TechnipFMC Announces Third Quarter 2022 Results
TechnipFMC reported a robust third quarter 2022, achieving total revenue of $1.73 billion, demonstrating a 9.7% year-over-year increase. Inbound orders totaled $1.85 billion, with a strong performance from the Subsea sector contributing $1.4 billion. Adjusted EBITDA reached $200.1 million, despite a foreign exchange loss of $14.5 million. The company anticipates full-year orders nearing $7 billion and predicts further growth in 2023, bolstered by an active project pipeline and a $400 million share repurchase program.
- Total revenue rose to $1.73 billion, up 9.7% year-over-year.
- Inbound orders of $1.85 billion, indicating strong demand.
- Significant growth in Subsea orders, expected to reach $7 billion this year.
- Adjusted EBITDA of $200.1 million despite foreign exchange losses.
- Successful $50 million share buyback initiated under $400 million program.
- Inbound orders decreased by 16% sequentially.
- Backlog declined by 2.2% from the previous quarter.
- Foreign exchange losses totaled $14.5 million.
- Corporate expenses increased to $25.2 million.
-
Subsea inbound of supports full-year outlook for orders to approach$1.4 billion $7 billion -
Surface Technologies inbound of
driven by$449 million Middle East ; book-to-bill of 1.4 -
Cash provided by operating activities of
; free cash flow of$212 million $181 million -
Repurchased
of ordinary shares following$50 million authorization in July$400 million
NEWCASTLE &
Summary Financial Results from Continuing Operations
Reconciliation of
|
Three Months Ended |
Change |
|||
(In millions, except per share amounts) |
|
|
|
Sequential |
Year-over-
|
Revenue |
|
|
|
|
|
Income (loss) |
|
|
|
|
n/m |
Diluted earnings (loss) per share |
|
|
|
n/m |
n/m |
|
|||||
Adjusted EBITDA |
|
|
|
( |
|
Adjusted EBITDA margin |
|
|
|
(20 bps) |
180 bps |
Adjusted income (loss) |
|
|
|
|
n/m |
Adjusted diluted earnings (loss) per share |
|
|
|
|
n/m |
|
|||||
Inbound orders |
|
|
|
( |
|
Backlog |
|
|
|
( |
|
n/m - not meaningful
-
Impairment and other charges of
; and$3.6 million -
Restructuring and other charges of
.$4.1 million
Adjusted income from continuing operations was
Adjusted EBITDA excludes pre-tax charges and credits. Adjusted EBITDA in the period also included a foreign exchange loss of
Pferdehirt added, “In Subsea, inbound was
“In Surface Technologies, inbound increased sequentially by approximately
Pferdehirt continued, “We continue to see the potential for strong growth in EBITDA, cash flow and financial returns, as evidenced by our stated objective to achieve more than
Pferdehirt concluded, “The next leg of growth in oil and gas will be fueled by offshore and the
Operational and Financial Highlights
|
Financial Highlights
Reconciliation of
|
Three Months Ended |
Change |
|||
(In millions) |
|
|
|
Sequential |
Year-over-
|
Revenue |
|
|
|
|
|
Operating profit |
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
Adjusted EBITDA margin |
|
|
|
60 bps |
180 bps |
|
|||||
Inbound orders |
|
|
|
( |
|
Backlog1,2,3 |
|
|
|
( |
|
Estimated Consolidated Backlog Scheduling
|
|
2022 (3 months) |
|
2023 |
|
2024 and beyond |
|
Total |
|
1 Backlog as of |
|
2 Backlog does not capture all revenue potential for Subsea Services. |
|
3 Backlog as of |
-
TotalEnergies Lapa North East Project (Brazil )
Significant* engineering, procurement, construction, and installation (EPCI) contract by TotalEnergies for its Lapa North East field in the pre-saltSantos Basin offshoreBrazil .TechnipFMC will reconfigure and install umbilicals and flexible pipe in a new configuration that will further secure the production of the field.
*A “significant” contract ranges between and$75 million .$250 million
-
Shell Jackdaw Project (United Kingdom )
Significant* EPCI contract by Shell plc for the Jackdaw development, located in theUnited Kingdom North Sea . The contract covers pipelay for a 30 kilometer tieback from the new Jackdaw platform to Shell’s Shearwater platform, as well as an associated riser, spoolpieces, subsea structures, and umbilicals. The tieback will use pipe-in-pipe technology, which is designed for high pressure, high temperature use.
*A “significant” contract ranges between and$75 million .$250 million
The following award was announced in the period, but not included in third quarter inbound orders:
-
ExxonMobil Gas toEnergy Project (Guyana )
Significant* contract by ExxonMobil affiliate,Esso Exploration and Production Guyana Limited , for the Gas toEnergy Project inGuyana . Subject to final project sanction,TechnipFMC will provide engineering, procurement, construction, and installation of subsea risers and pipelines. The project will connect the production fromLiza Destiny and Unity back to shore, delivering associated gas from the field to a gas-fired power plant that will supply electricity to the community.TechnipFMC currently employs more than 85 Guyanese and expects to continue to hire and train additional local staff in support of this award.
*A “significant” contract ranges between and$75 million ; the full contract award will not be included in inbound orders until the project receives final investment decision and government approvals.$250 million
Partnership and Alliance Highlights
-
TechnipFMC andHalliburton Technology Alliance TechnipFMC and Halliburton renewed theirTechnology Alliance after the successful completion of an initial 5-year alliance agreement. The alliance accelerates the development and commercialization of new technologies that deliver integrated production solutions that span subsea and subsurface applications. This includes fiber optic sensing, all-electric subsea field development, riserless well intervention systems and carbon capture and storage solutions and includes the award-winning Odassea™ fiber optic sensing solution for reservoir monitoring and production diagnostics.
Surface Technologies |
Financial Highlights
Reconciliation of
|
Three Months Ended |
Change |
|||
(In millions) |
|
|
|
Sequential |
Year-over-
|
Revenue |
|
|
|
|
|
Operating profit |
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
Adjusted EBITDA margin |
|
|
|
210 bps |
220 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
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
Share repurchase
On
During the quarter, the Company repurchased 5.8 million of its ordinary shares for total consideration of
2022 Full-Year Financial Guidance1
The Company’s full-year guidance for 2022 can be found in the table below. Updates to the guidance are as follows:
-
Capital expenditures of approximately
, which decreased from the previous guidance of approximately$180 million .$230 million
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.
2022 Guidance (*Updated |
||
|
||
|
|
Surface Technologies |
Revenue in a range of |
|
Revenue in a range of |
|
|
|
EBITDA margin in a range of 11 - |
|
EBITDA margin in a range of 11 - |
|
||
|
||
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 of adjusted EBITDA margin 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. |
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.
Beginning with the Company’s fourth quarter 2022 financial results, the earnings release and teleconference will occur on the same day.
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, 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 |
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
1,733.0 |
|
|
$ |
1,717.2 |
|
|
$ |
1,579.4 |
|
|
$ |
5,006.0 |
|
|
$ |
4,880.2 |
|
Costs and expenses |
|
1,652.2 |
|
|
|
1,640.2 |
|
|
|
1,543.4 |
|
|
|
4,837.8 |
|
|
|
4,810.5 |
|
|
|
80.8 |
|
|
|
77.0 |
|
|
|
36.0 |
|
|
|
168.2 |
|
|
|
69.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income, net |
|
3.5 |
|
|
|
7.3 |
|
|
|
(35.9 |
) |
|
|
57.0 |
|
|
|
19.2 |
|
Income (loss) from investment in Technip Energies |
|
— |
|
|
|
0.8 |
|
|
|
28.5 |
|
|
|
(27.7 |
) |
|
|
351.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income before net interest expense and income taxes |
|
84.3 |
|
|
|
85.1 |
|
|
|
28.6 |
|
|
|
197.5 |
|
|
|
440.7 |
|
Net interest expense |
|
(30.9 |
) |
|
|
(27.7 |
) |
|
|
(39.3 |
) |
|
|
(92.5 |
) |
|
|
(109.0 |
) |
Loss on early extinguishment of debt |
|
— |
|
|
|
(29.8 |
) |
|
|
(16.0 |
) |
|
|
(29.8 |
) |
|
|
(39.5 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes |
|
53.4 |
|
|
|
27.6 |
|
|
|
(26.7 |
) |
|
|
75.2 |
|
|
|
292.2 |
|
Provision for income taxes |
|
42.7 |
|
|
|
19.8 |
|
|
|
12.3 |
|
|
|
91.0 |
|
|
|
71.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations |
|
10.7 |
|
|
|
7.8 |
|
|
|
(39.0 |
) |
|
|
(15.8 |
) |
|
|
220.5 |
|
Net (income) from continuing operations attributable to non-controlling interests |
|
(5.7 |
) |
|
|
(5.7 |
) |
|
|
(1.6 |
) |
|
|
(19.4 |
) |
|
|
(5.5 |
) |
Income (loss) from continuing operations attributable to |
|
5.0 |
|
|
|
2.1 |
|
|
|
(40.6 |
) |
|
|
(35.2 |
) |
|
|
215.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from discontinued operations |
|
(15.3 |
) |
|
|
— |
|
|
|
8.4 |
|
|
|
(34.7 |
) |
|
|
(44.1 |
) |
Income from discontinued operations attributable to non-controlling interests |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.9 |
) |
Net income (loss) attributable to |
$ |
(10.3 |
) |
|
$ |
2.1 |
|
|
$ |
(32.2 |
) |
|
$ |
(69.9 |
) |
|
$ |
169.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share from continuing operations |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
(0.09 |
) |
|
$ |
(0.08 |
) |
|
$ |
0.48 |
|
Diluted |
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
(0.09 |
) |
|
$ |
(0.08 |
) |
|
$ |
0.47 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share from discontinued operations |
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted |
$ |
(0.03 |
) |
|
$ |
0.00 |
|
|
$ |
0.02 |
|
|
$ |
(0.08 |
) |
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) per share attributable to |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
(0.02 |
) |
|
$ |
0.00 |
|
|
$ |
(0.07 |
) |
|
$ |
(0.16 |
) |
|
$ |
0.38 |
|
Diluted |
$ |
(0.02 |
) |
|
$ |
0.00 |
|
|
$ |
(0.07 |
) |
|
$ |
(0.16 |
) |
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
450.1 |
|
|
|
452.2 |
|
|
|
450.7 |
|
|
|
451.1 |
|
|
|
450.4 |
|
Diluted |
|
458.1 |
|
|
|
456.8 |
|
|
|
450.7 |
|
|
|
451.1 |
|
|
|
454.7 |
|
Exhibit 2 |
|||||||||||||||||||
|
|||||||||||||||||||
BUSINESS SEGMENT DATA |
|||||||||||||||||||
(In millions) |
|||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
1,415.0 |
|
|
$ |
1,414.6 |
|
|
$ |
1,312.1 |
|
|
$ |
4,118.7 |
|
|
$ |
4,092.9 |
|
Surface Technologies |
|
318.0 |
|
|
|
302.6 |
|
|
|
267.3 |
|
|
|
887.3 |
|
|
|
787.3 |
|
|
$ |
1,733.0 |
|
|
$ |
1,717.2 |
|
|
$ |
1,579.4 |
|
|
$ |
5,006.0 |
|
|
$ |
4,880.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Segment operating profit |
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
105.0 |
|
|
$ |
97.1 |
|
|
$ |
23.5 |
|
|
$ |
256.1 |
|
|
$ |
132.9 |
|
Surface Technologies |
|
19.0 |
|
|
|
10.0 |
|
|
|
12.1 |
|
|
|
32.7 |
|
|
|
33.2 |
|
Total segment operating profit |
|
124.0 |
|
|
|
107.1 |
|
|
|
35.6 |
|
|
|
288.8 |
|
|
|
166.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate items |
|
|
|
|
|
|
|
|
|
||||||||||
Corporate expense (1) |
$ |
(25.2 |
) |
|
$ |
(22.0 |
) |
|
$ |
(29.3 |
) |
|
$ |
(76.7 |
) |
|
$ |
(88.4 |
) |
Net interest expense and loss on early extinguishment of debt |
|
(30.9 |
) |
|
|
(57.5 |
) |
|
|
(55.3 |
) |
|
|
(122.3 |
) |
|
|
(148.5 |
) |
Income (loss) from investment in Technip Energies |
|
— |
|
|
|
0.8 |
|
|
|
28.5 |
|
|
|
(27.7 |
) |
|
|
351.8 |
|
Foreign exchange gains (losses) |
|
(14.5 |
) |
|
|
(0.8 |
) |
|
|
(6.2 |
) |
|
|
13.1 |
|
|
|
11.2 |
|
Total corporate items |
|
(70.6 |
) |
|
|
(79.5 |
) |
|
|
(62.3 |
) |
|
|
(213.6 |
) |
|
|
126.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes (2) |
$ |
53.4 |
|
|
$ |
27.6 |
|
|
$ |
(26.7 |
) |
|
$ |
75.2 |
|
|
$ |
292.2 |
|
(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) |
|
|
|
|
|
|
|
|||||||
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
$ |
1,400.8 |
|
$ |
1,928.0 |
|
$ |
1,116.0 |
|
$ |
5,222.4 |
|
$ |
3,926.1 |
Surface Technologies |
|
449.2 |
|
|
273.7 |
|
|
249.9 |
|
|
1,014.2 |
|
|
721.4 |
Total inbound orders |
$ |
1,850.0 |
|
$ |
2,201.7 |
|
$ |
1,365.9 |
|
$ |
6,236.6 |
|
$ |
4,647.5 |
Order Backlog (2) |
|
|
|
|
|
|||
|
|
|
|
|
|
|||
|
$ |
7,603.2 |
|
$ |
7,926.3 |
|
$ |
6,661.4 |
Surface Technologies |
|
1,237.8 |
|
|
1,113.1 |
|
|
341.0 |
Total order backlog |
$ |
8,841.0 |
|
$ |
9,039.4 |
|
$ |
7,002.4 |
(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 |
$ |
711.5 |
|
$ |
1,327.4 |
Trade receivables, net |
|
1,048.8 |
|
|
911.9 |
Contract assets, net |
|
1,023.9 |
|
|
966.0 |
Inventories, net |
|
1,031.6 |
|
|
1,031.9 |
Other current assets |
|
943.2 |
|
|
787.0 |
Investment in Technip Energies |
|
— |
|
|
317.3 |
Total current assets |
|
4,759.0 |
|
|
5,341.5 |
|
|
|
|
||
Property, plant and equipment, net |
|
2,258.2 |
|
|
2,597.2 |
Intangible assets, net |
|
734.2 |
|
|
813.7 |
Other assets |
|
1,307.5 |
|
|
1,267.7 |
Total assets |
$ |
9,058.9 |
|
$ |
10,020.1 |
|
|
|
|
||
Short-term debt and current portion of long-term debt |
$ |
231.9 |
|
$ |
277.6 |
Accounts payable, trade |
|
1,299.4 |
|
|
1,294.3 |
Contract liabilities |
|
711.1 |
|
|
1,012.9 |
Other current liabilities |
|
1,496.6 |
|
|
1,267.0 |
Total current liabilities |
|
3,739.0 |
|
|
3,851.8 |
|
|
|
|
||
Long-term debt, less current portion |
|
1,134.9 |
|
|
1,727.3 |
Other liabilities |
|
1,010.7 |
|
|
1,022.6 |
|
|
3,146.9 |
|
|
3,402.7 |
Non-controlling interests |
|
27.4 |
|
|
15.7 |
Total liabilities and equity |
$ |
9,058.9 |
|
$ |
10,020.1 |
Exhibit 5 |
|||||||||||
|
|||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||
(In millions, unaudited) |
|||||||||||
(In millions) |
Three Months Ended
|
|
Nine Months Ended
|
||||||||
2022 |
|
2022 |
|
2021 |
|||||||
Cash provided (required) by operating activities |
|
|
|
|
|
||||||
Net income (loss) |
$ |
(4.6 |
) |
|
$ |
(50.5 |
) |
|
$ |
176.4 |
|
Net loss from discontinued operations |
|
15.3 |
|
|
|
34.7 |
|
|
|
44.1 |
|
Adjustments to reconcile income (loss) from continuing operations to cash provided (required) by operating activities |
|
|
|
|
|
||||||
Depreciation and amortization |
|
94.5 |
|
|
|
284.4 |
|
|
|
289.7 |
|
Impairments |
|
3.6 |
|
|
|
4.7 |
|
|
|
20.9 |
|
Employee benefit plan and share-based compensation costs |
|
9.9 |
|
|
|
27.0 |
|
|
|
22.5 |
|
Deferred income tax benefit |
|
(10.3 |
) |
|
|
(21.1 |
) |
|
|
(39.0 |
) |
(Income) loss from investment in Technip Energies |
|
— |
|
|
|
27.7 |
|
|
|
(351.8 |
) |
Unrealized (gain) loss on derivative instruments and foreign exchange |
|
29.7 |
|
|
|
66.4 |
|
|
|
(19.3 |
) |
Loss (income) from equity affiliates, net of dividends received |
|
(13.8 |
) |
|
|
(23.1 |
) |
|
|
9.4 |
|
Loss on early extinguishment of debt |
|
— |
|
|
|
29.8 |
|
|
|
39.5 |
|
Other |
|
0.5 |
|
|
|
2.9 |
|
|
|
(19.0 |
) |
Changes in operating assets and liabilities, net of effects of acquisitions |
|
|
|
|
|
||||||
Trade receivables, net and contract assets |
|
(52.3 |
) |
|
|
(375.1 |
) |
|
|
(320.0 |
) |
Inventories, net |
|
16.1 |
|
|
|
(27.4 |
) |
|
|
165.9 |
|
Accounts payable, trade |
|
107.8 |
|
|
|
134.7 |
|
|
|
78.0 |
|
Contract liabilities |
|
(66.3 |
) |
|
|
(242.7 |
) |
|
|
(104.8 |
) |
Income taxes payable, net |
|
16.6 |
|
|
|
(19.0 |
) |
|
|
178.9 |
|
Other current assets and liabilities, net |
|
41.3 |
|
|
|
(93.5 |
) |
|
|
57.4 |
|
Other non-current assets and liabilities, net |
|
24.0 |
|
|
|
25.8 |
|
|
|
2.7 |
|
Cash provided (required) by operating activities from continuing operations |
|
212.0 |
|
|
|
(214.3 |
) |
|
|
231.5 |
|
Cash provided by operating activities from discontinued operations |
|
— |
|
|
|
— |
|
|
|
66.3 |
|
Cash provided (required) by operating activities |
|
212.0 |
|
|
|
(214.3 |
) |
|
|
297.8 |
|
|
|
|
|
|
|
||||||
Cash provided (required) by investing activities |
|
|
|
|
|
||||||
Capital expenditures |
|
(30.9 |
) |
|
|
(94.3 |
) |
|
|
(131.2 |
) |
Proceeds from redemption of debt securities |
|
9.2 |
|
|
|
9.7 |
|
|
|
27.4 |
|
Payment to acquire debt securities |
|
— |
|
|
|
— |
|
|
|
(29.1 |
) |
Proceeds from sales of assets |
|
5.5 |
|
|
|
13.4 |
|
|
|
95.7 |
|
Proceeds from sale of investment in Technip Energies |
|
— |
|
|
|
288.5 |
|
|
|
784.5 |
|
Proceeds from repayment of advances to joint venture |
|
— |
|
|
|
12.5 |
|
|
|
12.5 |
|
Other |
|
— |
|
|
|
(16.5 |
) |
|
|
— |
|
Cash provided (required) by investing activities from continuing operations |
|
(16.2 |
) |
|
|
213.3 |
|
|
|
759.8 |
|
Cash required by investing activities from discontinued operations |
|
— |
|
|
|
— |
|
|
|
(4.5 |
) |
Cash provided (required) by investing activities |
|
(16.2 |
) |
|
|
213.3 |
|
|
|
755.3 |
|
|
|
|
|
|
|
||||||
Cash required by financing activities |
|
|
|
|
|
||||||
Net decrease in short-term debt |
|
(31.2 |
) |
|
|
(204.7 |
) |
|
|
(31.3 |
) |
Net change in revolving credit facility and commercial paper |
|
(20.0 |
) |
|
|
150.0 |
|
|
|
(974.3 |
) |
Proceeds from issuance of long-term debt |
|
— |
|
|
|
— |
|
|
|
1,164.4 |
|
Repayments of long-term debt |
|
— |
|
|
|
(451.7 |
) |
|
|
(1,242.2 |
) |
Share repurchases |
|
(50.1 |
) |
|
|
(50.1 |
) |
|
|
— |
|
Payments for debt issuance costs |
|
— |
|
|
|
— |
|
|
|
(53.5 |
) |
Acquisition of non-controlling interest |
|
— |
|
|
|
— |
|
|
|
(48.6 |
) |
Other |
|
(64.8 |
) |
|
|
(70.3 |
) |
|
|
(3.8 |
) |
Cash required by financing activities from continuing operations |
|
(166.1 |
) |
|
|
(626.8 |
) |
|
|
(1,189.3 |
) |
Cash required by financing activities from discontinued operations |
|
— |
|
|
|
— |
|
|
|
(3,617.7 |
) |
Cash required by financing activities |
|
(166.1 |
) |
|
|
(626.8 |
) |
|
|
(4,807.0 |
) |
Effect of changes in foreign exchange rates on cash and cash equivalents |
|
(3.1 |
) |
|
|
11.9 |
|
|
|
(19.9 |
) |
Change in cash and cash equivalents |
|
26.6 |
|
|
|
(615.9 |
) |
|
|
(3,773.8 |
) |
Cash and cash equivalents, beginning of period |
|
684.9 |
|
|
|
1,327.4 |
|
|
|
4,807.8 |
|
Cash and cash equivalents, end of period |
$ |
711.5 |
|
|
$ |
711.5 |
|
|
$ |
1,034.0 |
|
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 |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income from
|
|
Income
|
|
Provision
|
|
Net interest
|
|
Income
|
|
Depreciation
|
|
Earnings
|
||||||||
|
$ |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Income from
|
|
Income
|
|
Provision
|
|
Net interest
|
|
Income
|
|
Depreciation
|
|
Earnings
|
||||||||||
|
$ |
2.1 |
|
|
$ |
5.7 |
|
$ |
19.8 |
|
$ |
57.5 |
|
$ |
85.1 |
|
|
$ |
94.0 |
|
$ |
179.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Restructuring and other charges |
|
7.1 |
|
|
|
— |
|
|
1.1 |
|
|
— |
|
|
8.2 |
|
|
|
— |
|
|
8.2 |
|
Income from investment in Technip Energies |
|
(0.8 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
(0.8 |
) |
|
|
— |
|
|
(0.8 |
) |
Adjusted financial measures |
$ |
8.4 |
|
|
$ |
5.7 |
|
$ |
20.9 |
|
$ |
57.5 |
|
$ |
92.5 |
|
|
$ |
94.0 |
|
$ |
186.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share from continuing operations attributable to |
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted earnings per share from continuing operations attributable to |
$ |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 6 |
||||||||||||||||||||||||
|
||||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||||||
(In millions, unaudited) |
||||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
Loss from
|
|
Income
|
|
Provision
|
|
Net interest
|
|
Income
|
|
Depreciation
|
|
Earnings
|
|||||||||||
|
$ |
(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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
Income
|
|
Provision for
|
|
Net interest
|
|
Income before
|
|
Depreciation
|
|
Earnings
|
||||||||
|
$ |
(35.2 |
) |
|
$ |
19.4 |
|
$ |
91.0 |
|
$ |
122.3 |
|
$ |
197.5 |
|
$ |
284.4 |
|
$ |
481.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impairment and other charges |
|
4.7 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
4.7 |
|
|
— |
|
|
4.7 |
Restructuring and other charges |
|
10.9 |
|
|
|
— |
|
|
0.4 |
|
|
— |
|
|
11.3 |
|
|
— |
|
|
11.3 |
Loss from investment in Technip Energies |
|
27.7 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
27.7 |
|
|
— |
|
|
27.7 |
Adjusted financial measures |
$ |
8.1 |
|
|
$ |
19.4 |
|
$ |
91.4 |
|
$ |
122.3 |
|
$ |
241.2 |
|
$ |
284.4 |
|
$ |
525.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted loss per share from continuing operations attributable to |
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted diluted earnings per share from continuing operations attributable to |
$ |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 7 |
|||||||||||||||||||||||
|
|||||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||||||
|
Nine Months Ended |
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Income (loss)
|
|
Income
|
|
Provision
|
|
Net interest
|
|
Income before
|
|
Depreciation
|
|
Earnings
|
||||||||||
|
$ |
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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 8 |
|||||||||||||||||||
|
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface
|
|
Corporate
|
|
Foreign
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
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 |
% |
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface
|
|
Corporate
|
|
Foreign
|
|
Total |
||||||||||
Revenue |
$ |
1,414.6 |
|
|
$ |
302.6 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,717.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
97.1 |
|
|
$ |
10.0 |
|
|
$ |
(22.0 |
) |
|
$ |
— |
|
|
$ |
85.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Restructuring and other charges |
|
2.6 |
|
|
|
5.4 |
|
|
|
0.2 |
|
|
|
— |
|
|
|
8.2 |
|
Income from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.8 |
) |
|
|
(0.8 |
) |
Subtotal |
|
2.6 |
|
|
|
5.4 |
|
|
|
0.2 |
|
|
|
(0.8 |
) |
|
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
99.7 |
|
|
|
15.4 |
|
|
|
(21.8 |
) |
|
|
(0.8 |
) |
|
|
92.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
76.3 |
|
|
|
17.0 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
94.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
176.0 |
|
|
$ |
32.4 |
|
|
$ |
(21.1 |
) |
|
$ |
(0.8 |
) |
|
$ |
186.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
6.9 |
% |
|
|
3.3 |
% |
|
|
|
|
|
|
5.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
7.0 |
% |
|
|
5.1 |
% |
|
|
|
|
|
|
5.4 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
12.4 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
10.9 |
% |
Exhibit 8 |
|||||||||||||||||||
|
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface
|
|
Corporate
|
|
Foreign
|
|
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 |
% |
Exhibit 9 |
|||||||||||||||||||
|
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||
|
Nine Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface
|
|
Corporate
|
|
Foreign
|
|
Total |
||||||||||
Revenue |
$ |
4,118.7 |
|
|
$ |
887.3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5,006.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit (loss), as reported (pre-tax) |
$ |
256.1 |
|
|
$ |
32.7 |
|
|
$ |
(76.7 |
) |
|
$ |
(14.6 |
) |
|
$ |
197.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Charges and (credits): |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment and other charges |
|
1.9 |
|
|
|
2.8 |
|
|
|
— |
|
|
|
— |
|
|
|
4.7 |
|
Restructuring and other charges |
|
0.6 |
|
|
|
7.7 |
|
|
|
3.0 |
|
|
|
— |
|
|
|
11.3 |
|
Loss from investment in Technip Energies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27.7 |
|
|
|
27.7 |
|
Subtotal |
|
2.5 |
|
|
|
10.5 |
|
|
|
3.0 |
|
|
|
27.7 |
|
|
|
43.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit (loss) |
|
258.6 |
|
|
|
43.2 |
|
|
|
(73.7 |
) |
|
|
13.1 |
|
|
|
241.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
230.2 |
|
|
|
52.0 |
|
|
|
2.2 |
|
|
|
— |
|
|
|
284.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA |
$ |
488.8 |
|
|
$ |
95.2 |
|
|
$ |
(71.5 |
) |
|
$ |
13.1 |
|
|
$ |
525.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating profit margin, as reported |
|
6.2 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
3.9 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Operating profit margin |
|
6.3 |
% |
|
|
4.9 |
% |
|
|
|
|
|
|
4.8 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin |
|
11.9 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
10.5 |
% |
Exhibit 9 |
|||||||||||||||||||
|
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||
(In millions, unaudited) |
|||||||||||||||||||
|
Nine Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
|
Surface
|
|
Corporate
|
|
Foreign
|
|
Total |
||||||||||
Revenue |
$ |
4,092.9 |
|
|
$ |
787.3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,880.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating 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 |
% |
Exhibit 10 |
|||||||||||
|
|||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||
(In millions, unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
711.5 |
|
|
$ |
684.9 |
|
|
$ |
1,034.0 |
|
Short-term debt and current portion of long-term debt |
|
(231.9 |
) |
|
|
(274.0 |
) |
|
|
(282.2 |
) |
Long-term debt, less current portion |
|
(1,134.9 |
) |
|
|
(1,200.7 |
) |
|
|
(1,973.6 |
) |
Net debt |
$ |
(655.3 |
) |
|
$ |
(789.8 |
) |
|
$ |
(1,221.8 |
) |
Net debt, 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 is a meaningful financial measure that may assist investors in understanding our financial condition and recognizing underlying trends in our capital structure. Net debt should not be considered an alternative to, or more meaningful than, cash and cash equivalents as determined in accordance with GAAP or as an indicator of our operating performance or liquidity.
Exhibit 11 |
|||||||||||
|
|||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||
(In millions, unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2022 |
|
2022 |
|
2021 |
||||||
Cash provided (required) by operating activities from continuing operations |
$ |
212.0 |
|
|
$ |
(214.3 |
) |
|
$ |
231.5 |
|
Capital expenditures |
|
(30.9 |
) |
|
|
(94.3 |
) |
|
|
(131.2 |
) |
Free cash flow (deficit) from continuing operations |
$ |
181.1 |
|
|
$ |
(308.6 |
) |
|
$ |
100.3 |
|
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/20221026005896/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 were TechnipFMC's third quarter 2022 revenues?
How much did TechnipFMC earn in the third quarter of 2022?
What is TechnipFMC's outlook for inbound orders in 2022?
What is the adjusted EBITDA for TechnipFMC in the third quarter of 2022?