Attached files

file filename
8-K - ROPER TECHNOLOGIES INCcover8k.htm
Exhibit 99.1
 
Contact Information:
Investor Relations
941-556-2601
investor-relations@ropertech.com
Roper Technologies, Inc.




Roper Technologies Announces 2016 Financial Results
Fourth Quarter Revenue Increased 7%; Orders Increased 17% to $1.085 Billion
Establishes 2017 Guidance


Sarasota, Florida, February 9, 2017 ... Roper Technologies, Inc. (NYSE: ROP), a diversified technology company, reported financial results for the fourth quarter and full year ended December 31, 2016.

Roper reports results – including revenue, operating margin, net income and diluted earnings per share – on a GAAP basis and an adjusted basis.

Fourth quarter GAAP diluted earnings per share (DEPS) were $1.78 and adjusted diluted earnings per share were $1.86.  GAAP revenue and adjusted revenue each increased 7% to $1.011 billion and $1.018 billion, respectively. Orders increased 17% to $1.085 billion.  Compared to the prior year, GAAP gross margin increased 60 basis points to 62.0% and adjusted gross margin increased 50 basis points to 62.3%.  Operating cash flow in the quarter was $270 million.

"We are very pleased with our fourth quarter performance," said Brian Jellison, Roper's Chairman, President and CEO.  "The execution of our strategies continued to deliver impressive cash flow results as full year adjusted operating cash flow exceeded $1 billion for the first time.  Revenue increased 7%, including 2% organic growth, and we delivered a record $365 million of EBITDA in the quarter, representing 36% of revenue.  Importantly, fourth quarter orders increased 17% to a record $1.1 billion and our book-to-bill ratio was 1.07, giving us confidence as we enter 2017."

Full year GAAP diluted earnings per share were $6.43, a 6% decrease, and adjusted diluted earnings per share were $6.57, a 2% decrease.  GAAP revenue increased 6% to $3.79 billion and adjusted revenue increased 6% to $3.81 billion.  Full year EBITDA was $1.31 billion, or 34.6% of adjusted revenue.  Operating cash flow increased 4% to $964 million and adjusted operating cash flow increased 8% to $1.001 billion, representing 26% of revenue.

"This was a transformational year for Roper on many levels," said Mr. Jellison.  "We invested $3.7 billion in software acquisitions during the year, of which $3.4 billion was deployed during the fourth quarter to acquire two exceptional software companies: ConstructConnect and Deltek.  Both businesses have favorable end market dynamics, terrific cash characteristics, substantial recurring revenue and outstanding leadership teams.  Like many of our software businesses, ConstructConnect and Deltek operate with negative working capital, further accelerating our transformation as an asset-light, diversified technology company.  Including these acquisitions, our software and network businesses are expected to contribute 50% of our EBITDA in 2017."

2017 Outlook and Guidance

Beginning in 2017, the Company's adjusted DEPS results and guidance will also exclude after-tax acquisition-related intangible amortization.  The Company believes reporting adjusted DEPS in this manner better reflects its core operating results and offers greater consistency and transparency.  A full reconciliation between GAAP and adjusted measures is included at the end of this release.

Roper expects 2017 full year adjusted DEPS between $8.82 and $9.22 with first quarter adjusted DEPS between $1.92 and $2.00.  Full year adjusted revenue is expected to increase between 20% and 22% including organic revenue growth between 3% and 5%.

The Company's guidance excludes the impact from future acquisitions or divestitures.

 

 
 

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

A conference call to discuss these results and 2017 guidance has been scheduled for 8:30 AM ET on Thursday, February 9, 2017.  The call can be accessed via webcast or by dialing +1 719-457-2604 (US/Canada) or +1 888-293-6979, using confirmation code 3201363.  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 by using the following URL https://www.webcaster4.com/Webcast/Page/866/19414.  Telephonic replays will be available for up to two weeks and can be accessed by using the following URL https://event.replay with access code 3201363.




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:  Revenue Growth Detail ($M)
     
Q4 2016
       
Q4 2015
     
V%
 
GAAP Revenue
 
$
1,011
     
$
944
     
7%
 
Purchase accounting adjustment to acquired deferred revenueA,B
   
7
 
A 
   
4
 
B 
     
Adjusted Revenue
 
$
1,018
     
$
948
     
7%
 
                           
Components of Adjusted Revenue Growth
                         
Organic
                     
2%
 
Acquisitions
                     
7%
 
Foreign Exchange
                     
(1%)
 
Rounding
                     
(1%)
 
Total Adjusted Revenue Growth
                     
7%
 

 
Table 2:  Reconciliation of Q4 2016 GAAP DEPS to Adjusted DEPS
 
     
Q4 2016
       
Q4 2015
   
GAAP Diluted Earnings Per Share (DEPS)
 
$
1.78
     
$
2.05
   
Purchase accounting adjustment to acquired deferred revenueA,B
   
0.05
 
A 
   
0.03
 
B 
Gain on sale of divested businessC
   
-
       
(0.33
)
C 
Impairment charge on minority investmentD
   
-
       
0.06
 
D 
Acquisition-related inventory step-up chargeE
   
-
       
0.02
 
E 
Acquisition-related expenses deemed significantF
   
0.04
 
F 
         
Rounding
   
(0.01
)
     
(0.01
)
 
Adjusted DEPS
 
$
1.86
     
$
1.82
   

 
Table 3:  Reconciliation of Full Year 2016 GAAP DEPS to Adjusted DEPS ($M)
 
   
FY 2016
     
FY 2015
     
V%
 
GAAP Diluted Earnings Per Share (DEPS)
 
$
6.43
     
$
6.85
     
(6%)
 
Gain on sale of divested businessC
   
-
       
(0.33
)
C 
     
Impairment charge on minority investmentD
   
-
       
0.06
 
D 
     
Acquisition-related expenses deemed significantF
   
0.04
 
F 
               
Purchase accounting adjustment to acquired deferred revenueG,H
   
0.10
 
G 
   
0.07
 
H 
     
Acquisition-related inventory step-up chargeI,J
   
0.00
 
I 
   
0.03
 
J 
     
Debt extinguishment chargeK
   
0.01
 
K 
   
-
         
Rounding
   
(0.01
)
     
-
         
Adjusted DEPS
 
$
6.57
     
$
6.68
     
(2%)
 
                           


Table 4:  Free Cash Flow Reconciliation ($M)
   
2016
   
2015
   
V%
 
GAAP Operating Cash Flow
 
$
964
   
$
929
   
+ 4%
 
Cash taxes related to 2015 sale of Abel Pump
   
37
     
-
       
Adjusted Operating Cash Flow
 
$
1,001
   
$
929
   
+ 8%
 
Capital expenditures
   
(37
)
   
(36
)
     
Capitalized software expenditures
   
(3
)
   
(2
)
     
Rounding
   
-
     
(1
)
     
Adjusted Free Cash Flow
 
$
961
   
$
890
   
+ 8%
 

 

 
Table 5:  Adjusted Gross Margin Reconciliation (M)
     
Q4 2016
       
Q4 2015
     
V%
 
GAAP Revenue
 
$
1,011
     
$
944
     
7%
 
Purchase accounting adjustment to acquired deferred revenueA,B
   
7
 
A 
   
4
 
B 
     
Adjusted Revenue
 
$
1,018
     
$
948
     
7%
 
                           
GAAP Gross Margin
 
$
627
     
$
579
         
Purchase accounting adjustment to acquired deferred revenueA,B
   
7
 
A 
   
4
 
B 
     
Acquisition-related inventory step-up chargeE
   
-
       
3
 
E 
     
Adjusted Gross Margin
 
$
634
     
$
586
         
                           
GAAP Gross Margin
   
62.0
%
     
61.4
%
     + 60 bps  
Adjusted Gross Margin
   
62.3
%
     
61.8
%
     + 50 bps  

 
 
Table 6:  Q4 and Full Year EBITDA Reconciliation ($M)
     
Q4 2016
     
FY 2016
   
GAAP Revenue
 
$
1,011
     
$
3,790
   
Purchase accounting adjustment to acquired deferred revenueA,G
   
7
 
A 
   
15
 
G 
Adjusted Revenue
 
$
1,018
     
$
3,805
   
                     
GAAP Net Earnings
 
$
182.1
     
$
658.6
   
Taxes
   
76.2
       
282.0
   
Interest expense
   
30.5
       
111.6
   
Depreciation
   
9.3
       
37.3
   
Amortization
   
54.0
       
203.2
   
Acquisition-related expenses deemed significantF
   
6.1
       
6.1
 
F 
Purchase accounting adjustment to acquired deferred revenue, pretaxA,G
   
7.1
 
A 
   
15.1
 
G 
Acquisition-related inventory step-up charge, pretaxI
   
-
       
0.3
 
I 
Debt extinguishment chargeK
   
-
       
0.9
 
K 
Rounding
   
-
       
(0.1
)
 
Adjusted EBITDA
 
$
365.3
     
$
1,315.0
   
% of Adjusted Revenue
   
35.9
%
     
34.6
%
 

 
Table 7:  Forecasted Diluted Earnings Per Share (DEPS)
 
     Q1 2017      
Full Year 2017  
   
   
Low End
     
High End
     
Low End
     
High End
   
GAAP DEPS
 
$
1.34
     
$
1.42
     
$
6.68
     
$
7.08
   
Purchase accounting adjustments to acquired deferred revenue and commissionsL
   
0.13
 
L 
   
0.13
 
L 
   
0.32
 
L 
   
0.32
 
L 
Amortization of acquisition-related intangible assets, after-taxM
   
0.45
 
M 
   
0.45
 
M 
   
1.82
 
M 
   
1.82
 
M 
Adjusted DEPS
 
$
1.92
     
$
2.00
     
$
8.82
     
$
9.22
   
 
 


A
Acquisition-related fair value adjustments to deferred revenue related to the acquisitions of Atlas Medical ($30k pretax, $20k after-tax), CliniSys ($0.2M pretax, $0.1M after-tax), ConstructConnect ($5.9M pretax, $3.9M after-tax) and Deltek ($1.1M pretax, $0.7M after-tax).
B
Acquisition-related fair value adjustments to deferred revenue related to the acquisitions of Strata ($0.7M pretax, $0.4M after-tax), Softwriters ($0.1M pretax, $0.0M after-tax), Data Innovations ($1.0m pre-tax, $0.7M after-tax), On Center Software ($0.4M pretax, $0.3M after-tax), Aderant ($1.8M pretax, $1.2M after-tax) and Atlas Medical ($0.1M pretax, $0.0M after-tax)
C
Gain on sale of Abel Pumps, LP ($70.9M pretax, $33.4M after-tax)
D
Impairment charge on minority investment ($9.5M pretax, $6.2M after-tax)
E
Acquisition-related inventory step-up charge related to the acquisition of RFIdeas ($2.6M pretax, $1.7M after-tax)
F
Acquisition-related expenses deemed significant, primarily related to the acquisitions of ConstructConnect and Deltek ($6.1M pretax, $4.0M after-tax)
G
Acquisition-related fair value adjustments to acquired deferred revenue of Strata ($0.2M pretax, $0.1M after-tax), Data Innovations ($0.7M pretax, $0.4M after-tax), On Center Software ($0.9M pretax, $0.6M after-tax), Aderant ($5.4M pretax, $3.5M after-tax), Atlas Medical ($0.3M pretax, $0.2M after-tax), CliniSys ($0.7M pretax, $0.4M after-tax), ConstructConnect ($5.9M pretax, $3.9M after-tax) and Deltek ($1.1M pretax, $0.7M after-tax).
H
Acquisition-related fair value adjustments to acquired deferred revenue of SHP ($1.7M pretax, $1.1M after-tax), FoodLink ($0.4M pretax, $0.2M after-tax), Strata ($2.5M pretax, $1.6M after-tax), Softwriters ($0.2M pretax, $0.2M after-tax), Data Innovations ($3.4M pretax, $2.2M after-tax), On Center Software ($0.6M pretax, $0.4M after-tax), Aderant ($1.8M pretax, $1.2M after-tax) and Atlas Medical ($0.1M pretax, $0.0M after-tax)
I
Acquisition-related inventory step-up charge related to the acquisition of PCI Medical ($0.3M pretax, $0.2M after-tax)
J
Acquisition related inventory step-up charge related to the acquisition of RFIdeas ($4.6M pretax, $3.0M after-tax)
K
Debt extinguishment charge from the early replacement of the Company's credit agreement in September, 2016 ($0.9M pretax, $0.6M after-tax)
L
Forecasted acquisition-related fair value adjustments to acquired deferred revenue and commissions of ConstructConnect and Deltek, as shown below ($M, except per share data)
 
     
Q1 2017
   
FY 2017
 
Pretax
 
$
20
   
$
52
 
After-tax
 
$
13
   
$
33
 
Per Share
 
$
0.13
   
$
0.32
 


M
Forecast of estimated amortization of acquisition-related intangible assets in the following periods ($M).  For comparison purposes, prior period amounts are also shown below.

     
Q1 2016
   
FY 2016
     
Q1 2017
   
FY 2017
 
Pretax
 
$
49
   
$
201
   
$
72
   
$
288
 
After-tax
 
$
32
   
$
131
   
$
47
   
$
187
 
Per share
 
$
0.31
   
$
1.27
   
$
0.45
   
$
1.82
 





About Roper Technologies

Roper Technologies is a constituent of the S&P 500, Fortune 1000, and the Russell 1000 indices. Roper designs and develops software (both software-as-a-service and licensed), and engineered products and solutions for healthcare, transportation, food, energy, water, education and other niche markets worldwide. 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 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, 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, 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 thousands)
           
             
             
   
December 31,
   
December 31,
 
ASSETS
 
2016
   
2015
 
             
CURRENT ASSETS:
           
  Cash and cash equivalents
 
$
757,200
   
$
778,511
 
  Accounts receivable
   
619,854
     
488,271
 
  Inventories
   
181,952
     
189,868
 
  Unbilled receivable
   
129,965
     
122,042
 
  Other current assets
   
87,530
     
39,355
 
    Total current assets
   
1,776,501
     
1,618,047
 
                 
PROPERTY, PLANT AND EQUIPMENT, NET
   
141,318
     
105,510
 
                 
OTHER ASSETS:
               
  Goodwill and other intangible assets, net
   
12,302,985
     
8,353,722
 
  Deferred taxes
   
30,620
     
31,532
 
  Other assets
   
73,503
     
59,554
 
    Total other assets
   
12,407,108
     
8,444,808
 
                 
TOTAL ASSETS
 
$
14,324,927
   
$
10,168,365
 
                 
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
                 
CURRENT LIABILITIES:
               
  Accounts payable
 
$
152,067
   
$
139,737
 
  Accrued compensation
   
161,730
     
119,511
 
  Deferred revenue
   
488,399
     
267,030
 
  Other accrued liabilities
   
219,339
     
168,513
 
  Income taxes payable
   
22,762
     
18,532
 
  Current portion of long-term debt
   
400,975
     
6,805
 
    Total current liabilities
   
1,445,272
     
720,128
 
                 
NONCURRENT LIABILITIES:
               
  Long-term debt
   
5,808,561
     
3,264,417
 
  Deferred taxes
   
1,178,205
     
810,856
 
  Other liabilities
   
104,024
     
74,017
 
    Total liabilities
   
8,536,062
     
4,869,418
 
                 
STOCKHOLDERS' EQUITY:
               
  Common stock
   
1,036
     
1,028
 
  Additional paid-in capital
   
1,489,067
     
1,419,262
 
  Retained earnings
   
4,642,402
     
4,110,530
 
  Accumulated other comprehensive earnings
   
(324,739
)
   
(212,779
)
  Treasury stock
   
(18,901
)
   
(19,094
)
    Total stockholders' equity
   
5,788,865
     
5,298,947
 
                 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
14,324,927
   
$
10,168,365
 
 

Roper Technologies, Inc. and Subsidiaries
                   
Condensed Consolidated Statements of Earnings (unaudited)
             
(Amounts in thousands, except per share data)
             
                         
                         
   
Three months ended
   
Twelve months ended
 
   
December 31,
   
December 31,   
 
   
2016
   
2015
   
2016
   
2015
 
                         
Net sales
 
$
1,010,800
   
$
943,640
   
$
3,789,925
   
$
3,582,395
 
Cost of sales
   
383,922
     
364,549
     
1,457,515
     
1,417,749
 
                                 
Gross profit
   
626,878
     
579,091
     
2,332,410
     
2,164,646
 
                                 
Selling, general and administrative expenses
   
337,774
     
300,414
     
1,277,847
     
1,136,728
 
                                 
Income from operations
   
289,104
     
278,677
     
1,054,563
     
1,027,918
 
                                 
Interest expense
   
30,483
     
23,843
     
111,559
     
84,225
 
Other income/(expense)
   
(355
)
   
60,600
     
(2,352
)
   
58,652
 
                                 
Earnings from continuing operations before
                               
   income taxes
   
258,266
     
315,434
     
940,652
     
1,002,345
 
                                 
Income taxes
   
76,185
     
106,837
     
282,007
     
306,278
 
                                 
Net Earnings
 
$
182,081
   
$
208,597
   
$
658,645
   
$
696,067
 
                                 
                                 
                                 
                                 
                                 
Earnings per share:
                               
  Basic
 
$
1.79
   
$
2.07
   
$
6.50
   
$
6.92
 
  Diluted
 
$
1.78
   
$
2.05
   
$
6.43
   
$
6.85
 
                                 
Weighted average common and common
                               
  equivalent shares outstanding:
                               
    Basic
   
101,469
     
100,829
     
101,291
     
100,616
 
    Diluted
   
102,580
     
101,833
     
102,464
     
101,597
 
 

Roper Technologies, Inc. and Subsidiaries
     
Selected Segment Financial Data (unaudited)    
                                     
(Amounts in thousands and percents of net sales)
                                           
                                                 
                                                 
   
Three months ended December 31,
   
Twelve months ended December 31,
 
   
2016   
   
2015   
   
2016   
   
2015   
 
   
Amount
   
%
   
Amount
   
%
   
Amount
   
%
   
Amount
   
%
 
Net sales:
                                               
  Medical & Scientific Imaging
 
$
351,987
   
   
$
321,735
   
   
$
1,362,813
   
   
$
1,215,318
   
 
  RF Technology
   
337,728
   
     
281,883
   
     
1,210,264
   
     
1,033,951
   
 
  Industrial Technology
   
178,446
   
     
182,039
   
     
706,625
   
     
745,381
   
 
  Energy Systems & Controls
   
142,639
   
     
157,983
   
     
510,223
   
     
587,745
   
 
    Total
 
$
1,010,800
   
   
$
943,640
   
   
$
3,789,925
   
   
$
3,582,395
   
 
                                                         
                                                         
Gross profit:
                                                       
  Medical & Scientific Imaging
 
$
256,941
     
73.0
%
 
$
238,804
     
74.2
%
 
$
997,666
     
73.2
%
 
$
899,775
     
74.0
%
  RF Technology
   
193,430
     
57.3
%
   
154,731
     
54.9
%
   
685,923
     
56.7
%
   
552,605
     
53.4
%
  Industrial Technology
   
90,683
     
50.8
%
   
89,842
     
49.4
%
   
357,362
     
50.6
%
   
370,894
     
49.8
%
  Energy Systems & Controls
   
85,824
     
60.2
%
   
95,714
     
60.6
%
   
291,459
     
57.1
%
   
341,372
     
58.1
%
    Total
 
$
626,878
     
62.0
%
 
$
579,091
     
61.4
%
 
$
2,332,410
     
61.5
%
 
$
2,164,646
     
60.4
%
                                                                 
                                                                 
Operating profit*:
                                                               
  Medical & Scientific Imaging
 
$
129,842
     
36.9
%
 
$
116,492
     
36.2
%
 
$
477,548
     
35.0
%
 
$
441,931
     
36.4
%
  RF Technology
   
99,562
     
29.5
%
   
83,591
     
29.7
%
   
372,467
     
30.8
%
   
312,112
     
30.2
%
  Industrial Technology
   
51,601
     
28.9
%
   
52,155
     
28.7
%
   
202,451
     
28.7
%
   
214,538
     
28.8
%
  Energy Systems & Controls
   
45,874
     
32.2
%
   
51,704
     
32.7
%
   
129,602
     
25.4
%
   
162,128
     
27.6
%
    Total
 
$
326,879
     
32.3
%
 
$
303,942
     
32.2
%
 
$
1,182,068
     
31.2
%
 
$
1,130,709
     
31.6
%
                                                                 
                                                                 
Net Orders:
                                                               
  Medical & Scientific Imaging
 
$
384,097
   
   
$
334,967
   
   
$
1,399,007
   
   
$
1,235,143
   
 
  RF Technology
   
378,587
   
     
273,856
   
     
1,278,246
   
     
1,024,999
   
 
  Industrial Technology
   
175,993
   
     
176,379
   
     
704,622
   
     
731,810
   
 
  Energy Systems & Controls
   
146,008
   
     
138,869
   
     
514,300
   
     
555,672
   
 
    Total
 
$
1,084,685
   
   
$
924,071
   
   
$
3,896,175
   
   
$
3,547,624
   
 
                                                                 
                                                                 
                                                                 
* Operating profit is before unallocated corporate general and administrative expenses. These expenses
                         
were $37,775 and $25,265 for the three months ended December 31, 2016 and 2015, respectively, and
                         
$127,505 and $102,791 for the twelve months ended December 31, 2016 and 2015, respectively.
                         
 

Roper Technologies, Inc. and Subsidiaries
           
Condensed Consolidated Statements of Cash Flows (unaudited)
 
(Amounts in thousands)
           
             
             
   
Twelve months ended
 
   
December 31,
 
   
2016
   
2015
 
             
Net earnings
 
$
658,645
   
$
696,067
 
Non-cash items:
               
Depreciation
   
37,299
     
38,185
 
Amortization
   
203,154
     
166,076
 
Stock-based compensation expense
   
78,827
     
61,766
 
Gain on disposal of a business
   
-
     
(70,860
)
Income taxes
   
(47,589
)
   
3,069
 
Changes in assets and liabilities:
               
Receivables
   
(21,936
)
   
30,753
 
Inventory
   
6,353
     
(1,150
)
Accounts payable
   
6,393
     
(6,554
)
Accrued liabilities
   
38,973
     
6,401
 
Other, net
   
3,666
     
5,072
 
  Cash provided by operating activities
   
963,785
     
928,825
 
                 
Business acquisitions, net of cash acquired
   
(3,721,758
)
   
(1,762,883
)
Capital expenditures
   
(37,305
)
   
(36,260
)
Capitalized software expenditures
   
(2,801
)
   
(2,439
)
Proceeds from disposal of a business
   
-
     
105,624
 
Other, net
   
9,008
     
(2,374
)
  Cash used by investing activities
   
(3,752,856
)
   
(1,698,332
)
                 
Principal debt borrowings
   
1,200,000
     
900,000
 
Principal debt payments
   
(4,284
)
   
(4,006
)
Revolver borrowings, net
   
1,750,000
     
180,000
 
Debt issuance costs
   
(17,266
)
   
(8,044
)
Dividends
   
(121,130
)
   
(100,334
)
Excess tax benefit from share-based payment
   
-
     
22,228
 
Proceeds from stock-based compensation, net
   
9,998
     
18,312
 
Redemption premium on convertible debt
   
(14,166
)
   
(13,126
)
Other, net
   
2,111
     
1,212
 
  Cash provided by financing activities
   
2,805,263
     
996,242
 
                 
Effect of exchange rate changes on cash
   
(37,503
)
   
(58,654
)
                 
Net increase/(decrease) in cash and equivalents
   
(21,311
)
   
168,081
 
Cash and equivalents, beginning of year
   
778,511
     
610,430
 
                 
Cash and equivalents, end of year
 
$
757,200
   
$
778,511