Earnings Release • Jul 21, 2016
Earnings Release
Open in ViewerOpens in native device viewer
Earnings Presentation
*EBITDA, when used by the Company, means EBIT excluding other charges/(income), impairment and loss/gain on sale of long-term assets and depreciation and amortization.
**Excluding impairment and loss on sale of long-term assets and other charges/(income
| Q2 | Q2 | Percent | 1H | 1H | Percent | |
|---|---|---|---|---|---|---|
| USD million (except per share data) | 2016 | 2015 | change | 2016 | 2015 | change |
| Revenues | 183.0 | 255.8 | -28 % | 386.1 | 506.9 | -24 % |
| EBITDA* | 68.8 | 125.1 | -45 % | 147.5 | 252.6 | -42 % |
| Operating profit (loss) EBIT ex impairment and other charges | (36.2) | 15.9 | (66.3) | 29.5 | -325 % | |
| Operating profit (loss) EBIT | (44.6) | (45.7) | (76.1) | (34.8) | ||
| Net financial items | (13.0) | (12.2) | (43.5) | (32.9) | ||
| Income (loss) before income tax expense | (57.7) | (57.9) | (119.6) | (67.9) | ||
| Income tax expense (benefit) | (5.9) | 5.9 | (11.0) | 15.4 | ||
| Net income (loss) to equity holders | (51.8) | (63.8) | (108.7) | (83.3) | ||
| EPS basic | (\$0.22) | (\$0.30) | (\$0.46) | (\$0.39) | ||
| EBITDA margin* | 37.6 % | 48.9 % | 38.2 % | 49.8 % | ||
| EBIT margin ex impairment and other charges | -19.8 % | 6.2 % | -17.2 % | 5.8 % |
-7- The accompanying unaudited financial information has been prepared under IFRS. This information should be read in conjunction with the unaudited second quarter and first half 2016 results, released on July 21, 2016.
*EBITDA, when used by the Company, means EBIT excluding other charges/(income), impairment and loss/gain on sale of long-term assets and depreciation and amortization.
Pre-funding and Late Sales Revenues Combined
| 2016 | 2015 | |||||
|---|---|---|---|---|---|---|
| USD million | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 |
| Contract revenues | 69.9 | 59.2 | 43.5 | 77.3 | 84.4 | 68.8 |
| MultiClient Pre-funding | 47.2 | 59.9 | 98.0 | 83.8 | 112.0 | 86.6 |
| MultiClient Late sales | 46.0 | 65.3 | 67.5 | 36.6 | 33.5 | 56.7 |
| Imaging | 17.9 | 16.6 | 18.2 | 21.7 | 23.5 | 30.3 |
| Other | 2.1 | 2.1 | 2.2 | 6.3 | 2.4 | 8.7 |
| Total Revenues | 183.0 | 203.1 | 229.3 | 225.7 | 255.8 | 251.1 |
| Operating cost | (114.2) | (124.6) | (112.8) | (110.4) | (130.7) | (123.5) |
| EBITDA* | 68.8 | 78.6 | 116.5 | 115.3 | 125.1 | 127.5 |
| Depreciation | (42.1) | (40.7) | (37.6) | (27.4) | (34.5) | (41.6) |
| MultiClient amortization | (62.9) | (68.1) | (101.8) | (78.7) | (74.6) | (72.5) |
| Impairment and loss on sale of long-term assets | (4.2) | (274.9) | (65.3) | (56.9) | 0.0 | |
| Other charges/income | (4.2) | (1.4) | (35.1) | (6.5) | (4.7) | (2.7) |
| EBIT | (44.6) | (31.6) | (332.9) | (62.7) | (45.7) | 10.9 |
| CAPEX, whether paid or not | (51.9) | (108.9) | (41.7) | (17.0) | (63.3) | (41.5) |
| Cash investment in MultiClient | (41.8) | (48.3) | (70.2) | (95.5) | (73.6) | (64.0) |
| Order book | 230 | 204 | 240 | 245 | 259 | 394 |
**EBITDA, when used by the Company, means EBIT excluding other charges/(income), impairment and loss/gain on sale of long-term assets and depreciation and amortization.
The accompanying unaudited financial information has been prepared under IFRS. This information should be read in conjunction with the unaudited second quarter and first half 2016 results released on July 21, 2016.
* The Q2 2016 vessel allocation excludes cold-stacked vessels. The new build Ramform Tethys has been included in the vessel statistics 90% of the quarter and recorded 35 days of steaming from Japan before commencing operations in the North Sea mid-May. Rigging of the chartered vessel Sanco Swift was completed late April and the vessel is included in the vessel statistics 75% of the quarter.
*Gross cash costs are defined as the sum of reported net operating expenses (excluding depreciation, amortization, impairments and other charges/(income)) and the cash operating costs capitalized as investments in the MultiClient library as well as capitalized development costs.
| Q1 | Q1 | 1H | 1H | |
|---|---|---|---|---|
| USD million | 2016 | 2015 | 2016 | 2015 |
| Cash provided by operating activities | 42.4 | 83.1 | 175.8 | 295.4 |
| Investment in MultiClient library | (41.8) | (73.6) | (90.1) | (137.6) |
| Capital expenditures | (67.0) | (72.2) | (181.4) | (102.9) |
| Other investing activities | (2.9) | 59.2 | (100.2) | 57.5 |
| Net cash flow before financing activities | (69.3) | (3.5) | (195.9) | 112.4 |
| Financing activities | 2.4 | (87.8) | 164.0 | (109.5) |
| Net increase (decr.) in cash and cash equiv. | (66.9) | (91.3) | (31.9) | 2.9 |
| Cash and cash equiv. at beginning of period | 116.6 | 148.9 | 81.6 | 54.7 |
| Cash and cash equiv. at end of period | 49.7 | 57.6 | 49.7 | 57.6 |
The accompanying unaudited financial information has been prepared under IFRS. This information should be read in conjunction with the unaudited second quarter and first half 2016 results released July 21, 2016.
| June 30 June 30 |
December 31 | ||
|---|---|---|---|
| USD million | 2016 | 2015 | 2015 |
| Total assets | 2 970.3 | 3 297.4 | 2 914.1 |
| MultiClient Library | 686.1 | 749.9 | 695.0 |
| Shareholders' equity | 1 350.3 | 1 799.9 | 1 463.7 |
| Cash and cash equivalents (unrestricted) | 49.7 | 57.6 | 81.6 |
| Restricted cash | 95.0 | 82.9 | 71.6 |
| Liquidity reserve | 429.7 | 545.7 | 556.6 |
| Gross interest bearing debt | 1 352.3 | 1 146.6 | 1 147.2 |
| Net interest bearing debt | 1 207.6 | 995.0 | 994.2 |
-17- The accompanying unaudited financial information has been prepared under IFRS. This information should be read in conjunction with the unaudited second quarter and first half 2016 results released on July 21, 2016.
| Long term Credit Lines and Interest Bearing Debt |
Nominal Amount as of June 30, 2016 |
Total Credit Line |
Financial Covenants |
|---|---|---|---|
| USD 400.0 million Term Loan ("TLB"), Libor (minimum 0.75%) + 250 basis points, due 2021 |
USD 391.0 million |
None, but incurrence test: total leverage ratio ≤ 3.00x* |
|
| Revolving credit facility ("RCF"), due 2018 40% of applicable margin in commitment fee on undrawn amount Libor + margin of 200-325 bps + utilization fee |
USD 120.0 million |
USD 500.0 million |
Maintenance covenant: total leverage ratio ≤ 5.50x, to Q1-2017, 5.00x Q2-17, 4.5x Q3-17, 3.25x Q4-17, thereafter reduced by 0.25x each quarter to 2.75x by Q2-18 |
| Japanese ECF, 12 year with semi-annual installments. 50% fixed/ 50% floating interest rate |
USD 391.3 million |
USD 482.5 million |
None, but incurrence test for loan 3&4: Total leverage ratio ≤ 3.00x and Interest coverage ratio ≥ 2.0x |
| December 2018 Senior Notes, coupon of 7.375% and callable from 2015 |
USD 450.0 million |
None, but incurrence test: Interest coverage ratio ≥ 2.0x* |
Unaudited Second Quarter and First Half 2016 Results
Source: PGS internal estimate as of end June 2016. Value of active tenders and sales leads are the sum of active tenders and sales leads with a probability weight and represents Marine 3D contract seismic only.
– Of which approximately USD 225 million to be capitalized as MultiClient cash investments
Ramform Titan Ramform Atlas Ramform Tethys Ramform Hyperion Scheduled delivery Q1 2017
Ramform Sterling Ramform Sovereign
2D/EM/Source
PGS Apollo
Sanco Swift
Sanco Sword - rigging postponed until 2017 Sanco Spirit
Atlantic Explorer
Ramform Explorer (cold stacked Q3 2015)
Ramform Challenger (cold stacked Q4 2015)
Ramform Valiant (cold stacked Q4 2015)
Ramform Viking (cold stacked Q4 2015)
Ramform Vanguard - in operation, but with possible periods of warm-stacking over the winter season
All vessels equipped with GeoStreamer, 3.5 years average vessel age of active vessels
| Vessel | When | Expected Duration |
Type of Yard Stay |
|---|---|---|---|
| PGS Apollo | June / July 2016 |
15 days | Engine overhaul |
| Atlantic Explorer |
November 2016 | Approximately 5 days in total |
Intermediate class |
*Yard stays are subject to changes.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.