Fourth Quarter Revenue Increased 12% and Organic Revenue Increased 9%
Full Year Operating Cash Flow Increased 16% to $1.43 Billion
SARASOTA, Fla., Feb. 01, 2019 (GLOBE NEWSWIRE) -- Roper Technologies, Inc. (NYSE: ROP), a
leading diversified technology company, reported financial results for the fourth quarter and full year ended December 31,
2018.
Roper reports results – including revenue, gross margin, earnings before taxes, net income, and diluted earnings
per share (“DEPS”) – on both a GAAP basis and an adjusted basis.
Fourth Quarter 2018
Fourth quarter GAAP and adjusted revenue both increased 12% to $1.38 billion. Organic revenue increased 9%. GAAP
gross margin expanded 100 basis points to 63.4% and adjusted gross margin expanded 90 basis points to 63.5%. EBITDA increased 12%
to $496 million and EBITDA margin expanded 30 basis points to 36.0%.
GAAP DEPS was $2.46 while adjusted DEPS was $3.22, a 19% increase. Operating cash flow increased 26% to $464
million. Free cash flow increased 27% to $447 million, representing 32% of adjusted revenue.
Full Year 2018
Full year GAAP revenue increased 13% to $5.19 billion and adjusted revenue increased 11% to $5.20 billion.
Organic revenue increased 8%. GAAP and adjusted gross margin were both 63.2%, expanding 100 basis points and 60 basis points,
respectively. EBITDA increased 13% to $1.81 billion and EBITDA margin expanded 30 basis points to 34.7%.
GAAP earnings before taxes grew 16% to $1.20 billion and adjusted earnings before taxes grew 15% to $1.57
billion. Operating cash flow increased 16% to $1.43 billion. Free cash flow increased 17% to $1.37 billion, representing 26% of
adjusted revenue.
"This was a tremendous operational year for Roper with strong organic growth, margin expansion, and excellent
cash performance across our diversified set of technology businesses," said Neil Hunn, Roper's President and CEO. "Organic revenue
grew 8% for the year with outstanding execution across our software, network, and product businesses. Free cash flow grew 17% in
2018, enabling us to reduce leverage while deploying $1.3 billion toward high-quality software acquisitions."
2019 Outlook and Guidance
"We expect our businesses to continue their solid execution in 2019 benefitting from niche market leadership
positions and high levels of recurring revenue," said Mr. Hunn. "Our strong balance sheet and pipeline of attractive acquisition
opportunities position us well to continue compounding cash flow in 2019.”
Roper expects full year adjusted DEPS of $12.00 - $12.40 with first quarter adjusted DEPS between $2.74 and
$2.80.
The Company’s guidance excludes the impact of future acquisitions or divestitures and includes the impact of the
previously announced Scientific Imaging divestiture to Teledyne Technologies, which is expected to close in the first quarter of
2019. The pending Gatan divestiture is still subject to U.K. regulatory review and the Company’s guidance assumes the transaction
will close in the second half of 2019.
Conference Call to be Held at 7:30 AM (ET) Today
A conference call to discuss these results has been scheduled for 7:30 AM ET on Friday, February 1, 2019.
The call can be accessed via webcast or by dialing +1 888-254-3590 (US/Canada) or +1 323-994-2093, using confirmation code
4558510. Webcast information and conference call materials will be made available in the Investors section of Roper’s website
(www.ropertech.com) prior to the start of the call. The webcast can also be accessed directly by
using the following URL https://event.webcast. Telephonic replays will be available for up to two weeks and can be
accessed by using the following registration URL https://event.replay with access code 4558510.
Use of Non-GAAP Financial Information
The Company supplements its consolidated financial statements presented on a GAAP basis with certain
non-GAAP financial information to provide investors with greater insight, increase transparency and allow for a more comprehensive
understanding of the information used by management in its financial and operational decision-making. Reconciliation of non-GAAP
measures to their most directly comparable GAAP measures are included in the accompanying financial schedules or tables. The
non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures
prepared in accordance with GAAP, and the financial results prepared in accordance with GAAP and reconciliations from these results
should be carefully evaluated.
| Table 1: Adjusted Revenue Reconciliation and Growth Detail ($M) |
|
|
| |
Q4 2017 |
|
Q4 2018 |
|
V % |
| GAAP Revenue |
$ |
1,227 |
|
|
$ |
1,376 |
|
|
12 |
|
% |
Purchase accounting adjustment to acquired deferred
revenue |
8 |
|
|
1 |
|
A |
|
| Adjusted Revenue |
$ |
1,235 |
|
|
$ |
1,378 |
|
|
12 |
|
% |
| |
|
|
|
|
|
| |
|
|
|
|
|
| Components of Adjusted Revenue Growth |
|
|
|
|
|
| Organic |
|
|
|
|
9 |
|
% |
| Acquisitions |
|
|
|
|
4 |
|
% |
| Foreign Exchange |
|
|
|
|
(1 |
) |
% |
| Total Adjusted Revenue Growth |
|
|
|
|
12 |
|
% |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
FY 2017 |
|
FY 2018 |
|
V % |
| GAAP Revenue |
$ |
4,607 |
|
|
$ |
5,191 |
|
|
13 |
|
% |
Purchase accounting adjustment to acquired deferred
revenue |
57 |
|
|
8 |
|
A |
|
| Adjusted Revenue |
$ |
4,665 |
|
|
$ |
5,199 |
|
|
11 |
|
% |
| |
|
|
|
|
|
| |
|
|
|
|
|
| Components of Adjusted Revenue Growth |
|
|
|
|
|
| Organic |
|
|
|
|
8 |
|
% |
| Acquisitions |
|
|
|
|
3 |
|
% |
| Total Adjusted Revenue Growth |
|
|
|
|
11 |
|
% |
| Table 2: Adjusted Gross Margin Reconciliation ($M) |
|
|
| |
Q4 2017 |
|
Q4 2018 |
|
V% / Bps |
| GAAP Revenue |
$ |
1,227 |
|
|
$ |
1,376 |
|
|
12 |
% |
Purchase accounting adjustment to acquired deferred
revenue |
8 |
|
|
1 |
|
A |
|
| Adjusted Revenue |
$ |
1,235 |
|
|
$ |
1,378 |
|
|
12 |
% |
| |
|
|
|
|
|
| GAAP Gross Profit |
$ |
765 |
|
|
$ |
873 |
|
|
|
Purchase accounting adjustment to acquired deferred
revenue |
8 |
|
|
1 |
|
A |
|
| Adjusted Gross Profit |
$ |
773 |
|
|
$ |
874 |
|
|
13 |
% |
| |
|
|
|
|
|
| GAAP Gross Margin |
62.4 |
% |
|
63.4 |
% |
|
+100 bps |
|
| Adjusted Gross Margin |
62.6 |
% |
|
63.5 |
% |
|
+90 bps |
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
FY 2017 |
|
FY 2018 |
|
V% / Bps |
| GAAP Revenue |
$ |
4,607 |
|
|
$ |
5,191 |
|
|
13 |
% |
Purchase accounting adjustment to acquired deferred
revenue |
57 |
|
|
8 |
|
A |
|
| Adjusted Revenue |
$ |
4,665 |
|
|
$ |
5,199 |
|
|
11 |
% |
| |
|
|
|
|
|
| GAAP Gross Profit |
$ |
2,865 |
|
|
$ |
3,280 |
|
|
|
Purchase accounting adjustment to acquired deferred
revenue |
57 |
|
|
8 |
|
A |
|
| Adjusted Gross Profit |
$ |
2,922 |
|
|
$ |
3,287 |
|
|
12 |
% |
| |
|
|
|
|
|
| GAAP Gross Margin |
62.2 |
% |
|
63.2 |
% |
|
+100 bps |
|
| Adjusted Gross Margin |
62.6 |
% |
|
63.2 |
% |
|
+60 bps |
|
| Table 3: Adjusted EBITDA Reconciliation ($M) |
|
|
|
|
|
| |
Q4 2017 |
|
Q4 2018 |
|
V% / Bps |
| GAAP Revenue |
$ |
1,227 |
|
|
$ |
1,376 |
|
|
12 |
% |
Purchase accounting adjustment to acquired deferred
revenue |
8 |
|
|
1 |
|
A |
|
| Adjusted Revenue |
$ |
1,235 |
|
|
$ |
1,378 |
|
|
12 |
% |
| |
|
|
|
|
|
| GAAP Net Earnings |
444 |
|
|
257 |
|
|
|
| Taxes |
(140 |
) |
|
61 |
|
|
|
| Interest Expense |
43 |
|
|
47 |
|
|
|
| Depreciation |
13 |
|
|
12 |
|
|
|
| Amortization |
74 |
|
|
82 |
|
|
|
| EBITDA |
$ |
433 |
|
|
$ |
460 |
|
|
6 |
% |
| |
|
|
|
|
|
Purchase accounting adjustment to acquired deferred
revenue |
8 |
|
|
1 |
|
A |
|
| Purchase accounting adjustment for commission expense |
(1 |
) |
|
— |
|
|
|
| One-time expense for accelerated vesting B |
— |
|
|
35 |
|
|
|
| Adjusted EBITDA |
$ |
441 |
|
|
$ |
496 |
|
|
12 |
% |
| % of Adjusted Revenue |
35.7 |
% |
|
36.0 |
% |
|
+30 bps |
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
FY 2017 |
|
FY 2018 |
|
V% / Bps |
| GAAP Revenue |
$ |
4,607 |
|
|
$ |
5,191 |
|
|
13 |
% |
Purchase accounting adjustment to acquired deferred
revenue |
57 |
|
|
8 |
|
A |
|
| Adjusted Revenue |
$ |
4,665 |
|
|
$ |
5,199 |
|
|
11 |
% |
| |
|
|
|
|
|
| GAAP Net Earnings |
972 |
|
|
944 |
|
|
|
| Taxes |
63 |
|
|
254 |
|
|
|
| Interest Expense |
181 |
|
|
182 |
|
|
|
| Depreciation |
50 |
|
|
50 |
|
|
|
| Amortization |
295 |
|
|
318 |
|
|
|
| EBITDA |
$ |
1,560 |
|
|
$ |
1,748 |
|
|
12 |
% |
| |
|
|
|
|
|
Purchase accounting adjustment to acquired deferred
revenue |
57 |
|
|
8 |
|
A |
|
| Debt extinguishment charge C |
— |
|
|
16 |
|
|
|
| One-time expense for accelerated vesting B |
— |
|
|
35 |
|
|
|
| Purchase accounting adjustment for commission expense |
(5 |
) |
|
— |
|
|
|
| Gain on sale of divested energy product line |
(9 |
) |
|
— |
|
|
|
| Impairment charge on minority investment |
2 |
|
|
— |
|
|
|
| Adjusted EBITDA |
$ |
1,605 |
|
|
$ |
1,806 |
|
|
13 |
% |
| % of Adjusted Revenue |
34.4 |
% |
|
34.7 |
% |
|
+30 bps |
|
| Table 4: Adjusted Earnings Before Taxes Reconciliation ($M) |
|
|
|
|
| |
Q4 2017 |
|
Q4 2018 |
|
V % |
| GAAP Earnings Before Taxes |
$ |
303 |
|
|
$ |
318 |
|
|
5 |
% |
Purchase accounting adjustment to acquired deferred
revenue |
8 |
|
|
1 |
|
A |
|
| Amortization of acquisition-related intangible assets D |
73 |
|
|
81 |
|
|
|
| One-time expense for accelerated vesting B |
— |
|
|
35 |
|
|
|
| Purchase accounting adjustment for commission expense |
(1 |
) |
|
— |
|
|
|
| Adjusted Earnings Before Taxes |
$ |
383 |
|
|
$ |
435 |
|
|
14 |
% |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
FY 2017 |
|
FY 2018 |
|
V % |
| GAAP Earnings Before Taxes |
$ |
1,035 |
|
|
$ |
1,198 |
|
|
16 |
% |
Purchase accounting adjustment to acquired deferred
revenue |
57 |
|
|
8 |
|
A |
|
| Amortization of acquisition-related intangible assets D |
292 |
|
|
314 |
|
|
|
| Debt extinguishment charge C |
— |
|
|
16 |
|
|
|
| One-time expense for accelerated vesting B |
— |
|
|
35 |
|
|
|
| Purchase accounting adjustment for commission expense |
(5 |
) |
|
— |
|
|
|
| Gain on sale of divested energy product line |
(9 |
) |
|
— |
|
|
|
| Impairment charge on minority investment |
2 |
|
|
— |
|
|
|
| Adjusted Earnings Before Taxes |
$ |
1,371 |
|
|
$ |
1,571 |
|
|
15 |
% |
| Table 5: Adjusted DEPS Reconciliation E |
|
|
|
|
|
| |
Q4 2017 |
|
Q4 2018 |
|
V % |
| GAAP DEPS |
$ |
4.27 |
|
|
$ |
2.46 |
|
|
(42 |
) |
% |
Purchase accounting adjustment to acquired deferred
revenue |
0.05 |
|
|
0.01 |
|
A |
|
| Amortization of acquisition-related intangible assets D |
0.46 |
|
|
0.61 |
|
|
|
| One-time expense for accelerated vesting B |
— |
|
|
0.26 |
|
|
|
Measurement period adjustment to 2017 provisional
income tax amounts resulting from the Tax Cuts and Jobs
Act F |
— |
|
|
(0.11 |
) |
|
|
Recognition of deferred tax benefit due to held-for-sale
classification of Scientific Imaging businesses G |
— |
|
|
(0.02 |
) |
|
|
| One-time net gain resulting from the Tax Cuts and Jobs Act |
(2.07 |
) |
|
— |
|
|
|
| Purchase accounting adjustment for commission expense |
(0.01 |
) |
|
— |
|
|
|
| Rounding |
— |
|
|
0.01 |
|
|
|
| Adjusted DEPS |
$ |
2.70 |
|
|
$ |
3.22 |
|
|
19 |
|
% |
| |
|
|
|
|
|
| |
FY 2017 |
|
FY 2018 |
|
V % |
| GAAP DEPS |
$ |
9.39 |
|
|
$ |
9.05 |
|
|
(4 |
) |
% |
Purchase accounting adjustment to acquired deferred
revenue |
0.36 |
|
|
0.06 |
|
A |
|
| Amortization of acquisition-related intangible assets D |
1.83 |
|
|
2.38 |
|
|
|
Recognition of deferred tax expense due to held-for-sale
classification of Gatan H |
— |
|
|
0.10 |
|
|
|
Recognition of deferred tax benefit due to held-for-sale
classification of Scientific Imaging businesses G |
— |
|
|
(0.02 |
) |
|
|
Measurement period adjustment to 2017 provisional
income tax amounts resulting from the Tax Cuts and Jobs
Act F |
— |
|
|
(0.14 |
) |
|
|
| Debt extinguishment charge C |
— |
|
|
0.12 |
|
|
|
| One-time expense for accelerated vesting B |
— |
|
|
0.26 |
|
|
|
| Gain on sale of divested energy product line |
(0.06 |
) |
|
— |
|
|
|
| Impairment charge on minority investment |
0.01 |
|
|
— |
|
|
|
One-time net gain resulting from the Tax Cuts and Jobs
Act |
(2.08 |
) |
|
— |
|
|
|
| Purchase accounting adjustment for commission expense |
(0.03 |
) |
|
— |
|
|
|
| Adjusted DEPS |
$ |
9.42 |
|
|
$ |
11.81 |
|
|
25 |
|
% |
| Table 6: Free Cash Flow Reconciliation ($M) |
|
|
|
|
| |
Q4 2017 |
|
Q4 2018 |
|
V % |
| Operating Cash Flow |
$ |
369 |
|
|
$ |
464 |
|
|
26 |
% |
| Capital Expenditures |
(13 |
) |
|
(15 |
) |
|
|
| Capitalized Software Expenditures |
(3 |
) |
|
(2 |
) |
|
|
| Free Cash Flow |
$ |
353 |
|
|
$ |
447 |
|
|
27 |
% |
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
FY 2017 |
|
FY 2018 |
|
V % |
| Operating Cash Flow |
$ |
1,234 |
|
|
$ |
1,430 |
|
|
16 |
% |
| Capital Expenditures |
(49 |
) |
|
(49 |
) |
|
|
| Capitalized Software Expenditures |
(11 |
) |
|
(10 |
) |
|
|
| Free Cash Flow |
$ |
1,175 |
|
|
$ |
1,371 |
|
|
17 |
% |
| Table 7: Forecasted Adjusted DEPS Reconciliation E |
|
|
|
|
| |
|
|
|
|
|
| |
Q1 2019 |
|
Full Year 2019 |
| |
Low End |
|
High End |
|
Low End |
|
High End |
| GAAP DEPS |
$ |
2.12 |
|
|
$ |
2.18 |
|
|
$ |
9.52 |
|
|
$ |
9.92 |
|
| Amortization of acquisition-related intangible assets D |
0.62 |
|
|
0.62 |
|
|
2.48 |
|
|
2.48 |
|
| Adjusted DEPS |
$ |
2.74 |
|
|
$ |
2.80 |
|
|
$ |
12.00 |
|
|
$ |
12.40 |
|
| A. |
Q4'18 acquisition-related fair value adjustment to deferred revenue related to the acquisitions of
Onvia and PowerPlan ($1M pretax, $1M after-tax). FY'18 acquisition-related fair value adjustment to deferred revenue related to
the acquisitions of Deltek, Onvia, and PowerPlan ($8M pretax, $6M after-tax). |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| B. |
One-time expense for accelerated vesting associated with the passing of Brian Jellison ($35M
pretax, $28M after-tax). |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| C. |
Debt extinguishment charge ($16M pretax, $13M after-tax) related to the early redemption of 2019
Senior Notes. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| D. |
Actual results and forecast of estimated amortization of acquisition-related intangible assets
($M, except per share data); for comparison purposes, prior period amounts are also shown below. Tax rate of 35% applied to
amortization in 2017, and tax rate of 21% applied to amortization in 2018 and 2019. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Q4 ‘17A |
|
FY ‘17A |
|
Q4 ‘18A
2018A |
|
FY ‘18A |
|
Q1 ‘19E |
|
FY ‘19E |
| |
Pretax |
$ |
73 |
|
|
$ |
292 |
|
|
$ |
81 |
|
|
$ |
314 |
|
|
$ |
82 |
|
|
$ |
330 |
|
| |
After-tax |
$ |
47 |
|
|
$ |
190 |
|
|
$ |
64 |
|
|
$ |
248 |
|
|
$ |
65 |
|
|
$ |
260 |
|
| |
Per share |
$ |
0.46 |
|
|
$ |
1.83 |
|
|
$ |
0.61 |
|
|
$ |
2.38 |
|
|
$ |
0.62 |
|
|
$ |
2.48 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| E. |
All 2017 adjustments taxed at 35%, all 2018 and 2019 adjustments taxed at 21%. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| F. |
Measurement period adjustment of $12 million for Q4 2018 and $14 million for the full year 2018 to
2017 provisional income tax amounts resulting from the Tax Cuts and Jobs Act. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| G. |
Recognition of $2 million deferred tax benefit due to held-for-sale classification of Scientific
Imaging businesses. |
| |
|
| H. |
Recognition of $10 million deferred tax expense due to held-for-sale classification of Gatan. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Note: Numbers may not foot due to rounding. |
About Roper Technologies
Roper Technologies is a constituent of the S&P 500, Fortune 1000, and the Russell 1000 indices. Roper
operates businesses that design and develop software (both license and software-as-a-service) and engineered products and solutions
for a variety of niche end markets. Additional information about Roper is available on the Company’s website at www.ropertech.com.
The information provided in this press release contains forward-looking statements within the meaning of the
federal securities laws. These forward-looking statements may include, among others, statements regarding operating results, the
success of our internal operating plans, and the prospects for newly acquired businesses to be integrated and contribute to future
growth, profit and cash flow expectations. Forward-looking statements may be indicated by words or phrases such as
"anticipate," "estimate," "plans," "expects," "projects," "should," "will," "believes," "intends" and similar words and phrases.
These statements reflect management's current beliefs and are not guarantees of future performance. They involve risks and
uncertainties that could cause actual results to differ materially from those contained in any forward-looking statement. Such
risks and uncertainties include our ability to identify and complete acquisitions consistent with our business strategies,
integrate acquisitions that have been completed, realize expected benefits and synergies from, and manage other risks associated
with, the newly acquired businesses. We also face other general risks, including our ability to realize cost savings from our
operating initiatives, general economic conditions and the conditions of the specific markets in which we operate, changes
in foreign exchange rates, difficulties associated with exports, risks associated with our international operations, increased
product liability and insurance costs, increased warranty exposure, future competition, changes in the supply of, or price for,
parts and components, environmental compliance costs and liabilities, risks and cost associated with asbestos related litigation,
potential write-offs of our substantial intangible assets, and risks associated with obtaining governmental approvals and
maintaining regulatory compliance for new and existing products. Important risks may be discussed in current and subsequent filings
with the SEC. You should not place undue reliance on any forward-looking statements. These statements speak only as of the date
they are made, and we undertake no obligation to update publicly any of them in light of new information or future events.
| Roper Technologies, Inc. and Subsidiaries |
|
|
|
|
| Condensed Consolidated Balance Sheets (unaudited) |
|
| (Amounts in millions) |
|
|
| |
December 31, 2018 |
|
December 31, 2017 |
|
| ASSETS: |
|
|
|
|
| |
|
|
|
|
| Cash and cash equivalents |
$ |
364.4 |
|
|
$ |
671.3 |
|
|
| Accounts receivable, net |
|
700.8 |
|
|
|
641.7 |
|
|
| Inventories, net |
|
190.8 |
|
|
|
204.9 |
|
|
| Income taxes receivable |
|
21.7 |
|
|
|
24.4 |
|
|
| Unbilled receivables |
|
169.4 |
|
|
|
143.6 |
|
|
| Other current assets |
|
80.0 |
|
|
|
73.5 |
|
|
| Current assets held for sale |
|
83.6 |
|
|
|
— |
|
|
| Total current assets |
|
1,610.7 |
|
|
|
1,759.4 |
|
|
| |
|
|
|
|
| Property, plant and equipment, net |
|
128.7 |
|
|
|
142.5 |
|
|
| Goodwill |
|
9,346.8 |
|
|
|
8,820.3 |
|
|
| Other intangible assets, net |
|
3,842.1 |
|
|
|
3,475.2 |
|
|
| Deferred taxes |
|
52.2 |
|
|
|
30.7 |
|
|
| Other assets |
|
101.1 |
|
|
|
88.3 |
|
|
| Assets held for sale |
|
167.9 |
|
|
|
— |
|
|
| |
|
|
|
|
| Total assets |
$ |
15,249.5 |
|
|
$ |
14,316.4 |
|
|
| |
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY: |
|
|
|
|
| |
|
|
|
|
| Accounts payable |
$ |
165.3 |
|
|
$ |
171.1 |
|
|
| Accrued compensation |
|
248.3 |
|
|
|
198.0 |
|
|
| Deferred revenue |
|
677.9 |
|
|
|
566.4 |
|
|
| Other accrued liabilities |
|
258.0 |
|
|
|
266.6 |
|
|
| Income taxes payable |
|
58.3 |
|
|
|
26.4 |
|
|
| Current portion of long-term debt |
|
1.5 |
|
|
|
800.9 |
|
|
| Current liabilities held for sale |
|
38.9 |
|
|
|
— |
|
|
| Total current liabilities |
|
1,448.2 |
|
|
|
2,029.4 |
|
|
| |
|
|
|
|
| Long-term debt, net of current portion |
|
4,940.2 |
|
|
|
4,354.6 |
|
|
| Deferred taxes |
|
931.1 |
|
|
|
829.6 |
|
|
| Other liabilities |
|
191.5 |
|
|
|
239.2 |
|
|
| Total liabilities |
|
7,511.0 |
|
|
|
7,452.8 |
|
|
| |
|
|
| Common stock |
|
1.1 |
|
|
|
1.0 |
|
|
| Additional paid-in capital |
|
1,751.5 |
|
|
|
1,602.9 |
|
|
| Retained earnings |
|
6,247.7 |
|
|
|
5,464.6 |
|
|
| Accumulated other comprehensive loss |
|
(243.3 |
) |
|
|
(186.2 |
) |
|
| Treasury stock |
|
(18.5 |
) |
|
|
(18.7 |
) |
|
| Total stockholders' equity |
|
7,738.5 |
|
|
|
6,863.6 |
|
|
| |
|
|
|
|
| Total liabilities and stockholders' equity |
$ |
15,249.5 |
|
|
$ |
14,316.4 |
|
|
| |
|
|
|
|
| Roper Technologies, Inc. and Subsidiaries |
|
|
|
|
|
|
|
| Condensed Consolidated Statements of Earnings (unaudited) |
|
|
|
|
|
|
|
| (Amounts in millions, except per share data) |
|
|
|
|
|
|
|
|
|
| |
|
Three months ended December 31, |
|
Twelve months ended December 31, |
|
| |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
|
| Net revenues |
|
$ |
1,376.3 |
|
$ |
1,226.6 |
|
|
$ |
5,191.2 |
|
$ |
4,607.5 |
|
| Cost of sales |
|
|
503.2 |
|
|
461.5 |
|
|
|
1,911.7 |
|
|
1,742.7 |
|
| Gross profit |
|
|
873.1 |
|
|
765.1 |
|
|
|
3,279.5 |
|
|
2,864.8 |
|
| |
|
|
|
|
|
|
|
|
|
| Selling, general and administrative expenses |
|
|
508.7 |
|
|
418.2 |
|
|
|
1,883.1 |
|
|
1,654.6 |
|
| Income from operations |
|
|
364.4 |
|
|
346.9 |
|
|
|
1,396.4 |
|
|
1,210.2 |
|
| |
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
47.3 |
|
|
43.4 |
|
|
|
182.1 |
|
|
180.6 |
|
| Loss on debt extinguishment |
|
|
— |
|
|
— |
|
|
|
15.9 |
|
|
— |
|
| Other income/(expense), net |
|
|
1.0 |
|
|
(0.1 |
) |
|
|
— |
|
|
5.1 |
|
| |
|
|
|
|
|
|
|
|
|
| Earnings before income taxes |
|
|
318.1 |
|
|
303.4 |
|
|
|
1,198.4 |
|
|
1,034.7 |
|
| |
|
|
|
|
|
|
|
|
|
| Income taxes |
|
|
61.0 |
|
|
(140.5 |
) |
|
|
254.0 |
|
|
62.9 |
|
| |
|
|
|
|
|
|
|
|
|
| Net earnings |
|
$ |
257.1 |
|
$ |
443.9 |
|
|
$ |
944.4 |
|
$ |
971.8 |
|
| |
|
|
|
|
|
|
|
|
|
| Earnings per share: |
|
|
|
|
|
|
|
|
|
| Basic |
|
$ |
2.49 |
|
$ |
4.33 |
|
|
$ |
9.15 |
|
$ |
9.51 |
|
| Diluted |
|
$ |
2.46 |
|
$ |
4.27 |
|
|
$ |
9.05 |
|
$ |
9.39 |
|
| |
|
|
|
|
|
|
|
|
|
| Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
| Basic |
|
|
103.4 |
|
|
102.4 |
|
|
|
103.2 |
|
|
102.2 |
|
| Diluted |
|
|
104.5 |
|
|
103.9 |
|
|
|
104.4 |
|
|
103.5 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Roper Technologies, Inc. and Subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Selected Segment Financial Data (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
| (Amounts in millions and percents of net revenues) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Three months ended December 31, |
|
Twelve months ended December 31, |
|
| |
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
| |
Amount |
|
% |
|
Amount |
|
% |
|
Amount |
|
% |
|
Amount |
|
% |
|
| Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RF Technology |
$ |
589.0 |
|
|
|
|
491.4 |
|
|
|
$ |
2,168.4 |
|
|
|
$ |
1,862.1 |
|
|
|
| Medical & Scientific Imaging |
|
402.4 |
|
|
|
|
367.8 |
|
|
|
|
1,522.4 |
|
|
|
|
1,410.4 |
|
|
|
| Industrial Technology |
|
222.8 |
|
|
|
|
207.0 |
|
|
|
|
900.0 |
|
|
|
|
783.7 |
|
|
|
| Energy Systems & Controls |
|
162.1 |
|
|
|
|
160.4 |
|
|
|
|
600.4 |
|
|
|
|
551.3 |
|
|
|
| Total |
$ |
1,376.3 |
|
|
|
$ |
1,226.6 |
|
|
|
$ |
5,191.2 |
|
|
|
$ |
4,607.5 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RF Technology |
$ |
375.1 |
|
63.7 |
% |
|
$ |
306.8 |
|
62.4 |
% |
|
$ |
1,384.7 |
|
63.9 |
% |
|
$ |
1,136.9 |
|
61.1 |
% |
|
| Medical & Scientific Imaging |
|
287.7 |
|
71.5 |
% |
|
|
262.1 |
|
71.3 |
% |
|
|
1,087.5 |
|
71.4 |
% |
|
|
1,015.2 |
|
72.0 |
% |
|
| Industrial Technology |
|
113.7 |
|
51.0 |
% |
|
|
102.8 |
|
49.7 |
% |
|
|
458.1 |
|
50.9 |
% |
|
|
396.2 |
|
50.6 |
% |
|
| Energy Systems & Controls |
|
96.6 |
|
59.6 |
% |
|
|
93.4 |
|
58.2 |
% |
|
|
349.2 |
|
58.2 |
% |
|
|
316.5 |
|
57.4 |
% |
|
| Total |
$ |
873.1 |
|
63.4 |
% |
|
$ |
765.1 |
|
62.4 |
% |
|
$ |
3,279.5 |
|
63.2 |
% |
|
$ |
2,864.8 |
|
62.2 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating profit*: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RF Technology |
$ |
170.3 |
|
28.9 |
% |
|
$ |
136.6 |
|
27.8 |
% |
|
$ |
613.8 |
|
28.3 |
% |
|
$ |
479.3 |
|
25.7 |
% |
|
| Medical & Scientific Imaging |
|
141.9 |
|
35.3 |
% |
|
|
130.0 |
|
35.3 |
% |
|
|
521.0 |
|
34.2 |
% |
|
|
486.6 |
|
34.5 |
% |
|
| Industrial Technology |
|
70.3 |
|
31.6 |
% |
|
|
60.9 |
|
29.4 |
% |
|
|
284.3 |
|
31.6 |
% |
|
|
235.0 |
|
30.0 |
% |
|
| Energy Systems & Controls |
|
57.4 |
|
35.4 |
% |
|
|
51.7 |
|
32.2 |
% |
|
|
180.8 |
|
30.1 |
% |
|
|
151.2 |
|
27.4 |
% |
|
| Total |
$ |
439.9 |
|
32.0 |
% |
|
$ |
379.2 |
|
30.9 |
% |
|
$ |
1,599.9 |
|
30.8 |
% |
|
$ |
1,352.1 |
|
29.3 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Segment operating profit is before unallocated corporate general and administrative expenses.
These expenses were $75.5 and $32.2 for the three months ended December 31, 2018 and 2017, respectively, and $203.5 and $141.8
for the twelve months ended December 31, 2018 and 2017, respectively.
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Roper Technologies, Inc. and Subsidiaries |
|
| Condensed Consolidated Statements of Cash Flows (unaudited) |
|
| (Amounts in millions) |
|
| |
| |
|
Years ended December 31, |
|
| |
|
|
2018 |
|
|
|
2017 |
|
|
| Cash flows from operating activities: |
|
|
|
|
|
| Net earnings |
|
$ |
944.4 |
|
|
$ |
971.8 |
|
|
| Adjustments to reconcile net earnings to cash flows from operating activities: |
|
|
|
|
|
| Depreciation and amortization of property, plant and equipment |
|
|
49.5 |
|
|
|
49.5 |
|
|
| Amortization of intangible assets |
|
|
317.5 |
|
|
|
295.5 |
|
|
| Amortization of deferred financing costs |
|
|
6.3 |
|
|
|
7.2 |
|
|
| Non-cash stock compensation |
|
|
133.8 |
|
|
|
83.1 |
|
|
| Loss on debt extinguishment |
|
|
15.9 |
|
|
|
— |
|
|
| Gain on sale of assets |
|
|
— |
|
|
|
(9.4 |
) |
|
| Changes in operating assets and liabilities, net of acquired businesses: |
|
|
|
|
|
| Accounts receivable |
|
|
(83.5 |
) |
|
|
(6.7 |
) |
|
| Unbilled receivables |
|
|
(14.0 |
) |
|
|
(13.5 |
) |
|
| Inventories |
|
|
(21.8 |
) |
|
|
(15.3 |
) |
|
| Accounts payable and accrued liabilities |
|
|
68.8 |
|
|
|
73.3 |
|
|
| Deferred revenue |
|
|
86.6 |
|
|
|
74.9 |
|
|
| Income taxes |
|
|
(67.6 |
) |
|
|
(257.0 |
) |
|
| Other, net |
|
|
(5.8 |
) |
|
|
(18.9 |
) |
|
| Cash provided by operating activities |
|
|
1,430.1 |
|
|
|
1,234.5 |
|
|
| |
|
|
|
|
|
| Cash flows from investing activities: |
|
|
|
|
|
| Acquisitions of businesses, net of cash acquired |
|
|
(1,275.8 |
) |
|
|
(153.7 |
) |
|
| Capital expenditures |
|
|
(49.1 |
) |
|
|
(48.8 |
) |
|
| Capitalized software expenditures |
|
|
(9.5 |
) |
|
|
(10.8 |
) |
|
| Proceeds from sale of assets |
|
|
— |
|
|
|
10.6 |
|
|
| Other, net |
|
|
(0.7 |
) |
|
|
(6.9 |
) |
|
| Cash used in investing activities |
|
|
(1,335.1 |
) |
|
|
(209.6 |
) |
|
| |
|
|
|
|
|
| Cash flows from financing activities: |
|
|
|
|
|
| Proceeds from senior notes |
|
|
1,500.0 |
|
|
|
— |
|
|
| Payment of senior notes |
|
|
(1,300.0 |
) |
|
|
(400.0 |
) |
|
| Payments under revolving line of credit, net |
|
|
(405.0 |
) |
|
|
(660.0 |
) |
|
| Debt issuance costs |
|
|
(13.9 |
) |
|
|
— |
|
|
| Cash dividends to stockholders |
|
|
(170.1 |
) |
|
|
(142.8 |
) |
|
| Redemption premium for debt extinguishment |
|
|
(15.5 |
) |
|
|
— |
|
|
| Treasury stock sales |
|
|
5.4 |
|
|
|
4.2 |
|
|
| Proceeds from stock based compensation, net |
|
|
10.6 |
|
|
|
28.5 |
|
|
| Other |
|
|
0.4 |
|
|
|
0.1 |
|
|
| Cash used in financing activities |
|
|
(388.1 |
) |
|
|
(1,170.0 |
) |
|
| |
|
|
|
|
|
| Effect of exchange rate changes on cash |
|
|
(13.8 |
) |
|
|
59.2 |
|
|
| |
|
|
|
|
|
| Net decrease in cash and cash equivalents |
|
|
(306.9 |
) |
|
|
(85.9 |
) |
|
| |
|
|
|
|
|
| Cash and cash equivalents, beginning of year |
|
|
671.3 |
|
|
|
757.2 |
|
|
| |
|
|
|
|
|
| Cash and cash equivalents, end of year |
|
$ |
364.4 |
|
|
$ |
671.3 |
|
|
| |
