(COMMISSION FILE NUMBER) | (IRS EMPLOYER IDENTIFICATION NO.) | ||
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) | (ZIP CODE) |
Roper Technologies, Inc. | |||||||
(Registrant) | |||||||
BY: | /S/ Robert C. Crisci | Date: | July 25, 2019 | ||||
Robert C. Crisci, Executive Vice President and Chief Financial Officer |
Contact Information: Investor Relations 941-556-2601 investor-relations@ropertech.com | Roper Technologies, Inc. |
Table 1: Adjusted Revenue Reconciliation and Growth Detail ($M) | ||||||||||
Q2 2018 | Q2 2019 | V % | ||||||||
GAAP Revenue | $ | 1,294 | $ | 1,330 | 3 | % | ||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 2 | A | |||||||
Adjusted Revenue | $ | 1,296 | $ | 1,332 | 3 | % | ||||
Components of Adjusted Revenue Growth | ||||||||||
Organic | 2 | % | ||||||||
Acquisitions/Divestitures | 2 | % | ||||||||
Foreign Exchange | (1 | )% | ||||||||
Total Adjusted Revenue Growth | 3 | % | ||||||||
Table 2: Adjusted Gross Margin Reconciliation ($M) | ||||||||||
Q2 2018 | Q2 2019 | V% / Bps | ||||||||
GAAP Revenue | $ | 1,294 | $ | 1,330 | 3 | % | ||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 2 | A | |||||||
Adjusted Revenue | $ | 1,296 | $ | 1,332 | 3 | % | ||||
GAAP Gross Profit | $ | 816 | $ | 850 | ||||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 2 | A | |||||||
Adjusted Gross Profit | $ | 818 | $ | 852 | 4 | % | ||||
GAAP Gross Margin | 63.1 | % | 63.9 | % | +80 bps | |||||
Adjusted Gross Margin | 63.1 | % | 64.0 | % | +90 bps | |||||
Table 3: Adjusted EBITDA Reconciliation ($M) | ||||||||||
Q2 2018 | Q2 2019 | V% / Bps | ||||||||
GAAP Revenue | $ | 1,294 | $ | 1,330 | 3 | % | ||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 2 | A | |||||||
Adjusted Revenue | $ | 1,296 | $ | 1,332 | 3 | % | ||||
GAAP Net Earnings | 228 | 250 | ||||||||
Taxes | 85 | 73 | ||||||||
Interest Expense | 43 | 45 | ||||||||
Depreciation | 13 | 12 | ||||||||
Amortization | 78 | 87 | ||||||||
EBITDA | $ | 447 | $ | 466 | 4 | % | ||||
Purchase accounting adjustment to acquired deferred revenue and commission expense | 2 | 2 | A | |||||||
Transaction-related expenses for the Foundry acquisition B | — | 3 | ||||||||
Adjusted EBITDA | $ | 449 | $ | 471 | 5 | % | ||||
% of Adjusted Revenue | 34.6 | % | 35.3 | % | +70 bps | |||||
Table 4: Adjusted DEPS Reconciliation C | ||||||||||
Q2 2018 | Q2 2019 | V % | ||||||||
GAAP DEPS | $ | 2.19 | $ | 2.38 | 9 | % | ||||
Purchase accounting adjustment to acquired deferred revenue and commission expense | 0.01 | 0.01 | A | |||||||
Amortization of acquisition-related intangible assets D | 0.58 | 0.65 | ||||||||
Transaction-related expenses for the Foundry acquisition B | — | 0.03 | ||||||||
Adjustment to income tax expense related to the gain on sale of Scientific Imaging businesses E | — | 0.01 | ||||||||
Recognition of deferred tax expense due to held-for-sale classification of Gatan | 0.10 | — | ||||||||
Measurement period adjustment to 2017 provisional income tax amounts resulting from the Tax Cuts and Jobs Act | 0.01 | — | ||||||||
Rounding | — | (0.01 | ) | |||||||
Adjusted DEPS | $ | 2.89 | $ | 3.07 | 6 | % |
Table 5: Cash Flow Reconciliation ($M) | ||||||||||
Q2 2018 | Q2 2019 | V % | ||||||||
Operating Cash Flow | $ | 266 | $ | 301 | 13 | % | ||||
Capital Expenditures | (13 | ) | (12 | ) | ||||||
Capitalized Software Expenditures | (3 | ) | (3 | ) | ||||||
Free Cash Flow | $ | 250 | $ | 286 | 14 | % |
Table 6: Forecasted Adjusted DEPS Reconciliation C | |||||||||||||||
Q3 2019 | Full Year 2019 | ||||||||||||||
Low End | High End | Low End | High End | ||||||||||||
GAAP DEPS | $ | 2.50 | $ | 2.54 | $ | 11.15 | $ | 11.27 | |||||||
Amortization of acquisition-related intangible assets D | 0.65 | 0.65 | 2.58 | 2.58 | |||||||||||
Purchase accounting adjustment to acquired deferred revenue F | 0.01 | 0.01 | 0.03 | 0.03 | |||||||||||
Gain on sale of Scientific Imaging businesses G | — | — | (0.85 | ) | (0.85 | ) | |||||||||
Transaction-related expenses for the Foundry acquisition B | — | — | 0.03 | 0.03 | |||||||||||
Adjusted DEPS | $ | 3.16 | $ | 3.20 | $ | 12.94 | $ | 13.06 |
B. | Transaction-related expenses for the Foundry acquisition ($3M pretax, $3M after-tax). |
C. | All 2018 and 2019 adjustments taxed at 21%, except for the gain on sale of the Scientific Imaging businesses which was taxed at 25%. |
D. | Actual results and forecast of estimated amortization of acquisition-related intangible assets ($M, except per share data); for comparison purposes, prior period amounts are also shown below. Tax rate of 21% applied to amortization. |
Q2 18A | Q2 19A | Q3 19E | FY 19E | ||||||||||||
Pretax | $ | 77 | $ | 86 | $ | 87 | $ | 343 | |||||||
After-tax | $ | 61 | $ | 68 | $ | 69 | $ | 271 | |||||||
Per share | $ | 0.58 | $ | 0.65 | $ | 0.65 | $ | 2.58 |
E. | Adjustment to income tax expense related to sale of Scientific Imaging businesses ($1M). |
F. | Forecasted acquisition-related fair value adjustments to acquired deferred revenue of Foundry and PowerPlan as shown below ($M, except per share data). |
Q3 19E | FY 19E | ||||||
Pretax | $ | 1 | $ | 5 | |||
After-tax | $ | 1 | $ | 4 | |||
Per share | $ | 0.01 | $ | 0.03 |
G. | Gain on sale of Scientific Imaging businesses ($120M pretax, $89M after-tax). |
Roper Technologies, Inc. and Subsidiaries | |||||||
Condensed Consolidated Balance Sheets (unaudited) | |||||||
(Amounts in millions) | |||||||
June 30, 2019 | December 31, 2018 | ||||||
ASSETS: | |||||||
Cash and cash equivalents | $ | 320.8 | $ | 364.4 | |||
Accounts receivable, net | 698.2 | 700.8 | |||||
Inventories, net | 203.5 | 190.8 | |||||
Income taxes receivable | 34.3 | 21.7 | |||||
Unbilled receivables | 206.6 | 169.4 | |||||
Other current assets | 88.9 | 80.0 | |||||
Current assets held for sale | 50.0 | 83.6 | |||||
Total current assets | 1,602.3 | 1,610.7 | |||||
Property, plant and equipment, net | 134.2 | 128.7 | |||||
Goodwill | 9,657.7 | 9,346.8 | |||||
Other intangible assets, net | 3,943.1 | 3,842.1 | |||||
Deferred taxes | 92.1 | 52.2 | |||||
Other assets | 381.7 | 101.1 | |||||
Assets held for sale | 97.2 | 167.9 | |||||
Total assets | $ | 15,908.3 | $ | 15,249.5 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY: | |||||||
Accounts payable | $ | 162.2 | $ | 165.3 | |||
Accrued compensation | 186.8 | 248.3 | |||||
Deferred revenue | 729.1 | 677.9 | |||||
Other accrued liabilities | 288.1 | 258.0 | |||||
Income taxes payable | 46.8 | 58.3 | |||||
Current portion of long-term debt, net | 2.1 | 1.5 | |||||
Current liabilities held for sale | 28.1 | 38.9 | |||||
Total current liabilities | 1,443.2 | 1,448.2 | |||||
Long-term debt, net of current portion | 4,718.9 | 4,940.2 | |||||
Deferred taxes | 948.9 | 931.1 | |||||
Other liabilities | 425.8 | 191.5 | |||||
Liabilities held for sale | 20.5 | — | |||||
Total liabilities | 7,557.3 | 7,511.0 | |||||
Common stock | 1.1 | 1.1 | |||||
Additional paid-in capital | 1,840.5 | 1,751.5 | |||||
Retained earnings | 6,771.0 | 6,247.7 | |||||
Accumulated other comprehensive loss | (243.2 | ) | (243.3 | ) | |||
Treasury stock | (18.4 | ) | (18.5 | ) | |||
Total stockholders' equity | 8,351.0 | 7,738.5 | |||||
Total liabilities and stockholders' equity | $ | 15,908.3 | $ | 15,249.5 |
Roper Technologies, Inc. and Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Earnings (unaudited) | ||||||||||||||||
(Amounts in millions, except per share data) | ||||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net revenues | $ | 1,330.3 | $ | 1,293.7 | $ | 2,617.5 | $ | 2,496.2 | ||||||||
Cost of sales | 480.3 | 477.8 | 956.9 | 929.8 | ||||||||||||
Gross profit | 850.0 | 815.9 | 1,660.6 | 1,566.4 | ||||||||||||
Selling, general and administrative expenses | 481.6 | 461.6 | 945.8 | 911.9 | ||||||||||||
Income from operations | 368.4 | 354.3 | 714.8 | 654.5 | ||||||||||||
Interest expense, net | 45.1 | 43.2 | 88.8 | 86.4 | ||||||||||||
Other income (expense), net | (1.0 | ) | 2.3 | (4.1 | ) | 0.6 | ||||||||||
Gain on disposal of business | — | — | 119.6 | — | ||||||||||||
Earnings before income taxes | 322.3 | 313.4 | 741.5 | 568.7 | ||||||||||||
Income taxes | 72.6 | 85.0 | 122.2 | 129.0 | ||||||||||||
Net earnings | $ | 249.7 | $ | 228.4 | $ | 619.3 | $ | 439.7 | ||||||||
Net earnings per share: | ||||||||||||||||
Basic | $ | 2.40 | $ | 2.21 | $ | 5.97 | $ | 4.26 | ||||||||
Diluted | $ | 2.38 | $ | 2.19 | $ | 5.90 | $ | 4.22 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 103.9 | 103.2 | 103.7 | 103.1 | ||||||||||||
Diluted | 105.1 | 104.4 | 104.9 | 104.3 |
Roper Technologies, Inc. and Subsidiaries | |||||||||||||||||||||||||||
Selected Segment Financial Data (unaudited) | |||||||||||||||||||||||||||
(Amounts in millions; percentages of net revenues) | |||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | ||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||||||
Application Software | $ | 390.6 | $ | 358.2 | $ | 771.8 | $ | 682.1 | |||||||||||||||||||
Network Software & Systems | 366.8 | 333.9 | 712.5 | 647.8 | |||||||||||||||||||||||
Measurement & Analytical Solutions | 408.4 | 425.8 | 810.2 | 829.8 | |||||||||||||||||||||||
Process Technologies | 164.5 | 175.8 | 323.0 | 336.5 | |||||||||||||||||||||||
Total | $ | 1,330.3 | $ | 1,293.7 | $ | 2,617.5 | $ | 2,496.2 | |||||||||||||||||||
Gross profit: | |||||||||||||||||||||||||||
Application Software | $ | 262.7 | 67.3 | % | $ | 242.9 | 67.8 | % | $ | 516.1 | 66.9 | % | $ | 456.8 | 67.0 | % | |||||||||||
Network Software & Systems | 252.7 | 68.9 | % | 225.4 | 67.5 | % | 491.7 | 69.0 | % | 438.1 | 67.6 | % | |||||||||||||||
Measurement & Analytical Solutions | 240.2 | 58.8 | % | 249.9 | 58.7 | % | 471.4 | 58.2 | % | 483.9 | 58.3 | % | |||||||||||||||
Process Technologies | 94.4 | 57.4 | % | 97.7 | 55.6 | % | 181.4 | 56.2 | % | 187.6 | 55.8 | % | |||||||||||||||
Total | $ | 850.0 | 63.9 | % | $ | 815.9 | 63.1 | % | $ | 1,660.6 | 63.4 | % | $ | 1,566.4 | 62.8 | % | |||||||||||
Operating profit*: | |||||||||||||||||||||||||||
Application Software | $ | 98.4 | 25.2 | % | $ | 97.7 | 27.3 | % | $ | 189.8 | 24.6 | % | $ | 167.9 | 24.6 | % | |||||||||||
Network Software & Systems | 129.2 | 35.2 | % | 115.6 | 34.6 | % | 254.5 | 35.7 | % | 221.6 | 34.2 | % | |||||||||||||||
Measurement & Analytical Solutions | 130.3 | 31.9 | % | 128.3 | 30.1 | % | 248.4 | 30.7 | % | 243.7 | 29.4 | % | |||||||||||||||
Process Technologies | 57.2 | 34.8 | % | 57.6 | 32.8 | % | 107.3 | 33.2 | % | 107.9 | 32.1 | % | |||||||||||||||
Total | $ | 415.1 | 31.2 | % | $ | 399.2 | 30.9 | % | $ | 800.0 | 30.6 | % | $ | 741.1 | 29.7 | % | |||||||||||
*Segment operating profit is before unallocated corporate general and administrative expenses; these expenses were $46.7 and $44.9 for the three months ended June 30, 2019 and 2018, respectively, and $85.2 and $86.6 for the six months ended June 30, 2019 and 2018, respectively. |
Roper Technologies, Inc. and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (unaudited) | ||||||||
(Amounts in millions) | ||||||||
Six months ended June 30, | ||||||||
2019 | 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 619.3 | $ | 439.7 | ||||
Adjustments to reconcile net earnings to cash flows from operating activities: | ||||||||
Depreciation and amortization of property, plant and equipment | 23.4 | 25.2 | ||||||
Amortization of intangible assets | 169.4 | 153.0 | ||||||
Amortization of deferred financing costs | 3.3 | 3.2 | ||||||
Non-cash stock compensation | 54.3 | 54.0 | ||||||
Gain on disposal of businesses, net of associated income tax | (88.5 | ) | — | |||||
Changes in operating assets and liabilities, net of acquired businesses: | ||||||||
Accounts receivable | 38.5 | (28.4 | ) | |||||
Unbilled receivables | (37.0 | ) | (24.0 | ) | ||||
Inventories | (18.4 | ) | (15.2 | ) | ||||
Accounts payable and accrued liabilities | (94.0 | ) | (30.8 | ) | ||||
Deferred revenue | 51.2 | 39.5 | ||||||
Income taxes, excluding tax associated with gain on disposal of businesses | (77.6 | ) | (61.7 | ) | ||||
Cash tax paid for gain on disposal of businesses | (39.4 | ) | — | |||||
Other, net | (13.4 | ) | (6.7 | ) | ||||
Cash provided by operating activities | 591.1 | 547.8 | ||||||
Cash flows used in investing activities: | ||||||||
Acquisitions of businesses, net of cash acquired | (539.2 | ) | (1,182.3 | ) | ||||
Capital expenditures | (27.9 | ) | (23.1 | ) | ||||
Capitalized software expenditures | (4.9 | ) | (4.4 | ) | ||||
Proceeds from disposal of business | 220.5 | — | ||||||
Other, net | (2.6 | ) | (0.8 | ) | ||||
Cash used in investing activities | (354.1 | ) | (1,210.6 | ) | ||||
Cash flows from (used in) financing activities: | ||||||||
Borrowings (payments) under revolving line of credit, net | (225.0 | ) | 465.0 | |||||
Cash dividends to stockholders | (95.6 | ) | (84.5 | ) | ||||
Proceeds from stock-based compensation, net | 33.0 | 32.7 | ||||||
Treasury stock sales | 3.6 | 2.8 | ||||||
Other | 1.1 | 0.4 | ||||||
Cash provided by (used in) financing activities | (282.9 | ) | 416.4 | |||||
Effect of foreign currency exchange rate changes on cash | 2.3 | (3.1 | ) | |||||
Net decrease in cash and cash equivalents | (43.6 | ) | (249.5 | ) | ||||
Cash and cash equivalents, beginning of period | 364.4 | 671.3 | ||||||
Cash and cash equivalents, end of period | $ | 320.8 | $ | 421.8 |