TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
–
|
the audited consolidated financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of
Operations” included in TechnipFMC’s Form 10-K for the fiscal year ended December 31, 2019 and
|
–
|
the unaudited condensed consolidated financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results
of Operations” included in TechnipFMC’s Form 10-Q for the nine months ended September 30, 2020.
|
TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020
|
(In millions, except per share data)
|
Historical
|
Technip Energies Separation
|
Transaction Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc after Spin-off
|
Financing Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
||||||||||||||||||||
Revenue
|
|||||||||||||||||||||||||||
Service revenue
|
$
|
7,101.9
|
$
|
(4,694.8)
|
$
|
—
|
$
|
2,407.1
|
$
|
—
|
$
|
2,407.1
|
|||||||||||||||
Product revenue
|
2,416.9
|
—
|
—
|
2,416.9
|
—
|
2,416.9
|
|||||||||||||||||||||
Lease revenue
|
105.7
|
—
|
—
|
105.7
|
—
|
105.7
|
|||||||||||||||||||||
Total revenue
|
9,624.5
|
(4,694.8)
|
—
|
4,929.7
|
—
|
4,929.7
|
|||||||||||||||||||||
Costs and expenses
|
|||||||||||||||||||||||||||
Cost of service revenue
|
6,158.0
|
(3,855.4)
|
—
|
2,302.6
|
—
|
2,302.6
|
|||||||||||||||||||||
Cost of product revenue
|
1,970.0
|
—
|
—
|
1,970.0
|
—
|
1,970.0
|
|||||||||||||||||||||
Cost of lease revenue
|
90.3
|
—
|
—
|
90.3
|
—
|
90.3
|
|||||||||||||||||||||
Selling, general and administrative expense
|
780.8
|
(252.6)
|
—
|
528.2
|
—
|
528.2
|
|||||||||||||||||||||
Research and development expense
|
108.8
|
(36.8)
|
—
|
72.0
|
—
|
72.0
|
|||||||||||||||||||||
Impairment, restructuring and other expense
|
3,440.7
|
(84.5)
|
—
|
3,356.2
|
—
|
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
|
—
|
8,319.3
|
|||||||||||||||||||||
Other income (expense), net
|
(9.3)
|
11.4
|
—
|
2.1
|
—
|
2.1
|
|||||||||||||||||||||
Income from equity affiliates
|
52.9
|
(2.8)
|
—
|
50.1
|
—
|
50.1
|
|||||||||||||||||||||
Income (loss) before net interest expense and income taxes
|
(2,907.6)
|
(429.8)
|
—
|
(3,337.4)
|
—
|
(3,337.4)
|
|||||||||||||||||||||
Net interest expense
|
(238.5)
|
136.6
|
—
|
(101.9)
|
(22.9)
|
(h)
|
(124.8)
|
||||||||||||||||||||
Income (loss) before income taxes
|
(3,146.1)
|
(293.2)
|
—
|
(3,439.3)
|
(22.9)
|
(3,462.2)
|
|||||||||||||||||||||
Provision for income taxes
|
77.9
|
(100.4)
|
—
|
(22.5)
|
—
|
(i)
|
(22.5)
|
||||||||||||||||||||
Net income (loss)
|
(3,224.0)
|
(192.8)
|
—
|
(3,416.8)
|
(22.9)
|
(3,439.7)
|
|||||||||||||||||||||
Net profit attributable to noncontrolling interests
|
(24.3)
|
9.5
|
—
|
(14.8)
|
—
|
(14.8)
|
|||||||||||||||||||||
Net income (loss) attributable to TechnipFMC plc
|
$
|
(3,248.3)
|
$
|
(183.3)
|
$
|
—
|
$
|
(3,431.6)
|
$
|
(22.9)
|
$
|
(3,454.5)
|
|||||||||||||||
Earnings (loss) per share attributable to TechnipFMC plc
|
|||||||||||||||||||||||||||
Basic
|
$
|
(7.24)
|
$
|
(7.70)
|
|||||||||||||||||||||||
Diluted
|
$
|
(7.24)
|
$
|
(7.70)
|
|||||||||||||||||||||||
Weighted average shares outstanding
|
|||||||||||||||||||||||||||
Basic
|
448.4
|
448.4
|
|||||||||||||||||||||||||
Diluted
|
448.4
|
448.4
|
TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
FOR THE YEAR ENDED DECEMBER 31, 2019
|
(In millions, except per share data)
|
Historical
|
Technip Energies Separation
|
Transaction Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc after Spin-off
|
Financing Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
||||||||||||||||||||
Revenue
|
|||||||||||||||||||||||||||
Service revenue
|
$
|
9,789.7
|
$
|
(6,458.9)
|
$
|
—
|
$
|
3,330.8
|
$
|
—
|
$
|
3,330.8
|
|||||||||||||||
Product revenue
|
3,352.9
|
—
|
—
|
3,352.9
|
—
|
3,352.9
|
|||||||||||||||||||||
Lease revenue
|
266.5
|
—
|
—
|
266.5
|
—
|
266.5
|
|||||||||||||||||||||
Total revenue
|
13,409.1
|
(6,458.9)
|
—
|
6,950.2
|
—
|
6,950.2
|
|||||||||||||||||||||
Costs and expenses
|
|||||||||||||||||||||||||||
Cost of service revenue
|
7,767.2
|
(5,071.4)
|
—
|
2,695.8
|
—
|
2,695.8
|
|||||||||||||||||||||
Cost of product revenue
|
3,015.6
|
—
|
—
|
3,015.6
|
—
|
3,015.6
|
|||||||||||||||||||||
Cost of lease revenue
|
167.9
|
—
|
—
|
167.9
|
—
|
167.9
|
|||||||||||||||||||||
Selling, general and administrative expense
|
1,228.1
|
(406.1)
|
—
|
822.0
|
—
|
822.0
|
|||||||||||||||||||||
Research and development expense
|
162.9
|
(47.0)
|
—
|
115.9
|
—
|
115.9
|
|||||||||||||||||||||
Impairment, restructuring and other expense
|
2,490.8
|
(30.0)
|
—
|
2,460.8
|
—
|
2,460.8
|
|||||||||||||||||||||
Separation costs
|
72.1
|
(72.1)
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Merger transaction and integration costs
|
31.2
|
(17.0)
|
—
|
14.2
|
—
|
14.2
|
|||||||||||||||||||||
Total costs and expenses
|
14,935.8
|
(5,643.6)
|
—
|
9,292.2
|
—
|
9,292.2
|
|||||||||||||||||||||
Other income (expense), net
|
(220.7)
|
39.0
|
—
|
(181.7)
|
—
|
(181.7)
|
|||||||||||||||||||||
Income from equity affiliates
|
62.9
|
(3.2)
|
—
|
59.7
|
—
|
59.7
|
|||||||||||||||||||||
Income (loss) before net interest expense and income taxes
|
(1,684.5)
|
(779.5)
|
—
|
(2,464.0)
|
—
|
(2,464.0)
|
|||||||||||||||||||||
Net interest expense
|
(451.3)
|
360.4
|
—
|
(90.9)
|
(6.1)
|
(h)
|
(97.0)
|
||||||||||||||||||||
Income (loss) before income taxes
|
(2,135.8)
|
(419.1)
|
—
|
(2,554.9)
|
(6.1)
|
(2,561.0)
|
|||||||||||||||||||||
Provision for income taxes
|
276.3
|
(216.3)
|
—
|
60.0
|
—
|
(i)
|
60.0
|
||||||||||||||||||||
Net income (loss)
|
(2,412.1)
|
(202.8)
|
—
|
(2,614.9)
|
(6.1)
|
(2,621.0)
|
|||||||||||||||||||||
Net profit attributable to noncontrolling interests
|
(3.1)
|
7.7
|
—
|
4.6
|
—
|
4.6
|
|||||||||||||||||||||
Net income (loss) attributable to TechnipFMC plc
|
$
|
(2,415.2)
|
$
|
(195.1)
|
$
|
—
|
$
|
(2,610.3)
|
$
|
(6.1)
|
$
|
(2,616.4)
|
|||||||||||||||
Earnings (loss) per share attributable to TechnipFMC plc
|
|||||||||||||||||||||||||||
Basic
|
$
|
(5.39)
|
$
|
(5.84)
|
|||||||||||||||||||||||
Diluted
|
$
|
(5.39)
|
$
|
(5.84)
|
|||||||||||||||||||||||
Weighted average shares outstanding
|
|||||||||||||||||||||||||||
Basic
|
448.0
|
448.0
|
|||||||||||||||||||||||||
Diluted
|
448.0
|
448.0
|
TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
FOR THE YEAR ENDED DECEMBER 31, 2018
|
(In millions, except per share data)
|
Historical
|
Technip Energies Separation
|
Transaction Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc after Spin-off
|
Financing Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
||||||||||||||||||||
Revenue
|
|||||||||||||||||||||||||||
Service revenue
|
$
|
9,057.6
|
$
|
(6,281.2)
|
$
|
—
|
$
|
2,776.4
|
$
|
—
|
$
|
2,776.4
|
|||||||||||||||
Product revenue
|
3,272.6
|
—
|
—
|
3,272.6
|
—
|
3,272.6
|
|||||||||||||||||||||
Lease revenue
|
222.7
|
—
|
—
|
222.7
|
—
|
222.7
|
|||||||||||||||||||||
Total revenue
|
12,552.9
|
(6,281.2)
|
—
|
6,271.7
|
—
|
6,271.7
|
|||||||||||||||||||||
Costs and expenses
|
|||||||||||||||||||||||||||
Cost of service revenue
|
7,452.7
|
(5,193.0)
|
—
|
2,259.7
|
—
|
2,259.7
|
|||||||||||||||||||||
Cost of product revenue
|
2,676.9
|
—
|
—
|
2,676.9
|
—
|
2,676.9
|
|||||||||||||||||||||
Cost of lease revenue
|
143.4
|
—
|
—
|
143.4
|
—
|
143.4
|
|||||||||||||||||||||
Selling, general and administrative expense
|
1,140.6
|
(400.8)
|
—
|
739.8
|
—
|
739.8
|
|||||||||||||||||||||
Research and development expense
|
189.2
|
(31.6)
|
—
|
157.6
|
—
|
157.6
|
|||||||||||||||||||||
Impairment, restructuring and other expense
|
1,831.2
|
(9.6)
|
—
|
1,821.6
|
—
|
1,821.6
|
|||||||||||||||||||||
Merger transaction and integration costs
|
36.5
|
(18.1)
|
—
|
18.4
|
—
|
18.4
|
|||||||||||||||||||||
Total costs and expenses
|
13,470.5
|
(5,653.1)
|
—
|
7,817.4
|
—
|
7,817.4
|
|||||||||||||||||||||
Other income (expense), net
|
(323.9)
|
244.4
|
—
|
(79.5)
|
—
|
(79.5)
|
|||||||||||||||||||||
Income from equity affiliates
|
114.3
|
(34.2)
|
—
|
80.1
|
—
|
80.1
|
|||||||||||||||||||||
Income (loss) before net interest expense and income taxes
|
(1,127.2)
|
(417.9)
|
—
|
(1,545.1)
|
—
|
(1,545.1)
|
|||||||||||||||||||||
Net interest expense
|
(360.9)
|
245.5
|
—
|
(115.4)
|
—
|
(115.4)
|
|||||||||||||||||||||
Income (loss) before income taxes
|
(1,488.1)
|
(172.4)
|
—
|
(1,660.5)
|
—
|
(1,660.5)
|
|||||||||||||||||||||
Provision for income taxes
|
422.7
|
(230.8)
|
—
|
191.9
|
—
|
191.9
|
|||||||||||||||||||||
Net income (loss)
|
(1,910.8)
|
58.4
|
—
|
(1,852.4)
|
—
|
(1,852.4)
|
|||||||||||||||||||||
Net profit attributable to noncontrolling interests
|
(10.8)
|
(0.2)
|
—
|
(11.0)
|
—
|
(11.0)
|
|||||||||||||||||||||
Net income (loss) attributable to TechnipFMC plc
|
$
|
(1,921.6)
|
$
|
58.2
|
$
|
—
|
$
|
(1,863.4)
|
$
|
—
|
$
|
(1,863.4)
|
|||||||||||||||
Earnings (loss) per share attributable to TechnipFMC plc
|
|||||||||||||||||||||||||||
Basic
|
$
|
(4.20)
|
$
|
(4.07)
|
|||||||||||||||||||||||
Diluted
|
$
|
(4.20)
|
$
|
(4.07)
|
|||||||||||||||||||||||
Weighted average shares outstanding
|
|||||||||||||||||||||||||||
Basic
|
458.0
|
458.0
|
|||||||||||||||||||||||||
Diluted
|
458.0
|
458.0
|
TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
FOR THE YEAR ENDED DECEMBER 31, 2017
|
(In millions, except per share data)
|
Historical
|
Technip Energies Separation
|
Transaction Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc after Spin-off
|
Financing Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
||||||||||||||||||||
Revenue
|
|||||||||||||||||||||||||||
Service revenue
|
$
|
11,445.9
|
$
|
(8,078.7)
|
$
|
—
|
$
|
3,367.2
|
$
|
—
|
$
|
3,367.2
|
|||||||||||||||
Product revenue
|
3,416.4
|
—
|
—
|
3,416.4
|
—
|
3,416.4
|
|||||||||||||||||||||
Lease revenue
|
194.6
|
—
|
—
|
194.6
|
—
|
194.6
|
|||||||||||||||||||||
Total revenue
|
15,056.9
|
(8,078.7)
|
—
|
6,978.2
|
—
|
6,978.2
|
|||||||||||||||||||||
Costs and expenses
|
|||||||||||||||||||||||||||
Cost of service revenue
|
9,433.1
|
(7,012.8)
|
—
|
2,420.3
|
—
|
2,420.3
|
|||||||||||||||||||||
Cost of product revenue
|
2,954.3
|
—
|
—
|
2,954.3
|
—
|
2,954.3
|
|||||||||||||||||||||
Cost of lease revenue
|
137.2
|
—
|
—
|
137.2
|
—
|
137.2
|
|||||||||||||||||||||
Selling, general and administrative expense
|
1,060.9
|
(328.3)
|
—
|
732.6
|
—
|
732.6
|
|||||||||||||||||||||
Research and development expense
|
212.9
|
(35.9)
|
—
|
177.0
|
—
|
177.0
|
|||||||||||||||||||||
Impairment, restructuring and other expense
|
191.5
|
(56.4)
|
—
|
135.1
|
—
|
135.1
|
|||||||||||||||||||||
Merger transaction and integration costs
|
101.8
|
(53.4)
|
—
|
48.4
|
—
|
48.4
|
|||||||||||||||||||||
Total costs and expenses
|
14,091.7
|
(7,486.8)
|
—
|
6,604.9
|
—
|
6,604.9
|
|||||||||||||||||||||
Other income (expense), net
|
(25.9)
|
(47.9)
|
—
|
(73.8)
|
—
|
(73.8)
|
|||||||||||||||||||||
Income from equity affiliates
|
55.6
|
(0.3)
|
—
|
55.3
|
—
|
55.3
|
|||||||||||||||||||||
Income (loss) before net interest expense and income taxes
|
994.9
|
(640.1)
|
—
|
354.8
|
—
|
354.8
|
|||||||||||||||||||||
Net interest expense
|
(315.2)
|
231.5
|
—
|
(83.7)
|
—
|
(83.7)
|
|||||||||||||||||||||
Income (loss) before income taxes
|
679.7
|
(408.6)
|
—
|
271.1
|
—
|
271.1
|
|||||||||||||||||||||
Provision for income taxes
|
545.5
|
(271.4)
|
—
|
274.1
|
—
|
274.1
|
|||||||||||||||||||||
Net income (loss)
|
134.2
|
(137.2)
|
—
|
(3.0)
|
—
|
(3.0)
|
|||||||||||||||||||||
Net profit attributable to noncontrolling interests
|
(20.9)
|
(0.3)
|
—
|
(21.2)
|
—
|
(21.2)
|
|||||||||||||||||||||
Net income (loss) attributable to TechnipFMC plc
|
$
|
113.3
|
$
|
(137.5)
|
$
|
—
|
$
|
(24.2)
|
$
|
—
|
$
|
(24.2)
|
|||||||||||||||
Earnings (loss) per share attributable to TechnipFMC plc
|
|||||||||||||||||||||||||||
Basic
|
$
|
0.24
|
$
|
(0.05)
|
|||||||||||||||||||||||
Diluted
|
$
|
0.24
|
$
|
(0.05)
|
|||||||||||||||||||||||
Weighted average shares outstanding
|
|||||||||||||||||||||||||||
Basic
|
466.7
|
466.7
|
|||||||||||||||||||||||||
Diluted
|
468.3
|
466.7
|
TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
AS OF SEPTEMBER 30, 2020
|
(In millions, except par value data)
|
Historical
|
Technip Energies Separation
|
Transaction Accounting Adjustments
|
Notes
|
Pro Forma TechnipFMC plc after Spin-off
|
Financing Adjustments
|
Notes
|
Pro Forma TechnipFMC plc
|
||||||||||||||||||||
Assets
|
|||||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
4,244.0
|
$
|
(3,650.4)
|
$
|
1,042.3
|
(a)
|
$
|
1,635.9
|
$
|
(1,185.9)
|
(b)
|
$
|
450.0
|
|||||||||||||
Trade receivables, net
|
2,127.8
|
(995.7)
|
—
|
1,132.1
|
—
|
1,132.1
|
|||||||||||||||||||||
Contract assets, net
|
1,470.0
|
(420.4)
|
—
|
1,049.6
|
—
|
1,049.6
|
|||||||||||||||||||||
Inventories, net
|
1,339.1
|
(12.6)
|
—
|
1,326.5
|
—
|
1,326.5
|
|||||||||||||||||||||
Derivative financial instruments
|
310.7
|
(12.5)
|
(16.3)
|
(a)
|
281.9
|
—
|
281.9
|
||||||||||||||||||||
Income taxes receivable
|
285.4
|
(93.3)
|
—
|
192.1
|
—
|
192.1
|
|||||||||||||||||||||
Advances paid to suppliers
|
219.2
|
(119.2)
|
—
|
100.0
|
—
|
100.0
|
|||||||||||||||||||||
Other current assets
|
1,037.9
|
(415.9)
|
204.1
|
(c )
|
826.1
|
—
|
826.1
|
||||||||||||||||||||
Total current assets
|
11,034.1
|
(5,720.0)
|
1,230.1
|
6,544.2
|
(1,185.9)
|
5,358.3
|
|||||||||||||||||||||
Investments in equity affiliates
|
351.2
|
(56.3)
|
—
|
294.9
|
—
|
294.9
|
|||||||||||||||||||||
Property, plant and equipment, net
|
2,806.4
|
(116.8)
|
—
|
2,689.6
|
—
|
2,689.6
|
|||||||||||||||||||||
Operating lease right-of-use assets
|
742.1
|
(240.3)
|
—
|
501.8
|
—
|
501.8
|
|||||||||||||||||||||
Goodwill
|
2,488.7
|
(2,488.7)
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||
Intangible assets, net
|
1,002.3
|
(122.9)
|
—
|
879.4
|
—
|
879.4
|
|||||||||||||||||||||
Deferred income taxes
|
228.1
|
(178.2)
|
—
|
49.9
|
—
|
49.9
|
|||||||||||||||||||||
Derivative financial instruments
|
22.9
|
(2.2)
|
—
|
20.7
|
—
|
20.7
|
|||||||||||||||||||||
Investment in Technip Energies
|
—
|
—
|
678.4
|
(d)
|
678.4
|
—
|
678.4
|
||||||||||||||||||||
Other assets
|
235.4
|
(49.5)
|
—
|
185.9
|
—
|
185.9
|
|||||||||||||||||||||
Total assets
|
$
|
18,911.2
|
$
|
(8,974.9)
|
$
|
1,908.5
|
$
|
11,844.8
|
$
|
(1,185.9)
|
$
|
10,658.9
|
|||||||||||||||
Liabilities and equity
|
|||||||||||||||||||||||||||
Short-term debt and current portion of long-term debt
|
$
|
612.2
|
$
|
(2.7)
|
$
|
—
|
$
|
609.5
|
$
|
(522.8)
|
(e)
|
$
|
86.7
|
||||||||||||||
Operating lease liabilities
|
206.1
|
(50.0)
|
—
|
156.1
|
—
|
156.1
|
|||||||||||||||||||||
Accounts payable, trade
|
2,498.4
|
(1,386.3)
|
—
|
1,112.1
|
—
|
1,112.1
|
|||||||||||||||||||||
Contract liabilities
|
4,643.4
|
(3,649.1)
|
—
|
994.3
|
—
|
994.3
|
|||||||||||||||||||||
Accrued payroll
|
384.5
|
(211.3)
|
—
|
173.2
|
—
|
173.2
|
|||||||||||||||||||||
Derivative financial instruments
|
280.2
|
(26.2)
|
—
|
254.0
|
—
|
254.0
|
|||||||||||||||||||||
Income taxes payable
|
65.7
|
(48.6)
|
—
|
17.1
|
—
|
17.1
|
|||||||||||||||||||||
Other current liabilities
|
1,326.7
|
(612.8)
|
131.9
|
(c )
|
845.8
|
—
|
845.8
|
||||||||||||||||||||
Total current liabilities
|
10,017.2
|
(5,987.0)
|
131.9
|
4,162.1
|
(522.8)
|
3,639.3
|
|||||||||||||||||||||
Long-term debt, less current portion
|
3,248.0
|
(416.8)
|
—
|
2,831.2
|
(613.1)
|
(e)
|
2,218.1
|
||||||||||||||||||||
Operating lease liabilities, less current portion
|
626.2
|
(251.5)
|
—
|
374.7
|
—
|
374.7
|
|||||||||||||||||||||
Deferred income taxes
|
78.5
|
(30.7)
|
—
|
47.8
|
—
|
47.8
|
|||||||||||||||||||||
Accrued pension and other post-retirement benefits, less current portion
|
320.4
|
(164.1)
|
—
|
156.3
|
—
|
156.3
|
|||||||||||||||||||||
Derivative financial instruments
|
35.7
|
(6.1)
|
—
|
29.6
|
—
|
29.6
|
|||||||||||||||||||||
Other liabilities
|
309.4
|
(180.5)
|
—
|
128.9
|
—
|
128.9
|
|||||||||||||||||||||
Total liabilities
|
14,635.4
|
(7,036.7)
|
131.9
|
7,730.6
|
(1,135.9)
|
6,594.7
|
|||||||||||||||||||||
Commitments and contingent liabilities
|
|||||||||||||||||||||||||||
Mezzanine equity
|
|||||||||||||||||||||||||||
Redeemable non-controlling interest
|
42.1
|
—
|
—
|
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
|
—
|
449.4
|
|||||||||||||||||||||
Capital in excess of par value of ordinary shares
|
10,227.8
|
—
|
—
|
10,227.8
|
—
|
10,227.8
|
|||||||||||||||||||||
Accumulated deficit/ Parent Company investment in Technip Energies
|
(4,879.0)
|
(2,032.1)
|
1,776.6
|
(f)
|
(5,134.5)
|
(50.0)
|
(g)
|
(5,184.5)
|
|||||||||||||||||||
Accumulated other comprehensive loss
|
(1,609.1)
|
108.1
|
—
|
(1,501.0)
|
—
|
(1,501.0)
|
|||||||||||||||||||||
Total TechnipFMC plc stockholders’ equity
|
4,189.1
|
(1,924.0)
|
1,776.6
|
4,041.7
|
(50.0)
|
3,991.7
|
|||||||||||||||||||||
Non-controlling interests
|
44.6
|
(14.2)
|
—
|
30.4
|
—
|
30.4
|
|||||||||||||||||||||
Total equity
|
4,233.7
|
(1,938.2)
|
1,776.6
|
4,072.1
|
(50.0)
|
4,022.1
|
|||||||||||||||||||||
Total liabilities and equity
|
$
|
18,911.2
|
$
|
(8,974.9)
|
$
|
1,908.5
|
$
|
11,844.8
|
$
|
(1,185.9)
|
$
|
10,658.9
|
TECHNIPFMC PLC
|
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
(a) |
Pursuant to the Separation and Distribution Agreement signed between TechnipFMC and Technip Energies, pro forma adjustment to cash reflects proceeds received from BPI for its
proportionate share of the investment in Technip Energies and cash retained by TechnipFMC, including proceeds from settlement of hedging instruments, after the deconsolidation of Technip Energies. The adjustment is comprised of the following
(in millions):
|
September 30, 2020
|
|||
Technip Energies’ cash retained
|
$
|
842.3
|
|
Cash proceeds from BPI
|
200.0
|
||
Pro forma adjustment to cash
|
$
|
1,042.3
|
(b) |
Reflects the adjustment to cash for the retirement of certain of TechnipFMC’s debt, issuance of new 6.50% Senior Notes due 2026 and payment of estimated cost of debt issuance
and financing. The adjustment is comprised of the following (in millions):
|
September 30, 2020
|
|||
Repayment of TechnipFMC’s debt
|
$
|
(2,113.4)
|
|
Issuance of 6.50% Senior Notes due 2026
|
1,000.0
|
||
Debt issuance costs
|
(22.5)
|
||
Other financing costs related to the Spin-off
|
(50.0)
|
||
Pro forma adjustment to cash
|
$
|
(1,185.9)
|
(c) |
Reflects the settlement of the outstanding intercompany accounts receivables (payables) pursuant to the Separation and Distribution Agreement.
|
(d) |
Reflects the remaining non-controlling 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 percentage floor and 17.25 percentage 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. BPI’s $200.0
million investment in Technip Energies is subject to adjustment, and the incremental ownership stake will be determined based upon the first thirty day volume-weighted average price of Technip Energies’ shares, less a six percent discount.
|
(e) |
Reflects pro forma adjustment related to repayment of certain debts and issuance of new 6.50% Senior Notes due 2026 as follows (in millions):
|
September 30, 2020
|
|||
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 6.50% Senior Notes due 2026
|
1,000.0
|
||
Debt issuance costs
|
(22.5)
|
||
Pro forma adjustment to total debt
|
$
|
(1,135.9)
|
(f) |
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):
|
September 30, 2020
|
|||
Technip Energies’ cash retained
|
$
|
826.0
|
|
Investment in Technip Energies
|
678.4
|
||
Cash proceeds from BPI
|
200.0
|
||
Settlement of intercompany receivables (payables)
|
72.2
|
||
Accumulated deficit
|
$
|
1,776.6
|
(g) |
Represents pro forma adjustment to accumulated deficit to reflect the net impact of payments for other financing and transaction costs.
|
(h) |
Reflects pro forma interest expense adjustments for the nine months ended September 30, 2020 as follows (in millions):
|
Nine Months Ended
September 30,
|
|||
2020
|
|||
Interest expense on new 6.50% Senior Notes due 2026
|
$
|
52.1
|
|
Eliminate interest expense associated with retirement of TechnipFMC’s debt(i)
|
(29.2)
|
||
Pro forma adjustment to interest expenses
|
$
|
22.9
|
Year Ended
December 31,
|
|||
2019
|
|||
Interest expense on new 6.50% Senior Notes due 2026
|
$
|
69.5
|
|
Eliminate interest expense associated with retirement of TechnipFMC’s debt(i)
|
(63.4)
|
||
Pro forma adjustment to interest expenses
|
$
|
6.1
|
(i)
|
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 for the year ended December 31, 2019, due to the overall
net deferred tax asset position and corresponding full valuation allowances which were recorded during these periods.
|