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)
|
|
|
|
Roper Technologies, Inc.
|
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BY:
|
/s/ Robert Crisci
|
|
Date:
|
February 2, 2018
|
|
|
|
|
Robert Crisci,
Vice President and Chief Financial Officer
|
|
|
|
|
Contact Information:
Investor Relations
941-556-2601
investor-relations@ropertech.com |
Roper Technologies, Inc.
|
|
FY 2017
|
|
FY 2016
|
|
V%
|
|
GAAP Operating Cash Flow
|
$ 1,234
|
|
$ 964
|
|
28%
|
|
Cash taxes related to 2015 sale of Abel Pump
|
-
|
|
37
|
|
|
|
Adjusted Operating Cash Flow
|
$ 1,234
|
|
$ 1,001
|
|
23%
|
|
|
Q4 2017
|
|
Q4 2016
|
|
V %
|
|
|||||
GAAP Revenue
|
$
|
1,227
|
|
|
$
|
1,011
|
|
|
21
|
%
|
|
Purchase accounting adjustment to acquired deferred revenue
|
8
|
|
|
7
|
|
|
|
|
|||
Adjusted Revenue
|
$
|
1,235
|
|
|
$
|
1,018
|
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|||||
Components of Adjusted Revenue Growth
|
|
|
|
|
|
|
|||||
Organic
|
|
|
|
|
5
|
%
|
|
||||
Acquisitions/Divestitures
|
|
|
|
|
15
|
%
|
|
||||
Foreign Exchange
|
|
|
|
|
1
|
%
|
|
||||
Total Adjusted Revenue Growth
|
|
|
|
|
21
|
%
|
|
|
FY 2017
|
|
FY 2016
|
|
V %
|
|
|||||
GAAP Revenue
|
$
|
4,607
|
|
|
$
|
3,790
|
|
|
22
|
%
|
|
Purchase accounting adjustment to acquired deferred revenue
|
57
|
|
|
15
|
|
|
|
|
|||
Rounding
|
1
|
|
|
-
|
|
|
|
|
|||
Adjusted Revenue
|
$
|
4,665
|
|
|
$
|
3,805
|
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|||||
Components of Adjusted Revenue Growth
|
|
|
|
|
|
|
|||||
Organic
|
|
|
|
|
5
|
%
|
|
||||
Acquisitions/Divestitures
|
|
|
|
|
17
|
%
|
|
||||
Foreign Exchange
|
|
|
|
|
0
|
%
|
|
||||
Rounding
|
|
|
|
|
1
|
%
|
|
||||
Total Adjusted Revenue Growth
|
|
|
|
|
23
|
%
|
|
|
Q4 2017
|
|
Q4 2016
|
|
V Bps
|
|
||||
GAAP Revenue
|
$
|
1,227
|
|
|
$
|
1,011
|
|
|
|
|
Purchase accounting adjustment to acquired deferred revenue
|
8
|
|
|
7
|
|
|
|
|
||
Adjusted Revenue
|
$
|
1,235
|
|
|
$
|
1,018
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP Gross Profit
|
$
|
765
|
|
|
$
|
627
|
|
|
|
|
Purchase accounting adjustment to acquired deferred revenue
|
8
|
|
|
7
|
|
|
|
|
||
Adjusted Gross Profit
|
$
|
773
|
|
|
$
|
634
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP Gross Margin
|
62.4
|
%
|
|
62.0
|
%
|
|
+40 bps
|
|
||
Adjusted Gross Margin
|
62.6
|
%
|
|
62.3
|
%
|
|
+30 bps
|
|
|
FY 2017
|
|
FY 2016
|
|
V Bps
|
|
||||
GAAP Revenue
|
$
|
4,607
|
|
|
$
|
3,790
|
|
|
|
|
Purchase accounting adjustment to acquired deferred revenue
|
57
|
|
|
15
|
|
|
|
|
||
Rounding
|
1
|
|
|
-
|
|
|
|
|
||
Adjusted Revenue
|
$
|
4,665
|
|
|
$
|
3,805
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP Gross Profit
|
$
|
2,865
|
|
|
$
|
2,332
|
|
|
|
|
Purchase accounting adjustment to acquired deferred revenue
|
57
|
|
|
15
|
|
|
|
|
||
Purchase accounting adjustment for commission expense and acquisition-related inventory step-up charge
|
(0)
|
|
|
0
|
|
|
|
|
||
Rounding
|
-
|
|
|
1
|
|
|
|
|
||
Adjusted Gross Profit
|
$
|
2,922
|
|
|
$
|
2,348
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP Gross Margin
|
62.2
|
%
|
|
61.5
|
%
|
|
+70 bps
|
|
||
Adjusted Gross Margin
|
62.6
|
%
|
|
61.7
|
%
|
|
+90 bps
|
|
|
Q4 2017
|
|
Q4 2016
|
|
V %
|
|
|||||
GAAP DEPS
|
$
|
4.27
|
|
|
$
|
1.78
|
|
|
141
|
%
|
|
Purchase accounting adjustment to acquired deferred revenue
|
0.05
|
|
|
0.05
|
|
|
|
|
|||
Purchase accounting adjustment for commission expense
|
(0.01)
|
|
|
(0.00)
|
|
|
|
|
|||
Acquisition-related expenses deemed significant
|
-
|
|
|
0.04
|
|
|
|
|
|||
Amortization of acquisition-related intangible assets
B
|
0.46
|
|
|
0.34
|
|
|
|
|
|||
One-time net gain resulting from the Tax Cuts and Jobs Act
C
|
(2.07)
|
|
|
-
|
|
|
|
|
|||
Rounding
|
-
|
|
|
(0.01)
|
|
|
|
|
|||
Adjusted DEPS
|
$
|
2.70
|
|
|
$
|
2.20
|
|
|
23
|
%
|
|
|
FY 2017
|
|
FY 2016
|
|
V %
|
|
|||||
GAAP DEPS
|
$
|
9.39
|
|
|
$
|
6.43
|
|
|
46
|
%
|
|
Purchase accounting adjustment to acquired deferred revenue
|
0.36
|
|
|
0.10
|
|
|
|
|
|||
Purchase accounting adjustment for commission expense
|
(0.03)
|
|
|
(0.00)
|
|
|
|
|
|||
Acquisition-related expenses deemed significant
|
-
|
|
|
0.04
|
|
|
|
|
|||
Amortization of acquisition-related intangible assets
B
|
1.83
|
|
|
1.27
|
|
|
|
|
|||
Gain on sale of divested energy product line
|
(0.06)
|
|
|
-
|
|
|
|
|
|||
Impairment charge on minority investment
|
0.01
|
|
|
-
|
|
|
|
|
|||
Debt extinguishment charge
|
-
|
|
|
0.01
|
|
|
|
|
|||
One-time net gain resulting from the Tax Cuts and Jobs Act
C
|
(2.08)
|
|
|
-
|
|
|
|
|
|||
Rounding
|
-
|
|
|
(0.01)
|
|
|
|
|
|||
Adjusted DEPS
|
$
|
9.42
|
|
|
$
|
7.84
|
|
|
20
|
%
|
|
|
Q4 2017
|
|
Q4 2016
|
|
V% / Bps
|
|
|||||
GAAP Revenue
|
$
|
1,227
|
|
|
$
|
1,011
|
|
|
|
|
|
Purchase accounting adjustment to acquired deferred revenue
|
8
|
|
|
7
|
|
|
|
|
|||
Adjusted Revenue
|
$
|
1,235
|
|
|
$
|
1,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP Net Earnings
|
$
|
444
|
|
|
$
|
182
|
|
|
|
|
|
Taxes
|
(140)
|
|
|
76
|
|
|
|
|
|||
Interest expense
|
43
|
|
|
30
|
|
|
|
|
|||
Depreciation
|
13
|
|
|
9
|
|
|
|
|
|||
Amortization
|
74
|
|
|
54
|
|
|
|
|
|||
Rounding
|
(1)
|
|
|
1
|
|
|
|
|
|||
EBITDA
|
$
|
433
|
|
|
$
|
352
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Purchase accounting adjustment to acquired deferred revenue
|
8
|
|
|
7
|
|
|
|
|
|||
Purchase accounting adjustment for commission expense
|
(1)
|
|
|
(0)
|
|
|
|
|
|||
Acquisition-related expenses deemed significant
|
-
|
|
|
6
|
|
|
|
|
|||
Rounding
|
1
|
|
|
-
|
|
|
|
|
|||
Adjusted EBITDA
|
$
|
441
|
|
|
$
|
365
|
|
|
21
|
%
|
|
% of Adjusted Revenue
|
35.7
|
%
|
|
35.9
|
%
|
|
(20) bps
|
|
|
|
FY 2017
|
|
FY 2016
|
|
V% / Bps
|
|
|||||
GAAP Revenue
|
$
|
4,607
|
|
|
$
|
3,790
|
|
|
|
|
|
Purchase accounting adjustment to acquired deferred revenue
|
57
|
|
|
15
|
|
|
|
|
|||
Rounding
|
1
|
|
|
-
|
|
|
|
|
|||
Adjusted Revenue
|
$
|
4,665
|
|
|
$
|
3,805
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP Net Earnings
|
$
|
972
|
|
|
$
|
659
|
|
|
|
|
|
Taxes
|
63
|
|
|
282
|
|
|
|
|
|||
Interest expense
|
181
|
|
|
112
|
|
|
|
|
|||
Depreciation
|
50
|
|
|
37
|
|
|
|
|
|||
Amortization
|
295
|
|
|
203
|
|
|
|
|
|||
Rounding
|
(1
|
)
|
|
-
|
|
|
|
|
|||
EBITDA
|
$
|
1,560
|
|
|
$
|
1,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Purchase accounting adjustment to acquired deferred revenue
|
57
|
|
|
15
|
|
|
|
|
|||
Purchase accounting adjustment for commission expense
|
(5
|
)
|
|
(0)
|
|
|
|
|
|||
Acquisition-related inventory step-up charge
|
-
|
|
|
0
|
|
|
|
|
|||
Acquisition-related expenses deemed significant
|
-
|
|
|
6
|
|
|
|
|
|||
Gain on sale of divested Energy product line
|
(9
|
)
|
|
-
|
|
|
|
|
|||
Impairment charge on minority investment
|
2
|
|
|
-
|
|
|
|
|
|||
Debt extinguishment charge
|
-
|
|
|
1
|
|
|
|
|
|||
Adjusted EBITDA
|
$
|
1,605
|
|
|
$
|
1,315
|
|
|
22
|
%
|
|
% of Adjusted Revenue
|
34.4
|
%
|
|
34.6
|
%
|
|
(20) bps
|
|
|
|
Q1 2018
|
|
Full Year 2018
|
|
||||||||||||
|
Low End
|
|
High End
|
|
Low End
|
|
High End
|
|
||||||||
GAAP DEPS
|
$
|
1.87
|
|
|
$
|
1.93
|
|
|
$
|
8.64
|
|
|
$
|
8.96
|
|
|
Purchase accounting adjustments to acquired deferred revenue
D
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
|
0.03
|
|
|
||||
Amortization of acquisition-related intangible assets
B
|
0.56
|
|
|
0.56
|
|
|
2.21
|
|
|
2.21
|
|
|
||||
Adjustments to 2017 provisional income tax amounts resulting from the Tax Cuts and Jobs Act
|
TBD
|
|
|
TBD
|
|
|
TBD
|
|
|
TBD
|
|
|
||||
Adjusted DEPS
|
$
|
2.44
|
|
|
$
|
2.50
|
|
|
$
|
10.88
|
|
|
$
|
11.20
|
|
|
A.
|
All 2017 and 2016 adjustments taxed at 35%, all 2018 adjustments taxed at 21%.
|
B.
|
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 2016 and 2017, and a tax rate of 21% applied to amortization in 2018.
|
|
Q4 2016A
|
|
FY 2016A
|
|
Q4 2017A
|
|
FY 2017A
|
|
Q1 2018E
|
|
FY 2018E
|
||||||||||||
Pretax
|
$
|
54
|
|
|
$
|
201
|
|
|
$
|
73
|
|
|
$
|
292
|
|
|
$
|
74
|
|
|
$
|
292
|
|
After-tax
|
$
|
35
|
|
|
$
|
131
|
|
|
$
|
47
|
|
|
$
|
190
|
|
|
$
|
58
|
|
|
$
|
231
|
|
Per share
|
$
|
0.34
|
|
|
$
|
1.27
|
|
|
$
|
0.46
|
|
|
$
|
1.83
|
|
|
$
|
0.56
|
|
|
$
|
2.21
|
|
C.
|
One-time net gain resulting from the Tax Cuts and Jobs Act ($215.4M after-tax).
|
D.
|
Forecasted acquisition-related fair value adjustments to acquired deferred revenue of Deltek and Onvia, as shown below ($M, except per share data).
|
|
Q1 2018E
|
|
FY 2018E
|
||||
Pretax
|
$
|
2
|
|
|
$
|
5
|
|
After-tax
|
$
|
2
|
|
|
$
|
3
|
|
Per Share
|
$
|
0.01
|
|
|
$
|
0.03
|
|
Roper Technologies, Inc. and Subsidiaries
|
|
|
|
||||
Condensed Consolidated Balance Sheets (unaudited)
|
|
|
|||||
(Amounts in thousands)
|
|
|
|
||||
|
|
|
|
||||
ASSETS:
|
December 31, 2017
|
|
December 31, 2016
|
||||
Cash and cash equivalents
|
$
|
671,327
|
|
|
$
|
757,200
|
|
Accounts receivable, net
|
641,662
|
|
|
619,854
|
|
||
Inventories, net
|
204,933
|
|
|
181,952
|
|
||
Unbilled receivables
|
143,634
|
|
|
129,965
|
|
||
Other current assets
|
97,846
|
|
|
87,530
|
|
||
Total current assets
|
1,759,402
|
|
|
1,776,501
|
|
||
|
|
|
|
||||
Property, plant and equipment, net
|
142,535
|
|
|
141,318
|
|
||
Goodwill
|
8,820,313
|
|
|
8,647,142
|
|
||
Other intangible assets, net
|
3,475,218
|
|
|
3,655,843
|
|
||
Deferred taxes
|
30,726
|
|
|
30,620
|
|
||
Other assets
|
88,219
|
|
|
73,503
|
|
||
Total assets
|
$
|
14,316,413
|
|
|
$
|
14,324,927
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
||
Accounts payable
|
$
|
171,073
|
|
|
$
|
152,067
|
|
Accrued compensation
|
198,020
|
|
|
161,730
|
|
||
Deferred revenue
|
566,447
|
|
|
488,399
|
|
||
Other accrued liabilities
|
266,574
|
|
|
219,339
|
|
||
Income taxes payable
|
26,351
|
|
|
22,762
|
|
||
Current portion of long-term debt, net
|
800,944
|
|
|
400,975
|
|
||
Total current liabilities
|
2,029,409
|
|
|
1,445,272
|
|
||
|
|
|
|
||||
Long-term debt, net of current portion
|
4,354,611
|
|
|
5,808,561
|
|
||
Deferred taxes
|
829,657
|
|
|
1,178,205
|
|
||
Other liabilities
|
239,172
|
|
|
104,024
|
|
||
Total liabilities
|
7,452,849
|
|
|
8,536,062
|
|
||
|
|
|
|
||||
Common stock
|
1,044
|
|
|
1,036
|
|
||
Additional paid-in capital
|
1,602,869
|
|
|
1,489,067
|
|
||
Retained earnings
|
5,464,571
|
|
|
4,642,402
|
|
||
Accumulated other comprehensive loss
|
(186,214
|
)
|
|
(324,739
|
)
|
||
Treasury stock
|
(18,706
|
)
|
|
(18,901
|
)
|
||
Total stockholders' equity
|
6,863,564
|
|
|
5,788,865
|
|
||
Total liabilities and stockholders' equity
|
$
|
14,316,413
|
|
|
$
|
14,324,927
|
|
Roper Technologies, Inc. and Subsidiaries
|
|
|
|
|
|
|||||||||||
Condensed Consolidated Statements of Earnings (unaudited)
|
|
|
|
|||||||||||||
(Amounts in thousands, except per share data)
|
|
|
|
|
|
|
||||||||||
|
|
Three months ended December 31,
|
|
Twelve months ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net revenues
|
|
$
|
1,226,583
|
|
|
$
|
1,010,800
|
|
|
$
|
4,607,471
|
|
|
$
|
3,789,925
|
|
Cost of sales
|
|
461,471
|
|
|
383,922
|
|
|
1,742,675
|
|
|
1,457,515
|
|
||||
Gross profit
|
|
765,112
|
|
|
626,878
|
|
|
2,864,796
|
|
|
2,332,410
|
|
||||
Selling, general and administrative expenses
|
|
418,129
|
|
|
337,774
|
|
|
1,654,552
|
|
|
1,277,847
|
|
||||
Income from operations
|
|
346,983
|
|
|
289,104
|
|
|
1,210,244
|
|
|
1,054,563
|
|
||||
Interest expense, net
|
|
43,365
|
|
|
30,483
|
|
|
180,566
|
|
|
111,559
|
|
||||
Other income/(expense), net
|
|
(218
|
)
|
|
(355
|
)
|
|
5,045
|
|
|
(2,352
|
)
|
||||
Earnings before income taxes
|
|
303,400
|
|
|
258,266
|
|
|
1,034,723
|
|
|
940,652
|
|
||||
Income taxes
|
|
(140,472
|
)
|
|
76,185
|
|
|
62,951
|
|
|
282,007
|
|
||||
Net earnings
|
|
$
|
443,872
|
|
|
$
|
182,081
|
|
|
$
|
971,772
|
|
|
$
|
658,645
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
$
|
4.33
|
|
|
$
|
1.79
|
|
|
$
|
9.51
|
|
|
$
|
6.50
|
|
Diluted
|
|
$
|
4.27
|
|
|
$
|
1.78
|
|
|
$
|
9.39
|
|
|
$
|
6.43
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|||||||
Basic
|
|
102,395
|
|
|
101,469
|
|
|
102,168
|
|
|
101,291
|
|
||||
Diluted
|
|
103,863
|
|
|
102,580
|
|
|
103,522
|
|
|
102,464
|
|
Roper Technologies, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Selected Segment Financial Data (unaudited)
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
(Amounts in thousands and percents of net revenues)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Three months ended December 31,
|
|
Twelve months ended December 31,
|
||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||||||||
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
RF Technology
|
|
$
|
491,438
|
|
|
|
|
$
|
337,728
|
|
|
|
|
$
|
1,862,126
|
|
|
|
|
$
|
1,210,264
|
|
|
|
||||
Medical & Scientific Imaging
|
|
367,711
|
|
|
|
|
351,987
|
|
|
|
|
1,410,349
|
|
|
|
|
1,362,813
|
|
|
|
||||||||
Industrial Technology
|
|
206,994
|
|
|
|
|
178,446
|
|
|
|
|
783,707
|
|
|
|
|
706,625
|
|
|
|
||||||||
Energy Systems & Controls
|
|
160,440
|
|
|
|
|
142,639
|
|
|
|
|
551,289
|
|
|
|
|
510,223
|
|
|
|
||||||||
Total
|
|
$
|
1,226,583
|
|
|
|
|
$
|
1,010,800
|
|
|
|
|
$
|
4,607,471
|
|
|
|
|
$
|
3,789,925
|
|
|
|
||||
Gross profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
RF Technology
|
|
$
|
306,833
|
|
|
62.4
|
%
|
|
$
|
193,430
|
|
|
57.3
|
%
|
|
$
|
1,136,929
|
|
|
61.1
|
%
|
|
$
|
685,923
|
|
|
56.7
|
%
|
Medical & Scientific Imaging
|
|
262,104
|
|
|
71.3
|
%
|
|
256,941
|
|
|
73.0
|
%
|
|
1,015,200
|
|
|
72.0
|
%
|
|
997,666
|
|
|
73.2
|
%
|
||||
Industrial Technology
|
|
102,778
|
|
|
49.7
|
%
|
|
90,683
|
|
|
50.8
|
%
|
|
396,188
|
|
|
50.6
|
%
|
|
357,362
|
|
|
50.6
|
%
|
||||
Energy Systems & Controls
|
|
93,397
|
|
|
58.2
|
%
|
|
85,824
|
|
|
60.2
|
%
|
|
316,479
|
|
|
57.4
|
%
|
|
291,459
|
|
|
57.1
|
%
|
||||
Total
|
|
$
|
765,112
|
|
|
62.4
|
%
|
|
$
|
626,878
|
|
|
62.0
|
%
|
|
$
|
2,864,796
|
|
|
62.2
|
%
|
|
$
|
2,332,410
|
|
|
61.5
|
%
|
Operating profit*:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
RF Technology
|
|
$
|
136,605
|
|
|
27.8
|
%
|
|
$
|
99,562
|
|
|
29.5
|
%
|
|
$
|
479,295
|
|
|
25.7
|
%
|
|
$
|
372,467
|
|
|
30.8
|
%
|
Medical & Scientific Imaging
|
|
129,961
|
|
|
35.3
|
%
|
|
129,842
|
|
|
36.9
|
%
|
|
486,575
|
|
|
34.5
|
%
|
|
477,548
|
|
|
35.0
|
%
|
||||
Industrial Technology
|
|
60,901
|
|
|
29.4
|
%
|
|
51,601
|
|
|
28.9
|
%
|
|
235,018
|
|
|
30.0
|
%
|
|
202,451
|
|
|
28.7
|
%
|
||||
Energy Systems & Controls
|
|
51,709
|
|
|
32.2
|
%
|
|
45,874
|
|
|
32.2
|
%
|
|
151,163
|
|
|
27.4
|
%
|
|
129,602
|
|
|
25.4
|
%
|
||||
Total
|
|
$
|
379,176
|
|
|
30.9
|
%
|
|
$
|
326,879
|
|
|
32.3
|
%
|
|
$
|
1,352,051
|
|
|
29.3
|
%
|
|
$
|
1,182,068
|
|
|
31.2
|
%
|
Net Orders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
RF Technology
|
|
$
|
524,670
|
|
|
|
|
$
|
378,587
|
|
|
|
|
$
|
1,929,438
|
|
|
|
|
$
|
1,278,246
|
|
|
|
||||
Medical & Scientific Imaging
|
|
394,015
|
|
|
|
|
384,097
|
|
|
|
|
1,448,269
|
|
|
|
|
1,399,007
|
|
|
|
||||||||
Industrial Technology
|
|
219,585
|
|
|
|
|
175,993
|
|
|
|
|
826,666
|
|
|
|
|
704,622
|
|
|
|
||||||||
Energy Systems & Controls
|
|
166,258
|
|
|
|
|
146,008
|
|
|
|
|
556,692
|
|
|
|
|
514,300
|
|
|
|
||||||||
Total
|
|
$
|
1,304,528
|
|
|
|
|
$
|
1,084,685
|
|
|
|
|
$
|
4,761,065
|
|
|
|
|
$
|
3,896,175
|
|
|
|
Roper Technologies, Inc. and Subsidiaries
|
|
|||||||
Condensed Consolidated Statements of Cash Flows (unaudited)
|
|
|
|
|
||||
(Amounts in thousands)
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
Years ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net earnings
|
|
$
|
971,772
|
|
|
$
|
658,645
|
|
Adjustments to reconcile net earnings to cash flows from operating activities:
|
|
|
|
|
|
|||
Depreciation and amortization of property, plant and equipment
|
|
49,513
|
|
|
37,299
|
|
||
Amortization of intangible assets
|
|
295,452
|
|
|
203,154
|
|
||
Amortization of deferred financing costs
|
|
7,227
|
|
|
5,612
|
|
||
Non-cash stock compensation
|
|
83,075
|
|
|
78,827
|
|
||
Gain on sale of assets
|
|
(9,393
|
)
|
|
—
|
|
||
Changes in operating assets and liabilities, net of acquired businesses:
|
|
|
|
|
|
|||
Accounts receivable
|
|
(6,673
|
)
|
|
(20,734
|
)
|
||
Unbilled receivables
|
|
(13,493
|
)
|
|
(1,202
|
)
|
||
Inventories
|
|
(15,363
|
)
|
|
6,353
|
|
||
Accounts payable and accrued liabilities
|
|
73,333
|
|
|
20,176
|
|
||
Deferred revenue
|
|
74,881
|
|
|
25,190
|
|
||
Income taxes
|
|
(256,971
|
)
|
|
(47,589
|
)
|
||
Other, net
|
|
(18,878
|
)
|
|
(1,946
|
)
|
||
Cash provided by operating activities
|
|
1,234,482
|
|
|
963,785
|
|
||
Cash flows from investing activities:
|
|
|
|
|
|
|
||
Acquisitions of businesses, net of cash acquired
|
|
(153,736
|
)
|
|
(3,721,758
|
)
|
||
Capital expenditures
|
|
(48,752
|
)
|
|
(37,305
|
)
|
||
Capitalized software expenditures
|
|
(10,784
|
)
|
|
(2,801
|
)
|
||
Proceeds from sale of assets
|
|
10,628
|
|
|
870
|
|
||
Other, net
|
|
(6,932
|
)
|
|
8,138
|
|
||
Cash used in investing activities
|
|
(209,576
|
)
|
|
(3,752,856
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
|
|
||
Proceeds from senior notes
|
|
—
|
|
|
1,200,000
|
|
||
Payment of senior notes
|
|
(400,000
|
)
|
|
—
|
|
||
Borrowings/(payments) under revolving line of credit, net
|
|
(660,000
|
)
|
|
1,750,000
|
|
||
Principal payments on convertible notes
|
|
—
|
|
|
(4,284
|
)
|
||
Debt issuance costs
|
|
—
|
|
|
(17,266
|
)
|
||
Cash dividends to stockholders
|
|
(142,753
|
)
|
|
(121,130
|
)
|
||
Treasury stock sales
|
|
4,198
|
|
|
3,340
|
|
||
Proceeds from stock based compensation, net
|
|
28,487
|
|
|
9,998
|
|
||
Redemption premium on convertible debt
|
|
—
|
|
|
(14,166
|
)
|
||
Other
|
|
51
|
|
|
(1,229
|
)
|
||
Cash provided by/(used in) financing activities
|
|
(1,170,017
|
)
|
|
2,805,263
|
|
||
Effect of exchange rate changes on cash
|
|
59,238
|
|
|
(37,503
|
)
|
||
Net increase/(decrease) in cash and cash equivalents
|
|
(85,873
|
)
|
|
(21,311
|
)
|
||
Cash and cash equivalents, beginning of year
|
|
757,200
|
|
|
778,511
|
|
||
Cash and cash equivalents, end of year
|
|
$
|
671,327
|
|
|
$
|
757,200
|
|