- Net income of
$121 million and adjusted EBITDA of$536.2 million - Diluted earnings per share of
$0.26 ; excluding charges and credits of$0.13 per share, adjusted diluted earnings per share of$0.39 - Inbound orders of
$2.5 billion , including Subsea of$980 million and Onshore/Offshore of$1.2 billion - 2017 guidance updated; preliminary 2018 segment guidance initiated
- Board of Directors declared quarterly cash dividend of
$0.13 per share
Summary Financial Statements1
Reconciliation of U.S. GAAP to non-GAAP financial measures are detailed in financial schedules below.
(In millions except per share amounts) | Three Months Ended
September 30, 2017 |
Three Months Ended September 30, 2016
(Pro Forma) |
Change | |||
Revenue | $4,140.9 | $5,038.2 | (17.8%) | |||
Net income | 121.0 | 327.0 | (63.0%) | |||
Diluted EPS | $0.26 | |||||
Adjusted EBITDA | $536.2 | $699.3 | (23.3%) | |||
Adjusted EBITDA margin | 12.9% | 13.9% | (100 bps) | |||
Net income, excluding charges and credits |
183.6 |
|
|
|||
Diluted EPS, excluding charges and credits |
$0.39 |
|||||
Inbound orders | 2,461.9 | |||||
Backlog | 13,902.4 |
1 All prior year quarter comparisons are to pro forma results for 2016 as if the merger had been completed on
Diluted earnings per share were
The Company’s Board of Directors has authorized and declared an initial quarterly cash dividend of
“Total inbound orders for the quarter were
“We also expect our 2018 Subsea inbound to exceed 2017 levels, driven by the current momentum in project bid activity and an acceleration of integrated project awards. The market acceptance of our unique integrated subsea value proposition continues to accelerate. Our iFEED™ activity is robust, creating a set of proprietary project opportunities that could result in the direct award of iEPCI™ projects.”
“In addition, we are pursuing several downstream projects with an aggregate inbound value of over
“To extend our differentiation and further improve project economics, we are increasing our investment in the development of next generation subsea systems and integrated technologies. We also announced an agreement to acquire Plexus’ exploration-drilling products and services business, extending our Surface Technologies offering. In addition, the Board authorized a
Pferdehirt concluded, “As we look to 2018, we are managing revenue declines against the strategic investments needed to sustain our operational capabilities through the recovery. We see significant opportunities ahead, and these will be driven by internal initiatives as well as market fundamentals. We will generate further integration savings and operational efficiencies. We will continue to deliver real, differentiated and sustainable change through integrated business models that can transform the markets we serve and generate benefits for our customers and our Company.”
Operational and Financial Highlights – Third Quarter 2017
Subsea
Financial Highlights1
Reconciliation of U.S. GAAP to non-GAAP financial measures are detailed in financial schedules below.
(In millions) | Three Months Ended
September 30, 2017 |
Three Months Ended
September 30, 2016 (Pro Forma) |
Change | |||
Revenue | $1,478.2 | $2,346.6 | (37.0%) | |||
Operating profit | 102.8 | 357.7 | (71.3%) | |||
Adjusted EBITDA | 260.4 | 503.4 | (48.3%) | |||
Adjusted EBITDA margin | 17.6% | 21.5% | (390 bps) | |||
Inbound orders | 979.8 | |||||
Backlog | 5,948.9 |
Subsea reported third quarter revenue of
Subsea reported operating profit of
Vessel utilization rate for the third quarter of 2017 was 70 percent, slightly up from 67 percent in the second quarter of 2017, but down from the prior-year rate of 86 percent.
Third Quarter Subsea Highlights
- Total Kaombo
Deep Blue campaign completed in mid-September and now Skandi Africa, supported by North Sea Atlantic, is installing umbilicals and rigid and flexible spools.
- Shell Appomattox
Successfully delivered two production manifolds and completed key activities related to upcoming subsea tree deliveries.
- Shell Prelude FLNG
Mooring completed in August. Umbilicals are connected, and the water intake riser is installed.
Subsea inbound orders for the quarter were
- Hurricane
Lancaster iEPCI™ Project West of Shetland
Contract for integrated engineering, procurement, construction, and installation (iEPCI™) of subsea equipment for the Lancaster Early Production System. Scope includes umbilicals, risers, flowlines, and subsea production system, as well as installation of subsea equipment, turret buoy, and mooring system.
- Statoil Peregrino Phase 2 Project in
Brazil
Contract for the EPCI of the subsea pipeline connection for a new production platform located in theCampos Basin . Scope includes rigid pipelines, flexible lines, and the required subsea equipment.
Husky Energy West White Rose Project inCanada
Contract for the EPCI of subsea equipment, including tie-in manifolds, flexible flowlines, and control umbilicals, which will connect the recently announced West White Rose Platform to the existing SeaRose floating, production, storage and offloading vessel (FPSO).
Estimated Backlog Scheduling as of September 30, 2017
(In millions) |
Subsea | |
2017 (3 months) | $1,334 | |
2018 | 2,572 | |
2019 and beyond | 2,043 | |
Total | $5,949 |
- Backlog does not capture all revenue potential for subsea services.
Onshore/Offshore
Financial Highlights1
Reconciliation of U.S. GAAP to non-GAAP financial measures are detailed in financial schedules below.
(In millions) | Three Months Ended
September 30, 2017 |
Three Months Ended
September 30, 2016 (Pro Forma) |
Change | |||
Revenue | $2,308.1 | $2,398.8 | (3.8%) | |||
Operating profit | 206.4 | 118.6 | 74.0% | |||
Adjusted EBITDA | 244.6 | 132.4 | 84.7% | |||
Adjusted EBITDA margin | 10.6% | 5.5% | +510 bps | |||
Inbound orders | 1,153.0 | |||||
Backlog | 7,559.3 |
Onshore/Offshore reported third quarter revenue of
Onshore/Offshore reported operating profit of
Third Quarter Onshore/Offshore Highlights
- Yamal LNG
Last of the 142 modules for the three LNG trains delivered to the site in September, ahead of schedule. Successfully achieved start-up of the first two gas compressors and the flare. Commissioning of Train 1 progressing well and nearing completion.
- Shell Prelude FLNG
Floating unit arrived off the coast ofAustralia . Topsides undergoing offshore commissioning.
- ENOC Jebel Ali Refinery Upgrade
Ramp up of civil works and procurement is underway after completion of the piling campaign.
Onshore/Offshore inbound orders for the quarter were
Estimated Backlog Scheduling as of September 30, 2017
(In millions) |
Onshore/Offshore | |
2017 (3 months) | $1,693 | |
2018 | 3,729 | |
2019 and beyond | 2,137 | |
Total | $7,559 |
- Backlog does not capture all revenue potential in future periods given reimbursable scope portions of existing contracts.
Surface Technologies
Financial Highlights1
Reconciliation of U.S. GAAP to non-GAAP financial measures are detailed in financial schedules below.
(In millions) | Three Months Ended
September 30, 2017 |
Three Months Ended
September 30, 2016 (Pro Forma) |
Change | |||
Revenue | $353.9 | $295.2 | 19.9% | |||
Operating profit | 49.0 | (17.4) | n/m | |||
Adjusted EBITDA | 71.2 | 14.8 | 381.1% | |||
Adjusted EBITDA margin | 20.1% | 5.0% | +1,510 bps | |||
Inbound orders | 329.1 | |||||
Backlog | 394.2 |
Surface Technologies reported third quarter revenue of
Surface Technologies reported operating profit of
Operating profit and margin improved significantly year-over-year due to the benefit of product mix related to fluid control sales and a more favorable cost structure. These same factors drove the year-over-year improvement in adjusted EBITDA and margin.
Inbound orders for the quarter improved sequentially to
Corporate Items
Corporate expense in the third quarter was
Net interest expense was
The Company recorded a tax provision during the third quarter of
Total depreciation and amortization for the third quarter was
Capital expenditures were
On
The Company’s Board of Directors has authorized and declared an initial quarterly cash dividend of
Guidance
The Company’s full-year guidance2for 2017 is provided below. The following updates are reflected in the revised outlook:
- Onshore/Offshore revenue of at least
$7.7 billion , versus prior guidance of at least$7.3 billion ; EBITDA margin2 of at least 9.5% (excluding charges and credits), versus prior guidance of at least 8%. - Surface Technologies revenue of at least
$1.3 billion , versus prior guidance of at least$1.4 billion ; EBITDA margin2 of at least 16.5% (excluding charges and credits), versus prior guidance of at least 13%. - Other updates include net interest expense, tax rate, capital expenditures, and merger integration and restructuring costs.
2017 Guidance *Items updated October 25, 2017 | ||||
Subsea | Onshore/Offshore* | Surface Technologies* | ||
Revenue at least $6.1 billion | Revenue at least $7.7 billion | Revenue at least $1.3 billion | ||
EBITDA margin2 at least 17% (excluding amortization related impact of purchase price accounting, and other charges and credits) | EBITDA margin2 at least 9.5% (excluding amortization related impact of purchase price accounting, and other charges and credits) | EBITDA margin2 at least 16.5% (excluding amortization related impact of purchase price accounting, and other charges and credits) | ||
TechnipFMC | ||||
Corporate Expense $50-$55 million per quarter (excluding the impact of foreign currency fluctuations) | ||||
Net Interest Expense approximately $15 million in Q4* | ||||
Tax Rate 30%-32% in Q4* | ||||
Capital Expenditures approximately $250 million for the full year* | ||||
Merger Integration and Restructuring Costs approximately $75 million in Q4* | ||||
Cost Synergies $400 million annual savings ($200 million exit run-rate 12/31/17, $400 million exit run-rate 12/31/18) |
2 Our guidance measure, adjusted EBITDA margin, is a non-GAAP measure. We are unable to provide a reconciliation to a comparable GAAP measure 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 such measure. Such information may have a significant, and potentially unpredictable, impact on our future financial results.
The Company has initiated preliminary segment guidance for 2018. The Company will provide complete guidance in the fourth quarter earnings release.
2018 Segment Guidance | ||||
Subsea | Onshore/Offshore | Surface Technologies | ||
Revenue in a range of $5.0-5.3 billion | Revenue in a range of $5.3-5.7 billion | Revenue in a range of $1.5-1.6 billion | ||
EBITDA margin2 at least 14% (excluding amortization related impact of purchase price accounting, and other charges and credits) | EBITDA margin2 at least 9.5% (excluding amortization related impact of purchase price accounting, and other charges and credits) | EBITDA margin2 at least 17.5% (excluding amortization related impact of purchase price accounting, and other charges and credits) |
Analyst Day
The Company will host an Analyst Day on
Teleconference
The Company will host a teleconference on
Webcast access will also be available on our website prior to the start of the call. An archived audio replay will be available after the event at the same website address. In the event of a disruption of service or technical difficulty during the call, information will be posted on our website.
###
About
We are uniquely positioned to deliver greater efficiency across project lifecycles from concept to project delivery and beyond. Through innovative technologies and improved efficiencies, our offering unlocks new possibilities for our clients in developing their oil and gas resources.
Each of our more than 40,000 employees is driven by a steady commitment to clients and a culture of purposeful innovation, challenging industry conventions, and rethinking how the best results are achieved.
To learn more about us and how we are enhancing the performance of the world’s energy industry, go to TechnipFMC.com and follow us on Twitter @
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. Words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “foresee,” “should,” “would,” “could,” “may,” “estimate,” “outlook” and similar expressions are intended to identify forward-looking statements, which are generally not historical in nature. Such forward-looking statements involve significant risks, uncertainties and assumptions that could cause actual results to differ materially from our historical experience and our present expectations or projections, including the following known material factors:
- unanticipated changes relating to competitive factors in our industry;
- demand for our products and services, which is affected by changes in the price of, and demand for, crude oil and natural gas in domestic and international markets;
- our ability to develop and implement new technologies and services, as well as our ability to protect and maintain critical intellectual property assets;
- potential liabilities arising out of the installation or use of our products;
- cost overruns related to our fixed price contracts or asset construction projects that may affect revenue;
- disruptions in the timely delivery of our backlog and its effect on our future sales, profitability, and our relationships with our customers;
- risks related to reliance on subcontractors, suppliers and joint venture partners in the performance of our contracts;
- ability to hire and retain key personnel;
- piracy risks for our maritime employees and assets;
- the cumulative loss of major contracts or alliances;
- U.S. and international laws and regulations, including environmental regulations, that may increase our costs, limit the demand for our products and services or restrict our operations;
- disruptions in the political, regulatory, economic and social conditions of the countries in which we conduct business;
- risks associated with
The Depository Trust Company andEuroclear for clearance services for shares traded on theNYSE andEuronext Paris , respectively; - results of the United Kingdom’s referendum on withdrawal from the
European Union ; - risks associated with being an English public limited company, including the need for court approval of “distributable profits” and stockholder approval of certain capital structure decisions;
- ability to pay dividends or repurchase shares in accordance with our announced capital allocation plan;
- compliance with covenants under our debt instruments and conditions in the credit markets;
- downgrade in the ratings of our debt could restrict our ability to access the debt capital markets;
- the outcome of uninsured claims and litigation against us;
- the risks of currency exchange rate fluctuations associated with our international operations;
- risks that the legacy businesses of
FMC Technologies, Inc. andTechnip S.A. will not be integrated successfully or that the combined company will not realize estimated cost savings, value of certain tax assets, synergies and growth or that such benefits may take longer to realize than expected; - unanticipated merger-related costs;
- failure of our information technology infrastructure or any significant breach of security;
- risks associated with tax liabilities, or changes in U.S. federal or international tax laws or interpretations to which they are subject; and
- such other risk factors set forth in our filings with the
United States Securities and Exchange Commission and in our filings with the Autorité des marchés financiers or theU.K. Financial Conduct Authority .
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.
GAAP FINANCIAL STATEMENTS
The U.S. GAAP financial statements for
- On
January 16, 2017 ,TechnipFMC was created by the business combination ofTechnip S.A. (Technip) andFMC Technologies, Inc. (FMC Technologies). - In December of 2016, Technip increased its ownership in the Yamal LNG joint venture and became the controlling shareholder. Under US GAAP, this resulted in full consolidation of the joint venture on the date of the transaction.
Therefore, the results for the three and nine months ended
1. Include Technip for the full period;
2. Include the results of FMC Technologies for the period
3. Fully consolidate the Yamal LNG joint venture for the full period, within the Onshore/Offshore segment.
The results for the three and nine months ended
When referencing these financial statements, adjusted EBITDA is also used to describe EBITDA excluding amortization related to the impact of purchase price accounting and other charges and credits.
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||
(In millions except per share amounts) | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30 | September 30 | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Revenue | $ | 4,140.9 | $ | 2,375.7 | $ | 11,373.9 | $ | 7,151.9 | ||||
Costs and expenses | 3,872.3 | 2,120.2 | 10,704.6 | 6,505.9 | ||||||||
268.6 | 255.5 | 669.3 | 646.0 | |||||||||
Other income (expense), net | 47.3 | 149.1 | 82.6 | 55.3 | ||||||||
Income before net interest expense and income taxes | 315.9 | 404.6 | 751.9 | 701.3 | ||||||||
Net interest expense | (86.3) | (0.4) | (240.5) | (21.4) | ||||||||
Income before income taxes | 229.6 | 404.2 | 511.4 | 679.9 | ||||||||
Provision for income taxes | 111.7 | 102.5 | 249.7 | 153.8 | ||||||||
Net income | 117.9 | 301.7 | 261.7 | 526.1 | ||||||||
Net loss attributable to noncontrolling interests | 3.1 | 0.7 | 5.5 | 1.0 | ||||||||
Net income attributable to TechnipFMC plc | $ | 121.0 | $ | 302.4 | $ | 267.2 | $ | 527.1 | ||||
Earnings per share attributable to TechnipFMC plc: | ||||||||||||
Basic | $ | 0.26 | $ | 2.50 | $ | 0.57 | $ | 4.41 | ||||
Diluted | $ | 0.26 | $ | 2.39 | $ | 0.57 | $ | 4.22 | ||||
Weighted average shares outstanding: | ||||||||||||
Basic | 467.2 | 121.0 | 466.8 | 119.6 | ||||||||
Diluted | 469.7 | 126.9 | 468.3 | 125.3 |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||||||||
BUSINESS SEGMENT DATA |
||||||||||||
(In millions) | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30 | September 30 | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Revenue |
||||||||||||
Subsea | $ | 1,478.2 | $ | 1,560.3 | $ | 4,585.2 | $ | 4,624.7 | ||||
Onshore/Offshore | 2,308.1 | 815.4 | 5,885.0 | 2,527.2 | ||||||||
Surface Technologies | 353.9 | - | 902.3 | - | ||||||||
Other revenue and intercompany eliminations | 0.7 | - | 1.4 | - | ||||||||
$ | 4,140.9 | $ | 2,375.7 | $ | 11,373.9 | $ | 7,151.9 | |||||
Income before income taxes |
||||||||||||
Segment operating profit (loss) |
||||||||||||
Subsea | $ | 102.8 | $ | 282.0 | $ | 393.1 | $ | 669.9 | ||||
Onshore/Offshore | 206.4 | 70.9 | 553.7 | 139.8 | ||||||||
Surface Technologies | 49.0 | - | 29.4 | - | ||||||||
Total segment operating profit | 358.2 | 352.9 | 976.2 | 809.7 | ||||||||
Corporate items |
||||||||||||
Corporate expense, net (1) | (42.3) | 51.7 | (224.3) | (108.4) | ||||||||
Interest expense | (86.3) | (0.4) | (240.5) | (21.4) | ||||||||
Total corporate items | (128.6) | 51.3 | (464.8) | (129.8) | ||||||||
Net Income before income taxes (2) | $ | 229.6 | $ | 404.2 | $ | 511.4 | $ | 679.9 | ||||
(1) Corporate expense, net primarily includes corporate staff expenses, stock-based compensation expenses, other employee benefits, certain foreign exchange gains and losses, and merger-related transaction expenses. | ||||||||||||
(2) Includes amounts attributable to noncontrolling interests. |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||||||||
BUSINESS SEGMENT DATA |
||||||||||||
(Unaudited and in millions) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30 | September 30 | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Inbound Orders (1) |
||||||||||||
Subsea | $ | 979.8 | $ | 550.8 | $ | 3,418.8 | $ | 1,881.3 | ||||
Onshore/Offshore | 1,153.0 | 1,155.6 | 2,938.7 | 2,497.6 | ||||||||
Surface Technologies | 329.1 | - | 846.9 | - | ||||||||
Total inbound orders | $ | 2,461.9 | $ | 1,706.4 | $ | 7,204.4 | $ | 4,378.9 | ||||
September 30 | ||||||||||||
2017 | 2016 | |||||||||||
Order Backlog (2) |
||||||||||||
Subsea | $ | 5,948.9 | $ | 5,662.9 | ||||||||
Onshore/Offshore | 7,559.3 | 8,035.9 | ||||||||||
Surface Technologies | 394.2 | - | ||||||||||
Total order backlog | $ | 13,902.4 | $ | 13,698.8 | ||||||||
(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. |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
(In millions) | ||||||
(Unaudited) | ||||||
September 30, | December 31, | |||||
2017 | 2016 | |||||
Cash and cash equivalents | $ | 6,896.1 | $ | 6,269.3 | ||
Trade receivables, net | 2,724.3 | 2,024.5 | ||||
Costs in excess of billings | 1,317.9 | 485.8 | ||||
Inventories, net | 930.7 | 334.7 | ||||
Other current assets | 2,266.0 | 1,822.9 | ||||
Total current assets | 14,135.0 | 10,937.2 | ||||
Property, plant and equipment, net | 3,950.0 | 2,620.1 | ||||
Goodwill | 8,896.0 | 3,718.3 | ||||
Intangible assets, net | 1,391.8 | 173.7 | ||||
Other assets | 1,255.4 | 1,240.4 | ||||
Total assets | $ | 29,628.2 | $ | 18,689.7 | ||
Short-term debt and current portion of long-term debt | $ | 473.2 | $ | 683.6 | ||
Accounts payable, trade | 4,647.7 | 3,837.7 | ||||
Advance payments | 137.9 | 411.1 | ||||
Billings in excess of costs | 3,026.4 | 3,323.0 | ||||
Other current liabilities | 3,296.2 | 2,633.5 | ||||
Total current liabilities | 11,581.4 | 10,888.9 | ||||
Long-term debt, less current portion | 3,167.4 | 1,869.3 | ||||
Other liabilities | 1,154.5 | 819.6 | ||||
TechnipFMC plc stockholders' equity | 13,729.4 | 5,123.6 | ||||
Noncontrolling interests | (4.5) | (11.7) | ||||
Total liabilities and equity | $ | 29,628.2 | $ | 18,689.7 |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||
(In millions) | ||||||
(Unaudited) | ||||||
Nine Months Ended | ||||||
September 30 | ||||||
2017 | 2016 | |||||
Cash provided (required) by operating activities: | ||||||
Net income | $ | 261.7 | $ | 526.1 | ||
Depreciation and amortization | 461.7 | 223.6 | ||||
Trade accounts receivable, net and costs in excess of billings | 225.8 | (727.8) | ||||
Inventories, net | 198.0 | 68.4 | ||||
Accounts payable, trade | 150.2 | 131.2 | ||||
Advance payments and billings in excess of costs | (1,195.3) | (72.5) | ||||
Other | 176.9 | 119.4 | ||||
Net cash provided by operating activities | 279.0 | 268.4 | ||||
Cash provided (required) by investing activities: | ||||||
Capital expenditures | (170.4) | (107.6) | ||||
Cash acquired in merger of Technip and FMC Technologies | 1,479.2 | - | ||||
Other | 25.6 | (79.7) | ||||
Net cash provided (required) by investing activities | 1,334.4 | (187.3) | ||||
Cash provided (required) by financing activities: | ||||||
Net increase (decrease) in debt | (931.3) | (320.1) | ||||
Dividends paid | - | (112.4) | ||||
Other | (124.8) | (151.0) | ||||
Net cash required by financing activities | (1,056.1) | (583.5) | ||||
Effect of changes in foreign exchange rates on cash and cash equivalents | 69.5 | 121.8 | ||||
Increase (decrease) in cash and cash equivalents | 626.8 | (380.6) | ||||
Cash and cash equivalents, beginning of period | 6,269.3 | 3,178.0 | ||||
Cash and cash equivalents, end of period | $ | 6,896.1 | $ | 2,797.4 |
NON-GAAP FINANCIAL MEASURES
The Reconciliation of U.S. GAAP to non-GAAP financial measures for
- On
January 16, 2017 ,TechnipFMC was created by the business combination ofTechnip S.A. (Technip) andFMC Technologies, Inc. (FMC Technologies). - In December of 2016, Technip increased its ownership in the Yamal LNG joint venture and became the controlling shareholder. Under US GAAP, this would have resulted in full consolidation of the joint venture on the date of the transaction.
The Non-GAAP results for the three and nine months ended
1. Include the results of Technip for the full period;
2. Include the results of FMC Technologies for the period
3. Fully consolidate the Yamal LNG joint venture for the full period, within the Onshore/Offshore segment.
The Non-GAAP pro forma results for the three and nine months ended
1. Include the results of both Technip and FMC Technologies for the full period;
2. Combine FMC Technologies’ former Surface Technologies and Energy Infrastructure segments to form the pro forma Surface Technologies segment;
3. Purchase price accounting adjustments applied on an equal basis to results for the three and nine months ended
4. Fully consolidate the Yamal LNG joint venture for the full period, within the Onshore/Offshore segment.
When referencing these financial statements, adjusted EBITDA is also used to describe EBITDA excluding amortization related to the impact of purchase price accounting and other charges and credits.
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
Charges and Credits
In addition to financial results determined in accordance with U.S. generally accepted accounting principles (GAAP), the Third Quarter 2017 Earnings Release 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 year-over-year basis against 2016 pro forma results and measures. Net income, excluding charges and credits, as well as measures derived from it (including Diluted EPS, 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 net 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
Three Months Ended
September 30, 2017 |
|||||||||||||||||||||
Net income attributable to TechnipFMC plc | Net (income) loss attributable to noncontrolling interests | Provision for income taxes | Net interest expense | Income before net interest expense and income taxes (Operating profit) | Depreciation and amortization | Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) | |||||||||||||||
TechnipFMC plc, as reported | $ | 121.0 | $ | 3.1 | $ | 111.7 | $ | (86.3) | $ | 315.9 | $ | 151.0 | $ | 466.9 | |||||||
Charges and (credits): | |||||||||||||||||||||
Impairment and other charges | 4.9 | - | 3.3 | - | 8.2 | - | 8.2 | ||||||||||||||
Restructuring and other severance charges | 31.3 | - | 19.9 | - | 51.2 | - | 51.2 | ||||||||||||||
Business combination transaction and integration costs | 2.6 | - | 6.6 | - | 9.2 | - | 9.2 | ||||||||||||||
Change in accounting estimate | - | - | - | - | - | - | - | ||||||||||||||
Purchase price accounting adjustments | 23.8 | - | 8.9 | - | 32.7 | (32.0) | 0.7 | ||||||||||||||
Adjusted financial measures | $ | 183.6 | $ | 3.1 | $ | 150.4 | $ | (86.3) | $ | 417.2 | $ | 119.0 | $ | 536.2 | |||||||
Pro Forma Three Months Ended
September 30, 2016 |
|||||||||||||||||||||
(including legacy FMC Technologies and PPA adjustments) | Net income attributable to TechnipFMC plc | Net (income) loss attributable to noncontrolling interests and net income (loss) from discontinued operations | Provision for income taxes | Net interest expense | Income before net interest expense and income taxes (Operating profit) | Depreciation and amortization | Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) | ||||||||||||||
TechnipFMC plc, as pro forma | $ | 327.0 | $ | (13.0) | $ | 110.4 | $ | (13.9) | $ | 464.3 | $ | 155.7 | $ | 620.0 | |||||||
Charges and (credits): | |||||||||||||||||||||
Impairment and other charges | (2.9) | - | (1.7) | - | (4.6) | - | (4.6) | ||||||||||||||
Restructuring and other severance charges | 27.0 | - | 11.6 | - | 38.6 | - | 38.6 | ||||||||||||||
Business combination transaction and integration costs | 31.5 | - | 13.1 | - | 44.6 | - | 44.6 | ||||||||||||||
Purchase price accounting adjustments | 23.8 | - | 8.9 | - | 32.7 | (32.0) | 0.7 | ||||||||||||||
Adjusted financial measures | $ | 406.4 | $ | (13.0) | $ | 142.3 | $ | (13.9) | $ | 575.6 | $ | 123.7 | $ | 699.3 |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In millions, unaudited)
Charges and Credits
In addition to financial results determined in accordance with U.S. generally accepted accounting principles (GAAP), the Third Quarter 2017 Earnings Release 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 year-over-year basis against 2016 pro forma results and measures. Net income, excluding charges and credits, as well as measures derived from it (including Diluted EPS, 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 net 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
Nine Months Ended
September 30, 2017 |
|||||||||||||||||||||
Net income attributable to TechnipFMC plc | Net (income) loss attributable to noncontrolling interests | Provision for income taxes | Net interest expense | Income before net interest expense and income taxes (Operating profit) | Depreciation and amortization | Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) | |||||||||||||||
TechnipFMC plc, as reported | $ | 267.2 | $ | 5.5 | $ | 249.7 | $ | (240.5) | $ | 751.9 | $ | 461.7 | $ | 1,213.6 | |||||||
Charges and (credits): | |||||||||||||||||||||
Impairment and other charges | 5.5 | - | 3.5 | - | 9.0 | - | 9.0 | ||||||||||||||
Restructuring and other severance charges | 29.1 | - | 18.7 | - | 47.8 | - | 47.8 | ||||||||||||||
Business combination transaction and integration costs | 53.1 | - | 34.1 | - | 87.2 | - | 87.2 | ||||||||||||||
Change in accounting estimate | 16.0 | - | 5.9 | - | 21.9 | - | 21.9 | ||||||||||||||
Purchase price accounting adjustments | 141.7 | - | 52.4 | 0.3 | 193.8 | (115.3) | 78.5 | ||||||||||||||
Adjusted financial measures | $ | 512.6 | $ | 5.5 | $ | 364.3 | $ | (240.2) | $ | 1,111.6 | $ | 346.4 | $ | 1,458.0 | |||||||
Pro Forma Nine Months Ended
September 30, 2016 |
|||||||||||||||||||||
(including legacy FMC Technologies and PPA adjustments) | Net income attributable to TechnipFMC plc | Net (income) loss attributable to noncontrolling interests and net income (loss) from discontinued operations | Provision for income taxes | Net interest expense | Income before net interest expense and income taxes (Operating profit) | Depreciation and amortization | Earnings before net interest expense, income taxes, depreciation and amortization (EBITDA) | ||||||||||||||
TechnipFMC plc, as pro forma | $ | 478.8 | $ | (12.6) | $ | 196.3 | $ | (14.5) | $ | 702.2 | $ | 477.7 | $ | 1,179.9 | |||||||
Charges and (credits): | |||||||||||||||||||||
Impairment and other charges | 76.6 | - | 10.8 | - | 87.4 | - | 87.4 | ||||||||||||||
Restructuring and other severance charges | 74.2 | - | 23.4 | - | 97.6 | - | 97.6 | ||||||||||||||
Business combination transaction and integration costs | 42.6 | - | 18.7 | - | 61.3 | - | 61.3 | ||||||||||||||
Purchase price accounting adjustments | 141.7 | - | 52.4 | 0.3 | 193.8 | (115.3) | 78.5 | ||||||||||||||
Adjusted financial measures | $ | 813.9 | $ | (12.6) | $ | 301.6 | $ | (14.2) | $ | 1,142.3 | $ | 362.4 | $ | 1,504.7 |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||
(In millions except per share amounts) | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30 | September 30 | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
(after-tax) | ||||||||||||
Net income attributable to TechnipFMC plc, as reported | $ | 121 | $ | 302 | $ | 267 | $ | 527 | ||||
Charges and (credits): |
||||||||||||
Impairment and other charges (1) | 5 | (4) | 6 | 31 | ||||||||
Restructuring and other severance charges (2) | 31 | 10 | 29 | 42 | ||||||||
Business combination transaction and integration costs (3) | 3 | 9 | 53 | 20 | ||||||||
Change in accounting estimate (4) | - | - | 16 | - | ||||||||
Purchase price accounting adjustments (5) | 24 | - | 142 | - | ||||||||
Adjusted net income attributable to TechnipFMC plc | $ | 184 | $ | 317 | $ | 513 | $ | 620 | ||||
Diluted EPS attributable to TechnipFMC plc, as reported | $ | 0.26 | $ | 2.39 | $ | 0.57 | $ | 4.22 | ||||
Adjusted diluted EPS attributable to TechnipFMC plc | $ | 0.39 | $ | 2.51 | $ | 1.10 | $ | 4.96 |
(1) Tax effect of
(2) Tax effect of
(3) Tax effect of
(4) Tax effect of nil and nil during the three months ended and
(5) Tax effect of
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
|||||||||||||||
Three Months Ended | |||||||||||||||
September 30, 2017 | |||||||||||||||
Subsea | Onshore/ Offshore | Surface Technologies | Corporate and Other | Total | |||||||||||
Revenue | $ | 1,478.2 | $ | 2,308.1 | $ | 353.9 | $ | 0.7 | $ | 4,140.9 | |||||
Operating profit, as reported (pre-tax) | $ | 102.8 | $ | 206.4 | $ | 49.0 | $ | (42.3) | $ | 315.9 | |||||
Charges and (credits): | |||||||||||||||
Impairment and other charges | 1.4 | - | 6.8 | - | 8.2 | ||||||||||
Restructuring and other severance charges | 21.4 | 28.9 | 1.0 | (0.1) | 51.2 | ||||||||||
Business combination transaction and integration costs | (3.0) | - | (1.0) | 13.2 | 9.2 | ||||||||||
Change in accounting estimate | - | - | - | - | - | ||||||||||
Purchase price accounting adjustments - non-amortization related | 11.9 | - | (0.1) | (11.1) | 0.7 | ||||||||||
Purchase price accounting adjustments - amortization related | 32.1 | - | 0.3 | (0.4) | 32.0 | ||||||||||
Subtotal | 63.8 | 28.9 | 7.0 | 1.6 | 101.3 | ||||||||||
Adjusted Operating profit | 166.6 | 235.3 | 56.0 | (40.7) | 417.2 | ||||||||||
Adjusted Depreciation and amortization | 93.8 | 9.3 | 15.2 | 0.7 | 119.0 | ||||||||||
Adjusted EBITDA | $ | 260.4 | $ | 244.6 | $ | 71.2 | $ | (40.0) | $ | 536.2 | |||||
Operating profit margin, as reported | 7.0% | 8.9% | 13.8% | 7.6% | |||||||||||
Adjusted Operating profit margin | 11.3% | 10.2% | 15.8% | 10.1% | |||||||||||
Adjusted EBITDA margin | 17.6% | 10.6% | 20.1% | 12.9% | |||||||||||
Pro Forma Three Months Ended | |||||||||||||||
September 30, 2016 | |||||||||||||||
(including legacy FMC Technologies and PPA adjustments) | Subsea | Onshore/ Offshore | Surface Technologies | Corporate and Other | Total | ||||||||||
Revenue, as pro forma | $ | 2,346.6 | $ | 2,398.8 | $ | 295.2 | $ | (2.4) | $ | 5,038.2 | |||||
Operating profit (pre-tax), as pro forma | $ | 357.7 | $ | 118.6 | $ | (17.4) | $ | 5.4 | $ | 464.3 | |||||
Charges and (credits): | |||||||||||||||
Impairment and other charges | 1.4 | (6.3) | 0.3 | - | (4.6) | ||||||||||
Restructuring and other severance charges | 3.2 | 11.5 | 14.9 | 9.0 | 38.6 | ||||||||||
Business combination transaction and integration costs | - | - | - | 44.6 | 44.6 | ||||||||||
Purchase price accounting adjustments - non-amortization related | 11.9 | - | (0.1) | (11.1) | 0.7 | ||||||||||
Purchase price accounting adjustments - amortization related | 32.1 | - | 0.3 | (0.4) | 32.0 | ||||||||||
Subtotal | 48.6 | 5.2 | 15.4 | 42.1 | 111.3 | ||||||||||
Adjusted Operating profit | 406.3 | 123.8 | (2.0) | 47.5 | 575.6 | ||||||||||
Adjusted Depreciation and Amortization | 97.1 | 8.6 | 16.8 | 1.2 | 123.7 | ||||||||||
Adjusted EBITDA | $ | 503.4 | $ | 132.4 | $ | 14.8 | $ | 48.7 | $ | 699.3 | |||||
Operating profit margin, as pro forma | 15.2% | 4.9% | -5.9% | 9.2% | |||||||||||
Adjusted Operating profit margin | 17.3% | 5.2% | -0.7% | 11.4% | |||||||||||
Adjusted EBITDA margin | 21.5% | 5.5% | 5.0% | 13.9% |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
|||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(In millions, unaudited) | |||||||||||||||
Nine Months Ended | |||||||||||||||
September 30, 2017 | |||||||||||||||
Subsea | Onshore/ Offshore | Surface Technologies | Corporate and Other | Total | |||||||||||
Revenue | $ | 4,585.2 | $ | 5,885.0 | $ | 902.3 | $ | 1.4 | $ | 11,373.9 | |||||
Operating profit, as reported (pre-tax) | $ | 393.1 | $ | 553.7 | $ | 29.4 | $ | (224.3) | $ | 751.9 | |||||
Charges and (credits): | |||||||||||||||
Impairment and other charges | 2.0 | - | 7.0 | - | 9.0 | ||||||||||
Restructuring and other severance charges | 33.5 | 0.9 | 5.0 | 8.4 | 47.8 | ||||||||||
Business combination transaction and integration costs | - | - | - | 87.2 | 87.2 | ||||||||||
Change in accounting estimate | 11.8 | - | 10.1 | - | 21.9 | ||||||||||
Purchase price accounting adjustments - non-amortization related | 55.3 | - | 42.3 | (19.1) | 78.5 | ||||||||||
Purchase price accounting adjustments - amortization related | 104.7 | - | 11.5 | (0.9) | 115.3 | ||||||||||
Subtotal | 207.3 | 0.9 | 75.9 | 75.6 | 359.7 | ||||||||||
Adjusted Operating profit | 600.4 | 554.6 | 105.3 | (148.7) | 1,111.6 | ||||||||||
Adjusted Depreciation and amortization | 275.3 | 29.9 | 37.8 | 3.4 | 346.4 | ||||||||||
Adjusted EBITDA | $ | 875.7 | $ | 584.5 | $ | 143.1 | $ | (145.3) | $ | 1,458.0 | |||||
Operating profit margin, as reported | 8.6% | 9.4% | 3.3% | 6.6% | |||||||||||
Adjusted Operating profit margin | 13.1% | 9.4% | 11.7% | 9.8% | |||||||||||
Adjusted EBITDA margin | 19.1% | 9.9% | 15.9% | 12.8% | |||||||||||
Pro Forma Nine Months Ended | |||||||||||||||
September 30, 2016 | |||||||||||||||
(including legacy FMC Technologies and PPA adjustments) | Subsea | Onshore/ Offshore | Surface Technologies | Corporate and Other | Total | ||||||||||
Revenue, as pro forma | $ | 7,126.4 | $ | 6,629.1 | $ | 948.6 | $ | (15.0) | $ | 14,689.1 | |||||
Operating profit (pre-tax), as pro forma | $ | 836.3 | $ | 239.5 | $ | (116.7) | $ | (256.9) | $ | 702.2 | |||||
Charges and (credits): | |||||||||||||||
Impairment and other charges | 4.3 | 31.7 | 36.2 | 15.2 | 87.4 | ||||||||||
Restructuring and other severance charges | 25.3 | 38.1 | 24.7 | 9.5 | 97.6 | ||||||||||
Business combination transaction and integration costs | - | - | - | 61.3 | 61.3 | ||||||||||
Purchase price accounting adjustments - non-amortization related | 55.3 | - | 42.3 | (19.1) | 78.5 | ||||||||||
Purchase price accounting adjustments - amortization related | 104.7 | - | 11.5 | (0.9) | 115.3 | ||||||||||
Subtotal | 189.6 | 69.8 | 114.7 | 66.0 | 440.1 | ||||||||||
Adjusted Operating profit | 1,025.9 | 309.3 | (2.0) | (190.9) | 1,142.3 | ||||||||||
Adjusted Depreciation and Amortization | 278.9 | 27.8 | 54.7 | 1.0 | 362.4 | ||||||||||
Adjusted EBITDA | $ | 1,304.8 | $ | 337.1 | $ | 52.7 | $ | (189.9) | $ | 1,504.7 | |||||
Operating profit margin, as pro forma | 11.7% | 3.6% | -12.3% | 4.8% | |||||||||||
Adjusted Operating profit margin | 14.4% | 4.7% | -0.2% | 7.8% | |||||||||||
Adjusted EBITDA margin | 18.3% | 5.1% | 5.6% | 10.2% |
TECHNIPFMC PLC AND CONSOLIDATED SUBSIDIARIES |
||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||
(In millions, unaudited) | ||||||
September 30, | December 31, | |||||
2017 | 2016 | |||||
Cash and cash equivalents | $ | 6,896.1 | $ | 6,269.3 | ||
Short-term debt and current portion of long-term debt | (473.2) | (683.6) | ||||
Long-term debt, less current portion | (3,167.4) | (1,869.3) | ||||
Net cash | $ | 3,255.5 | $ | 3,716.4 |
Net cash (debt) is a non-GAAP financial measure reflecting cash and cash equivalents, net of debt. Management uses this non-GAAP financial measure to evaluate
View source version on businesswire.com: http://www.businesswire.com/news/home/20171025006403/en/
Source:
TechnipFMC plc
Investor relations
Matt Seinsheimer, +1-281-260-3665
Vice President Investor Relations
Matt Seinsheimer
or
James Davis, +1-281-260-3665
Senior Manager Investor Relations
James Davis
or
Media relations
Christophe Belorgeot, +33 1 47 78 39 92
Vice President Corporate Communications
Christophe Belorgeot
or
Delphine Nayral, +33 1 47 78 34 83
Manager Public Relations
Delphine Nayral
or
Lisa Adams, +1-281-405-4659
Senior Manager Digital Communications
Lisa Adams