Technipfmc plc (FTI)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16
Cash provided (required) by operating activities
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-5,677,600

-2,412,100

-2,228,300

-1,978,800

-1,982,400

-1,910,800

208,200

191,900

240,800

134,200

106,700

290,500

235,300

371,100

0

0

0

Adjustments to reconcile net income to cash provided (required) by operating activities
Depreciation

384,100

383,500

374,000

364,400

370,300

367,800

369,700

366,500

373,400

370,200

350,100

328,800

297,000

283,200

0

0

0

Amortization

126,500

126,100

142,400

152,400

167,700

182,600

195,800

208,000

221,900

244,500

188,700

134,900

80,300

17,500

0

0

0

Impairments

5,671,200

2,484,100

1,906,000

1,781,300

1,793,100

1,792,600

39,400

46,000

34,300

34,300

0

0

0

-

-

-

-

Employee benefit plan and share-based compensation costs

60,700

63,300

49,500

44,100

35,900

22,400

15,300

18,400

18,000

18,700

42,000

34,400

29,500

27,400

0

0

0

Deferred income tax provision (benefit), net

-38,900

-75,400

-29,200

-42,500

17,900

48,800

93,500

155,100

77,700

141,600

-89,300

-115,100

-148,300

-172,100

0

0

0

Unrealized loss on derivative instruments and foreign exchange

-108,900

-32,500

-191,900

-98,700

-124,600

-102,700

-16,000

5,900

55,500

73,500

211,900

222,600

161,500

123,200

0

0

0

Income from equity affiliates, net of dividends received

74,300

58,800

93,000

83,000

107,400

110,700

68,900

69,900

42,200

37,900

0

0

0

-

-

-

-

Other

338,900

364,400

540,500

474,100

228,500

291,800

42,700

47,300

77,800

4,700

215,100

99,900

226,800

161,800

0

0

0

Changes in operating assets and liabilities, net of effects of acquisitions
Trade receivables, net and contract assets

222,000

39,700

661,200

573,300

9,600

664,100

-35,100

601,900

503,600

-286,800

-684,900

-845,300

9,800

268,700

0

0

0

Inventories, net

138,300

169,600

270,400

320,100

341,200

339,400

326,700

213,500

55,400

-130,900

-302,300

-324,000

-257,300

-172,700

0

0

0

Accounts payable, trade

170,500

26,100

-291,100

-441,600

-1,065,100

-1,248,700

-1,614,200

-1,192,600

-689,200

-525,800

134,500

-194,000

30,700

115,500

0

0

0

Contract liabilities

515,500

520,100

906,100

728,800

486,800

762,700

65,300

-427,100

-692,700

-1,111,400

-1,621,100

-1,069,200

-371,600

-498,300

0

0

0

Income taxes payable (receivable), net

25,900

12,700

-144,200

-181,700

-185,800

-190,700

-155,900

-147,200

-48,200

-152,200

-135,000

-115,300

-23,600

71,700

0

0

0

Other current assets and liabilities, net

680,700

431,800

-73,500

-472,300

-755,200

-921,200

0

0

0

-

-

-

-

-

-

-

-

Other noncurrent assets and liabilities, net

-184,600

-23,100

17,800

-200

150,900

213,600

0

0

0

-

-

-

-

-

-

-

-

Other assets and liabilities, net

-

-

-

-

-

-

-

-

-

-

-

0

-60,700

-

0

0

0

Cash provided by operating activities

755,000

848,500

448,700

495,300

137,600

-185,400

-413,000

-568,800

-141,900

210,700

504,400

361,900

484,400

493,800

0

0

0

Cash provided (required) by investing activities
Capital expenditures

359,700

454,400

481,300

503,800

493,100

368,100

340,500

283,000

257,700

255,700

375,700

351,500

338,600

312,900

0

0

0

Cash acquired in merger of FMC Technologies, Inc. and Technip S.A. (Note 2)

-

-

-

-

-

-

-

-

-

1,479,200

0

0

0

-

-

-

-

Payment to acquire debt securities

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Cash received from divestiture

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisitions, net of cash acquired

-

-

-

-

-

-104,900

0

0

0

-

-

-

0

-

-

-

-

Proceeds from sale of assets

14,400

7,800

17,200

14,600

18,600

19,500

8,700

17,300

11,800

14,400

42,700

32,000

43,100

39,200

0

0

0

Other

-

-

-

-

-

-

-

5,100

-1,400

-12,100

0

0

0

-

-

-

-

Cash required by investing activities

-256,300

-419,800

-459,200

-512,000

-583,600

-460,200

-442,600

-372,500

-306,500

1,250,000

4,632,200

4,645,500

4,578,400

3,110,500

0

0

0

Cash required by financing activities
Net increase in short-term debt

-77,100

-49,600

-33,900

-30,400

77,200

-34,900

-107,500

-112,100

-108,200

-106,400

-15,300

-10,600

707,200

8,600

0

0

0

Net decrease in commercial paper

-70,800

57,300

-68,200

-66,600

163,800

496,600

907,200

416,800

407,500

234,900

0

0

0

-

-

-

0

Proceeds from revolving credit facility

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from issuance of long-term debt

-

96,200

0

0

0

-

0

0

0

-

-

-

-

644,500

0

0

0

Repayments of long-term debt

-

-

-

-

-

-

-

-

359,200

888,000

673,200

703,100

1,420,500

891,200

0

0

0

Purchase of ordinary shares

-

92,700

151,100

306,400

383,000

442,600

0

0

0

-

-

-

0

-

-

-

-

Payments related to taxes withheld on share-based compensation

0

-

-

-

-

-

-

-

-

46,600

0

0

0

-

-

-

-

Settlements of mandatorily redeemable financial liability

-392,100

-562,800

-545,300

-322,200

-400,700

-225,800

0

0

0

-

-

-

-

-

-

-

-

Other

-

-

-

-

-

0

3,800

300

1,400

1,200

1,200

2,900

22,400

1,800

0

0

0

Cash provided (required) by financing activities

-335,700

-784,400

-940,700

-867,400

-681,200

-444,800

-401,700

-675,500

-400,500

-1,054,800

-1,007,200

-916,800

-1,130,900

-534,600

0

0

0

Effect of changes in foreign exchange rates on cash and cash equivalents

-128,900

5,900

-97,700

-50,000

-128,100

-107,000

-85,500

-6,900

27,800

62,200

-30,700

-43,900

163,300

21,600

0

0

0

Decrease in cash and cash equivalents

34,100

-349,800

-1,048,900

-934,100

-1,255,300

-1,197,400

-1,342,800

-1,623,700

-821,100

468,100

4,098,700

4,046,700

4,095,200

3,091,300

0

0

0