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 January 26, 2015. |
Roper Industries, Inc. | |||||||
(Registrant) | |||||||
BY: | /s/ John Humphrey | ||||||
John Humphrey, Executive Vice President and Chief Financial Officer |
Date: January 26, 2015 |
Exhibit No. | Description | |
|
|
|
99.1 | Press Release of the Company dated January 26, 2015 |
Contact Information:
Investor Relations 941-556-2601
investor-relations@roperind.com |
Roper Industries, Inc.
|
2014
|
2013
|
V
|
%
|
|||||||||
Q4 GAAP Revenue
|
$
|
946.1
|
$
|
889.2
|
6
|
%
|
||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
1.4
|
|||||||||||
Q4 Adjusted Revenue
|
$
|
947.5
|
$
|
889.2
|
7
|
%
|
||||||
Components of Adjusted Revenue Growth
|
||||||||||||
Organic
|
7
|
%
|
||||||||||
Acquisitions
|
2
|
%
|
||||||||||
Foreign Exchange
|
(2
|
%)
|
||||||||||
Total Growth
|
7
|
%
|
||||||||||
2014
|
2013
|
V
|
%
|
|||||||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
1.84
|
$
|
1.65
|
12
|
%
|
||||||
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
|
||||||||||
Adjusted DEPS
|
$
|
1.85
|
$
|
1.65
|
12
|
%
|
||||||
2014
|
2013
|
V
|
%
|
|||||||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
6.40
|
$
|
5.37
|
19
|
%
|
||||||
Add: Fair Value Adjustment to Acquired Deferred Revenue (Sunquest)
|
$
|
0.05
|
||||||||||
Add: Acquisition-Related Revenue Adjustment (MHA)
|
$
|
0.17
|
||||||||||
Add: Special Charge for Vendor-Supplied Component (Hansen)
|
$
|
0.06
|
||||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP)
|
$
|
0.02
|
||||||||||
Add: Acquisition-Related Inventory Step-up Charge (IPA)
|
$
|
0.01
|
||||||||||
Rounding
|
$
|
(0.01
|
)
|
|||||||||
Adjusted DEPS
|
$
|
6.42
|
$
|
5.65
|
14
|
%
|
||||||
2014
|
2013
|
V% / V Bps
|
||||||||||
Full Year GAAP Revenue
|
$
|
3,549.5
|
$
|
3,238.1
|
+10
|
%
|
||||||
Add: Fair Value Adjustment to Acquired Deferred Revenue (Sunquest)
|
7.0
|
|||||||||||
Add: Acquisition-Related Revenue Adjustment (MHA)
|
26.4
|
|||||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
2.3
|
|||||||||||
Adjusted Revenue (A)
|
$
|
3,551.8
|
$
|
3,271.5
|
+9
|
%
|
||||||
GAAP Operating Profit
|
$
|
999.5
|
$
|
842.4
|
||||||||
Add: Fair Value Adjustment to Acquired Deferred Revenue (Sunquest)
|
7.0
|
|||||||||||
Add: Acquisition-Related Revenue Adjustment (MHA)
|
26.4
|
|||||||||||
Add: Special Charge for Vendor-Supplied Component (Hansen)
|
9.1
|
|||||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
2.3
|
|||||||||||
Add: Acquisition-Related Inventory Step-up Charge (IPA)
|
0.8
|
|||||||||||
Rounding
|
0.1
|
|||||||||||
Adjusted Operating (B)
|
1,002.7
|
884.9
|
||||||||||
GAAP Operating Margin
|
28.2
|
%
|
26.0
|
%
|
+220 bps
|
|||||||
Adjusted Operating Margin (B) / (A)
|
28.2
|
%
|
27.0
|
%
|
+120 bps
|
2014
|
2013
|
V bps
|
|||||||
Q4 GAAP Revenue
|
$
|
946.1
|
$
|
889.2
|
|||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
1.4
|
||||||||
Q4 Adjusted Revenue (A)
|
$
|
947.5
|
$
|
889.2
|
|||||
Q4 GAAP Operating Profit
|
$
|
283.7
|
$
|
258.1
|
|||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (SHP, FoodLink)
|
1.4
|
||||||||
Add: Acquisition-Related Inventory Step-up Charge (IPA)
|
0.4
|
||||||||
Rounding
|
0.1
|
||||||||
Adjusted Operating Profit (B)
|
$
|
285.6
|
$
|
258.1
|
|||||
GAAP Operating Margin
|
30.0
|
%
|
29.0
|
%
|
+100 bps
|
||||
Adjusted Operating Margin (B) / (A)
|
30.1
|
%
|
29.0
|
%
|
+110 bps
|
2014
|
||||
Operating Cash Flow
|
$
|
840.4
|
||
Less: Capital Expenditures
|
(37.6
|
)
|
||
Free Cash Flow
|
$
|
802.8
|
Q4 2014
|
||||
GAAP Revenue
|
$
|
946.1
|
||
Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP)
|
1.4
|
|||
Adjusted Revenue (A)
|
$
|
947.5
|
||
GAAP Net Earnings
|
$
|
185.9
|
||
Add: Depreciation
|
10.4
|
|||
Add: Amortization
|
39.2
|
|||
Add: Interest Expense
|
19.3
|
|||
Add: Taxes
|
78.1
|
|||
Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP)
|
1.4
|
|||
Acquisition-Related Inventory Step-up Charge (IPA)
|
0.4
|
|||
Rounding
|
0.1
|
|||
EBITDA (B)
|
$
|
334. 8
|
||
EBITDA Margin (B) / (A)
|
35.3
|
%
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
December 31,
|
December 31,
|
|||||||
ASSETS
|
2014
|
2013
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
610,430
|
$
|
459,720
|
||||
Accounts receivable
|
511,538
|
519,075
|
||||||
Inventories
|
193,766
|
204,923
|
||||||
Unbilled receivable
|
96,409
|
86,945
|
||||||
Deferred taxes
|
54,199
|
64,464
|
||||||
Other current assets
|
45,763
|
38,210
|
||||||
Total current assets
|
1,512,105
|
1,373,337
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
110,876
|
117,310
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
4,710,691
|
4,549,998
|
||||||
Other intangible assets, net
|
1,978,729
|
2,039,136
|
||||||
Deferred taxes
|
27,496
|
28,773
|
||||||
Other assets
|
73,037
|
76,427
|
||||||
Total other assets
|
6,789,953
|
6,694,334
|
||||||
TOTAL ASSETS
|
$
|
8,412,934
|
$
|
8,184,981
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
143,847
|
$
|
150,313
|
||||
Accrued compensation
|
117,374
|
107,953
|
||||||
Deferred revenue
|
190,953
|
209,332
|
||||||
Other accrued liabilities
|
160,738
|
153,712
|
||||||
Income taxes payable
|
-
|
4,275
|
||||||
Deferred taxes
|
3,943
|
6,490
|
||||||
Current portion of long-term debt
|
11,092
|
11,016
|
||||||
Total current liabilities
|
627,947
|
643,091
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
2,203,031
|
2,453,836
|
||||||
Deferred taxes
|
735,826
|
783,805
|
||||||
Other liabilities
|
90,770
|
91,199
|
||||||
Total liabilities
|
3,657,574
|
3,971,931
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,021
|
1,013
|
||||||
Additional paid-in capital
|
1,325,338
|
1,229,233
|
||||||
Retained earnings
|
3,520,201
|
2,959,196
|
||||||
Accumulated other comprehensive earnings
|
(71,927
|
)
|
43,083
|
|||||
Treasury stock
|
(19,273
|
)
|
(19,475
|
)
|
||||
Total stockholders' equity
|
4,755,360
|
4,213,050
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,412,934
|
$
|
8,184,981
|
Roper Industries, Inc. and Subsidiaries
|
||||||||||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
||||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net sales
|
$
|
946,145
|
$
|
889,173
|
$
|
3,549,494
|
$
|
3,238,128
|
||||||||
Cost of sales
|
380,404
|
355,953
|
1,447,595
|
1,355,200
|
||||||||||||
Gross profit
|
565,741
|
533,220
|
2,101,899
|
1,882,928
|
||||||||||||
Selling, general and administrative expenses
|
281,992
|
275,131
|
1,102,426
|
1,040,567
|
||||||||||||
Income from operations
|
283,749
|
258,089
|
999,473
|
842,361
|
||||||||||||
Interest expense
|
19,285
|
20,115
|
78,637
|
88,039
|
||||||||||||
Other income/(expense)
|
(422
|
)
|
(645
|
)
|
620
|
(192
|
)
|
|||||||||
Earnings from continuing operations before income taxes
|
264,042
|
237,329
|
921,456
|
754,130
|
||||||||||||
Income taxes
|
78,106
|
71,626
|
275,423
|
215,837
|
||||||||||||
Net Earnings
|
$
|
185,936
|
$
|
165,703
|
$
|
646,033
|
$
|
538,293
|
||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.86
|
$
|
1.67
|
$
|
6.47
|
$
|
5.43
|
||||||||
Diluted
|
$
|
1.84
|
$
|
1.65
|
$
|
6.40
|
$
|
5.37
|
||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
100,151
|
99,315
|
99,916
|
99,123
|
||||||||||||
Diluted
|
101,122
|
100,380
|
100,884
|
100,209
|
Roper Industries, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Twelve months ended
|
||||||||
December 31,
|
||||||||
2014
|
2013
|
|||||||
Net earnings
|
$
|
646,033
|
$
|
538,293
|
||||
Non-cash items:
|
||||||||
Depreciation
|
40,890
|
37,756
|
||||||
Amortization
|
156,394
|
151,434
|
||||||
Stock-based compensation expense
|
63,027
|
53,133
|
||||||
Income taxes
|
(46,619
|
)
|
(6,427
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
(10,709
|
)
|
18,046
|
|||||
Inventory
|
6,349
|
(12,687
|
)
|
|||||
Accounts payable
|
(5,070
|
)
|
9,014
|
|||||
Accrued liabilities
|
(15,385
|
)
|
14,291
|
|||||
Other, net
|
5,531
|
(300
|
)
|
|||||
Cash provided by operating activities
|
840,441
|
802,553
|
||||||
Business acquisitions, net of cash acquired
|
(305,379
|
)
|
(1,074,413
|
)
|
||||
Capital expenditures
|
(37,644
|
)
|
(42,528
|
)
|
||||
Other, net
|
(5,082
|
)
|
1,078
|
|||||
Cash used by investing activities
|
(348,105
|
)
|
(1,115,863
|
)
|
||||
Principal debt borrowings
|
-
|
800,000
|
||||||
Principal debt payments
|
(561
|
)
|
(503,702
|
)
|
||||
Revolver borrowings (payments), net
|
(250,000
|
)
|
150,000
|
|||||
Debt issuance costs
|
-
|
(7,717
|
)
|
|||||
Dividends
|
(79,859
|
)
|
(49,092
|
)
|
||||
Excess tax benefit from share-based payment
|
21,081
|
11,709
|
||||||
Proceeds from stock-based compensation, net
|
10,463
|
7,944
|
||||||
Redemption premium on convertible debt
|
(1,518
|
)
|
(9,124
|
)
|
||||
Other, net
|
2,290
|
3,615
|
||||||
Cash provided by (used in) financing activities
|
(298,104
|
)
|
403,633
|
|||||
Effect of exchange rate changes on cash
|
(43,522
|
)
|
(1,193
|
)
|
||||
Net increase in cash and equivalents
|
150,710
|
89,130
|
||||||
Cash and equivalents, beginning of period
|
459,720
|
370,590
|
||||||
Cash and equivalents, end of period
|
$
|
610,430
|
$
|
459,720
|
Roper Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||||||||||
Selected Segment Financial Data (unaudited)
|
||||||||||||||||||||||||||||||||
(Amounts in thousands and percents of net sales)
|
||||||||||||||||||||||||||||||||
Three months ended December 31,
|
Twelve months ended December 31,
|
|||||||||||||||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
219,642
|
$
|
199,098
|
$
|
827,145
|
$
|
779,564
|
||||||||||||||||||||||||
Energy Systems & Controls
|
200,009
|
195,889
|
691,813
|
651,920
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
286,410
|
256,542
|
1,080,309
|
902,281
|
||||||||||||||||||||||||||||
RF Technology
|
240,084
|
237,644
|
950,227
|
904,363
|
||||||||||||||||||||||||||||
Total
|
$
|
946,145
|
$
|
889,173
|
$
|
3,549,494
|
$
|
3,238,128
|
||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
111,104
|
50.6
|
%
|
$
|
101,873
|
51.2
|
%
|
$
|
417,568
|
50.5
|
%
|
$
|
398,287
|
51.1
|
%
|
||||||||||||||||
Energy Systems & Controls
|
122,232
|
61.1
|
%
|
117,778
|
60.1
|
%
|
403,287
|
58.3
|
%
|
374,209
|
57.4
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
206,669
|
72.2
|
%
|
184,272
|
71.8
|
%
|
779,407
|
72.1
|
%
|
624,990
|
69.3
|
%
|
||||||||||||||||||||
RF Technology
|
125,736
|
52.4
|
%
|
129,297
|
54.4
|
%
|
501,637
|
52.8
|
%
|
485,442
|
53.7
|
%
|
||||||||||||||||||||
Total
|
$
|
565,741
|
59.8
|
%
|
$
|
533,220
|
60.0
|
%
|
$
|
2,101,899
|
59.2
|
%
|
$
|
1,882,928
|
58.1
|
%
|
||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
69,056
|
31.4
|
%
|
$
|
58,775
|
29.5
|
%
|
$
|
247,596
|
29.9
|
%
|
$
|
223,053
|
28.6
|
%
|
||||||||||||||||
Energy Systems & Controls
|
72,177
|
36.1
|
%
|
65,247
|
33.3
|
%
|
203,021
|
29.3
|
%
|
183,679
|
28.2
|
%
|
||||||||||||||||||||
Medical & Scientific Imaging
|
100,488
|
35.1
|
%
|
88,739
|
34.6
|
%
|
375,867
|
34.8
|
%
|
268,172
|
29.7
|
%
|
||||||||||||||||||||
RF Technology
|
67,994
|
28.3
|
%
|
69,704
|
29.3
|
%
|
271,177
|
28.5
|
%
|
253,532
|
28.0
|
%
|
||||||||||||||||||||
Total
|
$
|
309,715
|
32.7
|
%
|
$
|
282,465
|
31.8
|
%
|
$
|
1,097,661
|
30.9
|
%
|
$
|
928,436
|
28.7
|
%
|
||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Industrial Technology
|
$
|
197,847
|
$
|
190,475
|
$
|
808,921
|
$
|
772,337
|
||||||||||||||||||||||||
Energy Systems & Controls
|
202,030
|
207,155
|
692,136
|
673,569
|
||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
282,169
|
270,157
|
1,081,190
|
958,830
|
||||||||||||||||||||||||||||
RF Technology
|
242,295
|
232,338
|
955,831
|
943,757
|
||||||||||||||||||||||||||||
Total
|
$
|
924,341
|
$
|
900,125
|
$
|
3,538,078
|
$
|
3,348,493
|
||||||||||||||||||||||||
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
|
||||||||||||||||||||||||||||||||
were $25,966 and $24,376 for the three months ended December 31, 2014 and 2013, respectively, and
|
||||||||||||||||||||||||||||||||
$98,188 and $86,075 for the twelve months ended December 31, 2014 and 2013, respectively.
|