(COMMISSION FILE NUMBER) | (IRS EMPLOYER IDENTIFICATION NO.) | ||
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) | (ZIP CODE) |
99.1 | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Roper Technologies, Inc. | |||||||
(Registrant) | |||||||
BY: | /S/ Robert C. Crisci | Date: | October 24, 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, Gross Profit and EBITDA Reconciliation ($M) | ||||||||||
Q3 2018 | Q3 2019 | V % | ||||||||
Adjusted Revenue Reconciliation | ||||||||||
GAAP Revenue | $ | 1,319 | $ | 1,354 | 3 | % | ||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 3 | A | |||||||
Adjusted Revenue | $ | 1,321 | $ | 1,358 | 3 | % | ||||
Components of Adjusted Revenue Growth | ||||||||||
Organic | 2 | % | ||||||||
Acquisitions/Divestitures | 2 | % | ||||||||
Foreign Exchange | (1 | )% | ||||||||
Total Adjusted Revenue Growth | 3 | % | ||||||||
Adjusted Gross Profit Reconciliation | ||||||||||
GAAP Gross Profit | $ | 840 | $ | 874 | ||||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 3 | A | |||||||
Adjusted Gross Profit | $ | 842 | $ | 877 | 4 | % | ||||
GAAP Gross Margin | 63.7 | % | 64.5 | % | +80 bps | |||||
Adjusted Gross Margin | 63.8 | % | 64.6 | % | +80 bps | |||||
Adjusted EBITDA Reconciliation | ||||||||||
GAAP Net Earnings | $ | 248 | $ | 278 | ||||||
Taxes | 64 | 60 | ||||||||
Interest Expense | 48 | 49 | ||||||||
Depreciation | 12 | 12 | ||||||||
Amortization | 83 | 94 | ||||||||
EBITDA | 455 | 493 | 8 | % | ||||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 3 | A | |||||||
Transaction-related expenses for completed acquisitions and announced divestiture B | — | 2 | ||||||||
Debt extinguishment charge | 16 | — | ||||||||
Adjusted EBITDA | $ | 473 | $ | 498 | 5 | % | ||||
% of Adjusted Revenue | 35.8 | % | 36.7 | % | +90 bps |
Table 2: Adjusted Net Earnings Reconciliation ($M) C | ||||||||||
Q3 2018 | Q3 2019 | V % | ||||||||
GAAP Net Earnings | $ | 248 | $ | 278 | 12 | % | ||||
Purchase accounting adjustment to acquired deferred revenue | 2 | 2 | A | |||||||
Amortization of acquisition-related intangible assets D | 65 | 73 | ||||||||
Transaction-related expenses for completed acquisitions and announced divestiture B | — | 2 | ||||||||
Debt extinguishment charge | 13 | — | ||||||||
Adjustment to income tax expense related to the gain on sale of Scientific Imaging businesses E | — | 1 | ||||||||
Adjustment to previously recognized deferred tax expense related to new deal structure for divestiture of Gatan F | — | (10 | ) | |||||||
Measurement period adjustment to 2017 provisional income tax amounts resulting from the Tax Cuts and Jobs Act | (3 | ) | — | |||||||
Adjusted Net Earnings | $ | 323 | $ | 346 | 7 | % |
Table 3: Adjusted DEPS Reconciliation C | ||||||||||
Q3 2018 | Q3 2019 | V % | ||||||||
GAAP DEPS | $ | 2.37 | $ | 2.64 | 11 | % | ||||
Purchase accounting adjustment to acquired deferred revenue | 0.02 | 0.02 | A | |||||||
Amortization of acquisition-related intangible assets D | 0.62 | 0.70 | ||||||||
Transaction-related expenses for completed acquisitions and announced divestiture B | — | 0.02 | ||||||||
Debt extinguishment charge | 0.12 | — | ||||||||
Adjustment to income tax expense related to the gain on sale of Scientific Imaging businesses E | — | 0.01 | ||||||||
Adjustment to previously recognized deferred tax expense related to new deal structure for divestiture of Gatan F | — | (0.10 | ) | |||||||
Measurement period adjustment to 2017 provisional income tax amounts resulting from the Tax Cuts and Jobs Act | (0.03 | ) | — | |||||||
Rounding | (0.01 | ) | — | |||||||
Adjusted DEPS | $ | 3.09 | $ | 3.29 | 6 | % |
Table 4: Cash Flow Reconciliation ($M) | ||||||||||
Q3 2018 | Q3 2019 | V % | ||||||||
Operating Cash Flow | $ | 418 | $ | 404 | (3 | )% | ||||
Capital Expenditures | (11 | ) | (14 | ) | ||||||
Capitalized Software Expenditures | (3 | ) | (3 | ) | ||||||
Adjusted Free Cash Flow | $ | 404 | $ | 387 | (4 | )% |
Table 5: Forecasted Adjusted DEPS Reconciliation C | |||||||||||||||
Q4 2019 | FY 2019 | ||||||||||||||
Low End | High End | Low End | High End | ||||||||||||
GAAP DEPS | $ | 2.51 | $ | 2.55 | $ | 11.05 | $ | 11.09 | |||||||
Purchase accounting adjustment to acquired deferred revenue G | 0.04 | 0.04 | 0.08 | 0.08 | |||||||||||
Amortization of acquisition-related intangible assets D | 0.77 | 0.77 | 2.74 | 2.74 | |||||||||||
Transaction-related expenses for completed acquisitions and announced divestiture B | — | — | 0.04 | 0.04 | |||||||||||
Gain on sale of Scientific Imaging businesses H | — | — | (0.83 | ) | (0.83 | ) | |||||||||
Adjustment to previously recognized deferred tax expense related to new deal structure for divestiture of Gatan F | — | — | (0.10 | ) | (0.10 | ) | |||||||||
Adjusted DEPS | $ | 3.32 | $ | 3.36 | $ | 12.98 | $ | 13.02 |
B. | Transaction-related expenses for completed acquisitions and announced divestiture ($2M pretax, $2M after-tax for Q3'19; $6M pretax, $5M after-tax for FY'19). |
C. | All 2018 and 2019 adjustments taxed at 21%, except for the gain on sale of the Scientific Imaging businesses which was taxed at 27%. |
D. | Actual results and forecast of estimated amortization of acquisition-related intangible assets ($M, except per share data); for comparison purposes, prior period amounts are also shown below. Tax rate of 21% applied to amortization. |
Q3 2018A | Q3 2019A | Q4 2019E | FY 2019E | ||||||||||||
Pretax | $ | 82 | $ | 93 | $ | 103 | $ | 364 | |||||||
After-tax | $ | 65 | $ | 73 | $ | 81 | $ | 288 | |||||||
Per share | $ | 0.62 | $ | 0.70 | $ | 0.77 | $ | 2.74 |
E. | Adjustment to income tax expense related to sale of Scientific Imaging businesses ($1M). |
F. | Adjustment to previously recognized deferred tax expense related to new deal structure for divestiture of Gatan ($10M). |
G. | Forecasted acquisition-related fair value adjustments to acquired deferred revenue of Foundry and iPipeline as shown below ($M, except per share data). |
Q4 19E | FY 19E | ||||||
Pretax | $ | 5 | $ | 11 | |||
After-tax | $ | 4 | $ | 9 | |||
Per share | $ | 0.04 | $ | 0.08 |
H. | Gain on sale of Scientific Imaging businesses ($120M pretax, $87M after-tax). |
Roper Technologies, Inc. and Subsidiaries | |||||||
Condensed Consolidated Balance Sheets (unaudited) | |||||||
(Amounts in millions) | |||||||
September 30, 2019 | December 31, 2018 | ||||||
ASSETS: | |||||||
Cash and cash equivalents | $ | 323.0 | $ | 364.4 | |||
Accounts receivable, net | 697.6 | 700.8 | |||||
Inventories, net | 205.0 | 190.8 | |||||
Income taxes receivable | 34.9 | 21.7 | |||||
Unbilled receivables | 197.8 | 169.4 | |||||
Other current assets | 101.5 | 80.0 | |||||
Current assets held for sale | 59.6 | 83.6 | |||||
Total current assets | 1,619.4 | 1,610.7 | |||||
Property, plant and equipment, net | 142.6 | 128.7 | |||||
Goodwill | 10,746.7 | 9,346.8 | |||||
Other intangible assets, net | 4,730.8 | 3,842.1 | |||||
Deferred taxes | 91.1 | 52.2 | |||||
Other assets | 393.8 | 101.1 | |||||
Assets held for sale | 94.7 | 167.9 | |||||
Total assets | $ | 17,819.1 | $ | 15,249.5 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY: | |||||||
Accounts payable | $ | 156.8 | $ | 165.3 | |||
Accrued compensation | 204.3 | 248.3 | |||||
Deferred revenue | 745.7 | 677.9 | |||||
Other accrued liabilities | 324.3 | 258.0 | |||||
Income taxes payable | 35.4 | 58.3 | |||||
Current portion of long-term debt, net | 2.9 | 1.5 | |||||
Current liabilities held for sale | 31.5 | 38.9 | |||||
Total current liabilities | 1,500.9 | 1,448.2 | |||||
Long-term debt, net of current portion | 6,195.1 | 4,940.2 | |||||
Deferred taxes | 1,099.7 | 931.1 | |||||
Other liabilities | 437.7 | 191.5 | |||||
Liabilities held for sale | 14.4 | — | |||||
Total liabilities | 9,247.8 | 7,511.0 | |||||
Common stock | 1.1 | 1.1 | |||||
Additional paid-in capital | 1,873.3 | 1,751.5 | |||||
Retained earnings | 7,000.3 | 6,247.7 | |||||
Accumulated other comprehensive loss | (285.1 | ) | (243.3 | ) | |||
Treasury stock | (18.3 | ) | (18.5 | ) | |||
Total stockholders' equity | 8,571.3 | 7,738.5 | |||||
Total liabilities and stockholders' equity | $ | 17,819.1 | $ | 15,249.5 |
Roper Technologies, Inc. and Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Earnings (unaudited) | ||||||||||||||||
(Amounts in millions, except per share data) | ||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net revenues | $ | 1,354.5 | $ | 1,318.7 | $ | 3,972.0 | $ | 3,814.9 | ||||||||
Cost of sales | 480.9 | 478.7 | 1,437.8 | 1,408.5 | ||||||||||||
Gross profit | 873.6 | 840.0 | 2,534.2 | 2,406.4 | ||||||||||||
Selling, general and administrative expenses | 488.4 | 462.5 | 1,434.2 | 1,374.4 | ||||||||||||
Income from operations | 385.2 | 377.5 | 1,100.0 | 1,032.0 | ||||||||||||
Interest expense, net | 48.8 | 48.4 | 137.6 | 134.8 | ||||||||||||
Loss on debt extinguishment | — | 15.9 | — | 15.9 | ||||||||||||
Other income (expense), net | 1.5 | (1.6 | ) | (2.6 | ) | (1.0 | ) | |||||||||
Gain on disposal of business | — | — | 119.6 | — | ||||||||||||
Earnings before income taxes | 337.9 | 311.6 | 1,079.4 | 880.3 | ||||||||||||
Income taxes | 60.4 | 64.0 | 182.6 | 193.0 | ||||||||||||
Net earnings | $ | 277.5 | $ | 247.6 | $ | 896.8 | $ | 687.3 | ||||||||
Net earnings per share: | ||||||||||||||||
Basic | $ | 2.67 | $ | 2.39 | $ | 8.64 | $ | 6.66 | ||||||||
Diluted | $ | 2.64 | $ | 2.37 | $ | 8.54 | $ | 6.58 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 104.0 | 103.4 | 103.8 | 103.2 | ||||||||||||
Diluted | 105.2 | 104.6 | 105.0 | 104.4 |
Roper Technologies, Inc. and Subsidiaries | |||||||||||||||||||||||||||
Selected Segment Financial Data (unaudited) | |||||||||||||||||||||||||||
(Amounts in millions; percentages of net revenues) | |||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | ||||||||||||||||||||
Net revenues: | |||||||||||||||||||||||||||
Application Software | $ | 405.4 | $ | 378.3 | $ | 1,177.2 | $ | 1,060.4 | |||||||||||||||||||
Network Software & Systems | 391.2 | 341.9 | 1,103.7 | 989.7 | |||||||||||||||||||||||
Measurement & Analytical Solutions | 398.3 | 429.6 | 1,208.5 | 1,259.4 | |||||||||||||||||||||||
Process Technologies | 159.6 | 168.9 | 482.6 | 505.4 | |||||||||||||||||||||||
Total | $ | 1,354.5 | $ | 1,318.7 | $ | 3,972.0 | $ | 3,814.9 | |||||||||||||||||||
Gross profit: | |||||||||||||||||||||||||||
Application Software | $ | 275.4 | 67.9 | % | $ | 255.7 | 67.6 | % | $ | 791.5 | 67.2 | % | $ | 712.5 | 67.2 | % | |||||||||||
Network Software & Systems | 271.9 | 69.5 | % | 236.7 | 69.2 | % | 763.6 | 69.2 | % | 674.8 | 68.2 | % | |||||||||||||||
Measurement & Analytical Solutions | 234.7 | 58.9 | % | 253.2 | 58.9 | % | 706.1 | 58.4 | % | 737.1 | 58.5 | % | |||||||||||||||
Process Technologies | 91.6 | 57.4 | % | 94.4 | 55.9 | % | 273.0 | 56.6 | % | 282.0 | 55.8 | % | |||||||||||||||
Total | $ | 873.6 | 64.5 | % | $ | 840.0 | 63.7 | % | $ | 2,534.2 | 63.8 | % | $ | 2,406.4 | 63.1 | % | |||||||||||
Operating profit*: | |||||||||||||||||||||||||||
Application Software | $ | 110.1 | 27.2 | % | $ | 97.7 | 25.8 | % | $ | 299.9 | 25.5 | % | $ | 265.6 | 25.0 | % | |||||||||||
Network Software & Systems | 137.5 | 35.1 | % | 128.1 | 37.5 | % | 392.0 | 35.5 | % | 349.7 | 35.3 | % | |||||||||||||||
Measurement & Analytical Solutions | 127.0 | 31.9 | % | 136.1 | 31.7 | % | 375.4 | 31.1 | % | 379.8 | 30.2 | % | |||||||||||||||
Process Technologies | 55.5 | 34.8 | % | 57.0 | 33.7 | % | 162.8 | 33.7 | % | 164.9 | 32.6 | % | |||||||||||||||
Total | $ | 430.1 | 31.8 | % | $ | 418.9 | 31.8 | % | $ | 1,230.1 | 31.0 | % | $ | 1,160.0 | 30.4 | % | |||||||||||
*Segment operating profit is before unallocated corporate general and administrative expenses; these expenses were $44.9 and $41.4 for the three months ended September 30, 2019 and 2018, respectively, and $130.1 and $128.0 for the nine months ended September 30, 2019 and 2018, respectively. |
Roper Technologies, Inc. and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (unaudited) | ||||||||
(Amounts in millions) | ||||||||
Nine months ended September 30, | ||||||||
2019 | 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net earnings | $ | 896.8 | $ | 687.3 | ||||
Adjustments to reconcile net earnings to cash flows from operating activities: | ||||||||
Depreciation and amortization of property, plant and equipment | 35.9 | 37.3 | ||||||
Amortization of intangible assets | 263.2 | 235.6 | ||||||
Amortization of deferred financing costs | 5.2 | 4.6 | ||||||
Non-cash stock compensation | 80.4 | 81.1 | ||||||
Loss on debt extinguishment | — | 15.9 | ||||||
Gain on disposal of businesses, net of associated income tax | (87.4 | ) | — | |||||
Changes in operating assets and liabilities, net of acquired businesses: | ||||||||
Accounts receivable | 52.1 | (30.1 | ) | |||||
Unbilled receivables | (26.6 | ) | (20.1 | ) | ||||
Inventories | (25.2 | ) | (30.4 | ) | ||||
Accounts payable and accrued liabilities | (59.2 | ) | 17.6 | |||||
Deferred revenue | 26.5 | 32.4 | ||||||
Income taxes, excluding tax associated with gain on disposal of businesses | (104.6 | ) | (59.3 | ) | ||||
Cash tax paid for gain on disposal of businesses | (39.4 | ) | — | |||||
Other, net | (22.1 | ) | (5.9 | ) | ||||
Cash provided by operating activities | 995.6 | 966.0 | ||||||
Cash flows used in investing activities: | ||||||||
Acquisitions of businesses, net of cash acquired | (2,351.9 | ) | (1,188.3 | ) | ||||
Capital expenditures | (42.2 | ) | (34.2 | ) | ||||
Capitalized software expenditures | (7.7 | ) | (7.2 | ) | ||||
Proceeds from disposal of business | 220.5 | — | ||||||
Other, net | (2.5 | ) | (0.7 | ) | ||||
Cash used in investing activities | (2,183.8 | ) | (1,230.4 | ) | ||||
Cash flows from (used in) financing activities: | ||||||||
Proceeds from senior notes | 1,200.0 | 1,500.0 | ||||||
Payment of senior notes | — | (500.0 | ) | |||||
Borrowings (payments) under revolving line of credit, net | 60.0 | (930.0 | ) | |||||
Debt issuance costs | (12.0 | ) | (12.8 | ) | ||||
Redemption premium for debt extinguishment | — | (15.5 | ) | |||||
Cash dividends to stockholders | (143.5 | ) | (126.7 | ) | ||||
Proceeds from stock-based compensation, net | 38.8 | 46.6 | ||||||
Treasury stock sales | 5.2 | 4.1 | ||||||
Other | 3.6 | (6.5 | ) | |||||
Cash provided by (used in) financing activities | 1,152.1 | (40.8 | ) | |||||
Effect of foreign currency exchange rate changes on cash | (5.3 | ) | (2.7 | ) | ||||
Net decrease in cash and cash equivalents | (41.4 | ) | (307.9 | ) | ||||
Cash and cash equivalents, beginning of period | 364.4 | 671.3 | ||||||
Cash and cash equivalents, end of period | $ | 323.0 | $ | 363.4 |