Roper (ROP) 8-K Results of Operations and Financial Condition

Exhibit 99.1

Roper Industries, Inc.

Contact Information:
Investor Relations
+1 (941) 556-2601
investor-relations@roperind.com

Roper Industries Announces Record First Quarter Results

Diluted Earnings Per Share of $0.56
Orders up 26%; Sales up 25%

Sarasota, Florida, April 26, 2007 .... Roper Industries, Inc. (NYSE: ROP) reported record results for its first quarter ended March 31, 2007. Diluted earnings per share (DEPS) were $0.56, an increase of 33% over the comparable period in the prior year. Current year results include the dilutive effect from the Company’s senior subordinated convertible notes. Net sales were up 25% to $478 million, which included 14% internal growth with 2% favorable foreign currency effect. Net orders increased 26% to $493 million, which included 16% internal growth with 2% favorable foreign currency effect. Net Earnings increased 36% to $51 million and EBITDA increased 33% to $115 million, or 24.1% of sales.

“We are pleased with the continued sales and orders growth in our businesses, reflecting strength throughout the company,” said Brian Jellison, Roper’s Chairman, President and CEO. “Orders once again exceeded sales and our record backlog gives us confidence as we enter the second quarter. In particular, Neptune orders and sales set records for the quarter and the RF Segment benefited from margin improvements and a better mix of product sales. Dynisco and our other acquisitions performed well in the quarter, and we continued to see the positive effects of our focus on secular, less-cyclical markets. Operating margins increased 180 basis points to 19.4%, even with the impact of acquisition accounting at Dynisco.”

The Company completed three acquisitions in the first quarter: JLT, a provider of rugged computers and software for mobile computing applications; DJ Instruments, a producer of sensors for life science applications which immediately complements the Dynisco business; and Roda Deaco, a manufacturer of air cutoff valves to protect high value assets for energy customers with an existing focus on the Western Canadian oil sands development. Mr. Jellison commented, “We invested $70 million in the quarter to acquire businesses that we expect to generate EBITDA over the next twelve months in excess of $9 million on sales of $40 million. These acquisitions add growth opportunities to our existing businesses by expanding their global reach and adding key product capabilities.”

“We are excited about the prospects for the year,” continued Mr. Jellison. “There are growth opportunities in all our segments and the pipeline for additional acquisitions remains very active. We expect continued strong performance throughout 2007.”

As a result of its strong first quarter performance, Roper is increasing its full year DEPS guidance from $2.50-$2.62 to $2.54-$2.64, and establishing second quarter DEPS guidance of $0.63-$0.65. The Company now expects full year EBITDA in excess of $510 million and operating cash flow of $310 million or more. The Company’s guidance does not include benefits from future acquisitions, but does include the dilutive effect of the Company’s senior subordinated convertibles notes based on the stock price on March 30, 2007.

Conference Call to be Held at 10:00 AM (ET) Tomorrow

A conference call to discuss these results has been scheduled for 10:00 AM ET on Friday, April 27, 2007. The call can be accessed via webcast or by dialing (888) 202-2422 or +1 (913) 981-5592, using access code 6303304. Webcast information and conference call materials will be made available in the “Investor” 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 6303304.

Table 1: EBITDA (Millions)

	Q1 2006			Q1 2007
Net Earnings		38			51
Add: Interest Expense		11			13
Add: Income Taxes		19			28
Add: Depreciation and Amortization		19			23
Rounding		(1	)		0
EBITDA		86			115

About Roper Industries

Roper Industries is a market-driven, diversified growth company with trailing twelve month revenues of $1.8 billion, and is a component of the Fortune 1000, S&P MidCap 400 and the Russell 1000 Indexes. Roper provides engineered products and solutions for global niche markets, including water, energy, radio frequency and research/medical applications. Additional information about Roper Industries 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 and profit 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 our acquisitions and realize expected synergies. We also face other general risks, including our ability to realize cost savings from our operating initiatives, 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)

	March 31, 2007			December 31, 2006
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	80,442		$	69,478
Accounts receivable		319,249			324,514
Inventories		186,161			168,319
Deferred taxes		17,488			17,908
Other current assets		53,230			47,276
Total current assets		656,570			627,495
PROPERTY, PLANT AND EQUIPMENT, NET		106,516			107,003
OTHER ASSETS:
Goodwill		1,661,551			1,651,208
Other intangible assets, net		617,415			544,136
Deferred taxes		20,120			21,702
Other assets		41,803			43,815
Total other assets		2,340,889			2,260,861
TOTAL ASSETS	$	3,103,975		$	2,995,359
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable	$	100,012		$	96,139
Accrued liabilities		168,602			184,148
Income taxes payable		16,192			5,896
Deferred taxes		1,438			1,555
Current portion of long-term debt		307,945			299,911
Total current liabilities		594,189			587,649
NONCURRENT LIABILITIES:
Long-term debt		748,084			726,881
Deferred taxes		197,169			169,994
Other liabilities		26,362			23,996
Total liabilities		1,565,804			1,508,520
STOCKHOLDERS' EQUITY:
Common stock		905			900
Additional paid-in capital		725,910			717,751
Retained earnings		764,086			721,899
Accumulated other comprehensive earnings		69,532			68,666
Treasury stock		(22,262	)		(22,377	)
Total stockholders' equity		1,538,171			1,486,839
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	3,103,975		$	2,995,359

Roper Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Earnings (unaudited)
(Amounts in thousands, except per share data)

	Three months ended March 31,
	2007			2006
Net sales	$	478,427		$	382,723
Cost of sales		240,279			190,326
Gross profit		238,148			192,397
Selling, general and administrative expenses		145,297			124,921
Income from operations		92,851			67,476
Interest expense		13,472			10,799
Other income/(expense)		(250	)		(128	)
Earnings from continuing operations before income taxes		79,129			56,549
Income taxes		27,695			18,863
Net Earnings	$	51,434		$	37,686
Earnings per share:
Basic	$	0.59		$	0.44
Diluted	$	0.56		$	0.42
Weighted average common and common
equivalent shares outstanding:
Basic		87,918			86,061
Diluted		92,300			89,711

Roper Industries, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (unaudited)
(Amounts in thousands)

	Three months ended March 31,
	2007			2006
Net earnings	$	51,434		$	37,686
Depreciation		7,656			6,624
Amortization		14,971			12,385
Other, net		(16,973	)		635
Cash provided by operating activities		57,088			57,330
Business acquisitions, net of cash acquired		(69,735	)		(5,838	)
Capital expenditures		(6,056	)		(9,772	)
Other, net		(326	)		(910	)
Cash used by investing activities		(76,117	)		(16,520	)
Debt borrowings (payments), net		28,348			(30,510	)
Dividends		(5,692	)		(5,046	)
Other, net		6,701			8,379
Cash provided by (used by) financing activities		29,357			(27,177	)
Effect of exchange rate changes on cash		636			408
Net increase in cash and equivalents		10,964			14,041
Cash and equivalents, beginning of period		69,478			53,116
Cash and equivalents, end of period	$	80,442		$	67,157

Roper Industries, Inc. and Subsidiaries
Selected Segment Financial Data (unaudited)
(Amounts in thousands and percents of net sales)

	Three months ended March 31,
	2007					2006
	Amount		%			Amount		%
Net sales:
Industrial Technology	$	154,506				$	124,797
Energy Systems &Controls		103,975					68,709
Scientific &Industrial Imaging		92,028					80,778
RF Technology		127,918					108,439
Total	$	478,427				$	382,723
Gross profit:
Industrial Technology	$	73,429		47.5	%	$	60,858		48.8	%
Energy Systems &Controls		53,443		51.4	%		36,023		52.4	%
Scientific &Industrial Imaging		51,221		55.7	%		44,496		55.1	%
RF Technology		60,055		46.9	%		51,020		47.0	%
Total	$	238,148		49.8	%	$	192,397		50.3	%
Operating profit*:
Industrial Technology	$	38,110		24.7	%	$	27,568		22.1	%
Energy Systems &Controls		19,818		19.1	%		14,932		21.7	%
Scientific &Industrial Imaging		19,388		21.1	%		15,844		19.6	%
RF Technology		25,069		19.6	%		18,428		17.0	%
Total	$	102,385		21.4	%	$	76,772		20.1	%
Net Orders:
Industrial Technology	$	162,762				$	135,003
Energy Systems &Controls		108,063					64,419
Scientific &Industrial Imaging		96,372					80,075
RF Technology		125,799					113,106
Total	$	492,996				$	392,603

* Operating profit is before unallocated corporate general and administrative expenses. Such expenses were $9,534 and $9,296 for the three months ended March 31, 2007 and 2006, respectively.