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 October 28, 2013. |
Roper Industries, Inc. | |||||||
(Registrant) | |||||||
BY: | /s/ John Humphrey | ||||||
John Humphrey, Vice President and Chief Financial Officer |
Date: October 28, 2013 |
Exhibit No. | Description | |
|
|
|
99.1 | Press Release of the Company dated October 28, 2013 |
Contact Information:
Investor Relations 941-556-2601
investor-relations@roperind.com
|
Roper Industries, Inc.
|
|
GAAP
|
Adjusted
|
Acquisitions / Divestitures
|
8%
|
9%
|
Organic
|
3%
|
3%
|
Foreign Currency
|
-
|
-
|
Rounding
|
---
|
(1%)
|
Total Revenue Growth
|
11%
|
11%
|
|
|
|
|
Q3 2013
|
GAAP Diluted Earnings Per Share
|
$1.36
|
Add: Purchase Accounting Adjustment for Acquired Revenue (Sunquest, MHA)
|
0.06
|
Adjusted Diluted Earnings Per Share
|
$1.42
|
|
Q3 2013
|
|
Q3 2012
|
Operating Cash Flow
|
$255.8
|
|
$205.4
|
Less: Capital Expenditures
|
(11.5)
|
|
(8.7)
|
Free Cash Flow
|
$244.3
|
|
$196.7
|
|
Low End
|
|
High End
|
|
GAAP Diluted Earnings Per Share Guidance
|
$5.25
|
|
$5.34
|
|
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
|
$5.56
|
|
$5.63
|
|
|
|
|
|
|
Previous Adjusted Diluted Earnings Per Share Guidance
|
$5.72
|
|
$5.86
|
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
|
||||||||
|
||||||||
|
September 30,
|
December 31,
|
||||||
ASSETS
|
2013
|
2012
|
||||||
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
459,980
|
$
|
370,590
|
||||
Accounts receivable, net
|
505,284
|
526,408
|
||||||
Inventories, net
|
204,722
|
190,867
|
||||||
Unbilled receivable
|
85,375
|
72,193
|
||||||
Deferred taxes
|
88,421
|
41,992
|
||||||
Other current assets
|
45,417
|
43,492
|
||||||
Total current assets
|
1,389,199
|
1,245,542
|
||||||
|
||||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
117,785
|
110,397
|
||||||
|
||||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
4,541,772
|
3,868,857
|
||||||
Other intangible assets, net
|
2,051,685
|
1,698,867
|
||||||
Deferred taxes
|
68,048
|
78,644
|
||||||
Other assets
|
77,086
|
68,797
|
||||||
Total other assets
|
6,738,591
|
5,715,165
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
8,245,575
|
$
|
7,071,104
|
||||
|
||||||||
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
142,987
|
$
|
138,340
|
||||
Accrued compensation
|
100,901
|
110,724
|
||||||
Deferred revenue
|
212,275
|
185,912
|
||||||
Other accrued liabilities
|
153,293
|
128,351
|
||||||
Deferred taxes
|
12,431
|
3,868
|
||||||
Current portion of long-term debt
|
12,250
|
519,015
|
||||||
Total current liabilities
|
634,137
|
1,086,210
|
||||||
|
||||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
2,593,607
|
1,503,107
|
||||||
Deferred taxes
|
862,986
|
707,278
|
||||||
Other liabilities
|
92,032
|
86,783
|
||||||
Total liabilities
|
4,182,762
|
3,383,378
|
||||||
|
||||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,013
|
1,006
|
||||||
Additional paid-in capital
|
1,219,648
|
1,158,001
|
||||||
Retained earnings
|
2,813,356
|
2,489,858
|
||||||
Accumulated other comprehensive earnings
|
48,318
|
58,537
|
||||||
Treasury stock
|
(19,522
|
)
|
(19,676
|
)
|
||||
Total stockholders' equity
|
4,062,813
|
3,687,726
|
||||||
|
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,245,575
|
$
|
7,071,104
|
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,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
||||||||||||||||
Net sales
|
$
|
827,810
|
$
|
747,641
|
$
|
2,348,955
|
$
|
2,183,579
|
||||||||
Cost of sales
|
345,185
|
331,086
|
999,247
|
978,223
|
||||||||||||
|
||||||||||||||||
Gross profit
|
482,625
|
416,555
|
1,349,708
|
1,205,356
|
||||||||||||
|
||||||||||||||||
Selling, general and administrative expenses
|
263,276
|
233,298
|
765,436
|
673,011
|
||||||||||||
|
||||||||||||||||
Income from operations
|
219,349
|
183,257
|
584,272
|
532,345
|
||||||||||||
|
||||||||||||||||
Interest expense
|
24,705
|
16,456
|
67,924
|
47,016
|
||||||||||||
Loss on extinguishment of debt
|
-
|
(1,043
|
)
|
-
|
(1,043
|
)
|
||||||||||
Other income/(expense)
|
409
|
(1,380
|
)
|
453
|
(2,444
|
)
|
||||||||||
|
||||||||||||||||
Earnings from continuing operations before
|
||||||||||||||||
income taxes
|
195,053
|
164,378
|
516,801
|
481,842
|
||||||||||||
|
||||||||||||||||
Income taxes
|
58,730
|
47,670
|
144,211
|
142,012
|
||||||||||||
|
||||||||||||||||
Net Earnings
|
$
|
136,323
|
$
|
116,708
|
$
|
372,590
|
$
|
339,830
|
||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.37
|
$
|
1.19
|
$
|
3.76
|
$
|
3.49
|
||||||||
Diluted
|
$
|
1.36
|
$
|
1.17
|
$
|
3.72
|
$
|
3.41
|
||||||||
|
||||||||||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
99,207
|
97,876
|
99,058
|
97,460
|
||||||||||||
Diluted
|
100,302
|
99,757
|
100,152
|
99,543
|
|
Three months ended September 30,
|
Nine months ended September 30,
|
||||||||||||||||||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||||||||||||||
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
200,684
|
$
|
199,008
|
$
|
580,466
|
$
|
598,088
|
||||||||||||||||||||||||
Energy Systems & Controls
|
155,058
|
158,169
|
456,031
|
461,508
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
237,338
|
172,475
|
645,739
|
486,207
|
||||||||||||||||||||||||||||
RF Technology
|
234,730
|
217,989
|
666,719
|
637,776
|
||||||||||||||||||||||||||||
Total
|
$
|
827,810
|
$
|
747,641
|
$
|
2,348,955
|
$
|
2,183,579
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
101,259
|
50.5
|
%
|
$
|
102,569
|
51.5
|
%
|
$
|
296,414
|
51.1
|
%
|
$
|
304,002
|
50.8
|
%
|
||||||||||||||||
Energy Systems & Controls
|
88,104
|
56.8
|
%
|
87,782
|
55.5
|
%
|
256,431
|
56.2
|
%
|
254,325
|
55.1
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
167,433
|
70.5
|
%
|
112,013
|
64.9
|
%
|
440,718
|
68.3
|
%
|
314,411
|
64.7
|
%
|
||||||||||||||||||||
RF Technology
|
125,829
|
53.6
|
%
|
114,191
|
52.4
|
%
|
356,145
|
53.4
|
%
|
332,618
|
52.2
|
%
|
||||||||||||||||||||
Total
|
$
|
482,625
|
58.3
|
%
|
$
|
416,555
|
55.7
|
%
|
$
|
1,349,708
|
57.5
|
%
|
$
|
1,205,356
|
55.2
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
60,753
|
30.3
|
%
|
$
|
60,628
|
30.5
|
%
|
$
|
164,278
|
28.3
|
%
|
$
|
180,211
|
30.1
|
%
|
||||||||||||||||
Energy Systems & Controls
|
41,076
|
26.5
|
%
|
42,890
|
27.1
|
%
|
118,432
|
26.0
|
%
|
118,749
|
25.7
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
71,968
|
30.3
|
%
|
46,190
|
26.8
|
%
|
179,433
|
27.8
|
%
|
125,231
|
25.8
|
%
|
||||||||||||||||||||
RF Technology
|
66,469
|
28.3
|
%
|
58,002
|
26.6
|
%
|
183,828
|
27.6
|
%
|
166,516
|
26.1
|
%
|
||||||||||||||||||||
Total
|
$
|
240,266
|
29.0
|
%
|
$
|
207,710
|
27.8
|
%
|
$
|
645,971
|
27.5
|
%
|
$
|
590,707
|
27.1
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
197,549
|
$
|
191,955
|
$
|
581,862
|
$
|
598,077
|
||||||||||||||||||||||||
Energy Systems & Controls
|
148,922
|
147,304
|
466,414
|
458,455
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
262,320
|
177,528
|
688,673
|
494,250
|
||||||||||||||||||||||||||||
RF Technology
|
229,484
|
202,959
|
711,419
|
661,826
|
||||||||||||||||||||||||||||
Total
|
$
|
838,275
|
$
|
719,746
|
$
|
2,448,368
|
$
|
2,212,608
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
|
||||||||
|
||||||||
|
Nine months ended
|
|||||||
|
September 30,
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Net earnings
|
$
|
372,590
|
$
|
339,830
|
||||
Non-cash items:
|
||||||||
Depreciation
|
28,269
|
28,402
|
||||||
Amortization
|
111,210
|
82,398
|
||||||
Stock-based compensation expense
|
40,040
|
30,143
|
||||||
Income taxes
|
(12,643
|
)
|
(14,258
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
29,844
|
3,987
|
||||||
Inventory
|
(15,202
|
)
|
(2,985
|
)
|
||||
Accounts payable
|
3,557
|
5,041
|
||||||
Accrued liabilities
|
9,498
|
(13,658
|
)
|
|||||
Other, net
|
(390
|
)
|
7,314
|
|||||
Cash provided by operating activities
|
566,773
|
466,214
|
||||||
|
||||||||
Business acquisitions, net of cash acquired
|
(1,014,952
|
)
|
(1,445,549
|
)
|
||||
Capital expenditures
|
(33,349
|
)
|
(29,236
|
)
|
||||
Other, net
|
1,596
|
654
|
||||||
Cash used by investing activities
|
(1,046,705
|
)
|
(1,474,131
|
)
|
||||
|
||||||||
Principal debt borrowings
|
800,000
|
-
|
||||||
Principal debt payments
|
(502,115
|
)
|
(26,826
|
)
|
||||
Revolver borrowings, net
|
290,000
|
1,050,000
|
||||||
Debt issuance costs
|
(7,717
|
)
|
(4,551
|
)
|
||||
Dividends
|
(32,706
|
)
|
(40,102
|
)
|
||||
Excess tax benefit from share-based payment
|
7,763
|
19,873
|
||||||
Proceeds from stock-based compensation, net
|
16,839
|
40,105
|
||||||
Premium on convertible debt conversions
|
(5,100
|
)
|
(19,149
|
)
|
||||
Other, net
|
2,556
|
644
|
||||||
Cash provided by financing activities
|
569,520
|
1,019,994
|
||||||
|
||||||||
Effect of exchange rate changes on cash
|
(198
|
)
|
4,931
|
|||||
|
||||||||
Net increase in cash and equivalents
|
89,390
|
17,008
|
||||||
Cash and equivalents, beginning of period
|
370,590
|
338,101
|
||||||
|
||||||||
Cash and equivalents, end of period
|
$
|
459,980
|
$
|
355,109
|
ROPER INDUSTRIES INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF EARNINGS - RECONCILIATION OF GAAP TO NON-GAAP
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
||||||||||||||||
|
||||||||||||||||
|
Adjustments
|
|||||||||||||||
|
2013 3rd Quarter GAAP
|
Sunquest Fair Value Adjustment to Acquired Deferred Revenue
|
MHA Purchase Accounting Adjustment to Revenue
|
2013 3rd Quarter Adjusted Non-GAAP
|
||||||||||||
Net Orders
|
$
|
838,275
|
$
|
-
|
$
|
7,893
|
$
|
846,168
|
||||||||
|
||||||||||||||||
Net Sales
|
$
|
827,810
|
$
|
1,007
|
$
|
7,893
|
$
|
836,710
|
||||||||
Cost of Sales
|
345,185
|
-
|
-
|
345,185
|
||||||||||||
Gross Profit
|
482,625
|
1,007
|
7,893
|
491,525
|
||||||||||||
Selling, general and administrative expenses
|
242,359
|
-
|
-
|
242,359
|
||||||||||||
Segment income from operations
|
240,266
|
1,007
|
7,893
|
249,166
|
||||||||||||
Corporate general and administrative expenses
|
20,917
|
-
|
-
|
20,917
|
||||||||||||
Income from operations
|
219,349
|
1,007
|
7,893
|
228,249
|
||||||||||||
Interest Expense
|
24,705
|
-
|
-
|
24,705
|
||||||||||||
Other income (expense)
|
409
|
-
|
-
|
409
|
||||||||||||
Earnings from continuing operations before income taxes
|
195,053
|
1,007
|
7,893
|
203,953
|
||||||||||||
IncomeTaxes (1)
|
58,730
|
352
|
2,763
|
61,845
|
||||||||||||
Tax Rate
|
30.1
|
%
|
35.0
|
%
|
35.0
|
%
|
30.3
|
%
|
||||||||
|
||||||||||||||||
Net Earnings
|
$
|
136,323
|
$
|
655
|
$
|
5,130
|
$
|
142,108
|
||||||||
|
||||||||||||||||
Weighted average common shares outstanding
|
100,302
|
100,302
|
||||||||||||||
|
||||||||||||||||
Diluted earnings per share
|
$
|
1.36
|
$
|
1.42
|
||||||||||||
|
||||||||||||||||
|
||||||||||||||||
(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
|