1-12273
|
51-0263969
|
(COMMISSION FILE NUMBER)
|
(IRS EMPLOYER IDENTIFICATION NO.)
|
6901 PROFESSIONAL PKWY. EAST, SUITE 200, SARASOTA, FLORIDA
|
34240
|
|
|
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
|
(ZIP CODE)
|
Not applicable. |
Not applicable. |
Not applicable |
99.1 Press Release of the Company dated October 25, 2012. |
Roper Industries, Inc. | |||||||
(Registrant) | |||||||
BY: | /s/ John Humphrey | ||||||
John Humphrey, Vice President and Chief Financial Officer |
Date: October 25, 2012 |
Exhibit No. | Description | |
|
|
|
99.1 | Press Release of the Company dated October 25, 2012 |
Contact Information:
Investor Relations 941-556-2601
investor-relations@roperind.com |
Roper Industries, Inc.
|
|
Q3 2011
|
Q3 2012
|
V%
|
||
GAAP Revenue
|
$713
|
$748
|
5%
|
||
Non-GAAP Revenue
|
$713
|
$751
|
5%
|
||
|
|
|
|
||
Components of growth
|
|
|
|
||
Organic Growth
|
|
|
3%
|
||
Acquisitions
|
|
|
4%
|
||
Foreign Exchange
|
|
|
(2%)
|
||
Total Growth
|
|
|
5%
|
|
Q3 2012
|
GAAP Revenue (B)
|
$748
|
Non-GAAP Revenue (C)
|
$751
|
|
|
Operating Cash Flow
|
205
|
Less: Capital Expenditures
|
(9)
|
Rounding
|
1
|
Free Cash Flow (A)
|
197
|
|
|
% of GAAP Revenue (A) / (B)
|
26.3%
|
% of Non-GAAP Revenue (A) / (C)
|
26.2%
|
Roper Industries, Inc. and Subsidiaries
|
|
|
|
Condensed Consolidated Balance Sheets (unaudited)
|
|
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
ASSETS
|
2012
|
|
2011
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
Cash and cash equivalents
|
$ 355,109
|
|
$ 338,101
|
Accounts receivable, net
|
490,260
|
|
439,134
|
Inventories, net
|
210,426
|
|
204,758
|
Unbilled receivable
|
69,785
|
|
63,829
|
Deferred taxes
|
40,776
|
|
38,004
|
Other current assets
|
51,308
|
|
31,647
|
Total current assets
|
1,217,664
|
|
1,115,473
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, NET
|
110,348
|
|
108,775
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
Goodwill
|
3,868,256
|
|
2,866,426
|
Other intangible assets, net
|
1,712,686
|
|
1,094,142
|
Deferred taxes
|
78,203
|
|
63,006
|
Other assets
|
62,481
|
|
71,595
|
Total other assets
|
5,721,626
|
|
4,095,169
|
|
|
|
|
TOTAL ASSETS
|
$ 7,049,638
|
|
$ 5,319,417
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
Accounts payable
|
$ 151,159
|
|
$ 141,943
|
Accrued liabilities
|
405,606
|
|
322,904
|
Income taxes payable
|
-
|
|
8,895
|
Deferred taxes
|
3,508
|
|
10,548
|
Current portion of long-term debt
|
551,803
|
|
69,906
|
Total current liabilities
|
1,112,076
|
|
554,196
|
|
|
|
|
NONCURRENT LIABILITIES:
|
|
|
|
Long-term debt
|
1,552,976
|
|
1,015,110
|
Deferred taxes
|
708,412
|
|
482,603
|
Other liabilities
|
89,556
|
|
72,412
|
Total liabilities
|
3,463,020
|
|
2,124,321
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
Common stock
|
1,003
|
|
987
|
Additional paid-in capital
|
1,186,591
|
|
1,117,093
|
Retained earnings
|
2,362,606
|
|
2,063,110
|
Accumulated other comprehensive earnings
|
56,148
|
|
33,800
|
Treasury stock
|
(19,730)
|
|
(19,894)
|
Total stockholders' equity
|
3,586,618
|
|
3,195,096
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ 7,049,638
|
|
$ 5,319,417
|
Roper Industries, Inc. and Subsidiaries
|
||||||||||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
Three months ended
|
Nine months ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
||||||||||||||||
Net sales
|
$
|
747,641
|
$
|
712,705
|
$
|
2,183,579
|
$
|
2,057,885
|
||||||||
Cost of sales
|
331,086
|
330,149
|
978,223
|
948,170
|
||||||||||||
|
||||||||||||||||
Gross profit
|
416,555
|
382,556
|
1,205,356
|
1,109,715
|
||||||||||||
|
||||||||||||||||
Selling, general and administrative expenses
|
233,298
|
215,341
|
673,011
|
636,530
|
||||||||||||
|
||||||||||||||||
Income from operations
|
183,257
|
167,215
|
532,345
|
473,185
|
||||||||||||
|
||||||||||||||||
Interest expense
|
16,456
|
15,373
|
47,016
|
48,265
|
||||||||||||
Loss on extinguishment of debt
|
(1,043
|
)
|
-
|
(1,043
|
)
|
-
|
||||||||||
Other income/(expense)
|
(1,380
|
)
|
690
|
(2,444
|
)
|
8,644
|
||||||||||
|
||||||||||||||||
Earnings from continuing operations before
|
||||||||||||||||
income taxes
|
164,378
|
152,532
|
481,842
|
433,564
|
||||||||||||
|
||||||||||||||||
Income taxes
|
47,670
|
42,251
|
142,012
|
127,993
|
||||||||||||
|
||||||||||||||||
Net Earnings
|
$
|
116,708
|
$
|
110,281
|
$
|
339,830
|
$
|
305,571
|
||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.19
|
$
|
1.15
|
$
|
3.49
|
$
|
3.19
|
||||||||
Diluted
|
$
|
1.17
|
$
|
1.12
|
$
|
3.41
|
$
|
3.11
|
||||||||
|
||||||||||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
97,876
|
96,083
|
97,460
|
95,792
|
||||||||||||
Diluted
|
99,757
|
98,308
|
99,543
|
98,285
|
Roper Industries, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Selected Segment Financial Data (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Amounts in thousands and percents of net sales)
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
Amount
|
%
|
|
Amount
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Technology
|
|
$ 199,008
|
|
|
|
$ 185,258
|
|
|
|
$ 598,088
|
|
|
|
$ 538,695
|
|
|
Energy Systems & Controls
|
|
158,169
|
|
|
|
150,385
|
|
|
|
461,508
|
|
|
|
425,768
|
|
|
Medical & Scientific Imaging
|
|
172,475
|
|
|
|
156,470
|
|
|
|
486,207
|
|
|
|
452,835
|
|
|
RF Technology
|
|
217,989
|
|
|
|
220,592
|
|
|
|
637,776
|
|
|
|
640,587
|
|
|
Total
|
|
$ 747,641
|
|
|
|
$ 712,705
|
|
|
|
$2,183,579
|
|
|
|
$2,057,885
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Technology
|
|
$ 102,569
|
|
51.5%
|
|
$ 91,238
|
|
49.2%
|
|
$ 304,002
|
|
50.8%
|
|
$ 269,020
|
|
49.9%
|
Energy Systems & Controls
|
|
87,782
|
|
55.5%
|
|
81,832
|
|
54.4%
|
|
254,325
|
|
55.1%
|
|
232,390
|
|
54.6%
|
Medical & Scientific Imaging
|
|
112,013
|
|
64.9%
|
|
99,035
|
|
63.3%
|
|
314,411
|
|
64.7%
|
|
285,295
|
|
63.0%
|
RF Technology
|
|
114,191
|
|
52.4%
|
|
110,451
|
|
50.1%
|
|
332,618
|
|
52.2%
|
|
323,010
|
|
50.4%
|
Total
|
|
$ 416,555
|
|
55.7%
|
|
$ 382,556
|
|
53.7%
|
|
$1,205,356
|
|
55.2%
|
|
$1,109,715
|
|
53.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit*:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Technology
|
|
$ 60,628
|
|
30.5%
|
|
$ 52,238
|
|
28.2%
|
|
$ 180,211
|
|
30.1%
|
|
$ 150,156
|
|
27.9%
|
Energy Systems & Controls
|
|
42,890
|
|
27.1%
|
|
38,675
|
|
25.7%
|
|
118,749
|
|
25.7%
|
|
105,423
|
|
24.8%
|
Medical & Scientific Imaging
|
|
46,190
|
|
26.8%
|
|
38,610
|
|
24.7%
|
|
125,231
|
|
25.8%
|
|
108,999
|
|
24.1%
|
RF Technology
|
|
58,002
|
|
26.6%
|
|
52,552
|
|
23.8%
|
|
166,516
|
|
26.1%
|
|
150,413
|
|
23.5%
|
Total
|
|
$ 207,710
|
|
27.8%
|
|
$ 182,075
|
|
25.5%
|
|
$ 590,707
|
|
27.1%
|
|
$ 514,991
|
|
25.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Orders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Technology
|
|
$ 191,955
|
|
|
|
$ 192,905
|
|
|
|
$ 598,077
|
|
|
|
$ 582,969
|
|
|
Energy Systems & Controls
|
|
147,304
|
|
|
|
151,294
|
|
|
|
458,455
|
|
|
|
436,633
|
|
|
Medical & Scientific Imaging
|
|
177,528
|
|
|
|
159,140
|
|
|
|
494,250
|
|
|
|
459,452
|
|
|
RF Technology
|
|
202,959
|
|
|
|
215,244
|
|
|
|
661,826
|
|
|
|
649,513
|
|
|
Total
|
|
$ 719,746
|
|
|
|
$ 718,583
|
|
|
|
$2,212,608
|
|
|
|
$2,128,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
|
||||||||||||||||
were $24,453 and $14,860 for the three months ended September 30, 2012 and 2011, respectively and
|
||||||||||||||||
$58,362 and $41,806 for the nine months ended September 30, 2012 and 2011, respectively.
|
|
|
Roper Industries, Inc. and Subsidiaries
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows (unaudited)
|
|
|
||
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
||
|
|
September 30,
|
||
|
|
2012
|
|
2011
|
|
|
|
|
|
Net earnings
|
|
$ 339,830
|
|
$ 305,571
|
Non-cash items:
|
|
|
|
|
Depreciation
|
|
28,402
|
|
27,669
|
Amortization
|
|
82,398
|
|
77,056
|
Stock-based compensation expense
|
|
30,143
|
|
23,466
|
Income taxes
|
|
(14,258)
|
|
5,888
|
Changes in assets and liabilities:
|
|
|
|
|
Receivables
|
|
3,987
|
|
(16,531)
|
Inventory
|
|
(2,985)
|
|
(28,422)
|
Accounts payable
|
|
5,041
|
|
3,910
|
Accrued liabilities
|
|
(13,658)
|
|
12,806
|
Other, net
|
|
7,314
|
|
(2,339)
|
Cash provided by operating activities
|
|
466,214
|
|
409,074
|
|
|
|
|
|
Business acquisitions, net of cash acquired
|
|
(1,445,549)
|
|
(227,197)
|
Capital expenditures
|
|
(29,236)
|
|
(29,143)
|
Other, net
|
|
654
|
|
(132)
|
Cash used by investing activities
|
|
(1,474,131)
|
|
(256,472)
|
|
|
|
|
|
Principal debt payments
|
|
(26,826)
|
|
(25,057)
|
Revolver borrowings/(payments), net
|
|
1,050,000
|
|
(145,000)
|
Debt issuance costs
|
|
(4,551)
|
|
-
|
Dividends
|
|
(40,102)
|
|
(31,529)
|
Excess tax benefit from share-based payment
|
|
19,873
|
|
4,101
|
Proceeds from exercise of stock options
|
|
40,105
|
|
14,479
|
Redemption premium on convertible debt
|
|
(19,149)
|
|
-
|
Other, net
|
|
644
|
|
1,052
|
Cash provided/(used) by financing activities
|
|
1,019,994
|
|
(181,954)
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
4,931
|
|
5,412
|
|
|
|
|
|
Net increase/(decrease) in cash and equivalents
|
|
17,008
|
|
(23,940)
|
Cash and equivalents, beginning of period
|
|
338,101
|
|
270,394
|
|
|
|
|
|
Cash and equivalents, end of period
|
|
$355,109
|
|
$246,454
|
ROPER INDUSTRIES INC.
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF EARNINGS - RECONCILIATION OF GAAP TO NON-GAAP
|
|
|
|||||||||
(Amounts in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
||||||
|
|
|
2012
3rd Quarter |
|
Fair Value Adjustment
to Acquired |
Sunquest
Acquisition-Related |
|
Debt
Extinguishment |
|
2012
3rd Quarter |
|
Net sales
|
|
|
$ 747,641
|
|
$ 3,130
|
|
$ -
|
|
$ -
|
|
$ 750,771
|
Cost of sales
|
|
|
331,086
|
|
-
|
|
-
|
|
-
|
|
331,086
|
Gross profit
|
|
|
416,555
|
|
3,130
|
|
-
|
|
-
|
|
419,685
|
Selling, general and administrative expenses
|
208,845
|
|
-
|
|
-
|
|
-
|
|
208,845
|
||
Segment income from operations
|
|
|
207,710
|
|
3,130
|
|
-
|
|
-
|
|
210,840
|
Corporate general and administrative expenses
|
24,453
|
|
-
|
|
(6,308)
|
|
-
|
|
18,145
|
||
Income from operations
|
|
|
183,257
|
|
3,130
|
|
6,308
|
|
-
|
|
192,695
|
Interest expense
|
|
|
16,456
|
|
-
|
|
-
|
|
-
|
|
16,456
|
Other income / (expense)
|
|
|
(2,423)
|
|
-
|
|
-
|
|
1,043
|
|
(1,380)
|
Earnings from continuing operations before income taxes
|
164,378
|
|
3,130
|
|
6,308
|
|
1,043
|
|
174,859
|
||
Income taxes (1)
|
|
|
47,670
|
|
1,095
|
|
2,208
|
|
365
|
|
51,338
|
Net earnings
|
|
|
$ 116,708
|
|
$ 2,035
|
|
$ 4,100
|
|
$ 678
|
|
$ 123,521
|
Weighted average diluted common shares outstanding
|
99,757
|
|
|
|
|
|
|
|
99,757
|
||
Diluted earnings per share
|
|
|
$ 1.17
|
|
|
|
|
|
|
|
$ 1.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For the three adjustments, the company used a 35% tax rate, as these three adjustments are all US-based items, and 35% is the statutory tax rate in the United States.
|