1-12273 |
51-0263969 | |
(Commission file number) |
(IRS Employer Identification No.) |
(a) |
Financial Statements of Business Acquired |
(b) |
Pro Forma Financial Statements |
(c) |
Exhibits |
99.1 |
Press Release of the Company dated December 11, 2002. |
ROPER INDUSTRIES, INC. (Registrant) | ||||||||
Date: December 12, 2002 |
By: |
/s/ Martin H.
Headley | ||||||
Martin H. Headley Vice
President, Chief Financial Officer |
Exhibit No. |
Description | |
99.1 |
Press Release of the Company dated December 11, 2002 |
Table 1 |
||
Date Acquired | ||
2002 Acquisitions |
||
Definitive Imaging Analytical Instrumentation |
September 2002 | |
QImaging Analytical Instrumentation |
August 2002 | |
Zetec Industrial Controls |
July 2002 | |
Qualitek Analytical Instrumentation |
July 2002 | |
Duncan Technologies Analytical Instrumentation |
July 2002 | |
2001 Acquisitions |
||
Struers Holding Analytical Instrumentation |
September 2001 | |
Media Cybernetics Analytical Instrumentation |
July 2001 | |
Dynamco Industrial Controls |
May 2001 |
October 31, 2002 |
October 31, 2001 |
|||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ |
12,362 |
|
$ |
16,190 |
| ||
Accounts receivable, net |
|
140,897 |
|
|
121,271 |
| ||
Inventories |
|
88,991 |
|
|
90,347 |
| ||
Other current assets |
|
5,372 |
|
|
4,884 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
247,622 |
|
|
232,692 |
| ||
|
|
|
|
|
| |||
PROPERTY, PLANT AND EQUIPMENT, NET |
|
51,339 |
|
|
51,887 |
| ||
|
|
|
|
|
| |||
OTHER ASSETS: |
||||||||
Goodwill, net |
|
460,188 |
|
|
421,916 |
| ||
Other intangible assets, net |
|
37,032 |
|
|
28,781 |
| ||
Other noncurrent assets |
|
32,792 |
|
|
26,846 |
| ||
|
|
|
|
|
| |||
Total other assets |
|
530,012 |
|
|
477,543 |
| ||
|
|
|
|
|
| |||
TOTAL ASSETS |
$ |
828,973 |
|
$ |
762,122 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Accounts payable |
$ |
35,963 |
|
$ |
34,233 |
| ||
Accrued liabilities |
|
66,141 |
|
|
61,020 |
| ||
Income taxes payable |
|
7,618 |
|
|
5,617 |
| ||
Current portion of long-term debt |
|
20,515 |
|
|
3,010 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
130,237 |
|
|
103,880 |
| ||
NONCURRENT LIABILITIES: |
||||||||
Long-term debt |
|
311,590 |
|
|
323,830 |
| ||
Other noncurrent liabilities |
|
11,134 |
|
|
10,906 |
| ||
|
|
|
|
|
| |||
Total liabilities |
|
452,961 |
|
|
438,616 |
| ||
|
|
|
|
|
| |||
STOCKHOLDERS EQUITY: |
||||||||
Common stock |
|
326 |
|
|
321 |
| ||
Additional paid-in capital |
|
89,153 |
|
|
80,510 |
| ||
Retained earnings |
|
304,995 |
|
|
275,259 |
| ||
Accumulated other comprehensive earnings |
|
5,940 |
|
|
(7,757 |
) | ||
Treasury stock |
|
(24,402 |
) |
|
(24,827 |
) | ||
|
|
|
|
|
| |||
Total stockholders equity |
|
376,012 |
|
|
323,506 |
| ||
|
|
|
|
|
| |||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ |
828,973 |
|
$ |
762,122 |
| ||
|
|
|
|
|
|
Three months ended October 31, |
Year ended October 31, | ||||||||||||
2002 |
2001 |
2002 |
2001 | ||||||||||
Net sales |
$ |
168,997 |
$ |
164,043 |
$ |
627,030 |
|
$ |
586,506 | ||||
Cost of sales |
|
77,974 |
|
74,291 |
|
290,711 |
|
|
277,536 | ||||
|
|
|
|
|
|
|
|
| |||||
Gross profit |
|
91,023 |
|
89,752 |
|
336,319 |
|
|
308,970 | ||||
Selling, general and administrative expenses |
|
59,250 |
|
60,617 |
|
221,490 |
|
|
210,542 | ||||
|
|
|
|
|
|
|
|
| |||||
Income from operations |
|
31,773 |
|
29,135 |
|
114,829 |
|
|
98,428 | ||||
Interest expense |
|
4,825 |
|
4,984 |
|
18,506 |
|
|
15,917 | ||||
Euro debt currency exchange loss |
|
|
|
|
|
4,093 |
|
|
| ||||
Other income |
|
624 |
|
2,333 |
|
3,456 |
|
|
3,928 | ||||
|
|
|
|
|
|
|
|
| |||||
Earnings before income taxes and change in accounting principle |
|
27,572 |
|
26,484 |
|
95,686 |
|
|
86,439 | ||||
Income taxes |
|
8,548 |
|
9,400 |
|
29,663 |
|
|
30,600 | ||||
|
|
|
|
|
|
|
|
| |||||
Earnings before change in accounting principle |
|
19,024 |
|
17,084 |
|
66,023 |
|
|
55,839 | ||||
Goodwill impairment effective November 1, 2001 |
|
|
|
|
|
(25,970 |
) |
|
| ||||
|
|
|
|
|
|
|
|
| |||||
Net earnings |
$ |
19,024 |
$ |
17,084 |
$ |
40,053 |
|
$ |
55,839 | ||||
|
|
|
|
|
|
|
|
| |||||
Net earnings per common and common equivalent share: |
|||||||||||||
Basic: |
|||||||||||||
Earnings before change in accounting principle |
$ |
0.61 |
$ |
0.55 |
$ |
2.12 |
|
$ |
1.82 | ||||
Goodwill impairment effective November 1, 2001 |
|
|
|
|
|
(0.84 |
) |
|
| ||||
|
|
|
|
|
|
|
|
| |||||
Net earnings |
$ |
0.61 |
$ |
0.55 |
$ |
1.28 |
|
$ |
1.82 | ||||
|
|
|
|
|
|
|
|
| |||||
Diluted: |
|||||||||||||
Earnings before change in accounting principle |
$ |
0.60 |
$ |
0.54 |
$ |
2.08 |
|
$ |
1.77 | ||||
Goodwill impairment effective November 1, 2001 |
|
|
|
|
|
(0.82 |
) |
|
| ||||
|
|
|
|
|
|
|
|
| |||||
Net earnings |
$ |
0.60 |
$ |
0.54 |
$ |
1.26 |
|
$ |
1.77 | ||||
|
|
|
|
|
|
|
|
| |||||
Weighted average common and common equivalent shares outstanding: |
|||||||||||||
Basic |
|
31,342 |
|
30,866 |
|
31,210 |
|
|
30,758 | ||||
Diluted |
|
31,706 |
|
31,600 |
|
31,815 |
|
|
31,493 | ||||
|
|
|
|
|
|
|
|
|
Three months ended October 31, |
Year ended October 31, | |||||||||||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||||||||||
Amount |
% |
Amount |
% |
Amount |
% |
Amount |
% | |||||||||||||
Net sales: |
||||||||||||||||||||
Analytical Instrumentation |
$ |
81,370 |
$ |
80,232 |
$ |
318,839 |
$ |
264,369 |
||||||||||||
Fluid Handling |
|
26,635 |
|
28,663 |
|
105,441 |
|
125,399 |
||||||||||||
Industrial Controls |
|
60,992 |
|
55,148 |
|
202,750 |
|
196,738 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
168,997 |
$ |
164,043 |
$ |
627,030 |
$ |
586,506 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net sales (pro forma*): |
||||||||||||||||||||
Analytical Instrumentation |
$ |
81,370 |
$ |
89,976 |
$ |
318,839 |
$ |
342,476 |
||||||||||||
Fluid Handling |
|
26,635 |
|
28,663 |
|
105,441 |
|
125,399 |
||||||||||||
Industrial Controls |
|
60,992 |
|
65,908 |
|
202,750 |
|
203,462 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
168,997 |
$ |
184,547 |
$ |
627,030 |
$ |
671,337 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit: |
||||||||||||||||||||
Analytical Instrumentation |
$ |
46,299 |
56.9 |
$ |
45,224 |
56.4 |
$ |
178,824 |
56.1 |
$ |
147,687 |
55.9 | ||||||||
Fluid Handling |
|
12,621 |
47.4 |
|
14,141 |
49.3 |
|
48,716 |
46.2 |
|
60,709 |
48.4 | ||||||||
Industrial Controls |
|
32,103 |
52.6 |
|
30,387 |
55.1 |
|
108,779 |
53.7 |
|
100,574 |
51.1 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total |
$ |
91,023 |
53.9 |
$ |
89,752 |
54.7 |
$ |
336,319 |
53.6 |
$ |
308,970 |
52.7 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Operating profit**: |
||||||||||||||||||||
Analytical Instrumentation |
$ |
14,165 |
17.4 |
$ |
11,488 |
14.3 |
$ |
58,160 |
18.2 |
$ |
43,207 |
16.3 | ||||||||
Fluid Handling |
|
5,942 |
22.3 |
|
6,050 |
21.1 |
|
21,511 |
20.4 |
|
27,402 |
21.9 | ||||||||
Industrial Controls |
|
16,066 |
26.3 |
|
14,093 |
25.6 |
|
48,685 |
24.0 |
|
40,066 |
20.4 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total |
$ |
36,173 |
21.4 |
$ |
31,631 |
19.3 |
$ |
128,356 |
20.5 |
$ |
110,675 |
18.9 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net sales orders: |
||||||||||||||||||||
Analytical Instrumentation |
$ |
82,196 |
$ |
68,325 |
$ |
314,237 |
$ |
260,927 |
||||||||||||
Fluid Handling |
|
24,318 |
|
27,137 |
|
103,858 |
|
121,231 |
||||||||||||
Industrial Controls |
|
55,197 |
|
65,158 |
|
196,933 |
|
200,681 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
161,711 |
$ |
160,620 |
$ |
615,028 |
$ |
582,839 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net sales orders (pro forma*): |
||||||||||||||||||||
Analytical Instrumentation |
|
$82,196 |
|
$78,927 |
|
$314,237 |
|
$339,935 |
||||||||||||
Fluid Handling |
|
24,318 |
|
27,137 |
|
103,858 |
|
121,231 |
||||||||||||
Industrial Controls |
|
55,197 |
|
74,300 |
|
196,933 |
|
207,292 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
161,711 |
$ |
180,364 |
$ |
615,028 |
$ |
668,458 |
||||||||||||
|
|
|
|
|
|
|
|
* |
Pro forma results present prior year data for the same companies for the same period of time as included in current year results.
|
** |
Operating profit is before restructuring charges recorded during the three months ended April 30, 2001 and unallocated corporate general and administrative
expenses. Restructuring charges were $50, $279 and $2,230 for the analytical instrumentation, fluid handling and industrial controls segments, respectively. Goodwill amortization during the three months ended October 31, 2001 and year ended October
31, 2001 was $2,189 and $8,745 in analytical instrumentation, $653 and $2,616 in fluid handling and $1,128 and $4,347 in industrial controls, respectively. Unallocated corporate general and administrative expenses were $4,400 and $2,496 for the
three months ended October 31, 2002 and 2001, respectively, and $13,527 and $9,688 for the year ended October 31, 2002 and 2001, respectively. |
Year ended October
31, |
||||||||
2002 |
2001 |
|||||||
Net earnings |
$ |
40,053 |
|
$ |
55,839 |
| ||
Depreciation |
|
11,721 |
|
|
9,993 |
| ||
Amortization |
|
3,455 |
|
|
17,462 |
| ||
Goodwill impairment, net of income taxes |
|
25,970 |
|
|
|
| ||
Changes in assets and liabilities, net |
|
5,175 |
|
|
17,931 |
| ||
Other, net |
|
595 |
|
|
1,217 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
86,969 |
|
|
102,442 |
| ||
Business acquisitions, net of cash acquired |
|
(82,813 |
) |
|
(170,180 |
) | ||
Capital expenditures |
|
(7,780 |
) |
|
(7,455 |
) | ||
Other, net |
|
(1,871 |
) |
|
906 |
| ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(92,464 |
) |
|
(176,729 |
) | ||
Debt borrowings (payments), net |
|
2,258 |
|
|
83,310 |
| ||
Dividends |
|
(10,317 |
) |
|
(9,232 |
) | ||
Proceeds from sales of common stock, net |
|
8,839 |
|
|
4,788 |
| ||
|
|
|
|
|
| |||
Net cash provided by (used in) financing activities |
|
780 |
|
|
78,866 |
| ||
Effect of foreign currency exchange rate changes on cash |
|
887 |
|
|
239 |
| ||
|
|
|
|
|
| |||
Net increase (decrease) in cash and equivalents |
|
(3,828 |
) |
|
4,818 |
| ||
Cash and cash equivalents, beginning of period |
|
16,190 |
|
|
11,372 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents, end of period |
|
12,362 |
|
|
16,190 |
| ||
|
|
|
|
|
|