Earnings Release • Oct 17, 2019
Earnings Release
Open in ViewerOpens in native device viewer
October 17, 2019
*EBITDA, when used by the Company, means EBIT excluding Other charges, impairment and loss/gain on sale of long-term assets and depreciation and amortization as defined in Note 14 of the Q3 2019 earnings release. **Excluding impairments and Other charges.
Unaudited Third Quarter 2019 Results
| Q3 | Q3 | YTD | YTD | Full year | |
|---|---|---|---|---|---|
| USD million (except per share data) | 2019 | 2018 | 2019 | 2018 | 2018 |
| Profit and loss numbers Segment Reporting | |||||
| Segment revenues | 234.2 | 192.1 | 591.7 | 589.3 | 834.5 |
| Segment EBITDA | 160.2 | 132.8 | 361.9 | 361.3 | 515.9 |
| Segment EBIT ex. Impairment and other charges, net | 38.0 | (2.7) | 26.2 | (11.7) | 36.3 |
| Profit and loss numbers As Reported | 5 | ||||
| Revenues | 276.5 | 163.4 | 598.2 | 604.5 | 874.3 |
| EBIT | 50.3 | (10.4) | 0.4 | 13.0 | 39.4 |
| Net financial items | (12.9) | (18.2) | (66.7) | (56.2) | (87.3) |
| Income (loss) before income tax expense | 37.4 | (28.6) | (66.3) | (43.3) | (47.9) |
| Income tax expense | (5.9) | (6.8) | (16.3) | (21.2) | (40.0) |
| Net income (loss) to equity holders | 31.5 | (35.4) | (82.6) | (64.4) | (87.9) |
| Basic earnings per share (\$ per share) | \$0.09 | (\$0.10) | (\$0.24) | (\$0.19) | (\$0.26) |
| Other key numbers | |||||
| Net cash provided by operating activities | 151.9 | 133.3 | 379.5 | 328.6 | 445.9 |
| Cash Investment in MultiClient library | 75.7 | 101.9 | 203.5 | 236.9 | 277.1 |
| Capital expenditures (whether paid or not) | 10.2 | 14.1 | 40.9 | 26.4 | 42.5 |
| Total assets | 2,262.4 | 2,397.2 | 2,262.4 | 2,397.2 | 2,384.8 |
| Cash and cash equivalents | 36.0 | 44.4 | 36.0 | 44.4 | 74.5 |
| Net interest bearing debt | 1,015.9 | 1,149.0 | 1,015.9 | 1,149.0 | 1,109.6 |
| Net interest bearing debt, including lease liabilities following IFRS 16* | 1,220.3 | 1,220.3 |
*Following implementation of IFRS 16, prior periods are not comparable to September 2019.
The accompanying unaudited financial information has been prepared under IFRS. This information should be read in conjunction with the unaudited third quarter 2019 results, released on October 17, 2019.
Europe Africa Middle East N. America S. America Asia Pacific
*Gross cash costs are defined as the sum of reported net operating expenses (excluding depreciation, amortization, impairments, deferred steaming and Other charges) and the cash operating costs capitalized as investments in the MultiClient library as well as capitalized development costs. Following the reorganization of PGS, effective January 1, 2018, more office facility and sales costs are classified as "Selling, general and administrative costs." -11-
| Q3 | Q3 | YTD September 30 | YTD September 30 | Full year | |
|---|---|---|---|---|---|
| USD million | 2019 | 2018 | 2019 | 2018 | 2018 |
| Cash provided by operating activities | 151.9 | 133.3 | 379.5 | 328.6 | 445.9 |
| Investment in MultiClient library | (75.7) | (101.9) | (203.5) | (236.9) | (277.1) |
| Capital expenditures | (22.2) | (14.9) | (50.4) | (35.9) | (48.0) |
| Other investing activities | (4.4) | (5.5) | 57.4 | (20.0) | (25.0) |
| Net cash flow before financing activities | 49.6 | 11.0 | 183.0 | 35.8 | 95.8 |
| Interest paid on interest bearing debt | (14.0) | (12.1) | (42.9) | (44.0) | (63.4) |
| Repayment of interest bearing debt | (12.9) | (13.9) | (38.5) | (39.7) | (80.2) |
| Payment of lease liabilities | (14.9) | - | (45.1) | - | |
| Net change drawing on RCF | (5.0) | 35.0 | (95.0) | 45.0 | 75.0 |
| Net increase (decr.) in cash and cash equiv. | 2.8 | 20.0 | (38.5) | (2.9) | 27.2 |
| Cash and cash equiv. at beginning of period | 33.2 | 24.4 | 74.5 | 47.3 | 47.3 |
| Cash and cash equiv. at end of period | 36.0 | 44.4 | 36.0 | 44.4 | 74.5 |
| September 30 | September 30 | December 31 | |
|---|---|---|---|
| USD million | 2019 | 2018 | 2018 |
| Total assets | 2,262.4 | 2,397.2 | 2,384.8 |
| MultiClient Library | 652.3 | 709.3 | 654.6 |
| Shareholders' equity | 615.9 | 749.7 | 721.8 |
| Cash and cash equivalents (unrestricted) | 36.0 | 44.4 | 74.5 |
| Restricted cash | 41.8 | 42.4 | 43.2 |
| Liquidity reserve | 216.0 | 159.5 | 159.5 |
| Gross interest bearing debt* | 1,093.7 | 1,235.9 | 1,227.3 |
| Gross interest bearing debt, including lease liabilities following IFRS 16* | 1,298.1 | ||
| Net interest bearing debt* | 1,015.9 | 1,149.0 | 1,109.6 |
| Net interest bearing debt, including lease liabilities following IFRS 16* | 1,220.3 |
Free cash flow will improve further in a recovering seismic market
| Long-term Credit Lines and Interest Bearing Debt | Nominal Amount | Total Credit Line | Financial Covenants |
|---|---|---|---|
| USD 400.0m TLB, due March 2021 Libor (minimum 0.75%) + 250 bps |
USD 378.0m | None, but incurrence test: total leverage ratio ≤ 3.00x* |
|
| Revolving credit facility ("RCF"), due September 2020 Libor + margin of 325-625 bps (linked to TLR) + utilization fee |
USD 170.0m | USD 350.0m | Maintenance covenant: total leverage ratio ≤ 2.75x* |
| Japanese ECF, 12 year with semi-annual instalments. 50% fixed/ 50% floating interest rate |
USD 333.7m | None, but incurrence test for loan 3&4: Total leverage ratio ≤ 3.00x and Interest coverage ratio ≥ 2.0x |
|
| December 2020 Senior Notes, coupon of 7.375% | USD 212.0m | None, but incurrence test: Interest coverage ratio ≥ 2.0x* |
Unaudited Third Quarter 2019 Results
Close to 40% higher prices on 2019 contract work vs. average 2018
*Excluding impairments and Other charges.
Group gross cash cost of ~USD 575* million, excluding deferred steaming
Capital expenditures of ~USD 60 million
| Vessel | When | Expected Duration |
Type of Yard Stay |
|---|---|---|---|
| Apollo | Q4 2019 | 22 days | Main class |
| Ramform Hyperion | Q1 2020 | 15 days | Scrubber installation |
*Yard stays are subject to changes.
27
28
29
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.