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)
|
99.1 Press Release of the Company dated July 29, 2013. |
Roper Industries, Inc. | |||||||
(Registrant) | |||||||
BY: | /s/ John Humphrey | ||||||
John Humphrey, Vice President and Chief Financial Officer |
Date: July 29, 2013 |
Exhibit No. | Description | |
|
|
|
99.1 | Press Release of the Company dated July 29, 2013 |
Contact Information:
Investor Relations 941-556-2601
investor-relations@roperind.com |
Roper Industries, Inc.
|
|
GAAP
|
Adjusted
|
Acquisitions / Divestitures
|
8%
|
11%
|
Organic
|
1%
|
1%
|
Foreign Currency
|
-
|
-
|
Rounding
|
(1%)
|
(1%)
|
Total Revenue Growth
|
8%
|
11%
|
|
|
|
|
Q2 2013
|
|
Q2 2012
|
|
% Change
|
GAAP Revenue
|
$784.0
|
|
$724.9
|
|
+8%
|
Add: Purchase Accounting Adjustment for Acquired Revenue
|
20.9
|
|
0.0
|
|
n.a.
|
Adjusted Revenue (B)
|
$804.9
|
|
$724.9
|
|
+11%
|
|
|
|
|
|
|
GAAP Gross Profit
|
$445.5
|
|
$397.6
|
|
+12%
|
Add: Purchase Accounting Adjustment for Acquired Revenue
|
20.9
|
|
0.0
|
|
n.a.
|
Adjusted Gross Profit (A)
|
$466.4
|
|
$397.6
|
|
+17%
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Gross Margin (A)/(B)
|
57.9%
|
|
54.9%
|
|
+300 bps
|
|
Q2 2013
|
GAAP Diluted Earnings Per Share
|
$1.11
|
Add: Purchase Accounting Adjustment for Acquired Revenue (Sunquest, MHA)
|
0.14
|
Add: Special Charge for Vendor-Supplied Component Quality Issue
|
0.06
|
Adjusted Diluted Earnings Per Share
|
$1.31
|
|
Q2 2013
|
|
Q2 2012
|
Operating Cash Flow
|
$139.7
|
|
$119.3
|
Less: Capital Expenditures
|
(10.6)
|
|
(10.5)
|
Free Cash Flow
|
$129.1
|
|
$108.8
|
|
Low End
|
|
High End
|
|
GAAP Diluted Earnings Per Share Guidance
|
$5.41
|
|
$5.57
|
|
Add: Purchase Accounting Adjustment for Acquired Revenue
|
$0.22
|
|
$0.22
|
|
Add: Second Quarter Charge for Vendor-Supplied Component Quality Issue
|
$0.06
|
|
$0.06
|
|
Add: Estimated Second Half Impact from Vendor-Supplied Component Quality Issue
|
$0.03
|
|
$0.01
|
|
Adjusted Diluted Earnings Per Share Guidance
|
$5.72
|
|
$5.86
|
|
|
|
|
|
|
Previous Adjusted Diluted Earnings Per Share Guidance
|
$5.76
|
|
$5.94
|
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
|
||||||||
|
||||||||
|
June 30,
|
December 31,
|
||||||
ASSETS
|
2013
|
2012
|
||||||
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
374,571
|
$
|
370,590
|
||||
Accounts receivable, net
|
547,572
|
526,408
|
||||||
Inventories, net
|
197,458
|
190,867
|
||||||
Unbilled receivable
|
84,319
|
72,193
|
||||||
Deferred taxes
|
58,582
|
41,992
|
||||||
Other current assets
|
65,633
|
43,492
|
||||||
Total current assets
|
1,328,135
|
1,245,542
|
||||||
|
||||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
115,677
|
110,397
|
||||||
|
||||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
4,521,774
|
3,868,857
|
||||||
Other intangible assets, net
|
2,084,677
|
1,698,867
|
||||||
Deferred taxes
|
86,579
|
78,644
|
||||||
Other assets
|
76,900
|
68,797
|
||||||
Total other assets
|
6,769,930
|
5,715,165
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
8,213,742
|
$
|
7,071,104
|
||||
|
||||||||
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
139,296
|
$
|
138,340
|
||||
Accrued compensation
|
83,862
|
110,724
|
||||||
Deferred revenue
|
209,249
|
185,912
|
||||||
Other accrued liabilities
|
171,050
|
128,351
|
||||||
Deferred taxes
|
10,595
|
3,868
|
||||||
Current portion of long-term debt
|
512,799
|
519,015
|
||||||
Total current liabilities
|
1,126,851
|
1,086,210
|
||||||
|
||||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
2,245,424
|
1,503,107
|
||||||
Deferred taxes
|
856,551
|
707,278
|
||||||
Other liabilities
|
95,368
|
86,783
|
||||||
Total liabilities
|
4,324,194
|
3,383,378
|
||||||
|
||||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,012
|
1,006
|
||||||
Additional paid-in capital
|
1,198,269
|
1,158,001
|
||||||
Retained earnings
|
2,693,421
|
2,489,858
|
||||||
Accumulated other comprehensive earnings
|
16,416
|
58,537
|
||||||
Treasury stock
|
(19,570
|
)
|
(19,676
|
)
|
||||
Total stockholders' equity
|
3,889,548
|
3,687,726
|
||||||
|
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,213,742
|
$
|
7,071,104
|
Roper Industries, Inc. and Subsidiaries
|
||||||||||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
Three months ended
|
Six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
||||||||||||||||
Net sales
|
$
|
784,010
|
$
|
724,872
|
$
|
1,521,145
|
$
|
1,435,938
|
||||||||
Cost of sales
|
338,503
|
327,264
|
654,062
|
647,137
|
||||||||||||
|
||||||||||||||||
Gross profit
|
445,507
|
397,608
|
867,083
|
788,801
|
||||||||||||
|
||||||||||||||||
Selling, general and administrative expenses
|
265,761
|
218,824
|
502,160
|
439,713
|
||||||||||||
|
||||||||||||||||
Income from operations
|
179,746
|
178,784
|
364,923
|
349,088
|
||||||||||||
|
||||||||||||||||
Interest expense
|
22,361
|
15,077
|
43,219
|
30,560
|
||||||||||||
Other income/(expense)
|
2,536
|
(574
|
)
|
44
|
(1,064
|
)
|
||||||||||
|
||||||||||||||||
Earnings from continuing operations before
|
||||||||||||||||
income taxes
|
159,921
|
163,133
|
321,748
|
317,464
|
||||||||||||
|
||||||||||||||||
Income taxes
|
48,568
|
48,320
|
85,481
|
94,342
|
||||||||||||
|
||||||||||||||||
Net Earnings
|
$
|
111,353
|
$
|
114,813
|
$
|
236,267
|
$
|
223,122
|
||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.12
|
$
|
1.18
|
$
|
2.39
|
$
|
2.29
|
||||||||
Diluted
|
$
|
1.11
|
$
|
1.15
|
$
|
2.36
|
$
|
2.24
|
||||||||
|
||||||||||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
99,089
|
97,460
|
98,983
|
97,249
|
||||||||||||
Diluted
|
100,162
|
99,619
|
100,071
|
99,500
|
Roper Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||||||||||
Selected Segment Financial Data (unaudited)
|
||||||||||||||||||||||||||||||||
(Amounts in thousands and percents of net sales)
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||||||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||||||||||||
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
197,543
|
$
|
203,944
|
$
|
379,782
|
$
|
399,080
|
||||||||||||||||||||||||
Energy Systems & Controls
|
155,331
|
154,737
|
300,973
|
303,339
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
207,957
|
150,921
|
408,401
|
313,732
|
||||||||||||||||||||||||||||
RF Technology
|
223,179
|
215,270
|
431,989
|
419,787
|
||||||||||||||||||||||||||||
Total
|
$
|
784,010
|
$
|
724,872
|
$
|
1,521,145
|
$
|
1,435,938
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
101,844
|
51.6
|
%
|
$
|
102,770
|
50.4
|
%
|
$
|
195,155
|
51.4
|
%
|
$
|
201,433
|
50.5
|
%
|
||||||||||||||||
Energy Systems & Controls
|
87,421
|
56.3
|
%
|
86,135
|
55.7
|
%
|
168,327
|
55.9
|
%
|
166,543
|
54.9
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
138,416
|
66.6
|
%
|
96,212
|
63.7
|
%
|
273,285
|
66.9
|
%
|
202,398
|
64.5
|
%
|
||||||||||||||||||||
RF Technology
|
117,826
|
52.8
|
%
|
112,491
|
52.3
|
%
|
230,316
|
53.3
|
%
|
218,427
|
52.0
|
%
|
||||||||||||||||||||
Total
|
$
|
445,507
|
56.8
|
%
|
$
|
397,608
|
54.9
|
%
|
$
|
867,083
|
57.0
|
%
|
$
|
788,801
|
54.9
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
50,580
|
25.6
|
%
|
$
|
62,076
|
30.4
|
%
|
$
|
103,525
|
27.3
|
%
|
$
|
119,583
|
30.0
|
%
|
||||||||||||||||
Energy Systems & Controls
|
41,634
|
26.8
|
%
|
40,202
|
26.0
|
%
|
77,356
|
25.7
|
%
|
75,859
|
25.0
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
47,537
|
22.9
|
%
|
35,679
|
23.6
|
%
|
107,465
|
26.3
|
%
|
79,041
|
25.2
|
%
|
||||||||||||||||||||
RF Technology
|
60,729
|
27.2
|
%
|
58,161
|
27.0
|
%
|
117,359
|
27.2
|
%
|
108,514
|
25.8
|
%
|
||||||||||||||||||||
Total
|
$
|
200,480
|
25.6
|
%
|
$
|
196,118
|
27.1
|
%
|
$
|
405,705
|
26.7
|
%
|
$
|
382,997
|
26.7
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
204,506
|
$
|
202,120
|
$
|
384,313
|
$
|
406,122
|
||||||||||||||||||||||||
Energy Systems & Controls
|
159,955
|
157,775
|
317,492
|
311,151
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
210,233
|
148,386
|
426,353
|
316,722
|
||||||||||||||||||||||||||||
RF Technology
|
241,817
|
255,195
|
481,935
|
458,867
|
||||||||||||||||||||||||||||
Total
|
$
|
816,511
|
$
|
763,476
|
$
|
1,610,093
|
$
|
1,492,862
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
|
||||||||||||||||||||||||||||||||
were $20,734 and $17,334 for the three months ended June 30, 2013 and 2012, respectively and
|
||||||||||||||||||||||||||||||||
$40,782 and $33,909 for the six months ended June 30, 2013 and 2012, respectively.
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
|
||||||||
|
||||||||
|
Six months ended
|
|||||||
|
June 30,
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Net earnings
|
$
|
236,267
|
$
|
223,122
|
||||
Non-cash items:
|
||||||||
Depreciation
|
18,742
|
18,950
|
||||||
Amortization
|
71,794
|
52,289
|
||||||
Stock-based compensation expense
|
26,284
|
19,704
|
||||||
Income taxes
|
(17,925
|
)
|
(18,615
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
(1,847
|
)
|
(12,565
|
)
|
||||
Inventory
|
(10,362
|
)
|
(5,452
|
)
|
||||
Accounts payable
|
1,012
|
(1,827
|
)
|
|||||
Accrued liabilities
|
(10,103
|
)
|
(18,544
|
)
|
||||
Other, net
|
(2,855
|
)
|
3,721
|
|||||
Cash provided by operating activities
|
311,007
|
260,783
|
||||||
|
||||||||
Business acquisitions, net of cash acquired
|
(1,007,513
|
)
|
(36,872
|
)
|
||||
Capital expenditures
|
(21,889
|
)
|
(20,532
|
)
|
||||
Other, net
|
1,314
|
544
|
||||||
Cash used by investing activities
|
(1,028,088
|
)
|
(56,860
|
)
|
||||
|
||||||||
Principal debt borrowings
|
800,000
|
-
|
||||||
Principal debt payments
|
(1,671
|
)
|
(13,215
|
)
|
||||
Revolver payments, net
|
(58,000
|
)
|
-
|
|||||
Debt issuance costs
|
(7,517
|
)
|
-
|
|||||
Dividends
|
(16,338
|
)
|
(26,673
|
)
|
||||
Excess tax benefit from share-based payment
|
5,654
|
11,070
|
||||||
Proceeds from stock-based compensation, net
|
10,998
|
9,165
|
||||||
Premium on convertible debt conversions
|
(4,040
|
)
|
-
|
|||||
Other, net
|
1,826
|
16
|
||||||
Cash provided by/(used by) financing activities
|
730,912
|
(19,637
|
)
|
|||||
|
||||||||
Effect of exchange rate changes on cash
|
(9,850
|
)
|
(3,489
|
)
|
||||
|
||||||||
Net increase in cash and equivalents
|
3,981
|
180,797
|
||||||
Cash and equivalents, beginning of period
|
370,590
|
338,101
|
||||||
|
||||||||
Cash and equivalents, end of period
|
$
|
374,571
|
$
|
518,898
|
ROPER INDUSTRIES INC.
|
CONDENSED CONSOLIDATED STATEMENT OF EARNINGS - RECONCILIATION OF GAAP TO NON-GAAP
|
(Amounts in thousands, except per share data)
|
|
Adjustments
|
|||||||||||||||||||
|
2013
2nd Quarter |
Sunquest Fair Value
Adjustment |
MHA Purchase
AccountingAdjustment |
Special Charge
Related to |
2013
2nd Quarter |
|||||||||||||||
Net Orders
|
$
|
816,511
|
$
|
-
|
$
|
18,540
|
$
|
-
|
$
|
835,051
|
||||||||||
|
||||||||||||||||||||
Net Sales
|
$
|
784,010
|
$
|
2,380
|
$
|
18,540
|
$
|
-
|
$
|
804,930
|
||||||||||
Cost of Sales
|
338,503
|
-
|
-
|
- |
338,503
|
|||||||||||||||
Gross Profit
|
445,507
|
2,380
|
18,540
|
466,427
|
||||||||||||||||
Selling, general and administrative expenses
|
245,027
|
-
|
-
|
(9,100
|
)
|
235,927
|
||||||||||||||
Segment income from operations
|
200,480
|
2,380
|
18,540
|
9,100
|
230,500
|
|||||||||||||||
Corporate general and administrative expenses
|
20,734
|
-
|
-
|
-
|
20,734
|
|||||||||||||||
Income from operations
|
179,746
|
2,380
|
18,540
|
9,100
|
209,766
|
|||||||||||||||
Interest Expense
|
22,361
|
-
|
-
|
-
|
22,361
|
|||||||||||||||
Other income (expense)
|
2,536
|
-
|
-
|
-
|
2,536
|
|||||||||||||||
Earnings from continuing operations before income taxes
|
159,921
|
2,380
|
18,540
|
9,100
|
189,941
|
|||||||||||||||
IncomeTaxes (1)
|
48,568
|
833
|
6,489
|
3,185
|
59,075
|
|||||||||||||||
Tax Rate
|
30.4
|
%
|
35.0
|
%
|
35.0
|
%
|
35.0
|
%
|
31.1
|
%
|
||||||||||
|
||||||||||||||||||||
Net Earnings
|
$
|
111,353
|
$
|
1,547
|
$
|
12,051
|
$
|
5,915
|
$
|
130,866
|
||||||||||
|
||||||||||||||||||||
Weighted average common shares outstanding
|
100,162
|
100,162
|
||||||||||||||||||
|
||||||||||||||||||||
Diluted earnings per share
|
$
|
1.11
|
$
|
1.31
|
||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
(1) For the adjustment, the company used a 35% tax rate, as these adjustments are US-based items and 35% is the statutory tax rate in the United States
|