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 26, 2015. |
Roper Technologies, Inc. | |||||||
(Registrant) | |||||||
BY: | /s/ John Humphrey | ||||||
John Humphrey, Executive Vice President and Chief Financial Officer |
Date: October 26, 2015 |
Exhibit No. | Description | |
|
|
|
99.1 | Press Release of the Company dated October 26, 2015 |
Contact Information:
Investor Relations 941-556-2601
investor-relations@ropertech.com |
Roper Technologies, Inc.
|
Q3 2015
|
Q3 2014
|
V%
|
|
Q3 GAAP Revenue
|
$884M
|
$884M
|
--%
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center)
|
2
|
1
|
|
Q3 Adjusted Revenue
|
$886M
|
$885M
|
--%
|
Components of Adjusted Revenue Growth
|
||
Organic
|
(2%)
|
|
Acquisitions / Divestitures
|
5%
|
|
Foreign Exchange
|
(3%)
|
|
Total Growth
|
0%
|
|
Q3 2015
|
Q3 2014
|
V%
|
|
GAAP Diluted Earnings Per Share (DEPS)
|
$1.58
|
$1.54
|
3%
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center), net of tax @35%
Add: Acquisition-Related Inventory Step-up Charge (IPA, RF IDeas), net of tax @35%
|
$0.01
|
$0.01
|
|
$0.01
|
--
|
||
Rounding
|
$0.01
|
--
|
|
$1.61
|
$1.55
|
4%
|
|
YTD 2015
|
YTD 2014
|
V%
|
|
Operating Cash Flow
|
$660M
|
$579M
|
14%
|
Less: Capital Expenditures
|
(28)
|
(30)
|
|
Free Cash Flow
|
$632M
|
$549M
|
15%
|
2015
|
2014
|
V bps
|
|
Q3 GAAP Revenue
|
$883.9M
|
$884.1M
|
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center)
|
2.2
|
0.9
|
|
Rounding
|
--
|
0.1
|
|
Q3 Adjusted Revenue (A)
|
$886.1M
|
$885.1M
|
|
Q3 GAAP Gross Profit
|
$533.5M
|
$524.0M
|
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center)
|
2.2
|
0.9
|
|
Add: Acquisition-Related Inventory Step-up Charge (IPA, RF IDeas)
|
2.0
|
0.4
|
|
Rounding
|
--
|
0.1
|
|
Adjusted Gross Profit (B)
|
$537.7M
|
$525.4M
|
|
GAAP Gross Margin
|
60.4%
|
59.3%
|
+110 bps
|
Adjusted Gross Margin (B) / (A)
|
60.7%
|
59.4%
|
+130 bps
|
2015
|
2014
|
V bps
|
|
Q3 GAAP Revenue
|
$883.9M
|
$884.1M
|
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center)
|
2.2
|
0.9
|
|
Rounding
|
--
|
0.1
|
|
Q3 Adjusted Revenue (A)
|
$886.1M
|
$885.1M
|
|
Q3 GAAP Operating Profit
|
$250.4M
|
$245.7M
|
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center)
|
2.2
|
0.9
|
|
Add: Acquisition-Related Inventory Step-up Charge (IPA, RF IDeas)
|
2.0
|
0.4
|
|
Rounding
|
(0.1)
|
--
|
|
Adjusted Operating Profit (B)
|
$254.5M
|
$247.0M
|
|
GAAP Operating Margin
|
28.3%
|
27.8%
|
+50 bps
|
Adjusted Operating Margin (B) / (A)
|
28.7%
|
27.9%
|
+80 bps
|
2015
|
2014
|
V bps
|
|
Q3 GAAP Revenue
|
$883.9M
|
$884.1M
|
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations, On Center)
|
2.2
|
0.9
|
|
Rounding
|
--
|
0.1
|
|
Q3 Adjusted Revenue (A)
|
$886.1M
|
$885.1M
|
|
Q3 GAAP Net Earnings
|
$160.4M
|
$155.5M
|
|
Add: Interest Expense
|
20.4
|
20.0
|
|
Add: Taxes
|
69.8
|
70.7
|
|
Add: Depreciation
|
9.0
|
10.4
|
|
Add: Amortization
|
41.0
|
39.7
|
|
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue (FoodLink, SHP, Strata, SoftWriters, Data Innovations)
|
2.2
|
0.9
|
|
Add: Acquisition-Related Inventory Step-up Charge (IPA, RF IDeas)
|
2.0
|
0.4
|
|
EBITDA (B)
|
$304.8M
|
$297.6M
|
|
EBITDA Margin (B) / (A)
|
34.4%
|
33.6%
|
+80 bps
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
September 30,
|
December 31,
|
|||||||
ASSETS
|
2015
|
2014
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
700,578
|
$
|
610,430
|
||||
Accounts receivable
|
489,183
|
511,538
|
||||||
Inventories
|
200,820
|
193,766
|
||||||
Unbilled receivable
|
105,787
|
96,409
|
||||||
Deferred taxes
|
62,506
|
54,199
|
||||||
Assets held for sale
|
36,780
|
-
|
||||||
Other current assets
|
52,225
|
45,763
|
||||||
Total current assets
|
1,647,879
|
1,512,105
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
105,280
|
110,876
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
5,325,844
|
4,710,691
|
||||||
Other intangible assets, net
|
2,246,710
|
1,978,729
|
||||||
Deferred taxes
|
31,534
|
27,496
|
||||||
Other assets
|
75,752
|
73,037
|
||||||
Total other assets
|
7,679,840
|
6,789,953
|
||||||
TOTAL ASSETS
|
$
|
9,432,999
|
$
|
8,412,934
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
142,261
|
$
|
143,847
|
||||
Accrued compensation
|
107,266
|
117,374
|
||||||
Deferred revenue
|
237,289
|
190,953
|
||||||
Other accrued liabilities
|
160,312
|
160,738
|
||||||
Deferred taxes
|
2,993
|
3,943
|
||||||
Current portion of long-term debt
|
6,911
|
11,092
|
||||||
Total current liabilities
|
657,032
|
627,947
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
2,792,067
|
2,203,031
|
||||||
Deferred taxes
|
769,730
|
735,826
|
||||||
Other liabilities
|
85,265
|
90,770
|
||||||
Total liabilities
|
4,304,094
|
3,657,574
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,026
|
1,021
|
||||||
Additional paid-in capital
|
1,392,296
|
1,325,338
|
||||||
Retained earnings
|
3,932,195
|
3,520,201
|
||||||
Accumulated other comprehensive earnings
|
(177,472
|
)
|
(71,927
|
)
|
||||
Treasury stock
|
(19,140
|
)
|
(19,273
|
)
|
||||
Total stockholders' equity
|
5,128,905
|
4,755,360
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
9,432,999
|
$
|
8,412,934
|
Roper Technologies, 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,
|
||||||||||||||
2015
|
2014
|
2015
|
2014
|
||||||||||||
Net sales
|
$
|
883,933
|
$
|
884,122
|
$
|
2,638,755
|
$
|
2,603,349
|
|||||||
Cost of sales
|
350,450
|
360,082
|
1,053,200
|
1,067,191
|
|||||||||||
Gross profit
|
533,483
|
524,040
|
1,585,555
|
1,536,158
|
|||||||||||
Selling, general and administrative expenses
|
283,112
|
278,382
|
836,314
|
820,434
|
|||||||||||
Income from operations
|
250,371
|
245,658
|
749,241
|
715,724
|
|||||||||||
Interest expense
|
20,369
|
20,013
|
60,382
|
59,352
|
|||||||||||
Other income/(expense)
|
251
|
552
|
(1,948
|
)
|
1,042
|
||||||||||
Earnings from continuing operations before
|
|||||||||||||||
income taxes
|
230,253
|
226,197
|
686,911
|
657,414
|
|||||||||||
Income taxes
|
69,836
|
70,687
|
199,441
|
197,317
|
|||||||||||
Net Earnings
|
$
|
160,417
|
$
|
155,510
|
$
|
487,470
|
$
|
460,097
|
|||||||
Earnings per share:
|
|||||||||||||||
Basic
|
$
|
1.59
|
$
|
1.55
|
$
|
4.85
|
$
|
4.61
|
|||||||
Diluted
|
$
|
1.58
|
$
|
1.54
|
$
|
4.80
|
$
|
4.56
|
|||||||
Weighted average common and common
|
|||||||||||||||
equivalent shares outstanding:
|
|||||||||||||||
Basic
|
100,681
|
100,068
|
100,545
|
99,837
|
|||||||||||
Diluted
|
101,607
|
101,006
|
101,512
|
100,803
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Nine months ended
|
||||||||
September 30,
|
||||||||
2015
|
2014
|
|||||||
Net earnings
|
$
|
487,470
|
$
|
460,097
|
||||
Non-cash items:
|
||||||||
Depreciation
|
28,454
|
30,442
|
||||||
Amortization
|
119,766
|
117,179
|
||||||
Stock-based compensation expense
|
47,035
|
47,011
|
||||||
Income taxes
|
(35,165
|
)
|
(54,178
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
26,051
|
(21,840
|
)
|
|||||
Inventory
|
(7,047
|
)
|
(8,833
|
)
|
||||
Accounts payable
|
(2,085
|
)
|
(4,969
|
)
|
||||
Accrued liabilities
|
(6,603
|
)
|
15,311
|
|||||
Other, net
|
1,691
|
(988
|
)
|
|||||
Cash provided by operating activities
|
659,567
|
579,232
|
||||||
Business acquisitions, net of cash acquired
|
(1,024,779
|
)
|
(305,254
|
)
|
||||
Capital expenditures
|
(27,503
|
)
|
(29,835
|
)
|
||||
Other, net
|
(4,369
|
)
|
(5,304
|
)
|
||||
Cash used by investing activities
|
(1,056,651
|
)
|
(340,393
|
)
|
||||
Principal debt payments
|
(4,006
|
)
|
(561
|
)
|
||||
Revolver borrowings/(payments), net
|
590,000
|
(95,000
|
)
|
|||||
Dividends
|
(75,210
|
)
|
(59,827
|
)
|
||||
Excess tax benefit from share-based payment
|
11,593
|
14,892
|
||||||
Proceeds from stock-based compensation, net
|
19,237
|
26,424
|
||||||
Premium on convertible debt conversions
|
(13,126
|
)
|
(1,518
|
)
|
||||
Other, net
|
844
|
2,118
|
||||||
Cash provided by/(used by) financing activities
|
529,332
|
(113,472
|
)
|
|||||
Effect of exchange rate changes on cash
|
(42,100
|
)
|
(20,975
|
)
|
||||
Net increase in cash and equivalents
|
90,148
|
104,392
|
||||||
Cash and equivalents, beginning of period
|
610,430
|
459,720
|
||||||
Cash and equivalents, end of period
|
$
|
700,578
|
$
|
564,112
|
Roper Technologies, 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,
|
|||||||||||||||||||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
299,621
|
$
|
268,809
|
$
|
893,583
|
$
|
793,899
|
||||||||||||||||||||||||
RF Technology
|
253,556
|
238,860
|
752,068
|
710,143
|
||||||||||||||||||||||||||||
Industrial Technology
|
186,147
|
205,688
|
563,342
|
607,503
|
||||||||||||||||||||||||||||
Energy Systems & Controls
|
144,609
|
170,765
|
429,762
|
491,804
|
||||||||||||||||||||||||||||
Total
|
$
|
883,933
|
$
|
884,122
|
$
|
2,638,755
|
$
|
2,603,349
|
||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
222,655
|
74.3
|
%
|
$
|
193,132
|
71.8
|
%
|
$
|
660,971
|
74.0
|
%
|
$
|
572,738
|
72.1
|
%
|
||||||||||||||||
RF Technology
|
133,692
|
52.7
|
%
|
127,663
|
53.4
|
%
|
397,874
|
52.9
|
%
|
375,901
|
52.9
|
%
|
||||||||||||||||||||
Industrial Technology
|
92,245
|
49.6
|
%
|
104,012
|
50.6
|
%
|
281,052
|
49.9
|
%
|
306,464
|
50.4
|
%
|
||||||||||||||||||||
Energy Systems & Controls
|
84,891
|
58.7
|
%
|
99,233
|
58.1
|
%
|
245,658
|
57.2
|
%
|
281,055
|
57.1
|
%
|
||||||||||||||||||||
Total
|
$
|
533,483
|
60.4
|
%
|
$
|
524,040
|
59.3
|
%
|
$
|
1,585,555
|
60.1
|
%
|
$
|
1,536,158
|
59.0
|
%
|
||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
108,399
|
36.2
|
%
|
$
|
91,227
|
33.9
|
%
|
$
|
325,439
|
36.4
|
%
|
$
|
275,379
|
34.7
|
%
|
||||||||||||||||
RF Technology
|
74,604
|
29.4
|
%
|
69,351
|
29.0
|
%
|
228,521
|
30.4
|
%
|
203,183
|
28.6
|
%
|
||||||||||||||||||||
Industrial Technology
|
52,298
|
28.1
|
%
|
62,046
|
30.2
|
%
|
162,383
|
28.8
|
%
|
178,540
|
29.4
|
%
|
||||||||||||||||||||
Energy Systems & Controls
|
42,300
|
29.3
|
%
|
49,033
|
28.7
|
%
|
110,424
|
25.7
|
%
|
130,844
|
26.6
|
%
|
||||||||||||||||||||
Total
|
$
|
277,601
|
31.4
|
%
|
$
|
271,657
|
30.7
|
%
|
$
|
826,767
|
31.3
|
%
|
$
|
787,946
|
30.3
|
%
|
||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
317,743
|
$
|
270,881
|
$
|
900,176
|
$
|
799,021
|
||||||||||||||||||||||||
RF Technology
|
245,694
|
243,363
|
751,143
|
713,536
|
||||||||||||||||||||||||||||
Industrial Technology
|
184,846
|
205,945
|
555,431
|
611,074
|
||||||||||||||||||||||||||||
Energy Systems & Controls
|
145,478
|
173,172
|
416,803
|
490,106
|
||||||||||||||||||||||||||||
Total
|
$
|
893,761
|
$
|
893,361
|
$
|
2,623,553
|
$
|
2,613,737
|
||||||||||||||||||||||||
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
|
||||||||||||||||||||||||||||||||
were $27,230 and $25,999 for the three months ended September 30, 2015 and 2014, respectively and
|
||||||||||||||||||||||||||||||||
$77,526 and $72,222 for the nine months ended September 30, 2015 and 2014, respectively.
|