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 April 25, 2016.
|
Roper Technologies, Inc.
|
|||||||
(Registrant)
|
|||||||
BY:
|
/s/ John Humphrey
|
Date: April 25, 2016
|
|||||
John Humphrey,
Executive Vice President and Chief Financial Officer |
Exhibit No.
|
Description
|
|
|
|
|
99.1
|
Press Release of the Company dated April 25, 2016
|
Contact Information:
Investor Relations 941-556-2601
investor-relations@ropertech.com |
Roper Technologies, Inc.
|
2016
|
2015
|
V
|
%
|
|||||||||
Q1 GAAP Revenue
|
$
|
902.4
|
$
|
865.3
|
4.3
|
%
|
||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
3.3
|
1.9
|
||||||||||
Q1 Adjusted Revenue
|
$
|
905.7
|
$
|
867.2
|
4.4
|
%
|
||||||
Components of Adjusted Revenue Growth
|
||||||||||||
Acquisitions
|
9.6
|
%
|
||||||||||
Divestiture
|
(1.0
|
%)
|
||||||||||
Organic
|
(3.2
|
%)
|
||||||||||
Foreign Exchange
|
(1.0
|
%)
|
||||||||||
Total Growth
|
4.4
|
%
|
Q1 2016
|
||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
1.48
|
||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
$
|
0.02
|
||
Add: Acquisition-Related Inventory Step-up Charge
|
$
|
0.00
|
||
Adjusted DEPS
|
$
|
1.50
|
2016
|
2015
|
V% / V Bps
|
|||||||
Q1 GAAP Revenue
|
$
|
902.4
|
$
|
865.3
|
|||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
3.3
|
1.9
|
|||||||
Q1 Adjusted Revenue
|
$
|
905.7
|
$
|
867.2
|
|||||
Q1 GAAP Gross Profit
|
$
|
559.5
|
$
|
518.2
|
|||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
3.3
|
1.9
|
|||||||
Add: Acquisition-Related Inventory Step-up Charge
|
0.1
|
--
|
|||||||
Adjusted Gross (B)
|
562.9
|
520.1
|
|||||||
GAAP Gross Margin
|
62.0
|
%
|
59.9
|
%
|
+210 bps
|
||||
Adjusted Gross Margin (B) / (A)
|
62.1
|
%
|
60.0
|
%
|
+210 bps
|
2016
|
2015
|
V
|
%
|
|||||||||
GAAP Net Earnings
|
$
|
151.4
|
$
|
155.8
|
||||||||
Add: Taxes
|
66.0
|
70.6
|
||||||||||
Add: Amortization
|
49.5
|
38.4
|
||||||||||
Add: Interest Expense
|
27.4
|
19.8
|
||||||||||
Add: Depreciation
|
9.7
|
9.9
|
||||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
3.3
|
1.9
|
||||||||||
Add: Acquisition-Related Inventory Step-up Charge
|
0.1
|
--
|
||||||||||
Rounding
|
0.1
|
--
|
||||||||||
EBITDA
|
307.5
|
296.4
|
+4
|
%
|
2016
|
||||
GAAP Operating Cash Flow
|
$
|
207.1
|
||
Add: Tax Related to 2015 Sale of Abel Pump
|
37.4
|
|||
Adjusted Operating Cash Flow
|
$
|
244.5
|
||
Less: Capital Expenditures
|
(9.5
|
)
|
||
Adjusted Free Cash Flow
|
$
|
235.0
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
March 31,
|
December 31,
|
|||||||
ASSETS
|
2016
|
2015
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
523,033
|
$
|
778,511
|
||||
Accounts receivable
|
514,616
|
488,271
|
||||||
Inventories
|
196,321
|
189,868
|
||||||
Unbilled receivable
|
120,746
|
122,042
|
||||||
Other current assets
|
77,616
|
39,355
|
||||||
Total current assets
|
1,432,332
|
1,618,047
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
106,212
|
105,510
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
5,975,803
|
5,824,726
|
||||||
Other intangible assets, net
|
2,622,157
|
2,528,996
|
||||||
Deferred taxes
|
31,254
|
31,532
|
||||||
Other assets
|
56,650
|
59,554
|
||||||
Total other assets
|
8,685,864
|
8,444,808
|
||||||
TOTAL ASSETS
|
$
|
10,224,408
|
$
|
10,168,365
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
140,421
|
$
|
139,737
|
||||
Accrued compensation
|
91,288
|
119,511
|
||||||
Deferred revenue
|
275,230
|
267,030
|
||||||
Other accrued liabilities
|
185,305
|
168,513
|
||||||
Income taxes payable
|
80,879
|
18,532
|
||||||
Current portion of long-term debt
|
6,365
|
6,805
|
||||||
Total current liabilities
|
779,488
|
720,128
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
3,105,340
|
3,264,417
|
||||||
Deferred taxes
|
826,425
|
810,856
|
||||||
Other liabilities
|
71,920
|
74,017
|
||||||
Total liabilities
|
4,783,173
|
4,869,418
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,031
|
1,028
|
||||||
Additional paid-in capital
|
1,438,695
|
1,419,262
|
||||||
Retained earnings
|
4,231,589
|
4,110,530
|
||||||
Accumulated other comprehensive earnings
|
(211,036
|
)
|
(212,779
|
)
|
||||
Treasury stock
|
(19,044
|
)
|
(19,094
|
)
|
||||
Total stockholders' equity
|
5,441,235
|
5,298,947
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
10,224,408
|
$
|
10,168,365
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
||||||||
(Amounts in thousands, except per share data)
|
||||||||
Three months ended
|
||||||||
March 31,
|
||||||||
2016
|
2015
|
|||||||
Net sales
|
$
|
902,423
|
$
|
865,281
|
||||
Cost of sales
|
342,904
|
347,120
|
||||||
Gross profit
|
559,519
|
518,161
|
||||||
Selling, general and administrative expenses
|
314,528
|
271,265
|
||||||
Income from operations
|
244,991
|
246,896
|
||||||
Interest expense
|
27,413
|
19,836
|
||||||
Other expense
|
(129
|
)
|
(679
|
)
|
||||
Earnings from continuing operations before
|
||||||||
income taxes
|
217,449
|
226,381
|
||||||
Income taxes
|
66,033
|
70,608
|
||||||
Net Earnings
|
$
|
151,416
|
$
|
155,773
|
||||
Earnings per share:
|
||||||||
Basic
|
$
|
1.50
|
$
|
1.55
|
||||
Diluted
|
$
|
1.48
|
$
|
1.54
|
||||
Weighted average common and common
|
||||||||
equivalent shares outstanding:
|
||||||||
Basic
|
101,071
|
100,377
|
||||||
Diluted
|
102,318
|
101,361
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||||||||||
Selected Segment Financial Data (unaudited)
|
||||||||||||||||
(Amounts in thousands and percents of net sales)
|
||||||||||||||||
Three months ended March 31,
|
||||||||||||||||
2016
|
2015
|
|||||||||||||||
Amount
|
%
|
Amount
|
%
|
|||||||||||||
Net sales:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
332,214
|
$
|
291,700
|
||||||||||||
RF Technology
|
280,210
|
242,954
|
||||||||||||||
Industrial Technology
|
171,235
|
190,728
|
||||||||||||||
Energy Systems & Controls
|
118,764
|
139,899
|
||||||||||||||
Total
|
$
|
902,423
|
$
|
865,281
|
||||||||||||
Gross profit:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
246,897
|
74.3
|
%
|
$
|
215,326
|
73.8
|
%
|
||||||||
RF Technology
|
160,365
|
57.2
|
%
|
130,046
|
53.5
|
%
|
||||||||||
Industrial Technology
|
86,020
|
50.2
|
%
|
95,242
|
49.9
|
%
|
||||||||||
Energy Systems & Controls
|
66,237
|
55.8
|
%
|
77,547
|
55.4
|
%
|
||||||||||
Total
|
$
|
559,519
|
62.0
|
%
|
$
|
518,161
|
59.9
|
%
|
||||||||
Operating profit*:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
114,456
|
34.5
|
%
|
$
|
107,779
|
36.9
|
%
|
||||||||
RF Technology
|
88,766
|
31.7
|
%
|
73,977
|
30.4
|
%
|
||||||||||
Industrial Technology
|
46,759
|
27.3
|
%
|
57,897
|
30.4
|
%
|
||||||||||
Energy Systems & Controls
|
24,182
|
20.4
|
%
|
30,422
|
21.7
|
%
|
||||||||||
Total
|
$
|
274,163
|
30.4
|
%
|
$
|
270,075
|
31.2
|
%
|
||||||||
Net Orders:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
343,850
|
$
|
275,796
|
||||||||||||
RF Technology
|
281,125
|
253,127
|
||||||||||||||
Industrial Technology
|
178,905
|
188,740
|
||||||||||||||
Energy Systems & Controls
|
122,770
|
131,070
|
||||||||||||||
Total
|
$
|
926,650
|
$
|
848,733
|
||||||||||||
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
|
||||||||||||||||
were $29,172 and $23,179 for the three months ended March 31, 2016 and 2015, respectively.
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Three months ended
|
||||||||
March 31,
|
||||||||
2016
|
2015
|
|||||||
Net earnings
|
$
|
151,416
|
$
|
155,773
|
||||
Non-cash items:
|
||||||||
Depreciation
|
9,702
|
9,880
|
||||||
Amortization
|
49,549
|
38,428
|
||||||
Stock-based compensation expense
|
18,979
|
13,801
|
||||||
Income taxes
|
20,127
|
38,837
|
||||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
(14,059
|
)
|
9,262
|
|||||
Inventory
|
(3,907
|
)
|
(7,680
|
)
|
||||
Accounts payable
|
(1,273
|
)
|
7,078
|
|||||
Accrued liabilities
|
(18,458
|
)
|
1,627
|
|||||
Other, net
|
(5,004
|
)
|
(6,607
|
)
|
||||
Cash provided by operating activities
|
207,072
|
260,399
|
||||||
Business acquisitions, net of cash acquired
|
(265,248
|
)
|
(589,577
|
)
|
||||
Capital expenditures
|
(9,489
|
)
|
(9,950
|
)
|
||||
Other, net
|
781
|
(3,596
|
)
|
|||||
Cash used in investing activities
|
(273,956
|
)
|
(603,123
|
)
|
||||
Principal debt payments
|
(289
|
)
|
(3,454
|
)
|
||||
Revolver borrowings/(payments), net
|
(160,000
|
)
|
415,000
|
|||||
Dividends
|
(30,173
|
)
|
(25,024
|
)
|
||||
Excess tax benefit from share-based payment*
|
-
|
4,093
|
||||||
Proceeds from stock-based compensation, net
|
690
|
6,267
|
||||||
Premium on convertible debt conversions
|
(915
|
)
|
(11,236
|
)
|
||||
Other, net
|
505
|
498
|
||||||
Cash provided by/(used in) financing activities
|
(190,182
|
)
|
386,144
|
|||||
Effect of exchange rate changes on cash
|
1,588
|
(38,357
|
)
|
|||||
Net increase/(decrease) in cash and equivalents
|
(255,478
|
)
|
5,063
|
|||||
Cash and equivalents, beginning of period
|
778,511
|
610,430
|
||||||
Cash and equivalents, end of period
|
523,033
|
$
|
615,493
|
|||||
*In the first quarter of 2016, the Company adopted ASU 2016-09, which requires excess
|
||||||||
tax benefits to be classified along with other income tax cash flows as an operating activity.
|