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 31, 2016.
|
|
|
|
Roper Technologies, Inc.
|
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BY:
|
/s/ John Humphrey
|
|
Date: October 31, 2016
|
|
|
|
|
|
John Humphrey,
Executive Vice President and Chief Financial Officer |
|
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
99.1
|
|
Press Release of the Company dated October 31, 2016
|
Contact Information:
Investor Relations 941-556-2601
investor-relations@ropertech.com |
Roper Technologies, Inc.
|
Q3 2016
|
Q3 2015
|
V
|
%
|
|||||||||
Q3 GAAP Revenue
|
$
|
945.1
|
$
|
883.9
|
6.9
|
%
|
||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
2.2
|
2.2
|
||||||||||
Q3 Adjusted Revenue
|
$
|
947.3
|
$
|
886.1
|
6.9
|
%
|
||||||
Components of Adjusted Revenue Growth
|
||||||||||||
Organic
|
1.6
|
%
|
||||||||||
Acquisitions / Divestitures
|
5.9
|
%
|
||||||||||
Foreign Exchange
|
(0.6
|
%)
|
||||||||||
Total Growth
|
6.9
|
%
|
||||||||||
Q3 2016
|
Q3 2015
|
V
|
%
|
|||||||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
1.63
|
$
|
1.58
|
3
|
%
|
||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue, net of tax @35%
|
|
0.01
|
|
0.01
|
||||||||
Add: Acquisition-Related Inventory Step-up Charge, net of tax @35%
|
--
|
|
0.01
|
|||||||||
Add: Debt Extinguishment Charge, net of tax @35%
|
|
0.01
|
--
|
|||||||||
Rounding
|
--
|
|
0.01
|
|||||||||
Adjusted DEPS
|
$
|
1.65
|
$
|
1.61
|
2
|
%
|
Q3 2016
|
Q3 2015
|
V
|
%
|
|||||||||
Q3 GAAP Operating Cash Flow
|
$
|
316.5
|
$
|
226.6
|
40
|
%
|
||||||
Less: Capital Expenditures
|
(8.6
|
)
|
(6.8
|
)
|
||||||||
Rounding
|
0.1
|
--
|
||||||||||
Q3 Free Cash Flow
|
$
|
308.0
|
$
|
219.8
|
40
|
%
|
YTD 2016
|
YTD 2015
|
V
|
%
|
|||||||||
2016 GAAP Operating Cash Flow
|
$
|
693.4
|
$
|
659.6
|
5
|
%
|
||||||
Add: Tax Related to 2015 Sale of Abel Pump
|
37.4
|
--
|
||||||||||
Adjusted Operating Cash Flow
|
$
|
730.8
|
$
|
659.6
|
11
|
%
|
||||||
Less: Capital Expenditures
|
(26.9
|
)
|
(27.5
|
)
|
||||||||
Adjusted Free Cash Flow
|
$
|
703.9
|
$
|
632.1
|
11
|
%
|
2016
|
2015
|
V bps
|
|||||||||
Q3 GAAP Revenue
|
$
|
945.1
|
$
|
883.9
|
|||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
2.2
|
2.2
|
|||||||||
Q3 Adjusted Revenue (A)
|
$
|
947.3
|
$
|
886.1
|
|||||||
Q3 GAAP Gross Profit
|
$
|
578.5
|
$
|
533.5
|
|||||||
Add: Purchase Accounting Adjustment to Acquired Deferred
|
2.2
|
2.2
|
|||||||||
Add: Acquisition-Related Inventory Step-up Charge
|
--
|
2.0
|
|||||||||
Adjusted Gross Profit (B)
|
$
|
580.7
|
$
|
537.7
|
|||||||
GAAP Gross Margin
|
61.2
|
%
|
60.4
|
%
|
+80 bps
|
||||||
Adjusted Gross Margin (B) / (A)
|
61.3
|
%
|
60.7
|
%
|
+60 bps
|
2016
|
2015
|
V bps
|
|||||||||
Q3 GAAP Revenue
|
$
|
945.1
|
$
|
883.9
|
|||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
2.2
|
2.2
|
|||||||||
Q3 Adjusted Revenue (A)
|
$
|
947.3
|
$
|
886.1
|
|||||||
Q3 GAAP Operating Profit
|
$
|
267.4
|
$
|
250.4
|
|||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
2.2
|
2.2
|
|||||||||
Add: Acquisition-Related Inventory Step-up Charge
|
--
|
2.0
|
|||||||||
Rounding
|
--
|
(0.1
|
)
|
||||||||
Adjusted Operating Profit (B)
|
$
|
269.6
|
$
|
254.5
|
|||||||
GAAP Operating Margin
|
28.3
|
%
|
28.3
|
%
|
0 bps
|
||||||
Adjusted Operating Margin (B) / (A)
|
28.5
|
%
|
28.7
|
%
|
(20) bps
|
2016
|
2015
|
V bps
|
|||||||||
Q3 GAAP Revenue
|
$
|
945.1
|
$
|
883.9
|
|||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
2.2
|
2.2
|
|||||||||
Q3 Adjusted Revenue (A)
|
$
|
947.3
|
$
|
886.1
|
|||||||
Q3 GAAP Net Earnings
|
$
|
167.1
|
$
|
160.4
|
|||||||
Add: Interest Expense
|
26.8
|
20.4
|
|||||||||
Add: Taxes
|
73.0
|
69.8
|
|||||||||
Add: Depreciation
|
8.9
|
9.0
|
|||||||||
Add: Amortization
|
49.4
|
41.0
|
|||||||||
Add: Purchase Accounting Adjustment to Acquired Deferred Revenue
|
2.2
|
2.2
|
|||||||||
Add: Acquisition-Related Inventory Step-up Charge
|
--
|
2.0
|
|||||||||
Add: Debt Extinguishment Charge
|
0.9
|
--
|
|||||||||
Rounding
|
(0.1
|
)
|
--
|
||||||||
EBITDA (B)
|
$
|
328.2
|
$
|
304.8
|
|||||||
EBITDA Margin (B) / (A)
|
34.6
|
%
|
34.4
|
%
|
+20 bps
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
September 30,
|
December 31,
|
|||||||
ASSETS
|
2016
|
2015
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
882,270
|
$
|
778,511
|
||||
Accounts receivable
|
498,006
|
488,271
|
||||||
Inventories
|
197,529
|
189,868
|
||||||
Unbilled receivable
|
119,109
|
122,042
|
||||||
Other current assets
|
77,897
|
39,355
|
||||||
Total current assets
|
1,774,811
|
1,618,047
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
103,847
|
105,510
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill
|
5,969,328
|
5,824,726
|
||||||
Other intangible assets, net
|
2,541,482
|
2,528,996
|
||||||
Deferred taxes
|
30,663
|
31,532
|
||||||
Other assets
|
59,997
|
59,554
|
||||||
Total other assets
|
8,601,470
|
8,444,808
|
||||||
TOTAL ASSETS
|
$
|
10,480,128
|
$
|
10,168,365
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
144,235
|
$
|
139,737
|
||||
Accrued compensation
|
106,906
|
119,511
|
||||||
Deferred revenue
|
290,231
|
267,030
|
||||||
Other accrued liabilities
|
200,463
|
168,513
|
||||||
Income taxes payable
|
28,003
|
18,532
|
||||||
Current portion of long-term debt
|
1,902
|
6,805
|
||||||
Total current liabilities
|
771,740
|
720,128
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
3,087,151
|
3,264,417
|
||||||
Deferred taxes
|
821,349
|
810,856
|
||||||
Other liabilities
|
87,381
|
74,017
|
||||||
Total liabilities
|
4,767,621
|
4,869,418
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,033
|
1,028
|
||||||
Additional paid-in capital
|
1,482,963
|
1,419,262
|
||||||
Retained earnings
|
4,495,907
|
4,110,530
|
||||||
Accumulated other comprehensive earnings
|
(248,452
|
)
|
(212,779
|
)
|
||||
Treasury stock
|
(18,944
|
)
|
(19,094
|
)
|
||||
Total stockholders' equity
|
5,712,507
|
5,298,947
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
10,480,128
|
$
|
10,168,365
|
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,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net sales
|
$
|
945,144
|
$
|
883,933
|
$
|
2,779,125
|
$
|
2,638,755
|
||||||||
Cost of sales
|
366,651
|
350,450
|
1,073,593
|
1,053,200
|
||||||||||||
Gross profit
|
578,493
|
533,483
|
1,705,532
|
1,585,555
|
||||||||||||
Selling, general and administrative expenses
|
311,103
|
283,112
|
940,073
|
836,314
|
||||||||||||
Income from operations
|
267,390
|
250,371
|
765,459
|
749,241
|
||||||||||||
Interest expense
|
26,800
|
20,369
|
81,076
|
60,382
|
||||||||||||
Debt extinguishment costs
|
871
|
871
|
||||||||||||||
Other income/(expense)
|
337
|
251
|
(1,126
|
)
|
(1,948
|
)
|
||||||||||
Earnings from continuing operations before
|
||||||||||||||||
income taxes
|
240,056
|
230,253
|
682,386
|
686,911
|
||||||||||||
Income taxes
|
72,977
|
69,836
|
205,822
|
199,441
|
||||||||||||
Net Earnings
|
$
|
167,079
|
$
|
160,417
|
$
|
476,564
|
$
|
487,470
|
||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.65
|
$
|
1.59
|
$
|
4.71
|
$
|
4.85
|
||||||||
Diluted
|
$
|
1.63
|
$
|
1.58
|
$
|
4.65
|
$
|
4.80
|
||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
101,372
|
100,681
|
101,231
|
100,545
|
||||||||||||
Diluted
|
102,522
|
101,607
|
102,424
|
101,512
|
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,
|
|||||||||||||||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
338,027
|
$
|
299,621
|
$
|
1,010,826
|
$
|
893,583
|
||||||||||||||||||||||||
RF Technology
|
303,565
|
253,556
|
872,536
|
752,068
|
||||||||||||||||||||||||||||
Industrial Technology
|
178,317
|
186,147
|
528,179
|
563,342
|
||||||||||||||||||||||||||||
Energy Systems & Controls
|
125,235
|
144,609
|
367,584
|
429,762
|
||||||||||||||||||||||||||||
Total
|
$
|
945,144
|
$
|
883,933
|
$
|
2,779,125
|
$
|
2,638,755
|
||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
247,432
|
73.2
|
%
|
$
|
222,655
|
74.3
|
%
|
$
|
740,725
|
73.3
|
%
|
$
|
660,971
|
74.0
|
%
|
||||||||||||||||
RF Technology
|
169,123
|
55.7
|
%
|
133,692
|
52.7
|
%
|
492,493
|
56.4
|
%
|
397,874
|
52.9
|
%
|
||||||||||||||||||||
Industrial Technology
|
90,950
|
51.0
|
%
|
92,245
|
49.6
|
%
|
266,679
|
50.5
|
%
|
281,052
|
49.9
|
%
|
||||||||||||||||||||
Energy Systems & Controls
|
70,988
|
56.7
|
%
|
84,891
|
58.7
|
%
|
205,635
|
55.9
|
%
|
245,658
|
57.2
|
%
|
||||||||||||||||||||
Total
|
$
|
578,493
|
61.2
|
%
|
$
|
533,483
|
60.4
|
%
|
$
|
1,705,532
|
61.4
|
%
|
$
|
1,585,555
|
60.1
|
%
|
||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
118,979
|
35.2
|
%
|
$
|
108,399
|
36.2
|
%
|
$
|
347,706
|
34.4
|
%
|
$
|
325,439
|
36.4
|
%
|
||||||||||||||||
RF Technology
|
94,785
|
31.2
|
%
|
74,604
|
29.4
|
%
|
272,905
|
31.3
|
%
|
228,521
|
30.4
|
%
|
||||||||||||||||||||
Industrial Technology
|
52,800
|
29.6
|
%
|
52,298
|
28.1
|
%
|
150,850
|
28.6
|
%
|
162,383
|
28.8
|
%
|
||||||||||||||||||||
Energy Systems & Controls
|
31,777
|
25.4
|
%
|
42,300
|
29.3
|
%
|
83,728
|
22.8
|
%
|
110,424
|
25.7
|
%
|
||||||||||||||||||||
Total
|
$
|
298,341
|
31.6
|
%
|
$
|
277,601
|
31.4
|
%
|
$
|
855,189
|
30.8
|
%
|
$
|
826,767
|
31.3
|
%
|
||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
332,624
|
$
|
317,743
|
$
|
1,014,910
|
$
|
900,176
|
||||||||||||||||||||||||
RF Technology
|
300,303
|
245,694
|
899,659
|
751,143
|
||||||||||||||||||||||||||||
Industrial Technology
|
173,757
|
184,846
|
528,629
|
555,431
|
||||||||||||||||||||||||||||
Energy Systems & Controls
|
121,818
|
145,478
|
368,292
|
416,803
|
||||||||||||||||||||||||||||
Total
|
$
|
928,502
|
$
|
893,761
|
$
|
2,811,490
|
$
|
2,623,553
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Nine months ended
|
||||||||
September 30,
|
||||||||
2016
|
2015
|
|||||||
Net earnings
|
$
|
476,564
|
$
|
487,470
|
||||
Non-cash items:
|
||||||||
Depreciation
|
27,954
|
28,454
|
||||||
Amortization
|
149,149
|
119,766
|
||||||
Stock-based compensation expense
|
60,480
|
47,035
|
||||||
Income taxes
|
(52,728
|
)
|
(35,165
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
2,024
|
26,051
|
||||||
Inventory
|
(5,916
|
)
|
(7,047
|
)
|
||||
Accounts payable
|
3,122
|
(2,085
|
)
|
|||||
Accrued liabilities
|
33,843
|
(6,603
|
)
|
|||||
Other, net
|
(1,119
|
)
|
1,691
|
|||||
Cash provided by operating activities
|
693,373
|
659,567
|
||||||
Business acquisitions, net of cash acquired
|
(277,587
|
)
|
(1,024,779
|
)
|
||||
Capital expenditures
|
(26,933
|
)
|
(27,503
|
)
|
||||
Other, net
|
902
|
(4,369
|
)
|
|||||
Cash used in investing activities
|
(303,618
|
)
|
(1,056,651
|
)
|
||||
Principal debt payments
|
(4,010
|
)
|
(4,006
|
)
|
||||
Revolver borrowings/(payments), net
|
(180,000
|
)
|
590,000
|
|||||
Debt issuance costs
|
(6,763
|
)
|
||||||
Dividends
|
(90,632
|
)
|
(75,210
|
)
|
||||
Excess tax benefit from share-based payment*
|
-
|
11,593
|
||||||
Proceeds from stock-based compensation, net
|
13,895
|
19,237
|
||||||
Premium on convertible debt conversions
|
(13,308
|
)
|
(13,126
|
)
|
||||
Other, net
|
1,523
|
844
|
||||||
Cash provided by/(used in) financing activities
|
(279,295
|
)
|
529,332
|
|||||
Effect of exchange rate changes on cash
|
(6,701
|
)
|
(42,100
|
)
|
||||
Net increase in cash and equivalents
|
103,759
|
90,148
|
||||||
Cash and equivalents, beginning of period
|
778,511
|
610,430
|
||||||
Cash and equivalents, end of period
|
$
|
882,270
|
$
|
700,578
|