TechnipFMC plcFTI

時価総額
$114.7億
PER
170.4倍
2016年
12月31日
2017年
12月31日
2018年
12月31日
2019年
12月31日
2020年
12月31日
2021年
12月31日
2022年
12月31日
2023年
12月31日
Net income (loss)-134-1,911-2,412-3,23814-8252
Net loss from discontinued operations------73-45-
Depreciation and amortization------377378
Impairments-341,7932,4843,2874952
Employee Benefits and Share-Based Compensation-19226348343431
Deferred income tax benefit-14249-75-7-95-13-54
(Income) loss from investment in Technip Energies-------28-
Unrealized loss on derivative instruments and foreign exchange-74-103-3241-31-54-30
Income from equity affiliates, net of dividends received-38111595813234
Loss on early extinguishment of debt------62-30-
Other-5292364196-57-
Other--------41
Trade receivables, net and contract assets--28766440-34873160228
Inventories, net--131339170-83-1983591
Accounts payable, trade--526-1,2492618945263
Contract liabilities--763520-751165321
Income taxes payable (receivable), net--152-19113-53215-6234
Other current assets and liabilities, net---921432267-6340-203
Other non-current assets and liabilities, net--214-233181953
Cash provided by operating activities from continuing operations-0----715352693
Cash provided by operating activities from discontinued operations-----66--
Cash provided by operating activities-211-185849657781352693
Capital expenditures-256368454292192158225
Payment to acquire debt securities----429--
Proceeds from sale of assets-14208461053085
Proceeds from sale of debt securities----522710-
Other--12--4--21-15
Proceeds from sale of assets-14208461053085
Cash provided (required) by investing activities from continuing operations-----822162-126
Proceeds from Sales of Assets, Investing Activities-----901289-
Cash required by investing activities from discontinued operations------4--
Proceeds from Collection of Advance to Affiliate---62272513-
Cash provided (required) by investing activities-1,250-460-420-181817162-126
Other--12--4--21-15
Cash provided (required) by investing activities from continuing operations-----822162-126
Cash required by investing activities from discontinued operations------4--
Cash provided (required) by investing activities-1,250-460-420-181817162-126
Decrease in short-term debt------200342
Cash settlement for derivative hedging debt------8130
Net decrease in commercial paper-23549757-554-974--
Proceeds from issuance of long-term debt-26-962231,16461-
Repayments of long-term debt-888--4241,462452-
Payments for debt issuance cost-----60-17
Share repurchases------100205
Dividends paid-6123823359--44
Acquisition of non-controlling interest-----49--
Other-1----4-25-19
Cash required by financing activities from continuing operations------1,447-797-656
Cash required by financing activities from discontinued operations------3,618--
Cash required by financing activities0-1,055-445-784-1,082-5,065-797-656
Net income (loss)-134-1,911-2,412-3,23814-8252
Net loss from discontinued operations------73-45-
Depreciation and amortization------377378
Impairments-341,7932,4843,2874952
Employee Benefits and Share-Based Compensation-19226348343431
Deferred income tax benefit-14249-75-7-95-13-54
(Income) loss from investment in Technip Energies-------28-
Unrealized loss on derivative instruments and foreign exchange-74-103-3241-31-54-30
Income from equity affiliates, net of dividends received-38111595813234
Loss on early extinguishment of debt------62-30-
Other-5292364196-57-
Other--------41
Trade receivables, net and contract assets--28766440-34873160228
Inventories, net--131339170-83-1983591
Accounts payable, trade--526-1,2492618945263
Contract liabilities--763520-751165321
Income taxes payable (receivable), net--152-19113-53215-6234
Other current assets and liabilities, net---921432267-6340-203
Other non-current assets and liabilities, net--214-233181953
Cash provided by operating activities from continuing operations-0----715352693
Cash provided by operating activities from discontinued operations-----66--
Cash provided by operating activities-211-185849657781352693
Capital expenditures-256368454292192158225
Payment to acquire debt securities----429--
Proceeds from sale of assets-14208461053085
Proceeds from sale of debt securities----522710-
Other--12--4--21-15
Proceeds from sale of assets-14208461053085
Cash provided (required) by investing activities from continuing operations-----822162-126
Proceeds from Sales of Assets, Investing Activities-----901289-
Cash required by investing activities from discontinued operations------4--
Proceeds from Collection of Advance to Affiliate---62272513-
Cash provided (required) by investing activities-1,250-460-420-181817162-126
Other--12--4--21-15
Cash provided (required) by investing activities from continuing operations-----822162-126
Cash required by investing activities from discontinued operations------4--
Cash provided (required) by investing activities-1,250-460-420-181817162-126
Decrease in short-term debt------200342
Cash settlement for derivative hedging debt------8130
Net decrease in commercial paper-23549757-554-974--
Proceeds from issuance of long-term debt-26-962231,16461-
Repayments of long-term debt-888--4241,462452-
Payments for debt issuance cost-----60-17
Share repurchases------100205
Dividends paid-6123823359--44
Acquisition of non-controlling interest-----49--
Other-1----4-25-19
Cash required by financing activities from continuing operations------1,447-797-656
Cash required by financing activities from discontinued operations------3,618--
Cash required by financing activities0-1,055-445-784-1,082-5,065-797-656
Effect of changes in foreign exchange rates on cash and cash equivalents------12-16
Decrease in cash and cash equivalents------3,480-270-105
Cash paid for interest (net of interest capitalized)-509910910710410993
Income Taxes Paid, Net-42541137522025189151
Notes Assumed-------85