England and Wales | 001-37983 | 98-1283037 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
One St. Paul’s Churchyard London, United Kingdom | EC4M 8AP | |||
(Address of principal executive offices) | (Zip Code) |
Item 9.01 | Financial Statements and Exhibits |
99.1 | Restated unaudited interim condensed consolidated financial information of TechnipFMC plc as of and for the three months ended March 31, 2017 and March 31, 2016. |
• | the risk that additional information may arise during the course of the Company’s review of its accounting for foreign currency effects that would require the Company to make additional adjustments or identify additional material weaknesses; |
• | the time, effort and expense required to complete the restatement of the financial statements, including any pro forma corrections; |
• | any legal compliance matters or internal controls review, improvement and remediation that may be necessary and resulting impact on the Company’s operations; |
• | identification and ability to remediate the material weakness or material weaknesses; |
• | the Company may encounter unanticipated material issues or additional adjustments that could delay the completion of the restatement of the financial statements or the filing of required periodic reports with the SEC; |
• | ability to continue to be in compliance with the NYSE continued listing rules; |
• | risk of governmental investigations, shareholder lawsuits, or significant fines, penalties and settlements related to the restatement of the Company’s financial statements; |
• | unanticipated changes relating to competitive factors in the Company’s industry; |
• | demand for the Company’s 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; |
• | the Company’s ability to develop and implement new technologies and services, as well as the Company’s ability to protect and maintain critical intellectual property assets; |
• | potential liabilities arising out of the installation or use of the Company’s products; |
• | cost overruns related to the Company’s fixed price contracts or asset construction projects that may affect revenues; |
• | disruptions in the timely delivery of the Company’s backlog and its effect on the Company’s future sales, profitability, and relationships with its customers; |
• | risks related to reliance on subcontractors, suppliers and joint venture partners in the performance of the Company’s contracts; |
• | ability to hire and retain key personnel; |
• | piracy risks for the Company’s 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 the Company’s costs, limit the demand for its products and services or restrict its operations; |
• | disruptions in the political, regulatory, economic and social conditions of the countries in which the Company conducts business; |
• | risks associated with The Depository Trust Company and Euroclear for clearance services for shares traded on the NYSE and Euronext 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; |
• | compliance with covenants under the Company’s debt instruments and conditions in the credit markets; |
• | downgrade in the ratings of the Company’s debt could restrict its ability to access the debt capital markets; |
• | the outcome of uninsured claims and litigation against the Company; |
• | the risks of currency exchange rate fluctuations associated with the Company’s international operations; |
• | risks that the legacy businesses of FMC Technologies, Inc. and Technip 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 the Company’s 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 the Company’s filings with the SEC and in the Company’s filings with the Autorité des marchés financiers or the U.K. Financial Conduct Authority. |
By: /s/ Maryann T. Mannen | ||
Dated: July 24, 2017 | Name: Maryann T. Mannen | |
Title: Executive Vice President and Chief Financial Officer |
99.1 | Restated unaudited interim condensed consolidated financial information of TechnipFMC plc as of and for the three months ended March 31, 2017 and March 31, 2016. |
(unaudited) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
March 31 as reported on Form 10-Q filed on May 4, 2017 | |||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||
As Previously Reported | Restatement Adjustments | As Restated | As Previously Reported | Restatement Adjustments | As Restated | ||||||||||||||||||
Revenue | $ | 3,388.0 | $ | — | $ | 3,388.0 | $ | 2,405.7 | $ | — | $ | 2,405.7 | |||||||||||
Costs and expenses | 3,345.1 | (2.9 | ) | 3,342.2 | 2,209.3 | — | 2,209.3 | ||||||||||||||||
42.9 | 2.9 | 45.8 | 196.4 | — | 196.4 | ||||||||||||||||||
Other income (expense), net | 336.8 | (263.9 | ) | 72.9 | 11.7 | (28.3 | ) | (16.6 | ) | ||||||||||||||
Income before net interest expense and income taxes | 379.7 | (261.0 | ) | 118.7 | 208.1 | (28.3 | ) | 179.8 | |||||||||||||||
Net interest expense | (81.7 | ) | (0.4 | ) | (82.1 | ) | (13.3 | ) | — | (13.3 | ) | ||||||||||||
Income before income taxes | 298.0 | (261.4 | ) | 36.6 | 194.8 | (28.3 | ) | 166.5 | |||||||||||||||
Provision for income taxes | 103.7 | (51.9 | ) | 51.8 | 47.5 | (1.6 | ) | 45.9 | |||||||||||||||
Net income (loss) | 194.3 | (209.5 | ) | (15.2 | ) | 147.3 | (26.7 | ) | 120.6 | ||||||||||||||
Net (income) loss attributable to noncontrolling interests | (3.5 | ) | — | (3.5 | ) | 0.1 | — | 0.1 | |||||||||||||||
Net income (loss) attributable to TechnipFMC plc | $ | 190.8 | $ | (209.5 | ) | $ | (18.7 | ) | $ | 147.4 | $ | (26.7 | ) | $ | 120.7 | ||||||||
Earnings (loss) per share attributable to TechnipFMC plc: | |||||||||||||||||||||||
Basic | $ | 0.41 | $ | (0.45 | ) | $ | (0.04 | ) | $ | 1.25 | $ | (0.23 | ) | $ | 1.02 | ||||||||
Diluted | $ | 0.41 | $ | (0.45 | ) | $ | (0.04 | ) | $ | 1.21 | $ | (0.24 | ) | $ | 0.97 | ||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic | 466.6 | 466.6 | 118.2 | 118.2 | |||||||||||||||||||
Diluted | 468.9 | 466.6 | 124.4 | 124.4 |
(unaudited) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
March 31 as reported on Form 10-Q filed on May 4, 2017 | |||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||
As Previously Reported | Restatement Adjustments | As Restated | As Previously Reported | Restatement Adjustments | As Restated | ||||||||||||||||||
Revenue | |||||||||||||||||||||||
Subsea | $ | 1,376.7 | $ | — | $ | 1,376.7 | $ | 1,517.2 | $ | — | $ | 1,517.2 | |||||||||||
Onshore/Offshore | 1,764.0 | — | 1,764.0 | 888.5 | — | 888.5 | |||||||||||||||||
Surface Technologies | 248.4 | — | 248.4 | — | — | — | |||||||||||||||||
Other revenue and intercompany eliminations | (1.1 | ) | — | (1.1 | ) | — | — | — | |||||||||||||||
Total revenue | $ | 3,388.0 | $ | — | $ | 3,388.0 | $ | 2,405.7 | $ | — | $ | 2,405.7 | |||||||||||
Income before income taxes: | |||||||||||||||||||||||
Segment operating profit (loss): | |||||||||||||||||||||||
Subsea | $ | 54.2 | $ | — | $ | 54.2 | $ | 196.4 | $ | — | $ | 196.4 | |||||||||||
Onshore/Offshore | 139.9 | 2.9 | 142.8 | 58.5 | (20.1 | ) | 38.4 | ||||||||||||||||
Surface Technologies | (18.6 | ) | — | (18.6 | ) | — | — | — | |||||||||||||||
Total segment operating profit | 175.5 | 2.9 | 178.4 | 254.9 | (20.1 | ) | 234.8 | ||||||||||||||||
Corporate items: | |||||||||||||||||||||||
Corporate income (expense) (1) | 204.2 | (263.9 | ) | (59.7 | ) | (46.8 | ) | (8.2 | ) | (55.0 | ) | ||||||||||||
Net interest expense | (81.7 | ) | (0.4 | ) | (82.1 | ) | (13.3 | ) | — | (13.3 | ) | ||||||||||||
Total corporate items | 122.5 | (264.3 | ) | (141.8 | ) | (60.1 | ) | (8.2 | ) | (68.3 | ) | ||||||||||||
Income before income taxes (2) | $ | 298.0 | $ | (261.4 | ) | $ | 36.6 | $ | 194.8 | $ | (28.3 | ) | $ | 166.5 | |||||||||
(1) Corporate income (expense) 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. |
(unaudited) | |||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||
As Previously Reported | Restatement Adjustments | As Restated | As Previously Reported | Restatement Adjustments | As Restated | ||||||||||||||||||
Cash and cash equivalents | $ | 7,041.7 | $ | — | $ | 7,041.7 | $ | 6,269.3 | $ | — | $ | 6,269.3 | |||||||||||
Trade receivables, net | 2,433.3 | — | 2,433.3 | 2,024.5 | — | 2,024.5 | |||||||||||||||||
Costs in excess of billings | 1,036.8 | — | 1,036.8 | 485.8 | — | 485.8 | |||||||||||||||||
Inventories, net | 983.5 | — | 983.5 | 334.7 | — | 334.7 | |||||||||||||||||
Other current assets | 2,239.5 | — | 2,239.5 | 1,822.9 | — | 1,822.9 | |||||||||||||||||
Total current assets | 13,734.8 | — | 13,734.8 | 10,937.2 | — | 10,937.2 | |||||||||||||||||
Property, plant and equipment, net | 3,975.5 | — | 3,975.5 | 2,620.1 | — | 2,620.1 | |||||||||||||||||
Goodwill | 9,023.6 | — | 9,023.6 | 3,718.3 | — | 3,718.3 | |||||||||||||||||
Intangible assets, net | 1,580.0 | (78.8 | ) | 1,501.2 | 255.4 | (81.7 | ) | 173.7 | |||||||||||||||
Other assets | 1,256.6 | 124.2 | 1,380.8 | 1,168.1 | 72.3 | 1,240.4 | |||||||||||||||||
Total assets | $ | 29,570.5 | $ | 45.4 | $ | 29,615.9 | $ | 18,699.1 | $ | (9.4 | ) | $ | 18,689.7 | ||||||||||
Short-term debt and current portion of long-term debt | $ | 499.0 | $ | — | $ | 499.0 | $ | 683.6 | $ | — | $ | 683.6 | |||||||||||
Accounts payable, trade | 4,131.5 | — | 4,131.5 | 3,837.7 | — | 3,837.7 | |||||||||||||||||
Advance payments | 314.9 | — | 314.9 | 411.1 | — | 411.1 | |||||||||||||||||
Billings in excess of costs | 3,478.7 | 222.4 | 3,701.1 | 3,364.5 | (41.5 | ) | 3,323.0 | ||||||||||||||||
Other current liabilities | 3,072.9 | — | 3,072.9 | 2,633.5 | — | 2,633.5 | |||||||||||||||||
Total current liabilities | 11,497.0 | 222.4 | 11,719.4 | 10,930.4 | (41.5 | ) | 10,888.9 | ||||||||||||||||
Long-term debt, less current portion | 3,082.8 | — | 3,082.8 | 1,869.3 | — | 1,869.3 | |||||||||||||||||
Other liabilities | 1,431.5 | — | 1,431.5 | 820.0 | (0.4 | ) | 819.6 | ||||||||||||||||
TechnipFMC plc stockholders’ equity | 13,552.8 | (177.0 | ) | 13,375.8 | 5,091.1 | 32.5 | 5,123.6 | ||||||||||||||||
Noncontrolling interests | 6.4 | — | 6.4 | (11.7 | ) | — | (11.7 | ) | |||||||||||||||
Total liabilities and equity | $ | 29,570.5 | $ | 45.4 | $ | 29,615.9 | $ | 18,699.1 | $ | (9.4 | ) | $ | 18,689.7 |
(Unaudited) | |||||||||||||||||||||||
as reported on Form 10-Q filed on May 4, 2017 | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
March 31 | |||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||
As Previously Reported | Restatement Adjustments | As Restated | As Previously Reported | Restatement Adjustments | As Restated | ||||||||||||||||||
Cash provided (required) by operating activities: | |||||||||||||||||||||||
Net income (loss) | $ | 194.3 | $ | (209.5 | ) | $ | (15.2 | ) | $ | 147.3 | $ | (26.7 | ) | $ | 120.6 | ||||||||
Depreciation and amortization | 154.1 | (2.9 | ) | 151.2 | 74.6 | — | 74.6 | ||||||||||||||||
Asset impairments charges | 0.4 | — | 0.4 | — | — | — | |||||||||||||||||
Trade receivables, net and costs in excess of billings | 267.7 | — | 267.7 | 8.8 | — | 8.8 | |||||||||||||||||
Inventories, net | 126.6 | — | 126.6 | 42.0 | — | 42.0 | |||||||||||||||||
Accounts payable, trade | (168.8 | ) | — | (168.8 | ) | (84.0 | ) | — | (84.0 | ) | |||||||||||||
Advance payments and billings in excess of costs | (220.6 | ) | 263.9 | 43.3 | (91.6 | ) | 8.2 | (83.4 | ) | ||||||||||||||
Other | (202.7 | ) | (51.5 | ) | (254.2 | ) | 63.3 | 18.5 | 81.8 | ||||||||||||||
Net cash provided by operating activities | 151.0 | — | 151.0 | 160.4 | — | 160.4 | |||||||||||||||||
Cash provided (required) by investing activities: | |||||||||||||||||||||||
Capital expenditures | (51.2 | ) | — | (51.2 | ) | (25.5 | ) | — | (25.5 | ) | |||||||||||||
Cash acquired in merger of Technip and FMC Technologies | 1,479.2 | — | 1,479.2 | — | — | — | |||||||||||||||||
Other investing | 14.9 | — | 14.9 | 0.5 | — | 0.5 | |||||||||||||||||
Net cash provided (required) by investing activities | 1,442.9 | — | 1,442.9 | (25.0 | ) | — | (25.0 | ) | |||||||||||||||
Cash provided (required) by financing activities: | |||||||||||||||||||||||
Net increase (decrease) in debt | (820.1 | ) | — | (820.1 | ) | (249.8 | ) | — | (249.8 | ) | |||||||||||||
Other financing | (45.4 | ) | — | (45.4 | ) | (19.4 | ) | — | (19.4 | ) | |||||||||||||
Net cash required by financing activities | (865.5 | ) | — | (865.5 | ) | (269.2 | ) | — | (269.2 | ) | |||||||||||||
Effect of changes in foreign exchange rates on cash and cash equivalents | 44.0 | — | 44.0 | (97.7 | ) | — | (97.7 | ) | |||||||||||||||
Increase (decrease) in cash and cash equivalents | 772.4 | — | 772.4 | (231.5 | ) | — | (231.5 | ) | |||||||||||||||
Cash and cash equivalents, beginning of period | 6,269.3 | — | 6,269.3 | 3,178.0 | — | 3,178.0 | |||||||||||||||||
Cash and cash equivalents, end of period | $ | 7,041.7 | $ | — | $ | 7,041.7 | $ | 2,946.5 | $ | — | $ | 2,946.5 |
• | On January 16, 2017, TechnipFMC was created by the business combination of Technip S.A. (Technip) and FMC 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. |
1. | Include the results of Technip for the full period; |
2. | Include the results of FMC Technologies for the period January 17 to March 31, 2017; revenues of $112.9 million during the period from January 1 to January 16, 2017 were excluded, of which approximately 70 percent from Subsea and the remainder from Surface Technologies; and |
3. | Fully consolidate the Yamal LNG Joint Venture for the full period, within the Onshore/Offshore segment. |
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 first quarter 2017 results to provide comparability; and |
4. | Fully consolidate the Yamal LNG Joint Venture for the full period, within the Onshore/Offshore segment. |
Three Months Ended | |||||||||||||||||||||||||||
March 31, 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 | $ | 190.8 | $ | (3.5 | ) | $ | 103.7 | $ | (81.7 | ) | $ | 379.7 | $ | 154.1 | $ | 533.8 | |||||||||||
Restatement Adjustments | (209.5 | ) | — | (51.9 | ) | (0.4 | ) | (261.0 | ) | (2.9 | ) | (263.9 | ) | ||||||||||||||
As Restated | (18.7 | ) | (3.5 | ) | 51.8 | (82.1 | ) | 118.7 | 151.2 | 269.9 | |||||||||||||||||
Charges and (credits): | |||||||||||||||||||||||||||
Impairment and other charges | — | — | 0.4 | — | 0.4 | — | 0.4 | ||||||||||||||||||||
Restructuring and other severance charges | 6.8 | — | 2.5 | — | 9.3 | — | 9.3 | ||||||||||||||||||||
Business combination transaction and integration costs | 38.8 | — | 15.9 | — | 54.7 | — | 54.7 | ||||||||||||||||||||
Purchase price accounting adjustments | 94.5 | — | 34.9 | 0.3 | 129.1 | (42.9 | ) | 86.2 | |||||||||||||||||||
Adjusted financial measures | $ | 330.9 | $ | (3.5 | ) | $ | 157.4 | $ | (81.4 | ) | $ | 573.2 | $ | 111.2 | $ | 684.4 | |||||||||||
As Restated | 121.4 | (3.5 | ) | 105.5 | (81.8 | ) | 312.2 | 108.3 | 420.5 |
Pro Forma Three Months Ended | |||||||||||||||||||||||||||
March 31, 2016 | |||||||||||||||||||||||||||
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 | $ | 123.3 | $ | 0.1 | $ | 26.7 | $ | (13.6 | ) | $ | 163.5 | $ | 160.5 | $ | 324.0 | ||||||||||||
Restatement Adjustments | (26.7 | ) | — | (1.6 | ) | — | (28.3 | ) | — | (28.3 | ) | ||||||||||||||||
As Restated | 96.6 | 0.1 | 25.1 | (13.6 | ) | 135.2 | 160.5 | 295.7 | |||||||||||||||||||
Charges and (credits): | |||||||||||||||||||||||||||
Impairment and other charges | 53.8 | — | — | — | 53.8 | — | 53.8 | ||||||||||||||||||||
Restructuring and other severance charges | 22.2 | — | — | — | 22.2 | — | 22.2 | ||||||||||||||||||||
Purchase price accounting adjustments | 94.5 | — | 34.9 | 0.3 | 129.1 | (42.9 | ) | 86.2 | |||||||||||||||||||
Adjusted financial measures | $ | 293.8 | $ | 0.1 | $ | 61.6 | $ | (13.3 | ) | $ | 368.6 | $ | 117.6 | $ | 486.2 | ||||||||||||
As Restated | 267.1 | 0.1 | 60.0 | (13.3 | ) | 340.3 | 117.6 | 457.9 |
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
March 31, 2017 | March 31, 2016 | ||||||||||||||||||||||
As Previously Reported | Restatement Adjustments | As Restated | As Previously Reported | Restatement Adjustments | As Restated | ||||||||||||||||||
(after-tax) | |||||||||||||||||||||||
Net income attributable to TechnipFMC plc, as reported | $ | 191 | $ | (210 | ) | $ | (19 | ) | $ | 147 | $ | (27 | ) | $ | 121 | ||||||||
Charges and (credits): | |||||||||||||||||||||||
Impairment and other charges (1) | — | — | — | 13 | — | 13 | |||||||||||||||||
Restructuring and other severance charges (2) | 7 | — | 7 | 12 | — | 12 | |||||||||||||||||
Business combination transaction and integration costs (3) | 39 | — | 39 | — | — | — | |||||||||||||||||
Purchase price accounting adjustments (4) | 95 | — | 95 | — | — | — | |||||||||||||||||
Adjusted net income attributable to TechnipFMC plc | $ | 331 | $ | (210 | ) | $ | 121 | $ | 172 | $ | (27 | ) | $ | 145 | |||||||||
Diluted EPS attributable to TechnipFMC plc, as reported | $ | 0.41 | $ | (0.45 | ) | $ | (0.04 | ) | $ | 1.21 | $ | (0.24 | ) | $ | 0.97 | ||||||||
Adjusted diluted EPS attributable to TechnipFMC plc | $ | 0.71 | $ | (0.45 | ) | $ | 0.26 | $ | 1.41 | $ | (0.24 | ) | $ | 1.17 | |||||||||
(1) Tax effect of nil and $6 million during the three months ended March 31, 2017 and 2016, respectively. (2) Tax effect of $3 million and $5 million during the three months ended March 31, 2017 and 2016, respectively. (3) Tax effect of $16 million and nil during the three months ended March 31, 2017 and 2016, respectively. (4) Tax effect of $35 million and nil during the three months ended March 31, 2017 and 2016, respectively. |
Three Months Ended | |||||||||||||||||||
March 31, 2017 | |||||||||||||||||||
Subsea Technologies | Onshore/ Offshore | Surface Technologies | Corporate and Other | Total | |||||||||||||||
Revenue | $ | 1,376.7 | $ | 1,764.0 | $ | 248.4 | $ | (1.1 | ) | $ | 3,388.0 | ||||||||
Operating profit, as reported (pre-tax) | $ | 54.2 | $ | 139.9 | $ | (18.6 | ) | $ | 204.2 | $ | 379.7 | ||||||||
Restatement Adjustments | 2.9 | (263.9 | ) | (261.0 | ) | ||||||||||||||
As Restated | 142.8 | (59.7 | ) | 118.7 | |||||||||||||||
Charges and (credits): | |||||||||||||||||||
Impairment and other charges | 0.2 | — | 0.2 | — | 0.4 | ||||||||||||||
Restructuring and other severance charges | 6.5 | (0.3 | ) | 1.2 | 1.9 | 9.3 | |||||||||||||
Business combination transaction and integration costs | 1.5 | — | 0.8 | 52.3 | 54.7 | ||||||||||||||
Purchase price accounting adjustments - non-amortization related | 55.0 | — | 34.2 | (3.0 | ) | 86.2 | |||||||||||||
Purchase price accounting adjustments - amortization related | 34.0 | — | 9.0 | (0.1 | ) | 42.9 | |||||||||||||
Subtotal | 97.2 | (0.3 | ) | 45.4 | 51.1 | 193.5 | |||||||||||||
Adjusted Operating profit | 151.4 | 139.6 | 26.8 | 255.3 | 573.2 | ||||||||||||||
As Restated | 142.5 | (8.6 | ) | 312.2 | |||||||||||||||
Adjusted Depreciation and amortization | 87.2 | 12.6 | 9.2 | 2.2 | 111.2 | ||||||||||||||
Restatement Adjustments | (2.9 | ) | (2.9 | ) | |||||||||||||||
As Restated | 9.7 | 108.3 | |||||||||||||||||
Adjusted EBITDA(1) | $ | 238.6 | $ | 152.2 | $ | 36.0 | $ | 257.5 | $ | 684.4 | |||||||||
As Restated | (6.4 | ) | 420.5 | ||||||||||||||||
Operating profit margin, as reported | 3.9 | % | 7.9 | % | (7.5 | )% | 11.2 | % | |||||||||||
As Restated | 8.1 | % | 3.5 | % | |||||||||||||||
Adjusted Operating profit margin | 11.0 | % | 7.9 | % | 10.8 | % | 16.9 | % | |||||||||||
As Restated | 8.1 | % | 9.2 | % | |||||||||||||||
Adjusted EBITDA margin(1) | 17.3 | % | 8.6 | % | 14.5 | % | 20.2 | % | |||||||||||
As Restated | 12.4 | % |
Pro Forma Three Months Ended | |||||||||||||||||||
March 31, 2016 | |||||||||||||||||||
Subsea Technologies | Onshore/ Offshore | Surface Technologies | Corporate and Other | Total | |||||||||||||||
Revenue, as pro forma | $ | 2,378.0 | $ | 2,181.9 | $ | 349.6 | $ | (4.9 | ) | $ | 4,904.6 | ||||||||
Restatement Adjustments | (213.0 | ) | (213.0 | ) | |||||||||||||||
As Restated | 1,968.9 | 4,691.6 | |||||||||||||||||
Operating profit (pre-tax), as pro forma | $ | 216.9 | $ | 58.4 | $ | (75.1 | ) | $ | (36.7 | ) | $ | 163.5 | |||||||
Restatement Adjustments | (28.3 | ) | (28.3 | ) | |||||||||||||||
As Restated | (65.0 | ) | 135.2 | ||||||||||||||||
Charges and (credits): | |||||||||||||||||||
Impairment and other charges | 0.1 | 19.4 | 34.2 | — | 53.8 | ||||||||||||||
Restructuring and other severance charges | 0.3 | 16.0 | 5.8 | — | 22.2 | ||||||||||||||
Purchase price accounting adjustments - non-amortization related | 55.0 | — | 34.2 | (3.0 | ) | 86.2 | |||||||||||||
Purchase price accounting adjustments - amortization related | 34.0 | — | 9.0 | (0.1 | ) | 42.9 | |||||||||||||
Subtotal | 89.5 | 35.4 | 83.3 | (3.1 | ) | 205.1 | |||||||||||||
Adjusted Operating profit | 306.4 | 93.8 | 8.2 | (39.8 | ) | 368.6 | |||||||||||||
As Restated | (68.1 | ) | 340.3 | ||||||||||||||||
Adjusted Depreciation and amortization | 89.7 | 9.1 | 20.8 | (2.0 | ) | 117.6 | |||||||||||||
Adjusted EBITDA(1) | $ | 396.1 | $ | 102.9 | $ | 29.0 | $ | (41.8 | ) | $ | 486.2 | ||||||||
As Restated | (70.1 | ) | 457.9 | ||||||||||||||||
Operating profit margin, as pro forma | 9.1 | % | 2.7 | % | (21.5 | )% | 3.3 | % | |||||||||||
As Restated | 3.0 | % | 2.9 | % | |||||||||||||||
Adjusted Operating profit margin | 12.9 | % | 4.3 | % | 2.3 | % | 7.5 | % | |||||||||||
As Restated | 4.8 | % | 7.3 | % | |||||||||||||||
Adjusted EBITDA margin(1) | 16.7 | % | 4.7 | % | 8.3 | % | 9.9 | % | |||||||||||
5.2 | % | 9.8 | % | ||||||||||||||||
As Restated | |||||||||||||||||||
(1) Includes amounts attributable to noncontrolling interests |