TechnipFMC Announces Third Quarter 2021 Results
TechnipFMC reported its third-quarter 2021 results with total revenue of $1,579.4 million, a decrease of 5.4% sequentially and 8.6% year-over-year. The company recorded a loss from continuing operations of $40.6 million or $0.09 per share. Inbound orders reached $1.1 billion for the Subsea segment, totaling $3.9 billion year-to-date. Cash flow from operations was $135.9 million, and free cash flow stood at $88.6 million. The company reduced its net debt by $401 million and ended the quarter with cash and cash equivalents of $1.0 billion.
- Inbound orders of $1.1 billion in the Subsea segment, reflecting strong demand.
- Cash flow from operations of $135.9 million and free cash flow of $88.6 million indicating solid liquidity.
- Reduction in net debt by $401 million, enhancing financial stability.
- Strategic acquisition of Magma Global to advance hybrid flexible pipe technologies.
- Long-term alliances with Talos Energy, enhancing capability in carbon capture and storage.
- Loss from continuing operations of $40.6 million, impacting shareholder confidence.
- Revenue decline of 5.4% sequentially and 8.6% year-over-year, indicating operational challenges.
- Adjusted EBITDA decreased slightly by 2.6% sequentially, reflecting revenue impact.
-
Subsea inbound orders of in the quarter,$1.1 billion for first nine months$3.9 billion -
Cash flow from operations of
; free cash flow of$135.9 million $88.6 million -
Cash and cash equivalents increased to
; net debt reduced by$1.0 billion $401 million
NEWCASTLE &
Summary Financial Results from Continuing Operations
Reconciliation of
|
Three Months Ended |
Change |
||||||
(In millions, except per share amounts) |
2021 |
2021 |
2020 |
Sequential |
Year-over-Year |
|||
Revenue |
|
|
|
( |
( |
|||
Income (loss) |
( |
( |
( |
n/m |
n/m |
|||
Diluted earnings (loss) per share |
|
|
|
n/m |
n/m |
|||
|
|
|
|
|
|
|||
Adjusted EBITDA |
|
|
|
( |
|
|||
Adjusted EBITDA margin |
|
|
|
30 bps |
190 bps |
|||
Adjusted income (loss) |
|
|
|
n/m |
n/m |
|||
Adjusted diluted earnings (loss) per share |
|
|
|
n/m |
n/m |
|||
|
|
|
|
|
|
|||
Inbound orders |
|
|
|
( |
( |
|||
Backlog |
|
|
|
( |
( |
-
Impairment and other charges of
;$38 million -
Restructuring and other charges of
; and$6.1 million -
Income from equity investment in Technip Energies of
( .$28.5) million
Adjusted loss from continuing operations was
Adjusted EBITDA, which excludes pre-tax charges and credits, was
Pferdehirt added, “In Subsea, inbound orders were
“In Surface Technologies, inbound orders were
Pferdehirt continued, “Subsea inbound growth throughout 2021 partly reflects the momentum we are seeing in
“In 2018, we created a strategic alliance and made a minority investment in Magma Global, a leader in advanced composite technologies. With the ongoing success of this technology alliance, we were pleased to announce we acquired the remaining
Pferdehirt added, “We were also pleased to announce a long-term strategic alliance with
Pferdehirt concluded, “Our results reflect a continuation of the strong operational performance that we demonstrated over the first half of the year.
Operational and Financial Highlights
Financial Highlights
Reconciliation of
|
Three Months Ended |
Change |
||||||
(In millions) |
2021 |
2021 |
2020 |
Sequential |
Year-over-Year |
|||
Revenue |
|
|
|
( |
( |
|||
Operating profit |
|
|
|
( |
|
|||
Adjusted EBITDA |
|
|
|
( |
|
|||
Adjusted EBITDA margin |
|
|
|
10 bps |
150 bps |
|||
|
||||||||
Inbound orders |
|
|
|
( |
( |
|||
Backlog1,2,3 |
|
|
|
( |
( |
Estimated Consolidated Backlog Scheduling (In millions) |
2021 |
2021 (3 months) |
|
2022 |
|
2023 and beyond |
|
Total |
|
1 Backlog in the period was decreased by a foreign exchange impact of |
|
2 Backlog does not capture all revenue potential for Subsea Services. |
|
3 Backlog does not include total Company non-consolidated backlog of |
The following awards were included in the period:
-
TechnipFMC and DOF Subsea awarded long-term charter contracts by Petrobras (Brazil )TechnipFMC and its joint venture partner DOF Subsea awarded significant* long-term charter and services contracts by Petrobras for the pipelay support vessels Skandi Vitória and Skandi Niteroi. The Brazilian-built and flagged vessels are owned by DOFCON Navegação Ltda, a 50/50 JV betweenTechnipFMC and DOF Subsea. Each contract is for three years, with an option to extend. Operations are expected to begin byFebruary 2022 .
*A “significant” contract ranges between and$75 million .$250 million
-
TechnipFMC awarded long-term contract by Petrobras (Brazil )
Substantial* long-term charter and services contract from Petrobras for the pipelay support vessel Coral do Atlântico. The Brazilian-registered vessel has been secured on a three-year contract, with an option to extend. Operations offshoreBrazil are expected to begin in the second quarter of 2022. Coral do Atlântico is an important component of the Company’s leading flexible pipe ecosystem inBrazil and will mainly be deployed in ultra-deepwater of up to 3,000 meters.
*A “substantial” contract is between and$250 million .$500 million
Partnership and Alliance Highlights
-
Acquisition of Remaining Shares of Joint Venture TIOS
TechnipFMC acquired the remaining49% of shares in TIOS AS, a joint venture betweenTechnipFMC andIsland Offshore Management AS (Island Offshore) formed in 2018. This will accelerate the development of TechnipFMC’s integrated service model focused on maximizing value to our clients.
TIOS provides fully integrated Riserless Light Well Intervention (RLWI) services, including project management and engineering for well completion and intervention operations, riserless coiled tubing, and plug & abandonment, and has serviced over 740 wells globally since 2005.
-
Strategic Investment in Loke Marine Minerals to Enable the Energy TransitionTechnipFMC is joining forces with Loke Marine Minerals (Loke) to develop enabling technologies for the extraction of seabed minerals, driving energy transition and a sustainable future. Marine minerals have been identified by theWorld Bank ,World Economic Forum , andInternational Energy Agency as one of the potential solutions to meet the increasing demand for metals used in electric vehicle batteries, clean energy technologies, and consumer electronics.
Together, Loke andTechnipFMC are developing a patent-pending, autonomous subsea production system that aims to have minimal impact on the environment and positions the company well for potential offshore licensing on the Norwegian Continental Shelf (NCS) and internationally.
-
Acquisition of Magma Global to
Accelerate Development of Breakthrough Composite Pipe Technologies for Conventional Energy and CO2 Applications
Subsequent to the third quarter,TechnipFMC completed the acquisition of the outstanding shares of Magma Global (Magma), the leading provider of composite pipe technology to support the Energy Transition.
TechnipFMC originally acquired an interest in Magma in 2018, combining its strong history in flexible pipe technology with Magma’s advanced composite capabilities to develop a disruptive composite pipe solution for the traditional and new energy industries.
Magma’s technology enables the manufacture of Thermoplastic Composite Pipe (TCP) using Polyether Ether Ketone (PEEK) polymer, which is highly resistive to corrosive compounds, such as CO2. When combined with TechnipFMC’s flexible pipe technology, this forms a Hybrid Flexible Pipe (HFP) that will be deployed in the Brazilian pre-salt fields.
Manufactured by a fully automated robotic system, PEEK TCP will also be a critical enabler for both thecarbon and hydrogen transportation and storage markets, and particularly offshore applications.
-
Strategic Alliance withTalos Energy to ProvideCarbon Capture and Storage
Subsequent to the third quarter,TechnipFMC andTalos Energy entered into a long-term strategic alliance to develop and deliver technical and commercial solutions toCarbon Capture and Storage (CCS) projects along theUnited States Gulf Coast . The alliance combines Talos’s offshore operational strength and sub-surface expertise with TechnipFMC’s extended history in subsea engineering, system integration and automation and control.
Cultivated through a shared vision to responsibly deliver CCS solutions that will help to reduce the globalcarbon footprint, this innovative partnership will accelerate offshore CCS adoption with reliable, specialized systems.
Under the alliance, the companies will collaborate to progress CCS opportunities through the full lifecycle of storage site characterization, front-end engineering and design (FEED), and first injection through life of field operations. This further advances the companies’ leadership in the emerging Gulf Coast CCS market, building on Talos’s recent successful award as the operator of the only major offshorecarbon sequestration hub inthe United States .
Surface Technologies
Financial Highlights
Reconciliation of
|
Three Months Ended |
Change |
||||||
(In millions) |
|
|
|
Sequential |
Year-over-Year |
|||
Revenue |
|
|
|
( |
|
|||
Operating profit (loss) |
|
|
|
( |
n/m |
|||
Adjusted EBITDA |
|
|
|
( |
|
|||
Adjusted EBITDA margin |
|
|
|
(40 bps) |
290 bps |
|||
|
|
|
|
|
|
|||
Inbound orders |
|
|
|
( |
|
|||
Backlog |
|
|
|
( |
( |
Surface Technologies reported third quarter revenue of
Surface Technologies reported operating profit of
Surface Technologies reported adjusted EBITDA of
Inbound orders for the quarter were
Backlog ended the period at
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
The Company ended the period with cash and cash equivalents of
Investment in Technip Energies
The Company completed the partial spin-off of Technip Energies on
On
On
As of
The Company recognized a gain in the third quarter of
Additional items
During the quarter, the Company acquired the remaining
In 2018, we entered into a collaboration agreement with
2021 Full-Year Financial Guidance1
The Company’s full-year guidance for 2021 can be found in the table below. No updates were made to the previous guidance that was issued on
All segment guidance assumes no further material degradation from COVID-19-related impacts. Guidance is based on continuing operations and thus excludes the impact of Technip Energies, which is reported as discontinued operations.
2021 Guidance (As of |
||||
|
||||
|
|
Surface Technologies |
||
Revenue in a range of |
|
Revenue in a range of |
||
|
|
|
||
EBITDA margin in a range of 10 - |
|
EBITDA margin in a range of 10 - |
||
|
||||
|
||||
Corporate expense, net |
||||
(includes depreciation and amortization of |
||||
|
|
|
|
|
Net interest expense |
||||
|
||||
Tax provision, as reported |
||||
|
||||
Capital expenditures approximately |
||||
|
||||
Free cash flow |
||||
|
1 Our guidance measures adjusted EBITDA margin, corporate expense, net, net interest expense and free cash flow 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.
Analyst Day
The Company will host an Analyst Day on
Throughout the day, we will share more on how we are leveraging and extending our core competencies of innovation, integration and collaboration to develop both new and novel energy resources offshore.
Following the live webcast, those attending the event in-person will participate in a series of tours showcasing several of the innovative and disruptive technologies that demonstrate how
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
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 statement 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, including 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 its impact on the demand for our products and services; our inability to develop, implement and protect new technologies and services; the cumulative loss of major contracts, customers or alliances; disruptions in the political, regulatory, economic and social conditions of the countries in which we conduct business; the refusal of DTC and
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 |
|
Nine Months Ended |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
|
2021 |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Revenue |
$ |
1,579.4 |
|
|
|
$ |
1,668.8 |
|
|
|
$ |
1,727.5 |
|
|
|
$ |
4,880.2 |
|
|
|
$ |
4,930.3 |
|
|
Costs and expenses |
1,543.4 |
|
|
|
1,636.3 |
|
|
|
1,774.9 |
|
|
|
4,810.5 |
|
|
|
8,336.0 |
|
|
|||||
|
36.0 |
|
|
|
32.5 |
|
|
|
(47.4 |
) |
|
|
69.7 |
|
|
|
(3,405.7 |
) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other (expense) income, net |
(35.9 |
) |
|
|
11.8 |
|
|
|
20.8 |
|
|
|
19.2 |
|
|
|
29.4 |
|
|
|||||
Income (loss) from investment in Technip Energies |
28.5 |
|
|
|
(146.8 |
) |
|
|
— |
|
|
|
351.8 |
|
|
|
— |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before net interest expense and income taxes |
28.6 |
|
|
|
(102.5 |
) |
|
|
(26.6 |
) |
|
|
440.7 |
|
|
|
(3,376.3 |
) |
|
|||||
Net interest expense |
(39.3 |
) |
|
|
(35.2 |
) |
|
|
(23.1 |
) |
|
|
(109.0 |
) |
|
|
(72.7 |
) |
|
|||||
Loss on early extinguishment of debt |
(16.0 |
) |
|
|
— |
|
|
|
— |
|
|
|
(39.5 |
) |
|
|
— |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
(26.7 |
) |
|
|
(137.7 |
) |
|
|
(49.7 |
) |
|
|
292.2 |
|
|
|
(3,449.0 |
) |
|
|||||
Provision for income taxes |
12.3 |
|
|
|
34.9 |
|
|
|
9.1 |
|
|
|
71.7 |
|
|
|
13.5 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) from continuing operations |
(39.0 |
) |
|
|
(172.6 |
) |
|
|
(58.8 |
) |
|
|
220.5 |
|
|
|
(3,462.5 |
) |
|
|||||
Net income from continuing operations attributable to non-controlling interests |
(1.6 |
) |
|
|
(2.1 |
) |
|
|
(5.9 |
) |
|
|
(5.5 |
) |
|
|
(14.6 |
) |
|
|||||
Income (loss) from continuing operations attributable to |
(40.6 |
) |
|
|
(174.7 |
) |
|
|
(64.7 |
) |
|
|
215.0 |
|
|
|
(3,477.1 |
) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) from discontinued operations |
8.4 |
|
|
|
7.7 |
|
|
|
65.2 |
|
|
|
(44.1 |
) |
|
|
238.5 |
|
|
|||||
Income from discontinued operations attributable to non-controlling interests |
— |
|
|
|
— |
|
|
|
(4.4 |
) |
|
|
(1.9 |
) |
|
|
(9.7 |
) |
|
|||||
Net income (loss) attributable to |
$ |
(32.2 |
) |
|
|
$ |
(167.0 |
) |
|
|
$ |
(3.9 |
) |
|
|
$ |
169.0 |
|
|
|
$ |
(3,248.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings (loss) per share from continuing operations |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic and diluted |
$ |
(0.09 |
) |
|
|
$ |
(0.39 |
) |
|
|
$ |
(0.14 |
) |
|
|
$ |
0.48 |
|
|
|
$ |
(7.75 |
) |
|
Diluted |
$ |
(0.09 |
) |
|
|
$ |
(0.39 |
) |
|
|
$ |
(0.14 |
) |
|
|
$ |
0.47 |
|
|
|
$ |
(7.75 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings (loss) per share from discontinued operations |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic and diluted |
$ |
0.02 |
|
|
|
$ |
0.02 |
|
|
|
$ |
0.14 |
|
|
|
$ |
(0.10 |
) |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings (loss) per share attributable to |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic and diluted |
$ |
(0.07 |
) |
|
|
$ |
(0.37 |
) |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.38 |
|
|
|
$ |
(7.24 |
) |
|
Diluted |
$ |
(0.07 |
) |
|
|
$ |
(0.37 |
) |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.37 |
|
|
|
$ |
(7.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic |
450.7 |
|
|
|
450.6 |
|
|
|
449.4 |
|
|
|
450.4 |
|
|
|
448.4 |
|
|
|||||
Diluted |
450.7 |
|
|
|
450.6 |
|
|
|
449.4 |
|
|
|
454.7 |
|
|
|
448.4 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash dividends declared per share |
$ |
— |
|
|
|
$ |
— |
|
|
|
$ |
— |
|
|
|
$ |
— |
|
|
|
$ |
0.13 |
|
|
Exhibit 2 |
||||||||||||||||||||||||
BUSINESS SEGMENT DATA (In millions) |
||||||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
|
2021 |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
$ |
1,312.1 |
|
|
|
$ |
1,394.3 |
|
|
|
$ |
1,501.8 |
|
|
|
$ |
4,092.9 |
|
|
|
$ |
4,133.4 |
|
|
Surface Technologies |
267.3 |
|
|
|
274.5 |
|
|
225.7 |
|
|
|
787.3 |
|
|
|
796.9 |
|
|
||||||
|
$ |
1,579.4 |
|
|
|
$ |
1,668.8 |
|
|
|
$ |
1,727.5 |
|
|
|
$ |
4,880.2 |
|
|
|
$ |
4,930.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Segment operating profit (loss) |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
$ |
23.5 |
|
|
|
$ |
72.4 |
|
|
|
$ |
20.3 |
|
|
|
$ |
132.9 |
|
|
|
$ |
(2,806.0 |
) |
|
Surface Technologies |
12.1 |
|
|
|
12.9 |
|
|
|
(7.0 |
) |
|
|
33.2 |
|
|
|
(444.4 |
) |
|
|||||
Total segment operating profit (loss) |
35.6 |
|
|
|
85.3 |
|
|
|
13.3 |
|
|
|
166.1 |
|
|
|
(3,250.4 |
) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Corporate items |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Corporate expense (1) |
$ |
(29.3 |
) |
|
|
$ |
(30.3 |
) |
|
|
$ |
(25.3 |
) |
|
|
$ |
(88.4 |
) |
|
|
$ |
(72.1 |
) |
|
Net interest expense and loss on early extinguishment of debt |
(55.3 |
) |
|
|
(35.2 |
) |
|
|
(23.1 |
) |
|
|
(148.5 |
) |
|
|
(72.7 |
) |
|
|||||
Income (loss) from investment in Technip Energies |
28.5 |
|
|
|
(146.8 |
) |
|
|
— |
|
|
|
351.8 |
|
|
|
— |
|
|
|||||
Foreign exchange gains (losses) |
(6.2 |
) |
|
|
(10.7 |
) |
|
|
(14.6 |
) |
|
|
11.2 |
|
|
|
(53.8 |
) |
|
|||||
Total corporate items |
(62.3 |
) |
|
|
(223.0 |
) |
|
|
(63.0 |
) |
|
|
126.1 |
|
|
|
(198.6 |
) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income taxes (2) |
$ |
(26.7 |
) |
|
|
$ |
(137.7 |
) |
|
|
$ |
(49.7 |
) |
|
|
$ |
292.2 |
|
|
|
$ |
(3,449.0 |
) |
|
(1) |
Corporate expense primarily 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 |
|
Nine Months Ended |
||||||||||||||||
Inbound Orders (1) |
|
|
|
|
|
|
|
||||||||||||
|
2021 |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
1,116.0 |
|
|
$ |
1,291.3 |
|
|
$ |
1,607.1 |
|
|
$ |
3,926.1 |
|
|
$ |
3,290.9 |
|
Surface Technologies |
249.9 |
|
|
$ |
268.2 |
|
|
207.5 |
|
|
721.4 |
|
|
760.9 |
|
||||
Total inbound orders |
$ |
1,365.9 |
|
|
$ |
1,559.5 |
|
|
$ |
1,814.6 |
|
|
$ |
4,647.5 |
|
|
$ |
4,051.8 |
|
Order Backlog (2) |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
$ |
6,661.4 |
|
|
$ |
6,951.6 |
|
|
$ |
7,218.0 |
|
Surface Technologies |
341.0 |
|
|
360.4 |
|
368.9 |
|
||||
Total order backlog |
$ |
7,002.4 |
|
|
$ |
7,312.0 |
|
|
$ |
7,586.9 |
|
(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) |
||||||
|
|
|
|
||||
|
|
|
|
||||
Cash and cash equivalents |
$ |
1,034.0 |
|
|
$ |
1,269.2 |
|
Trade receivables, net |
1,128.9 |
|
|
987.7 |
|
||
Contract assets |
1,027.0 |
|
|
886.8 |
|
||
Inventories, net |
1,069.8 |
|
|
1,252.8 |
|
||
Other current assets |
852.2 |
|
|
1,323.1 |
|
||
Investment in Technip Energies |
485.3 |
|
|
— |
|
||
Current assets of discontinued operations |
— |
|
|
5,725.1 |
|
||
Total current assets |
5,597.2 |
|
|
11,444.7 |
|
||
|
|
|
|
||||
Property, plant and equipment, net |
2,619.0 |
|
|
2,756.2 |
|
||
Intangible assets, net |
786.4 |
|
|
851.3 |
|
||
Other assets |
1,251.0 |
|
|
1,356.9 |
|
||
Non-current assets of discontinued operations |
— |
|
|
3,283.5 |
|
||
Total assets |
$ |
10,253.6 |
|
|
$ |
19,692.6 |
|
|
|
|
|
||||
Short-term debt and current portion of long-term debt |
$ |
282.2 |
|
|
$ |
624.7 |
|
Accounts payable, trade |
1,238.0 |
|
|
1,201.0 |
|
||
Contract liabilities |
914.6 |
|
|
1,046.8 |
|
||
Other current liabilities |
1,256.1 |
|
|
1,446.2 |
|
||
Current liabilities of discontinued operations |
— |
|
|
6,096.5 |
|
||
Total current liabilities |
3,690.9 |
|
|
10,415.2 |
|
||
|
|
|
|
||||
Long-term debt, less current portion |
1,973.6 |
|
|
2,835.5 |
|
||
Other liabilities |
1,069.7 |
|
|
1,102.6 |
|
||
Non-current liabilities of discontinued operations |
— |
|
|
1,081.3 |
|
||
Redeemable non-controlling interest |
— |
|
|
43.7 |
|
||
|
3,497.1 |
|
|
4,154.2 |
|
||
Non-controlling interests |
22.3 |
|
|
40.4 |
|
||
Non-controlling interests of discontinued operations |
— |
|
|
19.7 |
|
||
Total liabilities and equity |
$ |
10,253.6 |
|
|
$ |
19,692.6 |
|
Exhibit 5 |
|||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions, unaudited) |
|||||||||||
(In millions) |
Three Months Ended
|
|
Nine Months Ended |
||||||||
2021 |
|
2021 |
|
2020 |
|||||||
Cash provided (required) by operating activities |
|
|
|
|
|
||||||
Net income (loss) from continuing operations |
$ |
(39.0) |
|
|
$ |
220.5 |
|
|
$ |
(3,462.5) |
|
Adjustments to reconcile income (loss) from continuing operations to cash provided (required) by operating activities |
|
|
|
|
|
||||||
Depreciation |
73.3 |
|
|
219.0 |
|
|
222.3 |
|
|||
Amortization |
23.2 |
|
|
70.7 |
|
|
76.0 |
|
|||
Impairments |
1.3 |
|
|
20.9 |
|
|
3,244.7 |
|
|||
Employee benefit plan and share-based compensation costs |
12.0 |
|
|
22.5 |
|
|
36.3 |
|
|||
Deferred income tax benefit, net |
(25.0) |
|
|
(39.0) |
|
|
(5.8) |
|
|||
Income from investment in Technip Energies |
(28.5) |
|
|
(351.8) |
|
|
— |
|
|||
Unrealized gains on derivative instruments and foreign exchange |
(80.7) |
|
|
(19.3) |
|
|
(26.9) |
|
|||
(Income) loss from equity affiliates, net of dividends received |
29.8 |
|
|
9.4 |
|
|
(46.5) |
|
|||
Loss on early extinguishment of debt |
16.0 |
|
|
39.5 |
|
|
— |
|
|||
Other |
(22.9) |
|
|
(19.0) |
|
|
(1.9) |
|
|||
Changes in operating assets and liabilities, net of effects of acquisitions |
|
|
|
|
|
||||||
Trade receivables, net and contract assets |
33.5 |
|
|
(320.0) |
|
|
(45.3) |
|
|||
Inventories, net |
43.3 |
|
|
165.9 |
|
|
(20.7) |
|
|||
Accounts payable, trade |
(30.4) |
|
|
78.0 |
|
|
(236.0) |
|
|||
Contract liabilities |
102.1 |
|
|
(104.8) |
|
|
(33.3) |
|
|||
Income taxes payable (receivable), net |
5.3 |
|
|
178.9 |
|
|
(34.4) |
|
|||
Other current assets and liabilities, net |
22.9 |
|
|
57.4 |
|
|
644.9 |
|
|||
Other non-current assets and liabilities, net |
(0.3) |
|
|
2.7 |
|
|
(21.2) |
|
|||
Cash provided by operating activities from continuing operations |
135.9 |
|
|
231.5 |
|
|
289.7 |
|
|||
Cash provided (required) by operating activities from discontinued operations |
— |
|
|
66.3 |
|
|
(187.6) |
|
|||
Cash provided by operating activities |
135.9 |
|
|
297.8 |
|
|
102.1 |
|
|||
|
|
|
|
|
|
||||||
Cash provided (required) by investing activities |
|
|
|
|
|
||||||
Capital expenditures |
(47.3) |
|
|
(131.2) |
|
|
(227.3) |
|
|||
Proceeds from redemption of debt securities |
3.2 |
|
|
27.4 |
|
|
3.9 |
|
|||
Payment to acquire debt securities |
— |
|
|
(29.1) |
|
|
(3.9) |
|
|||
Proceeds from sales of assets |
7.0 |
|
|
95.7 |
|
|
23.0 |
|
|||
Cash received from divestiture |
— |
|
|
— |
|
|
2.5 |
|
|||
Proceeds from sale of investment in Technip Energies |
326.4 |
|
|
784.5 |
|
|
— |
|
|||
Proceeds from repayment of advances to joint venture |
— |
|
|
12.5 |
|
|
12.5 |
|
|||
Other |
— |
|
|
— |
|
|
(1.0) |
|
|||
Cash provided (required) by investing activities from continuing operations |
289.3 |
|
|
759.8 |
|
|
(190.3) |
|
|||
Cash required by investing activities from discontinued operations |
— |
|
|
(4.5) |
|
|
(22.1) |
|
|||
Cash provided (required) by investing activities |
289.3 |
|
|
755.3 |
|
|
(212.4) |
|
|||
|
|
|
|
|
|
||||||
Cash provided (required) by financing activities |
|
|
|
|
|
||||||
Net decrease in short-term debt |
(8.2) |
|
|
(31.3) |
|
|
(2.0) |
|
|||
Net decrease in commercial paper |
— |
|
|
(974.3) |
|
|
(251.3) |
|
|||
Proceeds from issuance of long-term debt |
— |
|
|
1,164.4 |
|
|
223.2 |
|
|||
Repayments of long-term debt |
(176.4) |
|
|
(1,242.2) |
|
|
(423.9) |
|
|||
Dividends paid |
— |
|
|
— |
|
|
(59.2) |
|
|||
Payments for debt issuance costs |
— |
|
|
(53.5) |
|
|
— |
|
|||
Acquisition of non-controlling interest |
(48.6) |
|
|
(48.6) |
|
|
— |
|
|||
Payments related to taxes withheld on share-based compensation |
— |
|
|
(2.4) |
|
|
(6.4) |
|
|||
Other |
(0.3) |
|
|
(1.4) |
|
|
— |
|
|||
Cash required by financing activities from continuing operations |
(233.5) |
|
|
(1,189.3) |
|
|
(519.6) |
|
|||
Cash required by financing activities from discontinued operations |
— |
|
|
(79.1) |
|
|
(392.2) |
|
|||
Cash required by financing activities |
(233.5) |
|
|
(1,268.4) |
|
|
(911.8) |
|
|||
Effect of changes in foreign exchange rates on cash and cash equivalents |
(12.6) |
|
|
(19.9) |
|
|
75.9 |
|
|||
Change in cash and cash equivalents |
179.1 |
|
|
(235.2) |
|
|
(946.2) |
|
|||
Cash and cash equivalents, beginning of period |
854.9 |
|
|
1,269.2 |
|
|
5,190.2 |
|
|||
Cash and cash equivalents, end of period |
$ |
1,034.0 |
|
|
$ |
1,034.0 |
|
|
$ |
4,244.0 |
|
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) |
||||||||||||||
|
$ |
(40.6) |
|
|
$ |
1.6 |
|
|
$ |
12.3 |
|
|
$ |
55.3 |
|
|
$ |
28.6 |
|
|
$ |
96.5 |
|
|
$ |
125.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Impairment and other charges |
38.0 |
|
|
— |
|
|
— |
|
|
— |
|
|
38.0 |
|
|
— |
|
|
38.0 |
|
|||||||
Restructuring and other charges |
6.1 |
|
|
— |
|
|
(0.1) |
|
|
— |
|
|
6.0 |
|
|
— |
|
|
6.0 |
|
|||||||
Income from investment in Technip Energies |
(28.5) |
|
|
— |
|
|
— |
|
|
— |
|
|
(28.5) |
|
|
— |
|
|
(28.5) |
|
|||||||
Adjusted financial measures |
$ |
(25.0) |
|
|
$ |
1.6 |
|
|
$ |
12.2 |
|
|
$ |
55.3 |
|
|
$ |
44.1 |
|
|
$ |
96.5 |
|
|
$ |
140.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.09) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.06) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
Income (loss) from continuing operations attributable to |
|
Income attributable to non-controlling interests from continuing operations |
|
Provision (benefit) for income taxes |
|
Net interest expense |
|
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) |
||||||||||||||
|
$ |
(174.7) |
|
|
$ |
2.1 |
|
|
$ |
34.9 |
|
|
$ |
35.2 |
|
|
$ |
(102.5) |
|
|
$ |
98.0 |
|
|
$ |
(4.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Impairment and other charges |
0.8 |
|
|
— |
|
|
— |
|
|
— |
|
|
0.8 |
|
|
— |
|
|
0.8 |
|
|||||||
Restructuring and other charges |
1.1 |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
1.2 |
|
|
— |
|
|
1.2 |
|
|||||||
Loss from investment in Technip Energies |
146.8 |
|
|
— |
|
|
— |
|
|
— |
|
|
146.8 |
|
|
— |
|
|
146.8 |
|
|||||||
Adjusted financial measures |
$ |
(26.0) |
|
|
$ |
2.1 |
|
|
$ |
35.0 |
|
|
$ |
35.2 |
|
|
$ |
46.3 |
|
|
$ |
98.0 |
|
|
$ |
144.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.39) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.06) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 6 |
|||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||||||||||
|
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 |
|
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) |
||||||||||||||
|
$ |
(64.7) |
|
|
$ |
5.9 |
|
|
$ |
9.1 |
|
|
$ |
23.1 |
|
|
$ |
(26.6) |
|
|
$ |
94.2 |
|
|
$ |
67.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Impairment and other charges |
19.3 |
|
|
— |
|
|
3.7 |
|
|
— |
|
|
23.0 |
|
|
— |
|
|
23.0 |
|
|||||||
Restructuring and other charges |
8.4 |
|
|
— |
|
|
1.0 |
|
|
— |
|
|
9.4 |
|
|
— |
|
|
9.4 |
|
|||||||
Direct COVID-19 expenses |
17.3 |
|
|
— |
|
|
3.8 |
|
|
— |
|
|
21.1 |
|
|
— |
|
|
21.1 |
|
|||||||
Adjusted financial measures |
$ |
(19.7) |
|
|
$ |
5.9 |
|
|
$ |
17.6 |
|
|
$ |
23.1 |
|
|
$ |
26.9 |
|
|
$ |
94.2 |
|
|
$ |
121.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.14) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.04) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 7 |
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
(In millions, unaudited) |
|
Charges and Credits |
In addition to financial results determined in accordance with |
|
Nine Months Ended |
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
Income (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) |
||||||||||||||
|
$ |
215.0 |
|
|
$ |
5.5 |
|
|
$ |
71.7 |
|
|
$ |
148.5 |
|
|
$ |
440.7 |
|
|
$ |
289.7 |
|
|
$ |
730.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Impairment and other charges |
57.6 |
|
|
— |
|
|
— |
|
|
— |
|
|
57.6 |
|
|
— |
|
|
57.6 |
|
|||||||
Restructuring and other charges |
13.7 |
|
|
— |
|
|
0.2 |
|
|
— |
|
|
13.9 |
|
|
— |
|
|
13.9 |
|
|||||||
Income from investment in Technip Energies |
(351.8) |
|
|
— |
|
|
— |
|
|
— |
|
|
(351.8) |
|
|
— |
|
|
(351.8) |
|
|||||||
Adjusted financial measures |
$ |
(65.5) |
|
|
$ |
5.5 |
|
|
$ |
71.9 |
|
|
$ |
148.5 |
|
|
$ |
160.4 |
|
|
$ |
289.7 |
|
|
$ |
450.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted earnings per share from continuing operations attributable to |
$ |
0.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.14) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
Loss from continuing operations attributable to |
|
Income attributable to non-controlling interests from continuing operations |
|
Provision for income taxes |
|
Net interest expense |
|
Loss before net interest expense and income taxes (Operating profit) |
|
Depreciation and amortization |
|
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
||||||||||||||
|
$ |
(3,477.1) |
|
|
$ |
14.6 |
|
|
$ |
13.5 |
|
|
$ |
72.7 |
|
|
$ |
(3,376.3) |
|
|
$ |
298.3 |
|
|
$ |
(3,078.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Impairment and other charges |
3,232.7 |
|
|
— |
|
|
12.0 |
|
|
— |
|
|
3,244.7 |
|
|
— |
|
|
3,244.7 |
|
|||||||
Restructuring and other charges |
48.9 |
|
|
— |
|
|
4.8 |
|
|
— |
|
|
53.7 |
|
|
— |
|
|
53.7 |
|
|||||||
Direct COVID-19 expenses |
50.9 |
|
|
— |
|
|
6.9 |
|
|
— |
|
|
57.8 |
|
|
— |
|
|
57.8 |
|
|||||||
Purchase price accounting adjustment |
6.5 |
|
|
— |
|
|
2.0 |
|
|
— |
|
|
8.5 |
|
|
(8.5) |
|
|
— |
|
|||||||
Valuation allowance |
(3.1) |
|
|
— |
|
|
3.1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Adjusted financial measures |
$ |
(141.2) |
|
|
$ |
14.6 |
|
|
$ |
42.3 |
|
|
$ |
72.7 |
|
|
$ |
(11.6) |
|
|
$ |
289.8 |
|
|
$ |
278.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(7.75) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted diluted loss per share from continuing operations attributable to |
$ |
(0.31) |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$ |
1,312.1 |
|
|
$ |
267.3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,579.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
23.5 |
|
|
$ |
12.1 |
|
|
$ |
(29.3) |
|
|
$ |
22.3 |
|
|
$ |
28.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
38.0 |
|
|
— |
|
|
— |
|
|
— |
|
|
38.0 |
|
|||||
Restructuring and other charges |
5.6 |
|
|
— |
|
|
0.4 |
|
|
— |
|
|
6.0 |
|
|||||
Income from investment in Technip Energies |
— |
|
|
— |
|
|
— |
|
|
(28.5) |
|
|
(28.5) |
|
|||||
Subtotal |
43.6 |
|
|
— |
|
|
0.4 |
|
|
(28.5) |
|
|
15.5 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
67.1 |
|
|
12.1 |
|
|
(28.9) |
|
|
(6.2) |
|
|
44.1 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
79.4 |
|
|
16.3 |
|
|
0.8 |
|
|
— |
|
|
96.5 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
146.5 |
|
|
$ |
28.4 |
|
|
$ |
(28.1) |
|
|
$ |
(6.2) |
|
|
$ |
140.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
1.8 |
% |
|
4.5 |
% |
|
|
|
|
|
1.8 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
5.1 |
% |
|
4.5 |
% |
|
|
|
|
|
2.8 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
11.2 |
% |
|
10.6 |
% |
|
|
|
|
|
8.9 |
% |
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net and Other |
|
Total |
||||||||||
Revenue |
$ |
1,394.3 |
|
|
$ |
274.5 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,668.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
72.4 |
|
|
$ |
12.9 |
|
|
$ |
(30.3) |
|
|
$ |
(157.5) |
|
|
$ |
(102.5) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
0.6 |
|
|
0.2 |
|
|
— |
|
|
— |
|
|
0.8 |
|
|||||
Restructuring and other charges |
0.4 |
|
|
0.8 |
|
|
— |
|
|
— |
|
|
1.2 |
|
|||||
Loss from investment in Technip Energies |
— |
|
|
— |
|
|
— |
|
|
146.8 |
|
|
146.8 |
|
|||||
Subtotal |
1.0 |
|
|
1.0 |
|
|
— |
|
|
146.8 |
|
|
148.8 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
73.4 |
|
|
13.9 |
|
|
(30.3) |
|
|
(10.7) |
|
|
46.3 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
80.7 |
|
|
16.3 |
|
|
1.0 |
|
|
— |
|
|
98.0 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
154.1 |
|
|
$ |
30.2 |
|
|
$ |
(29.3) |
|
|
$ |
(10.7) |
|
|
$ |
144.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
5.2 |
% |
|
4.7 |
% |
|
|
|
|
|
-6.1 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
5.3 |
% |
|
5.1 |
% |
|
|
|
|
|
2.8 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
11.1 |
% |
|
11.0 |
% |
|
|
|
|
|
8.6 |
% |
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 |
$ |
1,501.8 |
|
|
$ |
225.7 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,727.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
20.3 |
|
|
$ |
(7.0) |
|
|
$ |
(25.3) |
|
|
$ |
(14.6) |
|
|
$ |
(26.6) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
17.6 |
|
|
5.4 |
|
|
— |
|
|
— |
|
|
23.0 |
|
|||||
Restructuring and other charges |
7.1 |
|
|
0.9 |
|
|
1.4 |
|
|
— |
|
|
9.4 |
|
|||||
Direct COVID-19 expenses |
18.7 |
|
|
2.4 |
|
|
— |
|
|
— |
|
|
21.1 |
|
|||||
Subtotal |
43.4 |
|
|
8.7 |
|
|
1.4 |
|
|
— |
|
|
53.5 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
63.7 |
|
|
1.7 |
|
|
(23.9) |
|
|
(14.6) |
|
|
26.9 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
82.3 |
|
|
15.6 |
|
|
(3.7) |
|
|
— |
|
|
94.2 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
146.0 |
|
|
$ |
17.3 |
|
|
$ |
(27.6) |
|
|
$ |
(14.6) |
|
|
$ |
121.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
1.4 |
% |
|
-3.1 |
% |
|
|
|
|
|
-1.5 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
4.2 |
% |
|
0.8 |
% |
|
|
|
|
|
1.6 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
9.7 |
% |
|
7.7 |
% |
|
|
|
|
|
7.0 |
% |
Exhibit 9 |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||||||||||
|
Nine Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net and Other |
|
Total |
||||||||||
Revenue |
$ |
4,092.9 |
|
|
$ |
787.3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,880.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
132.9 |
|
|
$ |
33.2 |
|
|
$ |
(88.4) |
|
|
$ |
363.0 |
|
|
$ |
440.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
54.3 |
|
|
0.3 |
|
|
3.0 |
|
|
— |
|
|
57.6 |
|
|||||
Restructuring and other charges |
10.0 |
|
|
3.5 |
|
|
0.4 |
|
|
— |
|
|
13.9 |
|
|||||
Income from investment in Technip Energies |
— |
|
|
— |
|
|
— |
|
|
(351.8) |
|
|
(351.8) |
|
|||||
Subtotal |
64.3 |
|
|
3.8 |
|
|
3.4 |
|
|
(351.8) |
|
|
(280.3) |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
197.2 |
|
|
37.0 |
|
|
(85.0) |
|
|
11.2 |
|
|
160.4 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
238.5 |
|
|
48.5 |
|
|
2.7 |
|
|
— |
|
|
289.7 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
435.7 |
|
|
$ |
85.5 |
|
|
$ |
(82.3) |
|
|
$ |
11.2 |
|
|
$ |
450.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
3.2 |
% |
|
4.2 |
% |
|
|
|
|
|
9.0 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
4.8 |
% |
|
4.7 |
% |
|
|
|
|
|
3.3 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
10.6 |
% |
|
10.9 |
% |
|
|
|
|
|
9.2 |
% |
|
Nine Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface Technologies |
|
Corporate Expense |
|
Foreign Exchange, net |
|
Total |
||||||||||
Revenue |
$ |
4,133.4 |
|
|
$ |
796.9 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,930.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating loss, as reported (pre-tax) |
$ |
(2,806.0) |
|
|
$ |
(444.4) |
|
|
$ |
(72.1) |
|
|
$ |
(53.8) |
|
|
$ |
(3,376.3) |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
2,826.6 |
|
|
418.1 |
|
|
— |
|
|
— |
|
|
3,244.7 |
|
|||||
Restructuring and other charges |
36.1 |
|
|
14.0 |
|
|
3.6 |
|
|
— |
|
|
53.7 |
|
|||||
Direct COVID-19 expenses |
50.1 |
|
|
7.7 |
|
|
— |
|
|
— |
|
|
57.8 |
|
|||||
Purchase price accounting adjustment |
8.5 |
|
|
— |
|
|
— |
|
|
— |
|
|
8.5 |
|
|||||
Subtotal |
2,921.3 |
|
|
439.8 |
|
|
3.6 |
|
|
— |
|
|
3,364.7 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
115.3 |
|
|
(4.6) |
|
|
(68.5) |
|
|
(53.8) |
|
|
(11.6) |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Depreciation and amortization |
235.1 |
|
|
54.7 |
|
|
— |
|
|
— |
|
|
289.8 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
350.4 |
|
|
$ |
50.1 |
|
|
$ |
(68.5) |
|
|
$ |
(53.8) |
|
|
$ |
278.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
-67.9 |
% |
|
-55.8 |
% |
|
|
|
|
|
-68.5 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
2.8 |
% |
|
-0.6 |
% |
|
|
|
|
|
-0.2 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
8.5 |
% |
|
6.3 |
% |
|
|
|
|
|
5.6 |
% |
Exhibit 10 |
|||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In millions, unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
1,034.0 |
|
|
$ |
854.9 |
|
|
$ |
1,269.2 |
|
Short-term debt and current portion of long-term debt |
(282.2) |
|
|
(297.7) |
|
|
(624.7) |
|
|||
Long-term debt, less current portion |
(1,973.6) |
|
|
(2,180.2) |
|
|
(2,835.5) |
|
|||
Net debt |
$ |
(1,221.8) |
|
|
$ |
(1,623.0) |
|
|
$ |
(2,191.0) |
|
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
|
|
Nine Months Ended
|
||||||||
|
2021 |
|
2021 |
|
2020 |
||||||
Cash provided by operating activities from continuing operations |
$ |
135.9 |
|
|
$ |
231.5 |
|
|
$ |
289.7 |
|
Capital expenditures |
(47.3) |
|
|
(131.2) |
|
|
(227.3) |
|
|||
Free cash flow from continuing operations |
$ |
88.6 |
|
|
$ |
100.3 |
|
|
$ |
62.4 |
|
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/20211020006019/en/
Investor relations
Vice President, Investor Relations
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 were TechnipFMC's total inbound orders for the third quarter of 2021?
How much did TechnipFMC's net debt decrease in the third quarter of 2021?
What was TechnipFMC's revenue for the third quarter of 2021?
What loss did TechnipFMC report for the third quarter of 2021?