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 27, 2014. |
Roper Industries, Inc. | |||||||
(Registrant) | |||||||
BY: | /s/ John Humphrey | ||||||
John Humphrey, Vice President and Chief Financial Officer |
Date: October 27, 2014 |
Exhibit No. | Description | |
|
|
|
99.1 | Press Release of the Company dated October 27, 2014 |
Contact Information:
Investor Relations 941-556-2601
investor-relations@roperind.com |
Roper Industries, Inc.
|
2014
|
2013
|
V
|
%
|
|||||||||
Q3 GAAP Revenue
|
$
|
884
|
$
|
828
|
7
|
%
|
||||||
Add: Purchase Accounting Adjustment to Acquired Revenue (Sunquest, MHA)
|
9
|
|||||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
1
|
|||||||||||
Q3 Adjusted Revenue
|
$
|
885
|
$
|
837
|
6
|
%
|
||||||
|
||||||||||||
Components of Adjusted Revenue Growth
|
||||||||||||
Organic
|
4
|
%
|
||||||||||
Acquisitions
|
2
|
%
|
||||||||||
Foreign Exchange
|
--
|
%
|
||||||||||
Total Growth
|
6
|
%
|
||||||||||
2014
|
2013
|
V
|
%
|
|||||||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
1.54
|
$
|
1.36
|
13
|
%
|
||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP), net of tax
|
$
|
0.01
|
||||||||||
Add: Acquisition-Related Inventory Step-up Charge (IPA), net of tax
|
$
|
0.00
|
||||||||||
Add: Purchase Accounting Adjustment for Acquired Revenue (Sunquest, MHA)
|
$
|
0.06
|
||||||||||
Adjusted DEPS
|
$
|
1.55
|
$
|
1.42
|
9
|
%
|
||||||
Q3 2014
|
||||
GAAP Net Earnings
|
$
|
155.5
|
||
Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP), net of tax
|
0.6
|
|||
Acquisition-Related Inventory Step-up Charge (IPA), net of tax
|
0.3
|
|||
Adjusted Net Earnings
|
$
|
156.4
|
2014
|
2013
|
V bps
|
|||||||
Q3 GAAP Revenue
|
$
|
884.1
|
$
|
827.8
|
|||||
Add: Purchase Accounting Adjustment to Acquired Revenue (Sunquest, MHA)
|
8.9
|
||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
0.9
|
||||||||
Rounding
|
0.1
|
||||||||
Q3 Adjusted Revenue (A)
|
885.1
|
$
|
836.7
|
||||||
Q3 GAAP Gross Profit
|
524.0
|
482.6
|
|||||||
Add: Purchase Accounting Adjustment to Acquired Revenue (Sunquest, MHA)
|
8.9
|
||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
0.9
|
||||||||
Add: Acquisition-Related Inventory Step-up Charge (IPA)
|
0.4
|
||||||||
Rounding
|
0.1
|
||||||||
Adjusted Gross Profit (B)
|
525.4
|
491.5
|
|||||||
GAAP Gross Margin
|
59.3
|
%
|
58.3
|
%
|
+100 bps
|
||||
Adjusted Gross Margin (B) / (A)
|
59.4
|
%
|
58.7
|
%
|
+70 bps
|
Q3 2014
|
||||
Operating Cash Flow
|
$
|
226
|
||
Less: Capital Expenditures
|
(9
|
)
|
||
Free Cash Flow
|
$
|
217
|
||
Q3 2014
|
||||
GAAP Revenue
|
$
|
884
|
||
Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP)
|
1
|
|||
Adjusted Revenue (A)
|
$
|
885
|
||
GAAP Net Earnings
|
$
|
155.5
|
||
Add: Depreciation
|
10.4
|
|||
Add: Amortization
|
39.7
|
|||
Add: Interest Expense
|
20.0
|
|||
Add: Taxes
|
70.7
|
|||
Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP)
|
0.9
|
|||
Acquisition-Related Inventory Step-up Charge (IPA)
|
0.4
|
|||
EBITDA (B)
|
$
|
297.6
|
||
EBITDA Margin (B) / (A)
|
33.6
|
%
|
Low End
|
High End
|
|||||||
GAAP Diluted Earnings Per Share Guidance
|
$
|
1.74
|
$
|
1.80
|
||||
Purchase Accounting Adjustment for Acquired Deferred Revenue (FoodLink, SHP), net of tax
|
$
|
0.01
|
$
|
0.01
|
||||
Acquisition-Related Inventory Step-up Charge (IPA), net of tax
|
$
|
0.00
|
$
|
0.00
|
||||
Adjusted Diluted Earnings Per Share Guidance
|
$
|
1.75
|
$
|
1.81
|
||||
Low End
|
High End
|
|||||||
GAAP Diluted Earnings Per Share Guidance
|
$
|
6.29
|
$
|
6.35
|
||||
Purchase Accounting Adjustment for Acquired Deferred Revenue (FoodLink, SHP), net of tax
|
$
|
0.02
|
$
|
0.02
|
||||
Acquisition-Related Inventory Charge (IPA), net of tax
|
$
|
0.01
|
$
|
0.01
|
||||
Adjusted Diluted Earnings Per Share Guidance
|
$
|
6.32
|
$
|
6.38
|
||||
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
September 30,
|
December 31,
|
|||||||
ASSETS
|
2014
|
2013
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
564,112
|
$
|
459,720
|
||||
Accounts receivable
|
528,734
|
519,075
|
||||||
Inventories
|
213,440
|
204,923
|
||||||
Unbilled receivable
|
103,124
|
86,945
|
||||||
Deferred taxes
|
65,230
|
64,464
|
||||||
Other current assets
|
58,051
|
38,210
|
||||||
Total current assets
|
1,532,691
|
1,373,337
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
115,243
|
117,310
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
4,731,394
|
4,549,998
|
||||||
Other intangible assets, net
|
2,020,798
|
2,039,136
|
||||||
Deferred taxes
|
29,051
|
28,773
|
||||||
Other assets
|
81,089
|
76,427
|
||||||
Total other assets
|
6,862,332
|
6,694,334
|
||||||
TOTAL ASSETS
|
$
|
8,510,266
|
$
|
8,184,981
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
145,660
|
$
|
150,313
|
||||
Accrued compensation
|
115,167
|
107,953
|
||||||
Deferred revenue
|
221,552
|
209,332
|
||||||
Other accrued liabilities
|
161,057
|
153,712
|
||||||
Income taxes payable
|
-
|
4,275
|
||||||
Deferred taxes
|
7,495
|
6,490
|
||||||
Current portion of long-term debt
|
11,074
|
11,016
|
||||||
Total current liabilities
|
662,005
|
643,091
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
2,358,474
|
2,453,836
|
||||||
Deferred taxes
|
753,798
|
783,805
|
||||||
Other liabilities
|
87,765
|
91,199
|
||||||
Total liabilities
|
3,862,042
|
3,971,931
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,021
|
1,013
|
||||||
Additional paid-in capital
|
1,317,906
|
1,229,233
|
||||||
Retained earnings
|
3,359,297
|
2,959,196
|
||||||
Accumulated other comprehensive earnings
|
(10,680
|
)
|
43,083
|
|||||
Treasury stock
|
(19,320
|
)
|
(19,475
|
)
|
||||
Total stockholders' equity
|
4,648,224
|
4,213,050
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,510,266
|
$
|
8,184,981
|
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,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net sales
|
$
|
884,122
|
$
|
827,810
|
$
|
2,603,349
|
$
|
2,348,955
|
||||||||
Cost of sales
|
360,082
|
345,185
|
1,067,191
|
999,247
|
||||||||||||
Gross profit
|
524,040
|
482,625
|
1,536,158
|
1,349,708
|
||||||||||||
Selling, general and administrative expenses
|
278,382
|
263,276
|
820,434
|
765,436
|
||||||||||||
Income from operations
|
245,658
|
219,349
|
715,724
|
584,272
|
||||||||||||
Interest expense
|
20,013
|
24,705
|
59,352
|
67,924
|
||||||||||||
Other income
|
552
|
409
|
1,042
|
453
|
||||||||||||
Earnings from continuing operations before
|
||||||||||||||||
income taxes
|
226,197
|
195,053
|
657,414
|
516,801
|
||||||||||||
Income taxes
|
70,687
|
58,730
|
197,317
|
144,211
|
||||||||||||
Net Earnings
|
$
|
155,510
|
$
|
136,323
|
$
|
460,097
|
$
|
372,590
|
||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.55
|
$
|
1.37
|
$
|
4.61
|
$
|
3.76
|
||||||||
Diluted
|
$
|
1.54
|
$
|
1.36
|
$
|
4.56
|
$
|
3.72
|
||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
100,068
|
99,207
|
99,837
|
99,058
|
||||||||||||
Diluted
|
101,006
|
100,302
|
100,803
|
100,152
|
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,
|
|||||||||||||||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
205,688
|
$
|
200,684
|
$
|
607,503
|
$
|
580,466
|
||||||||||||||||||||||||
Energy Systems & Controls
|
170,765
|
155,058
|
491,804
|
456,031
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
268,809
|
237,338
|
793,899
|
645,739
|
||||||||||||||||||||||||||||
RF Technology
|
238,860
|
234,730
|
710,143
|
666,719
|
||||||||||||||||||||||||||||
Total
|
$
|
884,122
|
$
|
827,810
|
$
|
2,603,349
|
$
|
2,348,955
|
||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
104,012
|
50.6
|
%
|
$
|
101,259
|
50.5
|
%
|
$
|
306,464
|
50.4
|
%
|
$
|
296,414
|
51.1
|
%
|
||||||||||||||||
Energy Systems & Controls
|
99,233
|
58.1
|
%
|
88,104
|
56.8
|
%
|
281,055
|
57.1
|
%
|
256,431
|
56.2
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
193,132
|
71.8
|
%
|
167,433
|
70.5
|
%
|
572,738
|
72.1
|
%
|
440,718
|
68.3
|
%
|
||||||||||||||||||||
RF Technology
|
127,663
|
53.4
|
%
|
125,829
|
53.6
|
%
|
375,901
|
52.9
|
%
|
356,145
|
53.4
|
%
|
||||||||||||||||||||
Total
|
$
|
524,040
|
59.3
|
%
|
$
|
482,625
|
58.3
|
%
|
$
|
1,536,158
|
59.0
|
%
|
$
|
1,349,708
|
57.5
|
%
|
||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
62,046
|
30.2
|
%
|
$
|
60,753
|
30.3
|
%
|
$
|
178,540
|
29.4
|
%
|
$
|
164,278
|
28.3
|
%
|
||||||||||||||||
Energy Systems & Controls
|
49,033
|
28.7
|
%
|
41,076
|
26.5
|
%
|
130,844
|
26.6
|
%
|
118,432
|
26.0
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
91,227
|
33.9
|
%
|
71,968
|
30.3
|
%
|
275,379
|
34.7
|
%
|
179,433
|
27.8
|
%
|
||||||||||||||||||||
RF Technology
|
69,351
|
29.0
|
%
|
66,469
|
28.3
|
%
|
203,183
|
28.6
|
%
|
183,828
|
27.6
|
%
|
||||||||||||||||||||
Total
|
$
|
271,657
|
30.7
|
%
|
$
|
240,266
|
29.0
|
%
|
$
|
787,946
|
30.3
|
%
|
$
|
645,971
|
27.5
|
%
|
||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
205,945
|
$
|
197,549
|
$
|
611,074
|
$
|
581,862
|
||||||||||||||||||||||||
Energy Systems & Controls
|
173,172
|
148,922
|
490,106
|
466,414
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
270,881
|
262,320
|
799,021
|
688,673
|
||||||||||||||||||||||||||||
RF Technology
|
243,363
|
229,484
|
713,536
|
711,419
|
||||||||||||||||||||||||||||
Total
|
$
|
893,361
|
$
|
838,275
|
$
|
2,613,737
|
$
|
2,448,368
|
||||||||||||||||||||||||
* Operating profit is before unallocated corporate general and administrative expenses. These expenses were $25,999 and $20,917 for the three months ended September 30, 2014 and 2013, respectively and $72,222 and $61,699 for the nine months ended September 30, 2014 and 2013, respectively.
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Nine months ended
|
||||||||
September 30,
|
||||||||
2014
|
2013
|
|||||||
Net earnings
|
$
|
460,097
|
$
|
372,590
|
||||
Non-cash items:
|
||||||||
Depreciation
|
30,442
|
28,269
|
||||||
Amortization
|
117,179
|
111,210
|
||||||
Stock-based compensation expense
|
47,011
|
40,040
|
||||||
Income taxes
|
(54,178
|
)
|
(12,643
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
(21,840
|
)
|
29,844
|
|||||
Inventory
|
(8,833
|
)
|
(15,202
|
)
|
||||
Accounts payable
|
(4,969
|
)
|
3,557
|
|||||
Accrued liabilities
|
15,311
|
9,498
|
||||||
Other, net
|
(988
|
)
|
(390
|
)
|
||||
Cash provided by operating activities
|
579,232
|
566,773
|
||||||
Business acquisitions, net of cash acquired
|
(305,254
|
)
|
(1,014,952
|
)
|
||||
Capital expenditures
|
(29,835
|
)
|
(33,349
|
)
|
||||
Other, net
|
(5,304
|
)
|
1,596
|
|||||
Cash used by investing activities
|
(340,393
|
)
|
(1,046,705
|
)
|
||||
Principal debt borrowings
|
-
|
800,000
|
||||||
Principal debt payments
|
(561
|
)
|
(502,115
|
)
|
||||
Revolver payments, net
|
(95,000
|
)
|
290,000
|
|||||
Debt issuance costs
|
-
|
(7,717
|
)
|
|||||
Dividends
|
(59,827
|
)
|
(32,706
|
)
|
||||
Excess tax benefit from share-based payment
|
14,892
|
7,763
|
||||||
Proceeds from stock-based compensation, net
|
26,424
|
16,839
|
||||||
Premium on convertible debt conversions
|
(1,518
|
)
|
(5,100
|
)
|
||||
Other, net
|
2,118
|
2,556
|
||||||
Cash provided by/(used by) financing activities
|
(113,472
|
)
|
569,520
|
|||||
Effect of exchange rate changes on cash
|
(20,975
|
)
|
(198
|
)
|
||||
Net increase in cash and equivalents
|
104,392
|
89,390
|
||||||
Cash and equivalents, beginning of period
|
459,720
|
370,590
|
||||||
Cash and equivalents, end of period
|
$
|
564,112
|
$
|
459,980
|