
TechnipFMC plc (FTI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.2B
Gross Profit
464.9M
20.81%
Operating Income
261.6M
11.71%
Net Income
143.3M
6.42%
EPS (Diluted)
$0.33
Balance Sheet Metrics
Total Assets
10.0B
Total Liabilities
6.9B
Shareholders Equity
3.1B
Debt to Equity
2.20
Cash Flow Metrics
Operating Cash Flow
450.3M
Free Cash Flow
379.9M
Revenue & Profitability Trend
TechnipFMC plc Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 9.1B | 7.8B | 6.7B | 6.4B | 6.5B |
Cost of Goods Sold | 7.4B | 6.6B | 5.8B | 5.6B | 5.8B |
Gross Profit | 1.7B | 1.3B | 896.3M | 823.9M | 694.8M |
Gross Margin % | 19.0% | 16.3% | 13.4% | 12.9% | 10.6% |
Operating Expenses | |||||
Research & Development | 73.4M | 69.0M | 67.0M | 78.4M | 75.3M |
Selling, General & Administrative | 667.1M | 675.9M | 616.8M | 644.9M | 724.1M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 740.5M | 744.9M | 683.8M | 723.3M | 799.4M |
Operating Income | 982.6M | 529.2M | 212.5M | 100.6M | -104.6M |
Operating Margin % | 10.8% | 6.8% | 3.2% | 1.6% | -1.6% |
Non-Operating Items | |||||
Interest Income | 33.9M | 33.5M | 17.8M | 14.0M | 52.3M |
Interest Expense | 97.4M | 122.2M | 138.7M | 157.3M | 134.1M |
Other Non-Operating Income | 21.3M | -233.9M | -22.7M | 240.8M | -3.3B |
Pre-tax Income | 940.4M | 206.6M | 68.9M | 198.1M | -3.5B |
Income Tax | 85.1M | 154.7M | 105.4M | 111.1M | 19.4M |
Effective Tax Rate % | 9.0% | 74.9% | 153.0% | 56.1% | 0.0% |
Net Income | 855.3M | 51.9M | -81.8M | 14.4M | -3.2B |
Net Margin % | 9.4% | 0.7% | -1.2% | 0.2% | -49.6% |
Key Metrics | |||||
EBITDA | 1.4B | 726.6M | 657.5M | 547.2M | 449.5M |
EPS (Basic) | $1.96 | $0.13 | $-0.24 | $0.03 | $-7.33 |
EPS (Diluted) | $1.91 | $0.12 | $-0.24 | $0.03 | $-7.33 |
Basic Shares Outstanding | 429100000 | 438600000 | 449500000 | 450500000 | 448700000 |
Diluted Shares Outstanding | 429100000 | 438600000 | 449500000 | 450500000 | 448700000 |
Income Statement Trend
TechnipFMC plc Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 951.7M | 1.1B | 1.3B | 1.3B |
Short-term Investments | 8.1M | 10.4M | 27.5M | 348.0M | 64.8M |
Accounts Receivable | 1.3B | 1.1B | 966.5M | 911.9M | 987.7M |
Inventory | 1.1B | 1.1B | 1.0B | 1.0B | 1.3B |
Other Current Assets | 33.2M | 27.3M | 42.2M | 26.8M | 24.1M |
Total Current Assets | 5.5B | 5.2B | 5.0B | 5.3B | 11.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.0B | 1.1B | 1.1B | 949.9M | 1.0B |
Goodwill | 508.3M | 601.6M | 716.0M | 813.7M | 3.4B |
Intangible Assets | 508.3M | 601.6M | 716.0M | 813.7M | 851.3M |
Long-term Investments | 176.8M | 30.4M | 7.2M | 10.5M | 29.2M |
Other Non-Current Assets | 518.0M | 452.7M | 199.0M | 204.7M | 3.5B |
Total Non-Current Assets | 4.4B | 4.5B | 4.5B | 4.7B | 8.2B |
Total Assets | 9.9B | 9.7B | 9.4B | 10.0B | 19.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3B | 1.4B | 1.3B | 1.3B | 1.2B |
Short-term Debt | 470.8M | 300.2M | 555.3M | 404.5M | 847.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 396.8M | 415.3M | 346.6M | 161.0M | 6.3B |
Total Current Liabilities | 4.9B | 4.5B | 4.2B | 3.9B | 10.4B |
Non-Current Liabilities | |||||
Long-term Debt | 1.3B | 1.7B | 1.7B | 2.4B | 3.5B |
Deferred Tax Liabilities | 54.4M | 92.2M | 55.5M | 47.5M | 79.3M |
Other Non-Current Liabilities | 119.2M | 145.5M | 138.1M | 148.3M | 103.3M |
Total Non-Current Liabilities | 1.9B | 2.0B | 2.0B | 2.7B | 5.1B |
Total Liabilities | 6.7B | 6.5B | 6.2B | 6.6B | 15.5B |
Equity | |||||
Common Stock | 423.0M | 432.9M | 442.2M | 450.7M | 449.5M |
Retained Earnings | -4.3B | -5.0B | -5.0B | -4.9B | -4.9B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.1B | 3.2B | 3.3B | 3.4B | 4.2B |
Key Metrics | |||||
Total Debt | 1.8B | 2.0B | 2.3B | 2.8B | 4.3B |
Working Capital | 602.8M | 726.8M | 814.4M | 1.5B | 1.0B |
Balance Sheet Composition
TechnipFMC plc Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 855.3M | 51.9M | -36.5M | 87.0M | -3.5B |
Depreciation & Amortization | 392.7M | 377.8M | 377.2M | 385.4M | 412.1M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -18.0M | 248.9M | -100.1M | 489.9M | 704.2M |
Operating Cash Flow | 1.0B | 665.1M | 234.3M | 861.7M | -2.5B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 186.1M | 0 | 288.5M | 900.9M | 0 |
Investment Purchases | - | - | 0 | -29.1M | -3.9M |
Investment Sales | - | - | 9.7M | 27.4M | 51.5M |
Investing Cash Flow | 205.8M | 99.6M | 329.8M | 1.0B | 135.3M |
Financing Activities | |||||
Share Repurchases | -400.1M | -205.1M | -100.2M | 0 | 0 |
Dividends Paid | -85.9M | -43.5M | 0 | 0 | -59.2M |
Debt Issuance | 0 | 0 | 60.9M | 1.2B | 223.2M |
Debt Repayment | -122.5M | -371.7M | -732.6M | -2.5B | -796.7M |
Financing Cash Flow | -769.3M | -998.1M | -997.1M | -1.5B | -683.8M |
Free Cash Flow | 679.4M | 467.8M | 194.2M | 589.6M | 400.8M |
Net Change in Cash | 437.4M | -233.4M | -433.0M | 364.2M | -3.0B |
Cash Flow Trend
TechnipFMC plc Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.59
Forward P/E
17.68
Price to Book
4.40
Price to Sales
1.51
PEG Ratio
0.32
Profitability Ratios
Profit Margin
9.86%
Operating Margin
15.90%
Return on Equity
30.02%
Return on Assets
7.90%
Financial Health
Current Ratio
1.10
Debt to Equity
48.55
Beta
1.04
Per Share Data
EPS (TTM)
$2.10
Book Value per Share
$7.91
Revenue per Share
$22.51
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fti | 14.3B | 16.59 | 4.40 | 30.02% | 9.86% | 48.55 |
Schlumberger Limited | 49.7B | 11.40 | 2.22 | 19.22% | 11.53% | 63.58 |
Baker Hughes Company | 42.2B | 13.99 | 2.38 | 18.36% | 11.04% | 33.77 |
Halliburton | 17.1B | 8.33 | 1.65 | 21.00% | 9.31% | 82.37 |
ChampionX | 4.9B | 17.09 | 2.58 | 16.83% | 8.20% | 34.38 |
Nov | 4.6B | 10.24 | 0.71 | 7.38% | 5.36% | 36.15 |
Financial data is updated regularly. All figures are in the company's reporting currency.