Earnings Release • Mar 3, 2016
Earnings Release
Open in ViewerOpens in native device viewer
High Q4 multi-client sales
1 Figures before Non-Recurring Charges related to the Transformation Plan
PARIS, France – March 3rd 2016 – CGG (ISIN: 0000120164 – NYSE: CGG), world leader in Geoscience, announced today its 2015 fourth quarter and full-year results.
"In a very difficult market environment, CGG has delivered a satisfactory level of EBITDAs in the fourth quarter of 2015, due to the strong performance of its multi-client library and the resilience of its Equipment segment.
In 2015, with a sustained level of EBITDAs at 661 million dollars and good discipline in Capex spending, free cash-flow generation improved significantly compared to 2014, underlining our consistent efforts to preserve cash throughout the year.
At the same time, the Group refinanced its debt and successfully completed a capital increase of 350 million euros in February 2016. This enables CGG to start 2016 with \$791m liquidity on a pro-forma basis.
2016 will remain difficult with a very weak start of the year. In this context, the Group is resolutely implementing its Transformation Plan, particularly with the reduction in its fleet to 5 vessels by the end of the first quarter of 2016. Contractual Data Acquisition will gradually decline to less than 15% of Group revenue, while GGR will represent more than 60 %. By implementing very rigorous cash management, we target a net debt of less than 2.4 billion dollars by the end of the year.
CGG is refocusing on its high-added value Geoscience businesses while reducing its exposure in its cash-burning activities. In the current, strongly deteriorated market conditions, I would like to emphasize the strong mobilization of all our employees to even better serve our clients and provide solutions to their new challenges, with the same standards of reliability and excellence."
Successful completion of a €350m rights offering on February 5th 2016 related to the new step in our Transformation Plan. CGG capital is now made up of 708,260,768 shares.
Following the completion of the rights offering, effectiveness of the amendment and restatement of the US and French Revolving Credit signed on January 10th 2016.
Before Non-Recurring Charges (NRC)
| In million \$ | Fourth Quarter 2014 |
Third Quarter 2015 |
Fourth Quarter 2015 |
|---|---|---|---|
| Group Revenue | 906 | 470 | 589 |
| Group EBITDAs | 402 | 122 | 282 |
| Group EBITDAs margin | 44.4% | 26.0% | 47.8% |
| Operating Income | 111 | 4 | 21 |
| Opinc margin | 12.2% | 0.9% | 3.6% |
| Net Financial Costs | (40) | (50) | (90) |
| Total Income Taxes | (53) | (72) | 5 |
| Non-recurring charges (NRC) | (643) | (967) | (187) |
| Net Income | (667) | (1,074) | (256) |
| Cash Flow from Operations before NRC | 382 | 145 | 167 |
| Cash Flow from Operations after NRC | 347 | 120 | 118 |
| Free Cash Flow before NRC | 187 | 22 | 52 |
| Free Cash Flow after NRC | 152 | (3) | 3 |
| Net Debt | 2,420 | 2,538 | 2,500 |
| Capital Employed | 5,166 | 4,134 | 3,858 |
Before Non-Recurring Charges (NRC)
| In million \$ | FY 2014 | FY 2015 |
|---|---|---|
| Group Revenue | 3,095 | 2,101 |
| Group EBITDAs | 994 | 661 |
| Group EBITDAs margin | 32.1% | 31.4% |
| Operating Income | 242 | 19 |
| Opinc margin | 7.8% | 0.9% |
| Net Financial Costs | (244) | (233) |
| Total Income Taxes | (124) | (77) |
| Non-recurring charges (NRC) | (939) | (1,177) |
| Net Income | (1,147) | (1,446) |
| Cash Flow from Operations before NRC | 925 | 529 |
| Cash Flow from Operations after NRC | 864 | 408 |
| Free Cash Flow before NRC | (76) | (9) |
| Free Cash Flow after NRC | (137) | (130) |
| Net Debt | 2,420 | 2,500 |
| Capital Employed | 5,166 | 3,858 |
| Equipment In million \$ |
Fourth Quarter 2014 |
Third Quarter 2015 |
Fourth Quarter 2015 |
Variation Year-on year |
Variation Quarter-to quarter |
|---|---|---|---|---|---|
| Total Revenue | 219 | 103 | 103 | (53)% | 0% |
| External Revenue | 209 | 96 | 94 | (55)% | (1)% |
| Internal Revenue | 10 | 7 | 9 | (17)% | 16% |
| EBITDAs | 67 | 15 | 11 | (84)% | (31)% |
| Margin | 30.4% | 15.0% | 10.4% | NA | (460)bps |
| Operating Income | 55 | 5 | 0 | (100)% | (98)% |
| Margin | 25.3% | 4.8% | 0.1% | NA | (470)bps |
| Capital Employed (in billion \$) | 0.7 | 0.7 | 0.6 | NA | NA |
Equipment Total Revenue was \$103 million, down 53% year-on-year and stable sequentially. The level of Q4 sales was similar to the previous quarter as the usual seasonal rebound did not take place this year. Land and marine equipment sales were still impacted by low volumes in a still difficult market. Marine equipment sales represented 26% of total sales, compared to 29% in the third quarter of 2015. Internal sales are nearly stable sequentially, representing 8% of total sales this quarter compared to 7% in the third quarter of 2015. External sales were \$94 million, slightly down compared to \$96 million in the third quarter of 2015.
Equipment EBITDAs was \$11 million, a margin of 10.4%.
Equipment Operating Income was at equilibrium, due to an unfavorable product mix with a low electronic content.
Equipment Capital Employed was \$0.6 billion at the end of December 2015.
| Contractual Data Acquisition In million \$ |
Fourth Quarter 2014* |
Third Quarter 2015 |
Fourth Quarter 2015 |
Variation Year-on year |
Variation Quarter-to quarter |
|---|---|---|---|---|---|
| Total Revenue | 210 | 152 | 114 | (45)% | (25)% |
| External Revenue | 208 | 147 | 110 | (47)% | (25)% |
| Internal Revenue | 2 | 5 | 4 | 178% | (13)% |
| Total Marine Acquisition | 171 | 110 | 70 | (59)% | (36)% |
| Total Land and Multi-Physics Acquisition | 39 | 42 | 44 | 13% | 6% |
| EBITDAs | 3 | 11 | (29) | NA | (376)% |
| Margin | 1.4% | 6.9% | (25.3)% | NA | NA |
| Operating Income | (48) | (24) | (53) | (9)% | (122)% |
| Margin | (23.1)% | (15.6)% | (46.0)% | NA | NA |
| Equity from Investments | (39) | 11 | (5) | 86% | (149)% |
| Capital Employed (in billion \$) | 1.2 | 0.8 | 0.7 | NA | NA |
*Restated under the new reporting format announced on November 5th 2015
Contractual Data Acquisition Total Revenue was \$114 million, down 45% year-onyear and 25% sequentially.
Contractual Data Acquisition Operating Income was \$(53) million. Land and Multiphysics broke even this quarter and Marine continued to suffer from a very difficult market. Cost-cutting efforts were partially able to compensate for falling prices.
The contribution from Investments in Equity was \$(5) million and can be mainly explained by the negative contribution from the Seabed Geosolutions and Argas JVs.
Contractual Data Acquisition Capital Employed was \$0.7 billion at the end of December 2015.
| GGR | Fourth Quarter 2014* |
Third Quarter 2015 |
Fourth Quarter 2015 |
Variation Year-on year |
Variation Quarter to quarter |
|---|---|---|---|---|---|
| In million \$ Total Revenue |
489 | 227 | 385 | (21)% | 70% |
| Multi-Client | 299 | 84 | 243 | (19)% | 190% |
| Pre-funding | 225 | 57 | 108 | (52)% | 91% |
| After-Sales | 74 | 27 | 135 | 82% | 394% |
| Subsurface Imaging & Reservoir | 191 | 143 | 142 | (26)% | (1)% |
| EBITDAs | 365 | 113 | 312 | (15)% | 177% |
| Margin | 74.6% | 49.8% | 81.1% | 650bps | NA |
| Operating Income | 140 | 47 | 101 | (27)% | 118% |
| Margin | 28.5% | 20.5% | 26.3% | (220)bps | 580bps |
| Equity from Investments | (3) | 0 | (0.3) | NA | NA |
| Capital Employed (in billion \$) | 3.5 | 2.6 | 2.5 | NA | NA |
*Restated under the new reporting format announced on November 5th 2015
GGR Total Revenue was \$385 million, down 21% year-on-year and up 70% sequentially.
GGR EBITDAs was \$312 million, a 81.1% margin.
GGR Operating Income was \$101 million, a 26.3% margin. The multi-client depreciation rate totaled 62%, leading – after the sale of the Canadian Library completed by October-end 2015 - to a library Net Book Value of \$927 million at the end of December, split 12% onshore and 88% offshore.
GGR Capital Employed was \$2.5 billion at the end of December 2015.
| Non-Operated Resources In million \$ |
Fourth Quarter 2014* |
Third Quarter 2015 |
Fourth Quarter 2015 |
Variation Year-on year |
Variation Quarter to quarter |
|---|---|---|---|---|---|
| EBITDAs | 0 | 0 | 0 | NA | NA |
| Operating Income | (4) | (5) | (14) | (233)% | (211)% |
| Capital Employed (in billion \$) | (0.2) | 0.0 | 0.1 | NA | NA |
*Restated under the new reporting format announced on November 5th 2015
The Non-Operated Resources Segment comprises the costs relating to non-operated Marine assets as well as transformation costs. The capital employed for this segment includes the non-operated Marine assets and the provisions relating to the Group Transformation Plan.
Non-Operated Resources Operating Income was \$(14) million. The gradual coldstacking of vessels is negatively impacting the contribution of this segment.
Non-Operated Resources Capital Employed was close to nil at the end of December 2015, the book value of non-operated assets being largely balanced out by the provisions relating to the Transformation Plan.
Group Total Revenue was \$589 million, down 35% year-on-year and up 25% sequentially. The respective contributions from the Group's businesses were 16% from Equipment, 19% from Contractual Data Acquisition and 65% from GGR.
Group EBITDAs was \$282 million, a margin of 47.8%. After NRC, Group EBITDAs was \$111 million.
Group Operating Income was \$21 million, a margin of 3.6%. After NRC, Group Operating Income was \$(166) million.
Equity from Investments contribution was \$(6) million and can be mainly explained by the negative contribution this quarter from the Seabed Geosolutions and Argas JVs.
Total non-recurring charges were \$187 million:
Net financial costs were \$90 million:
Total Income Taxes were positive at \$5 million.
Group Net Income was \$(256) million after NRC.
After minority interests, Net Income attributable to the owners of CGG was a loss of \$(259) million / €(239) million. EPS was negative at \$(1.46) / €(1.35).
Cash Flow from operations was at \$167 million compared to \$382 million for the fourth quarter of 2014. After NRC, the cash flow from operations was \$118 million.
Global Capex was \$96 million, down 39% year-on-year and up 1% sequentially.
After the payment of interest expenses and Capex and before Non-Recurring Charges, free cash flow was positive at \$52 million compared to \$187 million for the fourth quarter of 2014. After NRC, Free Cash Flow was positive at \$3 million.
| Consolidated Income Statements | Fourth Quarter |
Third Quarter |
Fourth Quarter |
Variation Year-on |
Variation Quarter-to |
|---|---|---|---|---|---|
| In Million \$ | 2014* | 2015 | 2015 | year | quarter |
| Exchange rate euro/dollar | 1.25 | 1.11 | 1.09 | NA | NA |
| Operating Revenue | 906 | 470 | 589 | (35)% | 25% |
| Equipment | 219 | 103 | 103 | (53)% | 0% |
| Contractual Data Acquisition | 210 | 152 | 114 | (45)% | (25)% |
| GGR | 489 | 227 | 385 | (21)% | 70% |
| Elimination | (12) | (12) | (13) | (7)% | (7)% |
| Gross Margin | 197 | 66 | 90 | (54)% | 37% |
| EBITDAs before NRC | 402 | 122 | 282 | (30)% | 131% |
| Equipment | 67 | 15 | 11 | (84)% | (31)% |
| Contractual Data Acquisition | 3 | 11 | (29) | NA | (376)% |
| GGR | 365 | 113 | 312 | (15)% | 177% |
| Corporate | (21) | (9) | (12) | 45% | (23)% |
| Eliminations | (11) | (8) | (0.4) | 96% | 95% |
| NRC before impairment | (113) | (15) | (171) | (51)% | NA |
| Operating Income before NRC | 111 | 4 | 21 | (81)% | 391% |
| Equipment | 55 | 5 | 0 | (100)% | (98)% |
| Contractual Data Acquisition | (48) | (24) | (53) | (9)% | (121)% |
| GGR | 140 | 47 | 101 | (27)% | 118% |
| Non-Operated Resources | (4) | (5) | (14) | (233)% | (211)% |
| Corporate | (22) | (10) | (12) | 47% | (21)% |
| Eliminations | (9) | (9) | (1) | 84% | 84% |
| NRC | (643) | (967) | (187) | 71% | 81% |
| Operating Income after NRC | (532) | (963) | (166) | 69% | 83% |
| Net Financial Costs | (40) | (50) | (90) | (128)% | (81)% |
| Income Taxes | (51) | (72) | 5 | 109% | 107% |
| Deferred Tax on Currency Translation | (3) | (1) | 0 | 108% | 133% |
| Equity from Investments | (42) | 11 | (5.6) | 87% | (152)% |
| Contractual Data Acquisition | (39) | 11 | (5.3) | 86% | (149)% |
| GGR | (3) | 0 | (0.3) | 90% | NA |
| Net Income | (667) | (1,074) | (256) | 61% | 76% |
| Shareholder's Net Income | (669) | (1,074) | (259) | 61% | 76% |
| Earnings per share in \$ | (3.78) | (6.07) | (1.46) | 61% | 76% |
| Earnings per share in € | (2.88) | (5.41) | (1.35) | 53% | 75% |
*Restated under the new reporting format announced on November 5th 2015
| Cash Flow Statements | Fourth Quarter 2014 |
Third Quarter 2015 |
Fourth Quarter 2015 |
Variation Year-on year |
Variation Quarter to-quarter |
|---|---|---|---|---|---|
| In Million \$ EBITDAs before NRC |
402 | 122 | 282 | (30)% | 131% |
| Net tax paid | 10 | (7) | (2) | (115)% | 79% |
| Change in Working Capital | (13) | 50 | (78) | (489)% | (258)% |
| Other items | (17) | (20) | (35) | (106)% | (75)% |
| Cash Flow provided by operating activities | 382 | 145 | 167 | (56)% | 16% |
| Paid Cost of Debt | (55) | (26) | (52) | 5% | (103)% |
| Capex (including change in fixed assets payables) |
(144) | (98) | (99) | (31)% | 1% |
| Industrial | (29) | (22) | (20) | (28)% | (8)% |
| R&D | (14) | (8) | (13) | (11)% | 61% |
| Multi-Clients (Cash) | (101) | (68) | (66) | (35)% | (3)% |
| Marine MC | (83) | (57) | (62) | (26)% | 9% |
| Land MC | (18) | (11) | (4) | (78)% | (61)% |
| Proceeds from disposals of assets | 4 | 1 | 36 | NA | NA |
| Free Cash Flow before Cash NRC | 187 | 22 | 52 | (72)% | 139% |
| Cash NRC net of asset monetization | (35) | (25) | (49) | (41)% | (97)% |
| Free Cash Flow after Cash NRC | 152 | (3) | 3 | (98)% | 205% |
| Non Cash Cost of Debt and Other Financial Items |
10 | (19) | 6 | (39)% | 130% |
| Specific items | (36) | (11) | (4) | 89% | 64% |
| FX Impact | 34 | (9) | 33 | (2)% | 457% |
| Change of Net Debt | 160 | (42) | 38 | (76)% | 189% |
| Net debt | 2,420 | 2,538 | 2,500 | 3% | (2)% |
Group Total Revenue was \$2.101 billion, down 32% compared to 2014 due to weakening market conditions and perimeter effects. The respective contributions from the Group's businesses were 19% from Equipment, 28% from Contractual Data Acquisition and 53% from GGR.
Group EBITDAs was \$661 million, down 34% and representing a 31.4% margin. After NRC, Group EBITDAs was \$453 million.
Group Operating Income was \$19 million, a margin of 0.9%. After NRC, Group Operating Income was \$(1,158) million. Market conditions deteriorated over the year with a slowdown in client Capex spending and a continued postponement of projects.
Equity from Investments contribution was \$21 million and can be mainly explained by the positive contributions this year from the Seabed Geosolutions and Argas JVs.
Total non-recurring charges were \$1,177 million including:
Total Income Taxes were \$77 million, including \$48m depreciation of our French deferred tax assets on past losses.
Group Net Income was \$(1,446) million after NRC.
After minority interests, Net Income attributable to the owners of CGG was a loss of \$(1,450) million / €(1,302) million. EPS was negative at \$(8.19) / €(7.35).
Cash Flow from operations was \$529 million before NRC and \$408 million after NRC.
Global Capex was \$415 million, down 52% year-on-year.
After the payment of interest expenses and Capex and before Non-Recurring Charges, free cash flow was negative at \$(9) million compared to \$(76) million for the year of 2014. After NRC, Free Cash Flow was negative at \$(130) million.
Group gross debt was \$2.885 billion at the end of December 2015. Available cash was \$385 million and Group net debt was \$2.500 billion.
Net debt to shareholders equity ratio, at the end of December 2015, was 191% compared to 90%, at the end of December 2014.
The Group's liquidity, corresponding to the sum of the cash balance and the undrawn portion of the revolving credit facilities, amounted to \$421m at the end of December 2015.
At December-end 2015 Net Debt/EBITDAs ratio was at 3.8x.
| Consolidated Income Statements | FY 2014* | FY 2015 | Variation Year-on |
|---|---|---|---|
| In Million \$ | year | ||
| Exchange rate euro/dollar | 1.33 | 1.11 | NA |
| Operating Revenue | 3,095 | 2,101 | (32)% |
| Equipment | 802 | 437 | (45)% |
| Contractual Data Acquisition | 1,057 | 616 | (42)% |
| GGR | 1,384 | 1,108 | (20)% |
| Elimination | (148) | (60) | 60% |
| Gross Margin | 586 | 285 | (51)% |
| EBITDAs before NRC | 994 | 661 | (34)% |
| Equipment | 210 | 68 | (68)% |
| Contractual Data Acquisition | 95 | (24) | (125)% |
| GGR | 851 | 681 | (20)% |
| Corporate | (66) | (38) | 42% |
| Eliminations | (96) | (26) | 73% |
| NRC before impairment | (218) | (208) | 5% |
| Operating Income before NRC | 242 | 19 | (92)% |
| Equipment | 164 | 26 | (84)% |
| Contractual Data Acquisition | (67) | (156) | (131)% |
| GGR | 328 | 246 | (25)% |
| Non-Operated Resources | (17) | (28) | (66)% |
| Corporate | (66) | (39) | 42% |
| Eliminations | (100) | (30) | 70% |
| NRC | (939) | (1,177) | (25)% |
| Operating Income after NRC | (698) | (1,158) | (66)% |
| Net Financial Costs | (244) | (233) | 4% |
| Income Taxes | (108) | (75) | 30% |
| Deferred Tax on Currency Translation | (16) | (2) | 90% |
| Equity from Investments | (82) | 21.4 | 126% |
| Contractual Data Acquisition | (76) | 21.7 | 129% |
| GGR | (6) | (0.3) | 95% |
| Net Income | (1,147) | (1,446) | (26)% |
| Shareholder's Net Income | (1,154) | (1,450) | (26)% |
| Earnings per share in \$ | (6.52) | (8.19) | (26)% |
| Earnings per share in € | (4.89) | (7.35) | (50)% |
*Restated under the new reporting format announced on November 5th 2015
| Cash Flow Statements | FY 2014 | FY 2015 | Variation Year-on |
|---|---|---|---|
| In Million \$ | year | ||
| EBITDAs before NRC | 994 | 661 | (34)% |
| Net tax paid | (23) | (19) | 16% |
| Change in Working Capital | (30) | (44) | (48)% |
| Other items | (16) | (69) | (330)% |
| Cash Flow provided by operating activities | 925 | 529 | (43)% |
| Paid Cost of Debt | (144) | (154) | (7)% |
| Capex (including change in fixed assets payables) |
(865) | (430) | (50)% |
| Industrial | (225) | (104) | (54)% |
| R&D | (57) | (41) | (27)% |
| Multi-Clients (Cash) | (583) | (285) | (51)% |
| Marine MC | (521) | (258) | (50)% |
| Land MC | (62) | (27) | (57)% |
| Proceeds from disposals of assets | 8 | 46 | 492% |
| Free Cash Flow before Cash NRC | (76) | (9) | 88% |
| Cash NRC net of asset monetization | (61) | (121) | (98)% |
| Free Cash Flow after Cash NRC | (137) | (130) | 5% |
| Non Cash Cost of Debt and Other Financial Items |
(56) | (8) | 85% |
| Specific items | (93) | (43) | 53% |
| Refinancing cash costs | (69) | 0 | 100% |
| FX Impact | 153 | 101 | (34)% |
| Change of Net Debt | (202) | (80) | 60% |
| Net debt | 2,420 | 2,500 | 3% |
The company intends to notify the NYSE of its intention to cure the deficiency within the prescribed time frame of six months from receipt of the NYSE notice on March 2, 2016. The company's ADSs will continue to be listed and traded on the NYSE, subject to compliance with the other NYSE continued listing standards and oversight by the NYSE. The NYSE notification does not affect the company's business operations or its legal and regulatory reporting requirements.
An English language analysts' conference call is scheduled today at 9:00 am (Paris time) – 8:00 am (London time)
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 24 +44(0)20 3427 1919 1077424
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 over 7,000 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: 0000120164) 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: : [email protected]
Investor Relations Catherine Leveau Tel: +33 1 64 47 34 89 E-mail: : [email protected]
| Amounts in millions of U.S.\$, unless indicated | December 31, 2015 | December 31, 2014 |
|---|---|---|
| ASSETS | ||
| Cash and cash equivalents | 385.3 | 359.1 |
| Trade accounts and notes receivable, net | 812.5 | 942.5 |
| Inventories and work-in-progress, net | 329.3 | 417.3 |
| Income tax assets | 91.2 | 145.9 |
| Other current assets, net | 119.2 | 126.5 |
| Assets held for sale, net | 34.4 | 38.3 |
| Total current assets | 1,771.9 | 2,029.6 |
| Deferred tax assets | 52.2 | 98.2 |
| Investments and other financial assets, net | 87.6 | 141.8 |
| Investments in companies under equity method | 200.7 | 137.7 |
| Property, plant and equipment, net | 885.2 | 1,238.2 |
| Intangible assets, net | 1,286.7 | 1,373.8 |
| Goodwill, net | 1,228.7 | 2,041.7 |
| Total non-current assets | 3,741.1 | 5,031.4 |
| TOTAL ASSETS | 5,513.0 | 7,061.0 |
| LIABILITIES AND EQUITY | ||
| Bank overdrafts | 0.7 | 2.9 |
| Current portion of financial debt | 96.5 | 75.7 |
| Trade accounts and notes payables | 267.8 | 444.2 |
| Accrued payroll costs | 169.2 | 222.5 |
| Income taxes payable | 47.0 | 72.2 |
| Advance billings to customers | 56.0 | 54.4 |
| Provisions – current portion |
219.5 | 106.0 |
| Other current liabilities | 198.6 | 231.8 |
| Total current liabilities | 1,055.3 | 1,209.7 |
| Deferred tax liabilities | 136.3 | 153.8 |
| Provisions – non-current portion |
155.9 | 220.3 |
| Financial debt | 2,787.6 | 2,700.3 |
| Other non-current liabilities | 19.5 | 30.7 |
| Total non-current liabilities | 3,099.3 | 3,105.1 |
| Common stock: 278,953,971 shares authorized and 177,065,192 | ||
| shares with a €0.40 nominal value issued and outstanding at | ||
| December 31, 2015 | 92.8 | 92.8 |
| Additional paid-in capital | 1,410.0 | 3,180.4 |
| Retained earnings | 1,181.7 | 562.0 |
| Other Reserves | 138.0 | 64.7 |
| Treasury shares | (20.6) | (20.6) |
| Net income (loss) for the period attributable to owners of CGG SA | (1,450.2) | (1,154.4) |
| Cumulative income and expense recognized directly in equity | (0.6) | (7.6) |
| Cumulative translation adjustment | (38.9) | (24.3) |
| Equity attributable to owners of CGG SA | 1,312.2 | 2,693.0 |
| Non-controlling interest | 46.2 | 53.2 |
| Total equity | 1,358.4 | 2,746.2 |
| TOTAL LIABILITIES AND EQUITY | 5,513.0 | 7,061.0 |
| December 31, | |||
|---|---|---|---|
| Amounts in millions of U.S.\$, except per share data or unless indicated | 2015 | 2014 | |
| Operating revenues | 2,100.9 | 3,095.4 | |
| Other income from ordinary activities |
1.4 | 1.5 | |
| Total income from ordinary activities | 2,102.3 | 3,096.9 | |
| Cost of operations | (1,817.2) | (2,510.8) | |
| Gross profit | 285.1 | 586.1 | |
| Research and development expenses, net | (68.7) | (101.2) | |
| Marketing and selling expenses | (87.2) | (113.9) | |
| General and administrative expenses | (98.5) | (146.6) | |
| Other revenues (expenses), net | (1,188.3) | (921.9) | |
| Operating income | (1,157.6) | (697.5) | |
| Expenses related to financial debt | (180.2) | (202.3) | |
| Income provided by cash and cash equivalents | 1.7 | 1.7 | |
| Cost of financial debt, net | (178.5) | (200.6) | |
| Other financial income (loss) | (54.5) | (43.0) | |
| Income (loss) of consolidated companies before income taxes | (1,390.6) | (941.1) | |
| Deferred taxes on currency translation | (1.6) | (15.9) | |
| Other income taxes | (75.4) | (107.9) | |
| Total income taxes | (77.0) | (123.8) | |
| Net income (loss) from consolidated companies | (1,467.6) | (1,064.9) | |
| Share of income (loss) in companies accounted for under equity method |
21.4 | (81.7) | |
| Net income (loss) | (1,446.2) | (1,146.6) | |
| Attributable to : | |||
| Owners of CGG SA |
\$ | (1,450.2) | (1,154.4) |
| SA (1) Owners of CGG |
€ | (1,302.0) | (866.1) |
| Non-controlling interests | \$ | 4.0 | 7.8 |
| Weighted average number of shares outstanding | 177,065,192 | 176,985,293 | |
| Dilutive potential shares from stock-options | (2) | (2) | |
| Dilutive potential shares from performance share plans | (2) | (2) | |
| Dilutive potential shares from convertible bonds | (2) | (2) | |
| Dilutive weighted average number of shares outstanding adjusted when dilutive | 177,065,192 | 176,985,293 | |
| Net income (loss) per share | |||
| Basic | \$ | (8.19) | (6.52) |
| Basic (1) | € | (7.35) | (4.89) |
| Diluted | \$ | (8.19) | (6.52) |
| Diluted (1) | € | (7.35) | (4.89) |
(1) Converted at the average exchange rate of US\$ 1.1138 and US\$ 1.3328 per € for the periods ended December 31, 2015 and 2014, respectively.
______________
(2) As our net result was a loss, stock-options, performance shares plans and convertible bonds had an accretive effect; as a consequence, potential shares linked to those instruments were not taken into account in the dilutive weighted average number of shares, or in the calculation of diluted loss per share.
| Three months ended December 31, | ||||||
|---|---|---|---|---|---|---|
| Amounts in millions of U.S.\$, except per share data or unless indicated | 2015 | 2014 | ||||
| Operating revenues | 589.0 | 906.2 | ||||
| Other income from ordinary activities | 0.3 | 0.3 | ||||
| Total income from ordinary activities | 589.3 | 906.5 | ||||
| Cost of operations | (499.1) | (709.9) | ||||
| Gross profit | 90.2 | 196.6 | ||||
| Research and development expenses, net | (4.3) | (23.3) | ||||
| Marketing and selling expenses | (22.2) | (27.5) | ||||
| General and administrative expenses | (25.1) | (32.7) | ||||
| Other revenues (expenses), net | (204.2) | (645.5) | ||||
| Operating income | (165.6) | (532.4) | ||||
| Expenses related to financial debt | (45.4) | (46.2) | ||||
| Income provided by cash and cash equivalents | 0.3 | 0.4 | ||||
| Cost of financial debt, net | (45.1) | (45.8) | ||||
| Other financial income (loss) | (45.0) | 6.2 | ||||
| Income (loss) of consolidated companies before income taxes | (255.7) | (572.0) | ||||
| Deferred taxes on currency translation | 0.2 | (2.6) | ||||
| Other income taxes | 4.7 | (50.6) | ||||
| Total income taxes | 4.9 | (53.2) | ||||
| Net income (loss) from consolidated companies | (250.8) | (625.2) | ||||
| Share of income (loss) in companies accounted for under equity | ||||||
| method | (5.6) | (41.8) | ||||
| Net income (loss) | (256.4) | (667.0) | ||||
| Attributable to : | ||||||
| Owners of CGG SA |
\$ | (258.8) | (669.4) | |||
| SA (1) Owners of CGG |
€ | (239.3) | (510.0) | |||
| Non-controlling interests | \$ | 2.4 | 2.4 | |||
| Weighted average number of shares outstanding | 177,065,192 (2) |
177,065,192 (2) |
||||
| Dilutive potential shares from stock-options | (2) | (2) | ||||
| Dilutive potential shares from performance share plans | (2) | (2) | ||||
| Dilutive potential shares from convertible bonds | ||||||
| Dilutive weighted average number of shares outstanding adjusted when dilutive | 177,065,192 | 177,065,192 | ||||
| Net income (loss) per share | ||||||
| Basic Basic (1) |
\$ | (1.46) | (3.78) | |||
| € | (1.35) | (2.88) | ||||
| Diluted Diluted (1) |
\$ | (1.46) | (3.78) | |||
| € | (1.35) | (2.88) |
(1) Corresponding to the full year amount in euros less the nine months amount in euros.
______________
(2) As our net result was a loss, stock-options, performance shares plans and convertible bonds had an accretive effect; as a consequence, potential shares linked to those instruments were not taken into account in the dilutive weighted average number of shares, or in the calculation of diluted loss per share.
| 2015 | 2014 | (restated) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In millions of U.S.\$, except for assets and capital employed in billions of U.S.\$ |
Contractual Data Acquisition |
Non Operated Resources |
GGR | Equipment | Eliminations and other |
Consolidated Total |
Contractual Data Acquisition |
Non Operated Resources |
GGR | Equipment | Eliminations and other |
Consolidated Total |
| Revenues from unaffiliated customers | 593.2 | – | 1,107.6 | 400.1 | – | 2,100.9 | 1,024.7 | – 1,383.5 | 687.2 | – | 3,095.4 | |
| Inter-segment revenues | 22.3 | – | – | 37.2 | (59.5) | – | 32.2 | – | – | 114.7 | (146.9) | – |
| Operating revenues | 615.5 | – | 1,107.6 | 437.3 | (59.5) | 2,100.9 | 1,056.9 | – 1,383.5 | 801.9 | (146.9) | 3,095.4 | |
| Depreciation and amortization (excluding multi-client surveys) |
(653.4) | (28.6) | (586.9) | (41.7) | – | (1,310.6) | (754.5) | (16.9) | (193.5) | (66.4) | – | (1,031.3) |
| Depreciation and amortization of multi-client surveys |
– | – | (369.5) | – | – | (369.5) | – | – | (565.8) | – | – | (565.8) |
| Operating income | (674.5) | (235.8) | (204.0) | 25.9 | (69.2) | (1,157.6) | (653.8) | (234.9) | 215.1 | 142.6 | (166.5) | (697.5) |
| Share of income in companies accounted for under equity method (1) |
21.7 | – | (0.3) | – | – | 21.4 | (76.1) | – | (5.6) | – | – | (81.7) |
| Earnings before interest and tax (2) | (652.8) | (235.8) | (204.3) | 25.9 | (69.2) | (1,136.2) | (729.9) | (234.9) | 209.5 | 142.6 | (166.5) | (779.2) |
| Capital expenditures (excluding multi-client surveys) (3) |
34.3 | – | 73.2 | 23.1 | 15.0 | 145.6 | 104.3 | – | 115.0 | 59.1 | 3.5 | 281.9 |
| Investments in multi-client surveys, net cash |
– | – | 284.6 | – | – | 284.6 | – | – | 583.3 | – | – | 583.3 |
| Capital employed | 0.7 | 0.1 | 2.5 | 0.6 | – | 3.9 | 1.2 | (0.2) | 3.5 | 0.7 | – | 5.2 |
| Total identifiable assets | 0.9 | 0.3 | 2.9 | 0.8 | 0.1 | 5.0 | 1.5 | – | 3.8 | 1.0 | 0.2 | 6.5 |
December 31,
For the year ended December 31, 2015, Contractual Data Acquisition EBIT includes:
For the year ended December 31, 2014, Contractual Data Acquisition EBIT included:
For the year ended December 31, 2015 and 2014, respectively, Non-Operated Resources EBIT included U.S.\$(207.8) million and U.S.\$(218.0) million related to the Transformation Plan.
For the year ended December 31, 2015, GGR EBIT also includes:
For the year ended December 31, 2014, GGR EBIT included a U.S.\$(113.0) million impairment of multi-client surveys notably in Brazil (2007-2009 surveys) and North Sea.
For the year ended December 31, 2014, Equipment EBIT included a U.S.\$(21.7) million impairment of intangible assets.
For the year ended December 31, 2015, "eliminations and other" includes U.S.\$(38.6) million of general corporate expenses and U.S.\$(30.6) million of intra-group margin. For the year ended December 31, 2014, "eliminations and other" included U.S.\$(65.5) million of general corporate expenses and U.S.\$(101.0) million of intra-group margin.
(3) Capital expenditures included capitalized development costs of U.S.\$(41.5) million and U.S.\$(56.8) million for the year ended December 31, 2015 and 2014, respectively. "Eliminations and other" corresponds to the variance of suppliers of assets for the period.
| 2015 | 2014 (restated) |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In millions of U.S.\$, except for assets and capital employed in billions of U.S.\$ |
Contractual Data Acquisition |
Non Operated Resources |
GGR | Equipment | Eliminatio ns and other |
Consolidated Total |
Contractual Data Acquisition |
Non Operated Resources |
GGR | Equipmen t |
Eliminations and other |
Consolidated Total |
|
| Revenues from unaffiliated customers | 110.2 | – | 384.6 | 94.2 | – | 589.0 | 208.5 | – | 489.1 | 208.6 | – | 906.2 | |
| Inter-segment revenues | 4.2 | – | – | 8.3 | (12.5) | – | 1.4 | – | – | 10.3 | (11.7) | – | |
| Operating revenues | 114.4 | – | 384.6 | 102.5 | (12.5) | 589.0 | 209.9 | – | 489.1 | 218.9 | (11.7) | 906.2 | |
| Depreciation and amortization (excluding multi-client surveys) |
(40.2) | (14.9) | (28.5) | (10.5) | – | (94.1) | (510.6) | (4.3) | (37.4) | (11.3) | – | (563.6) | |
| Depreciation and amortization of multi-client surveys |
– | – | (192.1) | – | – | (192.1) | – | – | (282.3) | – | – | (282.3) | |
| Operating income | (68.9) | (184.8) | 101.1 | 0.1 | (13.1) | (165.6) | (501.7) | (117.9) | 63.3 | 55.3 | (31.4) | (532.4) | |
| Share of income in companies accounted for under equity method (1) |
(5.3) | – | (0.3) | – | – | (5.6) | (39.1) | – | (2.7) | – | – | (41.8) | |
| Earnings before interest and tax (2) | (74.2) | (184.8) | 100.8 | 0.1 | (13.1) | (171.2) | (540.8) | (117.9) | 60.6 | 55.3 | (31.4) | (574.2) | |
| Capital expenditures (excluding multi-client surveys) (3) |
2.5 | – | 20.5 | 6.5 | 3.3 | 32.8 | 14.1 | – | 30.2 | 11.2 | (12.8) | 42.7 | |
| Investments in multi-client surveys, net cash |
– | – | 66.2 | – | – | 66.2 | – | – | 101.2 | – | – | 101.2 | |
Three months ended December 31,
For the three months ended December 31, 2015, Contractual Data Acquisition EBIT includes U.S.\$(16.3) million relating to impairment of marine equipment and other intangible assets.
For the three months ended December 31, 2014, Contractual Data Acquisition EBIT included:
For the three months ended December 31, 2015, and 2014, respectively, Non-Operated Resources EBIT included U.S.\$(170.4) million and U.S.\$(113.6) million related to the Transformation Plan.
For the three months ended December 31, 2015, and 2014, respectively, GGR EBIT included U.S.\$(41.8) million and U.S.\$(76.2) related to impairment of multi-client surveys.
For the three months ended December 31, 2015, "eliminations and other" includes U.S.\$(11.6) million of general corporate expenses and U.S.\$(1.5) million of intra-group margin. For the three months ended December 31, 2014, "eliminations and other" included U.S.\$(22.0) million of general corporate expenses and U.S.\$(9.4) million of intra-group margin.
(3) Capital expenditures included capitalized development costs of U.S.\$(12.4) million and U.S.\$(13.8) million for the three months ended December 31, 2015 and 2014, respectively. "Eliminations and other" corresponds to the variance of suppliers of assets for the period.
| December 31, | ||||
|---|---|---|---|---|
| Amounts in millions of U.S.\$ | 2015 | 2014 | ||
| OPERATING | ||||
| Net income (loss) | (1,446.2) | (1,146.6) | ||
| Depreciation and amortization | 1,310.6 | 1,031.3 | ||
| Multi-client surveys depreciation and amortization | 369.5 | 565.8 | ||
| Depreciation and amortization capitalized in multi-client surveys | (72.8) | (130.0) | ||
| Variance on provisions | 98.5 | 116.1 | ||
| Stock based compensation expenses | 3.1 | 6.1 | ||
| Net gain (loss) on disposal of fixed and financial assets | (27.2) | (7.3) | ||
| Equity income (loss) of investees | (21.4) | 81.7 | ||
| Dividends received from investments in companies under equity method | 5.1 | 30.7 | ||
| Other non-cash items | (3.0) | 44.8 | ||
| Net cash including net cost of financial debt and income tax | 216.2 | 592.6 | ||
| Less net cost of financial debt | 178.5 | 200.6 | ||
| Less income tax expense | 77.0 | 123.8 | ||
| Net cash excluding net cost of financial debt and income tax | 471.7 | 917.0 | ||
| Income tax paid | (19.2) | (22.9) | ||
| Net cash before changes in working capital | 452.5 | 894.1 | ||
| - change in trade accounts and notes receivables | 76.8 | 7.6 | ||
| - change in inventories and work-in-progress | 53.2 | 40.3 | ||
| - change in other current assets | 25.7 | 12.8 | ||
| - change in trade accounts and notes payable | (144.1) | (73.4) | ||
| -change in other current liabilities | (33.5) | (36.3) | ||
| Impact of changes in exchange rate on financial items | (22.5) | 19.1 | ||
| Net cash provided by operating activities | 408.1 | 864.2 | ||
| INVESTING | ||||
| Total capital expenditures (including variation of fixed assets suppliers, excluding multi-client | (145.6) | (281.9) | ||
| surveys) | ||||
| Investment in multi-client surveys, net cash | (284.6) | (583.3) | ||
| Proceeds from disposals of tangible and intangible assets | 46.2 | 7.8 | ||
| Total net proceeds from financial assets | 4.4 | 21.5 | ||
| Acquisition of investments, net of cash and cash equivalents acquired | (19.3) | (8.1) | ||
| Variation in loans granted | (27.8) | (50.0) | ||
| Variation in subsidies for capital expenditures | (0.7) | (0.9) | ||
| Variation in other non-current financial assets | 4.1 | 1.4 | ||
| Net cash used in investing activities | (423.3) | (893.5) | ||
| FINANCING | ||||
| Repayment of long-term debt | (231.6) | (1,288.1) | ||
| Total issuance of long-term debt | 466.0 | 1,382.3 | ||
| Lease repayments | (8.2) | (8.8) | ||
| Change in short-term loans | (2.1) | (0.8) | ||
| Financial expenses paid | (153.8) | (144.0) | ||
| Net proceeds from capital increase | ||||
| - from shareholders | – | 0.1 | ||
| - from non-controlling interests of integrated companies | – | – | ||
| Dividends paid and share capital reimbursements | ||||
| - to shareholders | – | – | ||
| - to non-controlling interests of integrated companies | (7.5) | (43.2) | ||
| Net cash provided by (used in) financing activities | 62.8 | (102.5) | ||
| Effects of exchange rates on cash | (21.4) | (8.7) | ||
| Impact of changes in consolidation scope | – | (30.4) | ||
| Net increase (decrease) in cash and cash equivalents | 26.2 | (170.9) | ||
| Cash and cash equivalents at beginning of year | 359.1 | 530.0 | ||
| Cash and cash equivalents at end of period | 385.3 | 359.1 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.