EX-99.1 2 pressrel.htm PRESS RELEASE
Exhibit 99.1
 

Contact Information:
Investor Relations
941-556-2601
investor-relations@roperind.com
Roper Industries, Inc.


Roper Industries Announces Third Quarter Results

Record Third Quarter Orders, Revenue, EBITDA, Net Earnings and Operating Cash Flow
Sunquest Results Included from August 22, 2012


Sarasota, Florida, October 25, 2012 ... Roper Industries, Inc. (NYSE: ROP), a diversified growth company, reported financial results for the third quarter ended September 30, 2012.

Roper reports results, including revenue, operating margin, net income and diluted earnings per share, on a GAAP and non-GAAP basis.  The non-GAAP measures are reconciled to the corresponding GAAP measures at the end of this release.

Third quarter GAAP diluted earnings per share were $1.17.  Non-GAAP diluted earnings per share were $1.24, which were at the higher end of the company's guidance range.  GAAP revenue was a record $748 million.  Non-GAAP revenue, which excludes a fair value adjustment to acquired deferred revenue, was $751 million.  GAAP operating margin increased 100 basis points to 24.5%, while non-GAAP operating margin was 25.7%, a 220 basis point increase over the prior year.  Operating cash flow in the quarter was a record $205 million, an increase of 23% over the comparable period in the prior year.

"Our businesses continued to perform exceptionally well in the quarter," said Brian Jellison, Roper's Chairman, President and CEO.  "Strong operating performance led to substantial margin expansion in all four of our segments.  We achieved record free cash flow of $197 million, representing 26% of revenue.  In addition, gross margin increased to 56% in the quarter.  Despite the uncertain economic outlook, we remain confident our high-quality, asset-light businesses will continue to perform well."

Mr. Jellison continued, "During the quarter, we completed the acquisition of Sunquest Information Systems, adding to our growing medical and software businesses.  Sunquest, with leading software solutions used by over 1,700 hospitals worldwide, adds substantial recurring revenue with long term customer relationships and high retention rates.  We are excited about the continued growth opportunities in these areas."


2012 Outlook and Guidance

As a result of the third quarter results and outlook for the remainder of the year, the company is establishing fourth quarter non-GAAP diluted earnings per share guidance of $1.43 - $1.49.  The company's full year non-GAAP diluted earnings per share guidance is $4.91 - $4.97. 
 
The company's guidance is provided on a non-GAAP basis, and excludes future acquisitions, the fair value adjustment to acquired deferred revenue resulting from the Sunquest acquisition, transaction related expenses for Sunquest, and the third quarter debt extinguishment charge.


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:  Q3 Revenue Growth
 
Q3 2011
Q3 2012
V%
GAAP Revenue
$713
$748
5%
Non-GAAP Revenue
$713
$751
5%
 
 
 
 
Components of growth
 
 
 
Organic Growth
 
 
3%
Acquisitions
 
 
4%
Foreign Exchange
 
 
(2%)
Total Growth
 
 
5%

 
 
 
 
 
 
 
 
 
 
 
 
Table 2:  Free Cash Flow
 
Q3 2012
GAAP Revenue (B)
$748
Non-GAAP Revenue (C)
$751
 
 
Operating Cash Flow
205
Less: Capital Expenditures
(9)
Rounding
1
Free Cash Flow (A)
197
 
 
% of GAAP Revenue (A) / (B)
26.3%
% of Non-GAAP Revenue (A) / (C)
26.2%










 
 
 
 
 
Conference Call to be Held at 8:30 AM (ET) Today

A conference call to discuss these results has been scheduled for 8:30 AM ET on Thursday, October 25, 2012.  The call can be accessed via webcast or by dialing +1 888-230-6285 (US/Canada) or +1 913-312-0680, using confirmation code 6548072.  Webcast information and conference call materials will be made available in the Investors section of Roper's website (www.roperind.com) prior to the start of the call.  Telephonic replays will be available for up to two weeks by calling +1 719-457-0820 and using the access code 6548072.


About Roper Industries

Roper Industries is a diversified growth company and is a constituent of the S&P 500, Fortune 1000, and the Russell 1000 indices. Roper provides engineered products and solutions for global niche markets, including water, energy, transportation, medical, education, and SaaS-based information networks. Additional information about Roper is available on the company's website at www.roperind.com.

The information provided in this press release contains forward-looking statements within the meaning of the federal securities laws. These forward-looking statements 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" or "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 integrate acquisitions and realize expected synergies.  We also face other general risks, including our ability to realize cost savings from our operating initiatives, general economic conditions, unfavorable changes in foreign exchange rates, difficulties associated with exports, risks associated with our international operations, difficulties in making and integrating acquisitions, risks associated with newly acquired businesses, 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 and 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 Industries, Inc. and Subsidiaries
 
 
 
Condensed Consolidated Balance Sheets (unaudited)
 
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
September 30,
 
December 31,
ASSETS
2012
 
2011
 
 
 
 
CURRENT ASSETS:
 
 
 
  Cash and cash equivalents
 $        355,109
 
 $            338,101
  Accounts receivable, net
           490,260
 
               439,134
  Inventories, net
           210,426
 
               204,758
  Unbilled receivable
             69,785
 
                63,829
  Deferred taxes
             40,776
 
                38,004
  Other current assets
             51,308
 
                31,647
    Total current assets
        1,217,664
 
            1,115,473
 
 
 
 
PROPERTY, PLANT AND EQUIPMENT, NET
           110,348
 
               108,775
 
 
 
 
OTHER ASSETS:
 
 
 
  Goodwill
        3,868,256
 
            2,866,426
  Other intangible assets, net
        1,712,686
 
            1,094,142
  Deferred taxes
             78,203
 
                63,006
  Other assets
             62,481
 
                71,595
    Total other assets
        5,721,626
 
            4,095,169
 
 
 
 
TOTAL ASSETS
 $      7,049,638
 
 $         5,319,417
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
  Accounts payable
 $        151,159
 
 $            141,943
  Accrued liabilities
           405,606
 
               322,904
  Income taxes payable
                      -
 
                  8,895
  Deferred taxes
               3,508
 
                10,548
  Current portion of long-term debt
           551,803
 
                69,906
    Total current liabilities
        1,112,076
 
               554,196
 
 
 
 
NONCURRENT LIABILITIES:
 
 
 
  Long-term debt
        1,552,976
 
            1,015,110
  Deferred taxes
           708,412
 
               482,603
  Other liabilities
             89,556
 
                72,412
    Total liabilities
        3,463,020
 
            2,124,321
 
 
 
 
STOCKHOLDERS' EQUITY:
 
 
 
  Common stock
               1,003
 
                     987
  Additional paid-in capital
        1,186,591
 
            1,117,093
  Retained earnings
        2,362,606
 
            2,063,110
  Accumulated other comprehensive earnings
             56,148
 
                33,800
  Treasury stock
            (19,730)
 
               (19,894)
    Total stockholders' equity
        3,586,618
 
            3,195,096
 
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 $      7,049,638
 
 $         5,319,417

Roper Industries, Inc. and Subsidiaries
 
   
   
   
 
Condensed Consolidated Statements of Earnings (unaudited)
   
   
   
 
(Amounts in thousands, except per share data)
   
   
   
 
 
 
   
   
   
 
 
 
   
   
   
 
 
 
Three months ended
   
Nine months ended
 
 
 
September 30,
   
September 30,
 
 
 
2012
   
2011
   
2012
   
2011
 
 
 
   
   
   
 
Net sales
 
$
747,641
   
$
712,705
   
$
2,183,579
   
$
2,057,885
 
Cost of sales
   
331,086
     
330,149
     
978,223
     
948,170
 
 
                               
Gross profit
   
416,555
     
382,556
     
1,205,356
     
1,109,715
 
 
                               
Selling, general and administrative expenses
   
233,298
     
215,341
     
673,011
     
636,530
 
 
                               
Income from operations
   
183,257
     
167,215
     
532,345
     
473,185
 
 
                               
Interest expense
   
16,456
     
15,373
     
47,016
     
48,265
 
Loss on extinguishment of debt
   
(1,043
)
   
-
     
(1,043
)
   
-
 
Other income/(expense)
   
(1,380
)
   
690
     
(2,444
)
   
8,644
 
 
                               
Earnings from continuing operations before
                               
   income taxes
   
164,378
     
152,532
     
481,842
     
433,564
 
 
                               
Income taxes
   
47,670
     
42,251
     
142,012
     
127,993
 
 
                               
Net Earnings
 
$
116,708
   
$
110,281
   
$
339,830
   
$
305,571
 
 
                               
 
                               
 
                               
 
                               
 
                               
Earnings per share:
                               
  Basic
 
$
1.19
   
$
1.15
   
$
3.49
   
$
3.19
 
  Diluted
 
$
1.17
   
$
1.12
   
$
3.41
   
$
3.11
 
 
                               
Weighted average common and common
                               
  equivalent shares outstanding:
                               
    Basic
   
97,876
     
96,083
     
97,460
     
95,792
 
    Diluted
   
99,757
     
98,308
     
99,543
     
98,285
 
 
 
 

Roper Industries, Inc. and Subsidiaries
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected Segment Financial Data (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
(Amounts in thousands and percents of net sales)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30,
Nine months ended September 30,
 
 
2012
 
2011
 
2012
 
2011
 
 
Amount
%
 
Amount
%
 
Amount
 
%
 
Amount
 
%
Net sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Industrial Technology
 
 $  199,008
 
 
 
 $  185,258
 
 
 
 $   598,088
 
 
 
 $   538,695
 
 
  Energy Systems & Controls
 
     158,169
 
 
 
     150,385
 
 
 
      461,508
 
 
 
      425,768
 
 
  Medical & Scientific Imaging
 
172,475
 
 
 
156,470
 
 
 
486,207
 
 
 
452,835
 
 
  RF Technology
 
217,989
 
 
 
220,592
 
 
 
637,776
 
 
 
640,587
 
 
    Total
 
 $  747,641
 
 
 
 $  712,705
 
 
 
 $2,183,579
 
 
 
 $2,057,885
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross profit:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Industrial Technology
 
 $  102,569
 
51.5%
 
 $    91,238
 
49.2%
 
 $   304,002
 
50.8%
 
 $   269,020
 
49.9%
  Energy Systems & Controls
 
      87,782
 
55.5%
 
      81,832
 
54.4%
 
      254,325
 
55.1%
 
      232,390
 
54.6%
  Medical & Scientific Imaging
 
     112,013
 
64.9%
 
99,035
 
63.3%
 
      314,411
 
64.7%
 
      285,295
 
63.0%
  RF Technology
 
     114,191
 
52.4%
 
110,451
 
50.1%
 
      332,618
 
52.2%
 
      323,010
 
50.4%
    Total
 
 $  416,555
 
55.7%
 
 $  382,556
 
53.7%
 
 $1,205,356
 
55.2%
 
 $1,109,715
 
53.9%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit*:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Industrial Technology
 
 $    60,628
 
30.5%
 
 $    52,238
 
28.2%
 
 $   180,211
 
30.1%
 
 $   150,156
 
27.9%
  Energy Systems & Controls
 
      42,890
 
27.1%
 
      38,675
 
25.7%
 
      118,749
 
25.7%
 
      105,423
 
24.8%
  Medical & Scientific Imaging
 
      46,190
 
26.8%
 
      38,610
 
24.7%
 
      125,231
 
25.8%
 
      108,999
 
24.1%
  RF Technology
 
      58,002
 
26.6%
 
      52,552
 
23.8%
 
      166,516
 
26.1%
 
      150,413
 
23.5%
    Total
 
 $  207,710
 
27.8%
 
 $  182,075
 
25.5%
 
 $   590,707
 
27.1%
 
 $   514,991
 
25.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Orders:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Industrial Technology
 
 $  191,955
 
 
 
 $  192,905
 
 
 
 $   598,077
 
 
 
 $   582,969
 
 
  Energy Systems & Controls
 
     147,304
 
 
 
     151,294
 
 
 
      458,455
 
 
 
      436,633
 
 
  Medical & Scientific Imaging
 
177,528
 
 
 
     159,140
 
 
 
      494,250
 
 
 
      459,452
 
 
  RF Technology
 
     202,959
 
 
 
     215,244
 
 
 
      661,826
 
 
 
      649,513
 
 
    Total
 
 $  719,746
 
 
 
 $  718,583
 
 
 
 $2,212,608
 
 
 
 $2,128,567
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  *  Operating profit is before unallocated corporate general and administrative expenses.  These expenses
       were $24,453 and $14,860 for the three months ended September 30, 2012 and 2011, respectively and
       $58,362 and $41,806 for the nine months ended September 30, 2012 and 2011, respectively.
 
 
 

Roper Industries, Inc. and Subsidiaries
 
 
 
 
Condensed Consolidated Statements of Cash Flows (unaudited)
 
 
(Amounts in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended
 
 
September 30,
 
 
2012
 
2011
 
 
 
 
 
Net earnings
 
 $    339,830
 
 $    305,571
Non-cash items:
 
 
 
 
Depreciation
 
28,402
 
27,669
Amortization
 
82,398
 
77,056
Stock-based compensation expense
 
30,143
 
23,466
Income taxes
 
(14,258)
 
5,888
Changes in assets and liabilities:
 
 
 
 
Receivables
 
3,987
 
(16,531)
Inventory
 
(2,985)
 
(28,422)
Accounts payable
 
5,041
 
3,910
Accrued liabilities
 
(13,658)
 
12,806
Other, net
 
          7,314
 
          (2,339)
  Cash provided by operating activities
 
       466,214
 
       409,074
 
 
 
 
 
Business acquisitions, net of cash acquired
 
   (1,445,549)
 
      (227,197)
Capital expenditures
 
       (29,236)
 
        (29,143)
Other, net
 
             654
 
            (132)
  Cash used by investing activities
 
   (1,474,131)
 
      (256,472)
 
 
 
 
 
Principal debt payments
 
       (26,826)
 
        (25,057)
Revolver borrowings/(payments), net
 
    1,050,000
 
      (145,000)
Debt issuance costs
 
         (4,551)
 
                  -
Dividends
 
       (40,102)
 
        (31,529)
Excess tax benefit from share-based payment
 
        19,873
 
           4,101
Proceeds from exercise of stock options
 
        40,105
 
         14,479
Redemption premium on convertible debt
 
       (19,149)
 
                  -
Other, net
 
             644
 
           1,052
  Cash provided/(used) by financing activities
 
    1,019,994
 
      (181,954)
 
 
 
 
 
Effect of exchange rate changes on cash
 
          4,931
 
           5,412
 
 
 
 
 
Net increase/(decrease) in cash and equivalents
 
        17,008
 
        (23,940)
Cash and equivalents, beginning of period
 
       338,101
 
       270,394
 
 
 
 
 
Cash and equivalents, end of period
 
$355,109
 
$246,454
 
 
 

ROPER INDUSTRIES INC.
 
 
 
 
 
 
 
 
 
 
 
 CONDENSED CONSOLIDATED STATEMENT OF EARNINGS -  RECONCILIATION OF GAAP TO NON-GAAP
 
 
(Amounts in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjustments
 
 
 
 
2012
3rd Quarter
GAAP
 
Fair Value Adjustment
to Acquired
Deferred Revenue
Sunquest
Acquisition-Related
Expenses
 
Debt
Extinguishment
Charge
 
2012
3rd Quarter
Non-GAAP
Net sales
 
 
 $         747,641
 
 $           3,130
 
 $                -
 
 $                -
 
 $   750,771
Cost of sales
 
 
            331,086
 
                  -
 
                  -
 
                  -
 
      331,086
Gross profit
 
 
            416,555
 
             3,130
 
                  -
 
                  -
 
      419,685
Selling, general and administrative expenses
            208,845
 
                  -
 
                  -
 
                  -
 
      208,845
Segment income from operations
 
 
            207,710
 
             3,130
 
                  -
 
                  -
 
      210,840
Corporate general and administrative expenses
             24,453
 
                  -
 
            (6,308)
 
                  -
 
        18,145
Income from operations
 
 
            183,257
 
             3,130
 
             6,308
 
                  -
 
      192,695
Interest expense
 
 
             16,456
 
                  -
 
                  -
 
                  -
 
        16,456
Other income / (expense)
 
 
              (2,423)
 
                  -
 
                  -
 
             1,043
 
         (1,380)
Earnings from continuing operations before income taxes
            164,378
 
             3,130
 
             6,308
 
             1,043
 
      174,859
Income taxes (1)
 
 
             47,670
 
             1,095
 
             2,208
 
                365
 
        51,338
Net earnings
 
 
 $             116,708
 
 $               2,035
 
 $               4,100
 
 $                   678
 
 $     123,521
Weighted average diluted common shares outstanding
                  99,757
 
 
 
 
 
 
 
           99,757
Diluted earnings per share
 
 
 $                    1.17
 
 
 
 
 
 
 
 $            1.24
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) For the three adjustments, the company used a 35% tax rate, as these three adjustments are all US-based items, and 35% is the statutory tax rate in the United States.