Earnings Release • Feb 24, 2017
Earnings Release
Open in ViewerOpens in native device viewer
Leidschendam, the Netherlands, 24 February 2017
| Key figures (x EUR million) | Full year 2016 | Full year 2015 |
|---|---|---|
| Revenue | 1,775.9 | 2,363.0 |
| currency comparable growth | (22.7%) | (17.3%) |
| EBITDA (excluding exceptional items1 ) |
189.5 | 353.0 |
| EBIT (excluding exceptional items1 ) |
8.5 | 113.1 |
| EBIT margin (excluding exceptional items1 ) |
0.5% | 4.8% |
| Net result | (308.9) | (372.5) |
| Backlog next 12 months | 1,169.6 | 1,323.4 |
| currency comparable growth | (11.6%) | (20.4%) |
| Cash flow from operating activities after investments | 186.1 | 314.7 |
| Net debt/EBITDA | 1.1 | 1.6 |
1 Impairment losses, onerous contract provisions, restructuring cost and other exceptional items totalling EUR 227.2 million in 2016 compared to EUR 363.0 million in 2015
Paul van Riel, CEO: "The downturn in our largest market, oil and gas services, continued unabated in 2016. We had to take the painful decision to cut yet more staff positions. We reduced capacity and cost and at the same time we succeeded in strengthening our market positions. This could however not offset increased price pressure. In our building and infrastructure and power market segments we achieved reasonable results. Our focus on cash flow again paid off. We generated substantial cash flow resulting in a significant reduction of net debt.
We took an important step forward in our Building on Strength strategy and regrouped our geotechnical, survey and subsea services activities into a Marine and a Land division with two business lines per division: Site Characterisation and Asset Integrity. This strongly improves our ability to deliver large, integrated service offerings to our clients across all markets, and positively impacts the efficiency of our organisation and utilisation of our assets.
We anticipate that, for the first half of 2017, the offshore oil and gas market will continue to decline significantly. Both the stabilisation of our backlog over the last few months and clear signs that pressure on the oil supply side is beginning to build, indicate that our market may bottom out towards year end."
Fugro implemented the following measures:
As these measures were implemented throughout the year, a material part of the related cost benefits will be realised in 2017. In addition, Fugro will take additional measures as required by market conditions.
Next to the ongoing restructuring, Fugro continues to implement its 'Building on Strength' strategy:
▪ As market leader, Fugro is uniquely positioned to meet clients' increasing demand for integrated services. To better and more effectively serve our clients, we decided to regroup the geotechnical, survey and subsea services activities into Marine and Land divisions, with each division having two business lines: Site Characterisation and Asset Integrity.
Fugro provides integrated site characterisation services to determine ground and environmental conditions of building sites, to support the planning and design of new constructions and infrastructure. In addition, characterisation services are provided to support the development of natural resources. Asset integrity services encompass inspection and monitoring of the condition of existing constructions and infrastructure and provision of related maintenance services.
Highlights second half year
| Revenue per division (x EUR million) |
2HY 2016 | 2HY 2015 | reported growth |
currency comparable growth |
|---|---|---|---|---|
| Geotechnical | 326.0 | 358.2 | (9.0%) | (6.0%) |
| Survey | 305.6 | 416.3 | (26.6%) | (25.6%) |
| Subsea Services | 169.8 | 184.6 | (8.0%) | (4.9%) |
| Geoscience | 69.6 | 166.2 | (58.1%) | (58.2%) |
| of which Seabed Geosolutions | 69.6 | 166.1 | (58.1%) | (58.2%) |
| of which other | - | 0.1 | ||
| Total | 871.0 | 1,125.3 | (22.6%) | (20.8%) |
Total revenue decreased by 20.8% on a currency comparable basis. All divisions reported a decline in revenues, primarily caused by lower investments and operational spending by oil companies, resulting in lower work volumes and price pressure. The decline was in particular notable in Seabed Geosolutions with the idleness of the two ocean bottom cable crews during the entire period, and in the Survey division. Revenue from power (offshore wind farms) was up while revenue from other non-oil and gas markets such as building and infrastructure and mining was broadly in line with last year.
| EBIT per division (x EUR million) |
2HY 2016 | 2HY 2015 | ||||||
|---|---|---|---|---|---|---|---|---|
| reported | excluding exceptional items |
reported | excluding exceptional items |
|||||
| EUR | margin | EUR | margin | EUR | margin | EUR | margin | |
| Geotechnical | (23.7) | (7.3%) | 14.5 | 4.4% | (44.0) | (12.3%) | 18.9 | 5.3% |
| Survey | (6.7) | (2.2%) | 5.1 | 1.7% | 29.9 | 7.2% | 37.3 | 9.0% |
| Subsea Services | (28.3) | (16.7%) | (12.4) | (7.3%) | (288.3) | (156.2%) | (21.6) | (11.7%) |
| Geoscience | (9.7) | (13.9%) | (0.1) | (0.1%) | 8.1 | 4.9% | 8.1 | 4.9% |
| of which Seabed Geosolutions |
(4.8) | (6.9%) | (3.8) | (5.5%) | 13.4 | 8.1% | 8.6 | 5.2% |
| of which other | (4.9) | 3.7 | (5.3) | (0.5) | ||||
| Total | (68.4) | (7.9%) | 7.1 | 0.8% | (294.3) | (26.2%) | 42.7 | 3.8% |
EBIT margin (excluding exceptional items) was 0.8% compared to 3.8% in the second half of 2015. The survey activities were particularly impacted by the combination of reduced work volumes and strong price pressure in all regions. At Subsea Services, the improvement was mainly the result of higher utilisation and cost measures in Europe. EBIT of Seabed Geosolutions was impacted by low utilisation in the fourth quarter.
Further cost reduction measures were implemented in all divisions, with benefits further materialising in 2017. The positive contribution of Other Geoscience was caused by the reversal of unused tax provisions for activities divested in 2013.
Exceptional items of EUR 75.5 million were recorded of which EUR 56.0 million were non-cash impairments. The non-cash impairments were mostly related to two geotechnical vessels and geotechnical equipment, and a subsea vessel. Fugro recorded EUR 19.5 million other exceptional items, including EUR 13.5 million restructuring costs. See appendix 4 for a full overview of the exceptional items in the second half of 2016.
| Revenue per division (x EUR million) |
2016 | 2015 | reported growth |
currency comparable growth |
|---|---|---|---|---|
| Geotechnical | 640.6 | 740.4 | (13.5%) | (11.1%) |
| Survey | 638.8 | 835.8 | (23.6%) | (21.6%) |
| Subsea Services | 323.5 | 423.6 | (23.6%) | (19.8%) |
| Geoscience | 173.0 | 363.2 | (52.4%) | (52.4%) |
| of which Seabed Geosolutions | 173.0 | 343.8 | (49.7%) | (49.7%) |
| of which other 1 | - | 19.4 | (100.0%) | (100.0%) |
| Total | 1,775.9 | 2,363.0 | (24.8%) | (22.7%) |
1 mainly relates to multi-client data library, which was sold per 30 June 2015
The revenue for the Survey division was well below last year mainly due to less construction support activity, a lower number of subscriptions for positioning services and pressure on rates for geophysical work. Subsea Services' revenue declined in the North Sea and Asia Pacific markets, but grew in Brazil. The decline in revenue in Seabed Geosolutions was mainly driven by the idleness of two ocean bottom cable crews throughout the year. Last year included EUR 19.4 million multi-client data library revenues (Geoscience division), which was divested in June 2015.
| EBIT per division (x EUR million) |
2016 | 2015 | ||||||
|---|---|---|---|---|---|---|---|---|
| Reported | excluding exceptional items |
reported | excluding exceptional items |
|||||
| EUR | Margin | EUR | margin | EUR | margin | EUR | margin | |
| Geotechnical | (90.1) | (14.1%) | 19.5 | 3.0% | (33.9) | (4.6%) | 32.7 | 4.4% |
| Survey | (2.8) | (0.4%) | 11.7 | 1.8% | 79.0 | 9.5% | 89.6 | 10.7% |
| Subsea Services | (88.1) | (27.2%) | (43.4) | (13.4%) | (289.7) | (68.4%) | (31.0) | (7.3%) |
| Geoscience | (37.7) | (21.8%) | 20.7 | 12.0% | (5.3) | (1.5%) | 21.8 | 6.0% |
| of which Seabed Geosolutions |
(12.6) | (7.3%) | 17.2 | 9.9% | 40.5 | 11.8% | 23.1 | 6.7% |
| of which other | (25.1) | 3.5 | (45.8) | (236.1%) | (1.3) | (6.7%) | ||
| Total | (218.7) | (12.3%) | 8.5 | 0.5% | (249.9) | (10.6%) | 113.1 | 4.8% |
EBIT margin (excluding exceptional items) was slightly above break-even with losses in Subsea Services and a positive margin in the other divisions. Compared to last year, EBIT of all divisions declined as the ongoing reduction in activity levels and pricing could not be offset by cost saving measures.
| Exceptional items (x EUR million), Full year | |||||||
|---|---|---|---|---|---|---|---|
| Gain/ (loss) | Geotechnical | Survey | Subsea | Geoscience | Total | ||
| Of which | Of which | ||||||
| Seabed | other | ||||||
| Geosolutions | |||||||
| Onerous contract provision | (0.4) | (0.9) | (1.0) | 8.4 | 8.4 | - | 6.1 |
| Restructuring costs | (7.3) | (8.7) | (3.4) | (2.6) | (2.6) | - | (22.0) |
| Other | (4.5) | (1.4) | (0.7) | (12.0) | - | (12.0) | (18.6) |
| EBITDA impact 2016 | (12.2) | (11.0) | (5.1) | (6.2) | 5.8 | (12.0) | (34.5) |
| Impairments | (97.4) | (3.5) | (39.6) | (52.2) | (35.6) | (16.6) | (192.7) |
| EBIT impact 2016 | (109.6) | (14.5) | (44.7) | (58.4) | (29.8) | (28.6) | (227.2) |
| EBITDA impact 2015 | (6.2) | (6.9) | (3.9) | 17.3 | 18.4 | (1.1) | 0.3 |
| EBIT impact 2015 | (66.6) | (10.6) | (258.7) | (27.1) | 17.4 | (44.5) | (363.0) |
EBIT was strongly impacted by a number of exceptional items of in total EUR 227.2 million. Key items are:
Cash flow from operating activities after investments was healthy at EUR 186.1 million driven by cost savings, improved cash collection, curtailed capital expenditure and proceeds from asset disposals. Compared to EUR 160.5 million last year, capital expenditure was contained to EUR 92.5 million. The sale and lease back of a geotechnical vessel and the sale of the CGG term loan, both in the first half year, resulted in combined proceeds of EUR 111.1 million.
In the fourth quarter, subordinated convertible bonds were successfully placed with total proceeds of EUR 190 million. The proceeds were fully used for early repayment of part of the United States private placement notes (USPP), resulting in reduced interest expense. The related bond amount and related interest costs are excluded from the covenant ratios, creating additional headroom.
Net debt was reduced from EUR 534.7 million to EUR 351.1 million, primarily as a result of the positive cash flow. The subordinated convertible bonds contain a debt component of EUR 153.9 million and an equity component of EUR 34.5 million before tax. This results in a net debt for covenant reporting purposes of EUR 198.4 million.
Net debt/EBITDA was 1.1, compared to 1.8 at the end of September 2016 and a covenant requirement of below 3.0. The fixed charge cover was 2.4 compared to 2.6 at the end of September 2016 and a covenant requirement of above 1.8.
Due to the negative net result, Fugro will not propose to pay a dividend over the year 2016.
During the first half of 2017, the market for offshore related oil and gas services is expected to show a further significant decline. Towards the latter part of the year it is expected to bottom out as oil and gas companies move from a cost savings mode to cautious preparations for new investments. This expectation is supported by the stabilisation in Fugro's backlog during the second half of 2016.
In line with market developments, Fugro expects a further significant decline of its revenue for the first half of the year, however less severe than in 2016, and ongoing pressure on margins. Towards the latter part of the year Fugro anticipates a bottoming out of the revenue decline. For the full year, we expect a positive cash flow and capex of around EUR 100 million.
Until the oil and gas market recovers, the company will continue to adjust its resources and cost base in line with activity levels.
In the building & infrastructure, offshore wind and mining markets, Fugro expects modest growth.
| Key figures (amounts x EUR million) | 2016 | 2015 |
|---|---|---|
| Revenue | 640.6 | 740.4 |
| reported growth | (13.5%) | (4.5%) |
| currency comparable growth | (11.1%) | (14.0%) |
| EBITDA (excluding exceptional items) | 59.7 | 85.3 |
| EBIT (excluding exceptional items) | 19.5 | 32.7 |
| EBIT margin (excluding exceptional items) | 3.0% | 4.4% |
| EBIT | (90.1) | (33.9) |
| EBIT margin | (14.1%) | (4.6%) |
| Capital employed | 433.5 | 626.5 |
| Backlog next 12 months | 395.6 | 435.1 |
| Number of employees (at year-end) | 4,997 | 5,491 |
o Third party costs were reduced by EUR 40 million or 17%.
Recent awards include a 2-year materials testing contract awarded by Hong Kong Housing Authority, two automated pavement condition road surveys in Canada and the USA and a large mining project in Pakistan. Recently awarded oil and gas projects comprise marine site characterisation work for Exxon in Guyana.
| Key figures (amounts x EUR million) | 2016 | 2015 |
|---|---|---|
| Revenue | 638.8 | 835.8 |
| reported growth | (23.6%) | (5.9%) |
| currency comparable growth | (21.6%) | (13.5%) |
| EBITDA (excluding exceptional items) | 67.5 | 160.8 |
| EBIT (excluding exceptional items) | 11.7 | 89.6 |
| EBIT margin (excluding exceptional items) | 1.8% | 10.7% |
| EBIT | (2.8) | 79.0 |
| EBIT margin | (0.4%) | 9.5% |
| Capital employed | 518.3 | 590.1 |
| Backlog next 12 months | 439.7 | 473.1 |
| Number of employees (at year-end) | 3,798 | 4.392 |
| Key figures (amounts x EUR million) | 2016 | 2015 |
|---|---|---|
| Revenue | 323.5 | 423.6 |
| reported growth | (23.6%) | (30.4%) |
| currency comparable growth | (19.8%) | (36.5%) |
| EBITDA (excluding exceptional items) | 0.2 | 20.8 |
| EBIT (excluding exceptional items) | (43.4) | (31.0) |
| EBIT margin (excluding exceptional items) | (13.4%) | (7.3%) |
| EBIT | (88.1) | (289.7) |
| EBIT margin | (27.2%) | (68.4%) |
| Capital employed | 253.4 | 298.2 |
| Backlog next 12 months | 240.9 | 260.0 |
| Number of employees (at year-end) | 1,299 | 1,566 |
The Geoscience division almost fully consists of Fugro's 60% stake in Seabed Geosolutions (fully consolidated) and some indirect interests in Australian exploration projects, via Finder Exploration.
| Key figures (amounts x EUR million) | 2016 | 2015 |
|---|---|---|
| Revenue | 173.0 | 343.8 |
| reported growth | (49.7%) | 52.7% |
| currency comparable growth | (49.7%) | 27.2% |
| EBITDA (excluding exceptional items) | 58.5 | 69.3 |
| EBIT (excluding exceptional items) | 17.2 | 23.1 |
| EBIT margin (excluding exceptional items) | 9.9% | 6.7% |
| EBIT | (12.6) | 40.5 |
| EBIT margin | (7.3%) | 11.8% |
| Capital employed | 132.8 | 174.6 |
| Backlog next 12 months | 93.4 | 155.2 |
| Number of employees (at year-end) | 200 | 261 |
Today at 7:30 CET, Fugro will host a news wire/media call. At 12:30 CET, Fugro will host an analyst meeting in Hilton Amsterdam, Apollolaan 138 in Amsterdam which can be followed as video webcast via www.fugro.com.
| 3 March 2017 | Publication annual report |
|---|---|
| 2 May 2017 | Publication Q1 2017 trading update |
| 2 May 2017 | Annual general meeting of shareholders |
Fugro is the world's leading, independent provider of geo-intelligence and asset integrity solutions. Fugro acquires and analyses data on topography and the subsurface, soil composition, meteorological and environmental conditions, and provides related advice. With its geo-intelligence and asset integrity solutions Fugro supports the safe, efficient and sustainable development and operation of buildings, industrial facilities and infrastructure and the exploration and development of natural resources.
Fugro works around the globe, predominantly in energy and infrastructure markets offshore and onshore, employing approximately 10,500 people in around 60 countries. In 2016, revenue amounted to EUR 1.8 billion. The company is listed on Euronext Amsterdam.
This announcement may contain forward-looking statements. Forward-looking statements are statements that are not historical facts, including (but not limited to) statements expressing or implying Fugro's beliefs, expectations, intentions, forecasts, estimates or predictions (and the assumptions underlying them). Forward-looking statements necessarily involve risks and uncertainties. The actual future results and situations may therefore differ materially from those expressed or implied in any forward-looking statements. Such differences may be caused by various factors (including, but not limited to, developments in the oil and gas industry and related markets, currency risks and unexpected operational setbacks). Any forward-looking statements contained in this announcement are based on information currently available to Fugro's management. Fugro assumes no obligation to in each case make a public announcement if there are changes in that information or if there are otherwise changes or developments in respect of the forwardlooking statements in this announcement.
| Result (x EUR million) | 2016 | 2015 |
|---|---|---|
| EBIT | (218.7) | (249.9) |
| Net finance costs | (70.9) | (47.0) |
| Share of profit/ (loss) in equity accounted investees | (2.2) | 7.8 |
| Income tax gain/ (expense) | (9.2) | (69.6) |
| (Gain)/ loss on non-controlling interests | (7.9) | (13.8) |
| Net result | (308.9) | (372.5) |
| Finance income/ (costs) (x EUR million) | 2016 | 2015 |
|---|---|---|
| Interest income | 8.9 | 6.5 |
| Dividend income on financial assets | 0.0 | 0.9 |
| Exchange rate variances | - | 10.2 |
| Finance income | 8.9 | 17.6 |
| Interest expenses | (65.0) | (62.0) |
| Net change in fair value of financial assets | (0.3) | (2.6) |
| Exchange rate variances | (14.5) | - |
| Finance expenses | (79.8) | (64.6) |
| Net finance income costs | (70.9) | (47.0) |
Interest expense amounts to EUR 65.0 million. This includes EUR 39.7 million interest on outstanding loans and EUR 25.3 million expenses for a large part related to accelerated amortisation of capitalised transaction fees due to early repayments on the US private placement loans. Excluding amortisation, interest expenses decreased by EUR 14.8 million mainly as a result of a lower average outstanding debt in 2016.
The negative exchange rate variances of EUR 14.5 million relate for the most part to the devaluation of monetary assets denominated in Angolan Kwanza and Egyptian Pound.
The loss in equity accounted investees of EUR 2.2 million (net of tax) was caused by a loss in the joint venture with China Oilfield Services Limited and other joint ventures, partially offset by the profit generated in a joint venture in Iraq.
| Income tax gain/ (expense) | ||
|---|---|---|
| Tax (x EUR million) | 2016 | 2015 |
| Tax excluding exceptional items | (13.2) | (83.1) |
| Tax on exceptional items | 4.0 | 13.5 |
| Total tax | (9.2) | (69.6) |
Income tax expense was driven by taxable profits in certain countries. In addition, in a number of jurisdictions no deferred tax assets were recognised for current year tax losses and previously recognised deferred tax assets were partially written down because of recoverability risk. The goodwill impairments were not tax deductible.
The gain attributable to non-controlling interests was EUR 7.9 million and mostly the result of the profit of a subsidiary in the Middle East. The gain last year of EUR 13.8 million included a higher contribution from profits of Seabed Geosolutions, in which CGG has a 40% interest.
Goodwill decreased by EUR 52.7 million to EUR 343.9 million. Of this decrease, EUR 51.1 million is related to impairments and EUR 1.6 million to foreign currency translation differences.
Other intangible assets decreased by EUR 20.5 million to EUR 49.6 million, fully caused by impairments for a total amount of EUR 24.1 million on the profit sharing agreement with Finder and on a geotechnical software application. The remaining value of the indirect interests in Australian exploration projects, via Finder Exploration, is EUR 20.5 million.
| Working capital (x EUR million) | 2016 | 2015 |
|---|---|---|
| Working capital | 192.9 | 282.3 |
| Working capital as % of last 12 months revenue | 10.9% | 11.9% |
| Inventories | 22.1 | 29.6 |
| Trade and other receivables | 546.2 | 755.9 |
| Trade and other payables | (375.4) | (503.2) |
| Days revenue outstanding (DRO) | 92 | 102 |
Working capital as a percentage of revenue decreased from 11.9% to 10.9%. Fugro managed to achieve 10 days improvement in days of revenue outstanding as a result of improved billing performance. The year-onyear revenue decline in the fourth quarter of 22.8% was the other main reason for the declining trade receivables.
| (x EUR million) | 2016 | 2015 |
|---|---|---|
| Capital employed | 1,341.2 | 1,689.7 |
| Return on capital employed, ROCE (%)1 | (0.7%) | 3.9% |
1 ROCE is excluding exceptional items; NOPAT last 12 months (applying domestic weighted average tax rate); capital employed the average of last three reporting periods
The decrease in capital employed is the result of non-cash impairments, the working capital reduction, sale and lease back of a geotechnical vessel and the fact that capex was significantly below depreciation plus amortisation. The return on capital employed was below last year due to reduced EBIT.
| Capital expenditure (x EUR million) | 2016 | 2015 |
|---|---|---|
| Maintenance capex | 33.2 | 69.5 |
| Other capex (including assets under construction) | 59.3 | 91.0 |
| Total capex | 92.5 | 160.5 |
Capital expenditure was reduced from EUR 160.5 million to EUR 92.5 million as a result of strict capex curtailment. The capex spend included a non-cash amount of EUR 23.9 million for the investment in the Hugin vessel for Seabed Geosolutions. This vessel was previously chartered and the total cash out under this new lease and purchase agreement is similar to the previous operational lease agreement, whilst Seabed has now become the owner of the vessel. Cash outflow was therefore EUR 68.6 million. Other capital expenditure was almost entirely for asset maintenance and project equipment. Currently one survey vessel is under construction, with expected delivery in the second quarter of 2017.
| Cash flow (x EUR million) | 2016 | 2015 |
|---|---|---|
| Cash flow from operating activities | 130.8 | 324.9 |
| Cash flow from investing activities | 55.3 | (10.2) |
| Cash flow from operating activities after investments | 186.1 | 314.7 |
| Cash flow used in financing activities | (228.0) | (196.2) |
| Net cash movement | (41.9) | 118.5 |
Improved working capital management, in particular cash collection, resulted in cash flow from operating activities of EUR 130.8 million.
Cash flow from investing activities was EUR 55.3 million positive and included the proceeds from the sale of the CGG term loan (EUR 62.5 million) and the sale and leaseback of a geotechnical vessel (EUR 48.6 million). Last year's cash flow also included proceeds from the sale and leaseback of a geotechnical vessel and proceeds from the divestment of the multi-client data library, but also a significantly higher level of capital expenditures and investments in intangible assets.
Cash flow used in financing activities was negative EUR 228.0 million mainly due to the repayments on the US private placement notes.
| (EUR x million) | ||
|---|---|---|
| 2016 | 2015 | |
| Revenue | 1,775.9 | 2,363.0 |
| Third party costs | (678.8) | (918.4) |
| Net revenue own services (revenue less third party costs) | 1,097.1 | 1,444.6 |
| Other income | 30.4 | 16.1 |
| Personnel expenses | (694.4) | (809.1) |
| Depreciation | (172.4) | (212.5) |
| Amortisation | (8.6) | (27.4) |
| Impairments | (192.7) | (363.3) |
| Other expenses | (278.1) | (298.3) |
| Results from operating activities (EBIT) | (218.7) | (249.9) |
| Finance income | 8.9 | 17.6 |
| Finance expenses | (79.8) | (64.6) |
| Net finance income/(costs) | (70.9) | (47.0) |
| Share of profit/(loss) of equity-accounted investees (net of income tax) | (2.2) | 7.8 |
| Profit before income tax | (291.8) | (289.1) |
| Income tax (expense)/gain | (9.2) | (69.6) |
| Profit/(loss) for the period | (301.0) | (358.7) |
| Attributable to owners of the company (net result) | (308.9) | (372.5) |
| Attributable to non-controlling interests | 7.9 | 13.8 |
| Earnings per share from operations (attributable to owners of the company for the period) | ||
| Basic and diluted earnings per share (EUR) | (3.82) | (4.60) |
| Profit/(loss) for the period | (301.0) | (358.7) |
| Other comprehensive income | ||
| Defined benefit plan actuarial gains/(losses) | (14.1) | 9.0 |
| Total items that will not be reclassified to profit or loss | (14.1) | 9.0 |
| Foreign currency translation differences of foreign operations | 26.9 | 118.8 |
| Foreign currency translation differences of equity-accounted investees | (1.4) | 4.2 |
| Net change in fair value of hedge of net investment in foreign operations | 5.1 | (81.4) |
| Net change in fair value of cash flow hedges transferred to profit or loss | 0.3 | 0.5 |
| Net changes in translation reserve transferred to profit or loss due to disposal | - | (8.3) |
| Net change in fair value of available-for-sale financial assets | - | - |
| Total items that may be reclassified subsequently to profit or loss | 30.9 | 33.8 |
| Total other comprehensive income for the period (net of tax) | 16.8 | 42.8 |
| Total comprehensive income/(loss) for the period | (284.2) | (315.9) |
| Attributable to owners of the company | (295.4) | (329.4) |
| Attributable to non-controlling interests | 11.2 | 13.5 |
| Total comprehensive income/(loss) for the period | (284.2) | (315.9) |
| (EUR x million) | 31 December 2016 |
31 December 2015 |
|---|---|---|
| Assets | ||
| Property, plant and equipment | 806.0 | 986.6 |
| Intangible assets | 393.5 | 466.6 |
| Investments in equity-accounted investees | 20.1 | 29.6 |
| Other investments | 33.7 | 98.4 |
| Deferred tax assets | 80.6 | 88.4 |
| Total non-current assets | 1,333.9 | 1,669.6 |
| Inventories | 22.1 | 29.6 |
| Trade and other receivables | 546.2 | 755.9 |
| Current tax assets | 22.7 | 20.1 |
| Cash and cash equivalents | 248.5 | 305.0 |
| Assets classified as held for sale | 1.0 | 61.0 |
| Total current assets | 840.5 | 1,171.6 |
| Total assets | 2,174.4 | 2,841,2 |
| Equity | ||
| Share capital | 4.2 | 4.2 |
| Share premium | 431.2 | 431.2 |
| Other reserves | (349.1) | (402.3) |
| Retained earnings | 1,157.4 | 1,537.1 |
| Unappropriated result | (308.9) | (372.5) |
| Total equity attributable to owners of the company | 934.8 | 1,197.7 |
| Non-controlling interests | 55.3 | 36.7 |
| Total equity | 990.1 | 1,234.4 |
| Liabilities | ||
| Loans and borrowings | 573.5 | 728.1 |
| Employee benefits | 95.5 | 91.4 |
| Provisions for other liabilities and charges | 26.8 | 61.8 |
| Deferred tax liabilities | 1.7 | 5.8 |
| Total non-current liabilities | 697.5 | 887.1 |
| Bank overdraft | 4.0 | 21.9 |
| Loans and borrowings | 22.0 | 89.7 |
| Trade and other payables | 375.4 | 503.2 |
| Provisions for other liabilities and charges | 14.8 | 14.9 |
| Other taxes and social security charges | 36.7 | 42.8 |
| Current tax liabilities | 33.9 | 47.2 |
| Total current liabilities | 486.8 | 719.7 |
| Total liabilities | 1,184.3 | 1,606.8 |
| Total equity and liabilities | 2,174.4 | 2,841.2 |
| (EUR x million) | ||
|---|---|---|
| 2016 | 2015 | |
| Cash flows from operating activities | ||
| Profit/(loss) for the period | (301.0) | (358.7) |
| Adjustments for: | ||
| Depreciation and amortisation | 180.9 | 239.9 |
| Impairments | 192.7 | 363.3 |
| Net change in translation reserve transferred to profit or loss due to disposal | - | (8.3) |
| Write-off long-term receivables | 12.0 | - |
| Share of (profit)/loss of equity-accounted investees (net of income tax) | 2.2 | (7.8) |
| Gain on sale of property, plant and equipment | (5.1) | (7.5) |
| Equity settled share-based payments | 7.0 | 9.3 |
| Change in provisions for other liabilities and charges and employee benefits | (35.5) | (68.3) |
| Income tax expense/(gain) | 9.2 | 69.6 |
| Income tax paid | (30.6) | (30.0) |
| Finance income and expense | 70.9 | 47.0 |
| Interest paid | (74.0) | (66.3) |
| Operating cash flows before changes in working capital | 28.7 | 182.2 |
| Change in inventories | 7.6 | 5.6 |
| Change in trade and other receivables | 195.1 | 216.7 |
| Change in trade and other payables | (100.6) | (79.6) |
| Changes in working capital | 102.1 | 142.7 |
| Net cash generated from operating activities | 130.8 | 324.9 |
| Cash flows from investing activities | ||
| Proceeds from sale of interests in business, net of cash disposed of | 62.5 | - |
| Proceeds from sale of multi-client data libraries, net of cash disposed of | - | 103.6 |
| Net proceeds from sale & leaseback transaction of property, plant and equipment Acquisition of intangible assets |
48.6 (6.0) |
48.6 (10.4) |
| Internally developed intangible assets | (5.1) | (23.6) |
| Capital expenditures on property, plant and equipment | (68.6) | (160.5) |
| Proceeds from sale of property, plant and equipment | 7.2 | 20.5 |
| Acquisition of businesses, net of cash acquired | - | (9.9) |
| Interest received | 11.1 | 11.0 |
| Dividends received | 5.6 | 10.5 |
| Net cash (used in)/from investing activities | 55.3 | (10.2) |
| Cash flows from operating activities after investments | 186.1 | 314.7 |
| Cash flows from financing activities | ||
| Proceeds from issue of long-term loans | 60.0 | 76.2 |
| Proceeds from issue of subordinated unsecured convertible bonds | 190.0 | - |
| Transaction costs relating to loans and borrowings | (21.5) | (12.7) |
| Repayment of borrowings | (439.7) | (250.8) |
| Payment of finance lease liability | (6.8) | - |
| Dividends paid | (10.0) | (8.9) |
| Net cash from/(used in) financing activities | (228.0) | (196.2) |
| Change in cash flows from operations | (41.9) | 118.5 |
| Net increase/(decrease) in cash and cash equivalents | (41.9) | 118.5 |
| Cash and cash equivalents at 1 January | 283.1 | 153.1 |
| Effect of exchange rate fluctuations on cash held | 3.2 | 11.5 |
| Cash and cash equivalents at 31 December | 244.4 | 283.1 |
| Cash and cash equivalents Bank overdraft |
248.5 (4.1) |
305.0 (21.9) |
| Exceptional items (x EUR million), second half year | |||||||
|---|---|---|---|---|---|---|---|
| Gain/ (loss) | Geotechnical | Survey | Subsea | Geoscience | Total | ||
| Of which | Of which | ||||||
| Seabed | other | ||||||
| Geosolutions | |||||||
| Onerous contract provision | (0.2) | (0.4) | (1.6) | 0.1 | 0.1 | - | (2.1) |
| Restructuring costs | (3.7) | (6.5) | (2.2) | (1.1) | (1.1) | - | (13.5) |
| Other | (1.8) | (1.4) | (0.7) | - | - | - | (3.9) |
| EBITDA impact 2HY 2016 | (5.7) | (8.3) | (4.5) | (1.0) | (1.0) | - | (19.5) |
| Impairments | (32.5) | (3.5) | (11.4) | (8.6) | - | (8.6) | (56.0) |
| EBIT impact 2HY 2016 | (38.2) | (11.8) | (15.9) | (9.6) | (1.0) | (8.6) | (75.5) |
| EBITDA impact 2HY 2015 | (3.4) | (5.8) | (12.5) | 6.2 | 5.8 | 0.4 | (15.5) |
| EBIT impact 2HY 2015 | (62.9) | (7.4) | (266.7) | - | 4.8 | (4.8) | (337.0) |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.