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 28, 2017.
|
|
|
|
Roper Technologies, Inc.
|
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BY:
|
/s/ John Humphrey
|
|
Date: April 28, 2017
|
|
|
|
|
|
John Humphrey,
Executive Vice President and Chief Financial Officer |
|
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
99.1
|
|
Press Release of the Company dated April 28, 2017
|
Contact Information:
Investor Relations 941-556-2601
investor-relations@ropertech.com |
Roper Technologies, Inc.
|
Q1 2017
|
Q1 2016
|
V %
|
|
|||||||
GAAP Revenue
|
$
|
1,086
|
$
|
902
|
20
|
%
|
||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
22
|
A
|
3
|
B
|
||||||
Rounding
|
1
|
|||||||||
Adjusted Revenue
|
$
|
1,108
|
$
|
906
|
22
|
%
|
||||
Components of Adjusted Revenue Growth
|
||||||||||
Organic
|
5
|
%
|
||||||||
Acquisitions
|
+18
|
%
|
||||||||
Foreign Exchange
|
(1
|
)%
|
||||||||
Total Adjusted Revenue Growth
|
22
|
%
|
Q1 2017
|
Q1 2016
|
|||||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
1.53
|
$
|
1.48
|
||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
0.14
|
A
|
0.02
|
B
|
||||
Purchase accounting adjustment for commission expenseC
|
(0.01
|
)C
|
-
|
|||||
Acquisition-related inventory step-up chargeD
|
-
|
0
|
D
|
|||||
Amortization of Acquisition-related intangible assets, after tax F
|
0.45
|
F
|
0.31
|
F
|
||||
Adjusted DEPS
|
$
|
2.11
|
$
|
1.81
|
Q1 2017
|
Q1 2016
|
V % |
|
||||||||
GAAP Operating Cash Flow
|
$
|
378
|
$
|
207
|
+83%
|
|
|||||
Cash taxes related to 2015 sale of Abel Pump
|
37
|
||||||||||
Rounding
|
1
|
||||||||||
Adjusted Operating Cash Flow
|
$
|
378
|
$
|
245
|
+55%
|
|
|||||
Capital expenditures
|
(15
|
) |
(9
|
) | |||||||
Capitalized software expenditures
|
(3
|
) |
(1
|
) | |||||||
Rounding
|
-
|
(1
|
) | ||||||||
Adjusted Free Cash Flow
|
$
|
360
|
$
|
234
|
+54%
|
|
Q1 2017
|
Q1 2016
|
V Bps
|
|||||||||
GAAP Revenue
|
$
|
1,086
|
$
|
902
|
|||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
22
|
A |
3
|
B | |||||||
Rounding
|
1
|
||||||||||
Adjusted Revenue
|
$
|
1,108
|
$
|
906
|
|||||||
GAAP Gross Profit
|
$
|
668
|
$
|
560
|
|||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
22
|
A |
3
|
B | |||||||
Rounding
|
(1
|
) | |||||||||
Adjusted Gross Profit
|
$
|
689
|
$
|
563
|
|||||||
GAAP Gross Margin
|
61.5%
|
|
62.0%
|
|
(50) bps
|
||||||
Adjusted Gross Margin
|
62.2%
|
|
62.1%
|
|
+ 10 bps
|
Q1 2017
|
Q1 2016
|
V % |
|
||||||||
GAAP Revenue
|
$
|
1,086
|
$
|
902
|
|||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
22
|
A |
3
|
B
|
|||||||
Rounding
|
1
|
||||||||||
Adjusted Revenue
|
$
|
1,108
|
$
|
906
|
|||||||
GAAP Net Earnings
|
$
|
158
|
$
|
151
|
|||||||
Taxes
|
53
|
66
|
|||||||||
Interest expense
|
46
|
27
|
|||||||||
Depreciation
|
12
|
10
|
|||||||||
Amortization
|
73
|
50
|
|||||||||
Purchase accounting adjustment to acquired deferred revenue, pretaxA,B
|
22
|
A |
3
|
B
|
|||||||
Purchase accounting adjustment for prepaid commission expense, pretaxC
|
(2
|
) | |||||||||
Acquisition-related inventory step-up charge, pretaxD
|
-
|
0
|
D
|
||||||||
Rounding
|
-
|
-
|
|||||||||
Adjusted EBITDA
|
$
|
362
|
$
|
307
|
+18% |
|
|||||
% of Adjusted Revenue
|
32.7%
|
|
34.0%
|
Q2 2017
|
Full Year 2017
|
|||||||||||||||
Low End
|
High End
|
Low End
|
High End
|
|||||||||||||
GAAP DEPS
|
$
|
1.62
|
$
|
1.70
|
$
|
6.86
|
$
|
7.16
|
||||||||
Purchase accounting adjustments to acquired deferred revenue and commissionsE
|
0.09
|
E
|
0.09
|
E
|
0.32
|
E
|
0.32
|
E
|
||||||||
Amortization of acquisition-related intangible assets, after-taxF
|
0.45
|
F
|
0.45
|
F
|
1.80
|
F
|
1.80
|
F
|
||||||||
Adjusted DEPS
|
$
|
2.16
|
$
|
2.24
|
$
|
8.98
|
$
|
9.28
|
A |
Acquisition-related fair value adjustments to deferred revenue related to the acquisitions of CliniSys ($0.0M pretax, $0.0M after-tax), ConstructConnect ($5.3M pretax, $3.4M after-tax) and Deltek ($16.3M pretax, $10.6M after-tax).
|
B |
Acquisition-related fair value adjustments to deferred revenue related to the acquisitions of Strata ($0.2M pretax, $0.1M after-tax), Softwriters ($0.0M pretax, $0.0M after-tax), Data Innovations ($0.7m pre-tax, $0.4M after-tax), On Center Software ($0.4M pretax, $0.3M after-tax), Aderant ($1.8M pretax, $1.2M after-tax), Atlas Medical ($0.1M pretax, $0.0M after-tax) and Clinisys ($0.1M pretax, $0.1M after-tax)
|
C |
Purchase Accounting Adjustment for Commission Expense related to the acquisition of Deltek ($1.8M pretax, $1.2M after-tax),
|
D |
Acquisition-related inventory step-up charge related to the acquisition of PCI Medical ($0.1M pretax, $0.1M after-tax)
|
E |
Forecasted acquisition-related fair value adjustments to acquired deferred revenue and commissions of ConstructConnect and Deltek, as shown below ($M, except per share data)
|
|
Q2 2017
|
FY 2017
|
||||||
Pretax
|
$
|
15
|
$
|
51
|
||||
After-tax
|
$
|
10
|
$
|
33
|
||||
Per Share
|
$
|
0.09
|
$
|
0.32
|
F |
Actual results and forecast of estimated amortization of acquisition-related intangible assets ($M); For comparison purposes, prior period amounts are also shown below. Tax Rate of 35% applied to amortization in all periods.
|
Q1 2016A
|
|
Q2 2016A
|
|
FY 2016A
|
Q1 2017A
|
|
Q2 2017E
|
|
FY 2017E
|
|||||||||||||||
Pretax
|
$
|
49
|
$
|
50
|
$
|
201
|
$
|
72
|
$
|
72
|
$
|
286
|
||||||||||||
After-tax
|
$
|
32
|
$
|
32
|
$
|
131
|
$
|
47
|
$
|
47
|
$
|
186
|
||||||||||||
Per share
|
$
|
0.31
|
$
|
0.31
|
$
|
1.27
|
$
|
0.45
|
$
|
0.45
|
$
|
1.80
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
March 31,
|
December 31,
|
|||||||
2017
|
2016
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
730,666
|
$
|
757,200
|
||||
Accounts receivable
|
549,838
|
619,854
|
||||||
Inventories
|
191,426
|
181,952
|
||||||
Unbilled receivable
|
143,589
|
129,965
|
||||||
Other current assets
|
97,104
|
87,530
|
||||||
Total current assets
|
1,712,623
|
1,776,501
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
144,113
|
141,318
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill and other intangible assets, net
|
12,268,952
|
12,302,985
|
||||||
Deferred taxes
|
30,300
|
30,620
|
||||||
Other assets
|
74,066
|
73,503
|
||||||
Total other assets
|
12,373,318
|
12,407,108
|
||||||
TOTAL ASSETS
|
$
|
14,230,054
|
$
|
14,324,927
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
152,638
|
$
|
152,067
|
||||
Accrued compensation
|
131,584
|
161,730
|
||||||
Deferred revenue
|
513,820
|
488,399
|
||||||
Other accrued liabilities
|
251,298
|
219,339
|
||||||
Income taxes payable
|
88,126
|
22,762
|
||||||
Current portion of long-term debt
|
401,072
|
400,975
|
||||||
Total current liabilities
|
1,538,538
|
1,445,272
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
5,439,700
|
5,808,561
|
||||||
Deferred taxes
|
1,169,151
|
1,178,205
|
||||||
Other liabilities
|
111,875
|
104,024
|
||||||
Total liabilities
|
8,259,264
|
8,536,062
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,039
|
1,036
|
||||||
Additional paid-in capital
|
1,518,213
|
1,489,067
|
||||||
Retained earnings
|
4,764,711
|
4,642,402
|
||||||
Accumulated other comprehensive earnings
|
(294,327
|
)
|
(324,739
|
)
|
||||
Treasury stock
|
(18,846
|
)
|
(18,901
|
)
|
||||
Total stockholders' equity
|
5,970,790
|
5,788,865
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
14,230,054
|
$
|
14,324,927
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
||||||||
(Amounts in thousands, except per share data)
|
||||||||
Three months ended
|
||||||||
March 31,
|
||||||||
2017
|
2016
|
|||||||
Net sales
|
$
|
1,086,305
|
$
|
902,423
|
||||
Cost of sales
|
418,691
|
342,904
|
||||||
Gross profit
|
667,614
|
559,519
|
||||||
Selling, general and administrative expenses
|
409,358
|
314,528
|
||||||
Income from operations
|
258,256
|
244,991
|
||||||
Interest expense
|
45,865
|
27,413
|
||||||
Other expense
|
(1,047
|
)
|
(129
|
)
|
||||
Earnings from continuing operations before
|
||||||||
income taxes
|
211,344
|
217,449
|
||||||
Income taxes
|
53,273
|
66,033
|
||||||
Net Earnings
|
$
|
158,071
|
$
|
151,416
|
||||
Earnings per share:
|
||||||||
Basic
|
$
|
1.55
|
$
|
1.50
|
||||
Diluted
|
$
|
1.53
|
$
|
1.48
|
||||
Weighted average common and common
|
||||||||
equivalent shares outstanding:
|
||||||||
Basic
|
101,885
|
101,071
|
||||||
Diluted
|
103,078
|
102,318
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||||||||||
Selected Segment Financial Data (unaudited)
|
||||||||||||||||
(Amounts in thousands and percents of net sales)
|
||||||||||||||||
Three months ended March 31,
|
||||||||||||||||
2017
|
2016
|
|||||||||||||||
Amount
|
%
|
Amount
|
%
|
|||||||||||||
Net sales:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
348,235
|
$
|
332,214
|
||||||||||||
RF Technology
|
429,619
|
280,210
|
||||||||||||||
Industrial Technology
|
183,404
|
171,235
|
||||||||||||||
Energy Systems & Controls
|
125,047
|
118,764
|
||||||||||||||
Total
|
$
|
1,086,305
|
$
|
902,423
|
||||||||||||
Gross profit:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
251,930
|
72.3
|
%
|
$
|
246,897
|
74.3
|
%
|
||||||||
RF Technology
|
251,478
|
58.5
|
%
|
160,365
|
57.2
|
%
|
||||||||||
Industrial Technology
|
93,151
|
50.8
|
%
|
86,020
|
50.2
|
%
|
||||||||||
Energy Systems & Controls
|
71,055
|
56.8
|
%
|
66,237
|
55.8
|
%
|
||||||||||
Total
|
$
|
667,614
|
61.5
|
%
|
$
|
559,519
|
62.0
|
%
|
||||||||
Operating profit*:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
119,793
|
34.4
|
%
|
$
|
114,456
|
34.5
|
%
|
||||||||
RF Technology
|
88,984
|
20.7
|
%
|
88,766
|
31.7
|
%
|
||||||||||
Industrial Technology
|
53,613
|
29.2
|
%
|
46,759
|
27.3
|
%
|
||||||||||
Energy Systems & Controls
|
30,236
|
24.2
|
%
|
24,182
|
20.4
|
%
|
||||||||||
Total
|
$
|
292,626
|
26.9
|
%
|
$
|
274,163
|
30.4
|
%
|
||||||||
Net Orders:
|
||||||||||||||||
Medical & Scientific Imaging
|
$
|
350,777
|
$
|
343,850
|
||||||||||||
RF Technology
|
441,289
|
281,125
|
||||||||||||||
Industrial Technology
|
195,316
|
178,905
|
||||||||||||||
Energy Systems & Controls
|
126,727
|
122,770
|
||||||||||||||
Total
|
$
|
1,114,109
|
$
|
926,650
|
||||||||||||
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
|
||||||||||||||||
were $34,370 and $29,172 for the three months ended March 31, 2017 and 2016, respectively.
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Three months ended
|
||||||||
March 31,
|
||||||||
2017
|
2016
|
|||||||
Net earnings
|
$
|
158,071
|
$
|
151,416
|
||||
Non-cash items:
|
||||||||
Depreciation
|
12,377
|
9,702
|
||||||
Amortization
|
72,998
|
49,549
|
||||||
Stock-based compensation expense
|
21,049
|
18,979
|
||||||
Income taxes
|
39,013
|
20,127
|
||||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
59,536
|
(14,059
|
)
|
|||||
Inventory
|
(7,905
|
)
|
(3,907
|
)
|
||||
Accounts payable
|
(2,009
|
)
|
(1,273
|
)
|
||||
Accrued liabilities
|
34,094
|
(18,458
|
)
|
|||||
Other, net
|
(9,007
|
)
|
(5,004
|
)
|
||||
Cash provided by operating activities
|
378,217
|
207,072
|
||||||
Business acquisitions, net of cash acquired
|
(2,829
|
)
|
(265,248
|
)
|
||||
Capital expenditures
|
(14,930
|
)
|
(9,489
|
)
|
||||
Capitalized software expenditures
|
(3,169
|
)
|
(665
|
)
|
||||
Other, net
|
(391
|
)
|
1,446
|
|||||
Cash used in investing activities
|
(21,319
|
)
|
(273,956
|
)
|
||||
Principal debt payments
|
-
|
(289
|
)
|
|||||
Revolver payments, net
|
(370,000
|
)
|
(160,000
|
)
|
||||
Dividends
|
(35,443
|
)
|
(30,173
|
)
|
||||
Proceeds from stock-based compensation, net
|
7,576
|
690
|
||||||
Premium on convertible debt conversions
|
-
|
(915
|
)
|
|||||
Other, net
|
782
|
505
|
||||||
Cash used in financing activities
|
(397,085
|
)
|
(190,182
|
)
|
||||
Effect of exchange rate changes on cash
|
13,653
|
1,588
|
||||||
Net decrease in cash and equivalents
|
(26,534
|
)
|
(255,478
|
)
|
||||
Cash and equivalents, beginning of period
|
757,200
|
778,511
|
||||||
Cash and equivalents, end of period
|
$
|
730,666
|
$
|
523,033
|
<8
MK'U.[$*GFI;G45B!R:X[7M8!5L-6U&DY,PKU5&)'>^(!&Y&ZLY_%]_]:XG
M4]0=I6PQK'DO)"?O&O5CA58\?ZW*YZ6/%7^W^M+_ ,)5_M_K7E_VR7^\:/MD
MG]XU?U2(?6Y'J'_"5_[?ZT?\)5_M_K7E_P!KD_O&C[9)_>-"PD0^N2/3SXK_
M -O]:0>*_P#;_6O+S=R_WC2"[E_O&K^IQ*^ML]3_ .$J_P!O]::WBK(^_P#K
M7F(O)?[QJ1)I6/WC4/"Q0EBY'>SZ_P";_%6)?7WF \UF6\
:N,5S.JZ.&C8[:[,/6Y&<6)H\Z/$+
MRV,1.16?WKK_ !#8^2S8%<@RD-7N4I\T3P:U/E8X4[BF4FZM+&"'T4T&@TQ/
M<#3*7-+BDV/85:=NV]*9G%)G-(JY.ERZGK5ZWU"12/FK*I0^#4\J8