• |
Demand for our products and services depends on oil and gas industry activity and expenditure levels, which are directly affected by trends in the demand for and price of crude oil and natural gas.
|
• |
We operate in a highly competitive environment and unanticipated changes relating to competitive factors in our industry, including ongoing industry consolidation, may impact our results of operations.
|
• |
The COVID-19 pandemic (“COVID-19”) has significantly reduced demand for our products and services, and has had, and may continue to have, an adverse impact on our financial condition, results of
operations, and cash flows.
|
• |
Our success depends on our ability to develop, implement, and protect new technologies and services and the intellectual property related thereto.
|
• |
Due to the types of contracts we enter into and the markets in which we operate, the cumulative loss of several major contracts, customers, or alliances may have an adverse effect on our results of operations.
|
• |
Disruptions in the political, regulatory, economic, and social conditions of the countries in which we conduct business could adversely affect our business or results of operations.
|
• |
The United Kingdom’s withdrawal from the European Union may have a negative effect on global economic conditions, financial markets, and our business.
|
• |
Our existing and future debt may limit cash flow available to invest in the ongoing needs of our business and could prevent us from fulfilling our obligations under our outstanding debt.
|
• |
A downgrade in our debt rating could restrict our ability to access the capital markets.
|
• |
Our acquisition and divestiture activities involve substantial risks.
|
• |
We may lose money on fixed-price contracts.
|
• |
Our failure to timely deliver our backlog could affect future sales, profitability, and relationships with our customers.
|
• |
We face risks relating to our reliance on subcontractors, suppliers, and our joint venture partners.
|
• |
A failure of our IT infrastructure, including as a result of cyber attacks, could adversely impact our business and results of operations.
|
• |
The industries in which we operate or have operated expose us to potential liabilities, including the installation or use of our products, which may not be covered by insurance or may be in excess of policy limits, or for which expected
recoveries may not be realized.
|
• |
Our operations require us to comply with numerous regulations, violations of which could have a material adverse effect on our financial condition, results of operations, or cash flows.
|
• |
Compliance with environmental and climate change-related laws and regulations may adversely affect our business and results of operations.
|
• |
Existing or future laws and regulations relating to greenhouse gas emissions and climate change may adversely affect our business.
|
• |
As an English public limited company, we must meet certain additional financial requirements before we may declare dividends or repurchase shares and certain capital structure decisions may require stockholder approval which may limit
our flexibility to manage our capital structure. We may not be able to pay dividends or repurchase shares of our ordinary shares in accordance with our announced intent, or at all.
|
• |
Uninsured claims and litigation against us, including intellectual property litigation, could adversely impact our financial condition, results of operations, or cash flows.
|
• |
We are subject to governmental regulation and other legal obligations related to privacy, data protection, and data security. Our actual or perceived failure to comply with such obligations could harm our business.
|
• |
The IRS may not agree that we should be treated as a foreign corporation for U.S. federal tax purposes and may seek to impose an excise tax on gains recognized by certain individuals.
|
• |
U.S. tax laws and/or guidance could affect our ability to engage in certain acquisition strategies and certain internal restructurings.
|
• |
We are subject to the tax laws of numerous jurisdictions; challenges to the interpretation of, or future changes to, such laws could adversely affect us.
|
• |
We may not qualify for benefits under tax treaties entered into between the United Kingdom and other countries.
|
• |
We intend to be treated exclusively as a resident of the United Kingdom for tax purposes, but French or other tax authorities may seek to treat us as a tax resident of another jurisdiction.
|
• |
The proposed Spin-off, the resumption of which was announced on January 7, 2021, is contingent upon the satisfaction of a number of conditions, is expected to require significant time and attention of our management, and may not achieve
the intended results.
|
• |
Our businesses are dependent on the continuing services of certain of our key managers and employees.
|
• |
Seasonal and weather conditions could adversely affect demand for our services and operations.
|
• |
Currency exchange rate fluctuations could adversely affect our financial condition, results of operations, or cash flows.
|
• |
We are exposed to risks in connection with our defined benefit pension plan commitments.
|
• |
distinct and expanding market opportunities and specific customer bases;
|
• |
enhanced focus of management, resources and capital;
|
• |
robust backlogs supporting future revenue; and
|
• |
compelling and distinct investment profiles.
|
Sources
|
Amount
(in millions)
|
Uses
|
Amount
(in millions)
|
||||||
Notes offered hereby
|
$
|
850
|
Refinance commercial paper(3)
|
$
|
1,091
|
||||
New Senior Secured Revolving Credit Facility(1)
|
-
|
Refinance and terminate existing debt(4)
|
1,023
|
||||||
Cash proceeds from BPI Investment
|
200
|
Debt issuance and other financing costs(5)
|
65
|
||||||
Cash on hand(2)
|
1,129
|
||||||||
Total sources
|
$
|
2,179
|
Total uses
|
$
|
2,179
|
(1) |
See “—Recent developments—The Transactions—New senior secured revolving credit facility.” On an a pro forma basis for the Transactions, we expect the New Senior Secured Revolving Credit Agreement
to be undrawn.
|
(2) |
In connection with the Spin-off, certain cash and cash equivalents of WholeCo will be allocated between RemainCo and Technip Energies in accordance with the SDA. Includes approximately $985 million of cash (as of September 30, 2020)
retained from Technip Energies.
|
(3) |
Reflects $1,090.6 million aggregate principal amount equivalent (as of September 30, 2020) in a combination of U.S. dollars and British pounds of the Issuer’s and FMC Technologies’ commercial paper to be repaid at par in connection with
the Spin-off, following which RemainCo’s commercial paper programs will be terminated. Excludes $416.8 million outstanding as of September 30, 2020 under the European commercial paper program, for which Technip Eurocash (a subsidiary of
Technip Energies) is the legal obligor, that will be an obligation of Technip Energies following the Spin-off.
|
(4) |
Reflects (a) (i) the repayment of all $500.0 million aggregate principal amount outstanding of the Issuer’s 3.45% Senior Notes due 2022; (ii) the termination of the $2,500 million revolving senior unsecured revolving credit facility
agreement dated January 17, 2017 (as amended from time to time) by and between FMC Technologies, Technip Eurocash SNC and the Issuer as borrowers, and JPMorgan Chase Bank, N.A. as agent and arranger and SG Americas Securities LLC as
arranger (the “Existing US Revolving Credit Facility”); and (iii) the termination of the €500.0 million revolving credit facility dated May 19, 2020 (as amended from time to time) by and between the
Issuer and HSBC France as agent the term loan borrowings and the outstanding revolving credit commitments under our existing credit facility (the “Euro Facility”), each of which will occur in
connection with the Spin-off and (b) the repayment of all $522.8 million of the Issuer’s outstanding Synthetic Convertible Bonds that mature in January 2021, which we plan to pay with TechnipFMC cash on hand prior to the Spin-off (the “Synthetic Convertible Bonds”).
|
(5) |
Reflects (i) estimated make-whole premiums to be incurred in connection with the repayment of certain existing debt and (ii) financing fees (including fees relating to the offering of the Notes), original issue discounts, legal, advisory
and professional fees, and certain other costs and expense related to TechnipFMC’s financing of the Spin-off, such as rating agency fees. To the extent any costs, premiums, financing fees, original issue discounts or other fees and expenses
exceed the estimated amounts, we expect to fund such amounts with cash on our balance sheet at the closing of the Transactions. This amount does not reflect certain expenses associated with completion of the Spin-off, RemainCo’s share of
which are estimated not to exceed approximately $30.0 million.
|
• |
the deconsolidation of Technip Energies’ assets and liabilities at their carrying amounts, the elimination of revenues and direct expenses associated with Technip Energies, and to record the equity method investment associated with the
Issuer’s retained 49.9% ownership in Technip Energies N.V., measured at the historical carrying value which management believes approximates fair value;
|
• |
cash received from BPI for its investment in Technip Energies N.V., assuming that the BPI Investment is purchased at the midpoint of the 11.82% floor and 17.25% cap, which will reduce the Issuer’s ownership of 49.9% noted above;
|
• |
the settlement of the outstanding intercompany accounts receivables (payables) pursuant to the SDA;
|
• |
the retirement of certain debt of TechnipFMC, issuance of the Notes, entry into the New Senior Secured Revolving Credit Facility and the payment of estimated debt issuance and other financing costs; and
|
• |
the tax effects of the pro forma adjustments at the applicable statutory income tax rates.
|
Pro forma
|
||||||||||||||||||||||||
Fiscal year ended
December 31,
|
Nine months ended
September 30,
|
Twelve months ended
September 30, 2020
|
||||||||||||||||||||||
2019
|
2018
|
2017
|
2020
|
2019
|
||||||||||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||||||||||
Results of operations data:
|
||||||||||||||||||||||||
Revenue:
|
||||||||||||||||||||||||
Service revenue
|
$
|
3,330.8
|
$
|
2,776.4
|
$
|
3,312.4
|
$
|
2,407.1
|
$
|
2,427.9
|
$
|
3,310.0
|
||||||||||||
Product revenue
|
3,352.9
|
3,272.6
|
3,416.4
|
2,416.9
|
2,471.9
|
3,297.9
|
||||||||||||||||||
Lease revenue
|
266.5
|
222.7
|
194.6
|
105.7
|
200.9
|
171.3
|
||||||||||||||||||
Total revenue
|
6,950.2
|
6,271.7
|
6,923.4
|
4,929.7
|
5,100.7
|
6,779.2
|
||||||||||||||||||
Costs and expenses:
|
||||||||||||||||||||||||
Cost of service revenue
|
2,695.8
|
2,259.7
|
2,420.3
|
2,302.6
|
1,987.1
|
3,011.3
|
||||||||||||||||||
Cost of product revenue
|
3,015.6
|
2,676.9
|
2,954.3
|
1,970.0
|
2,237.2
|
2,748.4
|
||||||||||||||||||
Cost of lease and other revenue
|
167.9
|
143.4
|
137.2
|
90.3
|
126.2
|
132.0
|
||||||||||||||||||
Selling, general and administrative expense
|
822.0
|
739.8
|
732.6
|
528.2
|
610.3
|
739.9
|
||||||||||||||||||
Research and development expense
|
115.9
|
157.6
|
177.0
|
72.0
|
102.1
|
85.8
|
||||||||||||||||||
Impairment, restructuring and other expense
|
2,460.8
|
1,821.6
|
135.1
|
3,356.2
|
143.9
|
5,673.1
|
||||||||||||||||||
Merger transaction and integration costs
|
14.2
|
18.4
|
48.4
|
—
|
16.0
|
(1.8
|
)
|
|||||||||||||||||
Total costs and expenses
|
9,292.2
|
7,817.4
|
6,604.9
|
8,319.3
|
5,222.8
|
12,388.7
|
||||||||||||||||||
Other (expense) income, net
|
(181.7
|
)
|
(48.3
|
)
|
(19.0
|
)
|
2.1
|
(116.6
|
)
|
(63.0
|
)
|
|||||||||||||
Income from equity affiliates
|
59.7
|
80.1
|
55.3
|
50.1
|
49.1
|
60.7
|
||||||||||||||||||
(Loss) income before financial expense, net and income taxes
|
(2,464.0
|
)
|
(1,513.9
|
)
|
354.8
|
(3,337.4
|
)
|
(189.6
|
)
|
(5,611.8
|
)
|
|||||||||||||
Net interest expense
|
(103.2
|
)
|
(119.7
|
)
|
(119.9
|
)
|
(129.4
|
)
|
(78.1
|
)
|
(154.5
|
)
|
||||||||||||
(Loss) income before income taxes
|
(2,567.2
|
)
|
(1,633.6
|
)
|
234.9
|
(3,466.8
|
)
|
(267.7
|
)
|
(5,766.3
|
)
|
|||||||||||||
Provision for income taxes
|
68.3
|
203.6
|
299.3
|
(18.6
|
)
|
29.4
|
20.3
|
|||||||||||||||||
Net loss
|
(2,635.5
|
)
|
(1,837.2
|
)
|
(64.4
|
)
|
(3,448.2
|
)
|
(297.1
|
)
|
(5,786.6
|
)
|
||||||||||||
Net loss (profit) attributable to noncontrolling interests
|
4.6
|
(11.0
|
)
|
(21.2
|
)
|
(14.8
|
)
|
(18.7
|
)
|
8.5
|
||||||||||||||
Net loss attributable to TechnipFMC plc
|
$
|
(2,630.9
|
)
|
$
|
(1,848.2
|
)
|
$
|
(85.6
|
)
|
$
|
(3,463.0
|
)
|
$
|
(315.8
|
)
|
$
|
(5,778.1
|
)
|
||||||
Balance sheet data (at period end):
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
450.0
|
$
|
450.0
|
||||||||||||||||||||
Total assets
|
$
|
10,675.2
|
$
|
10,675.2
|
||||||||||||||||||||
Total debt (including current portion)
|
$
|
2,160.3
|
$
|
2,160.3
|
||||||||||||||||||||
Total TechnipFMC plc stockholders’ equity
|
$
|
4,152.5
|
$
|
4,152.5
|
||||||||||||||||||||
Other segment financial data:
|
||||||||||||||||||||||||
Subsea
|
||||||||||||||||||||||||
Subsea revenue
|
$
|
5,419.5
|
$
|
4,762.8
|
$
|
5,719.1
|
$
|
4,133.4
|
$
|
3,955.5
|
$
|
5,597.4
|
||||||||||||
Subsea capital expenditures
|
$
|
287.7
|
$
|
223.2
|
$
|
179.1
|
$
|
195.5
|
$
|
242.6
|
$
|
240.6
|
||||||||||||
Subsea pro forma Adjusted EBITDA(1)
|
$
|
655.1
|
$
|
689.1
|
$
|
1,120.8
|
$
|
350.4
|
$
|
461.3
|
$
|
544.2
|
||||||||||||
Surface Technologies
|
||||||||||||||||||||||||
Surface Technologies revenue
|
$
|
1,530.7
|
$
|
1,508.9
|
$
|
1,204.3
|
$
|
796.3
|
$
|
1,145.2
|
$
|
1,181.8
|
||||||||||||
Surface Technologies capital expenditures
|
$
|
96.6
|
$
|
111.9
|
$
|
35.4
|
$
|
28.0
|
$
|
84.5
|
$
|
40.1
|
||||||||||||
Surface Technologies pro forma Adjusted EBITDA(1)
|
$
|
170.5
|
$
|
250.7
|
$
|
213.1
|
$
|
50.1
|
$
|
109.8
|
$
|
110.8
|
||||||||||||
Other operating data:
|
||||||||||||||||||||||||
Total inbound orders(2)
|
$
|
9,612.5
|
$
|
6,865.1
|
$
|
6,383.4
|
$
|
4,051.8
|
$
|
8,008.6
|
$
|
5,655.7
|
||||||||||||
Subsea inbound orders(2)
|
$
|
7,992.6
|
$
|
5,178.5
|
$
|
5,143.6
|
$
|
3,290.9
|
$
|
6,820.3
|
$
|
4,463.2
|
||||||||||||
Surface Technologies inbound orders(2)
|
$
|
1,619.9
|
$
|
1,686.6
|
$
|
1,239.8
|
$
|
760.9
|
$
|
1,188.3
|
$
|
1,192.5
|
||||||||||||
Total order backlog(3)
|
$
|
8,953.0
|
$
|
6,469.5
|
$
|
6,613.7
|
$
|
7,586.9
|
$
|
9,084.5
|
$
|
7,586.9
|
||||||||||||
Subsea order backlog(3)
|
$
|
8,479.8
|
$
|
5,999.6
|
$
|
6,203.9
|
$
|
7,218.0
|
$
|
8,655.8
|
$
|
7,218.0
|
||||||||||||
Surface Technologies order backlog(3)
|
$
|
473.2
|
$
|
469.9
|
$
|
409.8
|
$
|
368.9
|
$
|
428.7
|
$
|
368.9
|
||||||||||||
Non-consolidated order backlog(4)
|
$
|
799.2
|
$
|
974.0
|
$
|
674.0
|
$
|
842.1
|
$
|
674.0
|
||||||||||||||
Pro forma
|
||||||||||||||||||||||||
Fiscal year ended
December 31,
|
Nine months ended
September 30,
|
Twelve months ended
September 30, 2020
|
||||||||||||||||||||||
2019
|
2018
|
2017
|
2020
|
2019
|
||||||||||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||||||||||
Other financial data:
|
||||||||||||||||||||||||
Pro forma Adjusted EBITDA(1)
|
$
|
566.5
|
$
|
852.7
|
$
|
1,192
|
$
|
327.7
|
$
|
373.2
|
$
|
521.0
|
||||||||||||
Total net debt (at period end)(5)
|
$
|
(1,710
|
)
|
|||||||||||||||||||||
Ratio of total debt to pro forma Adjusted EBITDA(1)(6)
|
4.15
|
x
|
||||||||||||||||||||||
Ratio of total net debt to pro forma Adjusted EBITDA(1)(5)(7)
|
(3.28
|
)
|
(1) |
Pro forma Adjusted EBITDA is a non-GAAP measure. Pro forma Adjusted EBITDA is defined as net income (loss) attributable to TechnipFMC plc before loss (profit) attributable to non-controlling interests, net interest expense, income taxes,
depreciation and amortization, excluding charges and credits described below.
|
Pro Forma
|
||||||||||||||||||||||||
Fiscal year ended
December 31,
|
Nine months ended
September 30,
|
Twelve months ended
September 30, 2020
|
||||||||||||||||||||||
2019
|
2018
|
2017
|
2020
|
2019
|
||||||||||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||||||||||
Net loss attributable to TechnipFMC plc
|
$
|
(2,630.9
|
)
|
$
|
(1,848.2
|
)
|
$
|
(85.6
|
)
|
$
|
(3,463.0
|
)
|
$
|
(315.8
|
)
|
$
|
(5,778.1
|
)
|
||||||
Net income (loss) attributable to noncontrolling interests
|
(4.6
|
)
|
11.0
|
21.2
|
14.8
|
18.7
|
(8.5
|
)
|
||||||||||||||||
Provision for income taxes
|
68.3
|
203.6
|
299.3
|
(18.6
|
)
|
29.4
|
20.3
|
|||||||||||||||||
Net interest expense
|
103.2
|
119.7
|
119.9
|
129.4
|
78.1
|
154.5
|
||||||||||||||||||
Depreciation and amortization(a)
|
436.9
|
421
|
423.2
|
300.4
|
322.8
|
414.5
|
||||||||||||||||||
Charges and (credits):
|
||||||||||||||||||||||||
Impairment and other charges(b)
|
2,484.1
|
1,792.6
|
27.5
|
3,247.3
|
127.5
|
5,603.9
|
||||||||||||||||||
Restructuring and other severance charges
|
6.7
|
29.0
|
107.6
|
51.1
|
16.4
|
41.4
|
||||||||||||||||||
Business combination transaction and integration costs(c)
|
14.2
|
18.4
|
48.4
|
-
|
16.0
|
(1.8
|
)
|
|||||||||||||||||
Direct COVID-19 expenses(d)
|
-
|
-
|
-
|
57.8
|
-
|
57.8
|
||||||||||||||||||
Legal provision
|
54.6
|
20.1
|
-
|
-
|
54.6
|
-
|
||||||||||||||||||
Gain on divestitures
|
-
|
(3.3
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Change in accounting estimate
|
-
|
-
|
21.9
|
-
|
-
|
-
|
||||||||||||||||||
Purchase price accounting adjustments(e)
|
34.0
|
88.8
|
208.6
|
8.5
|
25.5
|
17.0
|
||||||||||||||||||
Adjusted EBITDA
|
$
|
566.5
|
$
|
852.7
|
$
|
1,192.0
|
$
|
327.7
|
$
|
373.2
|
$
|
521.0
|
Pro Forma
|
||||||||||||||||||||||||||||||||||||||||||||||||
Fiscal year ended
December 31,
|
Fiscal year ended
December 31,
|
Fiscal year ended
December 31,
|
Nine months ended
September 30,
|
Nine months ended
September 30,
|
Twelve months ended
September 30, 2020
|
|||||||||||||||||||||||||||||||||||||||||||
2019
|
2018
|
2017
|
2020
|
2019
|
||||||||||||||||||||||||||||||||||||||||||||
Subsea
|
Surface
|
Subsea
|
Surface
|
Subsea
|
Surface
|
Subsea
|
Surface
|
Subsea
|
Surface
|
Subsea
|
Surface
|
|||||||||||||||||||||||||||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Operating (loss) profit (pre-tax)
|
$
|
(1,442.7
|
)
|
$
|
(662.7
|
)
|
$
|
(1,540.6
|
)
|
$
|
163.2
|
$
|
461.5
|
$
|
76.9
|
$
|
(2,806.0
|
)
|
$
|
(444.4
|
)
|
$
|
61.2
|
$
|
30.7
|
$
|
(4,309.9
|
)
|
$
|
(1,137.8
|
)
|
|||||||||||||||||
Charges and (credits):
|
||||||||||||||||||||||||||||||||||||||||||||||||
Impairment and other charges(b)
|
$
|
1,798.6
|
$
|
685.5
|
$
|
1,784.2
|
$
|
4.5
|
$
|
11.3
|
$
|
10.2
|
$
|
2,826.6
|
$
|
418.1
|
$
|
126.9
|
$
|
0.6
|
4,498.3
|
1,103.0
|
||||||||||||||||||||||||||
Restructuring and other charges(b)
|
(46.4
|
)
|
39.8
|
17.7
|
9.3
|
88.5
|
9.1
|
36.1
|
14.0
|
11.1
|
2.8
|
(21.4
|
)
|
51.0
|
||||||||||||||||||||||||||||||||||
Direct COVID-19 expenses(d)
|
-
|
-
|
-
|
-
|
-
|
-
|
50.1
|
7.7
|
-
|
-
|
50.1
|
7.7
|
||||||||||||||||||||||||||||||||||||
Gain on divestitures
|
-
|
-
|
(3.3
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
Change in accounting estimate
|
-
|
-
|
-
|
-
|
11.8
|
10.1
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Purchase price accounting adjustments(e)
|
34.0
|
-
|
81.9
|
7.1
|
179.7
|
55.7
|
8.5
|
-
|
25.5
|
-
|
17.0
|
-
|
||||||||||||||||||||||||||||||||||||
Subtotal
|
$
|
1,786.2
|
$
|
725.3
|
$
|
1,880.5
|
$
|
20.9
|
$
|
291.3
|
$
|
85.1
|
$
|
2,921.3
|
$
|
439.8
|
$
|
163.5
|
$
|
3.4
|
$
|
4,544.0
|
$
|
1,161.7
|
||||||||||||||||||||||||
Adjusted depreciation and amortization(f)
|
$
|
311.6
|
$
|
107.9
|
$
|
349.2
|
$
|
66.6
|
$
|
368.0
|
$
|
51.1
|
$
|
235.1
|
$
|
54.7
|
$
|
236.6
|
$
|
75.7
|
310.1
|
86.9
|
||||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
655.1
|
$
|
170.5
|
$
|
689.1
|
$
|
250.7
|
$
|
1,120.8
|
$
|
213.1
|
$
|
350.4
|
$
|
50.1
|
$
|
461.3
|
$
|
109.8
|
$
|
544.2
|
$
|
110.8
|
(2) |
Inbound orders represent the estimated sales value of confirmed customer orders received during the reporting period.
|
(3) |
Order backlog is calculated as the estimated sales value of unfilled, confirmed customer orders at the reporting date. Backlog reflects the current expectations for the timing of project execution.
|
(4) |
Non-consolidated order backlog reflects the proportional share of backlog related to joint ventures that is not consolidated due to our minority ownership position. On a pro forma basis after giving effect to the Spin-off, the only such
joint venture is our Subsea segment.
|
(5) |
Total net debt is total debt less unrestricted cash and cash equivalents.
|
(6) |
The ratio of total debt on a pro forma basis to pro forma Adjusted EBITDA is determined by dividing total debt (including current portion) on a pro forma basis as of September 30, 2020 by pro forma Adjusted EBITDA for the twelve months
ended September 30, 2020.
|
(7) |
The ratio of total net debt on a pro forma basis to pro forma Adjusted EBITDA is determined by dividing total net debt on a pro forma basis as of September 30, 2020 by pro forma Adjusted EBITDA for the twelve months ended September 30,
2020.
|
• |
demand for hydrocarbons, which is affected by worldwide population growth, economic growth rates, and general economic and business conditions, including reductions in travel and commerce relating to the COVID-19 pandemic;
|
• |
costs of exploring for, producing, and delivering oil and natural gas;
|
• |
political and economic uncertainty, and socio-political unrest;
|
• |
governmental laws, policies, regulations and subsidies related to or affecting the production, use, and exportation/importation of oil and natural gas;
|
• |
the ability or willingness of the Organization of Petroleum Exporting Countries and the 10 other oil producing countries, including Russia, Mexico and Kazakhstan (“OPEC+”) to set and maintain production level for oil;
|
• |
oil refining and transportation capacity and shifts in end-customer preferences toward fuel efficiency and the use of natural gas;
|
• |
technological advances affecting energy consumption;
|
• |
development, exploitation, relative price, and availability of alternative sources of energy and our customers’ shift of capital to the development of these sources;
|
• |
volatility in, and access to, capital and credit markets, which may affect our customers’ activity levels, and spending for our products and services;
|
• |
decrease in investors’ interest in hydrocarbon producers because of environmental and sustainability initiatives; and
|
• |
natural disasters.
|
• |
the deconsolidation of Technip Energies’ assets and liabilities at their carrying amounts, the elimination of revenues and direct expenses associated with Technip Energies, and to record the equity method investment associated with the
Issuer’s retained 49.9% ownership in Technip Energies N.V., measured at the historical carrying value which management believes approximates fair value;
|
• |
cash received from BPI, for its investment in Technip Energies N.V., which will reduce the Issuer’s ownership of 49.9% noted above. Please refer to the notes to the unaudited condensed consolidated
financial information for further details;
|
• |
the settlement of the outstanding intercompany accounts receivables (payables) pursuant to the SDA;
|
• |
the retirement of certain debt of TechnipFMC, issuance of the Notes, entry into the New Senior Secured Revolving Credit Facility and the payment of estimated debt issuance and other financing costs;
and
|
• |
the tax effects of the pro forma adjustments at the applicable statutory income tax rates.
|
Historical
|
Technip Energies
|
Pro Forma Spin-Off
Accounting Adjustments
|
Notes
|
Pro Forma Financing Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
||||||||||||||||
Assets
|
(a)
|
|||||||||||||||||||||
Cash and cash equivalents
|
$
|
4,244.0
|
$
|
(3,650.4
|
)
|
$
|
1,184.8
|
(b)
|
$
|
(1,328.4
|
)
|
(c)
|
$
|
450.0
|
||||||||
Trade receivables, net
|
2,127.8
|
(995.7
|
)
|
–
|
–
|
1,132.1
|
||||||||||||||||
Contract assets, net
|
1,470.0
|
(420.4
|
)
|
–
|
–
|
1,049.6
|
||||||||||||||||
Inventories, net
|
1,339.1
|
(12.6
|
)
|
–
|
–
|
1,326.5
|
||||||||||||||||
Derivative financial instrument
|
310.7
|
(12.5
|
)
|
–
|
–
|
298.2
|
||||||||||||||||
Income taxes receivable
|
285.4
|
(93.3
|
)
|
–
|
–
|
192.1
|
||||||||||||||||
Advances paid to suppliers
|
219.2
|
(119.2
|
)
|
–
|
–
|
100.0
|
||||||||||||||||
Other current assets
|
1,037.9
|
(415.9
|
)
|
204.1
|
(d)
|
826.1
|
||||||||||||||||
Total current assets
|
11,034.1
|
(5,720.0
|
)
|
1,388.9
|
(1,328.4
|
)
|
5,374.6
|
|||||||||||||||
Investments in equity affiliates
|
351.2
|
(56.3
|
)
|
–
|
–
|
294.9
|
||||||||||||||||
Property, plant and equipment, net
|
2,806.4
|
(116.8
|
)
|
–
|
–
|
2,689.6
|
||||||||||||||||
Operating lease right-of-use assets
|
742.1
|
(240.3
|
)
|
–
|
–
|
501.8
|
||||||||||||||||
Goodwill
|
2,488.7
|
(2,488.7
|
)
|
–
|
–
|
–
|
||||||||||||||||
Intangible assets, net
|
1,002.3
|
(122.9
|
)
|
–
|
–
|
879.4
|
||||||||||||||||
Deferred income taxes
|
228.1
|
(178.2
|
)
|
–
|
–
|
49.9
|
||||||||||||||||
Derivative financial instruments
|
22.9
|
(2.2
|
)
|
–
|
–
|
20.7
|
||||||||||||||||
Investment in Technip Energies
|
–
|
–
|
678.4
|
(e)
|
–
|
678.4
|
||||||||||||||||
Other assets
|
235.4
|
(49.5
|
)
|
–
|
–
|
185.9
|
||||||||||||||||
Total assets
|
$
|
18,911.2
|
$
|
(8,974.9
|
)
|
$
|
2,067.3
|
$
|
(1,328.4
|
)
|
$
|
10,675.2
|
||||||||||
Liabilities and equity
|
||||||||||||||||||||||
Short-term debt and current portion of long-term debt
|
$
|
612.2
|
$
|
(2.7
|
)
|
$
|
–
|
$
|
(522.8
|
)
|
(f)
|
$
|
86.7
|
|||||||||
Operating lease liabilities
|
206.1
|
(50.0
|
)
|
–
|
–
|
156.1
|
||||||||||||||||
Accounts payable, trade
|
2,498.4
|
(1,386.3
|
)
|
–
|
–
|
1,112.1
|
||||||||||||||||
Contract liabilities
|
4,643.4
|
(3,649.1
|
)
|
–
|
–
|
994.3
|
||||||||||||||||
Accrued payroll
|
384.5
|
(211.3
|
)
|
–
|
–
|
173.2
|
||||||||||||||||
Derivative financial instruments
|
280.2
|
(26.2
|
)
|
–
|
–
|
254.0
|
||||||||||||||||
Income taxes payable
|
65.7
|
(48.6
|
)
|
–
|
–
|
17.1
|
||||||||||||||||
Other current liabilities
|
1,326.7
|
(612.8
|
)
|
131.9
|
(d)
|
–
|
845.8
|
|||||||||||||||
Total current liabilities
|
10,017.2
|
(5,987.0
|
)
|
131.9
|
(522.8
|
)
|
3,639.3
|
|||||||||||||||
Long-term debt, less current portion
|
3,248.0
|
(416.8
|
)
|
–
|
(757.6
|
)
|
(f)
|
2,073.6
|
||||||||||||||
Operating lease liabilities, less current portion
|
626.2
|
(251.5
|
)
|
–
|
–
|
374.7
|
||||||||||||||||
Deferred income taxes
|
78.5
|
(30.7
|
)
|
–
|
–
|
47.8
|
||||||||||||||||
Accrued pension and other post-retirement benefits, less current portion
|
320.4
|
(164.1
|
)
|
–
|
–
|
156.3
|
||||||||||||||||
Derivative financial instruments
|
35.7
|
(6.1
|
)
|
–
|
–
|
29.6
|
||||||||||||||||
Other liabilities
|
309.4
|
(180.5
|
)
|
–
|
–
|
128.9
|
||||||||||||||||
Total liabilities
|
14,635.4
|
(7,036.7
|
)
|
131.9
|
(1,280.4
|
)
|
6,450.2
|
|||||||||||||||
Commitments and contingent liabilities
|
||||||||||||||||||||||
Mezzanine equity
|
||||||||||||||||||||||
Redeemable non-controlling interest
|
42.1
|
–
|
–
|
–
|
42.1
|
|||||||||||||||||
Stockholders’ equity
|
||||||||||||||||||||||
Ordinary shares, $1.00 par value; 618.3 shares authorized; 449.4 shares issued and outstanding
|
449.4
|
–
|
–
|
–
|
449.4
|
|||||||||||||||||
Capital in excess of par value of ordinary shares
|
10,227.8
|
–
|
–
|
–
|
10,227.8
|
|||||||||||||||||
Accumulated deficit/ Parent Company investment in Technip Energies
|
(4,879.0
|
)
|
(2,032.1
|
)
|
1,935.4
|
(g)
|
(48.0
|
)
|
(h)
|
(5,023.7
|
)
|
|||||||||||
Accumulated other comprehensive loss
|
(1,609.1
|
)
|
108.1
|
–
|
–
|
(1,501.0
|
)
|
|||||||||||||||
Total TechnipFMC plc stockholders’ equity
|
4,189.1
|
(1,924.0
|
)
|
1,935.4
|
(48.0
|
)
|
4,152.5
|
|||||||||||||||
Non-controlling interests
|
44.6
|
(14.2
|
)
|
–
|
–
|
30.4
|
||||||||||||||||
Total equity
|
4,233.7
|
(1,938.2
|
)
|
1,935.4
|
(48.0
|
)
|
4,182.9
|
|||||||||||||||
Total liabilities and equity
|
$
|
18,911.2
|
$
|
(8,974.9
|
)
|
$
|
2,067.3
|
$
|
(1,328.4
|
)
|
$
|
10,675.2
|
Historical
|
Technip Energies
|
Pro Forma Financing Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
|||||||||||||
Revenue:
|
(a)
|
||||||||||||||||
Service revenue
|
$
|
7,101.9
|
$
|
(4,694.8
|
)
|
$
|
–
|
$
|
2,407.1
|
||||||||
Product revenue
|
2,416.9
|
–
|
–
|
2,416.9
|
|||||||||||||
Lease revenue
|
105.7
|
–
|
–
|
105.7
|
|||||||||||||
Total revenue
|
9,624.5
|
(4,694.8
|
)
|
–
|
4,929.7
|
||||||||||||
Costs and expenses:
|
|||||||||||||||||
Cost of service revenue
|
6,158.0
|
(3,855.4
|
)
|
–
|
2,302.6
|
||||||||||||
Cost of product revenue
|
1,970.0
|
–
|
–
|
1,970.0
|
|||||||||||||
Cost of lease and other revenue
|
90.3
|
–
|
–
|
90.3
|
|||||||||||||
Selling, general and administrative expense
|
780.8
|
(252.6
|
)
|
–
|
528.2
|
||||||||||||
Research and development expense
|
108.8
|
(36.8
|
)
|
–
|
72.0
|
||||||||||||
Impairment, restructuring and other expense
|
3,440.7
|
(84.5
|
)
|
–
|
3,356.2
|
||||||||||||
Separation costs
|
27.1
|
(27.1
|
)
|
–
|
–
|
||||||||||||
Merger transaction and integration costs
|
–
|
–
|
–
|
–
|
|||||||||||||
Total costs and expenses
|
12,575.7
|
(4,256.4
|
)
|
–
|
8,319.3
|
||||||||||||
Other (expense) income, net
|
(9.3
|
)
|
11.4
|
–
|
2.1
|
||||||||||||
Income from equity affiliates
|
52.9
|
(2.8
|
)
|
–
|
50.1
|
||||||||||||
Income (loss) before financial expense, net and income taxes
|
(2,907.6
|
)
|
(429.8
|
)
|
–
|
(3,337.4
|
)
|
||||||||||
Net interest expense
|
(238.5
|
)
|
136.6
|
(27.5
|
)
|
(i)
|
(129.4
|
)
|
|||||||||
Income (loss) before income taxes
|
(3,146.1
|
)
|
(293.2
|
)
|
(27.5
|
)
|
(3,466.8
|
)
|
|||||||||
Provision for income taxes
|
77.9
|
(96.5
|
)
|
–
|
(j)
|
(18.6
|
)
|
||||||||||
Net income (loss)
|
(3,224.0
|
)
|
(196.7
|
)
|
(27.5
|
)
|
(3,448.2
|
)
|
|||||||||
Net (profit) loss attributable to noncontrolling interests
|
(24.3
|
)
|
9.5
|
–
|
(14.8
|
)
|
|||||||||||
Net income attributable to TechnipFMC plc
|
$
|
(3,248.3
|
)
|
$
|
(187.2
|
)
|
$
|
(27.5
|
)
|
$
|
(3,463.0
|
)
|
|||||
Pro forma earnings per share
|
|||||||||||||||||
Basic
|
$
|
(7.24
|
)
|
$
|
(7.72
|
)
|
|||||||||||
Diluted
|
$
|
(7.24
|
)
|
$
|
(7.72
|
)
|
|||||||||||
Pro forma weighted-average share outstanding
|
|||||||||||||||||
Basic
|
448.4
|
448.4
|
|||||||||||||||
Diluted
|
448.4
|
448.4
|
Historical
|
Technip Energies
|
Pro Forma Financing Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
|||||||||||||
Revenue:
|
(a)
|
||||||||||||||||
Service revenue
|
$
|
7,009.5
|
$
|
(4,581.6
|
)
|
$
|
–
|
$
|
2,427.9
|
||||||||
Product revenue
|
2,471.9
|
–
|
–
|
2,471.9
|
|||||||||||||
Lease revenue
|
200.9
|
–
|
–
|
200.9
|
|||||||||||||
Total revenue
|
9,682.3
|
(4,581.6
|
)
|
–
|
5,100.7
|
||||||||||||
Costs and expenses:
|
|||||||||||||||||
Cost of service revenue
|
5,520.1
|
(3,533.0
|
)
|
–
|
1,987.1
|
||||||||||||
Cost of product revenue
|
2,237.2
|
–
|
–
|
2,237.2
|
|||||||||||||
Cost of lease and other revenue
|
126.2
|
–
|
–
|
126.2
|
|||||||||||||
Selling, general and administrative expense
|
919.7
|
(309.4
|
)
|
–
|
610.3
|
||||||||||||
Research and development expense
|
110.0
|
(7.9
|
)
|
–
|
102.1
|
||||||||||||
Impairment, restructuring and other expense
|
166.0
|
(22.1
|
)
|
–
|
143.9
|
||||||||||||
Separation costs
|
9.4
|
(9.4
|
)
|
–
|
–
|
||||||||||||
Merger transaction and integration costs
|
31.2
|
(15.2
|
)
|
–
|
16.0
|
||||||||||||
Total costs and expenses
|
9,119.8
|
(3,897.0
|
)
|
–
|
5,222.8
|
||||||||||||
Other (expense) income, net
|
(156.5
|
)
|
39.9
|
–
|
(116.6
|
)
|
|||||||||||
Income from equity affiliates
|
54.0
|
(4.9
|
)
|
–
|
49.1
|
||||||||||||
Income (loss) before financial expense, net and income taxes
|
460.0
|
(649.6
|
)
|
–
|
(189.6
|
)
|
|||||||||||
Net interest expense
|
(345.3
|
)
|
274.0
|
(6.8
|
)
|
(i)
|
(78.1
|
)
|
|||||||||
Income (loss) before income taxes
|
114.7
|
(375.6
|
)
|
(6.8
|
)
|
(267.7
|
)
|
||||||||||
Provision for income taxes
|
96.5
|
(67.1
|
)
|
–
|
(j)
|
29.4
|
|||||||||||
Net income (loss)
|
18.2
|
(308.5
|
)
|
(6.8
|
)
|
(297.1
|
)
|
||||||||||
Net (profit) loss attributable to noncontrolling interests
|
(19.4
|
)
|
0.7
|
–
|
(18.7
|
)
|
|||||||||||
Net loss attributable to TechnipFMC plc
|
$
|
(1.2
|
)
|
$
|
(307.8
|
)
|
$
|
(6.8
|
)
|
$
|
(315.8
|
)
|
|||||
Pro forma earnings per share
|
|||||||||||||||||
Basic
|
$
|
(0.00
|
)
|
$
|
(0.70
|
)
|
|||||||||||
Diluted
|
$
|
(0.00
|
)
|
$
|
(0.70
|
)
|
|||||||||||
Pro forma weighted-average share outstanding
|
|||||||||||||||||
Basic
|
448.6
|
448.6
|
|||||||||||||||
Diluted
|
448.6
|
448.6
|
Historical
|
Technip Energies
|
Pro Forma Financing Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
|||||||||||||
Revenue:
|
(a)
|
||||||||||||||||
Service revenue
|
$
|
9,789.7
|
$
|
(6,458.9
|
)
|
$
|
–
|
$
|
3,330.8
|
||||||||
Product revenue
|
3,352.9
|
–
|
–
|
3,352.9
|
|||||||||||||
Lease revenue
|
266.5
|
–
|
–
|
266.5
|
|||||||||||||
Total revenue
|
13,409.1
|
(6,458.9
|
)
|
–
|
6,950.2
|
||||||||||||
Costs and expenses:
|
|||||||||||||||||
Cost of service revenue
|
7,767.2
|
(5,071.4
|
)
|
–
|
2,695.8
|
||||||||||||
Cost of product revenue
|
3,015.6
|
–
|
–
|
3,015.6
|
|||||||||||||
Cost of lease and other revenue
|
167.9
|
–
|
–
|
167.9
|
|||||||||||||
Selling, general and administrative expense
|
1,228.1
|
(406.1
|
)
|
–
|
822.0
|
||||||||||||
Research and development expense
|
162.9
|
(47.0
|
)
|
–
|
115.9
|
||||||||||||
Impairment, restructuring and other expense
|
2,490.8
|
(30.0
|
)
|
–
|
2,460.8
|
||||||||||||
Separation costs
|
72.1
|
(72.1
|
)
|
–
|
-
|
||||||||||||
Merger transaction and integration costs
|
31.2
|
(17.0
|
)
|
–
|
14.2
|
||||||||||||
Total costs and expenses
|
14,935.8
|
(5,643.6
|
)
|
–
|
9,292.2
|
||||||||||||
Other (expense) income, net
|
(220.7
|
)
|
39.0
|
–
|
(181.7
|
)
|
|||||||||||
Income from equity affiliates
|
62.9
|
(3.2
|
)
|
–
|
59.7
|
||||||||||||
Income (loss) before financial expense, net and income taxes
|
(1,684.5
|
)
|
(779.5
|
)
|
–
|
(2,464.0
|
)
|
||||||||||
Net interest expense
|
(451.3
|
)
|
360.4
|
(12.3
|
)
|
(i)
|
(103.2
|
)
|
|||||||||
Income (loss) before income taxes
|
(2,135.8
|
)
|
(419.1
|
)
|
(12.3
|
)
|
(2,567.2
|
)
|
|||||||||
Provision for income taxes
|
276.3
|
(208.0
|
)
|
–
|
(j)
|
68.3
|
|||||||||||
Net income (loss)
|
(2,412.1
|
)
|
(211.1
|
)
|
(12.3
|
)
|
(2,635.5
|
)
|
|||||||||
Net (profit) loss attributable to noncontrolling interests
|
(3.1
|
)
|
7.7
|
4.6
|
|||||||||||||
Net loss attributable to TechnipFMC plc
|
$
|
(2,415.2
|
)
|
$
|
(203.4
|
)
|
$
|
(12.3
|
)
|
$
|
(2,630.9
|
)
|
|||||
Pro forma earnings per share
|
|||||||||||||||||
Basic
|
$
|
(5.39
|
)
|
$
|
(5.87
|
)
|
|||||||||||
Diluted
|
$
|
(5.39
|
)
|
$
|
(5.87
|
)
|
|||||||||||
Pro forma weighted-average share outstanding
|
|||||||||||||||||
Basic
|
448.0
|
448.0
|
|||||||||||||||
Diluted
|
448.0
|
448.0
|
Historical
|
Technip Energies
|
Pro Forma Financing Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
|||||||||||||
Revenue:
|
(a)
|
||||||||||||||||
Service revenue
|
$
|
9,057.6
|
$
|
(6,281.2
|
)
|
$
|
–
|
$
|
2,776.4
|
||||||||
Product revenue
|
3,272.6
|
–
|
–
|
3,272.6
|
|||||||||||||
Lease revenue
|
222.7
|
–
|
–
|
222.7
|
|||||||||||||
Total revenue
|
12,552.9
|
(6,281.2
|
)
|
–
|
6,271.7
|
||||||||||||
Costs and expenses:
|
|||||||||||||||||
Cost of service revenue
|
7,452.7
|
(5,193.0
|
)
|
–
|
2,259.7
|
||||||||||||
Cost of product revenue
|
2,676.9
|
–
|
–
|
2,676.9
|
|||||||||||||
Cost of lease and other revenue
|
143.4
|
–
|
–
|
143.4
|
|||||||||||||
Selling, general and administrative expense
|
1,140.6
|
(400.8
|
)
|
–
|
739.8
|
||||||||||||
Research and development expense
|
189.2
|
(31.6
|
)
|
–
|
157.6
|
||||||||||||
Impairment, restructuring and other expense
|
1,831.2
|
(9.6
|
)
|
–
|
1,821.6
|
||||||||||||
Merger transaction and integration costs
|
36.5
|
(18.1
|
)
|
–
|
18.4
|
||||||||||||
Total costs and expenses
|
13,470.5
|
(5,653.1
|
)
|
–
|
7,817.4
|
||||||||||||
Other (expense) income, net
|
(323.9
|
)
|
275.6
|
–
|
(48.3
|
)
|
|||||||||||
Income from equity affiliates
|
114.3
|
(34.2
|
)
|
–
|
80.1
|
||||||||||||
Income (loss) before financial expense, net and income taxes
|
(1,127.2
|
)
|
(386.7
|
)
|
–
|
(1,513.9
|
)
|
||||||||||
Net interest expense
|
(360.9
|
)
|
245.5
|
(4.3
|
)
|
(119.7
|
)
|
||||||||||
Income (loss) before income taxes
|
(1,488.1
|
)
|
(141.2
|
)
|
(4.3
|
)
|
(i)
|
(1,633.6
|
)
|
||||||||
Provision for income taxes
|
422.7
|
(219.1
|
)
|
–
|
203.6
|
||||||||||||
Net income (loss)
|
(1,910.8
|
)
|
77.9
|
(4.3
|
)
|
(j)
|
(1,837.2
|
)
|
|||||||||
Net (profit) loss attributable to noncontrolling interests
|
(10.8
|
)
|
(0.2
|
)
|
–
|
(11.0
|
)
|
||||||||||
Net income attributable to TechnipFMC plc
|
$
|
(1,921.6
|
)
|
$
|
77.7
|
$
|
(4.3
|
)
|
$
|
(1,848.2
|
)
|
||||||
Pro forma earnings per share
|
|||||||||||||||||
Basic
|
$
|
(4.20
|
)
|
$
|
(4.04
|
)
|
|||||||||||
Diluted
|
$
|
(4.20
|
)
|
$
|
(4.04
|
)
|
|||||||||||
Pro forma weighted-average share outstanding
|
|||||||||||||||||
Basic
|
458.0
|
458.0
|
|||||||||||||||
Diluted
|
458.0
|
458.0
|
Historical
|
Technip Energies
|
Pro Forma Financing Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
|||||||||||||
Revenue:
|
(a)
|
||||||||||||||||
Service revenue
|
$
|
11,445.9
|
$
|
(8,133.5
|
)
|
$
|
–
|
$
|
3,312.4
|
||||||||
Product revenue
|
3,416.4
|
–
|
–
|
3,416.4
|
|||||||||||||
Lease revenue
|
194.6
|
–
|
–
|
194.6
|
|||||||||||||
Total revenue
|
15,056.9
|
(8,133.5
|
)
|
–
|
6,923.4
|
||||||||||||
Costs and expenses:
|
|||||||||||||||||
Cost of service revenue
|
9,433.1
|
(7,012.8
|
)
|
–
|
2,420.3
|
||||||||||||
Cost of product revenue
|
2,954.3
|
–
|
–
|
2,954.3
|
|||||||||||||
Cost of lease and other revenue
|
137.2
|
–
|
–
|
137.2
|
|||||||||||||
Selling, general and administrative expense
|
1,060.9
|
(328.3
|
)
|
–
|
732.6
|
||||||||||||
Research and development expense
|
212.9
|
(35.9
|
)
|
–
|
177.0
|
||||||||||||
Impairment, restructuring and other expense
|
191.5
|
(56.4
|
)
|
–
|
135.1
|
||||||||||||
Merger transaction and integration costs
|
101.8
|
(53.4
|
)
|
–
|
48.4
|
||||||||||||
Total costs and expenses
|
14,091.7
|
(7,486.8
|
)
|
–
|
6,604.9
|
||||||||||||
Other (expense) income, net
|
(25.9
|
)
|
6.9
|
–
|
(19.0
|
)
|
|||||||||||
Income from equity affiliates
|
55.6
|
(0.3
|
)
|
–
|
55.3
|
||||||||||||
Income (loss) before financial expense, net and income taxes
|
994.9
|
(640.1
|
)
|
–
|
354.8
|
||||||||||||
Net interest expense
|
(315.2
|
)
|
231.5
|
(36.2
|
)
|
(119.9
|
)
|
||||||||||
Income (loss) before income taxes
|
679.7
|
(408.6
|
)
|
(36.2
|
)
|
(i)
|
234.9
|
||||||||||
Provision for income taxes
|
545.5
|
(243.3
|
)
|
(2.9
|
)
|
299.3
|
|||||||||||
Net income (loss)
|
134.2
|
(165.3
|
)
|
(33.3
|
)
|
(j)
|
(64.4
|
)
|
|||||||||
Net (profit) loss attributable to noncontrolling interests
|
(20.9
|
)
|
(0.3
|
)
|
–
|
(21.2
|
)
|
||||||||||
Net income attributable to TechnipFMC plc
|
$
|
113.3
|
$
|
(165.6
|
)
|
$
|
(33.3
|
)
|
$
|
(85.6
|
)
|
||||||
Pro forma earnings per share
|
|||||||||||||||||
Basic
|
$
|
0.24
|
$
|
(0.18
|
)
|
||||||||||||
Diluted
|
$
|
0.24
|
$
|
(0.18
|
)
|
||||||||||||
Pro forma weighted-average share outstanding
|
|||||||||||||||||
Basic
|
466.7
|
466.7
|
|||||||||||||||
Diluted
|
468.3
|
466.7
|
(a) |
Reflects the deconsolidation of Technip Energies’ assets and liabilities at their carrying amounts as of September 30, 2020 and Technip Energies’ operations for the nine months ended September 30, 2020 and 2019 and for the years ended
December 31, 2019, 2018 and 2017.
|
(b) |
Reflects the adjustment to cash for proceeds received from BPI for its proportionate share of the investment in Technip Energies and cash retained by TechnipFMC after the deconsolidation of Technip Energies. The adjustment is comprised
of the following (in millions):
|
Technip Energies’ cash retained
|
$
|
984.8
|
|||
Cash proceeds from BPI
|
200.0
|
||||
Pro forma adjustment to cash
|
$
|
1,184.8
|
(c) |
Reflects the adjustment to cash for the retirement of certain of the Issuer’s debt, issuance of new debt and payment of estimated debt issuance and other financing costs. The adjustment is comprised of the following (in millions):
|
Repayment of TechnipFMC’s debt
|
$
|
(2,113.4
|
)
|
||
Issuance of Notes offered hereby
|
850.0
|
||||
Debt issuance costs
|
(17.0
|
)
|
|||
Other financing costs related to the Transactions
|
(48.0
|
)
|
|||
Pro forma adjustment to cash
|
$
|
(1,328.4
|
)
|
(d) |
Reflects the settlement of the outstanding intercompany accounts receivables (payables) pursuant to the SDA.
|
(e) |
Reflects the remaining noncontrolling equity interest in Technip Energies, calculated by applying the ownership percentage, assuming that the BPI Investment is purchased at the midpoint of the 11.82% floor and 17.25% cap, to the
historical carrying value of Technip Energies. It is management’s belief that the historical carrying value of Technip Energies approximates its fair value.
|
(f) |
Reflects pro forma adjustment related to repayment of certain of the Issuer’s debt and issuance of new high yield bonds as follows (in millions):
|
Repayment of commercial paper
|
$
|
(1,090.6
|
)
|
||
Repayment of 3.45% Senior Notes due 2022
|
(500.0
|
)
|
|||
Repayment of Synthetic bonds due 2021 (classified as short-term debt)
|
(522.8
|
)
|
|||
Issuance of new high yield bonds
|
850.0
|
||||
Debt issuance costs
|
(17.0
|
)
|
|||
Pro forma adjustment to total debt
|
$
|
(1,280.4
|
)
|
(g) |
Represents pro forma adjustment to retained earnings to reflect the net impact of amounts as a result of the pro forma Spin-off adjustments as follows (in millions):
|
Technip Energies’ cash retained
|
$
|
984.8
|
|||
Investment in Technip Energies
|
678.4
|
||||
Cash proceeds from BPI
|
200.0
|
||||
Settlement of intercompany receivables (payables)
|
72.2
|
||||
Accumulated deficit/ Parent Company investment in Technip Energies
|
$
|
1,935.4
|
(h) |
Represents pro forma adjustment to accumulated deficit to reflect the net impact of payments for other financing and transaction costs.
|
(i) |
Reflects pro forma interest expense adjustments for the nine months ended September 30, 2020 and 2019 as follows (in millions):
|
Nine Months Ended
September 30,
|
|||||||||
2020
|
2019
|
||||||||
Interest expense associated with new financing arrangements(i)
|
$
|
56.7
|
$
|
56.7
|
|||||
Eliminate interest expense associated with retirement of TechnipFMC’s debt(ii)
|
(29.2
|
)
|
(49.9
|
)
|
|||||
Pro forma adjustment to interest expenses
|
$
|
27.5
|
$
|
6.8
|
Year Ended December 31,
|
|||||||||||||
2019
|
2018
|
2017
|
|||||||||||
Interest expense associated with new financing arrangements(i)
|
$
|
75.7
|
$
|
75.7
|
$
|
75.7
|
|||||||
Eliminate interest expense associated with retirement of TechnipFMC’s debt(ii)
|
(63.4
|
)
|
(71.4
|
)
|
(39.5
|
)
|
|||||||
Pro forma adjustment to interest expenses
|
$
|
12.3
|
$
|
4.3
|
$
|
36.2
|
(i) |
Pro forma adjustments for interest expense associated with new financing arrangements represents interest expense on the Notes offered hereby. If the assumed interest rate of the Notes offered hereby increased (or decreased) 0.125%, the
cash interest expense would increase (or decrease) $1.1 million for the years ended December 31, 2019, 2018 and 2017 and and $0.8 million for the nine months ended September 30, 2019 and 2020.
|
(ii) |
Pro forma adjustments for interest expense associated with retirement of TechnipFMC’s debt was calculated based on the historical debt balances of the commercial paper, Synthetic bonds and 3.45% Senior Notes outstanding at each
applicable balance sheet date.
|
(j) |
Reflects income tax expense (benefit) related to income (loss) from operations before income taxes generated by the pro forma adjustments based upon an estimate of the effective tax rate. There is no tax benefit related to the pro forma
adjustments for the nine months ended September 30, 2020 and 2019 and for the years ended December 31, 2019 and 2018, due to the overall net deferred tax asset position and corresponding full valuation allowances which were recorded during
these periods. The tax benefit for the year ended December 31, 2017 is based on the effective income tax rate of approximately 37%.
|
Nine months ended
September 30,
|
Change
|
|||||||||||||||
2020
|
2019
|
$ | |
|
%
|
|||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Revenue
|
$
|
4,929.7
|
$
|
5,100.7
|
$
|
(171.0
|
)
|
(3.4
|
)
|
|||||||
Cost and expenses
|
||||||||||||||||
Cost of sales
|
4,362.9
|
4,350.5
|
12.4
|
0.3
|
||||||||||||
Selling, general and administrative expense
|
528.2
|
610.3
|
(82.1
|
)
|
(13.5
|
)
|
||||||||||
Research and development expense
|
72.0
|
102.1
|
(30.1
|
)
|
(29.5
|
)
|
||||||||||
Impairment, restructuring and other expense
|
3,356.2
|
143.9
|
3,212.3
|
2,232.3
|
||||||||||||
Merger transaction and integration costs
|
–
|
16.0
|
(16.0
|
)
|
(100.0
|
)
|
||||||||||
Total costs and expenses
|
8,319.3
|
5,222.8
|
3,096.5
|
59.3
|
||||||||||||
Other income (expense), net
|
2.1
|
(116.6
|
)
|
118.7
|
(101.8
|
)
|
||||||||||
Income from equity affiliates
|
50.1
|
49.1
|
1.0
|
2.0
|
||||||||||||
Loss before interest income, interest expense and income taxes
|
(3,337.4
|
)
|
(189.6
|
)
|
(3,147.8
|
)
|
1,660.2
|
|||||||||
Net interest expense
|
(129.4
|
)
|
(78.1
|
)
|
(51.3
|
)
|
65.7
|
|||||||||
Loss before income taxes
|
(3,466.8
|
)
|
(267.7
|
)
|
(3,199.1
|
)
|
1,195.0
|
|||||||||
Provision for income taxes
|
(18.6
|
)
|
29.4
|
(48.0
|
)
|
(163.3
|
)
|
|||||||||
Net loss
|
(3,448.2
|
)
|
(297.1
|
)
|
(3,151.1
|
)
|
1,060.6
|
|||||||||
Net profit attributable to TechnipFMC plc
|
(14.8
|
)
|
(18.7
|
)
|
3.9
|
(20.9
|
)
|
|||||||||
Net loss attributable to TechnipFMC plc
|
$
|
(3,463.0
|
)
|
$
|
(315.8
|
)
|
$
|
(3,147.2
|
)
|
996.6
|
||||||
Nine months ended
September 30,
|
Favorable/(Unfavorable)
|
|||||||||||||||
2020
|
2019
|
$ |
|
%
|
||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Revenue
|
$
|
4,133.4
|
$
|
3,955.5
|
$
|
177.9
|
4.5
|
|||||||||
Operating profit (loss)
|
$
|
(2,806.0
|
)
|
$
|
61.2
|
$
|
(2,867.2
|
)
|
(4,685.0
|
)
|
||||||
Adjusted EBITDA(1)
|
$
|
350.4
|
$
|
461.3
|
$
|
(110.9
|
)
|
(24.0
|
)
|
|||||||
Capital expenditures
|
$
|
195.5
|
$
|
242.6
|
$
|
(47.1
|
)
|
(19.4
|
)
|
Nine months ended
September 30,
|
Favorable/(Unfavorable)
|
|||||||||||||||
2020
|
2019
|
$ |
|
%
|
||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Revenue
|
$
|
796.3
|
$
|
1,145.2
|
$
|
(348.9
|
)
|
(30.5
|
)
|
|||||||
Operating profit (loss)
|
$
|
(444.4
|
)
|
$
|
30.7
|
$
|
(475.1
|
)
|
(1,547.6
|
)
|
||||||
Adjusted EBITDA(1)
|
$
|
50.1
|
$
|
109.8
|
$
|
(59.7
|
)
|
(54.4
|
)
|
|||||||
Capital expenditures
|
$
|
28.0
|
$
|
84.5
|
$
|
(56.5
|
)
|
(66.9
|
)
|
Nine months ended
September 30,
|
Favorable/(Unfavorable)
|
|||||||||||||||
2020
|
2019
|
$ |
%
|
|||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Corporate expenses
|
$
|
(44.3
|
)
|
$
|
(172.4
|
)
|
$
|
128.1
|
(74.3
|
)
|
Inbound orders
|
||||||||
Nine months ended September 30,
|
||||||||
2020
|
2019
|
|||||||
(Dollars in millions, unaudited)
|
||||||||
Subsea
|
$
|
3,290.9
|
$
|
6,820.3
|
||||
Surface Technologies
|
760.9
|
1,188.3
|
||||||
Total inbound orders
|
$
|
4,051.8
|
$
|
8,008.6
|
Order backlog
|
||||||||
September 30, 2020
|
December 31, 2019
|
|||||||
(Dollars in millions, unaudited)
|
||||||||
Subsea
|
$
|
7,218.0
|
$
|
8,479.8
|
||||
Surface Technologies
|
368.9
|
473.2
|
||||||
Total order backlog
|
$
|
7,586.9
|
$
|
8,953.0
|
Non-consolidated Order Backlog
|
||||
September 30, 2020
|
||||
(Dollars in millions, unaudited)
|
||||
Subsea
|
$
|
674.0
|
||
Surface Technologies
|
–
|
|||
Total order backlog
|
$
|
674.0
|
Year ended
December 31,
|
Change
|
|||||||||||||||
2019
|
2018
|
$ |
|
%
|
||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Revenue
|
$
|
6,950.2
|
$
|
6,271.7
|
$
|
678.5
|
10.8
|
|||||||||
Cost and expenses
|
||||||||||||||||
Cost of sales
|
5,879.3
|
5,080.0
|
799.3
|
15.7
|
||||||||||||
Selling, general and administrative expense
|
822.0
|
739.8
|
82.2
|
11.1
|
||||||||||||
Research and development expense
|
115.9
|
157.6
|
(41.7
|
)
|
(26.5
|
)
|
||||||||||
Impairment, restructuring and other expense
|
2,460.8
|
1,821.6
|
639.2
|
35.1
|
||||||||||||
Merger transaction and integration costs
|
14.2
|
18.4
|
(4.2
|
)
|
(22.8
|
)
|
||||||||||
Total costs and expenses
|
9,292.2
|
7,817.4
|
1,474.8
|
18.9
|
||||||||||||
Other income (expense), net
|
(181.7
|
)
|
(48.3
|
)
|
(133.4
|
)
|
276.2
|
|||||||||
Income from equity affiliates
|
59.7
|
80.1
|
(20.4
|
)
|
(25.5
|
)
|
||||||||||
Loss before interest income, interest expense and income taxes
|
(2,464.0
|
)
|
(1,513.9
|
)
|
(950.1
|
)
|
62.8
|
|||||||||
Net interest expense
|
(103.2
|
)
|
(119.7
|
)
|
16.5
|
(13.8
|
)
|
|||||||||
Loss before income taxes
|
(2,567.2
|
)
|
(1,633.6
|
)
|
(933.6
|
)
|
57.1
|
|||||||||
Provision for income taxes
|
68.3
|
203.6
|
(135.3
|
)
|
(66.5
|
)
|
||||||||||
Net loss
|
(2,635.5
|
)
|
(1,837.2
|
)
|
(798.3
|
)
|
43.5
|
|||||||||
Net profit attributable to TechnipFMC plc
|
4.6
|
(11.0
|
)
|
15.6
|
(141.8
|
)
|
||||||||||
Net loss attributable to TechnipFMC plc
|
$
|
(2,630.9
|
)
|
$
|
(1,848.2
|
)
|
$
|
(782.7
|
)
|
42.3
|
Year ended December 31,
|
Favorable/(Unfavorable)
|
|||||||||||||||
2019
|
2018
|
$ |
|
%
|
||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Revenue
|
$
|
5,419.5
|
$
|
4,762.8
|
$
|
656.7
|
13.8
|
|||||||||
Operating loss
|
$
|
(1,442.7
|
)
|
$
|
(1,540.6
|
)
|
$
|
97.9
|
(6.4
|
)
|
||||||
Adjusted EBITDA(1)
|
$
|
655.1
|
$
|
689.1
|
$
|
(34.0
|
)
|
(4.9
|
)
|
|||||||
Capital expenditures
|
$
|
287.7
|
$
|
223.2
|
$
|
64.5
|
28.9
|
Year ended December 31,
|
Favorable/(Unfavorable)
|
|||||||||||||||
2019
|
2018
|
$ |
|
%
|
||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Revenue
|
$
|
1,530.7
|
$
|
1,508.9
|
$
|
21.8
|
1.4
|
|||||||||
Operating profit (loss)
|
$
|
(662.7
|
)
|
$
|
163.2
|
$
|
(825.9
|
)
|
(506.1
|
)
|
||||||
Adjusted EBITDA(
|
$
|
170.5
|
$
|
250.7
|
$
|
(80.2
|
)
|
(32.0
|
)
|
|||||||
Capital expenditures
|
$
|
96.6
|
$
|
111.9
|
$
|
(15.3
|
)
|
(13.7
|
)
|
Year ended December 31,
|
Favorable/(Unfavorable)
|
|||||||||||||||
2019
|
2018
|
$ |
|
%
|
||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Corporate expenses
|
$
|
(228.4
|
)
|
$
|
(109.6
|
)
|
$
|
(118.8
|
)
|
108.4
|
Inbound orders
|
||||||||
Year ended December 31,
|
||||||||
2019
|
2018
|
|||||||
(Dollars in millions, unaudited)
|
||||||||
Subsea
|
$
|
7,992.6
|
$
|
5,178.5
|
||||
Surface Technologies
|
1,619.9
|
1,686.6
|
||||||
Total inbound orders
|
$
|
9,612.5
|
$
|
6,865.1
|
Order backlog
|
||||||||
Year ended December 31,
|
||||||||
2019
|
2018
|
|||||||
(Dollars in millions, unaudited)
|
||||||||
Subsea
|
$
|
8,479.8
|
$
|
5,999.6
|
||||
Surface Technologies
|
473.2
|
469.9
|
||||||
Total order backlog
|
$
|
8,953.0
|
$
|
6,469.5
|
Non-consolidated order backlog
|
||||
December 31, 2019
|
||||
(Dollars in millions, unaudited)
|
||||
Subsea
|
$
|
799.2
|
||
Surface Technologies
|
–
|
|||
Total order backlog
|
$
|
799.2
|