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 July 31, 2017.
|
|
|
|
Roper Technologies, Inc.
|
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BY:
|
/s/ Robert Crisci
|
|
Date: July 31, 2017
|
|
|
|
|
|
Robert Crisci,
Vice President and Chief Financial Officer |
|
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
99.1
|
|
Press Release of the Company dated July 31, 2017
|
Contact Information:
Investor Relations 941-556-2601
investor-relations@ropertech.com |
Roper Technologies, Inc.
|
Q2 2017
|
Q2 2016
|
V%
|
|
|||||||||
GAAP Revenue
|
$
|
1,135
|
$
|
932
|
22
|
%
|
||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
16
|
A
|
2
|
B
|
||||||||
Adjusted Revenue
|
$
|
1,151
|
$
|
934
|
23
|
%
|
||||||
Components of Adjusted Revenue Growth
|
||||||||||||
Organic
|
6
|
%
|
||||||||||
Acquisitions/Divestitures
|
18
|
%
|
||||||||||
Foreign Exchange
|
(1
|
)%
|
||||||||||
Total Adjusted Revenue Growth
|
23
|
%
|
Q2 2017
|
Q2 2016
|
V%
|
|
|||||||||
GAAP Diluted Earnings Per Share (DEPS)
|
$
|
1.74
|
$
|
1.54
|
13
|
%
|
||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
0.10
|
0.02
|
||||||||||
Purchase accounting adjustment for commission expenseC
|
(0.01
|
)
|
-
|
|||||||||
Amortization of Acquisition-related intangible assets, after taxD
|
0.46
|
0.31
|
||||||||||
Gain on Sale of divested energy product lineE
|
(0.06
|
)
|
-
|
|||||||||
Impairment Charge on minority investmentF
|
0.01
|
-
|
||||||||||
Adjusted DEPS
|
$
|
2.24
|
$
|
1.87
|
20
|
%
|
Q2 2017
|
Q2 2016
|
V Bps
|
||||||||||
GAAP Revenue
|
$
|
1,135
|
$
|
932
|
||||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
16
|
A |
2
|
B | ||||||||
Adjusted Revenue
|
$
|
1,151
|
$
|
934
|
||||||||
GAAP Gross Profit
|
$
|
706
|
$
|
568
|
||||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
16
|
A |
2
|
B | ||||||||
Adjusted Gross Profit
|
$
|
722
|
$
|
570
|
||||||||
GAAP Gross Margin
|
62.2
|
%
|
60.9
|
%
|
+130 bps
|
|||||||
Adjusted Gross Margin
|
62.7
|
%
|
61.0
|
%
|
+170 bps
|
Q2 2017
|
Q2 2016
|
V% / Bps
|
||||||||||
GAAP Revenue
|
$
|
1,135
|
$
|
932
|
||||||||
Purchase accounting adjustment to acquired deferred revenueA,B
|
16
|
A |
2
|
B | ||||||||
Adjusted Revenue
|
$
|
1,151
|
$
|
934
|
||||||||
GAAP Net Earnings
|
$
|
180
|
$
|
158
|
||||||||
Taxes
|
76
|
67
|
||||||||||
Interest expense
|
46
|
27
|
||||||||||
Depreciation
|
12
|
9
|
||||||||||
Amortization
|
74
|
50
|
||||||||||
Rounding
|
(1
|
)
|
||||||||||
EBITDA
|
$
|
387
|
$
|
311
|
24
|
%
|
||||||
% of GAAP Revenue
|
34.1
|
%
|
33.4
|
%
|
+70 bps
|
|||||||
Purchase accounting adjustment to acquired deferred revenue, pretaxA,B
|
16
|
A |
2
|
B | ||||||||
Purchase accounting adjustment for commission expense, pretaxC
|
(1
|
)
|
-
|
|||||||||
Gain on sale of divested Energy product lineE
|
(9
|
)
|
-
|
|||||||||
Impairment charge on minority investmentF
|
2
|
-
|
||||||||||
Rounding
|
(1
|
)
|
1
|
|||||||||
Adjusted EBITDA
|
$
|
394
|
$
|
314
|
26
|
%
|
||||||
% of Adjusted Revenue
|
34.3
|
%
|
33.6
|
%
|
+70bps
|
1H 2017
|
1H 2016
|
V%
|
|
|||||||||
GAAP Operating Cash Flow
|
$
|
550
|
$
|
377
|
46
|
%
|
||||||
Cash paid for taxes on 2015 ABEL sale
|
-
|
37
|
||||||||||
Adjusted Operating Cash Flow
|
$
|
550
|
$
|
414
|
33
|
%
|
Q3 2017
|
Full Year 2017 | |||||||||||||||
Low End
|
High End
|
Low End
|
High End
|
|||||||||||||
GAAP DEPS
|
$
|
1.72
|
$
|
1.78
|
$
|
7.03
|
$
|
7.21
|
||||||||
Purchase accounting adjustments to acquired deferred revenue and commissionsG
|
0.07
|
0.07
|
0.32
|
0.32
|
||||||||||||
Amortization of acquisition-related intangible assets, after-taxD
|
0.45
|
0.45
|
1.82
|
1.82
|
||||||||||||
Gain on sale of divested Energy product lineE
|
(0.06
|
)
|
(0.06
|
)
|
||||||||||||
Impairment charge on minority investmentF
|
0.01
|
0.01
|
||||||||||||||
Adjusted DEPS
|
$
|
2.24
|
$
|
2.30
|
$
|
9.12
|
$
|
9.30
|
A |
Acquisition-related fair value adjustments to deferred revenue related to the acquisitions of ConstructConnect ($3.0M pretax, $1.9M after-tax), and Deltek ($13.2M pretax, $8.6M after-tax).
|
B |
Acquisition-related fair value adjustments to deferred revenue related to the acquisitions of On Center Software ($0.4M pretax, $0.2M after-tax), Aderant ($1.8M pretax, $1.2M after-tax), Atlas Medical ($0.1M pretax, $0.1M after-tax) and CliniSys ($0.2M pretax, $0.1M after-tax).
|
C |
Purchase Accounting Adjustment for Commission Expense related to the acquisition of Deltek ($1.5M pretax, $1.0M after-tax).
|
D |
Actual results and forecast of estimated amortization of acquisition-related intangible assets ($M); for comparison purposes, prior period amounts are also shown below. Tax Rate of 35% applied to amortization in all periods.
|
Q2 2016A
|
|
Q3 2016A
|
|
FY 2016A
|
Q2 2017A
|
|
Q3 2017E
|
|
FY 2017E
|
|||||||||||||||
Pretax
|
$
|
50
|
$
|
49
|
$
|
201
|
$
|
73
|
$
|
72
|
$
|
289
|
||||||||||||
After-tax
|
$
|
32
|
$
|
32
|
$
|
131
|
$
|
48
|
$
|
47
|
$
|
188
|
||||||||||||
Per share
|
$
|
0.31
|
$
|
0.31
|
$
|
1.27
|
$
|
0.46
|
$
|
0.45
|
$
|
1.82
|
E |
Gain on sale of divested Energy product line ($9.4M pretax, $6.1M after-tax).
|
F |
Impairment charge on minority investment ($1.8M pretax, $1.1M after-tax).
|
G |
Forecasted acquisition-related fair value adjustments to acquired deferred revenue and commissions of ConstructConnect and Deltek, as shown below ($M, except per share data).
|
Q3 2017
|
FY 2017E
|
|||||||
Pretax
|
$
|
10
|
$
|
51
|
||||
After-tax
|
$
|
7
|
$
|
33
|
||||
Per Share
|
$
|
0.07
|
$
|
0.32
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Balance Sheets (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
June 30,
|
December 31,
|
|||||||
ASSETS
|
2017
|
2016
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
663,344
|
$
|
757,200
|
||||
Accounts receivable
|
576,362
|
619,854
|
||||||
Inventories
|
199,842
|
181,952
|
||||||
Unbilled receivable
|
146,944
|
129,965
|
||||||
Other current assets
|
114,619
|
87,530
|
||||||
Total current assets
|
1,701,111
|
1,776,501
|
||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
142,641
|
141,318
|
||||||
OTHER ASSETS:
|
||||||||
Goodwill and other intangible assets, net
|
12,258,824
|
12,302,985
|
||||||
Deferred taxes
|
31,539
|
30,620
|
||||||
Other assets
|
79,173
|
73,503
|
||||||
Total other assets
|
12,369,536
|
12,407,108
|
||||||
TOTAL ASSETS
|
$
|
14,213,288
|
$
|
14,324,927
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
155,371
|
$
|
152,067
|
||||
Accrued compensation
|
156,665
|
161,730
|
||||||
Deferred revenue
|
516,362
|
488,399
|
||||||
Other accrued liabilities
|
238,975
|
219,339
|
||||||
Income taxes payable
|
29,826
|
22,762
|
||||||
Current portion of long-term debt
|
401,297
|
400,975
|
||||||
Total current liabilities
|
1,498,496
|
1,445,272
|
||||||
NONCURRENT LIABILITIES:
|
||||||||
Long-term debt
|
5,241,103
|
5,808,561
|
||||||
Deferred taxes
|
1,158,965
|
1,178,205
|
||||||
Other liabilities
|
114,238
|
104,024
|
||||||
Total liabilities
|
8,012,802
|
8,536,062
|
||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Common stock
|
1,041
|
1,036
|
||||||
Additional paid-in capital
|
1,554,562
|
1,489,067
|
||||||
Retained earnings
|
4,908,492
|
4,642,402
|
||||||
Accumulated other comprehensive earnings
|
(244,812
|
)
|
(324,739
|
)
|
||||
Treasury stock
|
(18,797
|
)
|
(18,901
|
)
|
||||
Total stockholders' equity
|
6,200,486
|
5,788,865
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
14,213,288
|
$
|
14,324,927
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
||||||||||||||||
(Amounts in thousands, except per share data)
|
||||||||||||||||
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net sales
|
$
|
1,134,671
|
$
|
931,558
|
$
|
2,220,976
|
$
|
1,833,981
|
||||||||
Cost of sales
|
429,021
|
364,038
|
847,712
|
706,942
|
||||||||||||
Gross profit
|
705,650
|
567,520
|
1,373,264
|
1,127,039
|
||||||||||||
Selling, general and administrative expenses
|
411,392
|
314,442
|
820,750
|
628,970
|
||||||||||||
Income from operations
|
294,258
|
253,078
|
552,514
|
498,069
|
||||||||||||
Interest expense
|
45,813
|
26,863
|
91,678
|
54,276
|
||||||||||||
Other income/(expense), net
|
6,969
|
(1,334
|
)
|
5,922
|
(1,463
|
)
|
||||||||||
Earnings from continuing operations before
|
||||||||||||||||
income taxes
|
255,414
|
224,881
|
466,758
|
442,330
|
||||||||||||
Income taxes
|
75,858
|
66,812
|
129,131
|
132,845
|
||||||||||||
Net Earnings
|
$
|
179,556
|
$
|
158,069
|
$
|
337,627
|
$
|
309,485
|
||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$
|
1.76
|
$
|
1.56
|
$
|
3.31
|
$
|
3.06
|
||||||||
Diluted
|
$
|
1.74
|
$
|
1.54
|
$
|
3.27
|
$
|
3.02
|
||||||||
Weighted average common and common
|
||||||||||||||||
equivalent shares outstanding:
|
||||||||||||||||
Basic
|
102,081
|
101,249
|
101,983
|
101,160
|
||||||||||||
Diluted
|
103,409
|
102,466
|
103,247
|
102,376
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||||||||||||||||||||||||||
Selected Segment Financial Data (unaudited)
|
||||||||||||||||||||||||||||||||
(Amounts in thousands and percents of net sales)
|
||||||||||||||||||||||||||||||||
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||||||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
350,764
|
340,585
|
$
|
698,999
|
$
|
672,799
|
|||||||||||||||||||||||||
RF Technology
|
460,497
|
288,761
|
890,116
|
568,971
|
||||||||||||||||||||||||||||
Industrial Technology
|
192,867
|
178,627
|
376,271
|
349,862
|
||||||||||||||||||||||||||||
Energy Systems & Controls
|
130,543
|
123,585
|
255,590
|
242,349
|
||||||||||||||||||||||||||||
Total
|
$
|
1,134,671
|
$
|
931,558
|
$
|
2,220,976
|
$
|
1,833,981
|
||||||||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
254,028
|
72.4
|
%
|
$
|
246,396
|
72.3
|
%
|
$
|
505,958
|
72.4
|
%
|
$
|
493,293
|
73.3
|
%
|
||||||||||||||||
RF Technology
|
279,735
|
60.7
|
%
|
163,005
|
56.4
|
%
|
531,213
|
59.7
|
%
|
323,370
|
56.8
|
%
|
||||||||||||||||||||
Industrial Technology
|
98,167
|
50.9
|
%
|
89,709
|
50.2
|
%
|
191,318
|
50.8
|
%
|
175,729
|
50.2
|
%
|
||||||||||||||||||||
Energy Systems & Controls
|
73,720
|
56.5
|
%
|
68,410
|
55.4
|
%
|
144,775
|
56.6
|
%
|
134,647
|
55.6
|
%
|
||||||||||||||||||||
Total
|
$
|
705,650
|
62.2
|
%
|
$
|
567,520
|
60.9
|
%
|
$
|
1,373,264
|
61.8
|
%
|
$
|
1,127,039
|
61.5
|
%
|
||||||||||||||||
Operating profit*:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
121,315
|
34.6
|
%
|
$
|
114,271
|
33.6
|
%
|
$
|
241,108
|
34.5
|
%
|
$
|
228,727
|
34.0
|
%
|
||||||||||||||||
RF Technology
|
119,558
|
26.0
|
%
|
89,354
|
30.9
|
%
|
208,542
|
23.4
|
%
|
178,120
|
31.3
|
%
|
||||||||||||||||||||
Industrial Technology
|
58,249
|
30.2
|
%
|
51,291
|
28.7
|
%
|
111,862
|
29.7
|
%
|
98,050
|
28.0
|
%
|
||||||||||||||||||||
Energy Systems & Controls
|
32,867
|
25.2
|
%
|
27,769
|
22.5
|
%
|
63,103
|
24.7
|
%
|
51,951
|
21.4
|
%
|
||||||||||||||||||||
Total
|
$
|
331,989
|
29.3
|
%
|
$
|
282,685
|
30.3
|
%
|
$
|
624,615
|
28.1
|
%
|
$
|
556,848
|
30.4
|
%
|
||||||||||||||||
Net Orders:
|
||||||||||||||||||||||||||||||||
Medical & Scientific Imaging
|
$
|
352,018
|
$
|
338,436
|
$
|
702,795
|
$
|
682,286
|
||||||||||||||||||||||||
RF Technology
|
488,476
|
318,231
|
929,765
|
599,356
|
||||||||||||||||||||||||||||
Industrial Technology
|
201,655
|
175,967
|
396,971
|
354,872
|
||||||||||||||||||||||||||||
Energy Systems & Controls
|
129,510
|
123,704
|
256,237
|
246,474
|
||||||||||||||||||||||||||||
Total
|
$
|
1,171,659
|
$
|
956,338
|
$
|
2,285,768
|
$
|
1,882,988
|
||||||||||||||||||||||||
*Segment operating profit is before unallocated corporate general and administrative expenses.
|
||||||||||||||||||||||||||||||||
These expenses were $37,731 and $29,607 for the three months ended June 30, 2017 and 2016,
|
||||||||||||||||||||||||||||||||
respectively, and $72,101 and $58,779 for the six months ended June 30, 2017 and 2016, respectively.
|
Roper Technologies, Inc. and Subsidiaries
|
||||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Six months ended
|
||||||||
June 30,
|
||||||||
2017
|
2016
|
|||||||
Net earnings
|
$
|
337,627
|
$
|
309,485
|
||||
Non-cash items:
|
||||||||
Depreciation
|
24,284
|
19,052
|
||||||
Amortization
|
147,186
|
99,719
|
||||||
Stock-based compensation expense
|
43,864
|
39,092
|
||||||
Gain on sale of assets
|
(9,393
|
)
|
-
|
|||||
Income taxes
|
(51,019
|
)
|
(77,931
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Receivables
|
33,197
|
(10,202
|
)
|
|||||
Inventory
|
(13,177
|
)
|
(104
|
)
|
||||
Accounts payable
|
(360
|
)
|
(5,481
|
)
|
||||
Accrued liabilities
|
48,996
|
7,763
|
||||||
Other, net
|
(11,113
|
)
|
(4,561
|
)
|
||||
Cash provided by operating activities
|
550,092
|
376,832
|
||||||
Business acquisitions, net of cash acquired
|
(35,515
|
)
|
(274,968
|
)
|
||||
Capital expenditures
|
(24,797
|
)
|
(18,348
|
)
|
||||
Capitalized software expenditures
|
(5,725
|
)
|
(1,249
|
)
|
||||
Proceeds from sale of assets
|
10,506
|
758
|
||||||
Other, net
|
(6,531
|
)
|
570
|
|||||
Cash used in investing activities
|
(62,062
|
)
|
(293,237
|
)
|
||||
Revolver payments, net
|
(570,000
|
)
|
(180,000
|
)
|
||||
Dividends
|
(70,937
|
)
|
(60,383
|
)
|
||||
Proceeds from stock-based compensation, net
|
20,711
|
8,516
|
||||||
Other, net
|
1,854
|
(110
|
)
|
|||||
Cash used in financing activities
|
(618,372
|
)
|
(231,977
|
)
|
||||
Effect of exchange rate changes on cash
|
36,486
|
(7,835
|
)
|
|||||
Net decrease in cash and equivalents
|
(93,856
|
)
|
(156,217
|
)
|
||||
Cash and equivalents, beginning of period
|
757,200
|
778,511
|
||||||
Cash and equivalents, end of period
|
$
|
663,344
|
$
|
622,294
|
<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