Contact Information: Investor Relations 941-556-2601 investor-relations@ropertech.com | ![]() Roper Technologies, Inc. | ||||
| Table 1: Adjusted Revenue, Gross Profit and EBITDA Reconciliation ($M) | |||||||||||||||||
| Q2 2019 | Q2 2020 | V % | |||||||||||||||
| Adjusted Revenue Reconciliation | |||||||||||||||||
| GAAP Revenue | $ | 1,330 | $ | 1,305 | (2) | % | |||||||||||
| Purchase accounting adjustment to acquired deferred revenue | 2 | 1 | A | ||||||||||||||
| Adjusted Revenue | $ | 1,332 | $ | 1,306 | (2) | % | |||||||||||
| Components of Adjusted Revenue Growth | |||||||||||||||||
| Organic | (3) | % | |||||||||||||||
| Acquisitions/Divestitures | 1 | % | |||||||||||||||
| Foreign Exchange | (1) | % | |||||||||||||||
| Rounding | 1 | % | |||||||||||||||
| Total Adjusted Revenue Growth | (2) | % | |||||||||||||||
| Adjusted Gross Profit Reconciliation | |||||||||||||||||
| GAAP Gross Profit | $ | 850 | $ | 844 | |||||||||||||
| Purchase accounting adjustment to acquired deferred revenue | 2 | 1 | A | ||||||||||||||
| Adjusted Gross Profit | $ | 852 | $ | 845 | (1) | % | |||||||||||
| GAAP Gross Margin | 63.9 | % | 64.7 | % | +80 bps | ||||||||||||
| Adjusted Gross Margin | 64.0 | % | 64.7 | % | +70 bps | ||||||||||||
| Adjusted EBITDA Reconciliation | |||||||||||||||||
| GAAP Net Earnings | $ | 250 | $ | 219 | |||||||||||||
| Taxes | 73 | 65 | |||||||||||||||
| Interest Expense | 45 | 47 | |||||||||||||||
| Depreciation | 12 | 12 | |||||||||||||||
| Amortization | 87 | 101 | |||||||||||||||
| EBITDA | $ | 466 | $ | 445 | (4) | % | |||||||||||
| Purchase accounting adjustment to acquired deferred revenue | 2 | 1 | A | ||||||||||||||
| Restructuring charge associated with certain Process Technologies businesses | — | 14 | |||||||||||||||
| Transaction-related expenses for completed acquisitions | 3 | 1 | B | ||||||||||||||
| Adjusted EBITDA | $ | 471 | $ | 461 | (2) | % | |||||||||||
| % of Adjusted Revenue | 35.3 | % | 35.3 | % | 0 bps | ||||||||||||
Table 2: Adjusted DEPS Reconciliation C | |||||||||||||||||
| Q2 2019 | Q2 2020 | V % | |||||||||||||||
| GAAP DEPS | $ | 2.38 | $ | 2.08 | (13) | % | |||||||||||
| Purchase accounting adjustment to acquired deferred revenue | 0.01 | 0.01 | A | ||||||||||||||
| Restructuring charge associated with certain Process Technologies businesses | — | 0.10 | |||||||||||||||
| Transaction-related expenses for completed acquisitions | 0.03 | 0.01 | B | ||||||||||||||
Amortization of acquisition-related intangible assets D | 0.65 | 0.75 | |||||||||||||||
| Adjustment to income tax expense related to the gain on sale of Scientific Imaging businesses | 0.01 | — | |||||||||||||||
| Rounding | (0.01) | (0.01) | |||||||||||||||
| Adjusted DEPS | $ | 3.07 | $ | 2.94 | (4) | % | |||||||||||
| Table 3: Adjusted Cash Flow Reconciliation ($M) | |||||||||||||||||
| Q2 2019 | Q2 2020 | V % | |||||||||||||||
| Operating Cash Flow | $ | 301 | $ | 449 | 49 | % | |||||||||||
Deferred tax payments E | — | (124) | |||||||||||||||
| Adjusted Operating Cash Flow | 301 | 325 | 8 | % | |||||||||||||
| Capital Expenditures | (12) | (8) | |||||||||||||||
| Capitalized Software Expenditures | (3) | (3) | |||||||||||||||
| Adjusted Free Cash Flow | $ | 286 | $ | 315 | 10 | % | |||||||||||
Table 4: Forecasted Adjusted DEPS Reconciliation C | |||||||||||||||||||||||
| Q3 2020 | FY 2020 | ||||||||||||||||||||||
| Low End | High End | Low End | High End | ||||||||||||||||||||
| GAAP DEPS | $ | 2.15 | $ | 2.25 | $ | 8.76 | $ | 9.26 | |||||||||||||||
Purchase accounting adjustment to acquired deferred revenue A | — | — | 0.03 | 0.03 | |||||||||||||||||||
| Restructuring charge associated with certain Process Technologies businesses | — | — | 0.10 | 0.10 | |||||||||||||||||||
Transaction-related expenses for completed acquisitions B | — | — | 0.01 | 0.01 | |||||||||||||||||||
Amortization of acquisition-related intangible assets D | 0.75 | 0.75 | 3.00 | 3.00 | |||||||||||||||||||
| Adjusted DEPS | $ | 2.90 | $ | 3.00 | $ | 11.90 | $ | 12.40 | |||||||||||||||
| A. | 2020 actual results and forecast of estimated acquisition-related fair value adjustments to deferred revenue related to the acquisitions of Foundry and iPipeline as shown below ($M, except per share data). | ||||||||||||||||||||||||||||
| Q2 2019A | Q2 2020A | Q3 2020E | FY 2020E | ||||||||||||||||||||||||||
| Pretax | $ | 2 | $ | 1 | $ | — | $ | 4 | |||||||||||||||||||||
| After-tax | $ | 1 | $ | 1 | $ | — | $ | 3 | |||||||||||||||||||||
| Per Share | $ | 0.01 | $ | 0.01 | $ | — | $ | 0.03 | |||||||||||||||||||||
| B. | Transaction-related expenses for the FMIC and Team TSI acquisitions ($1M pretax, $1M after-tax). | ||||||||||||||||||||||||||||
| C. | All Q2'19 and 2020 adjustments taxed at 21%. | ||||||||||||||||||||||||||||
| D. | Actual results and forecast of estimated amortization of acquisition-related intangible assets ($M, except per share data); for comparison purposes, prior period amounts are also shown below. Tax rate of 21% applied to amortization. | ||||||||||||||||||||||||||||
| Q2 2019A | Q2 2020A | Q3 2020E | FY 2020E | ||||||||||||||||||||||||||
| Pretax | $ | 86 | $ | 100 | $ | 101 | $ | 401 | |||||||||||||||||||||
| After-tax | $ | 68 | $ | 79 | $ | 80 | $ | 317 | |||||||||||||||||||||
| Per share | $ | 0.65 | $ | 0.75 | $ | 0.75 | $ | 3.00 | |||||||||||||||||||||
| E. | $124M of income tax payments that were deferred into the third quarter of 2020. | ||||||||||||||||||||||||||||
| Roper Technologies, Inc. and Subsidiaries | |||||||||||
| Condensed Consolidated Balance Sheets (unaudited) | |||||||||||
| (Amounts in millions) | |||||||||||
| June 30, 2020 | December 31, 2019 | ||||||||||
| ASSETS: | |||||||||||
| Cash and cash equivalents | $ | 1,870.8 | $ | 709.7 | |||||||
| Accounts receivable, net | 738.8 | 791.6 | |||||||||
| Inventories, net | 216.6 | 198.6 | |||||||||
| Income taxes receivable | 23.7 | 18.5 | |||||||||
| Unbilled receivables | 225.1 | 183.5 | |||||||||
| Other current assets | 104.2 | 97.6 | |||||||||
| Total current assets | 3,179.2 | 1,999.5 | |||||||||
| Property, plant and equipment, net | 129.6 | 139.9 | |||||||||
| Goodwill | 10,846.6 | 10,815.4 | |||||||||
| Other intangible assets, net | 4,511.8 | 4,667.7 | |||||||||
| Deferred taxes | 92.6 | 95.6 | |||||||||
| Other assets | 382.5 | 390.8 | |||||||||
| Total assets | $ | 19,142.3 | $ | 18,108.9 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY: | |||||||||||
| Accounts payable | $ | 185.4 | $ | 162.0 | |||||||
| Accrued compensation | 207.4 | 240.1 | |||||||||
| Deferred revenue | 828.3 | 831.8 | |||||||||
| Other accrued liabilities | 354.8 | 346.2 | |||||||||
| Income taxes payable | 320.1 | 215.1 | |||||||||
| Current portion of long-term debt, net | 602.6 | 602.2 | |||||||||
| Total current liabilities | 2,498.6 | 2,397.4 | |||||||||
| Long-term debt, net of current portion | 5,263.8 | 4,673.1 | |||||||||
| Deferred taxes | 1,070.3 | 1,108.1 | |||||||||
| Other liabilities | 429.9 | 438.4 | |||||||||
| Total liabilities | 9,262.6 | 8,617.0 | |||||||||
| Common stock | 1.1 | 1.1 | |||||||||
| Additional paid-in capital | 2,012.9 | 1,903.9 | |||||||||
| Retained earnings | 8,168.7 | 7,818.0 | |||||||||
| Accumulated other comprehensive loss | (284.8) | (212.8) | |||||||||
| Treasury stock | (18.2) | (18.3) | |||||||||
| Total stockholders' equity | 9,879.7 | 9,491.9 | |||||||||
| Total liabilities and stockholders' equity | $ | 19,142.3 | $ | 18,108.9 | |||||||
| Roper Technologies, Inc. and Subsidiaries | |||||||||||||||||||||||
| Condensed Consolidated Statements of Earnings (unaudited) | |||||||||||||||||||||||
| (Amounts in millions, except per share data) | |||||||||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Net revenues | $ | 1,305.0 | $ | 1,330.3 | $ | 2,655.7 | $ | 2,617.5 | |||||||||||||||
| Cost of sales | 461.3 | 480.3 | 955.2 | 956.9 | |||||||||||||||||||
| Gross profit | 843.7 | 850.0 | 1,700.5 | 1,660.6 | |||||||||||||||||||
| Selling, general and administrative expenses | 510.1 | 481.6 | 1,017.7 | 945.8 | |||||||||||||||||||
| Income from operations | 333.6 | 368.4 | 682.8 | 714.8 | |||||||||||||||||||
| Interest expense, net | 47.5 | 45.1 | 92.9 | 88.8 | |||||||||||||||||||
| Other income (expense), net | (2.0) | (1.0) | (1.2) | (4.1) | |||||||||||||||||||
| Gain on disposal of business | — | — | — | 119.6 | |||||||||||||||||||
| Earnings before income taxes | 284.1 | 322.3 | 588.7 | 741.5 | |||||||||||||||||||
| Income taxes | 64.9 | 72.6 | 129.2 | 122.2 | |||||||||||||||||||
| Net earnings | $ | 219.2 | $ | 249.7 | $ | 459.5 | $ | 619.3 | |||||||||||||||
| Net earnings per share: | |||||||||||||||||||||||
| Basic | $ | 2.10 | $ | 2.40 | $ | 4.40 | $ | 5.97 | |||||||||||||||
| Diluted | $ | 2.08 | $ | 2.38 | $ | 4.36 | $ | 5.90 | |||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||
| Basic | 104.5 | 103.9 | 104.4 | 103.7 | |||||||||||||||||||
| Diluted | 105.5 | 105.1 | 105.4 | 104.9 | |||||||||||||||||||
| Roper Technologies, Inc. and Subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||
| Selected Segment Financial Data (unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
| (Amounts in millions; percentages of net revenues) | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||
| Amount | % | Amount | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||||||||
| Net revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
| Application Software | $ | 398.4 | $ | 390.6 | $ | 803.5 | $ | 771.8 | |||||||||||||||||||||||||||||||||||||||
| Network Software & Systems | 422.0 | 366.8 | 860.2 | 712.5 | |||||||||||||||||||||||||||||||||||||||||||
| Measurement & Analytical Solutions | 363.9 | 408.4 | 729.1 | 810.2 | |||||||||||||||||||||||||||||||||||||||||||
| Process Technologies | 120.7 | 164.5 | 262.9 | 323.0 | |||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 1,305.0 | $ | 1,330.3 | $ | 2,655.7 | $ | 2,617.5 | |||||||||||||||||||||||||||||||||||||||
| Gross profit: | |||||||||||||||||||||||||||||||||||||||||||||||
| Application Software | $ | 273.8 | 68.7 | % | $ | 262.7 | 67.3 | % | $ | 544.2 | 67.7 | % | $ | 516.1 | 66.9 | % | |||||||||||||||||||||||||||||||
| Network Software & Systems | 284.8 | 67.5 | % | 252.7 | 68.9 | % | 578.0 | 67.2 | % | 491.7 | 69.0 | % | |||||||||||||||||||||||||||||||||||
| Measurement & Analytical Solutions | 221.5 | 60.9 | % | 240.2 | 58.8 | % | 436.1 | 59.8 | % | 471.4 | 58.2 | % | |||||||||||||||||||||||||||||||||||
| Process Technologies | 63.6 | 52.7 | % | 94.4 | 57.4 | % | 142.2 | 54.1 | % | 181.4 | 56.2 | % | |||||||||||||||||||||||||||||||||||
| Total | $ | 843.7 | 64.7 | % | $ | 850.0 | 63.9 | % | $ | 1,700.5 | 64.0 | % | $ | 1,660.6 | 63.4 | % | |||||||||||||||||||||||||||||||
| Operating profit*: | |||||||||||||||||||||||||||||||||||||||||||||||
| Application Software | $ | 113.4 | 28.5 | % | $ | 98.4 | 25.2 | % | $ | 211.0 | 26.3 | % | $ | 189.8 | 24.6 | % | |||||||||||||||||||||||||||||||
| Network Software & Systems | 130.6 | 30.9 | % | 129.2 | 35.2 | % | 269.3 | 31.3 | % | 254.5 | 35.7 | % | |||||||||||||||||||||||||||||||||||
| Measurement & Analytical Solutions | 123.0 | 33.8 | % | 130.3 | 31.9 | % | 237.0 | 32.5 | % | 248.4 | 30.7 | % | |||||||||||||||||||||||||||||||||||
| Process Technologies | 16.9 | 14.0 | % | 57.2 | 34.8 | % | 60.2 | 22.9 | % | 107.3 | 33.2 | % | |||||||||||||||||||||||||||||||||||
| Total | $ | 383.9 | 29.4 | % | $ | 415.1 | 31.2 | % | $ | 777.5 | 29.3 | % | $ | 800.0 | 30.6 | % | |||||||||||||||||||||||||||||||
| *Segment operating profit is before unallocated corporate general and administrative expenses; these expenses were $50.3 and $46.7 for the three months ended June 30, 2020 and 2019, respectively, and $94.7 and $85.2 for the six months ended June 30, 2020 and 2019, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||
| Roper Technologies, Inc. and Subsidiaries | |||||||||||
| Condensed Consolidated Statements of Cash Flows (unaudited) | |||||||||||
| (Amounts in millions) | |||||||||||
| Six months ended June 30, | |||||||||||
| 2020 | 2019 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net earnings | $ | 459.5 | $ | 619.3 | |||||||
| Adjustments to reconcile net earnings to cash flows from operating activities: | |||||||||||
| Depreciation and amortization of property, plant and equipment | 25.1 | 23.4 | |||||||||
| Amortization of intangible assets | 203.0 | 169.4 | |||||||||
| Amortization of deferred financing costs | 4.3 | 3.3 | |||||||||
| Non-cash stock compensation | 58.2 | 54.3 | |||||||||
| Gain on disposal of business, net of associated income tax | — | (88.5) | |||||||||
| Changes in operating assets and liabilities, net of acquired businesses: | |||||||||||
| Accounts receivable | 49.6 | 38.5 | |||||||||
| Unbilled receivables | (42.3) | (37.0) | |||||||||
| Inventories | (19.1) | (18.4) | |||||||||
| Accounts payable and accrued liabilities | 18.8 | (94.0) | |||||||||
| Deferred revenue | (4.3) | 51.2 | |||||||||
| Income taxes, excluding tax associated with gain on disposal of businesses | 76.7 | (77.6) | |||||||||
| Cash tax paid for gain on disposal of businesses | (10.0) | (39.4) | |||||||||
| Other, net | (6.5) | (13.4) | |||||||||
| Cash provided by operating activities | 813.0 | 591.1 | |||||||||
| Cash flows from (used in) investing activities: | |||||||||||
| Acquisitions of businesses, net of cash acquired | (153.0) | (539.2) | |||||||||
| Capital expenditures | (15.5) | (27.9) | |||||||||
| Capitalized software expenditures | (5.2) | (4.9) | |||||||||
| Proceeds from (used in) disposal of businesses | (3.8) | 220.5 | |||||||||
| Other, net | — | (2.6) | |||||||||
| Cash used in investing activities | (177.5) | (354.1) | |||||||||
| Cash flows from (used in) financing activities: | |||||||||||
| Proceeds from senior notes | 600.0 | — | |||||||||
| Borrowings (payments) under revolving line of credit, net | — | (225.0) | |||||||||
| Debt issuance costs | (12.0) | — | |||||||||
| Cash dividends to stockholders | (106.6) | (95.6) | |||||||||
| Proceeds from stock-based compensation, net | 47.7 | 33.0 | |||||||||
| Treasury stock sales | 4.5 | 3.6 | |||||||||
| Other | (0.7) | 1.1 | |||||||||
| Cash flows from (used in) financing activities | 532.9 | (282.9) | |||||||||
| Effect of foreign currency exchange rate changes on cash | (7.3) | 2.3 | |||||||||
| Net increase in cash and cash equivalents | 1,161.1 | (43.6) | |||||||||
| Cash and cash equivalents, beginning of period | 709.7 | 364.4 | |||||||||
| Cash and cash equivalents, end of period | $ | 1,870.8 | $ | 320.8 | |||||||