AI assistant
Pulse Seismic Inc. — Annual Report 2015
Mar 30, 2016
42873_rns_2016-03-30_e72129dd-38f2-4245-a15f-397597e3a9d4.pdf
Annual Report
Open in viewerOpens in your device viewer
ANNUAL REPORT
==> picture [474 x 783] intentionally omitted <==
45 Independent Auditors’ Report
50
IBC
==> picture [196 x 6] intentionally omitted <==
----- Start of picture text -----
0 10 20 30 40 50 60 70
----- End of picture text -----
Contents
- 8 Financial Highlights
9 President’s Letter
15 Management’s Discussion and Analysis
46 Consolidated Financial Statements
Notes to the Consolidated Financial Statements
Corporate Information
==> picture [221 x 161] intentionally omitted <==
----- Start of picture text -----
13 Cash in Bank
Equity
Financing 2
152
Million
Shareholder
137
Free Cash Flow
----- End of picture text -----
The Annual General and Special Meeting of Shareholders of Pulse Seismic Inc. will be held on Wednesday, May 18, 2016 at 3:00 p.m. MDT in the Cardium Room of the Calgary Petroleum Club, located at 319 – 5th Avenue S.W., Calgary, Alberta.
1
IN OUR FINANCIAL SURVIVABILITY
For the North American energy services sector, survivability became the name-of-the-game in 2015.
Like the rest of the industry, Pulse Seismic Inc. was caught in the downdraft of low commodity prices, and the Company generated significantly lower revenue and profitability year-over-year. But as a pure-play provider of seismic data, Pulse greatly outperformed the overall energy services sector in 2015 and continued to generate positive cash EBITDA and shareholder free cash flow – plus a 71 percent cash margin.
==> picture [172 x 7] intentionally omitted <==
----- Start of picture text -----
0 10 20 30 40 50 60 70
----- End of picture text -----
==> picture [190 x 147] intentionally omitted <==
----- Start of picture text -----
Common Share
31
Purchases
152
Million
Net
CAPEX 40
----- End of picture text -----
How? Through declining costs, a clean balance sheet and clear-headed capital allocation. Entering the current downturn in late 2014, Pulse was already a low-cost business. Entering 2016, our costs are much lower still. Pulse’s experienced and time-tested management team in 2015 trimmed the workforce, further reduced G&A, repaid all remaining debt, reduced common share buybacks and suspended the dividend.
The year-over-year impact is dramatic: Pulse will require just $6 million in 2016 to cover its cash costs, plus whatever we choose to spend on share buybacks. We are debt-free, with cash in the bank. In difficult times, there is great value in financial survivability.
Pulse’s cash G&A and operating costs have decreased year-overyear. With the discretionary cost of dividends having been suspended and an estimate of $6 million in combined cash costs for 2016, data library sales of over $6 million will generate positive shareholder free cash flow.
2015 ANNUAL REPORT
SEISMIC DATA LIBRARY SALES 2011-2015 ($Millions)
2
2D Seismic 3D Seismic
==> picture [107 x 89] intentionally omitted <==
----- Start of picture text -----
38.4
$184
Million
----- End of picture text -----
==> picture [26 x 8] intentionally omitted <==
----- Start of picture text -----
145.8
----- End of picture text -----
Total 2D seismic data sales from 2011 – 2015 represented 21 percent of total data library sales.
Pulse’s counter-cyclical addition in January 2016 of a seismic dataset totalling 107,000 net km increased the Company’s 2D coverage by 32 percent , to 447,000 .
2D DATA LIBRARY SALES 2011-2015 BY ERA OF SEISMIC RECORDING (%)
==> picture [236 x 163] intentionally omitted <==
----- Start of picture text -----
2
14
10
2000s
1990s
1980s
$38
Million
1970s 31
1960s 43
----- End of picture text -----
2D DATA OWNED BY ERA OF SEISMIC RECORDING (%)
==> picture [218 x 161] intentionally omitted <==
----- Start of picture text -----
8 3
17
2000s
25
1990s
1980s 340,000
Kilometres
Y/E 2015
1970s
1960s
----- End of picture text -----
47
PULSE SEISMIC INC.
3
IN THE GROWTH OF OUR ASSET
Pulse is a growth company. Our core asset is our digital 2D and 3D seismic data library. Seismic data is integral to oil and gas exploration in the Western Canada Sedimentary Basin.
We increase our revenue-generating capacity by adding highquality datasets in attractive coverage areas. More data increases the chances that when an oil and gas company calls and asks whether we have seismic data coverage in the area they need, our answer is “Yes!”
The seismic data library’s value lies in its ability to make sales over and over and generate high-margin recurring revenue over many years. It’s not about the balance-sheet entry. Pulse’s seismic data library is largely amortized, with a book value of just $48 million at year-end 2015. But its estimated replacement cost is well over $2 billion. In addition, increasing environmental restrictions have made it very difficult to replicate many historical seismic surveys.
The high cost and difficulty of replacement are two reasons our data library is so attractive to oil and natural gas producers: licensing Pulse’s data is far more cost-effective than customers shooting their own new data. It’s far faster and more convenient, too. The data is available almost instantly and the customer can easily widen a given area’s coverage by licensing more of our data.
Seismic data does not deteriorate or expire. Thanks to modern reprocessing and interpretation software, raw data shot up to 50 years ago remains competitive with brand-new data. The data is electronically stored on ultra-modern servers, with security and backup, and the library itself incurs almost zero maintenance and operating costs. It can generate value anytime a customer calls.
The dramatic growth in Pulse’s data library has come about in two main ways:
29 percent of Pulse’s 2015 revenue came from sales of 2D data.
1. Pulse has continually sought opportunities to acquire large datasets that are high in technical quality, offer coverage over active oil and gas drilling areas and are priced attractively.
2. Pulse partners with customers in shooting new 3D seismic surveys. The customers pre-fund the majority of the capital cost and receive a licensed copy of the new survey. Pulse organizes and manages the survey, contributes a portion of the capital cost and retains ownership of the data, making it available for re-licensing to generate recurring revenue.
4
MAJOR SEISMIC DATA ACQUISITIONS
==> picture [486 x 222] intentionally omitted <==
----- Start of picture text -----
ALBERTA ALBERTA ALBERTA
SASKATCHEWA
BRITISH BRITISH BRITISH
COLUMBIA COLUMBIA COLUMBIA
----- End of picture text -----
| 2006 Foothills 2D Data Acquisition ost $32.5 million cash D km 14,400 otal Value $32.5 million |
2010 3D and 2D Data Acquisition Cost $55.5 million cashplus 14.3 million Pulse common shares 2D km 81,997 3D km2 13,461 Total Value $75.5 million January 2 Cost 670,0 2D km 3D km2 Total Value |
|---|---|
==> picture [485 x 372] intentionally omitted <==
----- Start of picture text -----
3D SEISMIC
DATA ACQUISITIONS
km [2] added
As at January 1
2010 12,913 13,533
2011 26,446 68 ALBERTA
2012 26,514 575
2013 27,089 1,195
2014 28,284
2015 28,284 271
SASKATCHEWAN
10,000 14,000 18,000 22,000 26,000 30,000
Pulse net capital investment in 3D data ($Millions)
2010 $72.9
2011 $3.1
2012 $7.1
2013 $24.0
BRITISH
2014 $0
COLUMBIA
2015 $1.5
0 10 20 30 40 50 60 70 80
With the addition of the January 2016
2D data library purchase, Pulse has
2D Data Library Pre-2010 2D Major Seismic Data Library Acquisitions
increased its 2D coverage by
73 percent since the end of 2009. 3D Data Library Pre-2010 3D Major Seismic Data Library Acquisitions
Pulse’s 3D coverage has increased by
121 percent through a combination Total data librarTotal 2D data y coverage area >7 million surface acres447,000 km
of acquisitions and participation Total 3D data 28,613 km [2]
Estimated replacement value >$2 billion
----- End of picture text -----
==> picture [202 x 69] intentionally omitted <==
----- Start of picture text -----
2010 $72.9
2011 $3.1
2012 $7.1
2013 $24.0
2014 $0
2015 $1.5
0 10 20 30 40 50 60 70 80
----- End of picture text -----
With the addition of the January 2016 2D data library purchase, Pulse has increased its 2D coverage by 73 percent since the end of 2009. Pulse’s 3D coverage has increased by 121 percent through a combination of acquisitions and participation surveys in that same time period.
5 KEY DATA LIBRARY AREAS
Montney
2D Coverage 97,563 km 3D Coverage 19,957 km[2]
Deep Basin
2D Coverage 57,256 km
3D Coverage 13,490 km[2]
Duvernay
2D Coverage 152,720 km
3D Coverage 12,067 km[2]
Cardium
2D Coverage 57,180 km 3D Coverage 3,879 km[2]
Total 3D Data Library
28,613 km[2]
Total 2D Data Library
==> picture [316 x 369] intentionally omitted <==
----- Start of picture text -----
ALBERTA
Fort St. John
Grande Prairie
Edmonton
Calgary
BRITISH COLUMBIA
----- End of picture text -----
447,000 km
In 2015, 52 percent of total seismic data library sales were transaction-based.
SALES BREAKDOWN ($ MILLIONS)
==> picture [210 x 240] intentionally omitted <==
----- Start of picture text -----
Traditional Sales Transaction-Based Sales
15.4
2010
14.9
33.1
2011
3.1
19.2
2012
44.9
19.5
2013
7.6
19.1
2014
16.6
10.1
2015
11.1
0 10 20 30 40 50
----- End of picture text -----
6
IN THE WAY WE GENERATE REVENUE
Pulse offers the second-largest licensable seismic dataset in western Canada. Overall coverage ranges from the Far North to Montana and from northeast and southeast B.C. to Manitoba.
The 3D seismic coverage is concentrated in more recently developed “unconventional” reservoirs such as the Deep Basin, Cardium, Montney, Duvernay and others, which lie in a broad corridor stretching nearly 1,500 km along western Alberta and northeast B.C.
Pulse generates two main categories of data library sale. The first is the “regular” or “traditional” sale, in which oil and gas producing companies make a straightforward purchase of data related to drilling in new areas or new reservoirs. The second occurs as the result of the exchange of assets or companies as the highly competitive energy sector makes deals and additional international companies enter or expand in Western Canada. Sales triggered by such deal-making are known as “transaction-based” sales.
Traditional Sales Reflect Oil and Natural Gas Exploration and Development
It’s technically very difficult and highly uncommon to drill for oil or natural gas without first using 2D and/or 3D seismic to gain an understanding of the geological zones of interest. Companies paying licensing fees to access the enormous amounts of high-quality data in Pulse’s library generate Pulse’s “regular” or “traditional” sales.
Traditional sales tend to rise during periods of vigorous capital investment, high rates of drilling and continuous churn of assets and land positions. They can be especially high when large numbers of junior and intermediate-sized companies are active, as these companies tend not to have large legacy datasets or the capital for expensive proprietary shoots. In 2015, traditional sales fell to a cyclical low along with industry capital investment, drilling and mineral lease acquisitions.
Transaction-Based Sales Reflect Corporate-Level Activity in the Oil and Natural Gas Industry
Transaction-based seismic data library sales have become essential to Pulse’s business, as the graph at left illustrates. Transaction-based sales are a consequence of changing company structures and sizes and the movement of assets between companies. They can reflect the in-flow of new investment capital into western Canada or a re-ordering of corporate priorities as commodity prices, industry conditions or the regulatory and fiscal regime changes. Transactionbased sales can be very large, but are impossible to predict. The three main types of transaction-based sales are explained at right.
==> picture [305 x 783] intentionally omitted <==
7
TRANSACTION-BASED SALES HAPPEN IN THREE MAIN WAYS
~~Partnerships and Joint Ventures~~
ASSET OWNER: Holds a prospective or proven oil or natural gas property, but needs additional capital or expertise for further development, wants to reduce risk or faces expiring mineral leases and needs outside resources to commence drilling immediately.
NEWCOMER: A partner or joint venturer – often more than one – agrees to participate in the play through partial ownership or other consideration. The group pools the assets, expertise and capital.
WHAT HAPPENS? Under Pulse’s licensing agreements, any new technical or operational participant must purchase a data licence.
BENEFIT TO PULSE: Selling a second licence is very likely.
~~Corporate Merger/Acquisition~~
ASSET OWNER: A corporation needs to generate immediate shareholder value and places itself for sale, or is subject to a hostile take-over.
In 2015, 48 percent or $10.1 million of Pulse’s $21.2 million in revenue came from traditional sales of seismic data.
NEWCOMER: Pulse’s seismic data becomes available to the acquiring company at a discount.
WHAT HAPPENS? The event triggers a change-of-control clause in Pulse’s licensing agreement, and the buyer has 30 days to act.
BENEFIT TO PULSE: With a low likelihood of the acquirer having data over this area (especially for a new entrant to Western Canada), Pulse has good prospects to generate transfer fees.
~~Asset Sale~~
ASSET OWNER: Holds a prospective or producing oil or natural gas property that it wishes to monetize to reduce risks and/or raise capital for development elsewhere.
NEWCOMER: Purchases the property as a raw or producing asset, or purchases partial mineral rights to particular zones.
WHAT HAPPENS: The new asset owner will need to make arrangements for any seismic data they might need, because seismic licenses do not transfer with the asset.
BENEFIT TO PULSE: The asset sale brings in a potential new purchaser of the licenced data previously held by the asset seller.
2015 ANNUAL REPORT
FINANCIAL HIGHLIGHTS
8
| (thousands of dollars except per share data, | Three months ended | December 31, | Year ended | December 31, |
|---|---|---|---|---|
| number of shares and kilometres of seismic data) | 2015 | 2014 | 2015 | 2014 |
| Revenue | ||||
| Data library sales | 8,759 | 8,385 | 21,214 | 35,743 |
| Participation surveys | – | – | 3,220 | – |
| Total revenue | 8,759 | 8,385 | 24,434 | 35,743 |
| Amortization of seismic data library | 4,979 | 5,279 | 22,836 | 22,507 |
| Impairment loss | 937 | – | 937 | – |
| Net earnings (loss) | 658 | 824 | (5,308) | 3,478 |
| Per share basic and diluted | 0.01 | 0.01 | (0.09) | 0.06 |
| Cash provided by operating activities | 2,901 | 13,122 | 17,094 | 27,985 |
| Per share basic and diluted | 0.05 | 0.23 | 0.30 | 0.47 |
| Cash EBITDA(a) | 7,043 | 6,661 | 15,121 | 28,615 |
| Per share basic and diluted(a) | 0.13 | 0.12 | 0.27 | 0.49 |
| Shareholder free cash fow(a) | 6,971 | 6,515 | 14,745 | 27,858 |
| Per share basic and diluted(a) | 0.12 | 0.11 | 0.26 | 0.47 |
| Capital expenditures | ||||
| Participation surveys | – | 36 | 3,959 | 36 |
| Seismic data purchases, digitization and related costs | 750 | 183 | 933 | 733 |
| Propertyand equipment additions | – | 43 | 14 | 64 |
| Total capital expenditures | 750 | 262 | 4,906 | 833 |
| Weighted average shares outstanding | ||||
| Basic and diluted |
56,041,324 | 57,865,941 | 56,628,524 | 58,957,072 |
| Shares outstandingatperiod-end | 55,592,689 | 57,247,843 | ||
| Seismic library | ||||
| 2D in kilometres | 339,991 | 339,991 | ||
| 3D in square kilometres | 28,555 | 28,284 |
FINANCIAL POSITION AND RATIOS
| December 31, | December 31_,_ | |
|---|---|---|
| (thousands of dollars except ratios) | 2015 | 2014 |
| Working capital | 4,996 | 5,296 |
| Working capital ratio | 4.44:1 | 2.79:1 |
| Total assets | 54,618 | 75,482 |
| Long-term debt | – | 5,367 |
| TTM cash EBITDA(b) | 15,121 | 28,615 |
| Shareholders’ equity | 45,389 | 58,401 |
| Long-term debt to TTM cash EBITDA ratio | 0.00:1 | 0.19:1 |
| Long-term debt to equity ratio | 0.00:1 | 0.09:1 |
(a) Non-GAAP financial measure defined in the Management’s Discussion and Analysis.
(b) TTM cash EBITDA is defined as the sum of the trailing 12 months’ cash EBITDA and is used to provide a comparable annualized measure.
PULSE SEISMIC INC.
PRESIDENT’S LETTER
9
In a year of weak commodity prices, steep reductions in oil and natural gas capital spending and poor financial performance among energy services companies, Pulse delivered positive cash EBITDA and shareholder free cash flow and entered 2016 debt-free. Although the Company’s financial results were significantly lower year-overyear, with seismic data library sales below the previous economic trough in 2009, we made the best of a challenging situation, further reducing costs and paying down debt, and outperformed most of the energy services sector.
==> picture [218 x 329] intentionally omitted <==
----- Start of picture text -----
Neal Coleman
President and CEO
----- End of picture text -----
With low commodity prices, a weak industry outlook and no sales visibility, it would be easy to dwell on the negative. We are not doing so. Pulse is firmly positioned to survive an extended downturn: costs are at a record low, we have no capital commitments or debt, and there is no erosion in the pricing of our core product – seismic data. More than that, we are able to act on opportunities for counter-cyclical acquisitions to enlarge our main asset and expand future revenue-generating capacity.
While we are intent on carefully managing the challenges of the present, we also continue to think about the future. That is because Pulse has value: value in our asset, the seismic data library; value to our large number of customers across Western Canada, as well as new entrants to our resource basin; and value to our shareholders. We believe investors are increasingly looking for value, and our intention is to generate value over the long term.
Value in Our Asset
Pulse has approximately 7 million surface acres of 2D and 3D seismic coverage across Western Canada with 3D coverage concentrated on the most active unconventional plays in northwest Alberta and northeast B.C. We offer the premium licensable seismic dataset in Western Canada, and its long-term value rests on these key attributes:
-
High-quality seismic data does not deteriorate or expire. It remains useful indefinitely. Improvements to seismic processing and interpretation software can, in fact, make vintage data more useful over time;
-
Seismic data can be relicensed over and over, generating recurring revenue for decades;
-
Well-situated data in areas with multiple hydrocarbon-bearing zones can allow the same dataset to be used repeatedly by different customers pursuing different zones under the same land area;
-
Seismic data providers typically do not cover the same areas. This gives each dataset unique value based on its technical quality and geographical coverage, and greatly reduces price competition; and
-
Pulse’s seismic library is largely amortized, but the total cost to re-acquire the same data through new shoots is estimated at over $2 billion. This creates extremely high barriers to entering this business.
2015 ANNUAL REPORT
10
Pulse’s Board of Directors and executive management are always thinking about how to make the best use of the Company’s internal capital in furtherance of enhancing long-term shareholder value.
==> picture [168 x 210] intentionally omitted <==
----- Start of picture text -----
Pamela Wicks
VP Finance and CFO
----- End of picture text -----
Energy services providers generally suffer pricing pressure and margin erosion during a downturn. Although Pulse’s sales declined in 2015, our data’s pricing did not experience significant pressure. The average price per licensed kilometre actually went up and our margin declined only slightly to 71 percent. Our customers continue to see value in licensed seismic data.
Seismic data’s enduring value creates the foundation for long-term recurring sales. Having more data increases a provider’s future revenue-generating capacity. This is why Pulse continually seeks opportunities to grow its library. Our purchase of a large dataset from Divestco in 2010 generated $74 million or 134 percent of its cash purchase price and nearly 100 percent of its total value of $76 million by year-end 2015, with the $45 million borrowed to fund that acquisition fully repaid. This performance demonstrates the longterm revenue-generating value of Pulse’s primary asset and explains why we conducted a further acquisition in early 2016.
Value in Our Capital Allocation
The main uses of Pulse’s capital are:
-
Acquiring new datasets;
-
Funding the Company’s portion of new 3D participation surveys;
-
Repurchasing common shares;
-
Repaying debt; and
-
Paying dividends.
Pulse’s Board of Directors and executive management are always thinking about how to make the best use of the Company’s internal capital in furtherance of enhancing longterm shareholder value. Capital allocation guided last October’s decision to suspend the dividend. We concluded it would be both more prudent and more forward-looking to preserve cash, repay debt and continue buying back shares while preserving our ability to act on counter-cyclical growth opportunities during a period of attractive valuations. Since suspending the dividend, we have renewed the Normal Course Issuer Bid (NCIB), repaid all remaining debt, purchased a large dataset at extremely good valuation without incurring debt, and still have cash in the bank.
In January 2016 we closed the acquisition of 107,000 km of 2D data plus 58 square km of 3D data for $2.15 million in cash plus approximately 670,000 Pulse shares valued at $2.24 each. While the total consideration of $3.65 million makes this seem like a small deal, it increases Pulse’s 2D library by 32 percent for just $34 per km. We are pleased to add so much 2D data at such low cost. Over the past five years, Pulse has averaged $7.7 million per year or nearly $39 million from 2D sales.
PULSE SEISMIC INC.
11
The NCIB also represents value in capital allocation. Since late 2006 when the NCIB was put in place, Pulse has repurchased 15.6 million shares, including 1.6 million in 2015. Value investors understand that removing this many shares from the market has materially increased Pulse’s financial results and value per share. Share buybacks help to stabilize the share price, generate a better than dollar-for-dollar return and focus Pulse’s following on committed, long-term shareholders. We consider this practise among our best uses of capital, with the further benefit of flexibility to quickly scale back or suspend purchases if we see a higher-return use for our cash.
Value in Our Business Model
The value in Pulse’s business model stems from our low costs, our asset’s continuing value and our business’s built-in optionality. It becomes especially clear during a cyclical trough.
Traditional energy service companies depend on capital-intensive equipment fleets and labour-intensive operations to generate revenue. Navigating downturns becomes very difficult. Pulse’s data library, by contrast, is a digital asset that incurs almost zero maintenance or operating costs. Our ability to generate revenue is independent of capital spending and incremental manpower. Pulse is more like a data company than a traditional energy services company.
During the year we made the difficult decision to reduce our team from 23 to 18 people. Decreasing annualized G&A and operating costs saved approximately $1.2 million versus 2014 spending.
While we want to grow for the long term, we never “grow at any cost” and we avoid acquisitions that fail our criteria for data quality, coverage, industry activity and valuation. Similarly, we only engage in participation surveys when there is solid customer pre-funding and the survey area meets multiple criteria, most important the high likelihood of future re-licensing. We seek areas where multiple factors will encourage and facilitate exploration and development activity by numerous companies. These include multiple geological zones of interest, fragmented and/or overlapping land positions, available gas processing and take-away pipeline infrastructure and a good mix of active companies. Over the past year we have not seen many opportunities for new 3D participation surveys that meet enough of these criteria. We are optimistic that new opportunities will come along and confident that previous investments in 3D data will generate recurring revenue.
The data library and the nature of licensing agreements enables Pulse to generate both traditional and transaction-based sales throughout the cycle (illustrated and explained on pages 6 and 7). In these times, we are becoming even more customer-focused in our business development approach. Instead of lowering our basic pricing, we have been lowering the customer’s barriers to selecting Pulse’s data by demonstrating the value of the specific data to the customer’s individual project. By creating conditions for mutual success, Pulse’s business model can remain a revenue-generating engine even in a downturn.
Value in Our Financial Management and Performance
Entering 2015 we anticipated a weaker year than 2014. Following the first quarter’s sales of only $1.3 million, we made preparations for an extended downturn. The second and third quarters were also weak, followed by a strong fourth quarter that slightly outperformed the fourth quarter of 2014. Fourth quarter revenue largely comprised traditional sales; despite the seemingly ripe M&A environment, bid-ask spreads remained high and the weak deal flow generated few transaction-based sales.
During the year we made the difficult decision to reduce our team from 23 to 18 people. Decreasing annualized G&A and operating costs saved approximately $1.2 million versus 2014 spending. Pulse continued to generate cash EBITDA and we used a portion to repay essentially all of our long-term debt of $5.5 million, reducing interest costs. With the dividend suspension, Pulse’s annualized cash costs declined to only $6 million. That is less than half the level of 2014.
2015 ANNUAL REPORT
12
==> picture [166 x 206] intentionally omitted <==
----- Start of picture text -----
Trevor Meier
VP Sales and Marketing
----- End of picture text -----
In Pulse, investors see a company that has focused on survivability, has the financial flexibility to continue growing, generates free cash flow at remarkably low revenue, and stands to generate shareholder value when its sales pick up again – all with fewer shares outstanding.
The approximately 25 percent decline in the Company’s share price was significantly less than for most energy services and many E&P companies, and our stock ended the year trading at a higher cash EBITDA multiple. We believe the capital markets recognized the benefits of Pulse’s debt repayment, dividend suspension, cost cutting, repurchase of shares and relative financial outperformance. Indeed, one financial analyst wrote that Pulse is the only company he was aware of that suspended its dividend but continues to buy back shares.
Our capital allocation decisions have received strong shareholder support. We believe this reflects a common theme amongst the holders of a large percentage of Pulse’s shares, that some investors continue to seek value in a volatile market. In Pulse, they see a company that has focused on survivability, has the financial flexibility to continue growing, generates free cash flow at remarkably low revenue, and stands to generate shareholder value when its sales pick up again – all with fewer shares outstanding.
Financial highlights from 2015:
-
Seismic data library sales of $21.2 million, of which 48 percent was traditional sales, an overall decrease of 41 percent from 2014;
-
Cash EBITDA of $15.1 million, down by 47 percent from $28.6 million in 2014, with cash EBITDA per share decreasing by 45 percent to $0.27 from $0.49 per share basic and diluted;
-
Shareholder free cash flow of $14.7 million compared to $27.9 million in 2014, with shareholder free cash flow per share down by 45 percent year-over-year to $0.26 from $0.47 per share basic and diluted;
-
Data library amortization expense of $22.8 million, essentially unchanged from 2014;
-
Approximately 67 percent of revenue generated from fully amortized data;
-
Repurchase of 1.6 million common shares, 3 percent of the total outstanding at year-end 2014, at a cost of approximately $4.1 million, averaging $2.50 per share;
-
Quarterly dividends of $0.02 per share for the first, second and third quarters, totalling $3.4 million paid to shareholders in 2015; and
-
Repayment of all of Pulse’s long-term debt ($5.5 million at December 31, 2014). At December 31, 2015 Pulse had short-term borrowing of $222,000. At January 15, 2016 the Company was debt-free with a cash balance of $1.4 million.
Value in the Operational Playing Field
Pulse’s better-than-expected fourth quarter included a large component of traditional sales. One large transaction included a transfer fee but the acquiring company also elected to expand its coverage around the acquired assets, enlarging the deal through a traditional sale. Another sale was 100 percent exploration-driven. And several smaller 3D data sales were additions to survey areas the customer already owned.
PULSE SEISMIC INC.
13
Exploration and development activity continues even in the depths of the downturn, and Pulse’s asset remains a useful tool to active companies. These are mainly larger companies that can afford to take a longer-term view of investment returns while acting opportunistically to add assets at favourable valuations.
Western Canada is often described as a “high-cost basin”, but the unconventional resource revolution has unlocked enormous liquids-rich gas plus some light oil reservoirs that offer among the lowest supply costs and/or best returns in North America. These especially include the Montney, Deep Basin and Duvernay. One major investment bank ranked the Montney and Deep Basin as the number-one and number-two gas plays in North America by “profit-investment ratio”.
According to one research report, in 2014 the Deep Basin delivered the largest production additions in the play’s 35-year history, and significant drilling continued in 2015, with production growing to 4.5 bcf-equivalent per day. Gas production from the Montney has reached 4.8 bcf per day and production additions in 2014 were almost twice as high as in 2013. Another report calculated that the Montney’s best zones have a full-cycle breakeven price of just US$0.50 per mcf, with other Montney areas at $2.25 per mcf and the Deep Basin at $2.50-$2.75 per mcf. Another study concluded that 1.6 bcf per day of new supply can be brought on-stream from these plays at a gas price below $2.25 per mcf.
My point is certainly not that we should expect fast-paced drilling at current prices, only that it would not require much higher gas prices to revive capital investment in Western Canada’s better plays. Companies that were visionary and lucky enough to establish positions in these areas and proved their development models repeatable over multiple wells remain active. The associated activity is concentrated in a small geographical footprint that remains busy with rigs even at a time when Canada’s drilling fleet is less than 25 percent utilized. These areas fall within Pulse’s Alberta-B.C. Multi-Zone Corridor, where the Company offers strong 2D and 3D coverage and generated 40 percent of its 2015 sales.
Value in Our Future Positioning
Pulse’s short-term outlook is even more cautious than one year ago. So far in 2016, mineral lease auctions or “land sales” in Alberta and B.C. are at record lows and drilling rig utilization is abysmal. Our seismic data library sales do not fall under long-term contracts that generate known recurring revenues. Pulse begins each year at zero and needs to work on every sale. Traditional seismic data library sales for the year could be as low as or even lower than in 2015.
We do expect far more mergers and acquisitions to close this year because commodity prices remain low, cash flows of many companies have collapsed, debt ratios have soared and banks may begin forcing the previously high bid-ask spreads to close. Last year, energy sector M&A spending in Western Canada actually declined by 50 percent and the deal count fell from 111 to 60. According to one research report, by mid-January this year there were 49 asset packages covering over 4 million acres and 250,000 boe per day of production. More M&A activity will be highly positive, although it still won’t bring visibility to Pulse’s revenues. Transaction-based sales are unpredictable because of the variables in the transactions themselves, ranging from whether the acquiring company already holds the same data to whether it wishes to drill on the acquired assets.
Within the current global context of volatility and weakness in many sectors and regions, however, I do not believe investors are expecting short-term miracles. Value investors are focused on the longer term – and so is Pulse. With our annual cash costs of approximately $6 million, including essentially zero interest, and no dividend, we will make the most of every revenue dollar and can continue to generate shareholder free cash flow and buy back
With our annual cash costs of approximately $6 million, including essentially zero interest, and no dividend, we will make the most of every revenue dollar and can continue to generate shareholder free cash flow and buy back shares at low revenue. We will weather the storm and, more important for the long term, we have the financial flexibility to grow the seismic data library.
2015 ANNUAL REPORT
14
We will continue to seek out the next transformational acquisition – including legacy datasets owned by E&P companies seeking to monetize assets – thereby building our database, adding value to our asset and further increasing revenue-generating capacity.
shares at low revenue. We will weather the storm and, more important for the long term, we have the financial flexibility to grow the seismic data library. Pulse’s revised $30 million credit facility is undrawn and has an accordion feature for expansion to $70 million.
Our long-term goal is to become Western Canada’s largest licensable data library. The January acquisition takes us part of the way. The new dataset permanently strengthens Pulse’s revenue-generating capacity, and we are confident it will generate future sales. We will continue to seek out the next transformational acquisition – including legacy datasets owned by E&P companies seeking to monetize assets – thereby building our database, adding value to our asset and further increasing revenue-generating capacity. Growth positions Pulse to benefit when there is even a modest upturn. Our history demonstrates that our revenues can increase significantly with virtually no increase in operating costs, making Pulse a very high-margin business.
What might revive field activity and demand for seismic data? Foundational are supportive government policies, including the political drive to enhance western Canada’s energy export capacity. Major capital projects in Canada have fallen somewhat out of political favour, yet so much of Canada’s economic potential depends on a healthy energy sector. A downturn is, in fact, the most favourable time from the standpoint of labour costs and availability to construct major projects. Bluntly, the energy sector cannot thrive without a fiscal regime, particularly at the provincial level, that encourages investment, growth, drilling, land acquisition – the full cycle of oil and gas exploration and development.
In addition, we will require higher commodity prices. Higher natural gas prices would be especially helpful because Western Canada’s energy sector is more responsive to changes in the gas price, a gas-related upturn tends to involve junior and intermediate companies that need seismic, and gas exploration requires a greater land area, which requires more seismic coverage. Higher gas prices would trigger private equity-funded activity, renewed interest by foreign companies, experienced local management teams launching or expanding companies, and established producers ramping up activity.
While we expect traditional sales of seismic data to remain low during this downturn, as we have seen in recent years, transaction-based sales can significantly improve our results at any time. As we wait for changes in the fundamentals which will create a more supportive business environment, we are positioned to continue to generate value for shareholders.
==> picture [83 x 50] intentionally omitted <==
Neal Coleman
President and Chief Executive Officer March 18, 2016
PULSE SEISMIC INC.
15
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
YEAR ENDED DECEMBER 31, 2015
The.following.Management’s.Discussion.and.Analysis.(MD&A).of.the.financial.condition.and.results.of.operations. of.Pulse.Seismic.Inc..(“Pulse”.or.“the.Company”).for.the.year.ended.December.31,.2015.has.been.prepared.taking. into.consideration.information.available.to.March.2,.2016.and.is.supplemental.to.the.audited.consolidated.financial. statements.and.related.notes.for.the.year.ended.December.31,.2015..Throughout.this.MD&A.reference.will.be.made. in.the.text.and.tables.to.“2015”,.which.refers.to.the.year.ended.December.31,.2015,.and.to.“2014”,.which.refers.to. the.year.ended.December.31,.2014.
The.consolidated.financial.statements.were.prepared.in.accordance.with.International.Financial.Reporting.Standards. (IFRS). with. comparative. figures. for. the. prior. year.. The. consolidated. financial. statements. and. the. MD&A. were. reviewed.by.Pulse’s.Audit.Committee.and.approved.by.Pulse’s.Board.of.Directors..All.financial.information.is.reported. in.Canadian.dollars..This.MD&A.discusses.matters.which.Pulse’s.management.considers.material..Management. determines.whether.information.is.material.based.on.whether.it.believes.a.reasonable.investor’s.decision.whether. or.not.to.buy,.sell.or.hold.shares.in.the.Company.would.likely.be.influenced.or.changed.if.the.information.were. omitted.or.misstated..Readers.should.also.read.the.cautionary.statement.in.“Forward-Looking.Information”.
Overview ............................................................................................ 16 Key.Performance.Indicators...................................................... 17 Corporate.Highlights ..................................................................... 18 Seismic.Industry.Cycles.and.Seasonality............................. 19 Outlook ................................................................................................ 19 Discussion.of.Operating.Results .............................................. 20 Review.of.Financial.Position........................................................ 24 Financial.Summary.of.Quarterly.Results.............................. 27 Selected.Annual.Financial.Information.................................. 28 Transaction-based.vs..Traditional.Sales:.. Six-Year.History................................................................................ 29 Contractual.Obligations ............................................................... 30
Liquidity,.Capital.Resources.and.. Capital.Requirements ................................................................... 30 Non-Capital.Resources.................................................................. 34 Non-GAAP.Financial.Measures.and.Reconciliations........ 34 Financial.Instruments ................................................................... 36 New.IFRS.Standards ...................................................................... 37 Critical.Accounting.Estimates .................................................. 38 Disclosure.Controls.and.Procedures.(DC&P).. and.Internal.Controls.Over.Financial.Reporting.(ICFR).. 39 Risk.Factors......................................................................................... 40 Additional.Information ................................................................. 43 Forward-Looking.Information................................................... 43
MANAGEMENT’S DISCUSSION & ANALYSIS
16
OVERVIEW
ABOUT PULSE
Pulse.is.a.market.leader.in.the.acquisition,.marketing.and.licensing.of.two-dimensional.(2D).and.three-dimensional.(3D). seismic.data.for.the.energy.sector.in.Western.Canada..Seismic.data.is.used.by.oil.and.natural.gas.exploration.and.development. companies.to.identify.portions.of.geological.formations.that.have.the.potential.to.hold.hydrocarbons..Seismic.data.is.used. in.conjunction.with.well.logging.data,.well.core.comparisons,.geological.mapping.and.surface.outcrops.to.create.a.detailed. map.of.the.Earth’s.subsurface.at.various.depths.
Pulse.owns.the.second-largest.licensable.seismic.data.library.in.Canada,.currently.consisting.of.approximately.28,600.net. square.kilometres.of.3D.seismic.and.447,000.net.kilometres.of.2D.seismic..The.library.extensively.covers.the.Western. Canada.Sedimentary.Basin.(WCSB),.where.most.of.Canada’s.oil.and.natural.gas.exploration.and.development.occur.
Pulse.calculates.net.kilometres.of.2D.data.and.net.square.kilometres.of.3D.data.by.multiplying.the.number.of.kilometres.of. seismic.data.in.each.2D.line.and.the.number.of.square.kilometres.of.seismic.data.in.each.individual.3D.seismic.dataset.by. Pulse’s.percentage.of.ownership.in.each.
SEISMIC DATA
Seismic.data.is.an.essential.part.of.the.oil.and.natural.gas.exploration.and.development.process..Companies.engaged.in.oil. and.natural.gas.exploration.and.development.use.seismic.data.to.assist.in.exploring.for.and.developing.new.reserves.and. in.establishing.the.extent.of.existing.reserves..In.acquiring.seismic.data,.an.acoustical.energy.wave.is.transferred.from.an. energy.source.at.or.near.the.surface.of.the.Earth.to.the.subsurface..These.seismic.waves.reflect.off.the.various.geological. beds.or.strata.in.the.Earth’s.subsurface..Sophisticated.sensors.and.recording.instruments.at.the.surface.collect.the.reflected. waves.and.convert.them.to.digital.form..The.data.is.subsequently.processed.and.an.image.of.the.subsurface.formations.is. created,.providing.explorationists.with.valuable.data.on.the.potential.of.a.particular.area.to.yield.oil.or.natural.gas.reserves,. and.assisting.in.the.selection.of.drilling.locations.
2D Seismic
2D.seismic.data.is.measured.in.linear.kilometres.and.after.processing.provides.a.sectional.illustration.of.geological.formations. directly.below.the.line.on.which.the.data.was.acquired..2D.seismic.can.extend.over.a.distance.spanning.many.kilometres.. Intersecting.2D.lines.can.enable.explorers.to.map.large.pools.of.oil.and.natural.gas,.but.without.the.precision.required.for. smaller.or.more.complex.targets..Exploration.companies.typically.use.2D.seismic.to.get.a.sense.of.the.regional.geology.of. an.area.they.think.is.prospective.for.oil.and.natural.gas..2D.seismic.data.continues.to.be.used.to.generate.regional.leads.and. prospects.in.oil.and.natural.gas.exploration.areas.
3D Seismic
3D.seismic.data.is.measured.in.square.kilometres.and.after.processing.provides.map-like.overhead.views.as.well.as.threedimensional.visualizations.of.the.subsurface.geology..3D.seismic.data.is.shot.in.grids,.generating.a.three-dimensional.image. of.the.subsurface..3D.seismic.data.enables.a.more.precise.definition.of.geologically.complex.targets,.and.facilitates.precise. placement.of.oil.and.natural.gas.wells..3D.seismic.is.generally.used.to.zero-in.on.a.discrete.area.of.geological.interest.initially. identified.with.2D.seismic..3D.seismic.data.is.particularly.important.for.horizontal.drilling,.unconventional.plays.(such.as. shale.gas.and.tight.sands).and.complex.conventional.drilling..Typical.3D.seismic.surveys.cover.an.area.anywhere.from.a.few. square.kilometres.to.several.hundred.square.kilometres.
PULSE SEISMIC INC.
17
MISSION AND STRATEGY
Pulse.is.a.pure-play.seismic.data.library.company.focused.on.the.acquisition,.marketing.and.licensing.of.seismic.data.to. the.western.Canadian.oil.and.gas.sector..The.Company’s.business.model.is.designed.to.generate.a.growing.stream.of.cash. flow.by.repeatedly.licensing.the.data.in.its.seismic.data.library.to.oil.and.natural.gas.companies..Pulse’s.strategy.is.to.pursue. growth.opportunities.that.meet.its.financial.and.technical.criteria.while.maintaining.a.low.cost.structure.
Current.seismic.processing.and.visualization.software.allows.historical.2D.and.3D.data.to.be.reprocessed.and.reinterpreted,. thereby.maintaining.the.technical.usefulness.and.marketability.of.historical.data.and,.through.repeated.licensing.sales,. generating.recurring.revenue..The.Company.is.continuously.seeking.and.evaluating.opportunities.to.expand.its.data.library. by.acquiring.high-quality.2D.and.3D.datasets.that.cover.some.of.western.Canada’s.most.prospective.current.exploration. regions,.are.complementary.to.its.current.library,.and.are.available.at.favourable.valuations..This.is.accomplished.in.two. ways..Pulse.purchases.proprietary.rights.to.complementary.2D.and.3D.seismic.datasets.when.the.opportunity.arises,.and. it.partners.with.customers.on.surveys.for.new.3D.seismic.data..Participating.customers.are.provided.with.a.licensed.copy. while.Pulse.retains.proprietary.rights.to.the.seismic.data.acquired..Pulse.uses.Company.personnel.to.market.and.manage. participation.surveys,.and.subcontracts.field.acquisition.activities.to.third.parties.
ECONOMIC ENVIRONMENT AND SEISMIC INDUSTRY
Pulse.has.been.successful.throughout.prior.commodity.price.cycles,.due.to.its.low.cost.structure.and.ability.to.generate. a.high.level.of.shareholder.free.cash.flow,.a.non-GAAP.measure.that.the.Company.considers.important.in.evaluating.its. financial.performance.
Pulse’s. success. depends. on. its. ability. to. provide. seismic. coverage. over. the. geographical. areas. associated. with. certain. geological.development.areas.or.“play.types”.that.the.exploration.and.development.sector.focuses.on.in.a.given.period.. Activity.in.various.play.areas.is.driven.by.commodity.prices,.geological.understanding.and.the.economic.application.of. available.technologies..Pulse.works.continuously.to.enlarge.its.coverage.over.play.areas.in.which.numerous.producers.are. active.for.sustained.periods.
The.oil.and.natural.gas.exploration.and.development.industry.continues.to.shift.towards.natural.gas.reservoirs.that.are.high. in.natural.gas.liquids.and.crude.oil,.in.unconventional.shale.and.less-permeable.or.tight.formations.that.were.not.economic. or.technically.possible.to.develop.in.the.past..2D.and.3D.seismic.data.are.important.tools.for.these.plays..2D.seismic.data. is.used.to.map.the.regional.faults.in.shale.gas.prospects.and.3D.seismic.data.is.used.to.map.the.exact.contours.of.variable. reservoirs,.as.well.as.small-scale.fractures.in.shale.formations,.to.plan.accurate.paths.for.horizontal.wells.
Pulse’s.business.results.depend.to.a.large.extent.on.the.level.of.capital.spending.on.exploration.activities.by.oil.and.natural. gas.companies..A.sustained.increase.or.decrease.in.the.price.of.natural.gas.or.crude.oil,.therefore,.which.could.have.a. material.impact.on.exploration.activities,.could.also.materially.affect.the.Company’s.revenue,.financial.position,.results.of. operations,.cash.EBITDA.and.shareholder.free.cash.flow..The.relationship.is.not.direct,.however,.and.the.Company.has. generated.high.revenue.in.periods.of.weak.oil.and.natural.gas.prices.and.vice-versa.
KEY.PERFORMANCE.INDICATORS
The. key. performance. indicators. used. by. Pulse’s. management. to. analyze. business. results. are. seismic. revenue,. in. total. and.broken.down.between.data.library.sales.and.participation.survey.revenue,.net.earnings,.cash.provided.by.operating. activities,.cash.EBITDA,.shareholder.free.cash.flow,.and.the.long-term.debt.to.trailing.twelve-month.(TTM).cash.EBITDA. ratio..The.definitions.of.cash.EBITDA.and.shareholder.free.cash.flow.are.provided.in.“Non-GAAP.Financial.Measures.and. Reconciliations”..The.calculation.of.TTM.cash.EBITDA.and.long-term.debt.to.TTM.cash.EBITDA.ratio.are.provided.in.“Liquidity,. Capital.Resources.and.Capital.Requirements”.
MANAGEMENT’S DISCUSSION & ANALYSIS
18
Results.for.the.key.performance.indicators.for.the.three.months.and.year.ended.December.31,.2015,.with.comparative. figures.for.2014,.are.set.out.in.the.following.table
| Three months ended | Three months ended | December 31, | Year ended December 31, | Year ended December 31, | ||
|---|---|---|---|---|---|---|
| (thousands of dollars except | ||||||
| per share data and ratios) | 2015 | 2014 | Variance | 2015 | 2014 | Variance |
| Data library sales | 8,759 | 8,385 | 374 | 21,214 | 35,743 | (14,529) |
| Participation survey revenue | - | - | - | 3,220 | - | 3,220 |
| Total seismic revenue | 8,759 | 8,385 | 374 | 24,434 | 35,743 | (11,309) |
| Net earnings (loss) | 658 | 824 | (166) | (5,308) | 3,478 | (8,786) |
| Per share basic and diluted | 0.01 | 0.01 | 0.00 | (0.09) | 0.06 | (0.15) |
| Cash provided by operating activities | 2,901 | 13,122 | (10,221) | 17,094 | 27,985 | (10,891) |
| Per share basic and diluted | 0.05 | 0.23 | (0.18) | 0.30 | 0.47 | (0.17) |
| Cash EBITDA | 7,043 | 6,661 | 382 | 15,121 | 28,615 | (13,494) |
| Per share basic and diluted | 0.13 | 0.12 | 0.01 | 0.27 | 0.49 | (0.22) |
| Shareholder free cash fow | 6,971 | 6,515 | 456 | 14,745 | 27,858 | (13,113) |
| Per share basic and diluted | 0.12 | 0.11 | 0.01 | 0.26 | 0.47 | (0.21) |
| Long-term debt to TTM cash EBITDA ratio | 0.00:1 | 0.19:1 | (0.19):1 |
The.significant.reduction.in.data.library.sales.for.the.year.ended.December.31,.2015.is.the.main.factor.contributing.to.the. decline.in.nearly.all.of.the.Company’s.key.performance.metrics.from.the.prior.year’s.periods..The.Company.experienced.low. data.library.sales.in.2015.due.to.drastic.cutbacks.in.the.energy-producing.sector’s.capital.spending..Both.transaction-based. sales.and.traditional.sales.were.lower.in.2015.than.in.2014..See.“Transaction-based.vs..Traditional.Sales:.Six.year.history”.
The.improvement.in.the.long-term.debt.to.TTM.cash.EBITDA.ratio.from.0.19:1.at.the.end.of.2014.to.zero.at.year-end.2015. was.a.result.of.Pulse.repaying.all.remaining.long-term.debt.during.2015..Cash.EBITDA.decreased.to.$15.1.million.in.2015.from. $28.6.million.in.2014.
The.Company.added.136.square.kilometres.of.new.high-quality.3D.seismic.data.to.the.library.through.the.completion.of.the. Peco.South.3D.survey.in.west.central.Alberta,.which.commenced.in.January.2015.and.was.completed.in.March.2015..The. Company.recognized.100.percent.of.the.survey.revenue.and.the.initial.amortization.expense.related.to.this.survey.in.the. first.quarter.of.2015..
CORPORATE.HIGHLIGHTS
On.December.16,.2015.the.Company.announced.the.annual.renewal.of.its.normal.course.issuer.bid.(NCIB).to.purchase.up. to.3,509,326.common.shares.over.the.following.year..During.2015,.the.Company.purchased.1,625,400.(2014.–.2,101,277). common.shares.under.the.program.at.a.weighted.average.price.of.$2.50.per.share.(2014.–$3.01),.including.commissions,.for. a.total.cost.of.approximately.$4.1.million.(2014.–.$6.3.million)..In.total,.since.initiating.the.NCIB.program.in.November.2006,. the.Company.has.purchased.approximately.15.6.million.common.shares.at.a.total.cost.of.$39.4.million,.while.also.issuing 14.3.million.shares.to.acquire.a.significant.database.in.2010..Management.believes.that.its.common.shares.may.from.time.
PULSE SEISMIC INC.
19
to.time.be.undervalued.and.that.such.purchases.are.in.the.interests.of.the.Company.and.its.shareholders..The.NCIB.is.an. integral.part.of.Pulse’s.capital.allocation.strategy.
On.January.18,.2016.the.Company.announced.that.it.had.extended.its.revolving.credit.facility.for.an.additional.year.with. a.syndicate.of.Canadian.banks..The.Company.elected.to.reduce.the.facility’s.available.borrowing.amount.to.$30.0.million. from.$50.0.million..Up.to.$5.0.million.of.the.revolving.facility.remains.available.as.an.operating.line.of.credit..The.three-year. revolving.credit.facility’s.maturity.date.was.extended.to.February.13,.2019..The.accordion.feature.allowing.the.Company.to. increase.the.facility.was.increased.from.$20.0.million.to.$40.0.million.leaving.the.total.credit.available.at.$70.0.million.
On.January.26,.2016.the.Company.completed.the.acquisition.of.approximately.107,000.net.kilometres.of.2D.seismic.data.and. 58.net.square.kilometres.of.3D.seismic.data,.increasing.Pulse’s.2D.seismic.data.library.by.31.5.percent.from.approximately. 340,000.net.kilometres.to.approximately.447,000.net.kilometres..The.acquisition.includes.data.spread.throughout.the. Western.Canada.Sedimentary.Basin.and.is.complementary.to.Pulse’s.existing.data..The.purchase.price.of.$3.65.million.was. funded.through.the.issuance.of.669,643.common.shares.plus.$2.15.million.in.cash.
In.2015,.Pulse.paid.three.quarterly.dividends.of.$0.02.per.common.share,.totalling.$3.4.million.for.the.year..
With. lower. period-over-period. seismic. data. library. sales. associated. with. challenging. market. conditions. and. the. strong. possibility. of. an. extended. downturn,. in. November. 2015. the. Company. suspended. the. regular. quarterly. dividend. of $0.02.per.share.
SEISMIC.INDUSTRY.CYCLES.AND.SEASONALITY
Revenue.fluctuations.are.a.normal.part.of.the.seismic.data.library.business.and.data.library.sales.can.vary.significantly.from. quarter.to.quarter..Fourth-quarter.data.library.sales.have.frequently.been.stronger.than.in.other.quarters,.with.seismic.data. sales.being.triggered.as.oil.and.natural.gas.companies.finalize.capital.expenditures.near.year-end..Third-quarter.data.library. sales.are.often.lower.than.in.other.quarters.due.to.slower.business.conditions.during.the.summer.months..Data.library.sales. can,.however,.occur.at.any.time.during.any.quarter..This.is.due.to.the.nearly.continual.changes.in.general.oil.and.natural. gas.industry.conditions,.increased.demand.for.seismic.data.covering.a.specific.area.or.play,.timing.of.public.offerings.of. petroleum.and.natural.gas.rights.(land.sales),.as.well.as.corporate.merger-and-acquisition,.joint.venture.and.asset.disposition. activity.by.Pulse’s.clients.
Participation.survey.revenue.also.varies.significantly.from.quarter.to.quarter..The.majority.of.new.3D.seismic.data.is.typically. acquired.under.frozen.ground.conditions.from.November.to.March..Summer.seismic.programs.can.only.be.completed.in. certain.areas.that.have.drier.ground.conditions.and.can.be.easily.accessed.without.environmental.harm..In.addition,.the.size. and.pre-funding.levels.of.individual.participation.surveys.can.vary.significantly.
OUTLOOK
Pulse’s.short-term.outlook.is.more.cautious.than.one.year.ago..The.Company’s.first.quarter.seismic.data.library.sales.are. likely.to.be.weaker.than.last.year’s.very.low.level,.and.traditional.sales.for.the.year.could.well.be.lower.than.in.2015.
So.far.in.2016,.oil.and.natural.gas.prices.remain.weaker.than.one.year.ago.and.mineral.lease.auctions.or.“land.sales”.in. Alberta.and.B.C..are.at.record.lows..The.Canadian.Association.of.Oilwell.Drilling.Contractors.forecasts.that.rig.utilization.in. 2016.will.average.only.22.percent,.with.an.average.of.only.159.out.of.western.Canada’s.industry.fleet.of.well.over.700.rigs. deployed..In.late.January,.the.Petroleum.Services.Association.of.Canada.lowered.its.2016.drilling.forecast.to.4,900.wells,. compared.to.5,300.wells.in.2015.and.11,500.wells.in.2014..All.of.this.is.suggestive.of.low.traditional.seismic.data.sales.
Prospects.have,.however,.improved.for.a.faster.pace.of.merger.and.acquisition.activity..With.commodity.prices.remaining. low.and.cash.flows.among.E&P.companies.widely.expected.to.decline.or.become.negative,.causing.debt.ratios.to.increase. sharply,.banks.are.expected.to.strongly.encourage.their.borrowers.to.narrow.bid-ask.spreads.and.close.transactions.to. create.larger,.more.viable.companies..Following.a.year.of.surprisingly.low.M&A.spending.and.weak.deal-flow,.one.research. report.stated.that.by.mid-January.2016.there.were.49.asset.packages.being.marketed,.covering.over.4.million.acres.and. 250,000.boe.per.day.of.production..
MANAGEMENT’S DISCUSSION & ANALYSIS
20
More.M&A.activity.will.create.favourable.conditions.for.additional.transaction-based.sales..The.unpredictability.of.transactionbased.sales,.however,.means.that.Pulse.will.continue.to.lack.visibility.as.to.its.2016.revenues..Corporate.transactions.are.a. necessary.but.not.sufficient.condition.to.generate.seismic.data.relicensing.fees;.generating.transaction-based.sales.depends. on.the.nature.of.the.underlying.corporate.transaction.and.on.the.acquisitor’s.plans.for.the.assets.in.question..Please.see. “Transaction-based.vs..Traditional.Sales:.Six-Year.History“.for.a.full.explanation.of.transaction-based.sale.types.and.how they.occur..
With.its.annual.cash.costs.of.approximately.$6.0.million,.low.financing.costs.and.no.dividend,.Pulse.can.continue.to.generate. cash.EBITDA.and.shareholder.free.cash.flow.at.low.revenue.while.buying.back.additional.shares.and.maintaining.the.financial. flexibility.to.grow.its.seismic.data.library..Pulse’s.revised.$30.0.million.credit.facility.is.undrawn.as.of.this.date.and.includes.an. accordion.feature.for.expansion.to.$70.0.million.
Pulse’s.long-term.goal.is.to.become.Western.Canada’s.largest.licensable.data.library..The.Company’s.history.demonstrates. that.its.revenues.could.accelerate.at.any.time,.and.can.double.or.triple.with.virtually.no.increase.in.costs,.making.Pulse.a. high-margin.business.under.even.modestly.positive.industry.conditions.
DISCUSSION.OF.OPERATING.RESULTS
SUMMARY FOR THE YEAR ENDED DECEMBER 31, 2015
Earnings (Loss) Before Income Taxes
Pulse.generated.a.loss.before.income.taxes.of.$6.3.million.(($0.11).per.share.basic.and.diluted).compared.to.earnings.before. income.taxes.of.$4.6.million.($0.08.per.share.basic.and.diluted).for.2014..The.decrease.was.mainly.attributable.to.the. $11.3.million.decrease.in.total.seismic.revenue.and.the.recognition.of.an.impairment.loss.of.$937,000,.offset.somewhat.by. decreases.in.both.operating.and.financing.expenses.and.lower.deferred.income.taxes.
Revenue
Total.seismic.revenue,.including.data.library.sales.and.participation.survey.revenue,.was.$24.4.million.for.2015.compared.to. $35.7.million.for.2014..
Data Library Sales
Data.library.sales.are.conducted.under.various.types.of.sale.contracts..These.are.classified.as.data.library.sales,.library.cards. (discount.agreement,.paid.on.predetermined.payment.terms.with.periods.of.up.to.one.year.to.select.data),.commitment. cards.(discount.agreement,.paid.when.data.is.selected.and.delivered.within.a.one-year.period).and.review.and.possession. agreements.(client.is.provided.with.data.to.review.and.selects.a.portion.of.this.data.to.license,.with.the.agreement.having.set. payment.terms)..Pulse.plans.to.continue.providing.customers.with.a.variety.of.contract.options.in.order.to.maximize.data. library.sales.in.the.future..The.unearned.portion.of.a.contract’s.value.is.deferred.until.Pulse’s.revenue.recognition.criteria.are. met,.with.data.library.sales.revenue.being.recognized.upon.delivery.of.seismic.data.to.the.customer.
Data.library.sales.consist.of.traditional.sales.and.transaction-based.sales..There.are.three.main.types.of.transaction-based. sale:.partnership.or.joint.venture.sales,.corporate.merger.or.acquisition.sales,.and.asset.disposition-related.sales..For.further. information.on.transaction-based.sales,.see.“Transaction-based.vs..Traditional.Sales:.Six-Year.History”.below..
For.2015,.seismic.data.library.sales.were.$21.2.million.compared.to.$35.7.million.in.2014..The.Company.experienced.decreases. in.both.transaction-based.and.traditional.sales.
In.2015,.96.percent.of.seismic.data.library.sales.were.generated.internally.by.Pulse’s.sales.staff.compared.to.95.percent.in. 2014..Large.seismic.data.sales.and.relicensing.(change.of.control).fees.are.negotiated.by.the.Company’s.internal.sales.and. marketing.department.as.opposed.to.the.external.brokerage.community.
PULSE SEISMIC INC.
21
Geographical Sales Breakdown
The.Company’s.customers.are.generally.focusing.on.liquids-rich.natural.gas.and.oil.pools.found.primarily.in.a.broad.corridor. running.from.northwest.of.Calgary,.Alberta,.along.the.Foothills.of.the.Rocky.Mountains.to.the.British.Columbia.border,.as. compared.to.“dry”.natural.gas.more.often.found.in.British.Columbia.and.on.Alberta’s.eastern.prairies..The.pricing.of.natural. gas.liquids.(such.as.propane,.butane.and.condensate).is.linked.to.crude.oil,.improving.the.economics.of.developing.liquidsrich.gas.targets.over.“dry”.gas..Natural.gas.has.suffered.from.very.low.pricing.for.many.years..
2D/3D Sales Breakdown
As.3D.seismic.licence.contracts.are.generally.larger.than.2D.seismic.licence.contracts,.the.percentage.of.seismic.data.library. sales.generated.from.2D.and.3D.data.sales.fluctuates.significantly.depending.on.the.number.of.3D.seismic.sale.contracts. signed.during.a.given.period.
GEOGRAPHICAL SALES BREAKDOWN (%) SALES BREAKDOWN 2D/3D (%) FOR THE YEARS ENDED DECEMBER 31 FOR THE YEARS ENDED DECEMBER 31 2015 2014 2D 3D
GEOGRAPHICAL SALES BREAKDOWN (%) FOR THE YEARS ENDED DECEMBER 31
==> picture [372 x 176] intentionally omitted <==
----- Start of picture text -----
100 100
71 90
80 83 80
77
60 60
40 40
29
20 20
12 13 11 10
4
Alberta British Columbia Other 2015 2014
----- End of picture text -----
Participation Survey Revenue
The.Company.partners.with.customers.on.participation.surveys;.the.data.becomes.the.Company’s.property,.including.the. right.to.re-license.the.data..Participating.customers.are.provided.a.licensed.copy.
Participation.survey.revenue.is.recognized.in.the.financial.statements.in.proportion.to.the.project’s.stage.of.completion.. This.is.assessed.using.the.proportion.of.the.total.estimated.contract.cost.that.has.been.incurred.for.work.performed.to.the. period-end.
In.2015.the.Company.completed.field.operations.for.a.3D.participation.survey,.which.generated.revenues.of.$3.2.million. which.were.recognized.in.the.first.quarter.of.2015..In.2014.no.participation.surveys.were.conducted.
Amortization of Seismic Data Library
Seismic.data.library.amortization.expense.was.$22.8.million.for.2015.compared.to.$22.5.million.in.2014..The.year-over-year. increase.in.seismic.data.library.amortization.expense.is.due.to.the.initial.50.percent.amortization.of.$2.0.million.recorded. by.the.Company.upon.completion.of.the.3D.participation.survey.during.the.first.quarter.of.2015.offset.by.a.decrease.in.the. amortization.of.datasets.fully.amortized..As.stated,.there.were.no.surveys.completed.in.2014.
Amortization.of.seismic.data.library.is.described.further.under.“Critical.Accounting.Estimates”.
MANAGEMENT’S DISCUSSION & ANALYSIS
22
Impairment Loss
At.December.31,.2015,.the.Company.assessed.its.cash.generating.units.(CGUs).included.in.its.data.library.for.indicators.of. impairment,.as.required.under.IFRS,.and.concluded.there.were.such.indicators..The.principal.indicator.was.the.ongoing.weakness. of.commodity.prices.along.with.uncertainty.over.the.timing.of.any.improvement..That.indicator.triggered.an.impairment.test.. As.a.result,.the.Company.completed.an.impairment.test..For.the.purpose.of.impairment.testing,.the.recoverable.amounts. of.the.Company’s.CGUs.is.the.greater.of.its.value.in.use.and.its.fair.value.less.costs.to.sell...The.recoverable.amounts.of.the. CGU’s.were.determined.based.on.a.value.in.use.calculation..The.Company.used.the.following.assumptions.to.calculate.the. recoverable.amount.of.each.CGU:
-
/ The.estimated.future.cash.flows.for.the.next.five.years.net.of.variable.and.fixed.costs;
-
/ The.residual.value.of.each.CGU.estimated.to.be.20.percent.of.the.original.cost.for.purchased.data.and.10.percent.of.the. original.cost.for.data.shot.in.a.participation.survey;
-
/ A.pre-tax.discount.rate.of.9.1.percent.to.calculate.the.net.present.value.of.future.cash.flows,.which.is.the.weighted.average. cost.of.capital.calculated.at.December.31,.2015;.and
-
/ A.combined.federal-provincial.income.tax.rate.of.27.percent.
Based.on.these.assumptions.and.the.Company’s.calculations,.an.impairment.loss.of.$937,000.was.recognized.in.the.fourth. quarter.of.2015..The.impairment.specifically.related.to.two.CGUs,.Altares.3D.($323,000).and.Simon.East.3D.($614,000),.and. was.the.result.of.less.activity.in.the.areas.due.to.commodity.prices.and.capital.budgets..The.total.remaining.net.book.value.of. Altares.3D.and.Simon.East.3D.was.$826,000.at.December.31,.2015.
At.December.31,.2014,.no.indicators.of.impairment.were.identified.and.accordingly,.an.impairment.test.was.not.required.
Salaries, Internal Commissions and Benefits (SCB)
SCB.includes.salaries,.related.benefits,.incentive.compensation.and.internal.commissions..For.2015,.SCB.was.$4.0.million,. compared.to.$4.8.million.in.2014.
The.factors.contributing.to.the.decrease.in.SCB.are.lower.internal.selling.commissions.and.incentive.plan.expenses.due.to. lower.data.library.sales,.as.well.as.reduced.salaries.and.benefits.as.the.number.of.employees.has.decreased.year-over-year.
Other Selling, General and Administrative Costs (SG&A)
SG&A.includes.external.commissions,.occupancy.costs,.office.and.general.costs,.information.technology.expenses,.mapping,. data.storage.expenses,.directors’.fees.and.corporate.costs,.consulting.fees.and.professional.fees.
For.2015,.SG&A.was.$2.3.million.compared.to.$2.7.million.in.2014..
The.reduction.was.across.the.board.in.most.areas,.with.external.sales.commissions,.professional.fees,.travel.and.equipment. leasing. costs. realizing. some. of. the. biggest. savings.. All. discretionary. spending. has. been. analyzed. and. cost-reduction. strategies.have.been.implemented.where.appropriate.
Net Financing Costs
Net.financing.costs.for.2015.decreased.considerably.to.$494,000.from.$875,000.in.2014..This.was.due.to.the.significant. reduction.in.long-term.debt..The.Company.repaid.$5.5.million.in.2015.and.the.balance.was.nil.as.of.December.31,.2015.
Income Taxes
The.deferred.income.tax.reduction.for.2015.was.$1.0.million,.reflecting.an.effective.tax.rate.of.16.2.percent,.compared.to.a. deferred.income.tax.expense.of.$1.1.million.and.an.effective.tax.rate.of.24.5.percent.for.2014.
The.federal-provincial.corporate.income.tax.rate.for.2015.was.26.percent.compared.to.25.percent.for.2014..The.effective.tax. rate.in.2015.was.lower.than.the.enacted.income.tax.rate,.as.a.result.of.the.change.in.valuation.allowances.related.to.future. resource.deductions.and.the.change.in.provincial.tax.rate..At.December.31,.2015,.the.Company.had.$8.0.million.in.non-capital. loss.carry-forwards.available.to.use.in.future.years.
On.June.15,.2015.the.Government.of.Alberta.announced.that.the.general.corporate.income.tax.rate.would.increase.from. 10.percent.to.12.percent.effective.July.1,.2015..The.impact.of.this.rate.change.was.recognized.in.the.second.quarter.of.2015.
PULSE SEISMIC INC.
23
SUMMARY FOR THE THREE MONTHS ENDED DECEMBER 31, 2015
Earnings (Loss) Before Income Taxes
For. the. three. months. ended. December. 31,. 2015,. the. Company. generated. earnings. before. income. taxes. of. $902,000 ($0.02.per.share.basic.and.diluted).compared.to.$1.1.million.($0.02.per.share.basic.and.diluted).for.the.comparable.period of.2014.
Revenue
Total.revenue,.which.includes.data.library.sales.and.participation.survey.revenue.(nil.participation.revenue.for.both.2015.and. 2014),.for.the.three.months.ended.December.31,.2015.was.$8.8.million.compared.to.$8.4.million.for.the.three.months.ended. December.31,.2014.
Data Library Sales
Data.library.sales.for.the.quarter.ended.December.31,.2015.were.$8.8.million.compared.to.$8.4.million.for.the.three.months. ended.December.31,.2014.
Geographical Sales Breakdown
The.Company’s.customers.are.generally.focusing.on.liquids-rich.natural.gas.and.oil.pools.found.primarily.in.a.broad.corridor. running.from.northwest.of.Calgary,.Alberta,.along.the.Foothills.of.the.Rocky.Mountains.to.the.British.Columbia.border,.as. compared.to.“dry”.natural.gas.more.often.found.in.British.Columbia.and.on.Alberta’s.eastern.prairies..In.the.fourth.quarter. of.2015,.84.percent.of.the.data.library.sales.were.from.data.located.in.Alberta.
2D/3D Sales Breakdown
As.3D.seismic.sale.contracts.are.generally.larger.than.2D.seismic.sale.contracts,.the.percentage.of.seismic.data.library. revenues.generated.from.2D.and.3D.seismic.data.fluctuates.significantly.depending.on.the.number.of.3D.seismic.sale. contracts.signed.during.a.given.period.
GEOGRAPHICAL SALES BREAKDOWN (%) SALES BREAKDOWN 2D/3D (%) FOR THE THREE MONTHS ENDED FOR THE THREE MONTHS ENDED DECEMBER 31 DECEMBER 31 2015 2014 2D 3D
==> picture [376 x 176] intentionally omitted <==
----- Start of picture text -----
100 100
67 88
80 84 81 80
60 60
40 40
33
20 20
14 13 12
2 6
Alberta British Columbia Other 2015 2014
----- End of picture text -----
Participation Survey Revenue
No.participation.surveys.were.conducted.during.the.fourth.quarter.of.2015.and.2014..One.participation.survey.contract.was. signed.in.the.fourth.quarter.of.2014,.with.survey.planning.and.permitting.conducted.during.the.fourth.quarter.of.2014.and. field.operations.completed.in.the.first.quarter.of.2015.
MANAGEMENT’S DISCUSSION & ANALYSIS
24
Amortization of Seismic Data Library
For.the.three.months.ended.December.31,.2015,.seismic.data.library.amortization.expense.was.$5.0.million.compared.to. $5.3.million.in.the.comparable.period.of.2014..The.slight.decrease.is.due.to.data.acquired.in.previous.years.becoming fully.amortized.
Amortization.of.the.seismic.data.library.is.described.further.under.“Critical.Accounting.Estimates”.
Impairment Loss
As.discussed.above,.the.Company.recognized.an.impairment.loss.of.$937,000.in.the.fourth.quarter.of.2015..No.impairment. loss.was.recognized.in.the.same.period.of.2014.
Salaries, Internal Commissions and Benefits (SCB)
SCB.for.the.three.months.ended.December.31,.2015.was.$1.3.million.compared.to.$1.1.million.in.the.comparable.period.of. 2014..The.increase.is.attributable.to.severance.payments.made.during.the.fourth.quarter.of.2015.
Other Selling, General and Administrative Costs (SG&A)
SG&A.for.the.three.months.ended.December.31,.2015.was.$536,000.compared.to.$641,000.for.the.three.months.ended. December.31,.2014..The.decrease.was.mostly.due.to.lower.external.commissions.as.a.result.of.a.lower.value.of.data.sold.by. external.brokers.and.operating.expense.reductions.in.most.other.areas.
Net Financing Costs
For.the.three.months.ended.December.31,.2015,.net.financing.costs.decreased.to.$101,000.from.$175,000.for.the.same. period.in.2014..Net.financing.costs.decreased.due.to.the.elimination.of.the.long-term.debt.
Income Taxes
The.income.tax.expense.for.the.three.months.ended.December.31,.2015.was.$244,000,.reflecting.an.effective.tax.rate.of 27.1.percent,.compared.to.income.tax.expense.of.$266,000.and.an.effective.tax.rate.of.24.4.percent.for.the.comparable.2014. period..The.effective.rate.in.2015.was.higher.than.the.enacted.rate.of.26.percent.due.to.the.impact.from.the.change.in.the. provincial.tax.rate.
REVIEW.OF.FINANCIAL.POSITION
AS AT DECEMBER 31, 2015
Seismic Data Library and Participation Surveys in Progress
The.Company’s.business.model.includes.growing.its.seismic.data.library..Pulse.acquires.seismic.data.to.add.to.its.library. through. two. main. methods.. The. Company. purchases. proprietary. rights. to. complementary. seismic. datasets. when. the. opportunity.arises,.and.it.also.conducts.participation.surveys..Pulse.partners.with.customers.on.participation.surveys.from. which.the.seismic.data.collected.is.added.to.Pulse’s.data.library.to.generate.future.licensing.revenue..Pulse.retains.full. ownership.of.the.data,.and.participating.customers.are.provided.with.a.licensed.copy.
The.Company.completed.the.seismic.data.digitization.project.during.the.first.quarter.of.2015..Pulse.had.been.auditing.the. seismic.data.remaining.on.magnetic.and.analog.tape.storage.and.converted.it.to.digital.electronic.format..
Pulse.conducted.one.participation.survey.during.the.2014-2015.winter.season.and.added.136.square.kilometres.of.highquality. 3D. data. to. its. data. library. in. the. first. quarter.. Pulse. conducted. no. participation. surveys. during. the. 2013-2014 winter.season..
The.Company.continues.to.evaluate.new.opportunities.to.partner.with.customers.on.potential.future.participation.surveys.
On.October.16,.2015.the.Company.acquired,.from.an.oil.and.gas.company,.146.square.kilometres.of.high-quality.3D.data. located.in.west.central.Alberta.
PULSE SEISMIC INC.
25
On.January.26,.2016.the.Company.closed.an.acquisition.and.added.approximately.107,000.net.kilometres.of.2D.seismic.data. and.58.net.square.kilometres.of.3D.seismic.data,.increasing.Pulse’s.2D.seismic.data.library.by.31.5.percent.from.approximately. 340,000.net.kilometres.to.approximately.447,000.net.kilometres..
==> picture [336 x 102] intentionally omitted <==
----- Start of picture text -----
2D OWNERSHIP (%) 3D OWNERSHIP (%)
Alberta British Columbia Other Alberta British Columbia Other
77 2 68
11
12
30
----- End of picture text -----
Other Long-Term Payable
Included. in. the. other. long-term. payable. is. the. long-term. portion. of. the. cash-settled. liability. related. to. the. long-term incentive.plan.
Share Capital Summary
The.Company’s.authorized.share.capital.consists.of.an.unlimited.number.of.common.shares.and.an.unlimited.number.of. preferred.shares,.issuable.in.series.
The.following.table.provides.details.of.the.Company’s.outstanding.share.capital:
| Three months ended | December 31, | Year ended | December 31, | |
|---|---|---|---|---|
| 2015 | 2014 | 2015 | 2014 | |
| Weighted average shares outstanding: | ||||
| Basic and diluted | 56,041,324 | 57,865,941 | 56,628,524 | 58,957,072 |
| Shares outstanding at period-end | 55,592,689 | 57,247,843 | ||
| Shares outstanding at March 2, 2016 | 55,553,589 |
Diluted Earnings per Share Reconciliation
The.Company.does.not.have.any.dilutive.securities.
Long-term Incentive Plan (LTIP)
In.2012.the.Company’s.Board.of.Directors.approved.a.new.LTIP.for.employees,.officers.and.directors.designed.to.align.the. Company’s.long-term.incentive.compensation.with.its.performance.and.to.increase.levels.of.stock.ownership..Participants. are.granted.restricted.share.units.(RSUs).and.performance.share.units.(PSUs)..LTIP.awards.are.at.the.discretion.of.the.Board. of.Directors.
RSUs.and.PSUs.have.accompanying.dividend-equivalent.rights.and,.therefore,.additional.RSUs.and.PSUs.are.issued.to.reflect. dividends.declared.on.the.common.shares..The.plan’s.trustee.will.purchase.common.shares.on.the.open.market.for.the. after-tax.number.of.RSUs.and.PSUs.vested.with.funds.provided.by.the.Company.
On.March.31,.2015.one-third.of.the.LTIP.awards.which.were.eligible.to.vest.were.RSUs.and.two-thirds.were.PSUs..Based. on.the.Company’s.performance.in.2014.and.the.predetermined.performance.measures,.4.percent.or.10,910.of.the.eligible. PSUs.vested..RSUs.vest.automatically.based.upon.time.and,.consequently,.all.of.the.eligible.RSUs.vested.automatically.on March.31,.2015.
MANAGEMENT’S DISCUSSION & ANALYSIS
26
To.satisfy.its.obligation,.in.April.2015.the.Company.provided.$350,000.to.the.plan’s.trustee.to.purchase.common.shares.on. the.open.market.for.the.total.after-tax.number.of.cash-.and.equity-settled.RSUs.and.PSUs.that.vested.on.March.31,.2015..The. related.payroll.taxes.of.$211,000.were.paid.in.May.2015.to.settle.the.fully.accrued.cash-settled.portion.of.the.share-based. payment.liabilities.
At.December.31,.2015.there.were.344,729.RSUs.and.498,746.PSUs.outstanding..At.March.2,.2016,.total.RSUs.and.PSUs. outstanding. remain. unchanged.. On. March. 31,. 2016,. 121,713. RSUs. will. vest. automatically. and,. based. on. the. Company’s. performance.in.2015.and.the.predetermined.performance.measures,.none.of.the.PSUs.will.vest..In.April.2016,.the.Company. will.settle.its.obligation.to.deliver.the.common.shares.by.providing.funds.to.the.independent.LTIP.trustee.to.purchase.the. shares.on.the.open.market.
Retained Earnings (Deficit)
On.December.31,.2015.the.Company.had.a.deficit.of.$33.3.million,.compared.to.$22.8.million.at.December.31,.2014..Contributing. to.the.deficit.is.the.net.loss.for.the.year.of.$5.3.million,.the.payment.of.$3.4.million.in.dividends.and.the.reduction.of. $1.8.million.to.retained.earnings.due.to.the.required.accounting.treatment.of.the.Company.purchasing.and.cancelling.its. common.shares..The.adjustment.relates.to.the.difference.between.the.price.paid.by.the.Company.for.the.shares.purchased. and.cancelled.under.the.NCIB.and.the.average.historical.cost.of.the.Company’s.shares..The.average.historical.cost.of.the. shares.purchased.and.cancelled.was.recorded.as.a.reduction.to.share.capital.
Dividends
On. March. 3,. 2015,. the. Company. declared. a. quarterly. dividend. of. $0.02. per. common. share.. The. dividend. was. paid. on April.10,.2015.to.shareholders.of.record.at.the.close.of.business.on.March.27,.2015.
On. May. 6,. 2015,. the. Company. declared. a. quarterly. dividend. of. $0.02. per. common. share.. The. dividend. was. paid. on June.19,.2015.to.shareholders.of.record.at.the.close.of.business.on.June.5,.2015.
On. July. 29,. 2015,. the. Company. declared. a. quarterly. dividend. of. $0.02. per. common. share.. The. dividend. was. paid. on. September.18,.2015.to.shareholders.of.record.at.the.close.of.business.on.September.4,.2015.
Pulse. confirms. that. all. dividends. paid. to. shareholders. in. 2015. are. designated. as. “eligible. dividends”. entitling. Canadian. resident.individuals.to.a.higher.gross-up.and.dividend.tax.credit..For.non-resident.shareholders,.Pulse’s.dividends.are.subject. to.Canadian.withholding.tax.
With. lower. period-over-period. seismic. data. library. sales. and. the. strong. possibility. of. an. extended. downturn,. in November.2015.Pulse’s.Board.of.Directors.deemed.it.financially.prudent.and.in.the.long-term.interests.of.shareholders.to. suspend.the.Company’s.quarterly.dividend.of.$0.02.per.share..Suspension.of.the.dividend.will.help.the.Company.maintain.a. strong.financial.position.and.be.positioned.for.future.potential.opportunities.
Deferred Tax Liability
The.net.deferred.income.tax.liability.was.$7.7.million.at.December.31,.2015.compared.to.$8.6.million.at.December.31,.2014.. The.decrease.in.the.deferred.income.tax.liability.is.mainly.due.to.the.current.year.losses.which.is.offset.by.the.impact.of.the. changes.in.the.provincial.tax.rate..
The.deferred.income.tax.liability.consists.mainly.of.taxable.temporary.differences.between.the.tax.base.of.the.seismic.data. library.and.the.carrying.amount.on.the.statement.of.financial.position,.offset.by.non-capital.tax.losses.carried.forward.
The.Company.is.aware.that.the.Canada.Revenue.Agency.(CRA).may.revise.the.way.it.assesses.the.income.tax.amortization. of.certain.seismic.data.library.costs...No.policy.document.has.been.issued.by.the.CRA.and,.therefore,.the.Company.is.not. able.to.estimate.the.impact.this.change.will.have.on.its.income.tax.calculations,.carry-forward.balances.or.consolidated financial.statements.
PULSE SEISMIC INC.
27
FINANCIAL.SUMMARY.OF.QUARTERLY.RESULTS
| 2015 | 2014 | |||||||
|---|---|---|---|---|---|---|---|---|
| (thousands of dollars, except per share data) | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 |
| Data library sales | 8,759 | 4,678 | 6,461 | 1,316 | 8,385 | 14,531 | 7,321 | 5,506 |
| Participation survey revenue | – | – | – | 3,220 | – | – | – | – |
| Total revenue | 8,759 | 4,678 | 6,461 | 4,536 | 8,385 | 14,531 | 7,321 | 5,506 |
| Amortization of seismic data library | 4,979 | 5,262 | 5,303, | 7,292 | 5,279 | 5,554 | 5,842 | 5,832 |
| Impairment loss | 937 | – | – | – | – | – | – | – |
| Net earnings (loss) | 658 | (1,579) | (1,040) | (3,347) | 824 | 5,086 | (612) | (1,820) |
| Per share — basic and diluted | 0.01 | (0.03) | (0.02) |
(0.06) | 0.01 | 0.09 | (0.01) | (0.03) |
The. revenue. streams. generated. by. Pulse’s. operations. are. data. library. sales. and. customer. pre-funding. of. participation. surveys..Data.library.sales.consist.of.traditional.sales.and.transaction-based.sales,.as.described.below.under.“Transactionbased.vs..Traditional.Sales:.Six-Year.History”..
In.addition.to.the.revenue.fluctuations.described.in.“Seismic.Industry.Cycles.and.Seasonality”,.during.the.first,.second.and. third.quarters.of.2014.as.well.as.the.second.and.third.quarters.of.2015,.transaction-based.sales.contributed.to.data.library. sales.to.varying.degrees..Very.little.transaction-based.sales.revenue.was.generated.in.the.other.three.quarters.included.in. the.above.table..
Pulse. recognizes. its. participation. survey. revenue. using. the. percentage-of-completion. method.. Under. this. method,. participation.survey.revenue.is.recognized.proportionately.with.the.degree.of.each.project’s.completion..With.the.amended. standard.IFRS.15,.Revenue.from.Contracts.with.Customers,.participation.survey.revenue.can.only.be.recognized.in.the. financial.statements.when.the.survey.is.complete.in.all.respects,.meaning.the.risks.and.rewards.of.the.final.product.have. been.passed.on.to.the.customer..Pulse.will.therefore.have.to.adjust.its.revenue.recognition.policy.accordingly.
Seismic.data.library.amortization.is.greater.in.quarters.when.participation.surveys.are.completed,.as.each.participation. survey.is.amortized.at.50.percent.immediately.upon.delivery.of.data.to.the.participant,.with.the.remainder.amortized. equally.over.seven.years..There.is.a.lag.between.the.progressive.recognition.of.participation.survey.revenue.and.initial. amortization.upon.survey.completion..As.amortization.is.a.non-cash.expense,.the.Company.continued.to.generate.cash. EBITDA.and.shareholder.free.cash.flow.in.each.quarter..
During.the.past.eight.fiscal.quarters,.the.fluctuations.in.net.earnings.or.loss.have.largely.been.a.function.of.revenue,.data. library.amortization.and.impairment.loss..Increases.in.data.library.sales.have.a.highly.positive.impact.on.earnings,.as.the. operating.costs.associated.with.licensing.seismic.data.from.the.library.fluctuate.little.from.period.to.period.
All.financial.data.included.in.the.above.table.is.presented.in.Canadian.dollars,.the.Company’s.functional.currency,.and.was. prepared.using.the.latest.IFRS.
MANAGEMENT’S DISCUSSION & ANALYSIS
28
SELECTED.ANNUAL.FINANCIAL.INFORMATION
| Year | ended December 31, | ended December 31, | |
|---|---|---|---|
| (thousands of dollars, except per share data) | 2015 | 2014 | 2013 |
| Data library sales | 21,214 | 35,743 | 27,079 |
| Participation surveys | 3,220 | – | 13,429 |
| Total revenue | 24,434 | 35,743 | 40,508 |
| Net earnings (loss) | (5,308) | 3,478 | (18,834) |
| Per share — basic and diluted | (0.09) | 0.06 | (0.31) |
| Total assets | 54,618 | 75,482 | 98,017 |
| Long-term debt | – | 5,367 | 21,850 |
| Total non-current fnancial liabilities | 7,775 | 14,118 | 29,661 |
| Cash dividends per common share | 0.06(1) | 0.08(2) | 0.08(2) |
(1) Represents three quarterly dividends of $0.02 per common share.
(2) Represents four quarterly dividends of $0.02 per common share.
Total.revenue.consists.of.seismic.data.library.sales.and.participation.survey.revenue..Seismic.data.library.sales.in.2013.were. lower.due.to.lower.customer.demand.and.fewer.transaction-based.sales.and.even.lower.in.2015.due.to.drastic.cutbacks.in. the.energy-producing.sector’s.capital.spending..
The.Company.had.net.earnings.in.2014,.compared.to.a.net.loss.in.2015.and.2013,.due.primarily.to.higher.data.library. sales.during.2014..In.addition,.in.2013.the.Company.recorded.high.levels.of.non-cash.seismic.amortization.expense.upon. completion.of.the.2012-2013.seismic.surveys.
See.also.“Seismic.Industry.Cycles.and.Seasonality”.
Total.assets.decreased.significantly.from.2013.to.2015.due.to.the.amortization.of.the.seismic.data.library.during.the.years. and.the.impairment.loss.recorded.in.2015.
In. the. first. three. quarters. of. 2015. and. all. four. quarters. of. 2014. and. 2013,. the. Company. paid. a. quarterly. dividend. of $0.02.per.share.
All.financial.data.included.in.the.table.above.is.presented.in.Canadian.dollars,.which.is.the.Company’s.functional.currency,. and.was.prepared.in.accordance.with.IFRS.
PULSE SEISMIC INC.
29
TRANSACTION-BASED.VS..TRADITIONAL.SALES:.SIX-YEAR.HISTORY
SALES BREAKDOWN (thousands of dollars)
Traditional Sales Transaction-based Sales
==> picture [356 x 175] intentionally omitted <==
----- Start of picture text -----
70,000
44,877
60,000
50,000
40,000
3,072 16,629
30,000 33,121
14,878
7,605
20,000 11,095
19,163 19,473 19,114
15,386
10,000
10,119
2010 2011 2012 2013 2014 2015
----- End of picture text -----
There.are.three.main.types.of.transaction-based.sales..The.first.is.the.partnership.or.joint.venture,.in.which.an.oil.and.gas. asset.holder.elects.to.pool.their.expertise,.capital.and/or.assets.with.one.or.more.new.participants.to.explore.or.develop. a.play..Under.the.Company’s.current.standard.form.licensing.agreements,.any.new.technical.or.operational.participant. that.wishes.to.view.or.interpret.the.seismic.data.must.purchase.a.data.licence.from.Pulse,.generally.at.a.discount.(usually. pre-defined.in.the.initial.licensing.agreement)..Purely.financial.partners.that.do.not.wish.to.view.or.interpret.the.seismic. information.are.exempt.
The.second.kind.of.transaction-based.sale.is.a.corporate.merger.or.acquisition..In.this.case,.the.seismic.data.is.transferred.to. the.new.organization..Under.the.Company’s.current.standard.form.licensing.agreements,.the.buyer.has.30.days.to.determine. whether.they.would.like.to.pay.a.change-of-control.fee.to.keep.the.data.or.return.the.data.to.Pulse.
The.third.is.the.sale.of.an.oil.and.gas.asset.or.group.of.assets.(as.well.as.partial.mineral.rights.to.particular.zones.below.the. asset-owner’s.lands)..Under.the.Company’s.current.standard.form.licensing.agreements,.the.licence.is.not.transferable.upon. an.asset.sale..In.this.case,.no.rights.to.the.seismic.data.transfer.to.the.buyer,.and.there.are.no.terms.of.payment.in.the.licence. agreement..Should.the.buyer.be.interested.in.Pulse’s.seismic.data,.they.must.license.the.data.from.Pulse.at.the.regular.price.. Following.this.type.of.transaction,.considerable.time.may.pass.until.a.data.licensing.sale.occurs.because.the.new.asset.owner. may.defer.development.of.the.particular.asset..In.addition,.the.new.asset.owner.may.be.interested.in.only.portions.of.the. original.dataset..The.attraction.of.Pulse’s.library.remains.the.far.lower.cost.of.licensing.the.data.than.shooting.new.seismic. over.the.same.area.
The.precise.terms.of.individual.licence.agreements.(including.those.historically.used.by.Pulse.and.its.predecessors.and.those. assumed.by.Pulse.on.data.acquisitions).can.vary.greatly..Change-of-control.fees.and.joint.venture.copy.fees.may.not.always. be.payable,.and.licence.agreements.may.not.always.be.non-assignable.
MANAGEMENT’S DISCUSSION & ANALYSIS
30
CONTRACTUAL.OBLIGATIONS
Pulse’s.known.contractual.obligations.at.December.31,.2015.included.a.long-term.syndicated.debt.facility.led.by.Toronto. Dominion.Bank,.operating.leases.for.certain.office.equipment.and.office.space,.and.minimum.payments.under.seismic.data. services.contracts..The.following.table.reflects.the.Company’s.anticipated.payment.of.contractual.obligations.(assuming.that. the.syndicated.revolving.credit.facility.is.not.renewed.in.February.2019):
| Payments due by period | |||||
|---|---|---|---|---|---|
| Contractual Obligations | |||||
| (thousands of dollars) | Total | Less than 1 year | 1 – 3 Years |
4 – 5 Years | After 5 Years |
| Long-term debt | – | – | – | – | – |
| Interest on long-term debt | – | – | – | – | – |
| Operating line of credit | 222 | 222 | – | – | – |
| Operating leases | 758 | 520 | 238 | – | – |
| Seismic data services contracts | 270 | 120 | 150 | – | – |
| Accounts payable and accrued liabilities | 885 | 809 | 76 | – | – |
| Total contractual obligations | 2,135 | 1,671 | 464 | – | – |
Obligations. in. the. category. of. seismic. data. services. contracts. include. geophysical. services. such. as. reprocessing. and data.storage.
The.Company.is.subject.to.financial.covenants.relating.to.the.long-term.debt..Failure.to.meet.their.terms.could.constitute.an. event.of.default.as.defined.in.the.debt.agreement,.possibly.triggering.a.demand.for.accelerated.repayment..Having.no.longterm.debt.and.immaterial.short-term.borrowing.and.interest.costs,.the.Company.was.in.compliance.with.all.of.the.financial. covenants.at.December.31,.2015..See.“Liquidity,.Capital.Resources.and.Capital.Requirements”.for.further.information.
In. addition,. as. part. of. the. acquisition. of. the. Foothills. 2D. dataset. in. November. 2006,. Pulse. agreed. to. pay. additional. consideration.if.future.seismic.data.sales.from.the.acquired.assets.exceeded.$10.0.million.per.year,.up.to.a.maximum.of. $3.75.million..Sales.from.the.Foothills.2D.dataset.have.not.exceeded.$10.0.million.in.any.year.since.acquisition..No.amounts. were.included.for.this.obligation.in.the.table.above.because.they.cannot.be.predicted.
LIQUIDITY,.CAPITAL.RESOURCES.AND.CAPITAL.REQUIREMENTS
At.December.31,.2015.Pulse.had.working.capital.of.$5.0.million.and.a.working.capital.ratio.of.4.44:1..There.is.no.current. portion.of.long-term.debt.under.the.current.credit.facility..Given.the.flexibility.of.drawing.and.paying.down.debt,.without. penalty,.on.the.revolving.credit.facility.described.below,.and.in.order.to.reduce.net.financing.costs,.the.Company.maintains.a. minimum.cash.balance.as.required.for.operations.
The. Company. utilized. cash. on. hand. and. cash. provided. by. operating. activities. during. 2015. for. the. following. major cash.outlays:
-
/ Investing.activities.of.$4.9.million,.consisting.mostly.of.additions.to.the.seismic.data.library;
-
/ Purchase.and.cancellation.of.1,625,400.common.shares.through.its.NCIB,.for.a.total.of.$4.1.million.(at.an.average.price.of. $2.50.per.common.share.including.commissions);
-
/ Dividend.payments.of.$3.4.million;.and
-
/ .Debt.repayment.of.$5.5.million.
PULSE SEISMIC INC.
31
On.February.15,.2013,.the.Company.executed.a.$50.0.million.three-year.extendible.revolving.credit.facility.with.a.syndicate. of.two.banks..
On.an.annual.basis,.the.Company.has.the.option.to.extend.the.maturity.for.one.additional.year.with.the.lenders’.approval.. On.January.18,.2016,.the.Company.extended.the.maturity.date.to.February.13,.2019..
At.its.own.discretion,.the.Company.also.reduced.the.facility’s.available.borrowing.amount.to.$30.0.million.from.$50.0.million.. Up.to.$5.0.million.of.the.revolving.facility.remains.available.as.an.operating.line.of.credit..
Highlights of the credit facility:
-
/ Four-tier.margin.structure.based.on.the.Company’s.total.debt.to.adjusted.EBITDA.ratio.as.described.below;
-
/ Accordion.feature.allowing.the.Company.to.increase.the.facility’s.size.up.to.an.additional.$40.0.million,.subject.to.the. lenders’.consent;
-
/ No.regularly.scheduled.principal.payments,.with.voluntary.prepayments.permitted.in.whole.or.part.at.any.time,.without. premium.or.penalty;.and
-
/ Three-year. term,. with. an. extension. of. up. to. one. year. available. on. February. 15. of. every. year. with. the. approval. of the. lenders.. If. the. extension. is. not. granted,. any. outstanding. amounts. will. be. payable. on. the. then-current. applicable. maturity.date.
At.December.31,.2015.the.Company.had.a.balance.of.$222,000.(nil.as.at.March.2,.2016).on.the.operating.line.of.credit.and. $49.8.million.($30.million.as.at.March.2,.2016).available.for.future.draws.
The.credit.facility.is.secured.by.a.charge.on.all.of.the.assets.of.the.Company.and.its.material.subsidiaries..The.credit.facility. also.includes.the.following.two.financial.covenants:
-
/ Total.debt.to.adjusted.EBITDA.not.to.exceed.a.ratio.of.2.50:1..Total.debt.is.equal.to.the.sum.of,.without.limitation,.debts. and.liabilities.for.borrowed.money.(including.the.negative.mark-to-market.exposure.of.hedging.obligations),.bankers’. acceptances,.letters.of.credit,.and.letters.of.guarantee,.capital.leases.and.contingent.guarantees.
-
Adjusted.EBITDA.is.to.be.calculated.on.a.trailing.twelve-month.basis.and.is.defined.as.earnings.or.loss.before.interest,. income.taxes,.depreciation.and.amortization,.plus.extraordinary.losses,.non-cash.losses.and.expense.charges,.and.any. other.unusual.or.non-recurring.cash.charges,.expenses.or.losses.consented.to.by.the.lenders,.less.participation.survey. revenue,. extraordinary. gains. and. non-cash. gains. and. income.. Adjusted. EBITDA. is. to. be. adjusted. for. acquisitions. or. dispositions.to.reflect.such.acquisition.or.disposition.as.if.it.occurred.on.the.first.day.of.such.calculation.period..
-
/ .Interest.coverage.ratio.is.to.be.at.least.3:1.at.all.times..The.interest.coverage.ratio.is.equal.to.adjusted.EBITDA.divided.by. interest.expense.
MANAGEMENT’S DISCUSSION & ANALYSIS
32
.The.covenants.at.December.31,.2015.were.calculated.as.follows.(financial.figures.are.stated.in.thousands.of.dollars):
TOTAL DEBT TO ADJUSTED EBITDA RATIO:
(thousands of dollars, except ratios)
| Total debt | 222 |
|---|---|
| Divided by: | |
| Adjusted EBITDA | 15,121 |
| Total debt to adjusted EBITDA ratio (not to exceed 2.50:1) | 0.01:1 |
| Total debt was calculated as follows: | |
| Long-term debt | – |
| Add: operating line of credit | 222 |
| Add: deferred fnancingcharges | – |
| Total debt | 222 |
| Adjusted EBITDA was calculated as follows: | |
| Cash EBITDA for the twelve months ended December 31, 2015 | $15,121 |
| Adjustment for acquisitions or dispositions | – |
| Adjusted EBITDA | $15,121 |
INTEREST COVERAGE RATIO (ICR)
(thousands of dollars, except ratios)
| Adjusted EBITDA | 15,121 |
|---|---|
| Divided by: | |
| Interest expense | 297 |
| Interest coverage ratio (to be at least 3:1) | 51:1 |
| Interest expense was calculated as follows: | |
| Interest paid for the twelve months ended December 31, 2015 | 297 |
| Adjustments | – |
| Interest expense | 297 |
The.Company.was.in.compliance.with.the.credit.facility’s.covenants.at.December.31,.2015.
At.December.31,.2015,.the.floating.interest.rate.on.the.syndicated.revolving.credit.facility.was.3.20.percent,.which.is.based. on.a.combination.of.the.bankers’.acceptance.rate.and.an.applicable.margin.tied.to.the.Company’s.total.debt.to.adjusted. EBITDA.ratio..The.Company.pays.a.standby.fee.based.on.the.daily.undrawn.balance.of.the.credit.facility.and.its.total.debt.to. adjusted.EBITDA.ratio..The.interest.and.standby.fee.rates.are.adjusted.two.business.days.after.the.covenant’s.calculation.for. the.previous.fiscal.quarter.is.received.and.approved.by.the.lenders..On.December.31,.2015.the.applicable.margin.and.standby. fee.were.set.at.the.lowest.rates.available.under.the.facility.
PULSE SEISMIC INC.
33
The.applicable.margin.and.standby.fee.rate.are.determined.as.follows:
TOTAL DEBT TO ADJUSTED EBITDA RATIO
| Applicable Margin for | Applicable Margin | ||
|---|---|---|---|
| Canadian Prime | for Bankers’ | ||
| Rate Loans | Acceptances | Standby Fee Rate | |
| Less than or equal to 1:1 | 0.50% | 1.75% | 0.35000% |
| Greater than 1:1 but less than or equal to 1.5:1 | 0.75% | 2.00% | 0.45000% |
| Greater than 1.5:1 but less than or equal to 2:1 | 1.00% | 2.25% | 0.50625% |
| Greater than 2:1 but less than or equal to 2.5:1 | 1.50% | 2.75% | 0.61875% |
Toronto.Stock.Exchange.(TSX).rules.determine.the.number.of.shares.the.Company.is.permitted.to.purchase.through.its. NCIB..From.December.13,.2014.to.December.14,.2015,.the.maximum.number.was.4,282,902.common.shares,.representing. 10.percent.of.the.public.float.of.42,829,022.common.shares.as.at.December.13,.2014..From.January.1,.2015.to.December. 31,.2015,.the.Company.purchased.1,625,400.common.shares.under.the.NCIB..Purchases.were.made.on.the.open.market. through.the.TSX.or.alternative.trading.platforms.at.the.market.price.of.such.shares..All.shares.purchased.under.the.NCIB. were.cancelled.
On.December.21,.2015,.the.Company.announced.the.renewal.of.its.NCIB..The.Company.may.purchase,.for.cancellation,.up. to.a.maximum.of.3,509,326.common.shares,.equal.to.10.percent.of.the.public.float.of.35,093,268.common.shares.as.at. December.15,.2015..The.Company.is.limited.under.the.NCIB.to.purchasing.up.to.5,134.common.shares.in.any.one.day,.subject. to.the.block.purchase.exemption.under.TSX.rules..The.NCIB.will.continue.until.December.20,.2016..Purchases.will.be.made.on. the.open.market.through.the.TSX.or.alternative.trading.platforms.at.the.market.price.of.such.shares..All.shares.purchased. under.the.NCIB.will.be.cancelled.
Funding. for. Pulse’s. future. capital. expenditures. will. generally. depend. on. the. level. of. future. data. library. sales.. Pulse’s. management.believes.that.the.Company’s.capital.resources.will.be.sufficient.to.finance.future.operations.and.carry.out. the.necessary.capital.expenditures.through.2016..The.Company.anticipates.that.future.capital.expenditures.will.be.financed. through.customer.pre-funding,.cash.on.hand,.available.credit.facilities,.and.funds.from.operations..The.Company.has.a.$30.0. million.revolving.credit.facility.for.future.draws.in.2016,.and.an.accordion.feature.allowing.Pulse.to.increase.the.facility’s.size. by.up.to.$40.0.million,.subject.to.the.lenders’.consent..If.deemed.appropriate.by.management.and.the.Board.of.Directors,. Pulse.can.also.issue.common.or.preferred.shares.
Pulse.requires.flexibility.in.managing.its.capital.structure.to.take.advantage.of.opportunities.in.raising.additional.capital.where. opportunities.for.seismic.data.acquisitions.or.participation.surveys.arise..Historically,.the.Company.has.used.a.combination. of.debt.and.equity.to.finance.various.growth.initiatives,.and.it.continues.to.rely.on.key.internal.measures.such.as.the.longterm.debt.to.TTM.cash.EBITDA.ratio.and.long-term.debt.to.equity.ratio,.to.structure.and.forecast.its.capital.requirements.. Long-term.debt.is.defined.as.long-term.debt,.excluding.deferred.financing.costs..Pulse’s.management.considers.the.current. capital.structure.appropriate.
The.long-term.debt.to.cash.EBITDA.ratio.for.the.years.ended.December.31,.2015.and.2014.is.calculated.using.the.long-term. debt.at.year-end,.divided.by.TTM.cash.EBITDA:.
LONG-TERM DEBT TO TTM CASH EBITDA RATIO
| As at December 31, | As at December 31, | |
|---|---|---|
| (thousands of dollars, except ratios) | 2015 | 2014 |
| Long-term debt | – | 5,500 |
| Divided by: TTM cash EBITDA | 15,121 | 28,615 |
| Long-term debt to TTM cash EBITDA ratio | 0.00:1 | 0.19:1 |
MANAGEMENT’S DISCUSSION & ANALYSIS
34
The.decrease.in.the.long-term.debt.to.TTM.cash.EBITDA.ratio.was.attributable.to.the.decrease.in.the.long-term.debt.following. repayments.made.during.the.year.and.a.balance.of.nil.as.of.December.31,.2015.
Pulse.uses.debt.strategically,.to.acquire.high-quality.seismic.datasets.that.meet.economic.and.technical.criteria.
The.long-term.debt.to.equity.ratio.is.calculated.using.the.long-term.debt.balance.divided.by.total.equity..At.December.31,.2015. and.2014.the.long-term.debt-to-equity.ratios.were.as.follows:
| December 31, | December 31, | |
|---|---|---|
| (thousands of dollars, except ratios) | 2015 | 2014 |
| Long-term debt | – | 5,500 |
| Divided by: equity | 45,389 | 58,401 |
| Long-term debt to equity ratio | 0.00:1 | 0.09:1 |
Repayment.of.the.long-term.debt.balance.during.the.year.resulted.in.the.change.to.the.long-term.debt.to.equity.ratio.year. over.year.
Long-term.debt.was.calculated.as.follows:
| Long-termdebtwascalculatedasfollows: | ||
|---|---|---|
| As at December 31, | As at December 31, | |
| (thousands of dollars) | 2015 | 2014 |
| Long-term debt per fnancial position | – | 5,367 |
| Add: deferred fnancingcosts | – | 133 |
| Long-term debt | – | 5,500 |
This.discussion.on.liquidity,.capital.resources.and.capital.requirements.contains.forward-looking.information;.users.of.this. information.are.cautioned.that.actual.results.may.vary.and.are.encouraged.to.review.the.discussions.of.risk.factors.and. forward-looking.statements.below.
NON-CAPITAL.RESOURCES
The.Company’s.main.non-capital.resource.is.its.key.management.and.staff..The.Company.has.an.experienced.team.with. extensive.knowledge.about.the.seismic.industry..Pulse’s.management.understands.industry.cycles.and.how.to.manage.the. business.in.the.downturn.and.recovery.phases..Pulse.has.built.strong.operations,.sales,.financial.and.information.technology. departments..Key.management.and.staff.are.eligible.to.participate.in.the.short-term.and.long-term.incentive.plans,.which. are.tied.to.the.Company’s.shareholder.free.cash.flow.per.share.
NON-GAAP.FINANCIAL.MEASURES.AND.RECONCILIATIONS
This. MD&A. and. the. Company’s. continuous. disclosure. documents. provide. discussion. and. analysis. of. cash. EBITDA. and. shareholder.free.cash.flow..IFRS.do.not.include.standard.definitions.for.these.measures.and,.therefore,.they.may.not.be. comparable.to.similar.measures.used.and.disclosed.by.other.companies..As.IFRS.have.been.incorporated.into.Canadian. GAAP,. these. non-IFRS. measures. are. also. non-GAAP. measures.. The. Company. has. included. these. non-GAAP. financial. measures.because.management,.investors,.analysts.and.others.use.them.to.evaluate.the.Company’s.financial.performance.
Cash.EBITDA.and.shareholder.free.cash.flow.are.not.calculations.based.on.IFRS.and.should.not.be.considered.in.isolation. or.as.a.substitute.for.IFRS.performance.measures,.nor.should.they.be.used.as.an.exclusive.measure.of.cash.flow,.because. they.do.not.consider.working.capital.changes,.capital.expenditures,.long-term.debt.repayments.and.other.sources.and.uses. of.cash.which.are.disclosed.in.the.consolidated.audited.and.interim.statements.of.cash.flows.
PULSE SEISMIC INC.
35
CASH EBITDA AND SHAREHOLDER FREE CASH FLOW
Cash.EBITDA.represents.the.capital.available.to.invest.in.growing.the.Company’s.2D.and.3D.seismic.data.library,.to.pay. interest.and.principal.on.its.long-term.debt,.to.purchase.its.common.shares,.to.pay.taxes.and.to.pay.dividends.if.applicable.
Cash.EBITDA.is.calculated.as.earnings.or.loss.from.operations.before.interest,.taxes,.depreciation.and.amortization.less. participation.survey.revenue,.plus.non-cash.and.non-recurring.expenses..Cash.EBITDA.excludes.participation.survey.revenue. as.this.revenue.is.directly.used.to.fund.specific.participation.surveys.and.is.unavailable.for.discretionary.expenditures..The. Company.believes.cash.EBITDA.helps.investors.compare.Pulse’s.results.on.a.consistent.basis.without.regard.to.participation. survey. revenue. and.non-cash.items,. such. as.depreciation.and. amortization,. which. can. vary. significantly. depending. on. accounting.methods.or.non-operating.factors.such.as.historical.cost.
Shareholder.free.cash.flow.further.refines.the.calculation.of.capital.available.to.invest.in.growing.the.Company’s.2D.and. 3D.seismic.data.library,.to.repay.debt,.to.purchase.its.common.shares.and.to.pay.dividends.if.applicable,.by.deducting. non-discretionary.expenditures.from.cash.EBITDA..Non-discretionary.expenditures.are.defined.as.debt.financing.costs.(net. of.deferred.financing.expenses.amortized.in.the.current.period).and.current.tax.provisions.
A.reconciliation.of.net.earnings.(loss).to.EBITDA,.cash.EBITDA.and.shareholder.free.cash.flow.follows:
| Three months | ended | Year ended | Year ended | |
|---|---|---|---|---|
| December | 31, | December 31, | ||
| (thousands of dollars, except per share data) | 2015 | 2014 | 2015 | 2014 |
| Net earnings (loss) | 658 | 824 | (5,308) | 3,478 |
| Add: | ||||
| Amortization of seismic data library | 4,979 | 5,279 | 22,836 | 22,507 |
| Impairment loss | 937 | – | 937 | – |
| Net fnancing costs | 101 | 175 | 494 | 875 |
| Income tax expense (reduction) | 497 | 266 | (773) | 1,128 |
| Depreciation | 46 | 62 | 185 | 248 |
| EBITDA | 6,965 | 6,606 | 18,118 | 28,236 |
| Deduct: | ||||
| Participation survey revenue | – | – | (3,220) | – |
| Add: | ||||
| Non-cash expenses | 78 | 55 | 223 | 379 |
| Non-recurring expenses | – | – | – | – |
| Cash EBITDA | 7,043 | 6,661 | 15,121 | 28,615 |
| Deduct: | ||||
| Net fnancing costs | (101) | (175) | (494) | (875) |
| Current income tax expense | – | – | – | – |
| Add: | ||||
| Non-cash deferred fnancing charges | 29 | 29 | 118 | 118 |
| Current income tax reduction | – | – | – | – |
| Shareholder free cash fow (SFCF) | 6,971 | 6,515 | 14,745 | 27,858 |
| Cash EBITDA per share (basic and diluted) | 0.13 | 0.12 | 0.27 | 0.49 |
| Shareholder free cash fow (SFCF) per share (basic and diluted) | 0.12 | 0.11 | 0.26 | 0.47 |
MANAGEMENT’S DISCUSSION & ANALYSIS
36
CASH EBITDA AND SFCF FOR THE YEARS ENDED DECEMBER 31 ($ millions)
2015 2014
CASH EBITDA AND SFCF PER SHARE (BASIC AND DILUTED) FOR THE YEARS ENDED DECEMBER 31 ($)
2015 2014
==> picture [173 x 152] intentionally omitted <==
----- Start of picture text -----
30
28.6 27.9
25
20
15
15.1 14.7
10
5
Cash EBITDA SFCF
----- End of picture text -----
==> picture [174 x 150] intentionally omitted <==
----- Start of picture text -----
0.5
.49
.47
0.4
0.3
.27 .26
0.2
0.1
Cash EBITDA per Share SFCF per Share
----- End of picture text -----
FINANCIAL.INSTRUMENTS
A.financial.instrument.is.any.contract.that.gives.rise.to.a.financial.asset.of.one.entity.and.a.financial.liability.or.equity.instrument. of.another.entity..Financial.instruments.are.recognized.on.the.statement.of.financial.position.when.the.Company.becomes. a.party.to.the.instrument’s.contractual.obligations..The.Company’s.financial.assets.include.cash.and.cash.equivalents,.trade. and.other.receivables..Its.financial.liabilities.mainly.comprise.accounts.payable.and.long-term.debt.
FAIR VALUE
The.fair.values.of.cash.and.cash.equivalents,.accounts.receivable.and.accounts.payable.approximate.their.carrying.amount. largely.due.to.the.short-term.maturities.of.these.instruments..The.fair.value.of.the.long-term.debt.approximates.the.carrying. value.because.interest.charges.under.the.bank.loan.are.based.on.current.Canadian.bankers’.acceptance.rates.and.margins.
CREDIT RISK
Credit.risk.is.the.risk.of.financial.loss.to.the.Company.if.a.customer.or.counterparty.to.a.financial.instrument.fails.to.meet.its. contractual.obligations,.and.arises.principally.from.the.Company’s.accounts.receivable.
The.Company.is.exposed.to.customer.credit.risk.in.connection.with.data.sales.and.participation.surveys.with.its.customers.. The.Company’s.exposure.to.credit.risk.is.influenced.mainly.by.the.individual.characteristics.of.each.customer..The.makeup. of.the.Company’s.customer.base,.including.the.default.risk.of.the.industry.in.which.customers.operate,.has.an.influence.on. credit.risk..As.the.Company.operates.exclusively.in.the.oil.and.natural.gas.industry,.essentially.all.of.its.trade.receivables. relate.to.customers.from.this.industry.
The.effective.monitoring.and.control.of.credit.risk.is.a.core.competency.of.the.Company..Each.new.customer.is.analyzed. individually. for. creditworthiness. before. payment. and. delivery. terms. and. conditions. are. offered.. The. Company’s. review. includes.credit.reference.checks.and.credit.limits.for.all.customers.as.well.as.other.monitoring.activities..Accounts.receivable. aging. is. reviewed. regularly.. Certain. customers. have. signed. agreements. with. the. Company. that. provide. for. extended payment.terms.
PULSE SEISMIC INC.
37
The.Company’s.credit.risk.increases.on.these.types.of.arrangements.due.to.the.length.of.time.before.payments.are.received.. The.risk.is.mitigated.by.attempting.to.limit.these.types.of.arrangements.to.major.oil.and.natural.gas.companies.which.have. long.operating.histories.and.adequate.resources.to.fulfill.their.commitments.
The.Company.has.been.doing.business.with.the.majority.of.its.customers.for.many.years,.with.insignificant.credit.losses.to. date..The.Company.does.not.require.collateral.in.respect.of.trade.receivables.
The.Company’s.customers.are.in.the.oil.and.natural.gas.industry,.with.the.majority.located.in.Alberta..At.December.31,.2015,. 68.percent.of.total.accounts.receivable.were.due.from.two.customers..These.amounts.were.collected.subsequent.to.yearend,.with.the.exception.of.$262,500.due.from.one.customer.with.extended.payment.terms.
The.Company.recorded.no.bad.debt.expense.in.2015..At.December.31,.2015,.none.of.the.Company’s.accounts.receivable.were. more.than.60.days.past.due.
Cash.and.cash.equivalents.are.held.with.a.large,.well-known.Canadian.chartered.bank..The.carrying.amount.of.financial. assets.represents.the.maximum.credit.exposure..The.Company.considers.the.risk.on.cash.and.cash.equivalents.to.be.limited.
INTEREST RATE RISK
Interest.rate.risk.is.the.risk.that.changes.in.interest.rates.will.affect.the.Company’s.income.or.the.value.of.its.holdings. of.financial.instruments..The.Company’s.interest.rate.risk.exposure.is.mainly.related.to.long-term.debt..The.Company.is. exposed.to.interest.rate.fluctuations.on.the.cost.of.its.variable-rate.debt..An.increase.of.100.basis.points.in.the.lender’s.baserate.would.have.decreased.earnings.before.income.taxes.by.approximately.$33,000.for.the.year.ended.December.31,.2015.. The.Company.did.not.have.any.fixed-rate.interest-bearing.obligations.at.December.31,.2015.
LIQUIDITY RISK
Liquidity.risk.is.the.risk.that.the.Company.will.encounter.difficulty.in.meeting.the.obligations.associated.with.its.financial. liabilities.that.are.settled.in.cash.or.other.financial.assets,.i.e.,.repaying.its.debt.and.paying.its.suppliers..The.Company’s. approach.to.managing.liquidity.is.to.ensure,.as.far.as.possible,.that.it.will.always.have.sufficient.liquidity.to.meet.its.liabilities. when.due,.under.normal.and.stressed.conditions,.without.incurring.unacceptable.losses.or.risking.damage.to.its.reputation.. Beyond.effective.working.capital.and.cash.management,.the.Company.has.a.revolving-term.credit.facility,.which.offers. flexibility.in.drawing.and.paying.down.debt,.without.penalty,.of.which.$49.8.million.remained.available.at.December.31,.2015. ($30.million.as.at.March.2,.2016).for.future.draws,.as.described.in.“Liquidity,.Capital.Resources.and.Capital.Requirements”.
The.Company.regularly.monitors.cash.flow..In.addition,.it.monitors.funding.options.available.in.the.capital.markets,.as.well.as. trends.in.the.availability.and.costs.of.such.funding,.with.a.view.to.maintaining.financial.flexibility.and.limiting.repayment.risks.. The.Company.does.not.believe.that.it.will.encounter.difficulty.in.meeting.its.obligations.associated.with.financial.liabilities.
COMMODITY PRICE RISK
The.Company.is.not.directly.exposed.to.commodity.price.risk.as.it.does.not.have.any.contracts.directly.based.on.commodity. prices..A.change.in.commodity.prices,.specifically.oil.and.natural.gas.prices,.could.have.a.material.impact.on.the.Company’s. customers’.cash.flows.and.could.therefore.affect.seismic.data.library.sales.and.participation.surveys..Commodity.prices. are.affected.by.many.factors,.including.supply.and.demand..The.Company.has.not.entered.into.any.commodity.price.risk. contracts..Given.that.this.is.an.indirect.influence,.the.financial.impact.on.the.Company.of.changing.oil.and.natural.gas.prices. is.not.reasonably.determinable.
NEW.IFRS.STANDARDS
A.number.of.new.standards,.amendments.and.interpretations.have.been.issued.by.the.International.Accounting.Standards. Board.but.are.not.yet.effective.for.the.year.ended.December.31,.2015..They.were.not.applied.in.preparing.the.consolidated. financial.statements..None.is.expected.to.have.a.significant.effect.on.the.consolidated.financial.statements,.except.for:
MANAGEMENT’S DISCUSSION & ANALYSIS
38
-
/ IFRS.15,. Revenue from Contracts with Customers ,.which.provides.guidance.on.revenue.recognition.and.relevant.disclosures.. The.standard.provides.a.single,.principles-based.five-step.model.to.be.applied.to.all.contracts.with.customers..IFRS.15.was. issued.in.May.2014.and.applies.to.annual.reporting.periods.beginning.on.or.after.January.1,.2018,.with.early.adoption. permitted..The.new.standard.will.enhance.revenue.disclosure.
-
.After.review,.Pulse’s.management.concluded.that.IFRS.15.would.affect.the.Company’s.policy.for.recognizing.participation. survey.revenue..Pulse.currently.recognizes.revenue.on.participation.surveys.based.on.percentage.of.completion..With.the. amended.standard,.participation.survey.revenue.can.only.be.recognized.in.the.financial.statements.when.the.survey.is. complete.in.all.respects,.meaning.the.risks.and.rewards.of.the.final.product.have.been.passed.on.to.the.customer..Pulse. will.therefore.have.to.adjust.its.revenue.recognition.policy.accordingly.and.may.choose.to.adopt.the.standard.before. January.2018..With.this.adjustment,.the.lag.between.the.progressive.recognition.of.participation.survey.revenue.and.initial. amortization.upon.survey.completion.will.disappear.
-
/ .IFRS.16,. Leases ..IFRS.16.was.issued.in.January.2016,.significantly.revising.the.way.in.which.companies.account.for.leases.by. requiring.almost.all.leases.to.be.included.on.the.balance.sheet.of.lessees..The.standard.provides.a.single.lessee.accounting. model,.requiring.lessees.to.recognize.assets.and.liabilities.for.all.leases.unless.the.lease.term.is.12.months.or.less.or. the.underlying.asset.has.a.low.value..IFRS.16.is.effective.for.annual.periods.beginning.on.or.after.January.1,.2019,.with. early.adoption.permitted.for.companies.that.also.apply.IFRS.15,. Revenue from Contracts with Customers ..The.Company. continues.to.evaluate.the.potential.impact.of.IFRS.16.on.the.financial.statements.and,.therefore,.the.impact.is.not.known. at.this.time.
CRITICAL.ACCOUNTING.ESTIMATES
The.preparation.of.financial.statements.in.conformity.with.IFRS.requires.management.to.make.estimates.and.assumptions.. Management’s.estimates.and.assumptions.affect.the.reported.amounts.of.assets.and.liabilities.and.disclosure.of.contingent. assets.and.liabilities.at.the.date.of.the.financial.statements,.as.well.as.the.reported.amounts.of.revenues.and.expenses. during.the.reporting.period..Actual.results.could.differ.from.those.estimates..The.Company’s.critical.accounting.estimates. are.described.below.and.are.discussed.annually.with.the.Audit.Committee.of.the.Company’s.Board.of.Directors.
SEISMIC DATA LIBRARY
Amortization.of.the.seismic.data.library,.the.Company’s.largest.asset,.with.a.net.book.value.of.$47.6.million.at.December.31,. 2015.(December.31,.2014.–.$66.5.million),.is.conducted.by.reference.to.the.estimated.timing.of.the.economic.return.of.the. seismic.library..Amortization.of.seismic.library.data.is.based.on.management’s.estimates.of.expected.future.sales,.expected. useful. lives,. market. developments. and. experience.. These. estimates. may. change. due. to. changes. in. market. conditions,. potential.prospects,.exploration.licence.periods,.exploration.and.development.in.certain.areas,.government.regulations.and. general.economic.conditions..Because.of.the.inherent.difficulty.in.estimating.market.developments.and.future.sales,.the. amortization.rates.might.not.accurately.reflect.the.systematic.allocation.of.the.seismic.data.library.over.its.useful.life.
Additions.to.the.seismic.library.arise.in.two.ways:.(i).participation.surveys,.and.(ii).the.purchase.of.existing.seismic.data..Costs. associated.with.participation.surveys.completed.during.the.year.are.amortized.at.50.percent.immediately.on.the.delivery. of.the.data.to.the.participants,.with.the.balance.amortized.on.a.straight-line.basis.over.the.seven-year.period.commencing. at. the. end. of. the. period. of. exclusivity,. if. any.. The. costs. of. purchased. data. are. amortized. on. a. straight-line. basis. over seven.years.
The.assumptions.behind.the.50.percent.immediate.amortization.on.delivery.are.the.following..The.Company’s.historical. average.and.target.survey.prefunding.percentage.is.70.percent.of.the.cost.of.the.seismic.data.shoot..Also,.based.on.historical. numbers,.within.seven.years.the.Company.usually.recovers.70.percent.of.the.total.cost.of.the.survey.by.selling.the.data. acquired.by.the.survey..After.seven.years.the.data.sales.are.generally.expected.to.decline.
PULSE SEISMIC INC.
39
Based.on.these.numbers,.the.total.return.on.investment.(ROI).for.a.participation.survey.historically.is.140.percent.of.cost.. The.70.percent.prefunding.divided.by.the.expected.ROI.of.140.percent.equals.50.percent..This.50.percent.initial.amortization. represents.that.approximately.50.percent.of.the.expected.return.has.been.realized.with.the.initial.licensing.of.the.data. during.the.shoot.
The.costs.of.purchased.data.are.amortized.on.a.straight-line.basis.over.seven.years..
The.carrying.amounts.of.the.seismic.data.library.are.reviewed.at.each.reporting.date.by.management.to.determine.whether. there.is.any.indication.of.impairment..If.so,.the.asset’s.recoverable.amount.is.estimated.and.impairment.recorded,.if.any..The. Company.uses.judgement.in.determining.its.cash-generating.units.for.purposes.of.impairment.testing..The.determination.of. these.cash-generating.units.was.based.on.management’s.judgements.in.regards.to.the.smallest.identifiable.group.of.seismic. data.that.generates.cash.inflows.largely.independent.of.the.cash.inflows.from.other.data..Estimating.future.cash.flows.and. residual.values.for.purposes.of.impairment.testing.requires.management.to.make.judgments.regarding.long-term.forecasts. of.future.revenues.and.costs.and.future.residual.values.related.to.the.seismic.data.library..These.forecasts.are.uncertain. as.they.require.assumptions.about.demand.for.seismic.data.and.future.market.conditions..Significant.and.unanticipated. changes.in.these.assumptions.could.require.a.provision.for.impairment.in.a.future.period.
As.discussed.above,.the.Company.recognized.an.impairment.loss.of.$937,000.in.the.fourth.quarter.of.2015..No.impairment. loss.was.recognized.in.the.same.period.of.2014.
Estimates.of.useful.lives.and.the.pattern.of.expected.future.economic.benefits.are.based.on.historical.experience.and. internal.business.plans..Expected.future.economic.benefits.are.determined.based.on.historical.revenue.patterns..Future. deviations.from.the.Company’s.historical.returns.could.materially.affect.the.current.amortization.methodology.
PERFORMANCE SHARE UNITS
In. determining. the. amount. of. share-based. compensation. related. to. PSUs,. management. makes. estimates. about. future. results.and.vesting.criteria..It.is.reasonably.possible.that.future.outcomes.could.be.different.from.the.estimates.and.could. require.a.material.adjustment.to.the.share-based.compensation.expense.recorded.in.future.periods..The.impact.of.any. change.in.the.number.of.PSUs.expected.to.vest.is.recognized.in.the.period.the.estimate.is.revised.
DEFERRED TAX ASSETS
Significant.management.judgement.is.required.to.determine.the.amount.of.deferred.tax.assets.that.can.be.recognized,. based.on.the.likely.timing.and.level.of.future.taxable.income..The.estimates.of.projected.future.taxable.income.are.based.on. a.variety.of.factors.and.assumptions,.many.of.which.are.subjective.and.beyond.the.Company’s.control..Accordingly,.these. estimates.could.differ.significantly.from.year.to.year,.and.the.Company.might.end.up.realizing.more.or.less.of.the.deferred. tax.assets.than.recognized.in.the.consolidated.financial.statements.
DISCLOSURE.CONTROLS.AND.PROCEDURES.(DC&P).AND.INTERNAL.CONTROLS. OVER.FINANCIAL.REPORTING.(ICFR)
DC&P
Management.has.evaluated.the.effectiveness.of.its.DC&P.(as.defined.in.National.Instrument.52-109),.under.the.supervision. of.its.CEO.and.CFO,.at.December.31,.2015..Based.on.this.evaluation,.the.CEO.and.CFO.have.concluded.that.the.DC&P.were. effective.at.December.31,.2015.
ICFR
Management.under.the.supervision.of.its.CEO.and.CFO.evaluated.the.effectiveness.of.ICFR.(as.defined.in.National.Instrument. 52-109).at.December.31,.2015,.in.accordance.with.Internal.Control.–.Integrated.Framework,.issued.by.the.Committee.of. Sponsoring.Organizations.of.the.Treadway.Commission.(COSO).and.the.Control.Objectives.for.Information.and.Related.
MANAGEMENT’S DISCUSSION & ANALYSIS
40
Technology.Framework.(COBIT)..Based.on.this.evaluation,.Pulse’s.CEO.and.CFO.have.concluded.that.the.ICFR.were.effective. at.December.31,.2015.
No.changes.were.made.to.ICFR.during.the.period.beginning.on.October.1,.2015.and.ending.on.December.31,.2015.that.have. materially.affected,.or.are.reasonably.likely.to.materially.affect,.Pulse’s.ICFR.
In.May.2013,.the.COSO.released.an.updated.Internal.Control.–.Integrated.Framework.which.it.required.companies.to.use.for. officers’.certificates.filed.after.December.15,.2014..Pulse.early-adopted.the.new.framework.in.2013,.without.any.significant. impact.to.the.internal.controls.testing.or.documentation.
RISK.FACTORS
OIL AND NATURAL GAS PRICES
Pulse’s.customers.are.oil.and.natural.gas.exploration.and.development.companies..Oil.and.natural.gas.prices.are.volatile. and.directly.affect.the.capital.budgets,.drilling.activity,.and.access.to.capital.and.credit.by.Pulse’s.customers,.which.in.turn. directly.affect.the.demand.by.such.customers.for.seismic.data..In.response.to.the.collapse.of.oil.prices,.Pulse’s.customers. have.dramatically.slashed.their.2016.capital.budgets.
SEISMIC INDUSTRY CYCLES AND SEASONALITY
Revenue.fluctuations.are.a.normal.part.of.the.seismic.data.library.business,.and.data.library.sales.can.vary.significantly.from. quarter.to.quarter..Data.library.sales.can.occur.at.any.time.during.any.quarter..This.is.due.to.the.nearly.continual.changes.in. general.oil.and.natural.gas.industry.conditions,.increased.demand.for.seismic.data.covering.a.specific.area.or.play,.timing.of. public.offerings.of.petroleum.and.natural.gas.rights.(land.sales),.as.well.as.merger-and-acquisition,.joint.venture.and.asset. disposition.activity.by.Pulse’s.clients.
Participation.survey.revenue.also.varies.significantly.from.quarter.to.quarter..The.majority.of.new.3D.seismic.data.is.acquired. under.frozen.ground.from.November.to.March..Summer.seismic.programs.can.only.be.completed.in.certain.areas.that.have. drier.ground.conditions.and.can.be.easily.accessed.without.environmental.harm..In.addition,.the.size.and.pre-funding.levels. of.individual.participation.surveys.can.vary.significantly.
DEMAND FOR SEISMIC DATA AND PARTICIPATION SURVEYS
Pulse’s.ability.to.generate.revenue,.cash.EBITDA,.shareholder.free.cash.flow.and.earnings.and.to.grow.its.seismic.data.library. depends.on.the.demand.for.seismic.data.and.participation.surveys.from.its.oil.and.natural.gas.customers.over.geological. plays.and.areas.that.such.customers.focus.on.in.a.given.period..Activity.in.such.plays.and.areas.depends.on.commodity. prices,.customers’.budgets,.geological.understanding.and.advances.in.drilling.technology,.all.of.which.are.beyond.Pulse’s. control..The.Company.endeavours.to.grow.its.high-quality.proprietary.data.library,.to.expand.and.maintain.its.customer.base,. and.to.provide.good.customer.service.with.short.delivery.time.and.broad.data.coverage.in.prospective.locations.
PRICING OF DATA LIBRARY LICENCE SALES
Pulse’s.ability.to.generate.revenue,.cash.EBITDA,.shareholder.free.cash.flow.and.earnings.and.to.grow.its.data.library.depends. on.its.ability.to.market.data.library.licences.and.on.the.pricing.of.these.licences..Pulse.prices.its.data.competitively.while. endeavouring.to.maintain.the.integrity.of.the.database.
RELICENSING (CHANGE-OF-CONTROL) FEES AND PARTNER COPY SALES
Data.library.licences.are.generally.not.transferable..Under.Pulse’s.current.standard-form.licence.agreement,.upon.a.change. of.control.of.the.licensee.in.a.merger.or.acquisition.transaction,.a.change-of-control.fee.is.generally.payable..Under.Pulse’s. current.standard-form.licence.agreement,.a.licensee.generally.may.not.give.the.licensed.data.to.a.joint.interest.partner.in. the.oil.and.natural.gas.lands..If.the.joint.interest.partner.wishes.to.view.or.interpret.the.seismic.data,.it.must.purchase.an. additional.copy.directly.from.Pulse.
PULSE SEISMIC INC.
41
The.precise.terms.of.individual.licence.agreements.(including.those.historically.used.by.Pulse.and.its.predecessors.and.those. assumed.by.Pulse.on.data.acquisitions).can.vary.greatly..Relicensing.(change-of-control).fees.may.not.always.be.payable.and. joint.interest.partners.may.not.always.wish.to.or.have.to.purchase.an.additional.licensed.copy.
In.addition,.merger-and-acquisition.and.joint.venture.activity.in.the.oil.and.gas.industry.is.unpredictable.
PRE-FUNDING OF PARTICIPATION SURVEYS AND SUBSEQUENT DATA LIBRARY LICENCE SALES
Pulse’s.rate.of.pre-funding.for.participation.surveys.varies,.with.the.actual.target.percentage.funding.of.each.particular. survey.determined.by.Pulse.ahead.of.time.depending.on.Pulse’s.risk.analysis.of.such.survey.and.competitive.conditions.in. the.area..Factors.affecting.these.individual.survey.program.targets.include:.circumstances.where.Pulse.believes.that.there.is. a.high.probability.of.additional.participants.joining.the.survey.before.completion.or.additional.licence.sales.after.completion. of.the.survey,.or.where.a.survey.is.located.in.a.strategic.location,.or.where.competitive.conditions.require.a.lower.level of.pre-funding.
Pulse’s.ability.to.generate.revenue,.cash.EBITDA,.shareholder.free.cash.flow.and.earnings.and.to.grow.the.data.library. depends.on.its.ability.to.obtain.targeted.levels.of.pre-funding.for.participation.surveys,.and.to.make.subsequent.seismic.data. library.sales.from.such.surveys.
COMPLETION OF PARTICIPATION SURVEYS
Pulse.obtains.presales.of.licences.for.participation.surveys.based.on.its.budgeted.costs.and.program.schedule..Pulse’s.ability. to.generate.revenues,.cash.EBITDA,.shareholder.free.cash.flow.and.earnings.depends.on.its.ability.to.complete.committed. participation.surveys.on.time.and.within.budget..Cost.overruns.are.generally.absorbed.by.Pulse.and.effectively.reduce.the. percentage.of.pre-funding..The.Company.endeavours.to.manage.this.risk.through.the.use.of.a.dedicated.survey.project. team.with.extensive.experience.
ENVIRONMENTAL, HEALTH AND SAFETY RISKS
Pulse’s.field.operations.for.participation.surveys.are.subject.to.laws.and.regulations.relating.to.environmental.protection.and. occupational.health.and.safety..A.breach.of.these.laws.and.regulations.could.result.in.material.fines.and.civil.lawsuits,.as.well. as.reputational.damage..Pulse.endeavours.to.reduce.this.risk.by.employing.seasoned.specialists.who.provide.comprehensive. training,.field.supervision.and.monitoring,.and.by.working.with.a.network.of.trusted.sub-contractors.who.operate.to.high. standards..In.March.2015,.Pulse.received.the.renewal.of.its.three-year.Certificate.of.Recognition.(COR).issued.by.Enform. and.the.Government.of.Alberta,.with.a.score.of.96.percent,.higher.than.in.its.initial.2009.certification.and.in.its.September. 2012.re-certification..The.COR.program.recognizes.employers.in.the.Alberta.oil.and.natural.gas.industry.having.a.health.and. safety.management.system.that.meets.provincial.standards.
EFFECT OF SEASONALITY AND WEATHER CONDITIONS ON PARTICIPATION SURVEYS
Seismic.surveys.are.often.completed.in.the.winter.season.when.frozen.ground.permits.the.movement.and.operation.of. heavy.equipment.in.the.northern.areas.of.Alberta.and.British.Columbia..If.an.unseasonably.late.or.warm.winter.delays.or. prevents.sufficient.freezing,.or.if.an.early.spring.results.in.an.early.thaw,.Pulse.may.not.be.able.to.complete.its.winter.seismic. survey.programs.on.time.and.within.budget.
Seismic.surveys.may.also.be.completed.in.the.summer.months.under.drier.conditions..If.there.is.unseasonably.cold.or.wet. weather,.Pulse.may.not.be.able.to.complete.its.summer.seismic.survey.programs.on.time.and.within.budget.
Pulse.endeavors.to.manage.this.risk.by.scheduling.sufficient.time.for.each.participation.survey.to.allow.flexibility.to.complete. the.survey.on.time.and.within.budget.
MANAGEMENT’S DISCUSSION & ANALYSIS
42
LAWS AND REGULATIONS
Pulse’s.oil.and.natural.gas.customers.are.subject.to.federal.and.provincial.laws.and.regulations,.including.those.pertaining. to.taxation,.royalty.rates,.environmental.protection.and.safety..Compliance.with.these.laws.and.regulations,.and.changes. in.these.laws.and.regulations,.may.affect.oil.and.natural.gas.exploration.and.development.activities.and.the.demand.for. seismic.data.licenses.and.participation.surveys.by.such.customers.
Pulse’s.field.operations.for.participation.surveys.are.subject.to.federal.and.provincial.laws.and.regulations,.including.laws. and.regulations.relating.to.safety.and.environmental.protection..Pulse.and.its.contractors.are.required.to.invest.financial. and.managerial.resources.to.comply.with.such.laws.and.related.permit.requirements.in.their.operations..Although.such. expenditures.historically.have.not.been.material.to.Pulse,.such.laws.and.regulations.are.subject.to.change.and,.accordingly,. it.is.impossible.for.the.Company.to.predict.the.cost.or.impact.of.such.laws.and.regulations.on.its.future.operations.
The.Company.is.aware.that.the.Canada.Revenue.Agency.(CRA).may.revise.the.way.it.assesses.the.income.tax.amortization. of.certain.seismic.data.library.costs...No.policy.document.has.been.issued.by.the.CRA.and,.therefore,.the.Company.is.not. able.to.estimate.the.impact.this.change.will.have.on.its.income.tax.calculations,.carry-forward.balances.or.consolidated financial.statements.
COMPETITION
The.western.Canadian.geophysical.services.industry.in.which.Pulse.operates.is.highly.competitive.and.price-.sensitive..Pulse. competes.with.companies.which.may.have.greater.financial.resources,.and.certain.of.which.are.large.international.geophysical. services.companies.that.offer.a.wider.array.of.geophysical.services.to.their.clients.than.Pulse..Pulse.also.competes.with.other. companies.that.acquire,.market.and.license.seismic.data,.that.maintain.their.own.seismic.data.libraries,.and.that.compete. against.Pulse.in.shooting.participation.surveys.and.licensing.seismic.data.to.their.customers..Pulse.also.competes.against. oil.and.natural.gas.companies.that.may.choose.to.license.their.own.proprietary.seismic.data.to.customers..To.mitigate.this. risk,.Pulse’s.management.continuously.evaluates.its.marketing.plan.and.marketing.efforts..In.addition,.the.Company.owns. high-quality.data.with.extensive.coverage.in.the.WCSB..In.general,.there.is.little.overlap.between.3D.databases,.due.to.the. high.costs.of.overshooting.existing.3D.seismic.surveys,.and.there.is.little.direct.competition.between.specific.3D.datasets.. Seismic.data.library.companies.and.individual.oil.and.gas.companies.may,.however,.elect.to.overshoot.an.existing.3D.dataset. if.it.is.not.of.the.desired.quality.or.specifications.
DEPENDENCE ON QUALIFIED SEISMIC CONTRACTORS
Pulse.depends.on.qualified.seismic.acquisition.contractors.to.complete.its.seismic.surveys.on.time.and.within.budget..Pulse. endeavors.to.enter.into.master.service.agreements.and.to.establish.relationships.with.its.key.contractors.
KEY MANAGEMENT, OPERATIONS AND MARKETING PERSONNEL
Pulse.depends.on.certain.key.management,.operations.and.marketing.personnel.for.the.success.of.its.seismic.acquisition,. marketing. and. licensing. business.. Pulse. endeavors. to. obtain. written. employment. agreements. with. such. personnel. containing. confidentiality. and. non-competition. provisions. where. appropriate.. Personnel. risk. is. further. mitigated. by. providing.compensation.packages.designed.to.support.Pulse’s.business.philosophy.and.which.are.both.market-driven.and. performance-based..This.includes.short-.and.long-term.incentive.programs.which.are.directly.tied.to.shareholder.free.cash. flow.per.share,.which.the.Board.of.Directors.believes.is.the.key.financial.metric.for.the.long-term.increase.in.the.value.of. Pulse..Pulse.also.has.a.succession.plan.to.provide.adequate.training.and.education.to.its.future.leaders,.which.is.reviewed. annually.by.the.Board.of.Directors.
LOSS OF SEISMIC DATA
Pulse’s.largest.asset.and.source.of.revenue.is.the.seismic.data.library..The.safety.and.security.of.the.data.library.asset.is. imperative.to.the.Company’s.success..The.physical.data.is.stored.in.a.secure.location.managed.by.a.data.storage.company. All.physical.data.has.been.digitized.and.back-up.digital.copies.are.kept.in.separate.secure.locations.
PULSE SEISMIC INC.
43
CYBERSECURITY THREATS
Pulse.faces.cybersecurity.threats.to.gain.unauthorized.access.to.its.confidential.seismic.data.bases.and.systems..Cybersecurity. attacks.are.becoming.more.sophisticated.and.could.lead.to.unauthorized.access.and.release.of.confidential.seismic.data.and. disruption.in.operating.systems.
PROTECTION OF INTELLECTUAL PROPERTY
Pulse.relies.on.a.combination.of.licence.agreements,.copyright.and.other.intellectual.property.rights.to.protect.its.ownership. rights.and.copyright.in.its.seismic.data..Despite.Pulse’s.efforts.to.enforce.its.licence.agreements.and.copyright,.there.is. a.risk.that.unauthorized.parties.might.improperly.obtain,.copy.or.use.Pulse’s.seismic.data.without.Pulse’s.knowledge.or. permission..The.cost.of.litigation.necessary.to.enforce.Pulse’s.ownership.rights.and.copyright.could.be.prohibitive.
NEW PRODUCTS
Seismic. data. is. used. by. oil. and. natural. gas. exploration. and. development. companies. to. identify. portions. of. geological. formations.that.have.the.potential.to.hold.hydrocarbons..There.are.currently.no.other.products.that.compete.directly.against. seismic.data.for.such.purposes..Should.a.new.product.or.method.be.introduced.that.was.technically.and/or.economically. comparable.or.superior.to.seismic.data,.Pulse’s.data.library.sales.and/or.the.pricing.thereof.could.be.adversely.affected.
ADDITIONAL.INFORMATION
You.may.find.additional.information.relating.to.Pulse,.including.the.Company’s.Annual.Information.Form,.on.SEDAR.at www.sedar.com.
FORWARD-LOOKING.INFORMATION
This. document. contains. information. that. constitutes. “forward-looking. information”. or. “forward-looking. statements”. (collectively,.“forward-looking.information”).within.the.meaning.of.applicable.securities.legislation.
The.Outlook.and.the.Liquidity,.Capital.Resources.and.Capital.Requirements.sections.contain.forward-looking.information. which.includes,.among.other.things,.statements.regarding:
-
/ Pulse’s.short-term.outlook.is.more.cautious.than.one.year.ago;
-
/ The.Company’s.first.quarter.seismic.data.library.sales.are.likely.to.be.weaker.than.last.year’s.very.low.level,.and.traditional. sales.for.the.year.could.well.be.lower.than.in.2015;
-
/ More.M&A.activity.will.create.favorable.conditions.for.additional.transaction-based.sales;
-
/ The.unpredictability.of.transaction-based.sales.means.that.Pulse.will.continue.to.lack.visibility.as.to.its.2016.revenues;
-
/ Pulse’s.long-term.goal.is.to.become.Western.Canada’s.largest.licensable.data.library;
-
/ Pulse’s.management.believes.that.the.Company’s.capital.resources.will.be.sufficient.to.finance.future.operations.and.carry. out.the.necessary.capital.expenditures.through.2016;
-
/ Pulse’s.capital.allocation.strategy;
-
/ Pulse’s.dividend.policy;
-
/ Oil.and.natural.gas.prices;
-
/ Oil.and.natural.gas.drilling.activity.and.land.sales.activity;
-
/ Oil.and.natural.gas.company.capital.budgets;
-
/ Future.demand.for.seismic.data;
MANAGEMENT’S DISCUSSION & ANALYSIS
44
-
/ Future.seismic.data.sales;
-
/ Future.demand.for.participation.surveys;
-
/ Pulse’s.business.and.growth.strategy;.and
-
/ Other.expectations,.beliefs,.plans,.goals,.objectives,.assumptions,.information.and.statements.about.possible.future.events,. conditions,.results.and.performance.
Sources.for.the.forecasts.and.the.material.assumptions.underlying.this.forward-looking.information.are,.where.applicable,. noted.in.the.relevant.sections.of.this.MD&A.
Undue. reliance. should. not. be. placed. on. forward-looking. information.. Forward-looking. information. is. based. on. current. expectations,.estimates.and.projections.that.involve.a.number.of.risks.and.uncertainties,.which.could.cause.actual.results. to.vary.and.in.some.instances.to.differ.materially.from.those.anticipated.in.the.forward-looking.information..Pulse.does.not. publish.specific.financial.goals.or.otherwise.provide.guidance,.due.to.the.inherently.poor.visibility.of.seismic.revenue..
The.material.risk.factors.include,.without.limitation:
-
/ Oil.and.natural.gas.prices;
-
/ Seismic.industry.cycles.and.seasonality;
-
/ The.demand.for.seismic.data.and.participation.surveys;
-
/ The.pricing.of.data.library.licensing.sales;
-
/ Relicensing.(change-of-control).fees,.partner.copy.sales.and.asset.disposition-related.sales;
-
/ The.level.of.pre-funding.of.participation.surveys,.and.the.Company’s.ability.to.make.subsequent.data.library.sales.from. such.participation.surveys;
-
/ The.Company’s.ability.to.complete.participation.surveys.on.time.and.within.budget;
-
/ Environmental,.health.and.safety.risks;
-
/ The.effect.of.seasonality.and.weather.conditions.on.participation.surveys;
-
/ Federal.and.provincial.government.laws.and.regulations,.including.those.pertaining.to.taxation,.royalty.rates,.environmental. protection.and.safety;
-
/ Competition;
-
/ Dependence.on.qualified.seismic.field.contractors;
-
/ Dependence.on.key.management,.operations.and.marketing.personnel;
-
/ The.loss.of.seismic.data;.
-
/ Cybersecurity.threats;.
-
/ Protection.of.intellectual.property.rights;.and
-
/ The.introduction.of.new.products..
The.foregoing.list.is.not.exhaustive..Additional.information.on.these.risks.and.other.factors.which.could.affect.the.Company’s. operations.and.financial.results.is.included.under.“Risk.Factors”..Forward-looking.information.is.based.on.the.assumptions,. expectations,.estimates.and.opinions.of.the.Company’s.management.at.the.time.the.information.is.presented.
PULSE SEISMIC INC.
45
INDEPENDENT AUDITORS’ REPORT
TO.THE.SHAREHOLDERS.OF.PULSE.SEISMIC.INC.
We.have.audited.the.accompanying.consolidated.financial.statements.of.Pulse.Seismic.Inc.,.which.comprise.the.consolidated. statements.of.financial.position.as.at.December.31,.2015.and.2014,.the.consolidated.statements.of.comprehensive.income. (loss),.changes.in.equity.and.cash.flows.for.the.years.then.ended,.and.notes,.comprising.a.summary.of.significant.accounting. policies.and.other.explanatory.information..
MANAGEMENT’S RESPONSIBILITY FOR THE CONSOLIDATED FINANCIAL STATEMENTS
Management.is.responsible.for.the.preparation.and.fair.presentation.of.these.consolidated.financial.statements.in.accordance. with.International.Financial.Reporting.Standards.and.for.such.internal.control.as.management.determines.is.necessary.to. enable.the.preparation.of.consolidated.financial.statements.that.are.free.from.material.misstatement,.whether.due.to.fraud. or.error..
AUDITORS’ RESPONSIBILITY
Our.responsibility.is.to.express.an.opinion.on.these.consolidated.financial.statements.based.on.our.audits..We.conducted. our.audits.in.accordance.with.Canadian.generally.accepted.auditing.standards..Those.standards.require.that.we.comply. with.ethical.requirements.and.plan.and.perform.the.audit.to.obtain.reasonable.assurance.about.whether.the.consolidated. financial.statements.are.free.from.material.misstatement.
An.audit.involves.performing.procedures.to.obtain.audit.evidence.about.the.amounts.and.disclosures.in.the.consolidated. financial.statements..The.procedures.selected.depend.on.our.judgment,.including.the.assessment.of.the.risks.of.material. misstatement.of.the.consolidated.financial.statements,.whether.due.to.fraud.or.error..In.making.those.risk.assessments,.we. consider.internal.control.relevant.to.the.entity’s.preparation.and.fair.presentation.of.the.consolidated.financial.statements.in. order.to.design.audit.procedures.that.are.appropriate.in.the.circumstances,.but.not.for.the.purpose.of.expressing.an.opinion. on.the.effectiveness.of.the.entity’s.internal.control..An.audit.also.includes.evaluating.the.appropriateness.of.accounting. policies. used. and. the. reasonableness. of. accounting. estimates. made. by. management,. as. well. as. evaluating. the. overall. presentation.of.the.consolidated.financial.statements.
We.believe.that.the.audit.evidence.we.have.obtained.in.our.audits.is.sufficient.and.appropriate.to.provide.a.basis.for.our. audit.opinion.
OPINION
In.our.opinion,.the.consolidated.financial.statements.present.fairly,.in.all.material.respects,.the.consolidated.financial.position. of.Pulse.Seismic.Inc..as.at.December.31,.2015.and.2014.and.its.consolidated.financial.performance.and.its.consolidated.cash. flows.for.the.years.then.ended.in.accordance.with.International.Financial.Reporting.Standards..
==> picture [111 x 32] intentionally omitted <==
Chartered.Professional.Accountants
March.2,.2016
Calgary,.Canada
AUDITORS’.REPORT
46
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
| (thousands of Canadian dollars) | December 31, | December 31, | |
|---|---|---|---|
| As at | Note | 2015 | 2014 |
| Assets | |||
| Cash and cash equivalents | – | 901 | |
| Trade and other receivables | 5 | 6,158 | 7,083 |
| Prepaid expenses | 292 | 275 | |
| Total current assets | 6,450 | 8,259 | |
| Participation surveys in progress | 6 | – | 36 |
| Seismic data library | 7 | 47,623 | 66,468 |
| Property and equipment | 489 | 663 | |
| Other | 56 | 56 | |
| Total non–current assets | 48,168 | 67,223 | |
| Total assets | 54,618 | 75,482 | |
| Liabilities and Shareholders’ Equity | |||
| Operating line of credit | 8 | 222 | – |
| Accounts payable and accrued liabilities | 809 | 1,772 | |
| Deferred revenue | 423 | 1,191 | |
| Total current liabilities | 1,454 | 2,963 | |
| Long–term debt | 8 | – | 5,367 |
| Deferred income tax liabilities | 9 | 7,699 | 8,574 |
| Other long–term payable | 76 | 177 | |
| Total non–current liabilities | 7,775 | 14,118 | |
| Total liabilities | 9,229 | 17,081 | |
| Shareholders’ Equity | |||
| Share capital | 10 | 76,504 | 78,782 |
| Contributed surplus | 2,184 | 2,399 | |
| Defcit | (33,299) | (22,780) | |
| Total shareholders’ equity | 45,389 | 58,401 | |
| Total liabilities and shareholders’ equity | 54,618 | 75,482 |
See accompanying notes to consolidated financial statements.
On behalf of the Board:
==> picture [66 x 34] intentionally omitted <==
Robert Robotti Chair of the Board
==> picture [95 x 24] intentionally omitted <==
Daphne Corbett Audit Committee Chair
PULSE SEISMIC INC.
47
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
| (thousands of Canadian dollars, except per share data) | |||
|---|---|---|---|
| For the years ended December 31 | Note | 2015 | 2014 |
| Revenue | |||
| Data library sales | 21,214 | 35,743 | |
| Participation surveys | 3,220 | – | |
| Total revenue | 24,434 | 35,743 | |
| Operating expenses | |||
| Amortization of seismic data library | 7 | 22,836 | 22,507 |
| Impairment loss | 7 | 937 | – |
| Salaries, internal commissions and benefts | 13 | 3,989 | 4,772 |
| Other selling, general and administrative costs | 14 | 2,327 | 2,735 |
| Depreciation | 185 | 248 | |
| Total operating expenses | 30,274 | 30,262 | |
| Results from operating activities | (5,840) | 5,481 | |
| Financing costs | |||
| Financing expenses | 495 | 889 | |
| Interest income | (1) | (14) | |
| Net fnancing costs | 494 | 875 | |
| Earnings (loss) before income taxes | (6,334) | 4,606 | |
| Current income tax | – | – | |
| Deferred income tax (reduction) | 9 | (1,026) | 1,128 |
| Income tax expense (reduction) | (1,026) | 1,128 | |
| Net earnings (loss) and comprehensive income (loss) | (5,308) | 3,478 | |
| Net earnings (loss) per share, basic and diluted | 12 | (0.09) | 0.06 |
See accompanying notes to consolidated financial statements.
CONSOLIDATED FINANCIAL STATEMENTS
48
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
| Number of | ||||||
|---|---|---|---|---|---|---|
| (thousands of Canadian dollars, | shares issued | Share | Contributed | Total | ||
| except number of shares) | Note | (repurchased) | capital | surplus | Defcit | equity |
| Balance at January 1, 2014 | 59,349,120 | 81,673 | 2,399 | (18,110) | 65,962 | |
| Net earnings for the year | – | – | – | 3,478 | 3,478 | |
| Share-based compensation | – | – | 377 | – | 377 | |
| Settlement of vested long-term | ||||||
| incentive plan award | – | – | (397) | – | (397) | |
| Tax effect of equity-settled | ||||||
| share-based compensation | – | – | 20 | – | 20 | |
| Normal course issuer bid | (2,101,277) | (2,891) | – | (3,436) | (6,327) | |
| Dividendspaid | 10 | – | – | – | (4,712) | (4,712) |
| Balance at December 31, 2014 | 57,247,843 | 78,782 | 2,399 | (22,780) | 58,401 |
| Number of | ||||||
|---|---|---|---|---|---|---|
| shares issued | Share | Contributed | Total | |||
| Note | (repurchased) | capital | surplus | Defcit | equity | |
| Balance at January 1, 2015 | 57,247,843 | 78,782 | 2,399 | (22,780) | 58,401 | |
| Net loss for the year | – | – | – | (5,308) | (5,308) | |
| Share-based compensation | – | – | 220 | – | 220 | |
| Settlement of vested long-term | ||||||
| incentive plan award | – | – | (325) | – | (325) | |
| Tax effect of equity-settled | ||||||
| share-based compensation | – | – | (151) | – | (151) | |
| Normal course issuer bid | (1,625,400) | (2,237) | – | (1,831) | (4,068) | |
| Shares cancelled and related dividends | (29,754) | (41) | 41 | 28 | 28 | |
| Dividendspaid | 10 | – | – | – | (3,408) | (3,408) |
| Balance at December 31, 2015 | 55,592,689 | 76,504 | 2,184 | (33,299) | 45,389 |
See accompanying notes to consolidated financial statements.
PULSE SEISMIC INC.
49
CONSOLIDATED STATEMENTS OF CASH FLOWS
| (thousands of Canadian dollars) | |||
|---|---|---|---|
| For the years ended December 31 | Note | 2015 | 2014 |
| Cash fows provided by (used in): | |||
| Operating: | |||
| Net earnings (loss) and comprehensive income (loss) | (5,308) | 3,478 | |
| Adjustment for: | |||
| Amortization of seismic data library | 22,836 | 22,507 | |
| Impairment loss | 937 | – | |
| Depreciation | 185 | 248 | |
| Loss on disposition of capital assets | 3 | 2 | |
| Income tax expense (reduction) | (1,026) | 1,128 | |
| Equity-settled share-based compensation | 220 | 377 | |
| Net fnancing costs | 494 | 875 | |
| Interest paid | (297) | (625) | |
| Interest received | 1 | 14 | |
| Income tax received | – | 3,576 | |
| 18,045 | 31,580 | ||
| Net change in non-cash working capital | 15 | (951) | (3,595) |
| Cash provided by operating activities | 17,094 | 27,985 | |
| Financing: | |||
| Normal course issuer bid | (4,068) | (6,327) | |
| Shares purchased for equity-settled share-based compensation | (325) | (393) | |
| Repayment of long-term debt | (5,500) | (16,600) | |
| Dividends paid | (3,408) | (4,712) | |
| Dividend recovery from share cancellation | 28 | – | |
| Cash used in fnancing activities | (13,273) | (28,032) | |
| Investing: | |||
| Additions to seismic data library through participation surveys | (3,959) | (36) | |
| Seismic data purchases, digitization and related cost | (933) | (733) | |
| Additions to property and equipment | (14) | (64) | |
| Net change in non-cash working capital | (38) | 36 | |
| Cash used in investing activities | (4,944) | (797) | |
| Decrease in cash and cash equivalents | (1,123) | (844) | |
| Cash and cash equivalents, beginning of year | 901 | 1,745 | |
| Cash and cash equivalents (operating line of credit), end of year | (222) | 901 |
See accompanying notes to consolidated financial statements.
CONSOLIDATED FINANCIAL STATEMENTS
50
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Information as at December 31, 2015 and 2014 and for the years ended December 2015 and 2014.
(Tabular.amounts.in.thousands.of.Canadian.dollars,.except.per.share.data,.numbers.of.shares.and.other.exceptions.as.indicated)
1 | REPORTING ENTITY
Pulse.Seismic.Inc..(the.Company).was.incorporated.under.the.Canada.Business.Corporations.Act.and.is.a.publicly-listed. company.on.the.Toronto.Stock.Exchange.(TSX).trading.under.the.symbol.PSD.and.on.the.OTCQX.International.trading.under. the.symbol.PLSDF..The.Company’s.registered.office.is.in.Calgary,.Alberta..The.Company.is.a.provider.of.seismic.data.to.the. energy.sector.in.western.Canada.
2 | BASIS OF PREPARATION
A) STATEMENT OF COMPLIANCE
The.consolidated.financial.statements.were.prepared.in.accordance.with.International.Financial.Reporting.Standards.(IFRS).
The.consolidated.financial.statements.were.prepared.by.the.Company’s.management.and.were.approved.by.the.Board.of. Directors.on.March.2,.2016..
B) BASIS OF PRESENTATION
The.consolidated.financial.statements.include.the.accounts.of.the.Company’s.wholly-owned.subsidiaries..
C) BASIS OF MEASUREMENT
The.consolidated.financial.statements.were.prepared.on.the.historical.cost.basis..
D) FUNCTIONAL AND PRESENTATION CURRENCY
The.consolidated.financial.statements.are.presented.in.Canadian.dollars,.which.is.the.Company’s.functional.currency..All. financial. information. presented. in. Canadian. dollars. has. been. rounded. to. the. nearest. thousand,. except. per. share. data,. number.of.shares.and.other.exceptions.as.indicated..
E) BASIS OF CONSOLIDATION
-
i) Joint operations
-
.Certain. of. the. Company’s. seismic. data. library. assets. are. jointly. owned. with. others.. The. consolidated. financial. statements.include.the.Company’s.share.in.the.joint.assets,.joint.liabilities,.expenses.incurred.and.income.earned. from.the.joint.operations.
-
ii) Transactions eliminated on consolidation
-
.Intra-group. balances. and. transactions,. and. any. unrealized. income. and. expenses. arising. from. intra-group. transactions,.are.eliminated.in.preparing.the.consolidated.financial.statements.
F) USE OF ESTIMATES AND JUDGEMENTS
Preparing.the.consolidated.financial.statements.in.accordance.with.IFRS.required.management.to.make.estimates.and. judgements.that.affected.the.reported.amounts.of.assets.and.liabilities,.the.disclosure.of.contingent.assets.and.liabilities. at.the.date.of.the.consolidated.financial.statements,.and.the.amounts.of.revenue.and.expenses.attributed.to.the.reporting. period..Actual.results.could.differ.from.those.estimates.
PULSE SEISMIC INC.
51
Management.discussed.the.Company’s.critical.accounting.principles.and.estimates.and.the.application.of.such.principles. and.estimates.with.the.Audit.Committee.of.the.Board.of.Directors..Estimates.and.underlying.assumptions.are.reviewed.at.a. minimum.annually,.as.required.by.IFRS..Changes.to.accounting.estimates.are.recognized.in.the.year.in.which.the.estimates. are.revised.and.in.any.future.years.affected..
The. following. note. provides. information. about. critical. judgements. in. applying. accounting. policies. that. have. the. most. significant.effect.on.the.amounts.recognized.in.the.consolidated.financial.statements:
- / Note.3(g).–.The.Company.uses.judgement.in.determining.its.cash-generating.units.(CGUs).for.purposes.of.impairment. testing..The.determination.was.based.on.management’s.judgement.in.regards.to.the.smallest.identifiable.group.of.seismic. data.that.generates.cash.flows.largely.independent.of.the.cash.inflows.from.other.data..Changes.in.the.determination.of. CGUs.could.have.a.significant.impact.on.the.carrying.value.of.the.assets.and.could.result.in.additional.impairment.charges. or.reversal.of.impairment.in.future.periods..
The.following.notes.provide.information.about.assumptions.and.estimation.uncertainties.that.pose.a.significant.risk.of.a. material.adjustment.within.the.next.financial.year:
-
/ Note.3(a).(ii).–.Participation.survey.revenue.is.recognized.in.the.financial.statements.in.proportion.to.the.stage.of.project. completion..Participation.survey.revenue.is.recognized.when.the.total.contract.revenue,.total.contract.costs,.contract.costs. to.completion.and.the.stage.of.completion.at.the.balance.sheet.date.can.be.measured.reliably,.requiring.management.to. make.judgments.regarding.the.total.contract.costs,.contract.costs.to.completion.and.stage.of.completion..These.estimates. are.subject.to.uncertainty.as.they.require.assumptions.about.field.conditions.and.are.reviewed.by.management.on.a. monthly.basis..There.was.one.participation.survey.completed.in.2015.and.none.in.2014.
-
/ .Note.3(e).–.Amortization.of.seismic.data.library.is.based.on.management’s.estimates.of.expected.future.sales,.expected. useful.lives,.market.developments.and.experience..These.estimates.may.change.due.to.changes.in.market.conditions,. potential.prospects,.exploration.licence.periods,.exploration.and.development.in.certain.areas,.government.regulations. and.general.economic.conditions..Because.of.the.inherent.difficulty.in.estimating.market.developments.and.future.sales,. the.amortization.rates.might.not.accurately.reflect.the.useful.life.of.the.data.library..The.amortization.rates.are.adjusted. if.it.is.determined.that.estimated.useful.lives.have.changed.
-
/ Note.3(g).–.Impairment.tests,.if.required,.involve.the.estimation.of.future.cash.flows,.requiring.management.to.make. judgments.regarding.long-term.forecasts.of.future.revenues.and.costs.related.to.the.seismic.data.library.and.residual. values..These.forecasts.are.subject.to.uncertainty.as.they.require.assumptions.about.demand.for.seismic.data.and.future. market.conditions..Significant.changes.in.these.assumptions.could.require.a.provision.for.impairment.in.a.future.period..
-
/ .Note.3(h).–Deferred.tax.assets.are.recognized.for.all.unused.tax.losses.to.the.extent.that.it.is.probable.that.taxable.profit. will.be.available.against.which.the.losses.can.be.utilized..Significant.management.judgment.is.required.to.determine.the. amount.of.deferred.tax.assets.that.can.be.recognized,.based.upon.the.likely.timing.and.level.of.future.taxable.profits.. The.estimates.of.projected.future.taxable.profits.are.based.on.a.variety.of.factors.and.assumptions,.many.of.which.are. subjective.and.are.outside.of.the.Company’s.control..Accordingly,.these.estimates.could.differ.significantly.from.year. to.year,.and.the.Company.might.end.up.realizing.more.or.less.of.the.deferred.tax.assets.than.it.has.recognized.in.the. consolidated.financial.statements.
-
.The.Company.is.aware.that.the.Canada.Revenue.Agency.(CRA).may.revise.the.way.it.assesses.the.income.tax.amortization. of.certain.seismic.data.library.costs..No.policy.document.has.been.issued.by.the.CRA.and,.therefore,.the.Company.is.not. able.to.estimate.the.impact.this.change.will.have.on.its.income.tax.calculations,.carry-forward.balances.or.consolidated. financial.statements.
-
/ Note.3(k).–.The.number.of.Performance.Share.Units.(PSUs).expected.to.vest.is.based.on.management’s.estimates.of. expected.future.results.and.vesting.criteria.in.subsequent.years..These.forecasts.are.uncertain.as.they.require.assumptions. about.future.market.conditions,.revenues,.expenses.and.vesting.criteria..Significant.changes.in.the.assumptions.could. require.an.adjustment.to.the.amount.of.share-based.compensation.recognized.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
52
G) NEW IFRS PRONOUNCEMENTS THAT APPLY TO THE COMPANY
A.number.of.new.standards,.amendments.to.standards.and.interpretations.have.been.issued.by.the.IASB.and.are.not.yet. effective.for.the.year.ended.December.31,.2015..The.new.standards,.amendments.to.standards.and.interpretations.have.not. been.applied.in.preparing.these.consolidated.financial.statements..None.of.these.are.expected.to.have.a.significant.effect.on. the.consolidated.financial.statements,.except.for:
-
/ .IFRS.15,. Revenue from Contracts with Customers ,.which.provides.guidance.on.revenue.recognition.and.relevant.disclosures.. The.standard.provides.a.single,.principles-based.five-step.model.to.be.applied.to.all.contracts.with.customers..IFRS.15.was. issued.in.May.2014.and.applies.to.annual.reporting.periods.beginning.on.or.after.January.1,.2018,.with.early.adoption. permitted..The.new.standard.enhances.revenue.disclosure..
-
.After.review,.Pulse’s.management.concluded.that.IFRS.15.would.affect.the.Company’s.policy.for.recognizing.participation. survey.revenue..Pulse.currently.recognizes.revenue.on.participation.surveys.based.on.percentage.of.completion..With.the. amended.standard,.participation.survey.revenue.can.only.be.recognized.in.the.financial.statements.when.the.survey.is. complete.in.all.respects,.meaning.the.risks.and.rewards.of.the.final.product.have.been.passed.on.to.the.customer..Pulse. will.therefore.have.to.adjust.its.revenue.recognition.policy.accordingly.and.may.choose.to.adopt.the.standard.before. January.2018..With.this.adjustment,.the.lag.between.the.progressive.recognition.of.participation.survey.revenue.and.initial. amortization.upon.survey.completion.will.disappear.
-
/ .IFRS.16,. Leases ..IFRS.16.was.issued.in.January.2016,.significantly.revising.the.way.in.which.companies.account.for.leases.by. requiring.almost.all.leases.to.be.included.on.the.balance.sheet.of.lessees..The.standard.provides.a.single.lessee.accounting. model,.requiring.lessees.to.recognize.assets.and.liabilities.for.all.leases.unless.the.lease.term.is.12.months.or.less.or. the.underlying.asset.has.a.low.value..IFRS.16.is.effective.for.annual.periods.beginning.on.or.after.January.1,.2019,.with. early.adoption.permitted.for.companies.that.also.apply.IFRS.15,. Revenue from Contracts with Customers. .The.Company. continues.to.evaluate.the.potential.impact.of.IFRS.16.on.the.financial.statements.and,.therefore,.the.impact.is.unknown.
3 | SIGNIFICANT ACCOUNTING POLICIES
The. accounting. policies. set. out. below. have. been. applied. consistently. to. all. periods. presented. in. these. consolidated financial.statements.
A) REVENUE RECOGNITION
Revenue.is.measured.at.the.fair.value.of.the.consideration.received.or.receivable,.net.of.discounts.and.volume.rebates..
-
i) Data library sales
-
.Revenue.is.recognized.when.the.customer.executes.a.valid.licence.agreement,.transfer.of.seismic.data.to.the. customer.occurs.and.collection.is.reasonably.assured..If.it.is.probable.that.discounts.will.be.granted.and.the.amount. can.be.measured.reliably,.then.the.discount.is.recognized.as.a.reduction.of.revenue.as.the.sales.are.recognized.. The.Company.defers.the.unearned.portion.of.the.contract.value.for.which.the.revenue.recognition.requirements. have.not.been.met..Deferred.revenue.consists.of.the.difference.between.the.total.contract.value.and.the.amount. of.seismic.data.delivered..
-
ii) Participation surveys
.The.Company.participates.with.customers.in.3D.seismic.participation.surveys.from.which.the.Company.retains. proprietary.rights.to.the.collected.data,.and.from.which.participating.customers.receive.a.non-transferable.licensed. copy..Customers.typically.can.direct.or.influence.the.project.specifications.and.access.data.as.it.is.being.acquired..
PULSE SEISMIC INC.
53
.Participation. survey. revenue. is. recognized. in. the. financial. statements. in. proportion. to. the. project’s. stage. of. completion.and.when.the.total.contract.revenue,.total.contract.costs,.contract.costs.to.completion.and.stage.of. completion.at.the.date.of.the.statement.of.financial.position.can.be.measured.reliably..The.stage.of.completion.is. assessed.by.calculating.the.cost.incurred.for.work.performed.to.the.date.of.the.statement.of.financial.position.as. a.percentage.of.the.estimated.total.contract.cost..The.amount.of.revenue.recognized.is.equal.to.the.total.contract. revenue.multiplied.by.the.percentage.of.completion..Deferred.revenue.consists.of.the.difference.between.the.total. value.billed.and.the.amount.of.revenue.recognized..
B) FINANCIAL INSTRUMENTS
Financial.assets.of.the.Company.include.cash.and.cash.equivalents.and.trade.receivables..Financial.liabilities.of.the.Company. mainly.comprise.trade.payables.and.long-term.debt..
Financial.instruments.are.recognized.on.the.consolidated.statement.of.financial.position.when.the.Company.becomes.a. party.to.the.instrument’s.contractual.obligations..All.financial.instruments.are.initially.recognized.at.fair.value..Measurement. in.subsequent.periods.depends.on.the.instrument’s.classification..
Cash. and. cash. equivalents. and. trade. receivables. are. designated. as. loans. and. receivables.. Accounts. payable. and. longterm.debt.are.designated.as.other.financial.liabilities..Loans.and.receivables.and.other.financial.liabilities,.including.related. transaction.costs,.are.measured.initially.at.fair.value.and.subsequently.at.amortized.cost.using.the.effective.interest.rate. method,.less.any.allowance.for.impairment..
A.provision.for.impairment.of.loans.and.receivables.is.established.when.there.is.objective.evidence.that.the.Company. will.not.be.able.to.collect.all.amounts.due.according.to.the.receivable’s.original.terms..The.amount.of.the.provision.is.the. difference.between.the.asset’s.carrying.amount.and.the.present.value.of.estimated.future.cash.flows,.discounted.at.the. original.effective.interest.rate..The.carrying.amount.of.the.asset.is.reduced.through.the.use.of.an.allowance.account.and. the.amount.of.the.loss.is.recognized.in.the.income.statement..When.a.receivable.is.uncollectible,.it.is.written.off.against.the. allowance.account..Subsequent.recoveries.of.amounts.previously.written.off.are.credited.to.earnings.or.loss..
The.fair.value.of.accounts.receivable.is.estimated.as.the.present.value.of.future.cash.flows,.discounted.at.the.market.rate. of.interest.at.the.reporting.date..Fair.value.of.financial.liabilities,.which.is.determined.for.disclosure.purposes,.is.calculated. based.on.the.present.value.of.future.principal.and.interest.cash.flows,.discounted.at.the.market.rate.of.interest.at.the. reporting.date..
C) CASH AND CASH EQUIVALENTS
Short-term.investments.with.an.original.maturity.of.three.months.or.less,.net.of.the.operating.line.of.credit,.are.considered. to.be.cash.equivalents..
D) PARTICIPATION SURVEYS IN PROGRESS
Participation. surveys. in. progress. include. all. expenditures. related. directly. to. specific. projects. and. an. allocation. of variable.overheads.
Accrued.participation.survey.revenue.represents.the.gross.unbilled.amount.expected.to.be.collected.from.customers.for. participation.survey.work.performed.to.date.and.is.measured.at.the.value.of.the.contract.recognized.to.date,.based.on.the. percentage.of.completion,.less.progress.billings..If.payments.received.from.customers.exceed.the.related.income.recognized,. then.the.difference.is.presented.as.deferred.revenue.on.the.consolidated.statement.of.financial.position..
Preliminary.costs.during.the.research.phase.of.participation.surveys.are.recognized.in.earnings.as.incurred..Development. expenditures.related.to.participation.surveys.are.capitalized.only.once.the.survey.project.is.deemed.technically.feasible,. which.usually.occurs.when.the.participation.survey.contract.is.signed..The.expenditures.capitalized.include.the.cost.of. materials,.subcontractor.fees.and.labour.costs.that.are.directly.attributable.to.the.survey.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
54
E) SEISMIC DATA LIBRARY
The.seismic.data.library.has.a.finite.useful.life.and.is.measured.at.cost.less.accumulated.amortization.and.impairment.losses.. Additions.to.the.seismic.data.library.arise.in.two.distinct.ways:.(i).participation.surveys.and.(ii).the.purchase.of.existing.data.. Costs.directly.incurred.in.acquiring,.processing.and.otherwise.completing.seismic.surveys.are.capitalized.to.the.seismic data.library..
Subsequent.expenditures.on.data.library.assets,.such.as.reprocessing,.are.capitalized.only.when.the.expenditure.increases. the.asset’s.future.economic.benefits..All.other.expenditures.are.recognized.in.earnings.as.incurred..
Amortization.is.calculated.over.the.cost.of.the.asset.less.its.residual.value..Costs.associated.with.participation.surveys. are.amortized.at.50.percent.immediately.on.the.delivery.of.the.data.to.the.participants,.with.the.balance.amortized.on.a. straight-line.basis.over.the.seven-year.period.commencing.at.the.end.of.the.period.of.exclusivity.(three.to.six.months.from. data.delivery),.if.there.is.one..
The.assumptions.behind.the.50.percent.immediate.amortization.on.delivery.are.the.following..The.Company’s.historical. average.and.target.survey.prefunding.percentage.is.70.percent.of.the.cost.of.the.seismic.data.shoot..Also,.based.on.historical. numbers,.within.seven.years.the.Company.usually.recovers.70.percent.of.the.total.cost.of.the.survey.by.selling.the.data. acquired.by.the.survey..After.seven.years.the.data.sales.are.generally.expected.to.decline.
Based.on.these.numbers,.the.total.return.on.investment.(ROI).for.a.participation.survey.historically.is.140.percent.of.cost.. The.70.percent.prefunding.divided.by.the.expected.ROI.of.140.percent.equals.50.percent..This.50.percent.initial.amortization. represents.that.approximately.50.percent.of.the.expected.return.has.been.realized.with.the.initial.licensing.of.the.data. during.the.shoot..
The.cost.of.purchased.data.are.amortized.on.a.straight.line.bases.over.seven.years.
Amortization.is.based.on.management’s.estimates.of.expected.future.sales,.expected.useful.lives,.market.developments. and. experience.. These. estimates. may. change. due. to. changes. in. market. conditions,. potential. prospects,. exploration. licence.duration,.exploration.and.development.in.certain.areas,.government.regulations.and.general.economic.conditions.. Amortization.methods,.useful.lives.and.residual.values.are.reviewed.at.each.financial.year-end.and.adjusted.if.appropriate.
F) PROPERTY AND EQUIPMENT
Property. and. equipment. are. recorded. at. cost. less. accumulated. depreciation. and. impairment. losses.. Cost. includes. expenditures.that.are.directly.attributable.to.the.acquisition.of.the.asset..
Depreciation.is.calculated.over.the.depreciable.amount,.which.is.the.cost.of.an.asset.less.its.residual.value..Depreciation.is. recognized.in.earnings.over.the.estimated.useful.life.of.each.significant.component.of.an.item.of.property.and.equipment.. The.half-year.rule.is.applied.to.the.first.year.of.acquisition..
Depreciation.is.provided.using.the.following.methods:
| Depreciationisprovidedusingthefollowingmethods: | ||
|---|---|---|
| Declining | Straight | |
| Balance | Line | |
| Computer hardware and software | 30% | |
| Offce equipment | 20% | |
| Leasehold improvements | Balance of lease |
G) IMPAIRMENT OF LONG-LIVED ASSETS
The.carrying.amounts.of.the.seismic.data.library,.property.and.equipment,.and.intangible.assets.are.reviewed.at.each. reporting.date.by.management.to.determine.whether.there.is.any.indication.of.impairment..If.so,.the.asset’s.recoverable. amount.is.estimated.and.impairment.recorded,.if.any..
PULSE SEISMIC INC.
55
Factors.considered.important.by.the.Company.that.could.trigger.an.impairment.assessment.include:
-
/ Significant.underperformance.relative.to.expected.operating.results.based.on.historical.and/or.projected.data;
-
/ Significant.changes.in.the.manner.of.the.use.of.the.asset.or.the.strategy.of.the.overall.business;.and
-
/ Significant.negative.industry.or.economic.trends..
The.recoverable.amount.of.tangible.and.intangible.assets.is.the.greater.of.value.in.use.and.fair.value.less.costs.to.sell..In. assessing.value.in.use,.the.estimated.future.cash.flows.are.discounted.to.their.present.value.using.a.pre-tax.discount.rate. that.reflects.current.market.assessment.of.the.time.value.of.money.and.the.risks.specific.to.the.asset..For.the.purpose.of. impairment.testing,.assets.are.classified.in.the.smallest.grouping.that.generates.cash.inflows.from.continuing.use.that.are. largely.independent.of.the.cash.inflows.of.other.assets.or.groups.(the.CGU).
An.impairment.loss.is.recognized.if.the.carrying.amount.of.an.asset.or.its.CGU.exceeds.its.estimated.recoverable.amount.. Impairment.losses.are.recognized.in.earnings.or.loss..Impairment.losses.recognized.in.respect.of.a.CGU.are.allocated.to.the. carrying.amount.of.the.assets.in.the.unit.on.a.pro-rata.basis..
Impairment.losses.for.assets.recognized.in.prior.periods.are.assessed.at.each.reporting.date.for.any.indications.that.the. loss.has.decreased..An.impairment.loss.is.reversed.if.there.has.been.a.change.in.the.estimates.used.to.determine.the. recoverable.amount.and.only.to.the.extent.that.the.assets’.carrying.value.does.not.exceed.the.carrying.amount.that.would. be.determined,.net.of.amortization.or.depreciation,.if.no.impairment.loss.had.been.recognized.
H) INCOME TAXES
Income. tax. expense. comprises. current. and. deferred. tax.. Income. tax. expense. is. recognized. in. earnings. or. loss. except. to. the. extent. that. it. relates. to. items. recognized. directly. in. equity,. in. which. case. it. is. recognized. in. equity. or. in. other comprehensive.income..
Current.tax.is.the.expected.tax.payable.or.receivable.on.the.taxable.income.or.loss.for.the.year,.using.tax.rates.enacted.or. substantively.enacted.at.the.reporting.date,.and.any.adjustment.to.taxes.payable.in.respect.of.previous.years.
Deferred.tax.is.recognized.in.respect.of.temporary.differences.between.the.carrying.amounts.of.assets.and.liabilities.for. financial.reporting.purposes.and.the.amounts.used.for.taxation.purposes..Deferred.tax.is.measured.at.the.tax.rates.expected. to.be.applied.to.the.temporary.differences.when.they.are.reversed,.based.on.the.laws.enacted.or.substantively.enacted.by. the.reporting.date..Deferred.tax.assets.and.liabilities.are.offset.if.there.is.a.legally.enforceable.right.to.offset.current.tax. liabilities.and.assets,.and.they.relate.to.income.taxes.levied.by.the.same.tax.authority.on.the.same.taxable.entity,.or.on. different.tax.entities,.but.they.intend.to.settle.current.tax.liabilities.and.assets.on.a.net.basis.or.their.tax.assets.and.liabilities. will.be.realized.simultaneously..
Deferred.tax.is.not.recognized.for.the.following.differences:.
-
/ The.initial.recognition.of.assets.or.liabilities.in.a.transaction.that.is.not.a.business.combination.and.that.affects.neither. accounting.nor.taxable.income.or.loss;.and.
-
/ Differences.relating.to.investments.in.subsidiaries.and.jointly.controlled.entities.to.the.extent.that.it.is.probable.they.will. not.be.reversed.in.the.foreseeable.future..
A.deferred.tax.asset.is.recognized.to.the.extent.that.it.is.probable.that.future.taxable.income.will.be.available.against.which. deductible.temporary.differences.can.be.utilized..Deferred.tax.assets.are.reviewed.at.each.reporting.date.and.are.reduced. to.the.extent.that.it.is.no.longer.probable.the.related.tax.benefit.will.be.realized..
I) PER SHARE AMOUNTS
Basic.per.share.amounts.are.calculated.using.the.weighted.average.number.of.shares.outstanding.during.the.period..
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
56
J) SHARE CAPITAL
Common.shares.are.classified.as.equity..When.shares.are.sold,.the.consideration.received,.including.directly.attributable. costs,.net.of.any.tax.effect,.is.recognized.as.a.change.in.share.capital..The.Company.purchases.shares.for.cancellation.under. its.normal.course.issuer.bid..The.cost.of.purchasing.shares.for.cancellation.is.first.charged.to.share.capital.to.the.extent.of. the.average.carrying.value.of.the.common.shares.purchased.and.the.excess.is.charged.to.retained.earnings..No.gain.or.loss. is.recognized.in.the.consolidated.statements.of.comprehensive.income.(loss).on.the.purchase,.sale,.issuance.or.cancellation. of.the.Company’s.own.equity.instruments.
K) SHARE-BASED PAYMENTS
In.2012,.the.Company.implemented.a.new.long-term.incentive.plan.(LTIP).under.which.participants.are.granted.restricted. share.units.(RSUs).and.performance.share.units.(PSUs)..LTIP.award.amounts.are.at.the.discretion.of.the.Board.of.Directors.. RSUs.and.PSUs.have.accompanying.dividend-equivalent.rights.and,.therefore,.additional.RSUs.and.PSUs.are.issued.to.reflect. dividends.declared.on.the.common.shares..The.plan’s.trustee.will.purchase.common.shares.on.the.open.market.for.the. after-tax.number.of.RSUs.and.PSUs.vested.with.funds.provided.by.the.Company..The.RSUs.and.PSUs.are.treated.as.equitysettled.share-based.payments.and.the.related.payroll.taxes.are.treated.as.cash-settled.share-based.payments.
The.compensation.expense.is.recognized.over.the.vesting.period..For.equity-settled.share-based.payments,.the.compensation. expense.is.based.on.the.number.of.RSUs.and.PSUs.expected.to.vest.and.the.market.value.of.a.common.share.of.the. Company.on.the.grant.date,.with.a.corresponding.increase.to.contributed.surplus..For.cash-settled.share-based.payments,. the.compensation.expense.is.measured.initially.at.the.fair.market.value.of.the.Company’s.shares.at.the.grant.date.and. subsequently.adjusted.for.the.additional.shares.granted.based.on.the.reinvestment.of.notional.dividends.and.the.market. value.of.the.shares.at.the.end.of.each.reporting.period,.with.a.corresponding.increase.to.liabilities.
L) EMPLOYEE BENEFITS
Short-term.employee.benefit.obligations.are.calculated.on.an.undiscounted.basis.and.are.expensed.as.the.related.services. are.provided..
A.liability.is.recognized.for.the.amount.expected.to.be.paid.under.short-term.cash.bonus.or.profit-sharing.plans.if.the. Company.has.a.current.legal.or.constructive.obligation.to.pay.this.amount.as.a.result.of.past.service.provided.by.the. employee.and.the.obligation.can.be.estimated.reliably.
M) LEASES
The.determination.of.whether.an.arrangement.is.or.contains.a.lease.is.based.on.the.substance.of.the.arrangement.and. requires.an.assessment.of.whether.its.fulfillment.depends.on.the.use.of.a.specific.asset.or.assets.and.the.arrangement. conveys.a.right.to.use.the.asset..
Payments.made.under.operating.leases.are.recognized.in.earnings.or.loss.on.a.straight-line.basis.over.the.lease.term..
N) NET FINANCING COSTS
Financing.expenses.consist.of.interest.expense.on.long-term.debt.and.amortization.of.the.deferred.financing.costs..All. borrowing.costs.are.recognized.in.earnings.or.loss.using.the.effective.interest.rate.method..Interest.income.was.earned.from. term.deposits.
PULSE SEISMIC INC.
57
4 | SEISMIC INDUSTRY CYCLES AND SEASONALITY
Revenue.fluctuations.are.a.normal.part.of.the.seismic.data.library.business.and.data.library.sales.can.vary.significantly.from. quarter.to.quarter..Fourth-quarter.data.library.sales.have.frequently.been.stronger.than.in.other.quarters,.with.seismic.data. sales.being.triggered.as.oil.and.natural.gas.companies.finalize.capital.expenditures.near.year-end..Third-quarter.data.library. sales.are.often.lower.than.in.other.quarters.due.to.slower.business.conditions.during.the.summer.months..Data.library.sales. can,.however,.occur.at.any.time.during.any.quarter..This.is.due.to.the.nearly.continual.changes.in.general.oil.and.natural. gas.industry.conditions,.increased.demand.for.seismic.data.covering.a.specific.area.or.play,.timing.of.public.offerings.of. petroleum.and.natural.gas.rights.(land.sales),.as.well.as.corporate.merger-and-acquisition,.joint.venture.and.asset.disposition. activity.by.Pulse’s.clients.
Participation.survey.revenue.also.varies.significantly.from.quarter.to.quarter..The.majority.of.new.3D.seismic.data.is.typically. acquired.under.frozen.ground.conditions.from.November.to.March..Summer.seismic.programs.can.only.be.completed.in. certain.areas.that.have.drier.ground.conditions.and.can.be.easily.accessed.without.environmental.harm..In.addition,.the.size. and.pre-funding.levels.of.individual.participation.surveys.can.vary.significantly
5 | TRADE AND OTHER RECEIVABLES
|5|
TRADE AND OTHER RECEIVABLES|||
|---|---|---|
|As at December 31,|2015|2014|
|Data library trade receivables|6,155|7,080|
|Other|3|3|
||6,158|7,083|
No.bad.debt.expense.was.recorded.in.2015.or.2014..
6 | PARTICIPATION SURVEYS IN PROGRESS
|6|
PARTICIPATION SURVEYS IN PROGRESS|||
|---|---|---|
||2015|2014|
|Opening balance, January 1|36|–|
|Costs incurred|3,959|36|
|Transferred to seismic data library|(3,995)|–|
|Closing balance, December 31|–|36|
No.participation.survey.was.in.progress.at.December.31,.2015..At.December.31,.2014,.the.Peco.South.3D.survey.was.in. progress.and.was.delivered.during.the.first.quarter.of.2015.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
58
7 | SEISMIC DATA LIBRARY
|7|
SEISMIC DATA LIBRARY|||
|---|---|---|
||2015|2014|
|Cost|||
|Opening balance, January 1|434,527|433,794|
|Acquisitions through purchases and related cost|933|733|
|Transferred from participation surveys in progress|3,995|–|
|Closing balance, December 31|439,455|434,527|
|Accumulated amortization|||
|Opening balance, January 1|368,059|345,552|
|Amortization for the year|22,836|22,507|
|Impairment loss for the year|937|–|
|Closing balance, December 31|391,832|368,059|
|Carrying amount, December 31|47,623|66,468|
At.December.31,.2015,.the.Company.assessed.its.CGUs.included.in.its.seismic.data.library.for.indicators.of.impairment,. as.required.under.IFRS,.and.concluded.there.were.such.indicators..The.principal.indicator.was.the.ongoing.weakness.of. commodity.prices.along.with.uncertainty.over.the.timing.of.any.improvement..That.indicator.triggered.an.impairment.test.. As.a.result,.the.Company.completed.an.impairment.test..For.the.purpose.of.impairment.testing,.the.recoverable.amounts. of.the.Company’s.CGUs.is.the.greater.of.its.value.in.use.and.its.fair.value.less.costs.to.sell...The.recoverable.amounts.of.the. CGU’s.were.determined.based.on.a.value.in.use.calculation..The.Company.used.the.following.assumptions.to.calculate.the. recoverable.amount.of.each.CGU:
-
/ The.estimated.future.cash.flows.for.the.next.five.years.net.of.variable.and.fixed.costs;
-
/ The.residual.value.of.each.CGU.estimated.to.be.20.percent.of.the.original.cost.for.purchased.data.and.10.percent..of.the. original.cost.for.data.shot.in.a.participation.survey;
-
/ A.pre-tax.discount.rate.of.9.1.percent.to.calculate.the.net.present.value.of.future.cash.flows,.which.is.the.weighted.average. cost.of.capital.calculated.at.December.31,.2015;.and.
-
/ A.combined.federal-provincial.income.tax.rate.of.27.percent.
Based.on.these.assumptions.and.the.Company’s.calculations,.an.impairment.loss.of.$937,000.was.recognized.in.the.fourth. quarter.of.2015..The.impairment.specifically.related.to.two.CGUs,.Altares.3D.($323,000).and.Simon.East.3D.($614,000),.and. was.the.result.of.less.activity.in.the.areas.due.to.commodity.prices.and.capital.budgets..The.total.remaining.net.book.value. of.Altares.3D.and.Simon.East.3D.was.$826,000.at.December.31,.2015.
At.December.31,.2014,.no.indicators.of.impairment.were.identified.and.accordingly,.an.impairment.test.was.not.required..
Subsequent.to.the.end.of.the.year,.on.January.26,.2016,.the.Company.acquired.approximately.107,000.net.kilometres.of.2D. seismic.data.and.58.net.square.kilometres.of.3D.seismic.data,.increasing.Pulse’s.2D.seismic.data.library.by.31.5.percent.to. approximately.447,000.net.kilometres..The.acquisition.includes.data.spread.throughout.the.Western.Canada.Sedimentary. Basin.and.is.complementary.to.the.Company’s.existing.data..The.purchase.price.of.$3.65.million.was.funded.through.the. issuance.of.669,643.common.shares,.plus.$2.15.million.in.cash.
PULSE SEISMIC INC.
59
|8|
LONG-TERM DEBT|||
|---|---|---|
|As at December 31,|2015|2014|
|Secured revolving bank term loan|–|5,500|
|Less deferred fnancing costs|–|133|
|Long-term debt, net of deferred fnancing costs|–|5,367|
On.February.15,.2013.the.Company.announced.it.had.executed.a.new.$50.0.million.three-year.extendible.revolving.credit. facility.with.a.syndicate.of.banks..There.are.no.scheduled.principal.payments..Voluntary.prepayments.are.permitted.in.whole. or.part.at.any.time.without.premium.or.penalty..
On. January. 18,. 2016. the. Company. elected. to. reduce. the. facility’s. available. borrowing. amount. to. $30.0. million. from $50.0.million..Up.to.$5.0.million.of.the.revolving.facility.is.available.as.an.operating.line.of.credit..As.at.December.31,.2015,. $222,000.(December.31,.2014.–.Nil).was.drawn.on.the.operating.line.of.credit,.and.long.term-debt.was.nil.(December.31,. 2014.-.$5.4.million)..The.credit.facility.with.a.syndicate.of.banks.includes.an.accordion.feature.which.allows.an.increase.in.the. facility’s.size.up.to.$70.0.million.with.the.lenders’.consent..The.accordion.incurs.no.renewal.or.standby.fees..At.the.same.time,. the.Company.negotiated.a.one.year.extension.and.the.current.maturity.date.is.now.February.13,.2019..On.an.annual.basis,. the.Company.has.the.option.to.extend.the.maturity.date.for.one.additional.year.with.the.lenders’.approval.
Interest.on.the.syndicated.revolving.bank.loan.is.calculated.based.on.the.lender’s.prime.rate,.bankers’.acceptance.rate. or.LIBOR,.plus.an.applicable.margin.based.on.the.covenant.ratio.of.total.debt.to.adjusted.earnings.before.interest,.tax,. depreciation.and.amortization.(adjusted.EBITDA)..At.December.31,.2015.the.applicable.interest.rate.on.the.long-term.debt. was.3.2.percent.(December.31,.2014.–.3.5.percent)..
The.Company.pays.a.standby.fee.based.on.the.daily.undrawn.balance.of.the.credit.facility.and.an.applicable.margin.based. on.the.covenant.ratio.of.total.debt.to.adjusted.EBITDA..
The.covenants.include.two.financial.ratio.tests..The.first.is.that.the.total.debt.to.adjusted.EBITDA.must.not.exceed.a.ratio. of.2.50:1..The.ratio.was.0.01:1.at.December.31,.2015..The.second.financial.covenant.is.that.the.interest.coverage.ratio.must. be.at.least.3:1.at.all.times..The.ratio.was.51:1.at.December.31,.2015..The.Company.was.in.compliance.with.all.covenants.at December.31,.2015.
The.credit.facility.is.secured.by.a.charge.on.all.of.the.assets.of.the.Company.and.its.material.subsidiaries.
9 | DEFERRED TAX ASSETS AND LIABILITIES
|9|
DEFERRED TAX ASSETS AND LIABILITIES|||
|---|---|---|
|A) UNRECOGNIZED DEFERRED TAX ASSETS|||
|As at December 31 ,|2015|2014|
|Foreign exploration and development expense|347|355|
|Capital losses|413|383|
||760|738|
Deferred.tax.assets.for.these.items.have.not.been.recognized.because.utilization.against.future.taxable.profits.is.not.probable..
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
60
B) RECOGNIZED DEFERRED TAX ASSETS AND LIABILITIES
Deferred.tax.assets.and.liabilities.are.attributable.to.the.following:
| As at December 31, | 2015 | 2014 |
|---|---|---|
| Deferred income tax assets: | ||
| Resource expenditures | 199 | 194 |
| Non-capital tax losses carried forward | 2,060 | 1,747 |
| Share issuance and fnancing cost | 36 | 27 |
| Long-term incentive plan | 120 | 341 |
| Deferred income tax asset | 2,415 | 2,309 |
| Deferred income tax liability: | ||
| Seismic data library and participation surveys | 10,114 | 10,883 |
| Deferred income tax liability | 10,114 | 10,883 |
| Net deferred income tax liabilities | 7,699 | 8,574 |
At.December.31,.2015,.the.Company.had.non-capital.tax.losses.of.$8.0.million.available.to.reduce.future.years’.income.for. tax.purposes..These.losses.expire.between.2033.and.2035..
C) MOVEMENT IN TEMPORARY DIFFERENCES DURING THE YEAR
| Deferred tax | Deferred tax | |||
|---|---|---|---|---|
| liabilities (assets) | liabilities (assets) | |||
| January 1, | Recognized | Recognized | December 31, | |
| 2014 | in income | in equity | 2014 | |
| Resource expenditures | (212) | 18 | - | (194) |
| Non-capital losses | (1,549) | (198) | – | (1,747) |
| Share issuance and fnancing costs | (22) | (5) | – | (27) |
| Long-term incentive plan | (393) | 72 | (20) | (341) |
| Seismic data library | 9,642 | 1,241 | – | 10,883 |
| 7,466 | 1,128 | (20) | 8,574 | |
| Deferred tax | Deferred tax | |||
| liabilities (assets) | liabilities (assets) | |||
| January 1, | Recognized | Recognized | December 31, | |
| 2015 | in income | in equity | 2015 | |
| Resource expenditures | (194) | (5) | - | (199) |
| Non-capital losses | (1,747) | (313) | – | (2,060) |
| Share issuance and fnancing costs | (27) | (9) | – | (36) |
| Long-term incentive plan | (341) | 70 | 151 | (120) |
| Seismic data library | 10,883 | (769) | – | 10,114 |
| 8,574 | (1,026) | 151 | 7,699 |
PULSE SEISMIC INC.
61
D) RECONCILIATION OF EFFECTIVE TAX RATE
Income.tax.expense.differs.from.the.amount.that.would.be.computed.by.applying.the.basic.combined.federal.and.provincial. statutory.income.tax.rate.to.earnings.before.income.taxes..The.reasons.for.the.differences.are.as.follows:
| For the years ended December 31, | 2015 | 2014 |
|---|---|---|
| Earnings (loss) before income tax | (6,334) | 4,606 |
| Combined federal and provincial income tax rate | 26% | 25% |
| Expected income tax expense (reduction) | (1,647) | 1,152 |
| Effects of differences: | ||
| Non-deductible expenses | 13 | 14 |
| Adjustment in respect of prior years | 1 | – |
| Change in valuation allowance | (35) | (38) |
| Effect of change in provincial tax rate pools | 642 | – |
| Actual income tax expense (reduction) | (1,026) | 1,128 |
On. June. 15,. 2015. the. government. of. Alberta. announced. that. the. general. corporate. income. tax. rate. would. increase from. 10. percent. to. 12. percent. effective. July. 1,. 2015.. The. impact. of. this. rate. change. has. been. recognized. in. the. 2015 financial.statements.
The.deferred.tax.related.to.the.equity-settled.share-based.compensation.is.recognized.directly.in.equity,.as.the.estimated. future.tax.deduction.exceeds.the.cumulative.remuneration.expense..
10 | EQUITY
A) SHARE CAPITAL
The.Company’s.authorized.share.capital.consists.of.an.unlimited.number.of.common.and.an.unlimited.number.of.preferred. shares,.issuable.in.series..The.shares.have.no.stated.par.value..No.preferred.shares.have.been.issued..All.common.shares.are. entitled.to.receive.dividends.as.declared.and.are.entitled.to.one.vote.per.share.at.meetings.of.the.Company.
On.December.16,.2015,.the.Company.announced.the.renewal.of.its.normal.course.issuer.bid.(NCIB)..The.Company.may. purchase,.for.cancellation,.up.to.a.maximum.of.3,509,326.common.shares,.equal.to.approximately.10.percent.of.the.public. float.of.35,093,268.common.shares.as.at.December.15,.2015..The.Company.is.also.limited.under.the.NCIB.to.purchasing.up. to.5,134.common.shares.in.any.one.day,.subject.to.the.block.purchase.exemption.under.the.TSX.rules..The.NCIB.will.continue. until.December.20,.2016..Purchases.will.be.made.on.the.open.market.through.the.TSX.or.alternative.platforms.at.the.market. price.of.such.shares..All.shares.purchased.under.the.NCIB.will.be.cancelled.
During.the.year.ended.December.31,.2015.the.Company.purchased,.for.cancellation.1,625,400,.(2014.–.2,101,277).common. shares.pursuant.to.its.NCIB.at.a.weighted.average.price.of.$2.50.(2014.–.$3.01).per.share,.including.brokerage.fees,.for.a.total. cost.of.$4.1.million.(2014.–.$6.3.million)..The.total.cost.paid,.including.fees,.was.first.charged.to.share.capital.to.the.extent.of. the.average.carrying.value.of.the.common.shares.purchased.and.the.excess.of.$1.8.million.(2014.–.$3.4.million).was.charged. to.the.deficit.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
62
The.purchase.price.of.the.$3.65.million.acquisition.discussed.in.Note.7.has.been.partially.funded.through.the.issuance.of. 669,643.Pulse.common.shares.valued.at.approximately.$2.24.per.share,.based.on.the.10-day.volume-weighted.average. price.of.the.shares.on.the.Toronto.Stock.Exchange.at.close.of.trading.on.January.21,.2016.
B) DIVIDENDS
Dividends.paid.in.2015.were.$0.06.per.share.(2014.–.$0.08).and.totalled.$3.4.million.(2014.–.$4.7.million).
On.November.4,.2015,.with.lower.period-over-period.seismic.data.library.sales.and.the.strong.possibility.of.an.extended. downturn,.Pulse’s.Board.of.Directors.deemed.it.financially.prudent.and.in.the.long-term.interests.of.shareholders.to.suspend. the.Company’s.quarterly.dividend.of.$0.02.per.share..
11 | SHARE-BASED PAYMENTS
In.2012,.the.Company’s.Board.of.Directors.approved.a.new.long-term.incentive.plan.for.employees,.officers.and.directors. designed. to. align. the. Company’s. long-term. incentive. compensation. with. its. performance. and. to. increase. individual share.ownership..
The.LTIP.awards.consist.of.RSUs.and.PSUs,.with.Directors.being.granted.RSUs.only..Upon.vesting,.each.RSU.and.PSU.entitles. the.holder.to.one.common.share.of.the.Company..RSUs.and.PSUs.have.accompanying.dividend-equivalent.rights.and,. therefore,.additional.RSUs.and.PSUs.are.issued.to.reflect.dividends.declared.on.the.common.shares.
On.March.31,.2015.one-third.of.the.awards.which.were.eligible.to.vest.were.RSUs.and.two-thirds.were.PSUs..Based.on. the.Company’s.performance.in.2014.and.the.predetermined.performance.measures,.4.percent.or.10,910.of.the.eligible. PSUs.vested..RSUs.vest.automatically.based.upon.time.and,.consequently,.all.of.the.eligible.RSUs.vested.automatically.on March.31,.2015.
To.satisfy.its.obligation,.in.April.2015.the.Company.provided.$350,000.to.the.plan’s.trustee.to.purchase.common.shares. on.the.open.market.for.the.total.after-tax.number.of.cash-.and.equity-settled.RSUs.that.vested.on.March.31,.2015..The. related.payroll.taxes.of.$211,000.were.paid.in.May.2015.to.settle.fully.the.accrued.cash-settled.portion.of.the.share-based payment.liabilities.
In.determining.the.amount.of.equity-settled.share-based.compensation.related.to.PSUs,.management.makes.estimates. about.future.results.and.vesting.criteria..It.is.reasonably.possible.that,.based.on.current.knowledge,.future.outcomes.could. differ.from.the.estimates.and.require.a.material.adjustment.to.the.share-based.compensation.expense.recorded.in.future. periods..The.impact.of.any.change.in.the.number.of.PSUs.expected.to.vest.is.recognized.in.the.period.the.estimate.is.revised.
During.the.year.ended.December.31,.2015,.the.Company.recognized.$238,000.(2014.–.$358,000).in.compensation.expense. related.to.the.LTIP.in.salaries,.internal.commissions.and.benefits.on.the.statement.of.comprehensive.income.(loss)..The. equity-settled.portion.was.$220,000.(2014.–.$377,000).
At.December.31,.2015.the.obligation.related.to.the.cash-settled.portion.of.the.LTIP.was.$174,000.(December.31,.2014.–. $372,000).with.$98,000.(December.31,.2014.–.$195,000).included.in.accounts.payable.and.accrued.liabilities.and.$76,000. (December.31,.2014.–.$177,000).included.in.other.long-term.liabilities..
PULSE SEISMIC INC.
63
The.following.summarizes.activity.in.the.Company’s.LTIP.during.the.years.ended.December.31,.2015.and.2014:
| RSUs | 2015 | 2014 |
|---|---|---|
| Outstanding, January 1 | 427,359 | 505,221 |
| Granted | 133,520 | 137,657 |
| Dividend-equivalent share units | 8,930 | 11,348 |
| Settled | (175,060) | (180,640) |
| Cancelled or forfeited | (50,020) | (46,227) |
| Outstanding, December 31 | 344,729 | 427,359 |
| PSUs | 2015 | 2014 |
| Outstanding, January 1 | 658,896 | 791,156 |
| Granted | 201,950 | 194,500 |
| Dividend-equivalent share units | 13,584 | 17,615 |
| Settled | (10,910) | (1,565) |
| Cancelled or forfeited | (364,774) | (342,810) |
| Outstanding, December 31 | 498,746 | 658,896 |
On. March. 31,. 2016,. 121,713. RSUs. will. vest. automatically. and,. based. on. the. Company’s. performance. in. 2015. and. the. predetermined.performance.measures,.none.of.the.PSUs.will.vest..In.April.2016,.the.Company.will.settle.its.obligation.to. deliver.the.common.shares.by.providing.funds.to.the.independent.LTIP.trustee.to.purchase.the.shares.on.the.open.market.
12 | EARNINGS PER SHARE
A) BASIC EARNINGS PER SHARE
The.calculation.of.basic.earnings.per.share.at.December.31,.2015.was.based.on.the.loss.attributable.to.common.shareholders. of.$5.3.million.for.the.year.ended.December.31,.2015.(2014.–.earnings.of.$3.5.million).and.a.weighted.average.number.of. common.shares.of.56,628,524.(2014.–.58,957,072),.calculated.as.follows:
| 2015 | 2014 | |
|---|---|---|
| Common shares outstanding, January 1 | 57,247,843 | 59,349,120 |
| Effect of shares issued, purchased and cancelled | (619,319) | (392,048) |
| Weighted average number of common shares for the year ended December 31 | 56,628,524 | 58,957,072 |
B) DILUTED EARNINGS PER SHARE:
The.Company.does.not.have.any.dilutive.securities.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
64
13 | SALARIES, INTERNAL COMMISSIONS AND BENEFITS
|13|
SALARIES, INTERNAL COMMISSION|S AND BENEFITS|||
|---|---|---|---|
|For the years ended December 31,|Note|2015|2014|
|Salaries and benefts||3,321|3,241|
|Internal commissions||259|462|
|Registered retirement savings plan contributions||131|137|
|Short-term incentives||40|574|
|Long-term incentives|11|238|358|
|Total salaries, internal commissions and benefts||3,989|4,772|
14 | OTHER SELLING, GENERAL AND ADMINISTRATIVE COSTS
|14|
OTHER SELLING, GENERAL AND ADMINISTRATI|VE COSTS||
|---|---|---|
|For the years ended December 31,|2015|2014|
|External commissions|35|81|
|Occupancy cost|645|673|
|Offce and general cost|421|587|
|Information technology|356|394|
|Mapping and data storage|145|187|
|Directors’ fees and corporate costs|450|556|
|Consulting fees|46|49|
|Professional fees|229|208|
|Total other selling, general and administrative costs|2,327|2,735|
15 | NET CHANGE IN NON-CASH OPERATING WORKING CAPITAL
|15|
NET CHANGE IN NON-CASH OPERATING WORK|ING CAPITAL||
|---|---|---|
|For the years ended December 31,|2015|2014|
|Trade and other receivables|925|(3,867)|
|Prepaid expenses|(17)|58|
|Accounts payable and accrued liabilities|(963)|524|
|Deferred revenue|(768)|45|
|Other long-term payable|(101)|(168)|
|Others|(27)|(187)|
|Net change in non-cash operating working capital|(951)|(3,595)|
PULSE SEISMIC INC.
65
16 | FINANCIAL INSTRUMENTS
The.Company’s.risk.management.policy.objectives.include.the.long-term.management.of.the.Company’s.business.activities. and,.wherever.possible,.mitigation.of.the.associated.business.risks..The.Company.has.exposure.to.the.following.risks.from. its.use.of.financial.instruments:
-
/ Credit.risk;
-
/ Liquidity.risk;.and
-
/ Market.risk.
A) RISK MANAGEMENT
The. Board. of. Directors. has. overall. responsibility. for. the. establishment. and. oversight. of. the. Company’s. risk management.framework..
The.Company’s.risk.management.policies.are.established.to.identify.and.analyze.the.risks.faced.by.the.Company,.to.set. appropriate.risk.limits.and.controls,.and.to.monitor.risks.and.adherence.to.limits..The.Company,.through.its.training.and. management.standards.and.procedures,.aims.to.develop.a.disciplined.and.constructive.control.environment.in.which.all. employees.understand.their.roles.and.obligations..
The.Audit.Committee.oversees.how.management.monitors.compliance.with.the.Company’s.risk.management.policies.and. procedures,.and.reviews.the.adequacy.of.the.risk.management.framework.in.relation.to.the.risks.faced.by.the.Company.. Reviews. of. risk. management. controls. and. procedures. are. performed,. the. results. of. which. are. reported. to. the. Board of.Directors..
B) CREDIT RISK
Credit.risk.is.the.risk.of.financial.loss.to.the.Company.if.a.customer.or.counterparty.to.a.financial.instrument.fails.to.meet.its. contractual.obligations,.and.arises.principally.from.the.Company’s.accounts.receivable..
The. Company. is. exposed. to. credit. risk. in. connection. with. data. sales. and. participation. surveys. with. its. customers.. The. Company’s.exposure.to.credit.risk.is.influenced.mainly.by.each.customer’s.individual.characteristics..The.nature.of.the. Company’s.customer.base,.including.the.default.risk.of.the.industry.in.which.customers.operate,.has.an.influence.on.credit. risk..As.the.Company.operates.to.a.large.extent.in.the.oil.and.natural.gas.industry,.nearly.all.of.the.trade.receivables.relate. to.customers.from.this.industry..
The.effective.monitoring.and.control.of.credit.risk.is.a.core.competency.of.the.Company..Each.new.customer.is.analyzed. individually.for.creditworthiness,.including.credit.reference.checks,.before.payment.and.delivery.terms.and.conditions.such. as.credit.limits.are.offered..Customer.accounts.are.monitored.and.accounts.receivable.aging.is.regularly.reviewed..Certain. customers.have.signed.agreements.with.the.Company.that.provide.for.extended.payment.terms..The.Company’s.credit. risk.increases.in.these.arrangements.due.to.their.longer.time-frame..The.risk.is.mitigated.by.attempting.to.limit.these. arrangements.to.major.oil.and.natural.gas.companies.which.have.long.operating.histories.and.adequate.resources.to.fulfill. their.commitments.
The.majority.of.the.Company’s.customers.have.been.doing.business.with.the.Company.for.many.years,.and.minimal.losses. have.occurred.in.the.past..The.Company.does.not.require.customers.to.provide.collateral..
Exposure to credit risk
The.carrying.amount.of.financial.assets.represents.the.maximum.credit.exposure..The.maximum.exposure.to.credit.risk. at.the.reporting.date.was.the.value.of.accounts.receivable.of.$6.2.million..The.Company.has.a.significant.concentration.of. customers.in.the.oil.and.natural.gas.industry,.with.the.majority.located.in.Alberta..At.December.31,.2015,.68.percent.of.total. accounts.receivable.were.due.from.two.customers..For.the.year.ended.December.31,.2015,.approximately.50.percent.of.the. Company’s.data.library.sales.were.attributable.to.three.customers..
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
66
The.aging.of.trade.receivables.at.the.reporting.date.was:
| 2015 | 2014 | |||||
|---|---|---|---|---|---|---|
| Gross | Impairment | Gross | Impairment | |||
| Current | 6,158 | – | 5,427 | – | ||
| Past due 31-60 days | – | – | 1,636 | – | ||
| Past due 61-90 days | – | – | – | – | ||
| More than 90 days | – | – | 20 | – | ||
| Total | 6,158 | – | 7,083 | – |
As.at.the.reporting.date,.the.Company.believes.that.all.accounts.are.collectible,.based.on.historical.payment.behaviour.and. extensive.analysis.of.customers’.underlying.credit.ratings..
C) LIQUIDITY RISK
Liquidity.risk.is.the.risk.that.the.Company.will.encounter.difficulty.in.meeting.the.obligations.associated.with.its.financial. liabilities.that.are.settled.in.cash.or.another.financial.asset..The.Company’s.approach.to.managing.liquidity.is.to.ensure,.as.far. as.possible,.that.it.will.always.have.sufficient.liquidity.to.meet.its.liabilities.when.due,.under.normal.and.stressed.conditions,. without.incurring.unacceptable.losses.or.risking.damage.to.its.reputation..
The.Company.regularly.monitors.its.cash.flow.and.funding.options.available.in.the.capital.markets,.as.well.as.trends.in.the. availability.and.costs.of.such.funding,.with.a.view.to.maintaining.financial.flexibility.and.limiting.repayment.risks..The.Company. does.not.believe.that.it.will.encounter.difficulty.in.meeting.its.financial.obligations..Consolidated.cash.flow.information,. including.a.projection.for.the.remainder.of.the.year.where.applicable,.is.presented.to.the.Audit.Committee.quarterly,.which. aids.in.planning.to.ensure.that.the.Company.has.sufficient.cash.to.meet.expected.operational.expenses,.including.the. servicing.of.financial.obligations..
Beyond.effective.net.working.capital.and.cash.management,.at.December.31,.2015.the.Company.had.$49.8.million.available. for.future.draws.on.its.revolving.credit.facility,.and.a.further.$20.0.million.was.also.available.subject.to.the.banking.syndicate’s. approval.to.activate.an.accordion.feature..As.described.in.note.8,.on.January.18,.2016,.the.Company.elected.to.reduce.the. facility’s.available.borrowing.amount.to.$30.0.million.from.$50.0.million..As.at.March.2,.2016,.the.Company.had.$30.0.million. available.for.future.draws.on.its.revolving.credit.facility,.and.a.further.$40.0.million.was.also.available.subject.to.the.banking. syndicate’s.approval.to.activate.an.accordion.feature.
The.following.are.the.contractual.maturities.of.financial.liabilities.at.December.31,.2015,.assuming.the.new.credit.facility.is. not.renewed.in.February.2019:
| 2019 | |||||
|---|---|---|---|---|---|
| Carrying amounts | 2016 | 2017 | 2018 | and after | |
| Operating line of credit | 222 | 222 | – | – | – |
| Accounts payable | 809 | 809 | – | – | – |
| Long-term payable | 76 | – | 76 | – | – |
| Total | 1,107 | 1,031 | 76 | – | – |
PULSE SEISMIC INC.
67
D) MARKET RISK
Market.risk.is.the.risk.that.changes.in.market.prices.will.affect.the.Company’s.income.or.the.value.of.its.holdings.of.financial. instruments..The.objective.of.market.risk.management.is.to.manage.and.control.market.risk.exposures.within.acceptable. parameters,.while.optimizing.the.return..
i) Commodity price risk
- .The.Company.is.not.directly.exposed.to.commodity.price.risk.as.it.does.not.have.any.contracts.that.are.directly.based.on. commodity.prices..A.change.in.commodity.prices,.specifically.oil.and.natural.gas.prices,.could.have.a.material.impact.on. the.Company’s.customers’.cash.flows.and.could.therefore.affect.the.level.of.seismic.data.library.sales.and.participation. surveys..Commodity.prices.are.affected.by.many.factors,.including.supply.and.demand..The.Company.has.not.entered. into.any.commodity.price.risk.contracts..Given.that.this.is.an.indirect.influence,.the.financial.impact.on.the.Company.of. changing.oil.and.natural.gas.prices.is.not.reasonably.determinable..
ii) Interest rate risk
- .The.Company’s.interest.rate.risk.exposure.is.mainly.related.to.long-term.debt..The.Company.is.exposed.to.interest.rate. cash-flow.risk.on.its.floating-rate.long-term.debt.as.described.in.note.8..Changes.in.market.interest.rates.will.cause. fluctuations.in.future.interest.payments..
The.Company.earns.minimal.interest.income.on.its.cash.balances..
- .A.change.of.100.basis.points.in.interest.rates.for.the.year.ended.December.31,.2015.would.have.increased.or.decreased. earnings.by.$33,000.(2014.–.$160,000),.assuming.all.other.variables.remained.constant..
E) FAIR VALUES
The.fair.values.of.cash.and.cash.equivalents,.accounts.receivable.and.accounts.payable.approximate.their.carrying.amount. largely.due.to.the.short-term.maturities.of.these.instruments..The.fair.value.of.the.long-term.debt.approximates.the.carrying. value.because.interest.charges.under.the.bank.loans.are.based.on.current.Canadian.bankers’.acceptance.rates.
17 | CAPITAL MANAGEMENT
The.Company.considers.its.capital.structure.to.include.shareholders’.equity.and.long-term.debt.
| As at December 31, | 2015 | 2014 |
|---|---|---|
| Shareholders’ equity | 45,389 | 58,401 |
| Long-term debt (before deferred fnancing costs) | – | 5,500 |
| Total capitalization | 45,389 | 63,901 |
The.Company’s.primary.objective.when.managing.capital.is.to.preserve.its.ability.to.execute.its.long-term.growth.plan.of. significantly.increasing.the.size.of.the.seismic.data.library,.so.that.it.can.maximize.revenue.and,.ultimately,.shareholder.value.. Sales.generated.from.the.seismic.data.library.provide.the.Company.with.high.levels.of.cash,.and.its.most.significant.expense. is.non-cash.amortization..Due.to.this,.the.Company.is.able.to.repay.long-term.debt.and.continue.to.fund.data.library.growth..
The.Company.requires.flexibility.in.managing.the.capital.structure.so.that.it.can.take.advantage.of.opportunities.to.raise. additional.capital.as.opportunities.for.data.acquisitions.or.participation.surveys.arise..The.Company.uses.a.combination.of. debt.and.equity.and.relies.on.key.internal.measures.such.as.the.long-term.debt.to.TTM.cash.EBITDA.ratio.and.the.long-term. debt.to.equity.ratio.to.forecast.and.structure.its.capital.requirements..From.time.to.time.the.Company.purchases.its.own. shares.on.the.market.through.its.NCIB,.the.timing.of.which.depends.on.market.prices.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
68
Cash.EBITDA.is.defined.by.the.Company.as.earnings.before.interest,.taxes,.depreciation.and.amortization.less.participation. survey.revenue,.plus.non-cash.and.non-recurring.general.and.administrative.expenses..Cash.EBITDA.is.a.measure.that. does.not.have.any.standardized.meaning.prescribed.by.IFRS.or.Canadian.generally.accepted.accounting.principles.and.is. therefore.unlikely.to.be.comparable.to.similar.measures.presented.by.other.issuers..
The.long-term.debt.to.TTM.cash.EBITDA.ratio.is.calculated.as.long-term.debt.at.the.end.of.the.period,.divided.by.12-month. trailing.cash.EBITDA..This.measure.is.substantially.the.same.as.the.total.debt.to.adjusted.EBITDA.ratio.covenant.in.the. Company’s.credit.facility,.with.the.exception.that.the.covenant.calculation.under.the.credit.facility.allows.for.the.addition. of.normalized.cash.flow.from.acquisitions.for.the.months.during.the.trailing.12.months.that.the.Company.didn’t.own.the. acquired.data.
The.long-term.debt.to.TTM.cash.EBITDA.ratio.is.calculated.as.follows:.
| For the years ended December 31, | 2015 | 2014 |
|---|---|---|
| Long-term debt (before deferred fnancing cost) at year-end | – | 5,500 |
| Divided by: | ||
| Net earnings (loss) | (5,308) | 3,478 |
| Less: | ||
| Participation survey revenue | (3,220) | – |
| Plus: | ||
| Net fnancing costs | 494 | 875 |
| Income tax | (1,026) | 1,128 |
| Depreciation | 185 | 248 |
| Amortization of seismic data library | 22,836 | 22,507 |
| Impairment loss | 937 | – |
| Equity-settled share-based compensation | 220 | 377 |
| Loss on disposition of capital assets | 3 | 2 |
| TTM Cash EBITDA | 15,121 | 28,615 |
| Long-term debt to TTM cash EBITDA ratio | 0.00:1 | 0.19:1 |
As.the.balance.of.the.long-term.debt.was.nil.at.December.31,.2015,.the.long-term.debt.to.TTM.cash.EBITDA.ratio.was.0.00:1. at.December.31,.2015.
The.long-term.debt.to.equity.ratio.is.calculated.using.the.long-term.debt.balance,.excluding.of.debt.financing.costs,.divided. by.total.equity,.as.follows:
| As at December 31, | 2015 | 2014 |
|---|---|---|
| Long-term debt (before deferred fnancing costs) | – | 5,500 |
| Divide by: total equity | 45,389 | 58,401 |
| Long-term debt to equity ratio | 0.00:1 | 0.09:1 |
PULSE SEISMIC INC.
69
As. the. balance. of. the. long-term. debt. was. nil. at. December. 31,. 2015,. the. long-term. debt. to. equity. ratio. was. 0.00:1. at December.31,.2015.
As.discussed.in.note.8,.the.Company.is.subject.to.debt.covenants.on.its.long-term.debt.as.of.December.31,.2015..The. Company.was.in.compliance.with.all.covenants.at.December.31,.2015.
The.Company.is.subject.to.maximum.limits.on.the.number.of.shares.it.may.purchase.through.its.NCIB.
There.were.no.changes.in.the.Company’s.approach.to.capital.management.during.the.year..
18 | OPERATING LEASES AND OTHER COMMITMENTS
The.Company.leases.office.space.and.office.equipment.under.operating.leases..The.office.space.lease.expires.in.May.2017,. with.a.renewal.option..
During.the.year.ended.December.31,.2015,.$640,000.(2014.–.$666,000).was.recognized.in.selling,.general.and.administrative. expenses.in.respect.of.operating.leases..
The. following. table. represents. expected. operating. lease. payments. and. minimum. payments. under. seismic. data services.contracts:.
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| and after | |||||
| Operating leases | 520 | 226 | 12 | – | – |
| Seismic data services | 120 | 120 | 30 | – | – |
| Total | 640 | 346 | 42 | – | – |
19 | RELATED-PARTY TRANSACTIONS
The.Company.has.a.related-party.relationship.with.its.Board.of.Directors.and.with.key.management.personnel..
A) KEY MANAGEMENT PERSONNEL COMPENSATION
In.addition.to.their.salaries,.the.executive.officers.participate.in.the.Company’s.short.term.incentive.cash-bonus.plan.and. LTIP.(refer.to.note.11)..
Key.management.personnel.compensation.comprised:
| For the years ended December 31, | 2015 | 2014 |
|---|---|---|
| Fixed salary | 994 | 988 |
| Termination benefts | 357 | – |
| Short-term employee benefts | 77 | 76 |
| Short-term incentive plan | 20 | 375 |
| LTIP | 74 | 126 |
| 1,522 | 1,565 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
70
B) TRANSACTIONS WITH DIRECTORS
Directors.also.participate.in.the.Company’s.LTIP.(refer.to.note.11).
The.remuneration.of.the.Directors.is.as.follows:
| For the years ended December 31, | 2015 | 2014 |
|---|---|---|
| Directors’ fees | 239 | 225 |
| LTIP | 93 | 101 |
| 332 | 326 |
PULSE SEISMIC INC.
CORPORATE INFORMATION
Pulse is a market leader in the
acquisition, marketing and licensing of 2D and 3D seismic data to the western Canadian energy sector. Pulse owns the second-largest licensable seismic data library in Canada, currently consisting of approximately 28,600 net square kilometres of 3D seismic and 447,000 net kilometres of 2D seismic. The library extensively covers the Western Canada Sedimentary Basin where most of Canada’s oil and natural gas exploration and development occur.
OFFICERS
Neal Coleman President and CEO
Pamela Wicks Vice President Finance and CFO
Trevor Meier Vice President Sales and Marketing
Norman Hall Corporate Secretary
BOARD OF DIRECTORS
Robert Robotti[(1) (2) (3)] Chair
Karen El-Tawil[(1) (2) (3)] Director Peter Burnham[(2) (3) (4)] Director
Daphne Corbett[(1) (3) (4)] Director
Brent Gale[(4) (5)] Director Clark Zentner[(2) (3)] Director
-
(1) Member of the Audit Committee
-
(2) Member of the Compensation Committee
-
(3) Member of the Corporate Governance and Nominating Committee
-
(4) Member of the Environment, Health and Safety Committee
-
(5) Non-independent Director
BANKERS
The Toronto-Dominion Bank Calgary, Alberta
Alberta Treasury Branches Calgary, Alberta
REGISTRAR AND TRANSFER AGENT Computershare Trust Company of Canada Calgary, Alberta
SOLICITORS Gowling Lafleur Henderson LLP Calgary, Alberta
AUDITORS
KPMG LLP Calgary, Alberta
STOCK EXCHANGE LISTING
TSX: PSD OTCQX: PLSDF
HEAD OFFICE
Suite 2400, 639-5th Avenue S.W. Calgary, Alberta T2P 0M9 Telephone: 403-237-5559 Toll Free: 1-877-460-5559 Facsimile: 403-531-0688 E-mail: [email protected]
www.pulseseismic.com
Suite 2400, 639-5th Avenue S.W. Calgary, Alberta T2P 0M9
403-237-5559 www.pulseseismic.com