CGG Announces its 2017 Second Quarter Results
Quarterly EBITDA boosted by solid multi-client sales
2017 Market outlook unchanged
Focused on the swift delivery of our financial restructuring
1Figures before Non-Recurring Charges related to the Transformation Plan and data library impairment |
PARIS, France - July 28th 2017 - CGG (ISIN: FR0013181864 - NYSE: CGG), world leader in Geoscience, announced today its 2017 second quarter unaudited results.
Commenting on these results, Jean-Georges Malcor, CGG CEO, said:
"This second quarter was characterized by the very continued commitment from our operational teams, ensuring a high quality service to our customers, and by major progress in our financial restructuring process.
Operationally, our solid $120 million EBITDA was driven by multi-client sales thanks to the good positioning of our data library. However, equipment sales were very low in a market with limited visibility and an uncertain recovery horizon. Our 2017 outlook is unchanged, with operating results in line with 2016 and downward pressure on cash flow generation as expected.
In parallel, we achieved progress in our financial restructuring process initiated early in the year, in agreeing a plan with a majority of our creditors. This balanced plan meets the objectives of the company: preservation of the Group's integrity, massive debt reduction, extension of the debt maturities and providing additional liquidity. It enabled us to enter in prearranged Safeguard and Chapter 11 processes backed by the majority of our creditors, thus helping to protect commercially, operationally and socially the Company in this period of uncertainty.
Following the creditors' committees vote in France expected today and with the approval of the creditors in the United States sought by mid-October, the next decisive step for CGG's sustainability will be the approval of the financial restructuring plan at the shareholders' Extraordinary General Meeting scheduled for the end of October.
This proposed plan would result in a $2 billion net debt reduction and would provide the necessary liquidity to support the Company's turnaround, while allowing shareholders to participate to the recovery."
Post-closing event
Furthermore, holders of 74.24% of the combined aggregate principal amount of the Senior Notes and the Convertible Bonds, together with holders of 77.66% of the aggregate principal amount of the group's Secured Debt, have executed or acceded to the lock-up agreement. This indicates a high level of support for the Financial Restructuring and satisfies a key milestone in the implementation process ahead of creditors meetings in France and in the US.
Second Quarter 2017 Key Figures
Before Non-Recurring Charges (NRC)
In million $ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 |
Group Revenue | 290.2 | 249.4 | 349.8 |
Group EBITDAs | 103.8 | 28.7 | 120.0 |
Group EBITDAs margin | 35.8% | 11.5% | 34.3% |
Group EBITDAs excluding NOR | 108.9 | 36.7 | 122.0 |
Operating Income | (22.4) | (67.2) | (3.5) |
Opinc margin | (7.7)% | (26.9)% | (1.0)% |
Operating Income excluding NOR | 0.2 | (46.9) | 1.8 |
Equity from investments | (4.8) | 2.5 | (2.5) |
Net Financial Costs | (43.9) | (48.4) | (48.2) |
Total Income Taxes | (6.4) | (2.3) | (20.8) |
Non-recurring charges (NRC) | (1.7) | (29.7) | (94.7) |
Net Income | (79.2) | (145.1) | (169.7) |
Cash Flow from Operations before NRC | 134.1 | 34.4 | 52.2 |
Cash Flow from Operations after NRC | 87.2 | (10.8) | (2.1) |
Free Cash Flow before NRC | (21.1) | (74.3) | (23.9) |
Free Cash Flow after NRC | (68.0) | (119.5) | (78.2) |
Net Debt | 2,150.4 | 2,334.9 | 2,497.0 |
Capital Employed | 3,658.2 | 3,342.0 | 3,273.5 |
First Half 2017 Key Figures
Before Non-Recurring Charges (NRC)
In million $ | First Half 2016 | First Half 2017 |
Group Revenue | 603.2 | 599.2 |
Group EBITDAs | 130.9 | 148.7 |
Group EBITDAs margin | 21.7% | 24.8% |
Group EBITDAs excluding NOR | 145.6 | 158.7 |
Operating Income | (103.7) | (70.7) |
Opinc margin | (17.2)% | (11.8)% |
Operating Income excluding NOR | (54.5) | (45.1) |
Equity from investments | (0.1) | 0 |
Net Financial Costs | (85.2) | (96.6) |
Total Income Taxes | (12.7) | (23.1) |
Non-recurring charges (NRC) | (7.2) | (124.4) |
Net Income | (208.9) | (314.8) |
Cash Flow from Operations before NRC | 371.7 | 86.6 |
Cash Flow from Operations after NRC | 283.4 | (12.9) |
Free Cash Flow before NRC | 96.6 | (98.2) |
Free Cash Flow after NRC | 8.3 | (197.7) |
Net Debt | 2,150.4 | 2,497.0 |
Capital Employed | 3,658.2 | 3,273.5 |
Going concern
On June 14, 2017, a French safeguard procedure was opened with respect to the Company and, on the same date, a US Chapter 11 procedure was opened with respect to 14 of its direct or indirect subsidiaries which are guarantors of the secured debt (French and US Revolving Credit Facilities and Term Loan B) and / or the Senior Notes. Under the umbrella of these legal procedures, the holders of such debt and holders of our convertible bonds (c. U.S.$2.8 billion outstanding principal amount in total) can no longer call for any accelerated repayment. This provides the Group with a protective framework to conduct its businesses in the ordinary course and the Group stakeholders with a limited period of time to approve a restructuring plan.
The main features of the proposed restructuring plan have been disclosed together with the announcement of the above-mentioned court procedures on June 14, 2017:
As of July 27, 2017, the Group faces material uncertainties that may cast substantial doubt upon its ability to continue as a going concern. Even under the protection of the court procedures mentioned above, and despite having successfully implemented during the first six months of 2017 all planned specific actions related to marine liabilities, fleet ownership and major contract factoring, the U.S.$315 million of Group liquidity as of June 30, 2017 does not allow to fully fund our current operations until at least June 30, 2018.
The ability of the Group to continue as a going concern then depends essentially on the effective and timely implementation of the proposed restructuring plan, especially the raising of up to U.S.$500 million of new money by early 2018. Should the creditors involved in the French safeguard and US Chapter 11 procedures or the shareholders fail to approve the proposed restructuring plan and/or should the targeted implementation timetable of such restructuring plan not be met, the Group liquidity would decrease below the required level to run the operations no later than in the first quarter of 2018 according to the Company cash flow forecasts. If the U.S.$500 million new money is raised in the first quarter of 2018 in accordance with the proposed restructuring plan, the Group liquidity is expected to be sufficient to fund our current operations until June 30, 2018 at least.
Following the successful completion of the private placement of the commitments to subscribe the new money secured second lien senior notes in a principal amount of U.S.$375 million (with Warrants) in early July, the proposed restructuring plan is now supported, through signed lock-up agreements, by the required majorities of creditors. On that basis, and in the light of the respective merits of the proposed restructuring plan for the other Group stakeholders, the Company believes that the implementation of the restructuring plan in the first quarter of 2018 is a reasonable assumption.
Having carefully considered the above, the Board of Directors on July 27, 2017 concluded that preparing the June 30, 2017 consolidated financial statements on a going concern basis is an appropriate assumption.
Second quarter 2017 financial results by operating segment and before non-recurring charges
Geology, Geophysics & Reservoir (GGR)
GGR In million $ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 | Variation Year-on-year | Variation Quarter-to-quarter |
Total Revenue | 196.4 | 158.0 | 220.7 | 12% | 40% |
Multi-Client | 95.6 | 72.2 | 132.7 | 39% | 84% |
Pre-funding | 77.9 | 53.2 | 73.3 | (6)% | 38% |
After-Sales | 17.7 | 19.0 | 59.4 | 236% | 213% |
Subsurface Imaging & Reservoir (SIR) | 100.8 | 85.8 | 88.0 | (13)% | 3% |
EBITDAs | 119.3 | 80.2 | 139.3 | 17% | 74% |
Margin | 60.7% | 50.8% | 63.1% | 240 bps | NA |
Operating Income* | 28.8 | 18.3 | 37.3 | 30% | 104% |
Margin | 14.7% | 11.6% | 16.9% | 220 bps | 530 bps |
Capital Employed (in billion $) | 2.3 | 2.3 | 2.3 | NA | NA |
GGR Total Revenue was $221 million, up 12% year-on-year and 40% sequentially.
GGR EBITDAs was $139 million, a 63.1% margin.
GGR Operating Income was $37 million, a 16.9% margin. The multi-client depreciation rate totaled 67%, leading to a library Net Book Value of $833 million at the end of June, split 89% offshore and 11% onshore.
GGR Capital Employed was stable at $2.3 billion at the end of June 2017.
Equipment
Equipment In million $ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 | Variation Year-on-year | Variation Quarter-to-quarter |
Total Revenue | 44.3 | 32.4 | 53.0 | 20% | 64% |
External Revenue | 36.0 | 25.6 | 47.8 | 33% | 87% |
Internal Revenue | 8.3 | 6.8 | 5.2 | (37)% | (24)% |
EBITDAs | (9.3) | (8.7) | (5.5) | 41% | 37% |
Margin | (21.0)% | (26.9)% | (10.4)% | NA | NA |
Operating Income | (18.2) | (16.4) | (12.6) | 31% | 23% |
Margin | (41.1)% | (50.6)% | (23.8)% | NA | NA |
Capital Employed (in billion $) | 0.7 | 0.6 | 0.6 | NA | NA |
Equipment Total Revenue was $53 million, up 20% year-on-year and 64% sequentially. External sales were $48 million, up 33% year-on-year and 87% sequentially. Land and marine seismic equipment sales were still impacted by low demand this quarter.
Land equipment sales represented 49% of total sales, compared to 64% in the second quarter of 2016, with channels delivered to Algeria and India and gauges business being active.
Marine equipment sales represented 51% of total sales, compared to 36% in the second quarter of 2016, driven notably by some second hand equipment delivery.
Equipment EBITDAs was $(6) million, a margin of (10.4)%.
Equipment Operating Income was $(13) million, a margin of (23.8)%.
Equipment Capital Employed was stable at $0.6 billion at the end of June 2017.
Contractual Data Acquisition
Contractual Data Acquisition In million $ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 | Variation Year-on-year | Variation Quarter-to-quarter |
Total Revenue | 59.2 | 66.5 | 82.0 | 39% | 23% |
External Revenue | 57.8 | 65.8 | 81.3 | 41% | 24% |
Internal Revenue | 1.4 | 0.7 | 0.7 | (50)% | 0% |
Total Marine Acquisition | 22.3 | 44.6 | 60.9 | 173% | 36% |
Total Land and Multi-Physics Acquisition | 36.9 | 21.9 | 21.1 | (43)% | (4)% |
EBITDAs | 9.4 | (25.2) | (0.9) | (110)% | 96% |
Margin | 15.9% | (37.9)% | (1.1)% | NA | NA |
Operating Income | 0.5 | (38.6) | (12.7) | NA | 67% |
Margin | 0.8% | (58.0)% | (15.5)% | NA | NA |
Equity from Investments | (4.8) | 2.5 | 0.3 | 106% | (88)% |
Capital Employed (in billion $) | 0.5 | 0.4 | 0.4 | NA | NA |
Contractual Data Acquisition Total Revenue was $82 million, up 39% year-on-year and 23% sequentially.
Contractual Data Acquisition EBITDAs was $(1) million, a margin of (1.1)%.
Contractual Data Acquisition Operating Income was $(13) million, a margin of (15.5)%. Contractual Data Acquisition activities continued to suffer from a still competitive market, mitigated by the strong fleet productivity and the positive impact of Global Seismic Shipping on the cost structure.
Contractual Data Acquisition Capital Employed was stable at $0.4 billion at the end of June 2017.
Non-Operated Resources
Non-Operated Resources In million $ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 | Variation Year-on-year | Variation Quarter-to-quarter |
EBITDAs | (5.1) | (8.0) | (2.0) | 61% | 75% |
Operating Income | (22.6) | (20.3) | (5.3) | 77% | 74% |
Equity from Investments | 0 | 0 | (2.8) | NA | NA |
Capital Employed (in billion $) | 0.2 | 0 | 0 | NA | NA |
The Non-Operated Resources Segment comprises, in terms of EBITDAs and Operating Income, the costs relating to non-operated resources.
Non-Operated Resources EBITDAs was $(2) million.
Non-Operated Resources Operating Income was $(5) million. The amortization of excess streamers has a negative impact on the contribution of this segment.
The equity from investments now includes the impact of 50% of the new Global Seismic Shipping (GSS) JV, which we own with Eidesvik. Seven vessels were transferred to GSS, four of them cold-stacked.
Non-Operated Resources Capital Employed was nil at the end of June 2017.
Second quarter 2017 financial results
Group Total Revenue was $350 million, up 21% year-on-year and 40% sequentially. The respective contributions from the Group's businesses were 63% from GGR, 14% from Equipment and 23% from Contractual Data Acquisition.
Group EBITDAs was $120 million, a 34.3% margin, and $25 million after $(95) million of Non-Recurring Charges (NRC) related to the Transformation Plan. Excluding Non-Operated Resources (NOR), and to focus solely on the performance of our active Business Lines, Group EBITDAs was $122 million.
Group Operating Income was $(3) million, a (1.0)% margin, and $(98) million after $(95) millions of NRC. Excluding NOR, and to focus solely on the performance of our active Business Lines, Group Operating Income was $2 million.
Equity from Investments contribution was $(3) million and can notably be explained by the negative contribution made by the Global Seismic Shipping JV this quarter.
Total non-recurring charges were $95 million:
Net financial costs were $48 million:
Total Income Taxes were $21 million.
Group Net Income was $(170) million after NRC.
After minority interests, Net Income attributable to the owners of CGG was a loss of $(169) million / ?,?(155) million. EPS was negative at $(7.64) / ?,?(7.00).
Cash Flow
Given the negative change in working capital, Cash Flow from operations was $52 million compared to $134 million for the second quarter of 2016. After cash Non-Recurring Charges, the Cash Flow from operations was $(2) million.
Global Capex was $78 million, down 32% year-on-year and up 14% sequentially.
After the payment of interest expenses and Capex and before cash NRC, Free Cash Flow was at $(24) million compared to $(21) million for the second quarter of 2016. After cash NRC, Free Cash Flow was at $(78) million.
Comparison of Second Quarter 2017 with First Quarter 2017 and Second Quarter 2016
Consolidated Income Statements In Million$ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 | Variation Year-on-year | Variation Quarter-to-quarter |
Exchange rate euro/dollar | 1.13 | 1.06 | 1.09 | NA | NA |
Operating Revenue | 290.2 | 249.4 | 349.8 | 21% | 40% |
GGR | 196.4 | 158.0 | 220.7 | 12% | 40% |
Equipment | 44.3 | 32.4 | 53.0 | 20% | 64% |
Contractual Data Acquisition | 59.2 | 66.5 | 82.0 | 39% | 23% |
Elimination | (9.7) | (7.5) | (5.9) | (39)% | (21)% |
Gross Margin | 1.7 | (26.5) | 32.5 | NA | 223% |
EBITDAs before NRC | 103.8 | 28.7 | 120.0 | 16% | 318% |
GGR | 119.3 | 80.2 | 139.3 | 17% | 74% |
Equipment | (9.3) | (8.7) | (5.5) | 41% | 37% |
Contractual Data Acquisition | 9.4 | (25.2) | (0.9) | (110)% | 96% |
Non-Operated Resources | (5.1) | (8.0) | (2.0) | 61% | 75% |
Corporate | (8.0) | (8.1) | (8.3) | 4% | 2% |
Eliminations | (2.5) | (1.5) | (2.6) | 4% | 73% |
NRC before impairment | (1.7) | (29.7) | (94.7) | NA | 219% |
Operating Income before NRC | (22.4) | (67.2) | (3.5) | 84% | 95% |
GGR | 28.8 | 18.3 | 37.3 | 30% | 104% |
Equipment | (18.2) | (16.4) | (12.6) | 31% | 23% |
Contractual Data Acquisition | 0.5 | (38.6) | (12.7) | NA | 67% |
Non-Operated Resources | (22.6) | (20.3) | (5.3) | 77% | 74% |
Corporate | (8.0) | (8.1) | (8.3) | 4% | 2% |
Eliminations | (2.9) | (2.1) | (1.9) | (34)% | (10)% |
NRC | (1.7) | (29.7) | (94.7) | NA | 219% |
Operating Income after NRC | (24.1) | (96.9) | (98.2) | (307)% | (1)% |
Net Financial Costs | (43.9) | (48.4) | (48.2) | 10% | 0% |
Income Taxes | (6.2) | (2.5) | (21.6) | 248% | 764% |
Deferred Tax on Currency Translation | (0.2) | 0.2 | 0.8 | 500% | 300% |
Equity from Investments | (4.8) | 2.5 | (2.5) | 48% | (200)% |
Net Income | (79.2) | (145.1) | (169.7) | (114)% | (17)% |
Shareholder's Net Income | (77.8) | (144.1) | (169.2) | (117)% | (17)% |
Earnings per share in $ | (3.52) | (6.51) | (7.64) | NA | NA |
Earnings per share in ?,? | (3.07) | (6.12) | (7.00) | NA | NA |
Cash Flow Statements In Million$ | Second Quarter 2016 | First Quarter 2017 | Second Quarter 2017 | Variation Year-on-year | Variation Quarter-to-quarter |
EBITDAs before NRC | 103.8 | 28.7 | 120.0 | 16% | 318% |
Net tax paid | 1.9 | (3.1) | 4.9 | 158% | (258)% |
Change in Working Capital | 15.2 | 12.8 | (57.4) | (478)% | (548)% |
Other items | 13.2 | (4.0) | (15.3) | (216)% | (283)% |
Cash Flow provided by operating activities | 134.1 | 34.4 | 52.2 | (61)% | 52% |
Paid Cost of Debt | (43.8) | (44.2) | (13.5) | (69)% | (69)% |
Capex (including change in fixed assets payables) | (119.0) | (67.7) | (77.5) | (35)% | 14% |
Industrial | (17.2) | (12.9) | (9.4) | (45)% | (27)% |
R&D | (8.9) | (6.5) | (8.1) | (9)% | 25% |
Multi-Client (Cash) | (92.9) | (48.3) | (60.0) | (35)% | 24% |
Marine MC | (86.3) | (36.9) | (58.6) | (32)% | 59% |
Land MC | (6.6) | (11.4) | (1.4) | (79)% | (88)% |
Proceeds from disposals of assets | 7.6 | 3.2 | 14.9 | 96% | 366% |
Free Cash Flow before Cash NRC | (21.1) | (74.3) | (23.9) | (13)% | 68% |
Cash NRC | (46.9) | (45.2) | (54.3) | 16% | 20% |
Free Cash Flow after Cash NRC | (68.0) | (119.5) | (78.2) | (15)% | 35% |
Non Cash Cost of Debt and Other Financial Items | 2.1 | (2.6) | (35.1) | NA | NA |
Specific items | (4.3) | (3.0) | 3.5 | 181% | 217% |
FX Impact | 21.5 | (10.0) | (67.3) | (413)% | (573)% |
Other variance non cash | 0 | 111.8 | 15.0 | NA | (87)% |
Change in Net Debt | (48.7) | (23.3) | (162.1) | (233)% | (596)% |
Net debt | 2,150.4 | 2,334.9 | 2,497.0 | 16% | 7% |
First Half 2017 Financial Results
Group Total Revenue was $599 million, down 1% compared to 2016. The respective contributions from the Group's businesses were 63% from GGR, 12% from Equipment and 25% from Contractual Data Acquisition.
Group EBITDAs was $149 million, a 24.8% margin, and $24 million after $(124) million of NRC related to the Transformation Plan. Excluding NOR, and to focus solely on the performance of our active Business Lines, Group EBITDAs was $159 million.
Group Operating Income was $(71) million, an (11.8)% margin, and $(195) million after $(124) million of NRC. Excluding NOR, and to focus solely on the performance of our active Business Lines, Group Operating Income was $(45) million.
Subsurface Imaging delivered a resilient performance, while reservoir businesses were impacted by clients' low capex spending.
Equity from Investments contribution was nil this semester.
Total non-recurring charges (NRC) were $124 million:
Net financial costs were $97 million:
Total Income Taxes were $23 million.
Group Net Income was $(315) million after NRC.
After minority interests, Net Income attributable to the owners of CGG was a loss of $(313) million / ?,?(291) million. EPS was negative at $(14.15) / ?,?(13.12).
Cash Flow
Cash Flow from operations was $87 million before NRC, compared to $372 million for the first half of 2016. Cash Flow from operations was $(13) million after cash NRC.
Global Capex was $146 million, down 28% year-on-year:
After the payment of interest expenses and Capex and before NRC, Free Cash Flow was $(98) million compared to $97 million for the first half of 2016. After cash NRC, Free Cash Flow was $(198) million.
Balance Sheet
Group gross debt was $2.812 billion at the end of June 2017. Available cash was $315 million and Group net debt was $2.497 billion.
The net debt to shareholders equity ratio, at the end of June 2017, was 337% compared to 206% at the end of December 2016.
The Group's liquidity amounted to $315 million at the end of June 2017.
Leverage ratio and interest cover ratio are not applicable as of June 31, 2017 as a result of the French safeguard procedure and US Chapter 11 procedure.
Consistent with the financial statements as of December 31, 2016, it appears that reclassifying the financial debt as a current liability is the most appropriate accounting treatment according to IAS 1 for the interim financial statements authorized for issue by the Board of Directors on July 27, 2017. This pure accounting reclassification does not question the going concern assumption. Together, the coordinated proceedings in France and the U.S. prevented acceleration of the debt in France and stayed enforcement in respect of the debt outside of France.
First Half 2017 comparison with First Half 2016
Consolidated Income Statements In Million$ | First Half 2016 | First Half 2017 | Variation Year-on-year |
Exchange rate euro/dollar | 1.11 | 1.08 | NA |
Operating Revenue | 603.2 | 599.2 | (1)% |
GGR | 360.4 | 378.7 | 5% |
Equipment | 117.5 | 85.4 | (27)% |
Contractual Data Acquisition | 148.3 | 148.5 | 0% |
Elimination | (23.0) | (13.4) | (42)% |
Gross Margin | (20.5) | 6.0 | 129% |
EBITDAs before NRC | 130.9 | 148.7 | 14% |
GGR | 188.6 | 219.5 | 16% |
Equipment | (10.5) | (14.2) | (35)% |
Contractual Data Acquisition | (4.5) | (26.1) | (480)% |
Non-Operated Resources | (14.7) | (10.0) | 32% |
Corporate | (17.6) | (16.4) | (7)% |
Eliminations | (10.4) | (4.1) | (61)% |
NRC before impairment | (7.2) | (124.4) | NA |
Operating Income before NRC | (103.7) | (70.7) | 32% |
GGR | 36.7 | 55.6 | 51% |
Equipment | (29.1) | (29.0) | 0% |
Contractual Data Acquisition | (33.8) | (51.3) | (52)% |
Non-Operated Resources | (49.2) | (25.6) | 48% |
Corporate | (17.6) | (16.4) | (7)% |
Eliminations | (10.7) | (4.0) | (63)% |
NRC | (7.2) | (124.4) | NA |
Operating Income after NRC | (110.9) | (195.1) | (76)% |
Net Financial Costs | (85.2) | (96.6) | 13% |
Income Taxes | (14.3) | (24.1) | 69% |
Deferred Tax on Currency Translation | 1.6 | 1.0 | (38)% |
Equity from Investments | (0.1) | 0 | (100)% |
Net Income | (208.9) | (314.8) | (51)% |
Shareholder's Net Income | (206.9) | (313.3) | (51)% |
Earnings per share in $ | (10.64) | (14.15) | NA |
Earnings per share in ?,? | (9.58) | (13.12) | NA |
Cash Flow Statements In Million$ | First Half 2016 | First Half 2017 | Variation Year-on-year |
EBITDAs before NRC | 130.9 | 148.7 | 14% |
Net tax paid | (7.8) | 1.8 | (123)% |
Change in Working Capital | 233.8 | (44.6) | (119)% |
Other items | 14.8 | (19.3) | (230)% |
Cash Flow provided by operating activities | 371.7 | 86.6 | (77)% |
Paid Cost of Debt | (74.8) | (57.7) | (23)% |
Capex (including change in fixed assets payables) | (208.7) | (145.2) | (30)% |
Industrial | (27.8) | (22.3) | (20)% |
R&D | (18.1) | (14.6) | (19)% |
Multi-Client (Cash) | (162.8) | (108.3) | (33)% |
Marine MC | (141.4) | (95.5) | (32)% |
Land MC | (21.4) | (12.8) | (40)% |
Proceeds from disposals of assets | 8.4 | 18.1 | 115% |
Free Cash Flow before Cash NRC | 96.6 | (98.2) | (202)% |
Cash NRC | (88.3) | (99.5) | 13% |
Free Cash Flow after Cash NRC | 8.3 | (197.7) | NA |
Non Cash Cost of Debt and Other Financial Items | (9.9) | (37.7) | (281)% |
Specific items | 371.0 | 0.5 | (100)% |
FX Impact | (20.3) | (77.3) | (281)% |
Other variance non cash | 0 | 126.8 | NA |
Change in Net Debt | 349.1 | (185.4) | (153)% |
Net debt | 2,150.4 | 2,497.0 | 16% |
Q2 2017 Conference call
An English language analysts' conference call is scheduled today at 9:00 am (Paris time) - 8:00 am (London time)
To follow this conference, please access the live webcast:
From your computer at: | www.cgg.com |
A replay of the conference will be available via webcast on the CGG website at: www.cgg.com.
For analysts, please dial the following numbers 5 to 10 minutes prior to the scheduled start time:
France call-in UK call-in Access code | +33(0) 1 76 77 22 26 +44(0) 203 427 1916 2031528 |
About CGG:
CGG (www.cgg.com) is a fully integrated Geoscience company providing leading geological, geophysical and reservoir capabilities to its broad base of customers primarily from the global oil and gas industry. Through its three complementary business segments of Equipment, Acquisition and Geology, Geophysics & Reservoir (GGR), CGG brings value across all aspects of natural resource exploration and exploitation. CGG employs around 5,500 people around the world, all with a Passion for Geoscience and working together to deliver the best solutions to its customers.
CGG is listed on the Euronext Paris SA (ISIN: 0013181864) and the New York Stock Exchange (in the form of American Depositary Shares. NYSE: CGG).
Contacts
Group Communications Christophe Barnini Tel: + 33 1 64 47 38 11 E-Mail: : invrelparis@cgg.com | Investor Relations Catherine Leveau Tel: +33 1 64 47 34 89 E-mail: : invrelparis@cgg.com |
CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
Amounts in millions of U.S.$, unless indicated | June 30, 2017 (unaudited) | December 31, 2016 |
ASSETS | ||
Cash and cash equivalents | 314.8 | 538.8 |
Trade accounts and notes receivable, net | 459.3 | 434.8 |
Inventories and work-in-progress, net | 282.4 | 266.3 |
Income tax assets | 97.4 | 112.2 |
Other current assets, net | 121.6 | 105.8 |
Assets held for sale, net | 17.0 | 18.6 |
Total current assets | 1,292.5 | 1,476.5 |
Deferred tax assets | 22.2 | 26.0 |
Investments and other financial assets, net | 66.6 | 51.9 |
Investments in companies under equity method | 212.9 | 190.5 |
Property, plant and equipment, net | 350.1 | 708.6 |
Intangible assets, net | 1,165.5 | 1,184.7 |
Goodwill, net | 1,229.6 | 1,223.3 |
Total non-current assets | 3,046.9 | 3,385.0 |
TOTAL ASSETS | 4,339.4 | 4,861.5 |
LIABILITIES AND EQUITY | ||
Bank overdrafts | - | 1.6 |
Current portion of financial debt (1) | 2,759.2 | 2,782.1 |
Trade accounts and notes payables | 143.1 | 157.4 |
Accrued payroll costs | 125.7 | 138.9 |
Income taxes payable | 31.5 | 31.6 |
Advance billings to customers | 26.9 | 24.4 |
Provisions - current portion | 58.6 | 110.7 |
Current liabilities associated with funded receivables | 47.7 | - |
Other current liabilities | 111.1 | 140.2 |
Total current liabilities | 3,303.8 | 3,386.9 |
Deferred tax liabilities | 72.2 | 67.6 |
Provisions - non-current portion | 115.9 | 162.1 |
Financial debt | 52.6 | 66.7 |
Other non-current liabilities | 18.4 | 21.4 |
Total non-current liabilities | 259.1 | 317.8 |
Common stock 26,834,403 shares authorized and 22,133,149 shares with a ?,?0.80 nominal value issued and outstanding at June 30, 2017 and 22,133,149 at December 31, 2016 | 20.3 | 20.3 |
Additional paid-in capital | 1,850.0 | 1,850.0 |
Retained earnings | (845.1) | (272.3) |
Other Reserves | 93.6 | 171.1 |
Treasury shares | (20.1) | (20.1) |
Net income (loss) for the period attributable to owners of CGG SA | (313.3) | (573.4) |
Cumulative income and expense recognized directly in equity | (0.8) | (0.8) |
Cumulative translation adjustment | (43.4) | (54.1) |
Equity attributable to owners of CGG SA | 741.2 | 1,120.7 |
Non-controlling interests | 35.3 | 36.1 |
Total equity | 776.5 | 1,156.8 |
TOTAL LIABILITIES AND EQUITY | 4,339.4 | 4,861.5 |
Closing rates were U.S.$1.1412 per ?,? and U.S.$1.0541 per ?,? for June 30, 2017 and December 31, 2016, respectively.
UNAUDITED INTERIM CONSOLIDATED STATEMENT OF OPERATIONS
Six months ended June 30, | |||||
Amounts in millions of U.S.$, except per share data or unless indicated | 2017 | 2016 | |||
Operating revenues | 599.2 | 603.2 | |||
Other income from ordinary activities | 0.7 | 0.6 | |||
Total income from ordinary activities | 599.9 | 603.8 | |||
Cost of operations | (593.9) | (624.3) | |||
Gross profit | 6.0 | (20.5) | |||
Research and development expenses, net | (15.8) | (1.7) | |||
Marketing and selling expenses | (27.1) | (32.5) | |||
General and administrative expenses | (40.0) | (45.3) | |||
Other revenues (expenses), net | (118.2) | (10.9) | |||
Operating income | (195.1) | (110.9) | |||
Expenses related to financial debt | (97.1) | (85.5) | |||
Income provided by cash and cash equivalents | 1.6 | 0.9 | |||
Cost of financial debt, net | (95.5) | (84.6) | |||
Other financial income (loss) | (1.1) | (0.6) | |||
Income (loss) of consolidated companies before income taxes | (291.7) | (196.1) | |||
Deferred taxes on currency translation | 1.0 | 1.6 | |||
Other income taxes | (24.1) | (14.3) | |||
Total income taxes | (23.1) | (12.7) | |||
Net income (loss) from consolidated companies | (314.8) | (208.8) | |||
Share of income (loss) in companies accounted for under equity method | - | (0.1) | |||
Net income (loss) | (314.8) | (208.9) | |||
Attributable to : | |||||
Owners of CGG SA | $ | (313.3) | (206.9) | ||
Owners of CGG SA (1) | ?,? | (290.5) | (186.4) | ||
Non-controlling interests | $ | (1.5) | (2.0) | ||
Weighted average number of shares outstanding (2) | 22,133,149 | 19,457,713 | |||
Dilutive potential shares from stock-options | (3) | (3) | |||
Dilutive potential shares from performance share plans | (3) | (3) | |||
Dilutive potential shares from convertible bonds | (3) | (3) | |||
Dilutive weighted average number of shares outstanding adjusted when dilutive (2) | 22,133,149 | 19,457,713 | |||
Net income (loss) per share | |||||
Basic | $ | (14.15) | (10.64) | ||
Basic (1) | ?,? | (13.12) | (9.58) | ||
Diluted | $ | (14.15) | (10.64) | ||
Diluted (1) | ?,? | (13.12) | (9.58) |
___________________
UNAUDITED INTERIM CONSOLIDATED STATEMENT OF OPERATIONS
Three months ended June 30, | |||||
Amounts in millions of U.S.$, except per share data or unless indicated | 2017 | 2016 | |||
Operating revenues | 349.8 | 290.2 | |||
Other income from ordinary activities | 0.3 | 0.3 | |||
Total income from ordinary activities | 350.1 | 290.5 | |||
Cost of operations | (317.6) | (288.8) | |||
Gross profit | 32.5 | 1.7 | |||
Research and development expenses, net | (7.6) | 10.4 | |||
Marketing and selling expenses | (14.0) | (16.5) | |||
General and administrative expenses | (19.8) | (21.2) | |||
Other revenues (expenses), net | (89.3) | 1.5 | |||
Operating income | (98.2) | (24.1) | |||
Expenses related to financial debt | (49.4) | (42.1) | |||
Income provided by cash and cash equivalents | 0.7 | 0.5 | |||
Cost of financial debt, net | (48.7) | (41.6) | |||
Other financial income (loss) | 0.5 | (2.3) | |||
Income (loss) of consolidated companies before income taxes | (146.4) | (68.0) | |||
Deferred taxes on currency translation | 0.8 | (0.2) | |||
Other income taxes | (21.6) | (6.2) | |||
Total income taxes | (20.8) | (6.4) | |||
Net income (loss) from consolidated companies | (167.2) | (74.4) | |||
Share of income (loss) in companies accounted for under equity method | (2.5) | (4.8) | |||
Net income (loss) | (169.7) | (79.2) | |||
Attributable to : | |||||
Owners of CGG SA | $ | (169.2) | (77.8) | ||
Owners of CGG SA (1) | ?,? | (154.9) | (67.9) | ||
Non-controlling interests | $ | (0.5) | (1.4) | ||
Weighted average number of shares outstanding (2) | 22,133,149 | 22,133,149 | |||
Dilutive potential shares from stock-options | (3) | (3) | |||
Dilutive potential shares from performance share plans | (3) | (3) | |||
Dilutive potential shares from convertible bonds | (3) | (3) | |||
Dilutive weighted average number of shares outstanding adjusted when dilutive (2) | 22,133,149 | 22,133,149 | |||
Net income (loss) per share | |||||
Basic | $ | (7.64) | (3.52) | ||
Basic (1) | ?,? | (7.00) | (3.07) | ||
Diluted | $ | (7.64) | (3.52) | ||
Diluted (1) | ?,? | (7.00) | (3.07) |
___________________
UNAUDITED ANALYSIS BY SEGMENT
Six months ended June 30, | ||||||||||||||||
2017 | 2016 | |||||||||||||||
In millions of U.S.$, except for assets and capital employed in billions of U.S.$ | Contrac tual Data Acqui sition | Non Opera ted Resour ces | GGR | Equip ment | Elimi nations and other | Conso lidated Total | Contrac tual Data Acqui sition | Non Opera ted Resour ces | GGR | Equip ment | Elimi nations and other | Conso lidated Total | ||||
Revenues from unaffiliated customers | 147.1 | - | 378.7 | 73.4 | - | 599.2 | 145.0 | - | 360.4 | 97.8 | - | 603.2 | ||||
Inter-segment revenues | 1.4 | - | - | 12.0 | (13.4) | - | 3.3 | - | - | 19.7 | (23.0) | - | ||||
Operating revenues | 148.5 | - | 378.7 | 85.4 | (13.4) | 599.2 | 148.3 | - | 360.4 | 117.5 | (23.0) | 603.2 | ||||
Depreciation and amortization (excluding multi-client surveys) | (25.1) | (15.6) | (40.2) | (14.7) | - | (95.6) | (29.3) | (34.5) | (51.0) | (18.7) | (0.2) | (133.7) | ||||
Depreciation and amortization of multi-client surveys | - | - | (136.6) | - | - | (136.6) | - | - | (123.1) | - | - | (123.1) | ||||
Operating income | (51.3) | (150.0) | 55.6 | (29.0) | (20.4) | (195.1) | (33.8) | (56.4) | 36.7 | (29.1) | (28.3) | (110.9) | ||||
Share of income in companies accounted for under equity method (1) | 2.8 | (2.8) | - | - | - | - | (0.1) | - | - | - | - | (0.1) | ||||
Earnings before interest and tax (2) | (48.5) | (152.8) | 55.6 | (29.0) | (20.4) | (195.1) | (33.9) | (56.4) | 36.7 | (29.1) | (28.3) | (111.0) | ||||
Capital expenditures (excluding multi-client surveys) (3) | 8.0 | - | 21.8 | 7.8 | (0.7) | 36.9 | 9.3 | - | 25.4 | 5.7 | 5.5 | 45.9 | ||||
Investments in multi-client surveys, net cash | - | - | 108.3 | - | - | 108.3 | - | - | 162.8 | - | - | 162.8 | ||||
Capital employed | 0.4 | - | 2.3 | 0.6 | - | 3.3 | 0.5 | 0.2 | 2.3 | 0.7 | - | 3.7 | ||||
Total identifiable assets | 0.6 | 0.1 | 2.6 | 0.7 | - | 4.0 | 0.7 | 0.4 | 2.7 | 0.7 | - | 4.5 |
(a)
For the six months ended June 30, 2017, Non-Operated Resources EBIT included U.S.$(124.4) million related to the Transformation Plan. For the six months ended June 30, 2016, Non-Operated Resources EBIT included U.S.$(7.2) million related to the Transformation Plan.
For the six months ended June 30, 2017, "eliminations and other" included U.S.$(16.4) million of general corporate expenses and U.S.$(4.0) million of intra-group margin. For the six months ended June 30, 2016, "eliminations and other" included U.S.$(17.6) million of general corporate expenses and U.S.$(10.7) million of intra-group margin.
UNAUDITED ANALYSIS BY SEGMENT
Three months ended June 30, | ||||||||||||||||
2017 | 2016 | |||||||||||||||
In millions of U.S.$, except for assets and capital employed in billions of U.S.$ | Contrac tual Data Acqui sition | Non Opera ted Resour ces | GGR | Equip ment | Elimi nations and other | Conso lidated Total | Contrac tual Data Acqui sition | Non Opera ted Resour ces | GGR | Equip ment | Elimi nations and other | Conso lidated Total | ||||
Revenues from unaffiliated customers | 81.3 | - | 220.7 | 47.8 | - | 349.8 | 57.8 | - | 196.4 | 36.0 | - | 290.2 | ||||
Inter-segment revenues | 0.7 | - | - | 5.2 | (5.9) | - | 1.4 | - | - | 8.3 | (9.7) | - | ||||
Operating revenues | 82.0 | - | 220.7 | 53.0 | (5.9) | 349.8 | 59.2 | - | 196.4 | 44.3 | (9.7) | 290.2 | ||||
Depreciation and amortization (excluding multi-client surveys) | (11.7) | (3.3) | (20.8) | (7.1) | 0.2 | (42.7) | (8.9) | (17.5) | (28.3) | (8.9) | (0.2) | (63.8) | ||||
Depreciation and amortization of multi-client surveys | - | - | (88.9) | - | - | (88.9) | - | - | (76.4) | - | - | (76.4) | ||||
Operating income | (12.7) | (100.0) | 37.3 | (12.6) | (10.2) | (98.2) | 0.5 | (24.3) | 28.8 | (18.2) | (10.9) | (24.1) | ||||
Share of income in companies accounted for under equity method (1) | 0.3 | (2.8) | - | - | - | (2.5) | (4.8) | - | - | - | - | (4.8) | ||||
Earnings before interest and tax (2) | (12.4) | (102.8) | 37.3 | (12.6) | (10.2) | (100.7) | (4.3) | (24.3) | 28.8 | (18.2) | (10.9) | (28.9) | ||||
Capital expenditures (excluding multi-client surveys) (3) | 3.4 | - | 10.6 | 4.7 | (1.2) | 17.5 | 5.2 | - | 12.9 | 3.8 | 4.2 | 26.1 | ||||
Investments in multi-client surveys, net cash | - | - | 60.0 | - | - | 60.0 | - | - | 92.9 | - | - | 92.9 |
(b)
For the three months ended June 30, 2017, Non-Operated Resources EBIT included U.S.$(94.7) million related to the Transformation Plan. For the three months ended June 30, 2016, Non-Operated Resources EBIT included U.S.$(1.7) million related to the Transformation Plan.
For the three months ended June 30, 2017, "eliminations and other" included U.S.$(8.3) million of general corporate expenses and U.S.$(1.9) million of intra-group margin. For the three months ended June 30, 2016, "eliminations and other" included U.S.$(8.0) million of general corporate expenses and U.S.$(2.9) million of intra-group margin.
UNAUDITED INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS
Six months ended June 30, | ||||
Amounts in millions of U.S.$ | 2017 | 2016 | ||
OPERATING | ||||
Net income (loss) | (314.8) | (208.9) | ||
Depreciation and amortization | 95.6 | 133.7 | ||
Multi-client surveys depreciation and amortization | 136.6 | 123.1 | ||
Depreciation and amortization capitalized in multi-client surveys | (12.9) | (22.0) | ||
Variance on provisions | (30.9) | (82.3) | ||
Stock based compensation expenses | 0.1 | (0.2) | ||
Net (gain) loss on disposal of fixed and financial assets | (27.4) | 3.2 | ||
Equity (income) loss of investees | - | 0.1 | ||
Dividends received from investments in companies under equity method | 2.0 | 13.0 | ||
Other non-cash items | 63.0 | 0.4 | ||
Net cash-flow including net cost of financial debt and income tax | (88.7) | (39.9) | ||
Less net cost of financial debt | 95.5 | 84.6 | ||
Less income tax expense | 23.1 | 12.7 | ||
Net cash-flow excluding net cost of financial debt and income tax | 29.9 | 57.4 | ||
Income tax paid | 1.8 | (7.8) | ||
Net cash-flow before changes in working capital | 31.7 | 49.6 | ||
- change in trade accounts and notes receivables | (37.6) | 340.4 | ||
- change in inventories and work-in-progress | 0.9 | 23.8 | ||
- change in other current assets | (5.1) | (6.3) | ||
- change in trade accounts and notes payable | (21.8) | (67.4) | ||
- change in other current liabilities | 19.0 | (49.1) | ||
Impact of changes in exchange rate on financial items | - | (7.6) | ||
Net cash-flow provided by operating activities | (12.9) | 283.4 | ||
INVESTING | ||||
Total capital expenditures (including variation of fixed assets suppliers, excluding multi-client surveys) | (36.9) | (45.9) | ||
Investments in multi-client surveys, net cash | (108.3) | (162.8) | ||
Proceeds from disposals of tangible & intangible assets | 18.1 | 8.4 | ||
Total net proceeds from financial assets | 4.5 | 6.1 | ||
Acquisition of investments, net of cash & cash equivalents acquired | - | - | ||
Variation in loans granted | (0.7) | 1.3 | ||
Variation in subsidies for capital expenditures | - | (0.6) | ||
Variation in other non-current financial assets | 1.6 | (0.6) | ||
Net cash-flow used in investing activities | (121.7) | (194.1) | ||
FINANCING | ||||
Repayment of long-term debt | (25.3) | (478.6) | ||
Total issuance of long-term debt | 2.3 | 163.3 | ||
Lease repayments | (2.9) | (4.3) | ||
Change in short-term loans | (1.6) | 0.9 | ||
Financial expenses paid | (57.7) | (74.8) | ||
Net proceeds from capital increase: | - | - | ||
- from shareholders | - | 367.5 | ||
- from non-controlling interests of integrated companies | - | - | ||
Dividends paid and share capital reimbursements: | - | - | ||
- to shareholders | - | - | ||
- to non-controlling interests of integrated companies | - | (4.4) | ||
Acquisition/disposal from treasury shares | - | 0.5 | ||
Net cash-flow provided by (used in) financing activities | (85.2) | (29.9) | ||
Effects of exchange rates on cash | 3.3 | 6.5 | ||
Impact of changes in consolidation scope | (7.5) | (c)- | ||
Net increase (decrease) in cash and cash equivalents | (224.0) | 65.9 | ||
Cash and cash equivalents at beginning of year | 538.8 | 385.3 | ||
Cash and cash equivalents at end of period | 314.8 | 451.2 |
Attachments:
http://www.globenewswire.com/NewsRoom/AttachmentNg/79a1ef98-9776-4f17-9da8-b214ee3d1280