
| Table 1: Revenue and adjusted EBITDA reconciliation ($M) | |||||||||||||||||
| Q3 2024 | Q3 2025 | V % | |||||||||||||||
| GAAP revenue | $ | 1,765 | $ | 2,017 | 14 | % | |||||||||||
| Components of revenue growth | |||||||||||||||||
| Organic | 6 | % | |||||||||||||||
| Acquisitions | 8 | % | |||||||||||||||
| Foreign exchange | — | % | |||||||||||||||
| Revenue growth | 14 | % | |||||||||||||||
| Adjusted EBITDA reconciliation | |||||||||||||||||
| GAAP net earnings | $ | 368 | $ | 398 | |||||||||||||
| Taxes | 99 | 100 | |||||||||||||||
| Interest expense | 68 | 90 | |||||||||||||||
| Depreciation | 9 | 10 | |||||||||||||||
| Amortization | 197 | 221 | |||||||||||||||
| EBITDA | $ | 741 | $ | 819 | 11 | % | |||||||||||
| Restructuring-related expenses associated with the Transact acquisition | 9 | — | |||||||||||||||
| Transaction-related expenses for completed acquisitions | 5 | 4 | |||||||||||||||
| Financial impacts associated with the minority investments in Indicor & Certinia | (37) | (13) | A | ||||||||||||||
| Adjusted EBITDA | $ | 717 | $ | 810 | 13 | % | |||||||||||
| Adjusted EBITDA margin | 40.7 | % | 40.2 | % | (50 bps) | ||||||||||||
| Table 2: Adjusted net earnings reconciliation ($M) | |||||||||||||||||
| Q3 2024 | Q3 2025 | V % | |||||||||||||||
| GAAP net earnings | $ | 368 | $ | 398 | 8 | % | |||||||||||
| Restructuring-related expenses associated with the Transact acquisition | 7 | — | |||||||||||||||
| Transaction-related expenses for completed acquisitions | 4 | 3 | |||||||||||||||
| Financial impacts associated with the minority investments in Indicor & Certinia | (29) | (10) | A | ||||||||||||||
| Amortization of acquisition-related intangible assets | 149 | 165 | B | ||||||||||||||
Adjusted net earnings C | $ | 499 | $ | 557 | 12 | % | |||||||||||
| Table 3: Adjusted DEPS reconciliation | |||||||||||||||||
| Q3 2024 | Q3 2025 | V % | |||||||||||||||
| GAAP DEPS | $ | 3.40 | $ | 3.68 | 8 | % | |||||||||||
| Restructuring-related expenses associated with the Transact acquisition | 0.07 | — | |||||||||||||||
| Transaction-related expenses for completed acquisitions | 0.03 | 0.03 | |||||||||||||||
| Financial impacts associated with the minority investments in Indicor & Certinia | (0.27) | (0.09) | A | ||||||||||||||
| Amortization of acquisition-related intangible assets | 1.38 | 1.53 | B | ||||||||||||||
Adjusted DEPS C | $ | 4.62 | $ | 5.14 | 11 | % | |||||||||||
| Table 4: Cash flow reconciliation ($M) | |||||||||||||||||
| Q3 2024 | Q3 2025 | V % | |||||||||||||||
| Operating cash flow | $ | 755 | $ | 870 | 15 | % | |||||||||||
| Capital expenditures | (23) | (12) | |||||||||||||||
| Capitalized software expenditures | (13) | (16) | |||||||||||||||
| Free cash flow | $ | 719 | $ | 842 | 17 | % | |||||||||||
| Table 5: Forecasted adjusted DEPS reconciliation | |||||||||||||||||||||||
| Q4 2025 | FY 2025 | ||||||||||||||||||||||
| Low end | High end | Low end | High end | ||||||||||||||||||||
GAAP DEPS D | $ | 3.59 | $ | 3.64 | $ | 13.81 | $ | 13.86 | |||||||||||||||
| YTD transaction-related expenses for completed acquisitions | — | — | 0.06 | 0.06 | |||||||||||||||||||
YTD financial impacts associated with the minority investment in Indicor A | — | — | 0.08 | 0.08 | |||||||||||||||||||
Amortization of acquisition-related intangible assets B | 1.52 | 1.52 | 5.95 | 5.95 | |||||||||||||||||||
Adjusted DEPS C | $ | 5.11 | $ | 5.16 | $ | 19.90 | $ | 19.95 | |||||||||||||||
| A. | Adjustments related to the financial impacts associated with the minority investment in Indicor as shown below ($M, except per share data). Forecasted results do not include any potential impacts associated with our minority investment in Indicor, as these potential impacts cannot be reasonably predicted. These impacts will be excluded from all non-GAAP results in future periods. | |||||||||||||||||||||||||||||||
| Q3 2025A | Q4 2025E | FY 2025E | YTD 2025A | |||||||||||||||||||||||||||||
| Pretax | $ | (13) | TBD | TBD | $ | 15 | ||||||||||||||||||||||||||
| After-tax | $ | (10) | TBD | TBD | $ | 8 | ||||||||||||||||||||||||||
| Per share | $ | (0.09) | TBD | TBD | $ | 0.08 | ||||||||||||||||||||||||||
| B. | Actual results and forecast of estimated amortization of acquisition-related intangible assets as shown below ($M, except per share data). | |||||||||||||||||||||||||||||||
| Q3 2025A | Q4 2025E | FY 2025E | ||||||||||||||||||||||||||||||
| Pretax | $ | 209 | $ | 209 | $ | 816 | ||||||||||||||||||||||||||
| After-tax | $ | 165 | $ | 165 | $ | 644 | ||||||||||||||||||||||||||
| Per share | $ | 1.53 | $ | 1.52 | $ | 5.95 | ||||||||||||||||||||||||||
| C. | All actual and forecasted non-GAAP adjustments are taxed at 21% with the exception of the financial impacts associated with minority investments. | |||||||||||||||||||||||||||||||
| D. | Forecasted GAAP DEPS do not include any potential impacts associated with our minority investment in Indicor. These impacts will be excluded from all non-GAAP results in future periods. | |||||||||||||||||||||||||||||||
| Roper Technologies, Inc. | |||||||||||
| Condensed Consolidated Balance Sheets (unaudited) | |||||||||||
| (Amounts in millions) | |||||||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| ASSETS: | |||||||||||
| Cash and cash equivalents | $ | 320.0 | $ | 188.2 | |||||||
| Accounts receivable, net | 910.2 | 885.1 | |||||||||
| Inventories, net | 140.8 | 120.8 | |||||||||
| Income taxes receivable | 63.5 | 25.6 | |||||||||
| Unbilled receivables | 140.9 | 127.3 | |||||||||
| Prepaid expenses and other current assets | 227.8 | 195.7 | |||||||||
| Total current assets | 1,803.2 | 1,542.7 | |||||||||
| Property, plant and equipment, net | 157.6 | 149.7 | |||||||||
| Goodwill | 21,336.7 | 19,312.9 | |||||||||
| Other intangible assets, net | 9,966.5 | 9,059.6 | |||||||||
| Deferred taxes | 54.8 | 54.1 | |||||||||
| Equity investment | 756.0 | 772.3 | |||||||||
| Other assets | 509.6 | 443.4 | |||||||||
| Total assets | $ | 34,584.4 | $ | 31,334.7 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY: | |||||||||||
| Accounts payable | $ | 167.4 | $ | 148.1 | |||||||
| Accrued compensation | 274.9 | 289.0 | |||||||||
| Deferred revenue | 1,809.1 | 1,737.4 | |||||||||
| Other accrued liabilities | 538.0 | 546.2 | |||||||||
| Income taxes payable | 35.8 | 68.4 | |||||||||
| Current portion of long-term debt, net | 300.0 | 1,043.1 | |||||||||
| Total current liabilities | 3,125.2 | 3,832.2 | |||||||||
| Long-term debt, net of current portion | 9,154.1 | 6,579.9 | |||||||||
| Deferred taxes | 1,822.5 | 1,630.6 | |||||||||
| Other liabilities | 489.8 | 424.4 | |||||||||
| Total liabilities | 14,591.6 | 12,467.1 | |||||||||
| Common stock | 1.1 | 1.1 | |||||||||
| Additional paid-in capital | 3,242.7 | 3,014.6 | |||||||||
| Retained earnings | 16,875.0 | 16,034.9 | |||||||||
| Accumulated other comprehensive loss | (110.0) | (166.5) | |||||||||
| Treasury stock | (16.0) | (16.5) | |||||||||
| Total stockholders’ equity | 19,992.8 | 18,867.6 | |||||||||
| Total liabilities and stockholders’ equity | $ | 34,584.4 | $ | 31,334.7 | |||||||
| Roper Technologies, Inc. | |||||||||||||||||||||||
| Condensed Consolidated Statements of Earnings (unaudited) | |||||||||||||||||||||||
| (Amounts in millions, except per share data) | |||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net revenues | $ | 2,017.5 | $ | 1,764.6 | $ | 5,843.9 | $ | 5,162.1 | |||||||||||||||
| Cost of sales | 614.5 | 542.9 | 1,801.8 | 1,566.1 | |||||||||||||||||||
| Gross profit | 1,403.0 | 1,221.7 | 4,042.1 | 3,596.0 | |||||||||||||||||||
| Selling, general and administrative expenses | 830.0 | 725.1 | 2,395.0 | 2,123.9 | |||||||||||||||||||
| Income from operations | 573.0 | 496.6 | 1,647.1 | 1,472.1 | |||||||||||||||||||
| Interest expense, net | 89.7 | 67.7 | 231.7 | 188.4 | |||||||||||||||||||
| Equity investments (gain) loss, net | (12.9) | (37.4) | 14.9 | (93.6) | |||||||||||||||||||
| Other (income) expense, net | (2.0) | (0.9) | (1.0) | 0.9 | |||||||||||||||||||
| Earnings before income taxes | 498.2 | 467.2 | 1,401.5 | 1,376.4 | |||||||||||||||||||
| Income taxes | 99.7 | 99.3 | 293.6 | 289.4 | |||||||||||||||||||
| Net earnings | $ | 398.5 | $ | 367.9 | $ | 1,107.9 | $ | 1,087.0 | |||||||||||||||
| Net earnings per share: | |||||||||||||||||||||||
| Basic | $ | 3.70 | $ | 3.43 | $ | 10.31 | $ | 10.15 | |||||||||||||||
| Diluted | $ | 3.68 | $ | 3.40 | $ | 10.23 | $ | 10.06 | |||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||
| Basic | 107.6 | 107.2 | 107.5 | 107.1 | |||||||||||||||||||
| Diluted | 108.4 | 108.1 | 108.3 | 108.0 | |||||||||||||||||||
| Roper Technologies, Inc. | |||||||||||||||||||||||||||||||||||||||||||||||
| Selected Segment Financial Data (unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
| (Amounts in millions; percentages of net revenues) | |||||||||||||||||||||||||||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||||||||||||||||||||
| Amount | % | Amount | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||||||||
| Net revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
| Application Software | $ | 1,161.0 | $ | 984.4 | $ | 3,324.1 | $ | 2,811.4 | |||||||||||||||||||||||||||||||||||||||
| Network Software | 413.4 | 367.1 | 1,174.7 | 1,102.1 | |||||||||||||||||||||||||||||||||||||||||||
| Technology Enabled Products | 443.1 | 413.1 | 1,345.1 | 1,248.6 | |||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 2,017.5 | $ | 1,764.6 | $ | 5,843.9 | $ | 5,162.1 | |||||||||||||||||||||||||||||||||||||||
| Gross profit: | |||||||||||||||||||||||||||||||||||||||||||||||
| Application Software | $ | 801.0 | 69.0% | $ | 672.8 | 68.3% | $ | 2,275.1 | 68.4% | $ | 1,939.6 | 69.0% | |||||||||||||||||||||||||||||||||||
| Network Software | 346.9 | 83.9% | 311.8 | 84.9% | 983.3 | 83.7% | 935.9 | 84.9% | |||||||||||||||||||||||||||||||||||||||
| Technology Enabled Products | 255.1 | 57.6% | 237.1 | 57.4% | 783.7 | 58.3% | 720.5 | 57.7% | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 1,403.0 | 69.5% | $ | 1,221.7 | 69.2% | $ | 4,042.1 | 69.2% | $ | 3,596.0 | 69.7% | |||||||||||||||||||||||||||||||||||
| Operating profit*: | |||||||||||||||||||||||||||||||||||||||||||||||
| Application Software | $ | 323.0 | 27.8% | $ | 259.8 | 26.4% | $ | 894.4 | 26.9% | $ | 750.5 | 26.7% | |||||||||||||||||||||||||||||||||||
| Network Software | 178.1 | 43.1% | 166.0 | 45.2% | 514.1 | 43.8% | 492.1 | 44.7% | |||||||||||||||||||||||||||||||||||||||
| Technology Enabled Products | 150.2 | 33.9% | 141.1 | 34.2% | 467.9 | 34.8% | 424.0 | 34.0% | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 651.3 | 32.3% | $ | 566.9 | 32.1% | $ | 1,876.4 | 32.1% | $ | 1,666.6 | 32.3% | |||||||||||||||||||||||||||||||||||
| * Segment operating profit is before unallocated corporate general and administrative expenses and enterprise-wide stock-based compensation. These expenses were $78.3 and $70.3 for the three months ended September 30, 2025 and 2024, respectively, and $229.3 and $194.5 for the nine months ended September 30, 2025 and 2024, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||
| Roper Technologies, Inc. | |||||||||||
| Condensed Consolidated Statements of Cash Flows (unaudited) | |||||||||||
| (Amounts in millions) | |||||||||||
| Nine months ended September 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net earnings | $ | 1,107.9 | $ | 1,087.0 | |||||||
| Adjustments to reconcile net earnings to cash flows from operating activities: | |||||||||||
| Depreciation and amortization of property, plant and equipment | 29.9 | 27.9 | |||||||||
| Amortization of intangible assets | 638.0 | 573.8 | |||||||||
| Amortization of deferred financing costs | 8.6 | 7.0 | |||||||||
| Non-cash stock compensation | 128.7 | 112.9 | |||||||||
| Equity investments (gain) loss, net | 14.9 | (93.6) | |||||||||
| Income tax provision | 293.6 | 289.4 | |||||||||
| Changes in operating assets and liabilities, net of acquired businesses: | |||||||||||
| Accounts receivable | (0.5) | 82.8 | |||||||||
| Unbilled receivables | (7.2) | (17.1) | |||||||||
| Inventories | (18.2) | (8.3) | |||||||||
| Prepaid expenses and other current assets | (27.9) | (21.9) | |||||||||
| Accounts payable | 13.2 | (7.2) | |||||||||
| Other accrued liabilities | (48.9) | (1.7) | |||||||||
| Deferred revenue | 28.5 | 24.5 | |||||||||
| Cash taxes paid for gain on disposal of equity investment | (30.2) | — | |||||||||
| Cash income taxes paid, excluding tax associated with gain on disposal of equity investment | (307.6) | (383.1) | |||||||||
| Other, net | (20.5) | (1.4) | |||||||||
| Cash provided by operating activities | 1,802.3 | 1,671.0 | |||||||||
| Cash flows from (used in) investing activities: | |||||||||||
| Acquisitions of businesses, net of cash acquired | (3,280.4) | (3,464.1) | |||||||||
| Capital expenditures | (37.6) | (39.2) | |||||||||
| Capitalized software expenditures | (42.8) | (33.4) | |||||||||
| Distributions from equity investment | 5.1 | 9.5 | |||||||||
| Other | 1.7 | (1.0) | |||||||||
| Cash used in investing activities | (3,354.0) | (3,528.2) | |||||||||
| Cash flows from (used in) financing activities: | |||||||||||
| Proceeds from senior notes | 2,000.0 | 2,000.0 | |||||||||
| Payments of senior notes | (700.0) | (500.0) | |||||||||
| Borrowings under revolving line of credit, net | 585.0 | 565.0 | |||||||||
| Debt issuance costs | (19.5) | (24.7) | |||||||||
| Cash dividends to stockholders | (266.0) | (241.1) | |||||||||
| Proceeds from stock-based compensation, net | 79.4 | 88.1 | |||||||||
| Treasury stock sales | 17.4 | 14.5 | |||||||||
| Other, net | (42.0) | (0.1) | |||||||||
| Cash provided by financing activities | 1,654.3 | 1,901.7 | |||||||||
| Effect of exchange rate changes on cash | 29.2 | 10.8 | |||||||||
| Net increase in cash and cash equivalents | 131.8 | 55.3 | |||||||||
| Cash and cash equivalents, beginning of period | 188.2 | 214.3 | |||||||||
| Cash and cash equivalents, end of period | $ | 320.0 | $ | 269.6 | |||||||