AI assistant
TGS ASA — Earnings Release 2016
Feb 2, 2017
3774_iss_2017-02-02_e2a17e74-48d1-47bb-b669-6be0a3a7373a.pdf
Earnings Release
Open in viewerOpens in your device viewer
TGS EARNINGS RELEASE 4th QUARTER RESULTS
4th QUARTER AND FULL YEAR 2016 FINANCIAL HIGHLIGHTS
| (All amounts in USD 1,000s unless noted otherwise) | Q4 2016 | Q4 2015 | YTD 2016 | YTD 2015 |
|---|---|---|---|---|
| Net operating revenues | 164,687 | 131,735 | 455,991 | 612,347 |
| - Net prefunding revenues | 17,103 | 36,659 | 105,198 | 256,658 |
| - Net late sales revenues | 144,537 | 90,223 | 333,353 | 333,936 |
| - Net proprietary revenues | 3,045 | 4,853 | 17,437 | 21,752 |
| EBIT | 41,970 | (139,858) | 53,035 | (21,230) |
| - EBIT margin | 25% | -106% | 12% | -3% |
| Pre-tax profit | 38,650 | (141,549) | 52,675 | (24,505) |
| Net income | 23,882 | (121,547) | 22,240 | (28,347) |
| EPS (fully diluted) | 0.23 | (1.19) | 0.22 | (0.28) |
| Operational investments in new projects (1) | 88,307 | 87,964 | 271,181 | 501,653 |
| - Pre-funding % on operational investments | 37% | 47% | 48% | 52% |
| - Pre-funding % on operational investments incl. risk sharing arrangements | 19% | 42% | 39% | 51% |
| Amortization (2) | (92,230) | (230,192) | (297,693) | (507,276) |
| MC library ending net book value | 812,399 | 838,916 | 812,399 | 838,916 |
| Return on average capital employed (3) | 5% | -2% | 5% | -2% |
| Equity ratio | 79% | 82% | 79% | 82% |
| Cash flow from operations | 78,605 | 99,100 | 324,366 | 566,513 |
| Free cash flow (after MC investments) | 33,387 | (19,842) | 91,069 | 62,901 |
| Cash balance | 190,739 | 162,733 | 190,739 | 162,733 |
1) Includes USD 42 million and USD 51 million of investments related to risk sharing arrangements in Q4 2016 and YTD 2016, respectively
2) The 2016 amortization reflects the new amortization policy for seismic surveys effective from 1 January 2016
3) Trailing 12 months
- Strong late sales performance in Q4 2016
- Although some improvement seen over the past year, market conditions are expected to remain challenging in 2017
- Quarterly dividend maintained at USD 0.15 per share
- 2017 Guidance:
- o New multi-client investments* at approximately the same level as in 2016
- o Pre-funding of new multi-client investments* expected to be approximately 40-45%
*New multi-client investments excluding investments related to surveys with risk sharing arrangements
REVENUE BREAKDOWN
Net late sales for the quarter amounted to USD 144.5 million compared to USD 90.2 million in Q4 2015. Net pre-funding revenues in the quarter totaled USD 17.1 million, a decrease of 53% from Q4 2015. The pre-funding revenues recognized in the fourth quarter funded 37% of the operational investments of USD 46.0 million in the multi-client library (19% prefunding rate when investments related to risk sharing arrangements of USD 42.3 million are included).
Proprietary contract revenues during the quarter totaled USD 3.0 million compared to USD 4.9 million in Q4 2015.
In Q4 2016, 13% of net multi-client seismic revenues came from fully amortized projects.
Revenue distribution
Source: TGS
OPERATIONAL COSTS
As from 1 January 2016, the amortization method for seismic multi-client libraries has changed. After a project is completed, TGS applies a straight-line amortization over a remaining useful life. For most offshore projects, the useful life after completion is considered to be four years, while a seven-year amortization period is applied for most onshore projects. The straight-line amortization is distributed evenly through the financial year independently of sales during the quarter. During the work in progress phase, amortization continues to be based on total estimated cost versus forecasted total revenues of the project.
The amortization of the multi-client library for Q4 2016 amounted to USD 92.2 million, which includes impairment of certain multiclient projects totaling USD 9.2 million. Amortization of the multi-client library in Q4 2015 amounted to USD 230.2 million which included impairments of USD 160.9 million.
Cost of goods sold (COGS) was USD 0.1 million for the quarter, down from USD 0.4 million in Q4 2015. Personnel costs in the quarter were USD 15.9 million compared to USD 15.2 million in Q4 2015. The increase is due to higher costs related to employee incentive schemes although the Q4 2015 comparison is influenced by restructuring costs booked one year ago due to the reductions of the global workforce in 2015. Other operating expenses were USD 11.4 million in Q4 2016 compared to USD 22.4 million in Q4 2015. TGS has recognized USD 3.8 million of non-recurring costs in Q4 2016, whereof USD 3.0 million are provisions related to bad debt. In Q4 2015, other operating costs were highly impacted by the global cost reduction and efficiency plan implemented in November 2015.
EBITDA AND EBIT
Reported EBITDA (Earnings Before Interest, Tax, Depreciation and Amortization) for the quarter ended 31 December 2016 was USD 137.1 million, which corresponds to 83% of net revenues, up 47% from USD 93.5 million in Q4 2015. Operating profit (EBIT) for the quarter amounted to USD 42.0 million, which is up from USD -139.9 million in Q4 2015.
FINANCIAL ITEMS
The Company recorded a net currency exchange loss of USD 0.7 million in Q4 2016. TGS holds NOK bank accounts primarily to pay taxes and dividends in NOK.
TAX
TGS reports tax charges in accordance with the Accounting Standard IAS 12. Taxes are computed based on the USD value of the appropriate tax provisions according to local tax regulations and currencies in each jurisdiction. The tax charges are influenced not only from local profits, but also from fluctuations in exchange rates between the local currencies and USD. This method makes it difficult to predict tax charges on a quarterly or annual basis. Currency effects within the current year are classified as tax expenses.
Management assesses that the normalized operating consolidated tax rate is approximately 28%. The tax rate reported for the quarter is at 38% compared to 14% last year. The high tax rate is due to currency effects. The Norwegian taxes are settled in NOK on an annual basis and the USD/NOK exchange variation will impact the quarterly calculations of taxes. Also, the exchange effects of translating intercompany balances into NOK are taxable in Norway. Accordingly the tax expense is impacted by items which are not recognized in the consolidated income statement.
NET INCOME AND EARNINGS PER SHARE (EPS)
Net income for Q4 2016 was USD 23.9 million (15% of net revenues), up from USD -121.5 million in Q4 2015. Quarterly earnings per share (EPS) were USD 0.23 fully diluted (USD 0.24 undiluted), which is up from USD -1.19 fully diluted (USD -1.20 undiluted) in Q4 2015.
BALANCE SHEET AND CASH FLOW
The net book value of the multi-client library was USD 812.4 million at 31 December 2016 compared to USD 838.9 million at 31 December 2015. Operational multi-client investments amounted to USD 88.3 million in Q4 2016 (USD 88.0 million in Q4 2015), while amortization was USD 92.2 million (USD 230.2 million) (see note 5 to the interim financial statements).
The net cash flow from operations for the quarter, after taxes and before investments, totaled USD 78.6 million compared to USD 99.1 million in Q4 2015. As of 31 December 2016, the Company's total cash holdings amounted to USD 190.7 million compared to USD 162.7 million at 31 December 2015.
Total equity as of 31 December 2016 was USD 1,163.7 million, representing 79% of total assets. As of 31 December 2016, TGS held 533,500 treasury shares.
BACKLOG
TGS' backlog amounted to USD 51.2 million at the end of Q4 2016, a decrease of 65% from Q4 2015 and 28% lower than last quarter. The decrease is mainly due to high production on the Gigante projects in the offshore sector of Mexico.
On 19 January 2017 TGS announced the Atlantic Margin project in Norway. This will have a significant positive impact on the order backlog in Q1 2017.
DIVIDEND
It is the ambition of TGS to pay a cash dividend that is in line with its long-term underlying cash flow. When deciding the dividend amount, the TGS Board of Directors will consider expected cash flow, investment plans, financing requirements and a level of financial flexibility that is appropriate for the TGS business model.
As from 2016, TGS started paying quarterly dividends in accordance with the resolution made by the Annual General Meeting. The aim will be to keep a stable quarterly dividend in US dollars through the year, but the actual level paid will be subject to continuous evaluation of the underlying development of the company and the market.
The Board of Directors has resolved to pay a dividend of USD 0.15 per share to be paid in Q1 2017. The dividend will be paid in the form of NOK 1.23 per share on 23 February 2017. The share will trade ex-dividend on 9 February 2017.
OPERATIONAL HIGHLIGHTS
Vessels operating for TGS during all or parts of Q4 2016 included four 2D vessels, one multibeam vessel and two core sampling vessels. In addition, TGS had one multi-vessel full-azimuth acquisition crew operating in Q4. Three of the 2D vessels and the fullazimuth crew were operating under joint venture agreements.
Acquisition of the 7,150 km2 (306 OCS blocks) Revolution XII and XIII surveys in the U.S. Gulf of Mexico continued throughout Q4 2016 with good progress. These surveys are being acquired in partnership with Schlumberger using the WesternGeco Q-Marine* point-receiver marine seismic system combined with the proprietary multivessel, Dual Coil Shooting* acquisition technique, which will provide broadband, long-offset, full-azimuth data. Acquisition is on track to complete in Q1 2017 with final processed data available in early 2018.
During Q4 2016 TGS completed acquisition of the 186,000 km Gigante 2D regional seismic survey covering the vast offshore sector of Mexico. Fast track data was made available for the December 2016 licensing round and TGS will continue processing data throughout 2017.
In conjunction with the Gigante 2D seismic survey, TGS completed acquisition of the 600,000 km² Gigante multibeam survey. The multibeam bathymetry has been used to map the seafloor and identify targets for coring. Geochemical analysis of the acquired cores will continue during 2017 with the resulting data and interpretations being integrated with the 2D seismic survey to enhance the value proposition to clients.
* Mark of Schlumberger
In early November 2016 TGS completed its sixth consecutive season of data acquisition in Eastern Canada in collaboration with PGS. The companies successfully acquired 41,800 km of 2D seismic and added 2,300 km2 of 3D data in Newfoundland and Labrador during 2016.
In late Q4 2016, TGS commenced acquisition of the North-West African Atlantic Margin (NWAAM 2017) 2D seismic survey, also in collaboration with PGS. The partners plan to acquire more than 11,500 km of long offset, broadband 2D seismic data in the MSGBC Basin. The survey has been designed to infill, extend and complement the NWAAM 2012 2D survey which helped with recent commercial discoveries in the MSGBC basin.
** Mauritania-Senegal-Gambia-Bissau-Conakry
The Geologic Products and Services Division (GPS) continued to add to its inventory of multi-client products in the quarter. The well data library grew with the addition of approximately 26,000 new digital well logs, 1,900 new enhanced digital well logs and 173,000 new Validated Well Headers. In the quarter the division commercialized its new R360 software platform and held successful Geoforum events with clients in a number of cities. GPS also had ongoing multi-client interpretive projects geared towards supplying customers with information on stratigraphy, structure and basin maturity in Norway, the UK, Mexico, Canada, and the US.
OTHER MATTERS
On 14 September 2016, TGS announced that it had, together with Petroleum Geo-Services ASA (PGS), reached agreement on principle terms and conditions for jointly acquiring the majority of the multi-client library of Dolphin UK Ltd. The transaction was closed on 17 January 2017.
OUTLOOK
With oil companies' E&P spending expected to remain around 2016 levels, 2017 is likely to be another challenging year for the seismic industry, with low visibility and high volatility from quarter to quarter.
Meanwhile, the outlook for a recovery of exploration activity and seismic spending in the longer-term is gradually improving. As this prolonged period of reduced exploration spend continues, it is expected that the situation with respect to shrinking reserve life will become a critical issue for E&P companies. Simultaneously, both the E&P sector and the service industry are continuing to cut costs, leading to substantial reduction of marginal costs of bringing new resources on stream.
With an efficient cost base, strong balance sheet and flexible business model, TGS is uniquely positioned to enhance its status as the world's leading multi-client geophysical company through the down cycle. The company has consistently demonstrated the capacity to undertake selected counter-cyclical investments through the down turn. With the recent announcement of the large Atlantic Margin 3D project in Norway a substantial part of the 2017 investment plans has already been committed.
With the expectation of further investments being committed during the year, TGS provides the following guidance for 2017:
- New multi-client investments*** at approximately the same level as in 2016
- Additional multi-client investments expected from sales of existing surveys with risk sharing arrangements
- Pre-funding of new multi-client investments* expected to be approximately 40-45%
***New multi-client investments excluding investments related to surveys with risk sharing arrangements
Asker, 1 February 2017
The Board of Directors of TGS-NOPEC Geophysical Company ASA
ABOUT TGS
TGS provides multi-client geoscience data to oil and gas Exploration and Production companies worldwide. In addition to extensive global geophysical and geological data libraries that include multi-client seismic data, magnetic and gravity data, digital well logs, production data and directional surveys, TGS also offers advanced processing and imaging services, interpretation products and data integration solutions.
TGS-NOPEC Geophysical Company ASA is listed on the Oslo Stock Exchange (OSLO:TGS). TGS sponsored American Depositary Shares trade on the U.S. over-the-counter market under the symbol "TGSGY". Website: www.tgs.com
CONTACT FOR ADDITIONAL INFORMATION
Sven Børre Larsen, CFO tel +47 90 94 36 73
Will Ashby, Vice President HR & Communication tel +1-713-860-2184
*************************************************************************************************************************
All statements in this earnings release other than statements of historical fact are forward-looking statements, which are subject to a number of risks, uncertainties and assumptions that are difficult to predict, and are based upon assumptions as to future events that may not prove accurate. These factors include TGS' reliance on a cyclical industry and principal customers, TGS' ability to continue to expand markets for licensing of data, and TGS' ability to acquire and process data products at costs commensurate with profitability. Actual results may differ materially from those expected or projected in the forward-looking statements. TGS undertakes no responsibility or obligation to update or alter forward-looking statements.
*************************************************************************************************************************
Interim Consolidated Statement of Comprehensive Income
| (All amounts in USD 1,000s unless noted otherwise) | Note | 2016 Q4 |
2015 Q4 |
2016 YTD |
2015 YTD |
|---|---|---|---|---|---|
| Unaudited | Unaudited | Unaudited | Audited | ||
| Net revenues | 4 | 164,687 | 131,735 | 455,991 | 612,347 |
| Operating expenses | |||||
| Cost of goods sold - proprietary and other | 88 | 387 | 5,759 | 1,012 | |
| Amortization and impairment of multi-client library | 2,5 | 92,230 | 230,192 | 297,693 | 507,276 |
| Personnel costs | 15,932 | 15,166 | 51,670 | 63,246 | |
| Cost of stock options | 134 | 244 | 751 | 1,782 | |
| Other operating expenses | 11,424 | 22,425 | 35,039 | 47,421 | |
| Depreciation, amortization and impairment | 2,909 | 3,178 | 12,046 | 12,840 | |
| Total operating expenses | 122,717 | 271,593 | 402,956 | 633,577 | |
| Operating profit | 4 | 41,970 | -139,858 | 53,035 | -21,230 |
| Financial income and expenses | |||||
| Financial income | 105 | 564 | 3,053 | 6,265 | |
| Financial expenses | -2,698 | -93 | -3,967 | -516 | |
| Other financial items | -727 | -2,162 | 553 | -9,024 | |
| Net financial items | -3,319 | -1,691 | -360 | -3,275 | |
| Profit before taxes | 38,650 | -141,549 | 52,675 | -24,505 | |
| Taxes | 14,768 | -20,002 | 30,435 | 3,842 | |
| Net income | 23,882 | -121,547 | 22,240 | -28,347 | |
| EPS USD | 0.24 | -1.20 | 0.22 | -0.28 | |
| EPS USD, fully diluted | 0.23 | -1.19 | 0.22 | -0.28 | |
| Other comprehensive income: | |||||
| Exchange differences on translation of foreign operations | -308 | -51 | 114 | -924 | |
| Other comprehensive income for the period, net of tax | -308 | -51 | 114 | -924 | |
| Total comprehensive income for the period | 23,574 | -121,598 | 22,353 | -29,272 | |
Interim Consolidated Balance Sheet
| Note | 2016 31-Dec |
2015 31-Dec |
||
|---|---|---|---|---|
| (All amounts in USD 1,000s) | Unaudited | Audited | ||
| ASSETS | ||||
| Non-current assets Goodwill |
67,925 | 67,647 | ||
| Multi-client library | 2,5 | 812,399 | 838,916 | |
| Other intangible non-current assets | 9,009 | 9,260 | ||
| Deferred tax asset | 5,740 | 12,941 | ||
| Buildings | 6,759 | 8,427 | ||
| Machinery and equipment | 16,263 | 21,756 | ||
| Other non-current assets | 10,500 | 25,102 | ||
| Total non-current assets | 928,595 | 984,049 | ||
| Current assets | ||||
| Accounts receivable | 201,231 | 135,384 | ||
| Accrued revenues | 119,112 | 142,263 | ||
| Other receivables | 33,073 | 30,818 | ||
| Cash and cash equivalents | 190,739 | 162,733 | ||
| Total current assets | 544,155 | 471,198 | ||
| TOTAL ASSETS | 1,472,750 | 1,455,247 | ||
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Share capital | 3,638 | 3,632 | ||
| Other equity | 1,160,073 | 1,194,455 | ||
| Total equity | 3 | 1,163,711 | 1,198,088 | |
| Non-current liabilities | ||||
| Other non-current liabilities | 6,057 | 6,182 | ||
| Deferred tax | 40,872 | 32,797 | ||
| Total non-current liabilities | 46,929 | 38,979 | ||
| Current liabilities | ||||
| Accounts payable and debt to partners | 116,534 | 97,798 | ||
| Taxes payable, withheld payroll tax, social security | ||||
| 18,066 | 2,767 | |||
| Other current liabilities | 127,510 | 117,615 | ||
| Total current liabilities | 262,110 | 218,180 |
Interim Consolidated Statement of Cash flow
| (All amounts in USD 1,000s) | Note | 2016 Q4 Unaudited |
2015 Q4 Unaudited |
2016 YTD Unaudited |
2015 YTD Audited |
|---|---|---|---|---|---|
| Cash flow from operating activities: | |||||
| Received payments from customers | 110,802 | 140,423 | 424,428 | 763,612 | |
| Payments for salaries, pensions, social security tax | -11,247 | -14,813 | -49,549 | -68,708 | |
| Payments of other operational costs | -16,129 | -9,035 | -48,532 | -34,749 | |
| Paid taxes | -4,821 | -17,475 | -1,981 | -93,642 | |
| Net cash flow from operating activities 1 | 78,605 | 99,100 | 324,366 | 566,513 | |
| Cash flow from investing activities: | |||||
| Investments in tangible and intangible assets | -2,395 | -1,168 | -8,128 | -7,398 | |
| Investments in multi-client library | -45,218 | -118,942 | -233,297 | -503,612 | |
| Investments through mergers and acquisitions | - | -7,602 | - | -26,363 | |
| Payments made to acquire debt instruments | - | - | - | -5,000 | |
| Interest received | 198 | 781 | 1,429 | 5,603 | |
| Net cash flow from investing activities | -47,415 | -126,931 | -239,996 | -536,770 | |
| Cash flow from financing activites: | |||||
| Interest paid | -48 | -89 | -400 | -168 | |
| Dividend payments | -13,591 | - | -59,458 | -112,861 | |
| Purchase of treasury shares | - | - | - | -4,844 | |
| Proceeds from share issuances Net cash flow from financing activites |
3 | - -13,639 |
768 679 |
1,798 -58,060 |
4,021 -113,852 |
| Net change in cash and cash equivalents | 17,551 | -27,152 | 26,310 | -84,109 | |
| Cash and cash equivalents at the beginning of period | 173,237 | 191,459 | 162,733 | 256,416 | |
| Net unrealized currency gains/(losses) | -47 | -1,576 | 1,698 | -9,574 | |
| Cash and cash equivalents at the end of period | 190,739 | 162,733 | 190,739 | 162,733 | |
| 1) Reconciliation | |||||
| Profit before taxes | 38,650 | -141,549 | 52,675 | -24,505 | |
| Depreciation/amortization/impairment | 95,139 | 233,370 | 309,739 | 520,116 | |
| Changes in accounts receivables and accrued revenues | -79,373 | 9,871 | -42,696 | 199,654 | |
| Unrealized currency gain/(loss) | -263 | 1,516 | -1,576 | 8,640 | |
| Changes in other receivables | 3,798 | -9,510 | 11,892 | 20,860 | |
| Changes in other balance sheet items | 25,475 | 22,877 | -3,687 | -64,610 | |
| Paid taxes | -4,821 | -17,475 | -1,981 | -93,642 | |
| Net cash flow from operating activities | 78,605 | 99,100 | 324,366 | 566,513 |
Interim Consolidated Statement of Changes in Equity
| Foreign Currency | |||||||
|---|---|---|---|---|---|---|---|
| Share | Treasury | Share | Other Paid-In | Translation | Retained | Total | |
| (All amounts in USD 1,000s) | Capital | Shares | Premium | Capital | Reserve | Earnings | Equity |
| Opening balance 1 January 2016 | 3,657 | -26 | 58,107 | 34,728 | -22,047 | 1,123,670 | 1,198,088 |
| Net income | - | - | - | - | - | 22,240 | 22,240 |
| Other comprehensive income | - | - | - | - | 114 | - | 114 |
| Total comprehensive income | - | - | - | - | 114 | 22,240 | 22,353 |
| Paid-in-equity through exercise of stock options | - | 5 | - | - | - | 1,793 | 1,798 |
| Distribution of treasury shares | - | 0.4 | - | - | - | 156 | 156 |
| Cost of equity-settled long-term incentive plans | - | - | - | 2,236 | - | - | 2,236 |
| Dividends | - | - | - | - | - | -60,940 | -60,940 |
| Deferred tax asset related to stock options | - | - | - | - | - | 20 | 20 |
| Closing balance per 31 December 2016 | 3,657 | -21 | 58,107 | 36,964 | -21,933 | 1,086,918 | 1,163,711 |
| Foreign Currency | ||||||||
|---|---|---|---|---|---|---|---|---|
| Share | Treasury | Share | Other Paid-In | Translation | Retained | Total | ||
| (All amounts in USD 1,000s) | Capital | Shares | Premium | Capital | Reserve | Earnings | Equity | |
| Opening balance 1 January 2015 | 3,702 | -76 | 58,107 | 32,915 | -21,123 | 1,265,675 | 1,339,201 | |
| Net income | - | - | - | - | - | -28,347 | -28,347 | |
| Other comprehensive income | - | - | - | - | -924 | - | -924 | |
| Total comprehensive income | - | - | - | - | -924 | -28,347 | -29,272 | |
| Distribution of treasury shares | - | 10 | - | - | - | 4,435 | 4,446 | |
| Purchase of treasury shares | - | -6 | - | - | - | -4,839 | -4,844 | |
| Cancellation of treasury shares held | -45 | 45 | - | - | - | - | - | |
| Cost of equity-settled long-term incentive plans | - | - | - | 1,813 | - | - | 1,813 | |
| Dividends | - | - | - | - | - | -113,254 | -113,254 | |
| Closing balance per 31 December 2015 | 3,657 | -26 | 58,107 | 34,728 | -22,047 | 1,123,670 | 1,198,088 |
| Largest Shareholders per 27 January 2017 | Shares | % | ||
|---|---|---|---|---|
| 1 FOLKETRYGDFONDET | NORWAY | 8,966,212 | 8.8% | |
| 2 THE BANK OF NEW YORK MELLON N.V. | BELGIUM | NOM | 7,726,937 | 7.6% |
| 3 STATE STREET BANK AND TRUST COMP | U.S.A. | NOM | 3,971,879 | 3.9% |
| 4 STATE STREET BANK AND TRUST COMP | U.S.A. | NOM | 3,824,202 | 3.8% |
| 5 THE NORTHERN TRUST COMP, LONDON BR | GREAT BRITAIN | NOM | 3,636,007 | 3.6% |
| 6 RBC INVESTOR SERVICES TRUST | GREAT BRITAIN | NOM | 2,642,547 | 2.6% |
| 7 STATE STREET BANK AND TRUST COMP | U.S.A. | NOM | 2,323,220 | 2.3% |
| 8 SWEDBANK ROBUR SMABOLAGSFOND | GREAT BRITAIN | 2,036,378 | 2.0% | |
| 9 THE BANK OF NEW YORK MELLON | U.S.A. | NOM | 2,020,381 | 2.0% |
| 10 SANTANDER SECURITIES SERVICES, S.A | SPAIN | NOM | 1,905,183 | 1.9% |
| 10 Largest | 39,052,946 | 38% | ||
| Total Shares Outstanding * | 101,602,490 | 100% |
* Total shares outstanding are net of shares held in treasury per 27 January 2017
Average number of shares outstanding for Current Quarter *
| Average number of shares outstanding during the quarter | 101,602,490 |
|---|---|
| Average number of shares fully diluted during the quarter | 102,221,770 |
* Shares outstanding net of shares held in treasury per 31 December 2016 (533,500 TGS shares), composed of average outstanding TGS shares during the full quarter
Share price information
| Share price 31 December 2016 (NOK) | 191.70 |
|---|---|
| USD/NOK exchange rate end of period | 8.62 |
| Market capitalization 31 December 2016 (NOK million) | 19,579 |
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS
Note 1 General information
TGS-NOPEC Geophysical Company ASA (TGS or the Company) is a public limited company listed on the Oslo Stock Exchange. The address of its registered office is Lensmannslia 4, 1386 Asker, Norway.
Note 2 Basis for Preparation
The condensed consolidated interim financial statements of TGS have been prepared in accordance with International Financial Reporting Standards (IFRS) IAS 34 Interim Financial Reporting as approved by EU and additional requirements in the Norwegian Securities Trading Act. The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with TGS' annual report for 2015 which is available on www.tgs.com.
As from 1 January 2016, the following amendments to the accounting standards have become effective:
IAS 16 Property, Plant and Equipment and IAS 38 Intangible Assets
The amendments to these standards clarifiy that the use of revenue-based methods to calculate the depreciation of an asset is not appropriate because revenue generated by an activity that includes the use of an asset generally reflects factors other than the consumption of the economic benefits embodied in the asset. The amendments also clarifies that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset. This presumption, however, can be rebutted in certain limited circumstances.
TGS has implemented the following changes to amortization of the multi-client library from 1 January 2016:
- o During the work in progress (WIP) phase, amortization will continue to be based on total cost versus forecasted total revenues of the project.
- o After a project is completed, a straight-line amortization is applied. The straight-line amortization will be assigned over a remaining useful life, which for most marine projects is expected to be 4 years. For onshore projects, the remaining useful life after completion of a project is considered to be 7 years for most projects.
The straight-line amortization will be distributed evenly through the financial year independently of sales during the quarters.
The amendments have prospective effects, and the comparative financial figures have not been changed.
Except for the amendments described above, the same accounting policies and methods of computation are followed in the interim financial statements as compared with the annual financial statements for 2015. None of the other new accounting standards or amendments that came into effect from 1 January 2016 has a significant impact on the presentation of the financial statements during 2016.
Note 3 Share capital and equity
| Ordinary shares | Number of shares |
|---|---|
| 1 January 2016 | 102,135,990 |
| 31 December 2016 | 102,135,990 |
| Treasury shares | Number of shares |
| 1 January 2016 | 673,600 |
| 18 February 2016, treasury shares transferred to cover exercise of stock options 6 May 2016, treasury shares transferred to cover exercise of stock options 11 May 2016, treasury shares distributed to Board members |
(10,000) (120,200) (9,900) |
| 31 December 2016 | 533,500 |
The Annual General Meeting held 10 May 2016 renewed the Board of Directors' authorization to distribute quarterly dividends on the basis of the 2015 financial statements. The authorization shall be valid until the Company's Annual General Meeting in 2017, but no later than 30 June 2017.
On 27 October 2016, the Board of Directors resolved to pay a quarterly dividend of the NOK equivalent of USD 0.15 per share (NOK 1.23) to the shareholders. The dividends were paid on 18 November 2016.
On 1 February 2017, the Board of Directors resolved to pay a quarterly dividend of the NOK equivalent of USD 0.15 per share (NOK 1.23) to the shareholders. The dividends will be paid to the shareholders later in February 2017.
Note 4 Segment information
| North & | Europe & | Africa, Middle East & |
Other segments/ Corporate |
||
|---|---|---|---|---|---|
| 2016 Q4 | South America | Russia | Asia/Pacific | costs | Consolidated |
| Net external revenues | 107,962 | 34,458 | 8,036 | 14,230 | 164,687 |
| Operating profit | 46,452 | 18,692 | -9,195 | -13,978 | 41,970 |
| 2016 YTD | North & South America |
Europe & Russia |
Africa, Middle East & Asia/Pacific |
Other segments/ Corporate costs |
Consolidated |
|---|---|---|---|---|---|
| Net external revenues | 267,007 | 109,168 | 25,939 | 53,878 | 455,991 |
| Operating profit | 82,090 | 39,170 | -20,133 | -48,092 | 53,035 |
| 2015 Q4 | North & South America |
Europe & Russia |
Africa, Middle East & Asia/Pacific |
Other segments/ Corporate costs |
Consolidated |
|---|---|---|---|---|---|
| Net external revenues | 79,300 | 28,799 | 5,355 | 18,282 | 131,735 |
| Operating profit | -50,606 | -6,795 | -67,347 | -15,109 | -139,858 |
| 2015 YTD | North & South America |
Europe & Russia |
Africa, Middle East & Asia/Pacific |
Other segments/ Corporate costs |
Consolidated |
|---|---|---|---|---|---|
| Net external revenues | 295,388 | 125,179 | 112,866 | 78,914 | 612,347 |
| Operating profit | 37,995 | 50,487 | -68,616 | -41,098 | -21,230 |
There are no intersegment revenues between the reportable operating segments.
The Company does not allocate all cost items to its reportable operating segments during the year. Unallocated cost items are reported as "Other segments/Corporate costs".
Note 5 Multi-client library
| Numbers in USD millions | Q4 2016 | Q4 2015 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|
| Beginning net book value | 816,3 | 976,1 | 838,9 | 818,1 | 758,1 | 651,2 |
| Non-operational investments | - | 5,0 | - | 26,4 | - | - |
| Operational investments | 88,3 | 88,0 | 271,2 | 501,7 | 462,3 | 438,9 |
| Amortization and impairment | (92,2) | (230,2) | (297,7) | (507,3) | (396,7) | (329,8) |
| Exchange Rate Adjustment | - | - | - | - | (5,6) | (2,1) |
| Ending net book value | 812,4 | 838,9 | 812,4 | 838,9 | 818,1 | 758,1 |
| Numbers in USD millions | Q4 2016 | Q4 2015 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|
| Net MC revenues | 161,6 | 126,9 | 438,6 | 590,6 | 877,7 | 824,1 |
| Change in MC revenue | 27 % | -56 % | -26 % | -33 % | 7 % | -9 % |
| Change in MC investment | -5 % | -26 % | -49 % | 14 % | 5 % | -17 % |
| Amort. in % of net MC revs. | 57 % | 181 % | 68 % | 86 % | 45 % | 40 % |
| Change in net book value | 0 % | -14 % | -3 % | 3 % | 8 % | 16 % |
Note 6 Related parties
No material transactions with related parties took place during the fourth quarter of 2016.
Note 7 Økokrim investigation
Note 21 to the 2015 Annual Report described the Økokrim investigation that was initiated in 2014. Since the charges were presented, Økokrim has conducted an investigation of the matter. The company has cooperated fully in the matter.
In connection with the transactions with Skeie Energy AS (later known as E&P Holdings AS) (Skeie), TGS has also received notices of potential claims of joint responsibility from Skeie and two affiliated parties, all of which are predicated on whether the parties making the claims are ultimately held responsible and suffer damages that can be attributed to TGS. In October 2016, Skeie Technology, one of the Skeie affiliates and a guarantor of certain of Skeie's obligations, filed a writ of summons against TGS and certain other parties, seeking a declaratory judgment of joint liability for losses that, through its parent company guarantee, may be suffered by Skeie Technology as a result of the acquisition of seismic data by Skeie from TGS in 2009. No specific damages have been asserted in the writ, and the case is in the very early stages.
In May 2016, TGS received a notice of a claim for compensation from the Norwegian Government of up to NOK 326 million for the Government's alleged tax losses arising from tax benefits received by Skeie under the Petroleum Tax Act in connection with the sale of seismic data to Skeie. The Government alleges that TGS has aided and abetted Skeie in attaining undue tax advantages. The Tax Authorities have previously reported the same matter to Økokrim, and as described above, the Økokrim case is still under investigation. At the request of the Government, TGS granted the Government a three-year extension of the statute of limitations with respect to legal action on the claim of compensation.
At this stage of the investigation by Økokrim and the related civil matters, it is impracticable to render an assessment of the outcome, however TGS believes the charges against it by Økokrim and the related claims of liability from other parties are not wellfounded, and it is proactively and vigorously developing its defense against the charges and claims. As a result, no provisions have been made.
Note 8 Acquisition of multi-client library from Dolphin UK Ltd
On 17 January 2017, subsidiaries of the Company, together with subsidiaries of Petroleum Geo-Services ASA (PGS), concluded the joint acquisition of a majority of the multi-client library of Dolphin UK Ltd. The total acquisition price paid by the TGS entities for the 50% interest acquired amounted to USD 6.2 million, USD 3.7 million of which was paid in cash at closing, with the balance payable in January 2021 under a promissory note guaranteed by the Company. In addition, the TGS and PGS entities agreed to pay a share of revenues received from licenses of the library in excess of a specified threshold, if any, during a four-year period after the closing.
TGS has allocated the purchase price among the acquired multi-client projects. The acquired projects are amortized on a straight-line basis over the remaining useful life.
DEFINITIONS – ALTERNATIVE PERFORMANCE MEASURES
The European Securities and Markets Authority (ESMA) has published guidelines on Alternative Performance Measures which came into force on 3 July 2016.
TGS' financial information is prepared in accordance with IFRS. In addition, TGS provides alternative performance measures to enhance the understanding of TGS' performance. The alternative performance measures presented by TGS may be determined or calculated differently by other companies.
EBIT (Operating Profit)
Earnings before interest and tax is an important measure for TGS as it provides an indication of the profitability of the operating activities.
The EBIT margin presented is defined as EBIT (Operating Profit) divided by net revenues.
Prefunding percentage
The prefunding percentage is calculated by dividing the multi-client prefunding revenues by the operational investments in the multiclient library. The prefunding percentage is considered as an important measure as it indicates how the Company's financial risk is reduced on multi-client investments.
EBITDA
EBITDA means Earnings before interest, taxes, amortization, depreciation and impairments. TGS uses EBITDA because it is useful when evaluating operating profitability as it excludes amortization, depreciation and impairments related to investments that occurred in the past. Also, the measure is useful when comparing the Company's performance to other companies.
| All amounts in USD 1,000s | 2016 Q4 | 2015 Q4 | 2016 YTD | 2015 YTD |
|---|---|---|---|---|
| Net income | 23,882 | (121,547) | 22,240 | (28,347) |
| Taxes | 14,768 | (20,002) | 30,435 | 3,842 |
| Net financial items | 3,319 | 1,691 | 360 | 3,275 |
| Depreciation, amortization and impairment | 2,909 | 3,178 | 12,046 | 12,840 |
| Amortization and impairment of multi-client library | 92,230 | 230,192 | 297,693 | 507,276 |
| EBITDA | 137,108 | 93,512 | 362,774 | 498,886 |
Return on average capital employed
Return on average capital employed (ROACE) shows the profitability compared to the capital that is employed by TGS, and it is calculated as EBIT divided by the average of the opening and closing capital employed for a period of time.
Capital employed is calculated as equity plus net interest bearing debt. Net interest bearing debt is defined as interest bearing debt minus cash and cash equivalents. TGS uses the ROACE measure as it provides useful information about the performance under evaluation.
| All amounts in USD 1,000s | 31 December 2016 | 31 December 2015 |
|---|---|---|
| Equity | 1,163,711 | 1,198,088 |
| Interest bearing debt | - | - |
| C ash | 190,739 | 162,733 |
| Net interest bearing debt | (190,739) | (162,733) |
| Capital employed | 972,972 | 1,035,355 |
Free cash flow (after MC investments)
Free cash flow (after MC investments) when used by TGS means cash flow from operational activities minus cash investments in multi-client projects. TGS uses this measure as it represents the cash that the Company is able to generate after investing the cash required to maintain or expand the multi-client library.
| All amounts in USD 1,000s | 2016 Q4 | 2015 Q4 | 2016 YTD | 2015 YTD |
|---|---|---|---|---|
| Cash flow from operational activities | 78,605 | 99,100 | 324,366 | 566,513 |
| Investments in multi-client library | (45,218) | (118,942) | (233,297) | (503,612) |
| Free cash flow (after MC investments) | 33,387 | (19,842) | 91,069 | 62,901 |
Backlog
Backlog is defined as the total value of future revenue from signed customer contracts.