- Subsea inbound of $1.5 billion; full-year orders of $6.7 billion grew 36% versus 2021
- Total Company backlog of $9.4 billion; increased 22% versus the prior year
- Cash flow from operations of $566 million in the quarter; free cash flow of $503 million
- Initiated financial guidance for 2023; updated intermediate-term outlook for 2025
听
NEWCASTLE & HOUSTON, February 23, 2023 鈥� 黄色仓库 (NYSE: FTI) today reported fourth quarter 2022 results.
听
Summary Financial Results from Continuing Operations - Fourth Quarter 2022
Reconciliation of U.S. GAAP to non-GAAP financial measures are provided in financial schedules.
|
听 |
Three Months Ended |
Change |
|||
|
(In millions, except per share amounts) |
Dec. 31, 2022 |
Sep. 30, 2022 |
Dec. 31, 2021 |
Sequential |
Year-over-Year |
|
Revenue |
$1,694.4 |
$1,733.0 |
$1,523.3 |
(2.2%) |
11.2% |
|
Income (loss) |
$(26.7) |
$5.0 |
$(127.2) |
n/m |
n/m |
|
Income (loss) margin |
(1.6%) |
0.3% |
(8.4%) |
n/m |
n/m |
|
Diluted earnings (loss) per share |
$(0.06) |
$0.01 |
$(0.28) |
n/m |
n/m |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
$120.9 |
$185.6 |
$130.3 |
(34.9%) |
(7.2%) |
|
Adjusted EBITDA margin |
7.1% |
10.7% |
8.6% |
(360 bps) |
(150 bps) |
|
Adjusted income (loss) |
$(20.7) |
$12.7 |
$(55.8) |
n/m |
n/m |
|
Adjusted diluted earnings (loss) per share |
$(0.05) |
$0.03 |
$(0.12) |
n/m |
n/m |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Inbound orders |
$1,842.5 |
$1,850.0 |
$2,106.7 |
(0.4%) |
(12.5%) |
|
Ending backlog |
$9,353.0 |
$8,841.0 |
$7,657.7 |
5.8% |
22.1% |
n/m - not meaningful
Total Company revenue in the fourth quarter was $1,694.4 million. Loss from continuing operations attributable to 黄色仓库 was $26.7 million, or $0.06 per diluted share. These results included after-tax restructuring and other charges of $6 million, or $0.01 per share (Exhibit 6).
Adjusted loss from continuing operations was $20.7 million, or $0.05 per diluted share (Exhibit 6).
Adjusted EBITDA, which excludes pre-tax charges and credits, was $120.9 million; adjusted EBITDA margin was 7.1 percent (Exhibit 8).
Included in total Company results was a foreign exchange loss of $37 million, or $38.5 million after-tax. When excluding the impact of foreign exchange, income from continuing operations was $11.8 million and adjusted EBITDA was $157.9 million.
听
Summary Financial Results from Continuing Operations - Full Year 2022
Reconciliation of U.S. GAAP to non-GAAP financial measures are provided in financial schedules.
|
听 |
Twelve Months Ended |
Change |
|
|
(In millions, except per share amounts) |
Dec. 31, 2022 |
Dec. 31, 2021 |
Year-over-Year |
|
Revenue |
$6,700.4 |
$6,403.5 |
4.6% |
|
Income (loss) |
($61.9) |
$87.8 |
n/m |
|
Income (loss) margin |
(0.9%) |
1.4% |
n/m |
|
Diluted earnings (loss) per share |
$(0.14) |
$0.19 |
n/m |
|
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
$646.5 |
$580.4 |
11.4% |
|
Adjusted EBITDA margin |
9.6% |
9.1% |
50 bps |
|
Adjusted income (loss) |
$(12.6) |
$(121.3) |
n/m |
|
Adjusted diluted earnings (loss) per share |
$(0.03) |
$(0.27) |
n/m |
|
听 |
听 |
听 |
听 |
|
Inbound orders |
$8,079.1 |
$6,754.2 |
19.6% |
|
Ending backlog |
$9,353.0 |
$7,657.7 |
22.1% |
n/m - not meaningful
Total Company revenue in the full year was $6,700.4 million. Loss from continuing operations attributable to 黄色仓库 was $61.9 million, or $0.14 per diluted share. These results included a loss on early extinguishment of debt of $29.8 million.
After-tax charges and credits totaled $49.3 million, or $0.11 per share, which included the following (Exhibit 7):
- Impairment and other charges of $4.7 million;
- Restructuring and other charges of $16.9 million; and
- Loss from equity investment in Technip Energies of $27.7 million.
Adjusted loss from continuing operations was $12.6 million, or $0.03 per diluted share (Exhibit 7). Included in adjusted loss from continuing operations was a loss on early extinguishment of debt of $29.8 million.
Adjusted EBITDA, which excludes pre-tax charges and credits, was $646.5 million; adjusted EBITDA margin was 9.6% (Exhibit 9).
Included in total Company results was a foreign exchange loss of $23.9 million, or $14.7 million after-tax. When excluding the impact of foreign exchange, loss from continuing operations was $47.2 million and adjusted EBITDA was $670.4 million.
Doug Pferdehirt, Chair and CEO of 黄色仓库, stated, 鈥淲e are in the midst of a multi-year growth cycle. Full-year inbound orders grew 20% versus 2021 to $8.1 billion, driven by Subsea inbound of $6.7 billion. This strong inbound resulted in 24% growth in Subsea backlog, helping drive total Company backlog to $9.4 billion at year-end.鈥�
鈥淭otal Company adjusted EBITDA increased nearly 20% to $670 million versus the prior year, when excluding the impact of foreign exchange. Our results demonstrate further improvement in revenue and adjusted EBITDA margin in both operating segments and illustrate our strong commitment to deliver on our financial objectives.鈥�
Pferdehirt continued, 鈥淚n 2022, we materially improved our financial position. Cash provided by operating activities was $352 million, with free cash flow of $194 million. Gross debt declined by $638 million, a reduction of nearly one-third for the year.鈥�
鈥淭hese actions enabled us to accelerate the timeline for shareholder distributions by twelve months with the authorization of a $400 million share buyback program in July. We repurchased $100 million of our shares in 2022, representing just over 50% of our free cash flow generation. We also remain committed to a quarterly dividend, which we intend to initiate in the second half of this year.鈥�
Pferdehirt added, 鈥淟ooking 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 Middle East. More than 90% of our revenue is generated outside of North America land, and we have leading positions that are geographically levered to these important growth markets.鈥�
鈥淥ur 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鈩� 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 $8 billion in the year, of which 70% of inbound will come from direct awards, iEPCI鈩� and Subsea Services.鈥�
鈥淚n Surface Technologies, we expect the majority of revenue growth to come from international markets, largely driven by the Middle East. We anticipate revenue growth outside North America of approximately 20%. In North America, we continue to take actions to eliminate underperforming locations and product lines across the region, which we expect will have a favorable impact on profitability.鈥�
Pferdehirt continued, 鈥淎t the midpoint of our guidance for 2023, we anticipate total Company revenue growth of approximately 12% to $7.5 billion, with adjusted EBITDA expected to increase to approximately $870 million. This outlook for improved performance also extends beyond the current year. We now expect $25 billion of Subsea inbound for our company from 2023 through 2025, driven by the strength of the offshore market, industry adoption of iEPCI鈩�, and the increased contribution of Subsea 2.0鈩�. We have updated our intermediate-term outlook to reflect this improved environment. When compared to 2022, our revised Subsea forecast for 2025 demonstrates a 650 basis point expansion in adjusted EBITDA margin to 18% and adjusted EBITDA of approximately $1.4 billion.鈥�
Pferdehirt concluded, 鈥淲e 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.鈥�
Operational and Financial Highlights
Subsea
Financial Highlights
Reconciliation of U.S. GAAP to non-GAAP financial measures are provided in financial schedules.
|
听 |
Three Months Ended |
Change |
|||
|
(In millions) |
Dec. 31, 2022 |
Sep. 30, 2022 |
Dec. 31, 2021 |
Sequential |
Year-over-Year |
|
Revenue |
$1,342.5 |
$1,415.0 |
$1,236.2 |
(5.1%) |
8.6% |
|
Operating profit |
$61.5 |
$105.0 |
$8.5 |
(41.4%) |
623.5% |
|
Operating profit margin |
4.6% |
7.4% |
0.7% |
(280 bps) |
390 bps |
|
Adjusted EBITDA |
$140.1 |
$183.8 |
$123.6 |
(23.8%) |
13.3% |
|
Adjusted EBITDA margin |
10.4% |
13.0% |
10.0% |
(260 bps) |
40 bps |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Inbound orders |
$1,515.9 |
$1,400.8 |
$1,034.8 |
8.2% |
46.5% |
|
Ending backlog1,2,3 |
$8,131.5 |
$7,603.2 |
$6,533.0 |
6.9% |
24.5% |
听
|
Estimated Consolidated Backlog Scheduling (In millions) |
Dec. 31, |
|
2023 |
$3,919 |
|
2024 |
$2,901 |
|
2025 and beyond |
$1,311 |
|
Total |
$8,131 |
|
1 Backlog as of December 31, 2022 was increased by a foreign exchange impact of $345 million. |
|
听
Subsea reported fourth quarter revenue of $1,342.5 million, a decrease of 5.1 percent from the third quarter. Revenue declined sequentially due to lower vessel-based activity in South America, Asia Pacific and the North Sea, driven in part by seasonal factors.
Subsea reported an operating profit of $61.5 million. Operating profit declined sequentially due to the reduced activity. Prior quarter results also benefited from project completions realized in the period. Operating profit margin decreased 280 basis points to 4.6 percent.
Subsea reported adjusted EBITDA of $140.1 million. Adjusted EBITDA decreased 23.8 percent when compared to the third quarter. The factors impacting operating profit also drove the sequential decrease in adjusted EBITDA. Adjusted EBITDA margin decreased 260 basis points to 10.4 percent.听听听
Subsea inbound orders were $1,515.9 million for the quarter. Book-to-bill in the period was 1.1. The following awards were included in the period:
- Wintershall DEA Dvalin North Project (Norway)
Significant* contract by Wintershall DEA Norge AS for the design, engineering, manufacture, and installation of pipe for the Dvalin North field, which will be tied back to the Heidrun Platform via the existing Dvalin field on the Norwegian Continental Shelf.
*A 鈥渟ignificant鈥� contract is between $75 million and $250 million.
- 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. 黄色仓库 will provide life-of-field services to support its installed base offshore Brazil. The contract covers installation, intervention, and maintenance of both equipment and tooling, as well as technical support for subsea umbilicals, risers and flowlines. The agreement succeeds a previous MSA and supports Petrobras鈥檚 increased volume of operations. Services will be supplied from 黄色仓库鈥檚 base in Maca茅, Brazil.
*A 鈥渟ubstantial鈥� contract is between $250 million and $500 million. A portion of this award will be inbound in future periods.
- 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 West Africa. The contract covers the engineering, procurement, and supply of flowlines and connectors for the Girassol Life Extension project (GIRLIFEX), offshore Angola. The flexible pipes will extend the life of the Girassol field by bypassing the rigid pipe bundles installed before production began in 2001.听
*A 鈥渟ignificant鈥� contract is between $75 million and $250 million.
Subsequent to the period, the following awards were announced and will be included in first quarter 2023 results:
- Aker BP Utsira High iEPCI鈩� Development (Norway)
Large* integrated engineering, procurement, construction, and installation (iEPCI鈩�) contract for the Utsira High development. The contract brings together three projects that will tie back to the Ivar Aasen and Edvard Grieg production platforms. 黄色仓库 will engineer, procure, construct, and install the subsea production systems, controls, pipelines, and umbilicals for the development, which is Aker BP鈥檚 first iEPCI鈩� project. It follows a two-year integrated front-end engineering and design (iFEED鈩�) study to optimize field layout.
*A 鈥渓arge鈥� contract is between $500 million and $1 billion.
- 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鈥� framework agreement, the contract covers the supply and installation of subsea trees, control systems, structures, and connections, as well as tooling.
*A 鈥渟ignificant鈥� contract is between $75 million and $250 million.
- Equinor Verdande Project (Norway)
Significant* contract for the subsea production system for Equinor鈥檚 Verdande project on the Norwegian Continental Shelf. Awarded under 黄色仓库鈥檚 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 鈥渟ignificant鈥� contract is between $75 million and $250 million.
听
Surface Technologies
Financial Highlights
Reconciliation of U.S. GAAP to non-GAAP financial measures are provided in financial schedules.
|
听 |
Three Months Ended |
Change |
|||
|
(In millions) |
Dec. 31, 2022 |
Sep. 30, 2022 |
Dec. 31, 2021 |
Sequential |
Year-over-Year |
|
Revenue |
$351.9 |
$318.0 |
$287.1 |
10.7% |
22.6% |
|
Operating profit |
$25.6 |
$19.0 |
$8.8 |
34.7% |
190.9% |
|
Operating profit margin |
7.3% |
6.0% |
3.1% |
130 bps |
420 bps |
|
Adjusted EBITDA |
$44.4 |
$40.8 |
$28.9 |
8.8% |
53.6% |
|
Adjusted EBITDA margin |
12.6% |
12.8% |
10.1% |
(20 bps) |
250 bps |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Inbound orders |
$326.6 |
$449.2 |
$1,071.9 |
(27.3%) |
(69.5%) |
|
Ending backlog |
$1,221.5 |
$1,237.8 |
$1,124.7 |
(1.3%) |
8.6% |
听
Surface Technologies reported fourth quarter revenue of $351.9 million, an increase of 10.7 percent from the third quarter. Revenue increased sequentially driven by international markets, particularly the Middle East where we continue to execute on our 10-year framework agreement with the Abu Dhabi National Oil Company (ADNOC).
Surface Technologies reported operating profit of $25.6 million. Sequentially, operating profit increased primarily due to higher sequential revenue as well as improved profitability in North America, offset in part by the timing of costs associated with the ramp-up in Middle East volume. Operating profit also benefited from a reduction in restructuring, impairment and other charges. Operating profit margin increased 130 basis points to 7.3 percent.
Surface Technologies reported adjusted EBITDA of $44.4 million. Adjusted EBITDA increased 8.8 percent when compared to the third quarter. Results increased due to the same factors that drove operating profit. Adjusted EBITDA margin decreased 20 basis points to 12.6 percent.
Inbound orders for the quarter were $326.6 million, a decrease of 27.3 percent sequentially. Book-to-bill was 0.9 in the period. Inbound decreased following the acceleration of orders from Aramco in the third quarter. Backlog ended the period at $1,221.5 million.
听
Corporate and Other Items (three months ended, December 31, 2022)
Corporate expense was $28 million. Excluding charges of $0.7 million, corporate expense was $27.3 million.
Foreign exchange loss was $37 million.
Net interest expense was $28.4 million.
The provision for income taxes was $14.4 million.
Total depreciation and amortization was $92.8 million.
Cash provided by operating activities from continuing operations was $566.4 million. Capital expenditures were $63.6 million. Free cash flow from continuing operations was $502.8 million (Exhibit 11).
Cash and cash equivalents increased $345.6 million in the period to $1,057.1 million. Gross debt decreased $0.2 million to $1,366.6 million.
Net debt decreased $345.8 million to $309.5 million when compared to the third quarter, primarily due to strong free cash flow generation (Exhibit 10).
During the quarter, the Company repurchased 4.2 million of its ordinary shares for total consideration of $50.1 million. For the full year, the Company repurchased 10.1 million of its ordinary shares for total consideration of $100.2 million.
听
2023 Full-Year Financial Guidance1
The Company鈥檚 full-year guidance for 2023 can be found in the table below.
2023 Guidance (As of February 23, 2023)
|
听 |
||||
|
Subsea Revenue in a range of $5.9 - 6.3 billion Adjusted EBITDA margin in a range of 12.5 - 13.5% |
听 |
Surface Technologies Revenue in a range of $1.3 - 1.45 billion Adjusted EBITDA margin in a range of 12 - 14% |
||
|
听 |
||||
|
黄色仓库 Corporate expense, net $100 - 110 million (includes depreciation and amortization of ~$5 million; excludes charges and credits) Net interest expense $100 - 110 million Tax provision, as reported $155 - 165 million Capital expenditures approximately $250 million Free cash flow $225 - 375 million |
||||
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.
听
2025 Intermediate-term Financial Outlook1
Updates to the Company鈥檚 intermediate-term financial outlook for 2025 that was provided at its Analyst Day on November 16, 2021, can be found below:
听
|
听 |
听 |
Updated 2025 Outlook |
听 |
Previous 2025 Outlook |
|
Subsea inbound orders |
听 |
~$25 billion |
听 |
Approach $8 billion |
|
听Includes Subsea Services inbound orders |
听 |
~$1.65 billion in 2025 |
听 |
~$1.5 billion2 |
|
Subsea revenue |
听 |
~$8 billion |
听 |
~$7 billion |
|
Subsea adjusted EBITDA margin |
听 |
~18% |
听 |
~15% |
|
Free cash flow conversion3 |
听 |
~50% |
听 |
Range of 40 - 50% |
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 $1.1 billion in 2021e, with additional growth of approximately 35% through 2025e; sourced from 2021 Analyst Day press release dated November 16, 2021
3 Free cash flow conversion: (Cash flow from operating activities minus capital expenditures) / Adjusted EBITDA
The information as provided at our 2021 Analyst Day can be found at the Company鈥檚 website, www.黄色仓库.com, or at the following link: 2021 Analyst Day press release.
听
All other guidance items pertaining to the 2025 outlook and normalized framework remain unchanged.
听
Teleconference
The Company will host a teleconference on Thursday, February 23, 2023 to discuss the fourth quarter 2022 financial results. The call will begin at 1:30 p.m. London time (8:30 a.m. New York time). Webcast access and an accompanying presentation can be found at www.黄色仓库.com.
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.
听
听
###
About 黄色仓库
黄色仓库 is a leading technology provider to the traditional and new energy industries; delivering fully integrated projects, products, and services.
With our proprietary technologies and comprehensive solutions, we are transforming our clients鈥� project economics, helping them unlock new possibilities to develop energy resources while reducing carbon intensity and supporting their energy transition ambitions.听
Organized in two business segments 鈥� Subsea and Surface Technologies 鈥� we will continue to advance the industry with our pioneering integrated ecosystems (such as iEPCI鈩�, iFEED鈩� and iComplete鈩�), technology leadership and digital innovation.
Each of our approximately 20,000 employees is driven by a commitment to our clients鈥� success, and a culture of strong execution, purposeful innovation, and challenging industry conventions.
黄色仓库 uses its website as a channel of distribution of material company information. To learn more about how we are driving change in the industry, go to www.黄色仓库.com and follow us on Twitter @黄色仓库.
This communication contains 鈥渇orward-looking statements鈥� 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.听 Forward-looking statements are often identified by words such as 鈥済uidance,鈥� 鈥渃onfident,鈥� 鈥渂elieve,鈥� 鈥渆xpect,鈥� 鈥渁nticipate,鈥� 鈥減lan,鈥� 鈥渋ntend,鈥� 鈥渇oresee,鈥� 鈥渟hould,鈥� 鈥渨ould,鈥� 鈥渃ould,鈥� 鈥渕ay,鈥� 鈥渨ill,鈥� 鈥渓ikely,鈥� 鈥減redicated,鈥� 鈥渆stimate,鈥� 鈥渙utlook鈥� and similar expressions, including the negative thereof. The absence of these words, however, does not mean that the statements are not forward-looking.听 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. 听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, 鈥淩isk Factors鈥� of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and our other reports subsequently filed with the Securities and Exchange Commission.
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.
听
Contacts
Investor relations
Matt Seinsheimer
Senior Vice President, Investor Relations and Corporate Development
Tel: +1 281 260 3665
Email: Matt Seinsheimer
James Davis
Senior Manager, Investor Relations
Tel: +1 281 260 3665
Email: James Davis
Media relations
Nicola Cameron
Vice President, Corporate Communications
Tel: +44 383 742 297
Email: Nicola Cameron
Catie Tuley
Director, Public Relations
Tel: +1 281 591 5405
Email: Catie Tuley
听
Exhibit 1
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share data)
听
|
听 |
(Unaudited) |
||||||||
|
听 |
Three Months Ended |
听 |
Year Ended |
||||||
|
听 |
December 31, |
听 |
September 30, |
听 |
December 31, |
听 |
December 31, |
||
|
听 |
2022 |
听 |
2022 |
听 |
2021 |
听 |
2022 |
听 |
2021 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Revenue |
$ 1,694.4 |
听 |
$ 1,733.0 |
听 |
$ 1,523.3 |
听 |
$ 6,700.4 |
听 |
$ 6,403.5 |
|
Costs and expenses |
听听听 1,665.3 |
听 |
听听听 1,652.2 |
听 |
听听听 1,559.1 |
听 |
听听听 6,503.1 |
听 |
听听听 6,369.6 |
|
听 |
听听听 29.1 |
听 |
听听听 80.8 |
听 |
(35.8) |
听 |
197.3 |
听 |
听听听 33.9 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Other income (expense), net |
听听听 (7.0) |
听 |
听听听听听 3.5 |
听 |
听听听 28.0 |
听 |
听听听 50.0 |
听 |
听听听 47.2 |
|
Income (loss) from investment in Technip Energies |
听听听听听 鈥� |
听 |
听听听听听 鈥� |
听 |
(29.6) |
听 |
(27.7) |
听 |
322.2 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Income (loss) before net interest expense and income taxes |
听听听 22.1 |
听 |
听听听 84.3 |
听 |
(37.4) |
听 |
219.6 |
听 |
403.3 |
|
Net interest expense |
(28.4) |
听 |
(30.9) |
听 |
(34.3) |
听 |
听听听听 (120.9) |
听 |
听听听听 (143.3) |
|
Loss on early extinguishment of debt |
听听听听听 鈥� |
听 |
听听听听听 鈥� |
听 |
(22.4) |
听 |
(29.8) |
听 |
(61.9) |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Income (loss) before income taxes |
听听听 (6.3) |
听 |
听听听 53.4 |
听 |
(94.1) |
听 |
听听听 68.9 |
听 |
198.1 |
|
Provision for income taxes |
听听听 14.4 |
听 |
听听听 42.7 |
听 |
听听听 39.4 |
听 |
105.4 |
听 |
111.1 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Income (loss) from continuing operations |
(20.7) |
听 |
听听听 10.7 |
听 |
听听听听 (133.5) |
听 |
(36.5) |
听 |
听听听 87.0 |
|
(Income) loss听 from continuing operations attributable to non-controlling interests |
听听听 (6.0) |
听 |
听听听 (5.7) |
听 |
听听听听听 6.3 |
听 |
(25.4) |
听 |
听听听听听 0.8 |
|
Income (loss) from continuing operations attributable to 黄色仓库 |
(26.7) |
听 |
听听听听听 5.0 |
听 |
听听听听 (127.2) |
听 |
(61.9) |
听 |
听听听 87.8 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Income (loss) from discontinued operations |
(10.6) |
听 |
(15.3) |
听 |
(28.5) |
听 |
(45.3) |
听 |
(72.6) |
|
Income from discontinued operations attributable to non-controlling interests |
听听听听听 鈥� |
听 |
听听听听听 鈥� |
听 |
听听听听听 鈥� |
听 |
听听听听听 鈥� |
听 |
听听听 (1.9) |
|
Net income (loss) attributable to 黄色仓库 |
$ (37.3) |
听 |
$ (10.3) |
听 |
$ (155.7) |
听 |
$ (107.2) |
听 |
$ 13.3 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Earnings (loss) per share from continuing operations |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Basic and diluted |
$ (0.06) |
听 |
$ 0.01 |
听 |
$ (0.28) |
听 |
$听 (0.14) |
听 |
$ 0.19 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Earnings (loss) per share from discontinued operations |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Basic and diluted |
$ (0.02) |
听 |
$ (0.03) |
听 |
$ (0.06) |
听 |
$ (0.10) |
听 |
$ (0.17) |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Earnings (loss) per share attributable to 黄色仓库 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Basic and diluted |
$ (0.08) |
听 |
$ (0.02) |
听 |
$ (0.35) |
听 |
$ (0.24) |
听 |
$ 0.03 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Weighted average shares outstanding: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Basic |
444.6 |
听 |
450.1 |
听 |
450.5 |
听 |
449.5 |
听 |
450.5 |
|
Diluted |
444.6 |
听 |
458.1 |
听 |
454.6 |
听 |
449.5 |
听 |
454.6 |
听
听
Exhibit 2
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
BUSINESS SEGMENT DATA
(In millions)
听
|
听 |
(Unaudited) |
||||||||
|
听 |
Three Months Ended |
听 |
Year Ended |
||||||
|
听 |
December 31, |
听 |
September 30, |
听 |
December 31, |
听 |
December 31, |
||
|
听 |
2022 |
听 |
2022 |
听 |
2021 |
听 |
2022 |
听 |
2021 |
|
Revenue |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Subsea |
$听 1,342.5 |
听 |
$听 1,415.0 |
听 |
$听 听1,236.2 |
听 |
$ 5,461.2 |
听 |
$ 5,329.1 |
|
Surface Technologies |
351.9 |
听 |
318.0 |
听 |
287.1 |
听 |
1,239.2 |
听 |
听听 1,074.4 |
|
听 |
$ 1,694.4 |
听 |
$ 1,733.0 |
听 |
$ 1,523.3 |
听 |
$ 6,700.4 |
听 |
$ 6,403.5 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Income (loss) before income taxes |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Segment operating profit (loss) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Subsea |
$ 61.5 |
听 |
$ 听听听听 105.0 |
听 |
$ 听听 8.5 |
听 |
$ 听听听 317.6 |
听 |
$ 听听听 141.4 |
|
Surface Technologies |
听听 25.6 |
听 |
听听听 19.0 |
听 |
听听听听 8.8 |
听 |
听听 58.3 |
听 |
听听 42.0 |
|
Total segment operating profit (loss) |
听听 87.1 |
听 |
124.0 |
听 |
听听 17.3 |
听 |
375.9 |
听 |
183.4 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Corporate items |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Corporate expense (1) |
$听 听(28.0) |
听 |
$ (25.2) |
听 |
$听 (29.7) |
听 |
$ (104.7) |
听 |
$ (118.1) |
|
Net interest expense and loss on early extinguishment of debt |
(28.4) |
听 |
(30.9) |
听 |
(56.7) |
听 |
听听听 (150.7) |
听 |
听听听 (205.2) |
|
Income (loss) from investment in Technip Energies |
听听听听听 鈥� |
听 |
鈥� |
听 |
(29.6) |
听 |
(27.7) |
听 |
322.2 |
|
Foreign exchange gains (losses) |
(37.0) |
听 |
(14.5) |
听 |
听听听听 4.6 |
听 |
(23.9) |
听 |
听听 15.8 |
|
Total corporate items |
(93.4) |
听 |
(70.6) |
听 |
听听听 (111.4) |
听 |
听听听 (307.0) |
听 |
听听 14.7 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Income (loss) before income taxes (2) |
$ (6.3) |
听 |
$ 53.4 |
听 |
$ 听听听 (94.1) |
听 |
$ 68.9 |
听 |
$ 听听听 198.1 |
听
(1)听听 Corporate expense includes corporate staff expenses, share-based compensation expenses, and other employee benefits.
(2)听听 Includes amounts attributable to non-controlling interests.
听
Exhibit 3
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
BUSINESS SEGMENT DATA
(In millions, unaudited)
听
|
听 |
Three Months Ended |
听 |
Year Ended |
||||||
|
Inbound Orders (1) |
December 31, |
听 |
September 30, |
听 |
December 31, |
听 |
December 31, |
||
|
听 |
2022 |
听 |
2022 |
听 |
2021 |
听 |
2022 |
听 |
2021 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Subsea |
$听 1,515.9 |
听 |
$ 1,400.8 |
听 |
$ 1,034.8 |
听 |
$ 6,738.3 |
听 |
$ 4,960.9 |
|
Surface Technologies |
听听听听 326.6 |
听 |
听听听听 449.2 |
听 |
1,071.9 |
听 |
听听听听听 1,340.8 |
听 |
1,793.3 |
|
Total inbound orders |
$听 1,842.5 |
听 |
$ 1,850.0 |
听 |
$听 2,106.7 |
听 |
$ 8,079.1 |
听 |
$ 6,754.2 |
听
听
|
Order Backlog (2) |
December 31, 2022 |
听 |
September 30, 2022 |
听 |
December 31, 2021 |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Subsea |
$ 8,131.5 |
听 |
$ 7,603.2 |
听 |
$ 6,533.0 |
|
Surface Technologies |
听听 1,221.5 |
听 |
1,237.8 |
听 |
听听听 1,124.7 |
|
Total order backlog |
$ 9,353.0 |
听 |
$ 8,841.0 |
听 |
$ 7,657.7 |
听
(1)听听 Inbound orders represent the estimated sales value of confirmed customer orders received during the reporting period.
(2)听听 Order backlog is calculated as the estimated sales value of unfilled, confirmed customer orders at the reporting date.
听
Exhibit 4
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
听
|
听 |
(Unaudited) |
||
|
听 |
December 31, |
||
|
听 |
2022 |
听 |
2021 |
|
听 |
听 |
听 |
听 |
|
Cash and cash equivalents |
$ 1,057.1 |
听 |
$ 1,327.4 |
|
Trade receivables, net |
听听听听 966.5 |
听 |
听听听听 911.9 |
|
Contract assets |
听听听听 981.6 |
听 |
听听听听 966.0 |
|
Inventories, net |
1,039.7 |
听 |
1,031.9 |
|
Other current assets |
听听听听 943.8 |
听 |
听听听听 787.0 |
|
Investment in Technip Energies |
听听听听听 鈥� |
听 |
听听听听 317.3 |
|
Total current assets |
4,988.7 |
听 |
5,341.5 |
|
听 |
听 |
听 |
听 |
|
Property, plant and equipment, net |
2,354.9 |
听 |
2,597.2 |
|
Intangible assets, net |
听听听听 716.0 |
听 |
听听听听 813.7 |
|
Other assets |
1,384.7 |
听 |
1,267.7 |
|
Total assets |
$ 9,444.3 |
听 |
$ 10,020.1 |
|
听 |
听 |
听 |
听 |
|
Short-term debt and current portion of long-term debt |
$ 367.3 |
听 |
$277.6 |
|
Accounts payable, trade |
1,282.8 |
听 |
1,294.3 |
|
Contract liabilities |
1,156.4 |
听 |
1,012.9 |
|
Other current liabilities |
1,367.8 |
听 |
1,267.0 |
|
Total current liabilities |
4,174.3 |
听 |
3,851.8 |
|
听 |
听 |
听 |
听 |
|
Long-term debt, less current portion |
听听听听 999.3 |
听 |
1,727.3 |
|
Other liabilities |
听听听听 994.0 |
听 |
1,022.6 |
|
黄色仓库 stockholders鈥� equity |
3,240.2 |
听 |
3,402.7 |
|
Non-controlling interests |
36.5 |
听 |
15.7 |
|
Total liabilities and equity |
$听 9,444.3 |
听 |
$听 10,020.1 |
听
听
Exhibit 5
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions, unaudited)
|
(In millions) |
Three Months Ended December 31, |
听 |
Year Ended December 31, |
||
|
2022 |
听 |
2022 |
听 |
2021 |
|
|
Cash provided (required) by operating activities |
听 |
听 |
听 |
听 |
听 |
|
Net income (loss) |
$听 (31.3) |
听 |
$听 (81.8) |
听 |
$ 14.4 |
|
Net (income) loss from discontinued operations |
听听 10.6 |
听 |
45.3 |
听 |
72.6 |
|
Adjustments to reconcile net income (loss) to cash provided (required) by operating activities |
听 |
听 |
听 |
听 |
听 |
|
Depreciation and amortization |
听听 92.8 |
听 |
听听听听 377.2 |
听 |
听听听听 385.4 |
|
Impairments |
听听听听听 鈥� |
听 |
听听听 4.7 |
听 |
49.1 |
|
Employee benefit plan and share-based compensation costs |
听听听听 6.5 |
听 |
33.5 |
听 |
34.3 |
|
Deferred income tax provision, net |
听听听听 8.1 |
听 |
(13.0) |
听 |
(95.1) |
|
(Income) loss from investment in Technip Energies |
听听听听听 鈥� |
听 |
27.7 |
听 |
听听听 (322.2) |
|
Unrealized (gain) loss on derivative instruments and foreign exchange |
(12.4) |
听 |
54.0 |
听 |
30.8 |
|
Income from equity affiliates, net of dividends received |
听听 (8.8) |
听 |
(31.9) |
听 |
(0.6) |
|
Loss on early extinguishment of debt |
听听听听听 鈥� |
听 |
29.8 |
听 |
61.9 |
|
Other |
听听听听 3.8 |
听 |
听听听 6.7 |
听 |
(5.5) |
|
Changes in operating assets and liabilities, net of effects of acquisitions |
听 |
听 |
听 |
听 |
听 |
|
Trade receivables, net and contract assets |
214.9 |
听 |
听听听 (160.2) |
听 |
(73.1) |
|
Inventories, net |
听听 (7.6) |
听 |
(35.0) |
听 |
听听听听 197.7 |
|
Accounts payable, trade |
(82.6) |
听 |
52.1 |
听 |
93.8 |
|
Contract liabilities |
407.2 |
听 |
听听听听 164.5 |
听 |
听听听 0.9 |
|
Income taxes payable (receivable), net |
(43.1) |
听 |
(62.1) |
听 |
听听听听 214.7 |
|
Other current assets and liabilities, net |
听听 53.1 |
听 |
(40.4) |
听 |
63.5 |
|
Other non-current assets and liabilities, net |
(44.8) |
听 |
(19.0) |
听 |
(7.6) |
|
Cash provided by operating activities from continuing operations |
566.4 |
听 |
听听听听 352.1 |
听 |
听听听听 715.0 |
|
Cash provided by operating activities from discontinued operations |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
66.3 |
|
Cash provided by operating activities |
566.4 |
听 |
听听听听 352.1 |
听 |
听听听听 781.3 |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Cash provided (required) by investing activities |
听 |
听 |
听 |
听 |
听 |
|
Capital expenditures |
(63.6) |
听 |
听听听 (157.9) |
听 |
听听听 (191.7) |
|
Payment to acquire debt securities |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
(29.1) |
|
Proceeds from sale of debt securities |
听听听听听 鈥� |
听 |
听听听 9.7 |
听 |
27.4 |
|
Acquisitions, net of cash acquired |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
(15.3) |
|
Proceeds from sale of assets |
听听 16.8 |
听 |
30.2 |
听 |
听听听听 104.6 |
|
Proceeds from sales of investment in Technip Energies |
听听听听听 鈥� |
听 |
听听听听 288.5 |
听 |
听听听听 900.9 |
|
Proceeds from repayment of advance to joint venture |
听听听听听 鈥� |
听 |
12.5 |
听 |
25.0 |
|
Other |
听听 (4.3) |
听 |
(20.8) |
听 |
听听听听 鈥� |
|
Cash provided (required) by investing activities from continuing operations |
(51.1) |
听 |
听听听听 162.2 |
听 |
听听听听 821.8 |
|
Cash required by investing activities from discontinued operations |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
(4.5) |
|
Cash provided (required) by investing activities |
(51.1) |
听 |
听听听听 162.2 |
听 |
听听听听 817.3 |
|
听 |
听 |
听 |
听 |
听 |
听 |
|
Cash required by financing activities |
听 |
听 |
听 |
听 |
听 |
|
Net change in short-term debt |
听听听听 4.3 |
听 |
听听听 (200.4) |
听 |
(62.0) |
|
Cash settlement for derivative hedging debt |
(16.1) |
听 |
(80.5) |
听 |
听听听听 鈥� |
|
Net decrease in commercial paper |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
听听听 (974.3) |
|
Net decrease in revolving credit facility |
听听听听 (150.0) |
听 |
听听听听 鈥� |
听 |
听听听听 鈥� |
|
Proceeds from issuance of long-term debt |
听听 60.9 |
听 |
60.9 |
听 |
听听 1,164.4 |
|
Repayments of long-term debt |
听听听听听 鈥� |
听 |
听听听 (451.7) |
听 |
(1,462.2) |
|
Acquisition of non-controlling interest |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
(48.6) |
|
Payments for debt issuance cost |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
(60.4) |
|
Share repurchases |
(50.1) |
听 |
听听听 (100.2) |
听 |
听听听听 鈥� |
|
Other |
(18.9) |
听 |
(24.8) |
听 |
(4.2) |
|
Cash required by financing activities from continuing operations |
听听听听 (169.9) |
听 |
听听听 (796.7) |
听 |
(1,447.3) |
|
Cash required by financing activities from discontinued operations |
听听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
(3,617.7) |
|
Cash required by financing activities |
听听听听 (169.9) |
听 |
听听听 (796.7) |
听 |
(5,065.0) |
|
Effect of changes in foreign exchange rates on cash and cash equivalents |
听听听听 0.2 |
听 |
12.1 |
听 |
(14.0) |
|
Change in cash and cash equivalents |
345.6 |
听 |
听听听 (270.3) |
听 |
(3,480.4) |
|
Cash and cash equivalents in the statement of cash flows, beginning of period |
711.5 |
听 |
听听 1,327.4 |
听 |
听听 4,807.8 |
|
Cash and cash equivalents in the statement of cash flows, end of period |
$ 1,057.1 |
听 |
$ 1,057.1 |
听 |
$ 1,327.4 |
听
听
Exhibit 6
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
Charges and Credits
In addition to financial results determined in accordance with U.S. generally accepted accounting principles (GAAP), the fourth quarter 2022 Earnings Presentation also includes non-GAAP financial measures (as defined in Item 10 of Regulation S-K of the Securities Exchange Act of 1934, as amended) and describes performance on a sequential and year-over-year basis against the comparable prior year periods. Income (loss) from continuing operations attributable to 黄色仓库, excluding charges and credits, as well as measures derived from it (including diluted income (loss) per share from continuing operations attributable to 黄色仓库, excluding charges and credits); Income before net interest expense and taxes, excluding charges and credits (Adjusted Operating profit); Depreciation and amortization, excluding charges and credits; Earnings before net interest expense, income taxes, depreciation and amortization, excluding charges and credits (Adjusted EBITDA and Adjusted EBITDA, excluding foreign exchange, net); Adjusted EBITDA margin; Adjusted EBITDA margin, excluding foreign exchange, net; Corporate expense, excluding charges and credits; Foreign exchange, net and other, excluding charges and credits; and net debt, or cash are non-GAAP financial measures. Management believes that the exclusion of charges and credits from these financial measures enables investors and management to more effectively evaluate 黄色仓库's operations and consolidated results of operations period-over-period, and to identify operating trends that could otherwise be masked or misleading to both investors and management by the excluded items.听 These measures are also used by management as performance measures in determining certain incentive compensation.听 The foregoing non-GAAP financial measures should be considered by investors in addition to, not as a substitute for or superior to, other measures of financial performance prepared in accordance with GAAP.听 The following is a reconciliation of the most comparable financial measures under GAAP to the non-GAAP financial measures.
听
|
听 |
Three Months Ended |
||||||||||||
|
听 |
December 31, 2022 |
||||||||||||
|
听 |
Loss from continuing operations attributable to 黄色仓库 |
听 |
Income attributable to non-controlling interests from continuing operations |
听 |
Provision for income taxes |
听 |
Net interest expense and loss on early extinguishment of debt |
听 |
Income before net interest expense and income taxes (Operating profit) |
听 |
Depreciation and amortization |
听 |
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
|
黄色仓库, as reported |
$ (26.7) |
听 |
$ 听听 6.0 |
听 |
$听听听听 14.4 |
听 |
$ 听听听 28.4 |
听 |
$ 22.1 |
听 |
$ 92.8 |
听 |
$听听听听听 114.9 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Restructuring and other charges |
6.0 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
听听 鈥� |
听 |
听听听听 6.0 |
听 |
听听听听 鈥� |
听 |
听听听听 6.0 |
|
Adjusted financial measures |
$ (20.7) |
听 |
$ 听听 6.0 |
听 |
$听听听听 14.4 |
听 |
$ 听听听 28.4 |
听 |
$ 28.1 |
听 |
$ 92.8 |
听 |
$听听听听听 120.9 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Diluted loss per share from continuing operations听 attributable to 黄色仓库, as reported |
$ (0.06) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted diluted loss per share from continuing operations听 attributable to 黄色仓库 |
$ (0.05) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听
听
|
听 |
Three Months Ended |
||||||||||||
|
听 |
September 30, 2022 |
||||||||||||
|
听 |
Income from continuing operations attributable to 黄色仓库 |
听 |
Income attributable to non-controlling interests from continuing operations |
听 |
Provision听 for income taxes |
听 |
Net interest expense and loss on early extinguishment of debt |
听 |
Income before net interest expense and income taxes (Operating profit) |
听 |
Depreciation and amortization |
听 |
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
|
黄色仓库, as reported |
$ 5.0 |
听 |
$ 5.7 |
听 |
$ 听听听听 42.7 |
听 |
$ 听听听 30.9 |
听 |
$ 听听 84.3 |
听 |
$ 听听 94.5 |
听 |
$ 听听听 178.8 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges |
听听听听 3.6 |
听 |
听听听听 鈥斕� |
听 |
听听听听听 鈥斕� |
听 |
听听听 鈥斕� |
听 |
3.6 |
听 |
听听 鈥斕� |
听 |
3.6 |
|
Restructuring and other charges |
听听听听 4.1 |
听 |
听听听听 鈥斕� |
听 |
(0.9) |
听 |
听听听 鈥斕� |
听 |
3.2 |
听 |
听听 鈥斕� |
听 |
3.2 |
|
Adjusted financial measures |
$ 听听听听听 12.7 |
听 |
$ 5.7 |
听 |
$ 听听听听 41.8 |
听 |
$ 听听听 30.9 |
听 |
$ 听听 91.1 |
听 |
$ 听听 94.5 |
听 |
$ 听听听 185.6 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Diluted earnings per share from continuing operations听 attributable to 黄色仓库, as reported |
$ 听听听听听 0.01 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted diluted earnings per share from continuing operations attributable to 黄色仓库 |
$ 听听听听听 0.03 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听
听
Exhibit 6
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Three Months Ended |
||||||||||||
|
听 |
December 31, 2021 |
||||||||||||
|
听 |
Loss from continuing operations attributable to 黄色仓库 |
听 |
Loss attributable to non-controlling interests from continuing operations |
听 |
Provision for income taxes |
听 |
Net interest expense and loss on early extinguishment of debt |
听 |
Income (loss) before net interest expense and income taxes (Operating profit) |
听 |
Depreciation and amortization |
听 |
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
|
黄色仓库, as reported |
$听听听 (127.2) |
听 |
$ (6.3) |
听 |
$听听听听 39.4 |
听 |
$ 听听听 56.7 |
听 |
$听听听听听 (37.4) |
听 |
$ 95.7 |
听 |
$ 58.3 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges |
听听 28.2 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
听听 鈥� |
听 |
听听 28.2 |
听 |
听听听听 鈥� |
听 |
听听 28.2 |
|
Restructuring and other charges |
听听 13.6 |
听 |
听听听听 鈥� |
听 |
0.6 |
听 |
听听 鈥� |
听 |
听听 14.2 |
听 |
听听听听 鈥� |
听 |
听听 14.2 |
|
Loss from investment in Technip Energies |
听听 29.6 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
听听 鈥� |
听 |
听听 29.6 |
听 |
听听听听 鈥� |
听 |
听听 29.6 |
|
Adjusted financial measures |
$听听听听听 (55.8) |
听 |
$ (6.3) |
听 |
$听听听听 40.0 |
听 |
$ 听听听 56.7 |
听 |
$ 34.6 |
听 |
$ 95.7 |
听 |
$听听听听听 130.3 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Diluted loss per share from continuing operations attributable to 黄色仓库, as reported |
$听听听听听 (0.28) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted diluted loss per share from continuing operations attributable to 黄色仓库 |
$听听听听听 (0.12) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听
Exhibit 7
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Year Ended |
||||||||||||
|
听 |
December 31, 2022 |
||||||||||||
|
听 |
Loss from continuing operations attributable to 黄色仓库 |
听 |
Income attributable to non-controlling interests from continuing operations |
听 |
Provision for income taxes |
听 |
Net interest expense and loss on early extinguishment of debt |
听 |
Income before net interest expense and income taxes (Operating profit) |
听 |
Depreciation and amortization |
听 |
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
|
黄色仓库, as reported |
$听听听听 (61.9) |
听 |
$ 25.4 |
听 |
$听听 105.4 |
听 |
$ 150.7 |
听 |
$听听听听 219.6 |
听 |
$听听听听 377.2 |
听 |
$听听听听 596.8 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges |
听听听 4.7 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
鈥� |
听 |
听听听 4.7 |
听 |
听听听听 鈥� |
听 |
听听听 4.7 |
|
Restructuring and other charges |
16.9 |
听 |
听听听听 鈥� |
听 |
0.4 |
听 |
鈥� |
听 |
17.3 |
听 |
听听听听 鈥� |
听 |
17.3 |
|
Loss from investment in Technip Energies |
27.7 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
鈥� |
听 |
27.7 |
听 |
听听听听 鈥� |
听 |
27.7 |
|
Adjusted financial measures |
$听听听听 (12.6) |
听 |
$ 25.4 |
听 |
$听听 105.8 |
听 |
$ 150.7 |
听 |
$听听听听 269.3 |
听 |
$听听听听 377.2 |
听 |
$听听听听 646.5 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Diluted loss per share from continuing operations attributable to 黄色仓库, as reported |
$听听听听 (0.14) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted diluted loss per share from continuing operations attributable to 黄色仓库 |
$听听听听 (0.03) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听
听
听
听
|
听 |
Year Ended |
||||||||||||
|
听 |
December 31, 2021 |
||||||||||||
|
听 |
Income (loss) from continuing operations attributable to 黄色仓库 |
听 |
Loss听 attributable to non-controlling interests from continuing operations |
听 |
Provision for income taxes |
听 |
Net interest expense and loss on early extinguishment of debt |
听 |
Income before net interest expense and income taxes (Operating profit) |
听 |
Depreciation and amortization |
听 |
Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) |
|
黄色仓库, as reported |
$ 87.8 |
听 |
$ (0.8) |
听 |
$听 111.1 |
听 |
$ 205.2 |
听 |
$听听听听 403.3 |
听 |
$听听听听 385.4 |
听 |
$听听听听 788.7 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges* |
85.8 |
听 |
听听听听 鈥� |
听 |
鈥� |
听 |
鈥� |
听 |
85.8 |
听 |
听听听听 鈥� |
听 |
85.8 |
|
Restructuring and other charges |
27.3 |
听 |
听听听听 鈥� |
听 |
0.8 |
听 |
鈥� |
听 |
28.1 |
听 |
听听听听 鈥� |
听 |
28.1 |
|
Income from investment in Technip Energies |
听听听听 (322.2) |
听 |
听听听听 鈥� |
听 |
鈥� |
听 |
鈥� |
听 |
听听听听 (322.2) |
听 |
听听听听 鈥� |
听 |
听听听听 (322.2) |
|
Adjusted financial measures |
$听听 (121.3) |
听 |
$ (0.8) |
听 |
$听 111.9 |
听 |
$ 205.2 |
听 |
$听听听听 195.0 |
听 |
$听听听听 385.4 |
听 |
$听听听听 580.4 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Diluted earnings per share from continuing operations attributable to 黄色仓库, as reported |
$ 0.19 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted diluted loss per share from continuing operations attributable to 黄色仓库 |
$ (0.27) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
*Includes $36.7 million impairment relating to our equity method investment.
听
Exhibit 8
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Three Months Ended |
||||||||
|
听 |
December 31, 2022 |
||||||||
|
听 |
Subsea |
听 |
Surface Technologies |
听 |
Corporate Expense |
听 |
Foreign Exchange, net |
听 |
Total |
|
Revenue |
$听听听听听 1,342.5听听 |
听 |
$ 听听听 351.9听听 |
听 |
$ 鈥斕� |
听 |
$ 听听听听 鈥斕� |
听 |
$听听听听听 1,694.4听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit (loss), as reported (pre-tax) |
$ 61.5听听听 |
听 |
$ 25.6听听听 |
听 |
$ (28.0) |
听 |
$ 听听听听听 (37.0) |
听 |
$ 22.1听听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Restructuring and other charges |
听听听听听 4.5听听听 |
听 |
听听听听听 0.8听听听 |
听 |
0.7 |
听 |
听听 鈥斕� |
听 |
听听听听听 6.0听听听 |
|
Subtotal |
听听听听听 4.5听听听 |
听 |
听听听听听 0.8听听听 |
听 |
0.7 |
听 |
听听 鈥斕� |
听 |
听听听听听 6.0听听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit (loss) |
听听 66.0听听听 |
听 |
听听 26.4听听听 |
听 |
听听听 (27.3) |
听 |
(37.0) |
听 |
听听 28.1听听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Depreciation and amortization |
听听 74.1听听听 |
听 |
听听 18.0听听听 |
听 |
0.7 |
听 |
听听 鈥斕� |
听 |
听听 92.8听听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
140.1听听 |
听 |
听听 44.4听听听 |
听 |
听听听 (26.6) |
听 |
(37.0) |
听 |
120.9听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Foreign exchange, net |
鈥斕� |
听 |
鈥斕� |
听 |
听听 鈥斕� |
听 |
听听听 37.0 |
听 |
听听 37.0听听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA, excluding foreign exchange, net |
$ 听听听 140.1听听 |
听 |
$ 44.4听听听 |
听 |
$ (26.6) |
听 |
$ 听听听听 鈥斕� |
听 |
$ 听听听 157.9听听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit margin, as reported |
4.6 % |
听 |
7.3 % |
听 |
听 |
听 |
听 |
听 |
1.3 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit margin |
4.9 % |
听 |
7.5 % |
听 |
听 |
听 |
听 |
听 |
1.7 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin |
10.4 % |
听 |
12.6 % |
听 |
听 |
听 |
听 |
听 |
7.1 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin, excluding foreign exchange, net |
10.4 % |
听 |
12.6 % |
听 |
听 |
听 |
听 |
听 |
9.3 % |
听
Exhibit 8
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Three Months Ended |
||||||||
|
听 |
September 30, 2022 |
||||||||
|
听 |
Subsea |
听 |
Surface Technologies |
听 |
Corporate Expense |
听 |
Foreign Exchange, net |
听 |
Total |
|
Revenue |
$ 1,415.0听 |
听 |
$听听听 318.0听 |
听 |
$ 听听听 鈥� |
听 |
$ 鈥� |
听 |
$ 1,733.0听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit (loss), as reported (pre-tax) |
$听听听 105.0听 |
听 |
$听听听听听 19.0听 |
听 |
$听听听听听 (25.2) |
听 |
$ 听听 (14.5) |
听 |
$听听听听听 84.3听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges |
听听 1.9听 |
听 |
听听 1.7听 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
听听 3.6听 |
|
Restructuring and other charges |
听听 1.4听 |
听 |
听听 1.8听 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
听听 3.2听 |
|
Subtotal |
听听 3.3听 |
听 |
听听 3.5听 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
听听 6.8听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit (loss) |
听听听听听 108.3听 |
听 |
22.5听 |
听 |
(25.2) |
听 |
听听听 (14.5) |
听 |
91.1听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Depreciation and amortization |
75.5听 |
听 |
18.3听 |
听 |
听听听听 0.7 |
听 |
听听 鈥� |
听 |
94.5听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
听听听听听 183.8听 |
听 |
40.8听 |
听 |
(24.5) |
听 |
听听听 (14.5) |
听 |
听听听听听 185.6听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Foreign exchange, net |
听听听 鈥斕� |
听 |
听听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
14.5 |
听 |
14.5听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA, excluding foreign exchange, net |
$听听听 183.8听 |
听 |
$听听听听听 40.8听 |
听 |
$听听听听听 (24.5) |
听 |
$ 鈥� |
听 |
$听听听 200.1听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit margin, as reported |
7.4 % |
听 |
6.0 % |
听 |
听 |
听 |
听 |
听 |
4.9 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit margin |
7.7 % |
听 |
7.1 % |
听 |
听 |
听 |
听 |
听 |
5.3 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin |
13.0 % |
听 |
12.8 % |
听 |
听 |
听 |
听 |
听 |
10.7 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin, excluding foreign exchange, net |
13.0 % |
听 |
12.8 % |
听 |
听 |
听 |
听 |
听 |
11.5 % |
听
听
Exhibit 8
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Three Months Ended |
||||||||
|
听 |
December 31, 2021 |
||||||||
|
听 |
Subsea |
听 |
Surface Technologies |
听 |
Corporate Expense |
听 |
Foreign Exchange, net and Other |
听 |
Total |
|
Revenue |
$听听听听 1,236.2听 |
听 |
$听听 287.1听 |
听 |
$ 听听 鈥� |
听 |
$ 鈥� |
听 |
$ 1,523.3听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit (loss), as reported (pre-tax) |
$ 8.5听 |
听 |
$ 8.8听 |
听 |
$听听听听 (29.7) |
听 |
$ (25.0) |
听 |
$听听听 (37.4)听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges |
26.6听 |
听 |
听听 1.6听 |
听 |
听听听听 鈥� |
听 |
听听 鈥� |
听 |
28.2听 |
|
Restructuring and other charges |
听听 9.8听 |
听 |
听听 2.2听 |
听 |
听听听 2.2 |
听 |
听听 鈥� |
听 |
14.2听 |
|
Loss from investment in Technip Energies |
听听听 鈥斕� |
听 |
听听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
听听听听 29.6 |
听 |
29.6听 |
|
Subtotal |
36.4听 |
听 |
听听 3.8听 |
听 |
听听听听 2.2 |
听 |
29.6 |
听 |
72.0听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit (loss) |
44.9听 |
听 |
12.6听 |
听 |
(27.5) |
听 |
听听 4.6 |
听 |
34.6听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Depreciation and amortization |
78.7听 |
听 |
16.3听 |
听 |
听听听 0.7 |
听 |
听听 鈥� |
听 |
95.7听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
听听听听听 123.6听 |
听 |
28.9听 |
听 |
(26.8) |
听 |
听听 4.6 |
听 |
听听听听听 130.3听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Foreign exchange, net |
听听听 鈥斕� |
听 |
听听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
(4.6) |
听 |
(4.6)听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA, excluding foreign exchange, net |
$听听听 123.6听 |
听 |
$听听听听听 28.9听 |
听 |
$听听听听听 (26.8) |
听 |
$ 鈥� |
听 |
$听听听 125.7听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit margin, as reported |
0.7 % |
听 |
3.1 % |
听 |
听 |
听 |
听 |
听 |
-2.5 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit margin |
3.6 % |
听 |
4.4 % |
听 |
听 |
听 |
听 |
听 |
2.3 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin |
10.0 % |
听 |
10.1 % |
听 |
听 |
听 |
听 |
听 |
8.6 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin, excluding foreign exchange, net |
10.0 % |
听 |
10.1 % |
听 |
听 |
听 |
听 |
听 |
8.3 % |
听
Exhibit 9
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Year Ended |
||||||||
|
听 |
December 31, 2022 |
||||||||
|
听 |
Subsea |
听 |
Surface Technologies |
听 |
Corporate Expense |
听 |
Foreign Exchange, net and Other |
听 |
Total |
|
Revenue |
$ 5,461.2听 |
听 |
$ 1,239.2听 |
听 |
$ 听听听 鈥� |
听 |
$ 听听听 鈥� |
听 |
$ 6,700.4听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit (loss), as reported (pre-tax) |
$听听听 317.6听 |
听 |
$听听听听听 58.3听 |
听 |
$听听听 (104.7) |
听 |
$听听听听听 (51.6) |
听 |
$听听听 219.6听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges |
听听 1.9听 |
听 |
听听 2.8听 |
听 |
听听听听 鈥� |
听 |
听听听听 鈥� |
听 |
听听 4.7听 |
|
Restructuring and other charges |
听听 5.1听 |
听 |
听听 8.5听 |
听 |
听听听听 3.7 |
听 |
听听听听 鈥� |
听 |
17.3听 |
|
Loss听 from investment in Technip Energies |
听听听 鈥斕� |
听 |
听听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
听听 27.7 |
听 |
27.7听 |
|
Subtotal |
听听 7.0听 |
听 |
11.3听 |
听 |
听听听听 3.7 |
听 |
听听 27.7 |
听 |
49.7听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit (loss) |
听听听听听 324.6听 |
听 |
69.6听 |
听 |
听听听听听 (101.0) |
听 |
(23.9) |
听 |
听听听听听 269.3听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Depreciation and amortization |
听听听听听 304.3听 |
听 |
70.0听 |
听 |
听听听听 2.9 |
听 |
听听听听 鈥� |
听 |
听听听听听 377.2听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
听听听听听 628.9听 |
听 |
听听听听听 139.6听 |
听 |
(98.1) |
听 |
(23.9) |
听 |
听听听听听 646.5听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Foreign exchange, net |
听听听 鈥斕� |
听 |
听听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
听听 23.9 |
听 |
23.9听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA, excluding foreign exchange, net |
$听 628.9听 |
听 |
$听听听 139.6听 |
听 |
$听听听听听 (98.1) |
听 |
$ 听听听 鈥� |
听 |
$听听听 670.4听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit margin, as reported |
5.8 % |
听 |
4.7 % |
听 |
听 |
听 |
听 |
听 |
3.3 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit margin |
5.9 % |
听 |
5.6 % |
听 |
听 |
听 |
听 |
听 |
4.0 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin |
11.5 % |
听 |
11.3 % |
听 |
听 |
听 |
听 |
听 |
9.6 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin, excluding foreign exchange, net |
11.5 % |
听 |
11.3 % |
听 |
听 |
听 |
听 |
听 |
10.0 % |
听
听
Exhibit 9
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Year Ended |
||||||||
|
听 |
December 31, 2021 |
||||||||
|
听 |
Subsea |
听 |
Surface Technologies |
听 |
Corporate Expense |
听 |
Foreign Exchange, net and Other |
听 |
Total |
|
Revenue |
$听 5,329.1听 |
听 |
$听 1,074.4听 |
听 |
$ 听听 鈥� |
听 |
$ 听听 鈥� |
听 |
$听听听听 6,403.5听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating loss, as reported (pre-tax) |
$听听 141.4听 |
听 |
$ 42.0听 |
听 |
$听听 (118.1) |
听 |
$听听听听 338.0 |
听 |
$听听 403.3听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Charges and (credits): |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Impairment and other charges* |
80.9听 |
听 |
1.9听 |
听 |
听听听 3.0 |
听 |
听听听听 鈥� |
听 |
85.8听 |
|
Restructuring and other charges |
19.8听 |
听 |
5.7听 |
听 |
听听听 2.6 |
听 |
听听听听 鈥� |
听 |
28.1听 |
|
Income from investment in Technip Energies |
听听 鈥斕� |
听 |
听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
听听听听 (322.2) |
听 |
听听 (322.2) |
|
Subtotal |
100.7听 |
听 |
7.6听 |
听 |
听听听 5.6 |
听 |
听听听听 (322.2) |
听 |
听听 (208.3) |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit (loss) |
242.1听 |
听 |
49.6听 |
听 |
听听听听 (112.5) |
听 |
15.8 |
听 |
听听听听 195.0听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Depreciation and amortization |
317.2听 |
听 |
64.8听 |
听 |
听听听 3.4 |
听 |
听听听听 鈥� |
听 |
听听听听 385.4听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA |
559.3听 |
听 |
听听听听 114.4听 |
听 |
听听听听 (109.1) |
听 |
15.8 |
听 |
听听听听 580.4听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Foreign exchange, net |
听听 鈥斕� |
听 |
听听 鈥斕� |
听 |
听听听听 鈥� |
听 |
(15.8) |
听 |
听听听听 (15.8) |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA, excluding foreign exchange, net |
$听听 559.3听 |
听 |
$听听 114.4听 |
听 |
$听听 (109.1) |
听 |
$ 听听 鈥� |
听 |
$听听 564.6听 |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Operating profit margin, as reported |
2.7 % |
听 |
3.9 % |
听 |
听 |
听 |
听 |
听 |
6.3 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted Operating profit margin |
4.5 % |
听 |
4.6 % |
听 |
听 |
听 |
听 |
听 |
3.0 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin |
10.5 % |
听 |
10.6 % |
听 |
听 |
听 |
听 |
听 |
9.1 % |
|
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|
Adjusted EBITDA margin, excluding foreign exchange, net |
10.5 % |
听 |
10.6 % |
听 |
听 |
听 |
听 |
听 |
8.8 % |
听
*Includes $36.7 million impairment relating to our equity method investment.
听
Exhibit 10
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
December 31, |
听 |
September 30, 2022 |
听 |
December 31, |
|
Cash and cash equivalents |
$ 听听听 1,057.1 |
听 |
$ 听听听听 711.5 |
听 |
$ 听听 1,327.4 |
|
Short-term debt and current portion of long-term debt |
听听 (367.3) |
听 |
(231.9) |
听 |
(277.6) |
|
Long-term debt, less current portion |
听听 (999.3) |
听 |
(1,134.9) |
听 |
听听听 (1,727.3) |
|
Net debt |
$ 听听听听 (309.5) |
听 |
$ 听听 (655.3) |
听 |
$ 听听听听 (677.5) |
听
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 U.S. GAAP or as an indicator of our operating performance or liquidity.
听
Exhibit 11
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
听
|
听 |
Three Months Ended December 31, |
听 |
Year Ended December 31, |
||
|
听 |
2022 |
听 |
2022 |
听 |
2021 |
|
Cash provided by operating activities from continuing operations |
$ 听听 566.4 |
听 |
$ 听听 352.1 |
听 |
$ 听听 715.0 |
|
Capital expenditures |
听听听听听 (63.6) |
听 |
听听 (157.9) |
听 |
听听 (191.7) |
|
Free cash flow from continuing operations |
$ 听听 502.8 |
听 |
$ 听听 194.2 |
听 |
$ 听听 523.3 |
听
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.听 Management uses this non-GAAP financial measure to evaluate our financial condition.听 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.
听
听