and as such represents a reconciling item to earnings before
income taxes.

The tables attached show the adjusted  quarterly segment revenues and earnings
from  continuing  operations  before  income taxes and  reconciling  items for
fiscal years 2003, 2004 and 2005, as well as the percentage difference between
each period indicated and the same respective prior year period.

Earnings from continuing operations before income taxes for fiscal years 2003,
2004 and 2005 have not been  adjusted  for the  impact  of stock  compensation
expense.

Fiscal years 2003,  2004,  2005 and the first and second  quarters of 2006 (Q1
'06 and Q2 '06) were restated to reflect  revenues and earnings  before income
taxes  from  continuing  operations  as a result of the  decision  to sell the
Brokerage Services financial print business and the Claims Services business.



</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
