Exhibit 99.3
ManpowerGroup
Restated Operating Unit Results
(In millions)
Effective January 1, 2024, our segment reporting was realigned to include our Puerto Rico business within Other Americas. Accordingly, our reportable segment, United States, is now adjusted to exclude Puerto Rico. All previously reported results have been restated to conform to the current year presentation.
| | | | | | | | | | | | | | | | |
| | Three Months Ended March 31 | |
| | | | | | | | % Variance | |
| | | | | | | | Amount | | | Constant | |
| | 2023 | | | 2022 | | | Reported | | | Currency | |
| | (Unaudited) | |
Revenues from Services: | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | |
United States | | $ | 741.6 | | | $ | 854.2 | | | | -13.2 | % | | | -13.2 | % |
Other Americas | | | 388.6 | | | | 397.0 | | | | -2.1 | % | | | 9.0 | % |
| | | 1,130.2 | | | | 1,251.2 | | | | -9.7 | % | | | -6.1 | % |
Southern Europe: | | | | | | | | | | | | |
France | | | 1,169.3 | | | | 1,192.4 | | | | -1.9 | % | | | 2.5 | % |
Italy | | | 422.2 | | | | 445.0 | | | | -5.1 | % | | | -0.8 | % |
Other Southern Europe | | | 476.4 | | | | 556.5 | | | | -14.4 | % | | | -10.3 | % |
| | | 2,067.9 | | | | 2,193.9 | | | | -5.7 | % | | | -1.4 | % |
Northern Europe | | | 967.6 | | | | 1,094.5 | | | | -11.6 | % | | | -3.9 | % |
APME | | | 605.9 | | | | 618.2 | | | | -2.0 | % | | | 7.3 | % |
| | | 4,771.6 | | | | 5,157.8 | | | | | | | |
Intercompany Eliminations | | | (19.3 | ) | | | (14.5 | ) | | | | | | |
| | $ | 4,752.3 | | | $ | 5,143.3 | | | | -7.6 | % | | | -2.2 | % |
Operating Unit Profit: | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | |
United States | | $ | 30.0 | | | $ | 53.6 | | | | -44.0 | % | | | -44.0 | % |
Other Americas | | | 18.6 | | | | 19.2 | | | | -3.2 | % | | | 9.1 | % |
| | | 48.6 | | | | 72.8 | | | | -33.2 | % | | | -30.0 | % |
Southern Europe: | | | | | | | | | | | | |
France | | | 44.9 | | | | 49.6 | | | | -9.4 | % | | | -5.7 | % |
Italy | | | 30.7 | | | | 29.0 | | | | 5.9 | % | | | 10.6 | % |
Other Southern Europe | | | 14.3 | | | | 16.6 | | | | -14.3 | % | | | -9.1 | % |
| | | 89.9 | | | | 95.2 | | | | -5.6 | % | | | -1.3 | % |
Northern Europe | | | 5.0 | | | | 3.3 | | | | 53.6 | % | | | 107.7 | % |
APME | | | 21.1 | | | | 19.0 | | | | 11.5 | % | | | 23.9 | % |
| | | 164.6 | | | | 190.3 | | | | | | | |
Corporate expenses | | | (37.9 | ) | | | (42.0 | ) | | | | | | |
Intangible asset amortization expense | | | (8.8 | ) | | | (9.6 | ) | | | | | | |
Operating profit | | | 117.9 | | | | 138.7 | | | | -15.0 | % | | | -7.4 | % |
Interest and other expenses, net | | | (7.5 | ) | | | (2.7 | ) | | | | | | |
Earnings before income taxes | | $ | 110.4 | | | $ | 136.0 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30 | | | Six Months Ended June 30 | |
| | | | | | | | % Variance | | | | | | | | | % Variance | |
| | | | | | | | Amount | | | Constant | | | | | | | | | Amount | | | Constant | |
| | 2023 | | | 2022 | | | Reported | | | Currency | | | 2023 | | | 2022 | | | Reported | | | Currency | |
| | (Unaudited) | |
Revenues from Services: | | | | | | | | | | | | | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 709.1 | | | $ | 870.2 | | | | -18.5 | % | | | -18.5 | % | | $ | 1,450.7 | | | $ | 1,724.4 | | | | -15.9 | % | | | -15.9 | % |
Other Americas | | | 389.6 | | | | 392.5 | | | | -0.7 | % | | | 11.3 | % | | | 778.2 | | | | 789.5 | | | | -1.4 | % | | | 10.1 | % |
| | | 1,098.7 | | | | 1,262.7 | | | | -13.0 | % | | | -9.3 | % | | | 2,228.9 | | | | 2,513.9 | | | | -11.3 | % | | | -7.7 | % |
Southern Europe: | | | | | | | | | | | | | | | | | | | | | | | | |
France | | | 1,278.2 | | | | 1,238.2 | | | | 3.2 | % | | | 0.9 | % | | | 2,447.5 | | | | 2,430.6 | | | | 0.7 | % | | | 1.7 | % |
Italy | | | 457.8 | | | | 454.3 | | | | 0.8 | % | | | -1.5 | % | | | 880.0 | | | | 899.3 | | | | -2.1 | % | | | -1.2 | % |
Other Southern Europe | | | 490.9 | | | | 508.9 | | | | -3.5 | % | | | -4.7 | % | | | 967.3 | | | | 1,065.4 | | | | -9.2 | % | | | -7.6 | % |
| | | 2,226.9 | | | | 2,201.4 | | | | 1.2 | % | | | -0.9 | % | | | 4,294.8 | | | | 4,395.3 | | | | -2.3 | % | | | -1.2 | % |
Northern Europe | | | 952.5 | | | | 1,027.1 | | | | -7.3 | % | | | -6.3 | % | | | 1,920.1 | | | | 2,121.6 | | | | -9.5 | % | | | -5.1 | % |
APME | | | 599.4 | | | | 603.7 | | | | -0.7 | % | | | 4.2 | % | | | 1,205.3 | | | | 1,221.9 | | | | -1.4 | % | | | 5.8 | % |
| | | 4,877.5 | | | | 5,094.9 | | | | | | | | | | 9,649.1 | | | | 10,252.7 | | | | | | | |
Intercompany Eliminations | | | (21.4 | ) | | | (20.8 | ) | | | | | | | | | (40.7 | ) | | | (35.3 | ) | | | | | | |
| | $ | 4,856.1 | | | $ | 5,074.1 | | | | -4.3 | % | | | -3.5 | % | | $ | 9,608.4 | | | $ | 10,217.4 | | | | -6.0 | % | | | -2.8 | % |
Operating Unit Profit (Loss): | | | | | | | | | | | | | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 23.1 | | | $ | 60.6 | | | | -61.9 | % | | | -61.9 | % | | $ | 53.1 | | | $ | 114.2 | | | | -53.5 | % | | | -53.5 | % |
Other Americas | | | 20.1 | | | | 20.3 | | | | -0.9 | % | | | 13.2 | % | | | 38.7 | | | | 39.5 | | | | -2.0 | % | | | 11.2 | % |
| | | 43.2 | | | | 80.9 | | | | -46.6 | % | | | -43.1 | % | | | 91.8 | | | | 153.7 | | | | -40.3 | % | | | -36.9 | % |
Southern Europe: | | | | | | | | | | | | | | | | | | | | | | | | |
France | | | 49.5 | | | | 62.3 | | | | -20.5 | % | | | -22.4 | % | | | 94.4 | | | | 111.9 | | | | -15.6 | % | | | -15.0 | % |
Italy | | | 36.3 | | | | 35.5 | | | | 2.1 | % | | | -0.3 | % | | | 67.0 | | | | 64.5 | | | | 3.8 | % | | | 4.6 | % |
Other Southern Europe | | | 6.8 | | | | 13.9 | | | | -50.4 | % | | | -48.7 | % | | | 21.1 | | | | 30.5 | | | | -30.7 | % | | | -27.1 | % |
| | | 92.6 | | | | 111.7 | | | | -17.0 | % | | | -18.6 | % | | | 182.5 | | | | 206.9 | | | | -11.8 | % | | | -10.6 | % |
Northern Europe | | | (9.7 | ) | | | 10.8 | | | | -188.9 | % | | | -190.4 | % | | | (4.7 | ) | | | 14.1 | | | | -133.0 | % | | | -121.7 | % |
APME | | | 25.7 | | | | 22.5 | | | | 13.9 | % | | | 20.0 | % | | | 46.8 | | | | 41.5 | | | | 12.8 | % | | | 21.8 | % |
| | | 151.8 | | | | 225.9 | | | | | | | | | | 316.4 | | | | 416.2 | | | | | | | |
Corporate expenses | | | (35.5 | ) | | | (35.8 | ) | | | | | | | | | (73.4 | ) | | | (77.8 | ) | | | | | | |
Intangible asset amortization expense | | | (8.7 | ) | | | (9.4 | ) | | | | | | | | | (17.5 | ) | | | (19.0 | ) | | | | | | |
Operating (loss) profit | | | 107.6 | | | | 180.7 | | | | -40.4 | % | | | -39.1 | % | | | 225.5 | | | | 319.4 | | | | -29.4 | % | | | -25.4 | % |
Interest and other expenses, net | | | (11.8 | ) | | | (6.7 | ) | | | | | | | | | (19.3 | ) | | | (9.4 | ) | | | | | | |
Earnings before income taxes | | $ | 95.8 | | | $ | 174.0 | | | | | | | | | $ | 206.2 | | | $ | 310.0 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30 | | | Nine Months Ended September 30 | |
| | | | | | | | % Variance | | | | | | | | | % Variance | |
| | | | | | | | Amount | | | Constant | | | | | | | | | Amount | | | Constant | |
| | 2023 | | | 2022 | | | Reported | | | Currency | | | 2023 | | | 2022 | | | Reported | | | Currency | |
| | (Unaudited) | |
Revenues from Services: | | | | | | | | | | | | | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 730.2 | | | $ | 854.3 | | | | -14.5 | % | | | -14.5 | % | | $ | 2,180.9 | | | $ | 2,578.8 | | | | -15.4 | % | | | -15.4 | % |
Other Americas | | | 381.1 | | | | 385.5 | | | | -1.1 | % | | | 9.6 | % | | | 1,159.3 | | | | 1,174.9 | | | | -1.3 | % | | | 10.0 | % |
| | | 1,111.3 | | | | 1,239.8 | | | | -10.4 | % | | | -7.0 | % | | | 3,340.2 | | | | 3,753.7 | | | | -11.0 | % | | | -7.5 | % |
Southern Europe: | | | | | | | | | | | | | | | | | | | | | | | | |
France | | | 1,209.9 | | | | 1,159.5 | | | | 4.4 | % | | | -3.4 | % | | | 3,657.4 | | | | 3,590.1 | | | | 1.9 | % | | | 0.0 | % |
Italy | | | 413.7 | | | | 395.1 | | | | 4.7 | % | | | -3.1 | % | | | 1,293.7 | | | | 1,294.4 | | | | -0.1 | % | | | -1.8 | % |
Other Southern Europe | | | 485.1 | | | | 485.2 | | | | 0.0 | % | | | -3.7 | % | | | 1,452.4 | | | | 1,550.6 | | | | -6.3 | % | | | -6.4 | % |
| | | 2,108.7 | | | | 2,039.8 | | | | 3.4 | % | | | -3.4 | % | | | 6,403.5 | | | | 6,435.1 | | | | -0.5 | % | | | -1.9 | % |
Northern Europe | | | 914.2 | | | | 954.1 | | | | -4.2 | % | | | -9.5 | % | | | 2,834.3 | | | | 3,075.7 | | | | -7.8 | % | | | -6.5 | % |
APME | | | 564.8 | | | | 586.9 | | | | -3.8 | % | | | -1.6 | % | | | 1,770.1 | | | | 1,808.8 | | | | -2.1 | % | | | 3.4 | % |
| | | 4,699.0 | | | | 4,820.6 | | | | | | | | | | 14,348.1 | | | | 15,073.3 | | | | | | | |
Intercompany Eliminations | | | (23.4 | ) | | | (19.7 | ) | | | | | | | | | (64.1 | ) | | | (55.0 | ) | | | | | | |
| | $ | 4,675.6 | | | $ | 4,800.9 | | | | -2.6 | % | | | -5.4 | % | | $ | 14,284.0 | | | $ | 15,018.3 | | | | -4.9 | % | | | -3.6 | % |
Operating Unit Profit (Loss): | | | | | | | | | | | | | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 24.5 | | | $ | 52.0 | | | | -52.9 | % | | | -52.9 | % | | $ | 77.6 | | | $ | 166.3 | | | | -53.3 | % | | | -53.3 | % |
Other Americas | | | 13.4 | | | | 19.1 | | | | -29.9 | % | | | -21.1 | % | | | 52.1 | | | | 58.5 | | | | -11.1 | % | | | 0.7 | % |
| | | 37.9 | | | | 71.1 | | | | -46.7 | % | | | -44.4 | % | | | 129.7 | | | | 224.8 | | | | -42.3 | % | | | -39.3 | % |
Southern Europe: | | | | | | | | | | | | | | | | | | | | | | | | |
France | | | 47.9 | | | | 56.6 | | | | -15.5 | % | | | -21.8 | % | | | 142.3 | | | | 168.5 | | | | -15.6 | % | | | -17.3 | % |
Italy | | | 27.0 | | | | 29.0 | | | | -6.5 | % | | | -13.5 | % | | | 94.0 | | | | 93.5 | | | | 0.6 | % | | | -1.0 | % |
Other Southern Europe | | | 9.5 | | | | 14.7 | | | | -36.1 | % | | | -35.8 | % | | | 30.6 | | | | 45.2 | | | | -32.5 | % | | | -29.9 | % |
| | | 84.4 | | | | 100.3 | | | | -15.9 | % | | | -21.5 | % | | | 266.9 | | | | 307.2 | | | | -13.1 | % | | | -14.2 | % |
Northern Europe | | | (30.6 | ) | | | 12.8 | | | | -341.0 | % | | | -332.1 | % | | | (35.3 | ) | | | 26.9 | | | | -231.5 | % | | | -221.3 | % |
APME | | | 24.2 | | | | 23.4 | | | | 3.4 | % | | | 7.3 | % | | | 71.0 | | | | 64.9 | | | | 9.4 | % | | | 16.5 | % |
| | | 115.9 | | | | 207.6 | | | | | | | | | | 432.3 | | | | 623.8 | | | | | | | |
Corporate expenses | | | (37.4 | ) | | | (37.0 | ) | | | | | | | | | (110.8 | ) | | | (114.8 | ) | | | | | | |
Intangible asset amortization expense | | | (8.7 | ) | | | (9.1 | ) | | | | | | | | | (26.2 | ) | | | (28.1 | ) | | | | | | |
Operating (loss) profit | | | 69.8 | | | | 161.5 | | | | -56.8 | % | | | -57.9 | % | | | 295.3 | | | | 480.9 | | | | -38.6 | % | | | -36.3 | % |
Interest and other expenses, net | | | (15.1 | ) | | | (4.7 | ) | | | | | | | | | (34.4 | ) | | | (14.1 | ) | | | | | | |
Earnings before income taxes | | $ | 54.7 | | | $ | 156.8 | | | | | | | | | $ | 260.9 | | | $ | 466.8 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31 | | | Year Ended December 31 | |
| | | | | | | | % Variance | | | | | | | | | % Variance | |
| | | | | | | | Amount | | | Constant | | | | | | | | | Amount | | | Constant | |
| | 2023 | | | 2022 | | | Reported | | | Currency | | | 2023 | | | 2022 | | | Reported | | | Currency | |
| | (Unaudited) | |
Revenues from Services: | | | | | | | | | | | | | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 685.2 | | | $ | 789.3 | | | | -13.2 | % | | | -13.2 | % | | $ | 2,866.2 | | | $ | 3,368.1 | | | | -14.9 | % | | | -14.9 | % |
Other Americas | | | 389.4 | | | | 392.7 | | | | -0.8 | % | | | 13.1 | % | | | 1,548.6 | | | | 1,567.6 | | | | -1.2 | % | | | 10.7 | % |
| | | 1,074.6 | | | | 1,182.0 | | | | -9.1 | % | | | -4.5 | % | | | 4,414.8 | | | | 4,935.7 | | | | -10.6 | % | | | -6.8 | % |
Southern Europe: | | | | | | | | | | | | | | | | | | | | | | | | |
France | | | 1,209.7 | | | | 1,194.9 | | | | 1.2 | % | | | -4.1 | % | | | 4,867.1 | | | | 4,785.0 | | | | 1.7 | % | | | -1.0 | % |
Italy | | | 415.1 | | | | 412.5 | | | | 0.6 | % | | | -4.6 | % | | | 1,708.8 | | | | 1,706.9 | | | | 0.1 | % | | | -2.5 | % |
Other Southern Europe | | | 487.0 | | | | 493.8 | | | | -1.4 | % | | | -3.7 | % | | | 1,939.4 | | | | 2,044.4 | | | | -5.1 | % | | | -5.7 | % |
| | | 2,111.8 | | | | 2,101.2 | | | | 0.5 | % | | | -4.1 | % | | | 8,515.3 | | | | 8,536.3 | | | | -0.2 | % | | | -2.4 | % |
Northern Europe | | | 913.7 | | | | 972.6 | | | | -6.1 | % | | | -10.1 | % | | | 3,748.0 | | | | 4,048.3 | | | | -7.4 | % | | | -7.3 | % |
APME | | | 552.2 | | | | 578.5 | | | | -4.5 | % | | | -2.7 | % | | | 2,322.3 | | | | 2,387.3 | | | | -2.7 | % | | | 1.9 | % |
| | | 4,652.3 | | | | 4,834.3 | | | | | | | | | | 19,000.4 | | | | 19,907.6 | | | | | | | |
Intercompany Eliminations | | | (21.8 | ) | | | (25.1 | ) | | | | | | | | | (85.9 | ) | | | (80.1 | ) | | | | | | |
| | $ | 4,630.5 | | | $ | 4,809.2 | | | | -3.7 | % | | | -5.2 | % | | $ | 18,914.5 | | | $ | 19,827.5 | | | | -4.6 | % | | | -4.0 | % |
Operating Unit Profit (Loss): | | | | | | | | | | | | | | | | | | | | | | | | |
Americas: | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | $ | 16.8 | | | $ | 38.1 | | | | -56.1 | % | | | -56.1 | % | | $ | 94.4 | | | $ | 204.4 | | | | -53.8 | % | | | -53.8 | % |
Other Americas | | | 19.1 | | | | 19.7 | | | | -2.5 | % | | | 18.9 | % | | | 71.2 | | | | 78.2 | | | | -8.9 | % | | | 5.2 | % |
| | | 35.9 | | | | 57.8 | | | | -37.9 | % | | | -30.6 | % | | | 165.6 | | | | 282.6 | | | | -41.4 | % | | | -37.5 | % |
Southern Europe: | | | | | | | | | | | | | | | | | | | | | | | | |
France | | | 46.0 | | | | 58.2 | | | | -21.0 | % | | | -25.4 | % | | | 188.3 | | | | 226.7 | | | | -17.0 | % | | | -19.3 | % |
Italy | | | 30.7 | | | | 29.4 | | | | 4.1 | % | | | -1.5 | % | | | 124.7 | | | | 122.9 | | | | 1.5 | % | | | -1.1 | % |
Other Southern Europe | | | 14.1 | | | | 18.2 | | | | -21.8 | % | | | -22.1 | % | | | 44.7 | | | | 63.4 | | | | -29.4 | % | | | -27.7 | % |
| | | 90.8 | | | | 105.8 | | | | -14.1 | % | | | -18.2 | % | | | 357.7 | | | | 413.0 | | | | -13.4 | % | | | -15.2 | % |
Northern Europe | | | (81.4 | ) | | | 15.5 | | | | -622.3 | % | | | -609.2 | % | | | (116.7 | ) | | | 42.4 | | | | -375.0 | % | | | -363.8 | % |
APME | | | 21.6 | | | | 22.9 | | | | -5.4 | % | | | -2.3 | % | | | 92.6 | | | | 87.8 | | | | 5.6 | % | | | 11.6 | % |
| | | 66.9 | | | | 202.0 | | | | | | | | | | 499.2 | | | | 825.8 | | | | | | | |
Corporate expenses | | | (42.9 | ) | | | (42.2 | ) | | | | | | | | | (153.7 | ) | | | (157.0 | ) | | | | | | |
Goodwill impairment charges | | | (55.1 | ) | | | (50.0 | ) | | | | | | | | | (55.1 | ) | | | (50.0 | ) | | | | | | |
Intangible asset amortization expense | | | (8.4 | ) | | | (9.0 | ) | | | | | | | | | (34.6 | ) | | | (37.1 | ) | | | | | | |
Operating (loss) profit | | | (39.5 | ) | | | 100.8 | | | | -139.2 | % | | | -134.8 | % | | | 255.8 | | | | 581.7 | | | | -56.0 | % | | | -53.3 | % |
Interest and other expenses, net | | | (15.5 | ) | | | (10.5 | ) | | | | | | | | | (49.9 | ) | | | (24.6 | ) | | | | | | |
(Loss) earnings before income taxes | | $ | (55.0 | ) | | $ | 90.3 | | | | | | | | | $ | 205.9 | | | $ | 557.1 | | | | | | | |