TechnipFMC Announces Fourth Quarter 2022 Results
TechnipFMC plc (NYSE: FTI) reported a 4.6% increase in full-year revenue to $6.7 billion, driven by a 36% growth in orders totaling $6.7 billion. The total backlog rose 22% to $9.4 billion. Despite operational challenges, the company generated $566 million in cash flow from operations in Q4 2022. Full-year losses were reported at $61.9 million, mainly due to charges related to debt extinguishment and foreign exchange losses. Looking ahead, TechnipFMC anticipates total revenue growth of approximately 12% in 2023, targeting $7.5 billion, while adjusted EBITDA is expected to rise to $870 million.
- Full-year orders increased by 36% to $6.7 billion.
- Total backlog grew by 22% to $9.4 billion.
- Cash flow from operations reached $566 million in Q4.
- Adjusted EBITDA for 2022 improved by 11.4% to $646.5 million.
- Initiated a $400 million share buyback program.
- Reported a loss of $61.9 million for the full year.
- Q4 revenue decreased by 2.2% sequentially.
- Adjusted EBITDA margin declined to 7.1% in Q4 2022.
-
Subsea inbound of ; full-year orders of$1.5 billion grew$6.7 billion 36% versus 2021 -
Total Company backlog of ; increased$9.4 billion 22% versus the prior year -
Cash flow from operations of
in the quarter; free cash flow of$566 million $503 million - Initiated financial guidance for 2023; updated intermediate-term outlook for 2025
NEWCASTLE &
Summary Financial Results from Continuing Operations - Fourth Quarter 2022
Reconciliation of
|
Three Months Ended |
Change |
|||
(In millions, except per share amounts) |
2022 |
2022 |
2021 |
Sequential |
Year-over-Year |
Revenue |
|
|
|
( |
|
Income (loss) |
|
|
|
n/m |
n/m |
Income (loss) margin |
( |
|
( |
n/m |
n/m |
Diluted earnings (loss) per share |
|
|
|
n/m |
n/m |
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
( |
( |
Adjusted EBITDA margin |
|
|
|
(360 bps) |
(150 bps) |
Adjusted income (loss) |
|
|
|
n/m |
n/m |
Adjusted diluted earnings (loss) per share |
|
|
|
n/m |
n/m |
|
|
|
|
|
|
Inbound orders |
|
|
|
( |
( |
Ending backlog |
|
|
|
|
|
n/m - not meaningful |
Adjusted loss from continuing operations was
Adjusted EBITDA, which excludes pre-tax charges and credits, was
Included in total Company results was a foreign exchange loss of
Summary Financial Results from Continuing Operations - Full Year 2022
Reconciliation of
|
Twelve Months Ended |
Change |
|
(In millions, except per share amounts) |
2022 |
2021 |
Year-over- Year |
Revenue |
|
|
|
Income (loss) |
( |
|
n/m |
Income (loss) margin |
( |
|
n/m |
Diluted earnings (loss) per share |
|
|
n/m |
|
|
|
|
Adjusted EBITDA |
|
|
|
Adjusted EBITDA margin |
|
|
50 bps |
Adjusted income (loss) |
|
|
n/m |
Adjusted diluted earnings (loss) per share |
|
|
n/m |
|
|
|
|
Inbound orders |
|
|
|
Ending backlog |
|
|
|
n/m - not meaningful |
After-tax charges and credits totaled
-
Impairment and other charges of
;$4.7 million -
Restructuring and other charges of
; and$16.9 million -
Loss from equity investment in Technip Energies of
.$27.7 million
Adjusted loss from continuing operations was
Adjusted EBITDA, which excludes pre-tax charges and credits, was
Included in total Company results was a foreign exchange loss of
“Total Company adjusted EBITDA increased nearly
Pferdehirt continued, “In 2022, we materially improved our financial position. Cash provided by operating activities was
“These actions enabled us to accelerate the timeline for shareholder distributions by twelve months with the authorization of a
Pferdehirt added, “Looking beyond 2022, we remain confident in the strength of this upcycle and continue to believe that international markets will lead the next leg of expansion, driven by offshore and the
“Our Subsea Opportunities list, which highlights larger projects with the potential for award over the next 24 months, continues to represent a record level. This is a result of increased capital spending and an expanding customer base in all major offshore basins. We expect to see a material increase in the value of iEPCI™ awards in our 2023 inbound, leading to a record year for integrated project awards. We also forecast an increase in Subsea Services activity. Taken together, we expect our orders to exceed
“In Surface Technologies, we expect the majority of revenue growth to come from international markets, largely driven by the
Pferdehirt continued, “At the midpoint of our guidance for 2023, we anticipate total Company revenue growth of approximately
Pferdehirt concluded, “We enter the year with a strong market outlook and a further step-up in our targeted financial performance. We expect our 2025 outlook will demonstrate significant progress on our path to much improved financial returns. Most importantly, it does not mark an end point, but rather a major milestone on a more ambitious journey ahead.”
Operational and Financial Highlights
|
|||||
Financial Highlights
|
|||||
|
Three Months Ended |
Change |
|||
(In millions) |
2022 |
2022 |
2021 |
Sequential |
Year-over-Year |
Revenue |
|
|
|
( |
|
Operating profit |
|
|
|
( |
|
Operating profit margin |
|
|
|
(280 bps) |
390 bps |
Adjusted EBITDA |
|
|
|
( |
|
Adjusted EBITDA margin |
|
|
|
(260 bps) |
40 bps |
|
|
|
|
|
|
Inbound orders |
|
|
|
|
|
Ending backlog1,2,3 |
|
|
|
|
|
Estimated Consolidated Backlog Scheduling (In millions) |
2022 |
2023 |
|
2024 |
|
2025 and beyond |
|
Total |
|
1 Backlog as of |
|
2 Backlog does not capture all revenue potential for Subsea Services. |
|
3 Backlog as of |
-
Wintershall DEA Dvalin North Project (Norway )
Significant* contract by
*A “significant” contract is between
-
Master Services Agreement with Petrobras (
Brazil )
Substantial* master services agreement (MSA) for subsea services with Petrobras. The three-year contract has an option to extend for a further two years.
*A “substantial” contract is between
-
TotalEnergies Girassol Life Extension (GIRLIFEX) Project (Angola )
Significant* contract to supply flexible pipe and associated hardware for the first subsea life extension project by TotalEnergies EP Angola and its Block 17 Partners in
*A “significant” contract is between
Subsequent to the period, the following awards were announced and will be included in first quarter 2023 results:
-
Aker BP Utsira High iEPCI™ Development (Norway )
Large* integrated engineering, procurement, construction, and installation (iEPCI™) contract for the
*A “large” contract is between
-
Equinor Irpa Development (Norway )
Significant* contract for subsea production systems by Equinor for its Irpa oil and gas development on the Norwegian Continental Shelf. Awarded under the companies’ framework agreement, the contract covers the supply and installation of subsea trees, control systems, structures, and connections, as well as tooling.
*A “significant” contract is between
-
Equinor Verdande Project (Norway )
Significant* contract for the subsea production system for Equinor’s Verdande project on the Norwegian Continental Shelf. Awarded under TechnipFMC’s framework agreement with Equinor, the contract covers the complete subsea production system including subsea trees and structures, control systems, connections, tooling, and installation support.
*A “significant” contract is between
Surface Technologies | |||||
Financial Highlights
Reconciliation of |
|||||
|
Three Months Ended |
Change |
|||
(In millions) |
2022 |
2022 |
2021 |
Sequential |
Year-over-Year |
Revenue |
|
|
|
|
|
Operating profit |
|
|
|
|
|
Operating profit margin |
|
|
|
130 bps |
420 bps |
Adjusted EBITDA |
|
|
|
|
|
Adjusted EBITDA margin |
|
|
|
(20 bps) |
250 bps |
|
|
|
|
|
|
Inbound orders |
|
|
|
( |
( |
Ending backlog |
|
|
|
( |
|
Surface Technologies reported fourth quarter revenue of
Surface Technologies reported operating profit of
Surface Technologies reported adjusted EBITDA of
Inbound orders for the quarter were
Corporate and Other Items (three months ended,
Corporate expense was
Foreign exchange loss was
Net interest expense was
The provision for income taxes was
Total depreciation and amortization was
Cash provided by operating activities from continuing operations was
Cash and cash equivalents increased
Net debt decreased
During the quarter, the Company repurchased 4.2 million of its ordinary shares for total consideration of
2023 Full-Year Financial Guidance1
The Company’s full-year guidance for 2023 can be found in the table below.
2023 Guidance (As of |
||||
|
||||
|
|
Surface Technologies |
||
Revenue in a range of |
|
Revenue in a range of |
||
|
|
|
||
Adjusted EBITDA margin in a range of 12.5 - |
|
Adjusted EBITDA margin in a range of 12 - |
||
|
||||
|
||||
|
|
|
|
|
Corporate expense, net |
||||
(includes depreciation and amortization of |
||||
|
|
|
|
|
Net interest expense |
||||
|
||||
Tax provision, as reported |
||||
|
||||
Capital expenditures approximately |
||||
|
||||
Free cash flow |
||||
|
2025 Intermediate-term Financial Outlook1
Updates to the Company’s intermediate-term financial outlook for 2025 that was provided at its Analyst Day on
|
|
Updated 2025 Outlook |
|
Previous 2025 Outlook |
|
|
|
|
|
|
|
|
|
Approach |
Includes Subsea Services inbound orders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
~ |
|
~ |
|
|
|
|
|
Free cash flow conversion3 |
|
~ |
|
Range of 40 - |
|
|
|
|
|
The information as provided at our 2021 Analyst Day can be found at the Company’s website, www.TechnipFMC.com, or at the following link: 2021 Analyst Day press release.
All other guidance items pertaining to the 2025 outlook and normalized framework remain unchanged.
1 Our guidance measures of adjusted EBITDA, adjusted EBITDA margin, free cash flow, free cash flow conversion and adjusted corporate expense, net are non-GAAP financial measures. We are unable to provide a reconciliation to comparable GAAP financial measures on a forward-looking basis without unreasonable effort because of the unpredictability of the individual components of the most directly comparable GAAP financial measure and the variability of items excluded from each such measure. Such information may have a significant, and potentially unpredictable, impact on our future financial results. |
2 Subsea Services inbound orders to reach |
3 Free cash flow conversion: (Cash flow from operating activities minus capital expenditures) / Adjusted EBITDA |
Teleconference
The Company will host a teleconference on
An archived audio replay will be available after the event at the same website address. In the event of a disruption of service or technical difficulty during the call, information will be posted on our website.
About
With our proprietary technologies and comprehensive solutions, we are transforming our clients’ project economics, helping them unlock new possibilities to develop energy resources while reducing carbon intensity and supporting their energy transition ambitions.
Organized in two business segments —
Each of our approximately 20,000 employees is driven by a commitment to our clients’ success, and a culture of strong execution, purposeful innovation, and challenging industry conventions.
This communication contains “forward-looking statements” as defined in Section 27A of the United States Securities Act of 1933, as amended, and Section 21E of the United States Securities Exchange Act of 1934, as amended. Forward-looking statements usually relate to future events and anticipated revenues, earnings, cash flows, or other aspects of our operations or operating results. Forward-looking statements are often identified by words such as “guidance,” “confident,” “believe,” “expect,” “anticipate,” “plan,” “intend,” “foresee,” “should,” “would,” “could,” “may,” “will,” “likely,” “predicated,” “estimate,” “outlook” and similar expressions, including the negative thereof. The absence of these words, however, does not mean that the statements are not forward-looking. These forward-looking statements are based on our current expectations, beliefs, and assumptions concerning future developments and business conditions and their potential effect on us. While management believes these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. All of our forward-looking statements involve risks and uncertainties (some of which are significant or beyond our control) and assumptions that could cause actual results to differ materially from our historical experience and our present expectations or projections, unpredictable trends in the demand for and price of crude oil and natural gas; competition and unanticipated changes relating to competitive factors in our industry, including ongoing industry consolidation; the COVID-19 pandemic and any resurgence thereof; our inability to develop, implement and protect new technologies and services and intellectual property related thereto, including new technologies and services for our new energy ventures; the cumulative loss of major contracts, customers or alliances and unfavorable credit and commercial terms of certain contracts; disruptions in the political, regulatory, economic and social conditions of the countries in which we conduct business; the refusal of DTC to act as depository agency for our shares; the impact of our existing and future indebtedness and the restrictions on our operations by terms of the agreements governing our existing indebtedness; the risks caused by our acquisition and divestiture activities; additional costs or risks from increasing scrutiny and expectations regarding ESG matters; uncertainties related to our investments in new energy industries; the risks caused by fixed-price contracts; our failure to timely deliver our backlog; our reliance on subcontractors, suppliers and our joint venture partners; a failure or breach of our IT infrastructure or that of our subcontractors, suppliers or joint venture partners, including as a result of cyber-attacks; risks of pirates endangering our maritime employees and assets; any delays and cost overruns of new capital asset construction projects for vessels and manufacturing facilities; potential liabilities inherent in the industries in which we operate or have operated; our failure to comply with existing and future laws and regulations, including those related to environmental protection, climate change, health and safety, labor and employment, import/export controls, currency exchange, bribery and corruption, taxation, privacy, data protection and data security; the additional restrictions on dividend payouts or share repurchases as an English public limited company; uninsured claims and litigation against us; tax laws, treaties and regulations and any unfavorable findings by relevant tax authorities; potential departure of our key managers and employees; adverse seasonal and weather conditions and unfavorable currency exchange rates; risk in connection with our defined benefit pension plan commitments; our inability to obtain sufficient bonding capacity for certain contracts and other risks as discussed in Part I, Item 1A, “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended
We caution you not to place undue reliance on any forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly update or revise any of our forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise, except to the extent required by law.
Exhibit 1 |
|||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (In millions, except per share data) |
|||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
1,694.4 |
|
|
$ |
1,733.0 |
|
|
$ |
1,523.3 |
|
|
$ |
6,700.4 |
|
|
$ |
6,403.5 |
|
Costs and expenses |
|
1,665.3 |
|
|
|
1,652.2 |
|
|
|
1,559.1 |
|
|
|
6,503.1 |
|
|
|
6,369.6 |
|
|
|
29.1 |
|
|
|
80.8 |
|
|
|
(35.8 |
) |
|
|
197.3 |
|
|
|
33.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net |
|
(7.0 |
) |
|
|
3.5 |
|
|
|
28.0 |
|
|
|
50.0 |
|
|
|
47.2 |
|
Income (loss) from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
(29.6 |
) |
|
|
(27.7 |
) |
|
|
322.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before net interest expense and income taxes |
|
22.1 |
|
|
|
84.3 |
|
|
|
(37.4 |
) |
|
|
219.6 |
|
|
|
403.3 |
|
Net interest expense |
|
(28.4 |
) |
|
|
(30.9 |
) |
|
|
(34.3 |
) |
|
|
(120.9 |
) |
|
|
(143.3 |
) |
Loss on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
(22.4 |
) |
|
|
(29.8 |
) |
|
|
(61.9 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes |
|
(6.3 |
) |
|
|
53.4 |
|
|
|
(94.1 |
) |
|
|
68.9 |
|
|
|
198.1 |
|
Provision for income taxes |
|
14.4 |
|
|
|
42.7 |
|
|
|
39.4 |
|
|
|
105.4 |
|
|
|
111.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations |
|
(20.7 |
) |
|
|
10.7 |
|
|
|
(133.5 |
) |
|
|
(36.5 |
) |
|
|
87.0 |
|
(Income) loss from continuing operations attributable to non-controlling interests |
|
(6.0 |
) |
|
|
(5.7 |
) |
|
|
6.3 |
|
|
|
(25.4 |
) |
|
|
0.8 |
|
Income (loss) from continuing operations attributable to |
|
(26.7 |
) |
|
|
5.0 |
|
|
|
(127.2 |
) |
|
|
(61.9 |
) |
|
|
87.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from discontinued operations |
|
(10.6 |
) |
|
|
(15.3 |
) |
|
|
(28.5 |
) |
|
|
(45.3 |
) |
|
|
(72.6 |
) |
Income from discontinued operations attributable to non-controlling interests |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.9 |
) |
Net income (loss) attributable to |
$ |
(37.3 |
) |
|
$ |
(10.3 |
) |
|
$ |
(155.7 |
) |
|
$ |
(107.2 |
) |
|
$ |
13.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share from continuing operations |
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted |
$ |
(0.06 |
) |
|
$ |
0.01 |
|
|
$ |
(0.28 |
) |
|
$ |
(0.14 |
) |
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share from discontinued operations |
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted |
$ |
(0.02 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share attributable to |
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted |
$ |
(0.08 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.35 |
) |
|
$ |
(0.24 |
) |
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
444.6 |
|
|
|
450.1 |
|
|
|
450.5 |
|
|
|
449.5 |
|
|
|
450.5 |
|
Diluted |
|
444.6 |
|
|
|
458.1 |
|
|
|
454.6 |
|
|
|
449.5 |
|
|
|
454.6 |
|
|
|
|
|
|
|
|
|
|
|
Exhibit 2 |
|||||||||||||||||||
BUSINESS SEGMENT DATA (In millions) |
|||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
1,342.5 |
|
|
$ |
1,415.0 |
|
|
$ |
1,236.2 |
|
|
$ |
5,461.2 |
|
|
$ |
5,329.1 |
|
Surface Technologies |
|
351.9 |
|
|
|
318.0 |
|
|
|
287.1 |
|
|
|
1,239.2 |
|
|
|
1,074.4 |
|
|
$ |
1,694.4 |
|
|
$ |
1,733.0 |
|
|
$ |
1,523.3 |
|
|
$ |
6,700.4 |
|
|
$ |
6,403.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Segment operating profit (loss) |
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
61.5 |
|
|
$ |
105.0 |
|
|
$ |
8.5 |
|
|
$ |
317.6 |
|
|
$ |
141.4 |
|
Surface Technologies |
|
25.6 |
|
|
|
19.0 |
|
|
|
8.8 |
|
|
|
58.3 |
|
|
|
42.0 |
|
Total segment operating profit (loss) |
|
87.1 |
|
|
|
124.0 |
|
|
|
17.3 |
|
|
|
375.9 |
|
|
|
183.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate items |
|
|
|
|
|
|
|
|
|
||||||||||
Corporate expense (1) |
$ |
(28.0 |
) |
|
$ |
(25.2 |
) |
|
$ |
(29.7 |
) |
|
$ |
(104.7 |
) |
|
$ |
(118.1 |
) |
Net interest expense and loss on early extinguishment of debt |
|
(28.4 |
) |
|
|
(30.9 |
) |
|
|
(56.7 |
) |
|
|
(150.7 |
) |
|
|
(205.2 |
) |
Income (loss) from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
(29.6 |
) |
|
|
(27.7 |
) |
|
|
322.2 |
|
Foreign exchange gains (losses) |
|
(37.0 |
) |
|
|
(14.5 |
) |
|
|
4.6 |
|
|
|
(23.9 |
) |
|
|
15.8 |
|
Total corporate items |
|
(93.4 |
) |
|
|
(70.6 |
) |
|
|
(111.4 |
) |
|
|
(307.0 |
) |
|
|
14.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes (2) |
$ |
(6.3 |
) |
|
$ |
53.4 |
|
|
$ |
(94.1 |
) |
|
$ |
68.9 |
|
|
$ |
198.1 |
|
(1) Corporate expense includes corporate staff expenses, share-based compensation expenses, and other employee benefits. |
(2) Includes amounts attributable to non-controlling interests. |
Exhibit 3 |
||||||||||||||
BUSINESS SEGMENT DATA (In millions, unaudited) |
||||||||||||||
|
Three Months Ended |
|
Year Ended |
|||||||||||
Inbound Orders (1) |
|
|
|
|
|
|
|
|||||||
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
$ |
1,515.9 |
|
$ |
1,400.8 |
|
$ |
1,034.8 |
|
$ |
6,738.3 |
|
$ |
4,960.9 |
Surface Technologies |
|
326.6 |
|
|
449.2 |
|
|
1,071.9 |
|
|
1,340.8 |
|
|
1,793.3 |
Total inbound orders |
$ |
1,842.5 |
|
$ |
1,850.0 |
|
$ |
2,106.7 |
|
$ |
8,079.1 |
|
$ |
6,754.2 |
Order Backlog (2) |
|
|
|
|
|
|||
|
|
|
|
|
|
|||
|
$ |
8,131.5 |
|
$ |
7,603.2 |
|
$ |
6,533.0 |
Surface Technologies |
|
1,221.5 |
|
|
1,237.8 |
|
|
1,124.7 |
Total order backlog |
$ |
9,353.0 |
|
$ |
8,841.0 |
|
$ |
7,657.7 |
(1) Inbound orders represent the estimated sales value of confirmed customer orders received during the reporting period. |
(2) Order backlog is calculated as the estimated sales value of unfilled, confirmed customer orders at the reporting date. |
Exhibit 4 |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) |
|||||
|
(Unaudited) |
||||
|
|
||||
|
|
2022 |
|
|
2021 |
|
|
|
|
||
Cash and cash equivalents |
$ |
1,057.1 |
|
$ |
1,327.4 |
Trade receivables, net |
|
966.5 |
|
|
911.9 |
Contract assets |
|
981.6 |
|
|
966.0 |
Inventories, net |
|
1,039.7 |
|
|
1,031.9 |
Other current assets |
|
943.8 |
|
|
787.0 |
Investment in Technip Energies |
|
— |
|
|
317.3 |
Total current assets |
|
4,988.7 |
|
|
5,341.5 |
|
|
|
|
||
Property, plant and equipment, net |
|
2,354.9 |
|
|
2,597.2 |
Intangible assets, net |
|
716.0 |
|
|
813.7 |
Other assets |
|
1,384.7 |
|
|
1,267.7 |
Total assets |
$ |
9,444.3 |
|
$ |
10,020.1 |
|
|
|
|
||
Short-term debt and current portion of long-term debt |
$ |
367.3 |
|
$ |
277.6 |
Accounts payable, trade |
|
1,282.8 |
|
|
1,294.3 |
Contract liabilities |
|
1,156.4 |
|
|
1,012.9 |
Other current liabilities |
|
1,367.8 |
|
|
1,267.0 |
Total current liabilities |
|
4,174.3 |
|
|
3,851.8 |
|
|
|
|
||
Long-term debt, less current portion |
|
999.3 |
|
|
1,727.3 |
Other liabilities |
|
994.0 |
|
|
1,022.6 |
|
|
3,240.2 |
|
|
3,402.7 |
Non-controlling interests |
|
36.5 |
|
|
15.7 |
Total liabilities and equity |
$ |
9,444.3 |
|
$ |
10,020.1 |
Exhibit 5 |
|||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions, unaudited) |
|||||||||||
(In millions) |
Three Months Ended |
|
Year Ended |
||||||||
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
|
Cash provided (required) by operating activities |
|
|
|
|
|
||||||
Net income (loss) |
$ |
(31.3 |
) |
|
$ |
(81.8 |
) |
|
$ |
14.4 |
|
Net (income) loss from discontinued operations |
|
10.6 |
|
|
|
45.3 |
|
|
|
72.6 |
|
Adjustments to reconcile net income (loss) to cash provided (required) by operating activities |
|
|
|
|
|
||||||
Depreciation and amortization |
|
92.8 |
|
|
|
377.2 |
|
|
|
385.4 |
|
Impairments |
|
— |
|
|
|
4.7 |
|
|
|
49.1 |
|
Employee benefit plan and share-based compensation costs |
|
6.5 |
|
|
|
33.5 |
|
|
|
34.3 |
|
Deferred income tax provision, net |
|
8.1 |
|
|
|
(13.0 |
) |
|
|
(95.1 |
) |
(Income) loss from investment in Technip Energies |
|
— |
|
|
|
27.7 |
|
|
|
(322.2 |
) |
Unrealized (gain) loss on derivative instruments and foreign exchange |
|
(12.4 |
) |
|
|
54.0 |
|
|
|
30.8 |
|
Income from equity affiliates, net of dividends received |
|
(8.8 |
) |
|
|
(31.9 |
) |
|
|
(0.6 |
) |
Loss on early extinguishment of debt |
|
— |
|
|
|
29.8 |
|
|
|
61.9 |
|
Other |
|
3.8 |
|
|
|
6.7 |
|
|
|
(5.5 |
) |
Changes in operating assets and liabilities, net of effects of acquisitions |
|
|
|
|
|
||||||
Trade receivables, net and contract assets |
|
214.9 |
|
|
|
(160.2 |
) |
|
|
(73.1 |
) |
Inventories, net |
|
(7.6 |
) |
|
|
(35.0 |
) |
|
|
197.7 |
|
Accounts payable, trade |
|
(82.6 |
) |
|
|
52.1 |
|
|
|
93.8 |
|
Contract liabilities |
|
407.2 |
|
|
|
164.5 |
|
|
|
0.9 |
|
Income taxes payable (receivable), net |
|
(43.1 |
) |
|
|
(62.1 |
) |
|
|
214.7 |
|
Other current assets and liabilities, net |
|
53.1 |
|
|
|
(40.4 |
) |
|
|
63.5 |
|
Other non-current assets and liabilities, net |
|
(44.8 |
) |
|
|
(19.0 |
) |
|
|
(7.6 |
) |
Cash provided by operating activities from continuing operations |
|
566.4 |
|
|
|
352.1 |
|
|
|
715.0 |
|
Cash provided by operating activities from discontinued operations |
|
— |
|
|
|
— |
|
|
|
66.3 |
|
Cash provided by operating activities |
|
566.4 |
|
|
|
352.1 |
|
|
|
781.3 |
|
|
|
|
|
|
|
||||||
Cash provided (required) by investing activities |
|
|
|
|
|
||||||
Capital expenditures |
|
(63.6 |
) |
|
|
(157.9 |
) |
|
|
(191.7 |
) |
Payment to acquire debt securities |
|
— |
|
|
|
— |
|
|
|
(29.1 |
) |
Proceeds from sale of debt securities |
|
— |
|
|
|
9.7 |
|
|
|
27.4 |
|
Acquisitions, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
(15.3 |
) |
Proceeds from sale of assets |
|
16.8 |
|
|
|
30.2 |
|
|
|
104.6 |
|
Proceeds from sales of investment in Technip Energies |
|
— |
|
|
|
288.5 |
|
|
|
900.9 |
|
Proceeds from repayment of advance to joint venture |
|
— |
|
|
|
12.5 |
|
|
|
25.0 |
|
Other |
|
(4.3 |
) |
|
|
(20.8 |
) |
|
|
— |
|
Cash provided (required) by investing activities from continuing operations |
|
(51.1 |
) |
|
|
162.2 |
|
|
|
821.8 |
|
Cash required by investing activities from discontinued operations |
|
— |
|
|
|
— |
|
|
|
(4.5 |
) |
Cash provided (required) by investing activities |
|
(51.1 |
) |
|
|
162.2 |
|
|
|
817.3 |
|
|
|
|
|
|
|
||||||
Cash required by financing activities |
|
|
|
|
|
||||||
Net change in short-term debt |
|
4.3 |
|
|
|
(200.4 |
) |
|
|
(62.0 |
) |
Cash settlement for derivative hedging debt |
|
(16.1 |
) |
|
|
(80.5 |
) |
|
|
— |
|
Net decrease in commercial paper |
|
— |
|
|
|
— |
|
|
|
(974.3 |
) |
Net decrease in revolving credit facility |
|
(150.0 |
) |
|
|
— |
|
|
|
— |
|
Proceeds from issuance of long-term debt |
|
60.9 |
|
|
|
60.9 |
|
|
|
1,164.4 |
|
Repayments of long-term debt |
|
— |
|
|
|
(451.7 |
) |
|
|
(1,462.2 |
) |
Acquisition of non-controlling interest |
|
— |
|
|
|
— |
|
|
|
(48.6 |
) |
Payments for debt issuance cost |
|
— |
|
|
|
— |
|
|
|
(60.4 |
) |
Share repurchases |
|
(50.1 |
) |
|
|
(100.2 |
) |
|
|
— |
|
Other |
|
(18.9 |
) |
|
|
(24.8 |
) |
|
|
(4.2 |
) |
Cash required by financing activities from continuing operations |
|
(169.9 |
) |
|
|
(796.7 |
) |
|
|
(1,447.3 |
) |
Cash required by financing activities from discontinued operations |
|
— |
|
|
|
— |
|
|
|
(3,617.7 |
) |
Cash required by financing activities |
|
(169.9 |
) |
|
|
(796.7 |
) |
|
|
(5,065.0 |
) |
Effect of changes in foreign exchange rates on cash and cash equivalents |
|
0.2 |
|
|
|
12.1 |
|
|
|
(14.0 |
) |
Change in cash and cash equivalents |
|
345.6 |
|
|
|
(270.3 |
) |
|
|
(3,480.4 |
) |
Cash and cash equivalents in the statement of cash flows, beginning of period |
|
711.5 |
|
|
|
1,327.4 |
|
|
|
4,807.8 |
|
Cash and cash equivalents in the statement of cash flows, end of period |
$ |
1,057.1 |
|
|
$ |
1,057.1 |
|
|
$ |
1,327.4 |
|
Exhibit 6 |
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
(In millions, unaudited) |
|
Charges and Credits |
In addition to financial results determined in accordance with |
|
Three Months Ended |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Loss from continuing operations attributable to |
|
Income attributable to non-controlling interests from continuing operations |
|
Provision for income taxes |
|
Net interest expense and loss on early extinguishment of debt |
|
Income before net interest expense and income taxes (Operating profit) |
|
Depreciation and amortization |
|
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
||||||||
|
$ |
(26.7 |
) |
|
$ |
6.0 |
|
$ |
14.4 |
|
$ |
28.4 |
|
$ |
22.1 |
|
$ |
92.8 |
|
$ |
114.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Restructuring and other charges |
|
6.0 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
6.0 |
|
|
— |
|
|
6.0 |
Adjusted financial measures |
$ |
(20.7 |
) |
|
$ |
6.0 |
|
$ |
14.4 |
|
$ |
28.4 |
|
$ |
28.1 |
|
$ |
92.8 |
|
$ |
120.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income from continuing operations attributable to |
|
Income attributable to non-controlling interests from continuing operations |
|
Provision for income taxes |
|
Net interest expense and loss on early extinguishment of debt |
|
Income before net interest expense and income taxes (Operating profit) |
|
Depreciation and amortization |
|
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
||||||||
|
$ |
5.0 |
|
$ |
5.7 |
|
$ |
42.7 |
|
|
$ |
30.9 |
|
$ |
84.3 |
|
$ |
94.5 |
|
$ |
178.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impairment and other charges |
|
3.6 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
3.6 |
|
|
— |
|
|
3.6 |
Restructuring and other charges |
|
4.1 |
|
|
— |
|
|
(0.9 |
) |
|
|
— |
|
|
3.2 |
|
|
— |
|
|
3.2 |
Adjusted financial measures |
$ |
12.7 |
|
$ |
5.7 |
|
$ |
41.8 |
|
|
$ |
30.9 |
|
$ |
91.1 |
|
$ |
94.5 |
|
$ |
185.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share from continuing operations attributable to |
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted diluted earnings per share from continuing operations attributable to |
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Exhibit 6 |
|||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Loss from continuing operations attributable to |
|
Loss attributable to non-controlling interests from continuing operations |
|
Provision for income taxes |
|
Net interest expense and loss on early extinguishment of debt |
|
Income (loss) before net interest expense and income taxes (Operating profit) |
|
Depreciation and amortization |
|
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
||||||||||
|
$ |
(127.2 |
) |
|
$ |
(6.3 |
) |
|
$ |
39.4 |
|
$ |
56.7 |
|
$ |
(37.4 |
) |
|
$ |
95.7 |
|
$ |
58.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
|
28.2 |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
28.2 |
|
|
|
— |
|
|
28.2 |
Restructuring and other charges |
|
13.6 |
|
|
|
— |
|
|
|
0.6 |
|
|
— |
|
|
14.2 |
|
|
|
— |
|
|
14.2 |
Loss from investment in Technip Energies |
|
29.6 |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
29.6 |
|
|
|
— |
|
|
29.6 |
Adjusted financial measures |
$ |
(55.8 |
) |
|
$ |
(6.3 |
) |
|
$ |
40.0 |
|
$ |
56.7 |
|
$ |
34.6 |
|
|
$ |
95.7 |
|
$ |
130.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.28 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Exhibit 7 |
|||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||||
|
Year Ended |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Loss from continuing operations attributable to |
|
Income attributable to non-controlling interests from continuing operations |
|
Provision for income taxes |
|
Net interest expense and loss on early extinguishment of debt |
|
Income before net interest expense and income taxes (Operating profit) |
|
Depreciation and amortization |
|
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
||||||||
|
$ |
(61.9 |
) |
|
$ |
25.4 |
|
$ |
105.4 |
|
$ |
150.7 |
|
$ |
219.6 |
|
$ |
377.2 |
|
$ |
596.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impairment and other charges |
|
4.7 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
4.7 |
|
|
— |
|
|
4.7 |
Restructuring and other charges |
|
16.9 |
|
|
|
— |
|
|
0.4 |
|
|
— |
|
|
17.3 |
|
|
— |
|
|
17.3 |
Loss from investment in Technip Energies |
|
27.7 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
27.7 |
|
|
— |
|
|
27.7 |
Adjusted financial measures |
$ |
(12.6 |
) |
|
$ |
25.4 |
|
$ |
105.8 |
|
$ |
150.7 |
|
$ |
269.3 |
|
$ |
377.2 |
|
$ |
646.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Income (loss) from continuing operations attributable to |
|
Loss attributable to non-controlling interests from continuing operations |
|
Provision for income taxes |
|
Net interest expense and loss on early extinguishment of debt |
|
Income before net interest expense and income taxes (Operating profit) |
|
Depreciation and amortization |
|
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
|||||||||||
|
$ |
87.8 |
|
|
$ |
(0.8 |
) |
|
$ |
111.1 |
|
$ |
205.2 |
|
$ |
403.3 |
|
|
$ |
385.4 |
|
$ |
788.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Impairment and other charges* |
|
85.8 |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
85.8 |
|
|
|
— |
|
|
85.8 |
|
Restructuring and other charges |
|
27.3 |
|
|
|
— |
|
|
|
0.8 |
|
|
— |
|
|
28.1 |
|
|
|
— |
|
|
28.1 |
|
Income from investment in Technip Energies |
|
(322.2 |
) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(322.2 |
) |
|
|
— |
|
|
(322.2 |
) |
Adjusted financial measures |
$ |
(121.3 |
) |
|
$ |
(0.8 |
) |
|
$ |
111.9 |
|
$ |
205.2 |
|
$ |
195.0 |
|
|
$ |
385.4 |
|
$ |
580.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Diluted earnings per share from continuing operations attributable to |
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
*Includes |
||||||||||||||||||||||||
Exhibit 8 |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net |
|
Total |
||||||||||
Revenue |
$ |
1,342.5 |
|
|
$ |
351.9 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,694.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
61.5 |
|
|
$ |
25.6 |
|
|
$ |
(28.0 |
) |
|
$ |
(37.0 |
) |
|
$ |
22.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Restructuring and other charges |
|
4.5 |
|
|
|
0.8 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
6.0 |
|
Subtotal |
|
4.5 |
|
|
|
0.8 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
66.0 |
|
|
|
26.4 |
|
|
|
(27.3 |
) |
|
|
(37.0 |
) |
|
|
28.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
74.1 |
|
|
|
18.0 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
92.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
140.1 |
|
|
|
44.4 |
|
|
|
(26.6 |
) |
|
|
(37.0 |
) |
|
|
120.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
37.0 |
|
|
|
37.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA, excluding foreign exchange, net |
$ |
140.1 |
|
|
$ |
44.4 |
|
|
$ |
(26.6 |
) |
|
$ |
— |
|
|
$ |
157.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
4.6 |
% |
|
|
7.3 |
% |
|
|
|
|
|
|
1.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
4.9 |
% |
|
|
7.5 |
% |
|
|
|
|
|
|
1.7 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
10.4 |
% |
|
|
12.6 |
% |
|
|
|
|
|
|
7.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin, excluding foreign exchange, net |
|
10.4 |
% |
|
|
12.6 |
% |
|
|
|
|
|
|
9.3 |
% |
||||
Exhibit 8 |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net |
|
Total |
||||||||||
Revenue |
$ |
1,415.0 |
|
|
$ |
318.0 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,733.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
105.0 |
|
|
$ |
19.0 |
|
|
$ |
(25.2 |
) |
|
$ |
(14.5 |
) |
|
$ |
84.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
|
1.9 |
|
|
|
1.7 |
|
|
|
— |
|
|
|
— |
|
|
|
3.6 |
|
Restructuring and other charges |
|
1.4 |
|
|
|
1.8 |
|
|
|
— |
|
|
|
— |
|
|
|
3.2 |
|
Subtotal |
|
3.3 |
|
|
|
3.5 |
|
|
|
— |
|
|
|
— |
|
|
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
108.3 |
|
|
|
22.5 |
|
|
|
(25.2 |
) |
|
|
(14.5 |
) |
|
|
91.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
75.5 |
|
|
|
18.3 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
94.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
183.8 |
|
|
|
40.8 |
|
|
|
(24.5 |
) |
|
|
(14.5 |
) |
|
|
185.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14.5 |
|
|
|
14.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA, excluding foreign exchange, net |
$ |
183.8 |
|
|
$ |
40.8 |
|
|
$ |
(24.5 |
) |
|
$ |
— |
|
|
$ |
200.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
7.4 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
4.9 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
7.7 |
% |
|
|
7.1 |
% |
|
|
|
|
|
|
5.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
13.0 |
% |
|
|
12.8 |
% |
|
|
|
|
|
|
10.7 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin, excluding foreign exchange, net |
|
13.0 |
% |
|
|
12.8 |
% |
|
|
|
|
|
|
11.5 |
% |
||||
Exhibit 8 |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net and Other |
|
Total |
||||||||||
Revenue |
$ |
1,236.2 |
|
|
$ |
287.1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,523.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
8.5 |
|
|
$ |
8.8 |
|
|
$ |
(29.7 |
) |
|
$ |
(25.0 |
) |
|
$ |
(37.4 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
|
26.6 |
|
|
|
1.6 |
|
|
|
— |
|
|
|
— |
|
|
|
28.2 |
|
Restructuring and other charges |
|
9.8 |
|
|
|
2.2 |
|
|
|
2.2 |
|
|
|
— |
|
|
|
14.2 |
|
Loss from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
29.6 |
|
|
|
29.6 |
|
Subtotal |
|
36.4 |
|
|
|
3.8 |
|
|
|
2.2 |
|
|
|
29.6 |
|
|
|
72.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
44.9 |
|
|
|
12.6 |
|
|
|
(27.5 |
) |
|
|
4.6 |
|
|
|
34.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
78.7 |
|
|
|
16.3 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
95.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
123.6 |
|
|
|
28.9 |
|
|
|
(26.8 |
) |
|
|
4.6 |
|
|
|
130.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4.6 |
) |
|
|
(4.6 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA, excluding foreign exchange, net |
$ |
123.6 |
|
|
$ |
28.9 |
|
|
$ |
(26.8 |
) |
|
$ |
— |
|
|
$ |
125.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
0.7 |
% |
|
|
3.1 |
% |
|
|
|
|
|
|
-2.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
3.6 |
% |
|
|
4.4 |
% |
|
|
|
|
|
|
2.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
10.0 |
% |
|
|
10.1 |
% |
|
|
|
|
|
|
8.6 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin, excluding foreign exchange, net |
|
10.0 |
% |
|
|
10.1 |
% |
|
|
|
|
|
|
8.3 |
% |
||||
Exhibit 9 |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||
|
Year Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net and Other |
|
Total |
||||||||||
Revenue |
$ |
5,461.2 |
|
|
$ |
1,239.2 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,700.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
317.6 |
|
|
$ |
58.3 |
|
|
$ |
(104.7 |
) |
|
$ |
(51.6 |
) |
|
$ |
219.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
|
1.9 |
|
|
|
2.8 |
|
|
|
— |
|
|
|
— |
|
|
|
4.7 |
|
Restructuring and other charges |
|
5.1 |
|
|
|
8.5 |
|
|
|
3.7 |
|
|
|
— |
|
|
|
17.3 |
|
Loss from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27.7 |
|
|
|
27.7 |
|
Subtotal |
|
7.0 |
|
|
|
11.3 |
|
|
|
3.7 |
|
|
|
27.7 |
|
|
|
49.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
324.6 |
|
|
|
69.6 |
|
|
|
(101.0 |
) |
|
|
(23.9 |
) |
|
|
269.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
304.3 |
|
|
|
70.0 |
|
|
|
2.9 |
|
|
|
— |
|
|
|
377.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
628.9 |
|
|
|
139.6 |
|
|
|
(98.1 |
) |
|
|
(23.9 |
) |
|
|
646.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
23.9 |
|
|
|
23.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA, excluding foreign exchange, net |
$ |
628.9 |
|
|
$ |
139.6 |
|
|
$ |
(98.1 |
) |
|
$ |
— |
|
|
$ |
670.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
5.8 |
% |
|
|
4.7 |
% |
|
|
|
|
|
|
3.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
5.9 |
% |
|
|
5.6 |
% |
|
|
|
|
|
|
4.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
11.5 |
% |
|
|
11.3 |
% |
|
|
|
|
|
|
9.6 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin, excluding foreign exchange, net |
|
11.5 |
% |
|
|
11.3 |
% |
|
|
|
|
|
|
10.0 |
% |
||||
Exhibit 9 |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||
|
Year Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net and Other |
|
Total |
||||||||||
Revenue |
$ |
5,329.1 |
|
|
$ |
1,074.4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,403.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating loss, as reported (pre-tax) |
$ |
141.4 |
|
|
$ |
42.0 |
|
|
$ |
(118.1 |
) |
|
$ |
338.0 |
|
|
$ |
403.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges* |
|
80.9 |
|
|
|
1.9 |
|
|
|
3.0 |
|
|
|
— |
|
|
|
85.8 |
|
Restructuring and other charges |
|
19.8 |
|
|
|
5.7 |
|
|
|
2.6 |
|
|
|
— |
|
|
|
28.1 |
|
Income from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(322.2 |
) |
|
|
(322.2 |
) |
Subtotal |
|
100.7 |
|
|
|
7.6 |
|
|
|
5.6 |
|
|
|
(322.2 |
) |
|
|
(208.3 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
242.1 |
|
|
|
49.6 |
|
|
|
(112.5 |
) |
|
|
15.8 |
|
|
|
195.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Depreciation and amortization |
|
317.2 |
|
|
|
64.8 |
|
|
|
3.4 |
|
|
|
— |
|
|
|
385.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
|
559.3 |
|
|
|
114.4 |
|
|
|
(109.1 |
) |
|
|
15.8 |
|
|
|
580.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(15.8 |
) |
|
|
(15.8 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA, excluding foreign exchange, net |
$ |
559.3 |
|
|
$ |
114.4 |
|
|
$ |
(109.1 |
) |
|
$ |
— |
|
|
$ |
564.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
2.7 |
% |
|
|
3.9 |
% |
|
|
|
|
|
|
6.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
4.5 |
% |
|
|
4.6 |
% |
|
|
|
|
|
|
3.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
10.5 |
% |
|
|
10.6 |
% |
|
|
|
|
|
|
9.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin, excluding foreign exchange, net |
|
10.5 |
% |
|
|
10.6 |
% |
|
|
|
|
|
|
8.8 |
% |
||||
*Includes |
|||||||||||||||||||
Exhibit 10 |
|||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
1,057.1 |
|
|
$ |
711.5 |
|
|
$ |
1,327.4 |
|
Short-term debt and current portion of long-term debt |
|
(367.3 |
) |
|
|
(231.9 |
) |
|
|
(277.6 |
) |
Long-term debt, less current portion |
|
(999.3 |
) |
|
|
(1,134.9 |
) |
|
|
(1,727.3 |
) |
Net debt |
$ |
(309.5 |
) |
|
$ |
(655.3 |
) |
|
$ |
(677.5 |
) |
Net (debt) cash, is a non-GAAP financial measure reflecting cash and cash equivalents, net of debt. Management uses this non-GAAP financial measure to evaluate our capital structure and financial leverage. We believe net debt, or net cash, is a meaningful financial measure that may assist investors in understanding our financial condition and recognizing underlying trends in our capital structure. Net (debt) cash should not be considered an alternative to, or more meaningful than, cash and cash equivalents as determined in accordance with
Exhibit 11 |
|||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
Cash provided by operating activities from continuing operations |
$ |
566.4 |
|
|
$ |
352.1 |
|
|
$ |
715.0 |
|
Capital expenditures |
|
(63.6 |
) |
|
|
(157.9 |
) |
|
|
(191.7 |
) |
Free cash flow from continuing operations |
$ |
502.8 |
|
|
$ |
194.2 |
|
|
$ |
523.3 |
|
Free cash flow (deficit) from continuing operations, is a non-GAAP financial measure and is defined as cash provided by operating activities less capital expenditures. Management uses this non-GAAP financial measure to evaluate our financial condition. We believe from continuing operations, free cash flow (deficit) from continuing operations is a meaningful financial measure that may assist investors in understanding our financial condition and results of operations.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230223005240/en/
Investor relations
Senior Vice President, Investor Relations
and Corporate Development
Tel: +1 281 260 3665
Email:
Senior Manager, Investor Relations
Tel: +1 281 260 3665
Email:
Media relations
Vice President,
Corporate Communications
Tel: +44 383 742 297
Email:
Director, Public Relations
Tel: +1 281 591 5405
Email:
Source:
FAQ
What are TechnipFMC's Q4 2022 financial results?
What was TechnipFMC's total backlog at the end of 2022?
What are TechnipFMC's revenue growth expectations for 2023?
What were the inbound orders for TechnipFMC in 2022?