HOUSTON, Aug. 5, 2015
/PRNewswire/ -- ION Geophysical Corporation (NYSE: IO) today
reported second quarter 2015 net income of $56.1 million, or $0.34 per diluted share. The second quarter
results were positively impacted by special items totaling
$100.8 million, or $0.61 per diluted share, primarily related to an
additional partial reversal of a litigation reserve.
Excluding special items, the Company's second quarter adjusted net
loss was $44.7 million, or
$(0.27) per share, on revenues of
$36.8 million, compared to an
adjusted net loss of $5.0 million, or
$(0.03) per share, on revenues of
$121.5 million in second quarter
2014. A reconciliation of special items to 2015 and 2014 can
be found in the financial tables of this press release.
At June 30, 2015, the Company's cash and cash equivalents
were $117.1 million. The
Company consumed cash before financing activities of $53.0 million during the first half 2015 and
generated cash before financing activities of $50.8 million in the prior year period.
First half 2015 Adjusted EBITDA was $(67.5)
million, compared to $70.0
million in first half 2014. A reconciliation of
Adjusted EBITDA can be found in the financial tables of this press
release.
Brian Hanson, ION's President and
Chief Executive Officer, commented, "In our first quarter call, we
indicated that we expected our second quarter results to be similar
to the first quarter, but expected an increase to our revenues in
second half of the year. Our second quarter results and
outlook for the remainder of the year are playing out as we
originally anticipated.
"In early July, we began acquisition on the first phase of
MexicoSPANTM. This industry funded program
encompasses more than 22,000 km of deep-imaged two-dimensional (2D)
seismic data. Combined with our existing data libraries,
MexicoSPAN will deliver the industry's only complete, basin-wide
regional view of the Gulf of Mexico. While this program will
positively impact our second half results, we still anticipate that
exploration spending in the second half of 2015 and into 2016 will
be far below 2013-2014 levels. We now expect our full year
investment into our data library to be in the range of
$50 to $60 million in 2015.
"During the quarter we continued to implement cost cutting
initiatives, further reducing our full time employee
headcount. Including actions we began taking in
December 2014, our restructuring
initiatives have reduced our full-time employee base by
approximately 25% and yielded an estimated annualized savings of
$40 million.
"We have initiated actions within our Ocean Bottom Services
business to minimize costs, while maintaining our ocean bottom
capabilities. We have cold-stacked the vessels and our crew
and have taken other actions which will reduce our OceanGeo cash
burn rate to less than $3 million per
quarter. We are actively in negotiations on three projects
and anticipate the crew going back to work in the fourth quarter or
first quarter of next year.
"Earlier this month, we amended our credit facility with PNC
bank, who is now the sole lender and agent. The amended
credit facility has improved financial covenants and a maximum
borrowing capacity of $40
million.
"While not yet complete, we are pleased with the progress and
decisions by the U.S. Court of Appeals in our WesternGeco
lawsuit. In early July, the Court of Appeals reversed in part
the original judgment, holding that the district court erred by
including lost profits in their judgment. As a result of this
decision, we reduced our legal contingency to $22 million, down from $124 million. WesternGeco has requested a
rehearing en banc with the U.S. Court of Appeals and may pursue
further appeals, but the reduced judgment, coupled with our amended
credit facility, improves our liquidity position and gives us more
flexibility in how we invest cash into our businesses."
SECOND QUARTER 2015
The Company's segment revenues for the second quarter were as
follows (in thousands):
|
|
Three Months Ended
June 30,
|
|
|
|
|
2015
|
|
2014
|
|
% Change
|
Solutions
|
|
$
|
22,350
|
|
$
|
62,634
|
|
(64)%
|
Systems
|
|
7,674
|
|
22,405
|
|
(66)%
|
Software
|
|
6,771
|
|
10,533
|
|
(36)%
|
Ocean Bottom
Services
|
|
—
|
|
25,908
|
|
(100)%
|
Total
|
|
$
|
36,795
|
|
$
|
121,480
|
|
(70)%
|
Within the Solutions segment, new venture revenues were
$3.6 million, an 86% decrease from
second quarter 2014; data library revenues were $7.5 million, a 45% decrease; and data processing
revenues were $11.2 million, a 53%
decrease. All businesses within the Solutions segment were
impacted by the continued slowdown in exploration
spending.
The decrease in Systems segment revenues was primarily due to a
reduction in marine repair and replacement revenues attributable to
reduced activity by seismic contractors as they have taken vessels
out of service.
Software segment revenues were down compared to record second
quarter revenues in 2014, primarily due to lower Orca®
licensing revenues and the effects of foreign currency
translation. While Software segment revenues were down 36%
year over year, the segment generated positive gross and operating
margins of 62% and 31%, respectively, during the quarter.
The Company's Ocean Bottom Services segment was impacted by
OceanGeo's crew being idle, resulting in a lack of revenue
generation in second quarter 2015.
Consolidated gross margins were (28)% compared to 31% in second
quarter 2014, and operating margins were (111)% compared to 3% in
the prior year quarter. The decreases in gross and operating
margins were driven by the significant decline in revenues within
the Solutions and Systems segments and, to a lesser extent, the
Software segment, and from a lack of revenues generated in the
Company's Ocean Bottom Services segment.
YEAR-TO-DATE 2015
The Company's segment revenues for the first half of the year
were as follows (in thousands):
|
|
Six Months Ended June
30,
|
|
|
|
|
2015
|
|
2014
|
|
% Change
|
Solutions
|
|
$
|
41,349
|
|
$
|
151,875
|
|
(73)%
|
Systems
|
|
20,443
|
|
47,253
|
|
(57)%
|
Software
|
|
15,581
|
|
20,572
|
|
(24)%
|
Ocean Bottom
Services
|
|
—
|
|
46,478
|
|
—
|
Total
|
|
$
|
77,373
|
|
$
|
266,178
|
|
(71)%
|
Within the Solutions segment, new venture revenues were
$8.7 million, an 85% decrease from
the first half 2014; data library revenues were $9.6 million, a 64% decrease; and data processing
revenues were $23.0 million, a 66%
decrease. The decrease in new venture and data library
revenues was due to the continued softness in exploration
spending. A portion of the year-over-year decline in
data processing revenues was due to $15.0
million of revenues recognized in the first quarter 2014,
for work performed in 2013, that did not recur in the first half
2015.
The decrease in Systems segment revenues was primarily due to a
reduction in marine repair and replacement revenues attributable to
reduced activity by seismic contractors as they have taken vessels
out of service.
Software segment revenues were down compared to record first
half revenues in 2014, primarily due to lower Orca licensing
revenues and the effects of foreign currency translation.
While Software segment revenues were down 24% year over year, the
segment generated positive gross and operating margins of 63% and
35%, respectively, during the first half 2015.
As previously stated, the Company's Ocean Bottom Services
segment was impacted by OceanGeo's crew being idle, resulting in a
lack of revenue generation in first half 2015.
Consolidated gross margins were (34)% compared to 36% in first
half 2014, and operating margins were (113)% compared to 9% in the
prior year period. The decreases in gross and operating
margins were driven by the significant decline in revenues within
the Solutions and Systems segments and, to a lesser extent, the
Software segment, and from a lack of revenues generated in the
Company's Ocean Bottom Services segment.
For the first half of 2015, the Company reported net income of
$0.8 million, or $0.00 per diluted share, compared to net income
of $77.2 million, or $0.47 per diluted share, in the first half
2014. Both periods included special items related to the
reductions in accrual for the WesternGeco legal matter, in addition
to restructuring and other special items. Excluding these
special items, in the first half 2015, the Company reported an
adjusted net loss of $96.2 million,
or $(0.58) per share, compared to an
adjusted net income of $1.4 million,
or $0.01 per diluted share, in the
prior year period.
CONFERENCE CALL
The Company has scheduled a conference call for Thursday,
August 6, 2015, at 10:00 a.m. Eastern
Time that will include a slide presentation to be posted in
the Investor Relations section of the ION website by 9:00 a.m. Eastern Time. To participate in
the conference call, dial (877) 407-0672 at least 10 minutes before
the call begins and ask for the ION conference call. A replay
of the call will be available approximately two hours after the
live broadcast ends and will be accessible until August 20, 2015. To access the replay, dial
(877) 660-6853 and use pass code 13612621#.
Investors, analysts and the general public will also have the
opportunity to listen to the conference call live over the Internet
by visiting www.iongeo.com. An archive of the webcast will be
available shortly after the call on the Company's website.
About ION
ION is a leading provider of technology-driven solutions to the
global oil & gas industry. ION's offerings are designed
to help companies reduce risk and optimize assets throughout the
E&P lifecycle. For more information, visit www.iongeo.com.
Contact
Steve Bate
Executive Vice President and Chief Financial Officer
+1.281.552.3011
The information included herein contains certain
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. These forward-looking statements may include
future sales, earnings and market growth, timing of sales, future
liquidity and cash levels, future estimated revenues and earnings,
sales expected to result from backlog, benefits expected to result
from OceanGeo, expected outcome of litigation and other
statements that are not of historical fact. Actual results
may vary materially from those described in these forward-looking
statements. All forward-looking statements reflect numerous
assumptions and involve a number of risks and uncertainties.
These risks and uncertainties include risks associated with pending
and future litigation, including the risk that the Company does not
prevail in its appeal of the judgment in the lawsuit with
WesternGeco and that the ultimate outcome of the lawsuit could have
a material adverse effect on the Company's financial results and
liquidity; the timing and development of the Company's products and
services and market acceptance of the Company's new and revised
product offerings; the performance of OceanGeo; the Company's level
and terms of indebtedness; competitors' product offerings and
pricing pressures resulting therefrom; the relatively small number
of customers that the Company currently relies upon; the fact
that a significant portion of the Company's revenues
is derived from foreign sales; that sources of capital may not
prove adequate; the Company's inability to produce products to
preserve and increase market share; collection of receivables; and
technological and marketplace changes affecting the Company's
product lines. Additional risk factors, which could affect
actual results, are disclosed by the Company from time to time in
its filings with the Securities and Exchange Commission ("SEC"),
including its Annual Report on Form 10-K for the year ended
December 31, 2014 and its Quarterly
Reports on Form 10-Q and Current Reports on Form 8-K filed during
2015.
Tables to follow
ION GEOPHYSICAL
CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Service
revenues
|
$
|
23,323
|
|
|
$
|
89,767
|
|
|
$
|
43,403
|
|
|
$
|
200,463
|
|
Product
revenues
|
13,472
|
|
|
31,713
|
|
|
33,970
|
|
|
65,715
|
|
Total net
revenues
|
36,795
|
|
|
121,480
|
|
|
77,373
|
|
|
266,178
|
|
Cost of
services
|
38,817
|
|
|
68,341
|
|
|
84,351
|
|
|
140,412
|
|
Cost of
products
|
8,113
|
|
|
14,911
|
|
|
18,945
|
|
|
30,684
|
|
Gross profit
(loss)
|
(10,135)
|
|
|
38,228
|
|
|
(25,923)
|
|
|
95,082
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research, development
and engineering
|
7,239
|
|
|
10,305
|
|
|
14,959
|
|
|
19,344
|
|
Marketing and
sales
|
8,638
|
|
|
9,917
|
|
|
16,471
|
|
|
19,130
|
|
General,
administrative and other operating expenses
|
14,677
|
|
|
14,221
|
|
|
30,025
|
|
|
33,152
|
|
Total operating
expenses
|
30,554
|
|
|
34,443
|
|
|
61,455
|
|
|
71,626
|
|
Income (loss) from
operations
|
(40,689)
|
|
|
3,785
|
|
|
(87,378)
|
|
|
23,456
|
|
Interest expense,
net
|
(4,607)
|
|
|
(4,934)
|
|
|
(9,232)
|
|
|
(9,731)
|
|
Equity in losses of
investments
|
—
|
|
|
(1,781)
|
|
|
—
|
|
|
(3,469)
|
|
Other income,
net
|
101,600
|
|
|
6,066
|
|
|
98,381
|
|
|
74,592
|
|
Income before income
taxes
|
56,304
|
|
|
3,136
|
|
|
1,771
|
|
|
84,848
|
|
Income tax
expense
|
532
|
|
|
653
|
|
|
1,515
|
|
|
5,916
|
|
Net income
|
55,772
|
|
|
2,483
|
|
|
256
|
|
|
78,932
|
|
Net (income) loss
attributable to noncontrolling interests
|
297
|
|
|
(1,295)
|
|
|
549
|
|
|
(1,765)
|
|
Net income
attributable to ION
|
$
|
56,069
|
|
|
$
|
1,188
|
|
|
$
|
805
|
|
|
$
|
77,167
|
|
Net income per
share:
|
|
|
|
|
|
|
|
Basic
|
$
|
0.34
|
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
|
$
|
0.47
|
|
Diluted
|
$
|
0.34
|
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
|
$
|
0.47
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
164,693
|
|
|
164,063
|
|
|
164,630
|
|
|
163,956
|
|
Diluted
|
164,712
|
|
|
164,423
|
|
|
164,651
|
|
|
164,243
|
|
ION GEOPHYSICAL
CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED
BALANCE SHEETS
|
(In
thousands)
|
(Unaudited)
|
|
ASSETS
|
June 30,
2015
|
|
December 31,
2014
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
|
117,060
|
|
|
$
|
173,608
|
|
Accounts receivable,
net
|
26,477
|
|
|
114,325
|
|
Unbilled
receivables
|
13,381
|
|
|
22,599
|
|
Inventories
|
35,947
|
|
|
51,162
|
|
Prepaid expenses and
other current assets
|
13,333
|
|
|
13,662
|
|
Total current
assets
|
206,198
|
|
|
375,356
|
|
Deferred income tax
asset
|
8,430
|
|
|
8,604
|
|
Property, plant,
equipment and seismic rental equipment, net
|
83,489
|
|
|
69,840
|
|
Multi-client data
library, net
|
127,758
|
|
|
118,669
|
|
Goodwill
|
27,679
|
|
|
27,388
|
|
Intangible assets,
net
|
5,811
|
|
|
6,788
|
|
Other
assets
|
9,845
|
|
|
10,612
|
|
Total
assets
|
$
|
469,210
|
|
|
$
|
617,257
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Current maturities of
long-term debt
|
$
|
7,213
|
|
|
$
|
7,649
|
|
Accounts
payable
|
25,338
|
|
|
36,863
|
|
Accrued
expenses
|
43,059
|
|
|
65,264
|
|
Accrued multi-client
data library royalties
|
18,524
|
|
|
35,219
|
|
Deferred
revenue
|
10,672
|
|
|
8,262
|
|
Total current
liabilities
|
104,806
|
|
|
153,257
|
|
Long-term debt, net
of current maturities
|
180,955
|
|
|
182,945
|
|
Other long-term
liabilities
|
42,278
|
|
|
143,804
|
|
Total
liabilities
|
328,039
|
|
|
480,006
|
|
Redeemable
noncontrolling interest
|
1,080
|
|
|
1,539
|
|
Equity:
|
|
|
|
Common
stock
|
1,647
|
|
|
1,645
|
|
Additional paid-in
capital
|
890,811
|
|
|
887,749
|
|
Accumulated
deficit
|
(733,604)
|
|
|
(734,409)
|
|
Accumulated other
comprehensive loss
|
(12,199)
|
|
|
(12,807)
|
|
Treasury
stock
|
(6,565)
|
|
|
(6,565)
|
|
Total stockholders'
equity
|
140,090
|
|
|
135,613
|
|
Noncontrolling
interest
|
1
|
|
|
99
|
|
Total
equity
|
140,091
|
|
|
135,712
|
|
Total liabilities and
equity
|
$
|
469,210
|
|
|
$
|
617,257
|
|
ION GEOPHYSICAL
CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
(Unaudited)
|
|
|
Six Months Ended
June 30,
|
|
2015
|
|
2014
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
|
256
|
|
|
$
|
78,932
|
|
Adjustments to
reconcile net income to cash (used in) provided by operating
activities:
|
|
|
|
Depreciation and
amortization (other than multi-client data library)
|
13,015
|
|
|
13,785
|
|
Amortization of
multi-client data library
|
10,440
|
|
|
34,257
|
|
Stock-based
compensation expense
|
3,047
|
|
|
5,033
|
|
Reductions of accrual
for loss contingency related to legal proceedings
|
(101,978)
|
|
|
(69,557)
|
|
Equity in losses of
investments
|
—
|
|
|
3,469
|
|
Gain on sale of
Source product line
|
—
|
|
|
(6,522)
|
|
Deferred income
taxes
|
(24)
|
|
|
(5,612)
|
|
Change in operating
assets and liabilities:
|
|
|
|
Accounts
receivable
|
87,796
|
|
|
73,254
|
|
Unbilled
receivables
|
9,198
|
|
|
(14,236)
|
|
Inventories
|
(739)
|
|
|
(3,197)
|
|
Accounts payable,
accrued expenses and accrued royalties
|
(40,649)
|
|
|
(30,807)
|
|
Deferred
revenue
|
2,405
|
|
|
(4,988)
|
|
Other assets and
liabilities
|
(5,262)
|
|
|
2,927
|
|
Net cash (used in)
provided by operating activities
|
(22,495)
|
|
|
76,738
|
|
Cash flows from
investing activities:
|
|
|
|
Cash invested in
multi-client data library
|
(13,598)
|
|
|
(34,317)
|
|
Purchase of property,
plant, equipment and seismic rental assets
|
(17,213)
|
|
|
(4,543)
|
|
Repayment of advance
to INOVA Geophysical
|
—
|
|
|
1,000
|
|
Net investment in and
advances to OceanGeo B.V. prior to its consolidation
|
—
|
|
|
(3,074)
|
|
Net proceeds from
sale of Source product line
|
—
|
|
|
14,394
|
|
Other investing
activities
|
257
|
|
|
605
|
|
Net cash used in
investing activities
|
(30,554)
|
|
|
(25,935)
|
|
Cash flows from
financing activities:
|
|
|
|
Borrowings under
revolving line of credit
|
—
|
|
|
15,000
|
|
Payments under
revolving line of credit
|
—
|
|
|
(50,000)
|
|
Payments on notes
payable and long-term debt
|
(3,560)
|
|
|
(5,595)
|
|
Other financing
activities
|
22
|
|
|
(339)
|
|
Net cash used in
financing activities
|
(3,538)
|
|
|
(40,934)
|
|
Effect of change in
foreign currency exchange rates on cash and cash
equivalents
|
39
|
|
|
(146)
|
|
Net (decrease)
increase in cash and cash equivalents
|
(56,548)
|
|
|
9,723
|
|
Cash and cash
equivalents at beginning of period
|
173,608
|
|
|
148,056
|
|
Cash and cash
equivalents at end of period
|
$
|
117,060
|
|
|
$
|
157,779
|
|
ION GEOPHYSICAL
CORPORATION AND SUBSIDIARIES
|
SUMMARY OF SEGMENT
INFORMATION
|
(In
thousands)
|
(Unaudited)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Net
revenues:
|
|
|
|
|
|
|
|
Solutions:
|
|
|
|
|
|
|
|
New
Venture
|
$
|
3,636
|
|
|
$
|
25,315
|
|
|
$
|
8,665
|
|
|
$
|
58,053
|
|
Data
Library
|
7,509
|
|
|
13,625
|
|
|
9,646
|
|
|
26,842
|
|
Total multi-client
revenues
|
11,145
|
|
|
38,940
|
|
|
18,311
|
|
|
84,895
|
|
Data
Processing
|
11,205
|
|
|
23,694
|
|
|
23,038
|
|
|
66,980
|
|
Total
|
$
|
22,350
|
|
|
$
|
62,634
|
|
|
$
|
41,349
|
|
|
$
|
151,875
|
|
Systems:
|
|
|
|
|
|
|
|
Towed
Streamer
|
$
|
2,682
|
|
|
$
|
10,265
|
|
|
$
|
7,847
|
|
|
$
|
22,116
|
|
Other
|
4,992
|
|
|
12,140
|
|
|
12,596
|
|
|
25,137
|
|
Total
|
$
|
7,674
|
|
|
$
|
22,405
|
|
|
$
|
20,443
|
|
|
$
|
47,253
|
|
Software:
|
|
|
|
|
|
|
|
Software
Systems
|
$
|
5,798
|
|
|
$
|
9,308
|
|
|
$
|
13,527
|
|
|
$
|
18,462
|
|
Services
|
973
|
|
|
1,225
|
|
|
2,054
|
|
|
2,110
|
|
Total
|
$
|
6,771
|
|
|
$
|
10,533
|
|
|
$
|
15,581
|
|
|
$
|
20,572
|
|
Ocean Bottom
Services
|
$
|
—
|
|
|
$
|
25,908
|
|
|
$
|
—
|
|
|
$
|
46,478
|
|
Total
|
$
|
36,795
|
|
|
$
|
121,480
|
|
|
$
|
77,373
|
|
|
$
|
266,178
|
|
Gross profit
(loss):
|
|
|
|
|
|
|
|
Solutions
|
$
|
(7,856)
|
|
|
$
|
12,269
|
|
|
$
|
(18,248)
|
|
|
$
|
45,280
|
|
Systems
|
1,500
|
|
|
9,748
|
|
|
6,059
|
|
|
21,165
|
|
Software
|
4,208
|
|
|
7,805
|
|
|
9,798
|
|
|
15,062
|
|
Ocean Bottom
Services
|
(7,987)
|
|
|
8,406
|
|
|
(23,532)
|
|
|
13,575
|
|
Total
|
$
|
(10,135)
|
|
|
$
|
38,228
|
|
|
$
|
(25,923)
|
|
|
$
|
95,082
|
|
Gross
margin:
|
|
|
|
|
|
|
|
Solutions
|
(35)
|
%
|
|
20
|
%
|
|
(44)
|
%
|
|
30
|
%
|
Systems
|
20
|
%
|
|
44
|
%
|
|
30
|
%
|
|
45
|
%
|
Software
|
62
|
%
|
|
74
|
%
|
|
63
|
%
|
|
73
|
%
|
Ocean Bottom
Services
|
—
|
%
|
|
32
|
%
|
|
—
|
%
|
|
29
|
%
|
Total
|
(28)
|
%
|
|
31
|
%
|
|
(34)
|
%
|
|
36
|
%
|
Income (loss) from
operations:
|
|
|
|
|
|
|
|
Solutions
|
$
|
(19,756)
|
|
|
$
|
(1,419)
|
|
|
$
|
(41,534)
|
|
|
$
|
17,693
|
|
Systems
|
(2,379)
|
|
|
3,547
|
|
|
(1,365)
|
|
|
6,918
|
|
Software
|
2,095
|
|
|
5,630
|
|
|
5,430
|
|
|
10,758
|
|
Ocean Bottom
Services
|
(10,008)
|
|
|
6,494
|
|
|
(27,567)
|
|
|
10,656
|
|
Corporate and
other
|
(10,641)
|
|
|
(10,467)
|
|
|
(22,342)
|
|
|
(22,569)
|
|
Total
|
$
|
(40,689)
|
|
|
$
|
3,785
|
|
|
$
|
(87,378)
|
|
|
$
|
23,456
|
|
Operating
margin:
|
|
|
|
|
|
|
|
Solutions
|
(88)
|
%
|
|
(2)
|
%
|
|
(100)
|
%
|
|
12
|
%
|
Systems
|
(31)
|
%
|
|
16
|
%
|
|
(7)
|
%
|
|
15
|
%
|
Software
|
31
|
%
|
|
53
|
%
|
|
35
|
%
|
|
52
|
%
|
Ocean Bottom
Services
|
—
|
%
|
|
25
|
%
|
|
—
|
%
|
|
23
|
%
|
Corporate and
other
|
(29)
|
%
|
|
(9)
|
%
|
|
(29)
|
%
|
|
(8)
|
%
|
Total
|
(111)
|
%
|
|
3
|
%
|
|
(113)
|
%
|
|
9
|
%
|
ION GEOPHYSICAL CORPORATION AND
SUBSIDIARIES
Reconciliation of Adjusted EBITDA to Net
Income
(Non-GAAP Measure)
(In
thousands)
(Unaudited)
The term Adjusted EBITDA represents net income before interest
expense, interest income, income taxes, depreciation and
amortization, gain on sale of Source product line, and other
similar non-cash charges including, without limitation, equity in
losses of investments and the reductions of accrual for loss
contingency related to legal proceedings. Adjusted EBITDA is
not a measure of financial performance under generally accepted
accounting principles and should not be considered in isolation
from or as a substitute for net income or cash flow measures
prepared in accordance with generally accepted accounting
principles or as a measure of profitability or liquidity.
Additionally, Adjusted EBITDA may not be comparable to other
similarly titled measures of other companies. The Company has
included Adjusted EBITDA as a supplemental disclosure because its
management believes that Adjusted EBITDA provides useful
information regarding our ability to service debt and to fund
capital expenditures and provides investors a helpful measure for
comparing its operating performance with the performance of other
companies that have different financing and capital structures or
tax rates.
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Net income
|
$
|
55,772
|
|
|
$
|
2,483
|
|
|
$
|
256
|
|
|
$
|
78,932
|
|
Interest expense,
net
|
4,607
|
|
|
4,934
|
|
|
9,232
|
|
|
9,731
|
|
Income tax
expense
|
532
|
|
|
653
|
|
|
1,515
|
|
|
5,916
|
|
Depreciation and
amortization expense
|
11,641
|
|
|
23,812
|
|
|
23,455
|
|
|
48,042
|
|
Reductions of accrual
for loss contingency related to legal proceedings
|
(101,978)
|
|
|
—
|
|
|
(101,978)
|
|
|
(69,557)
|
|
Equity in losses of
investments
|
—
|
|
|
1,781
|
|
|
—
|
|
|
3,469
|
|
Gain on sale of
Source product line
|
—
|
|
|
(6,522)
|
|
|
—
|
|
|
(6,522)
|
|
Adjusted
EBITDA
|
$
|
(29,426)
|
|
|
$
|
27,141
|
|
|
$
|
(67,520)
|
|
|
$
|
70,011
|
|
ION GEOPHYSICAL CORPORATION AND
SUBSIDIARIES
Reconciliation of Special Items to Diluted
Earnings (Loss) per Share
(Non-GAAP
Measure)
(In thousands, except per share
data)
(Unaudited)
The financial results are reported in accordance with GAAP.
However, management believes that certain non-GAAP performance
measures may provide users of this financial information,
additional meaningful comparisons between current results and
results in prior operating periods. One such non-GAAP financial
measure is adjusted income (loss) from operations or adjusted net
income (loss), which excludes certain charges or amounts. This
adjusted income (loss) amount is not a measure of financial
performance under GAAP. Accordingly, it should not be considered as
a substitute for income (loss) from operations, net income (loss)
or other income data prepared in accordance with GAAP. See the
table below for supplemental financial data and the corresponding
reconciliation to GAAP financials three and six months ended
June 30, 2015 and 2014:
|
Three Months Ended
June 30, 2015
|
|
Three Months Ended
June 30, 2014
|
|
As
Reported
|
|
Special
Items
|
|
As
Adjusted
|
|
As
Reported
|
|
Special
Items(3)
|
|
As
Adjusted
|
Net
revenues
|
$
|
36,795
|
|
|
$
|
—
|
|
|
$
|
36,795
|
|
|
$
|
121,480
|
|
|
$
|
—
|
|
|
$
|
121,480
|
|
Cost of
sales
|
46,930
|
|
|
—
|
|
|
46,930
|
|
|
83,252
|
|
|
—
|
|
|
83,252
|
|
Gross profit
(loss)
|
(10,135)
|
|
|
—
|
|
|
(10,135)
|
|
|
38,228
|
|
|
—
|
|
|
38,228
|
|
Operating
expenses
|
30,554
|
|
|
(1,324)
|
|
(1)
|
29,230
|
|
|
34,443
|
|
|
—
|
|
|
34,443
|
|
Income (loss) from
operations
|
(40,689)
|
|
|
1,324
|
|
|
(39,365)
|
|
|
3,785
|
|
|
—
|
|
|
3,785
|
|
Interest expense,
net
|
(4,607)
|
|
|
—
|
|
|
(4,607)
|
|
|
(4,934)
|
|
|
—
|
|
|
(4,934)
|
|
Equity in losses of
investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,781)
|
|
|
—
|
|
|
(1,781)
|
|
Other income
(expense), net
|
101,600
|
|
|
(101,978)
|
|
(2)
|
(378)
|
|
|
6,066
|
|
|
(6,522)
|
|
|
(456)
|
|
Income tax
expense
|
532
|
|
|
150
|
|
|
682
|
|
|
653
|
|
|
(357)
|
|
|
296
|
|
Net income
(loss)
|
55,772
|
|
|
(100,804)
|
|
|
(45,032)
|
|
|
2,483
|
|
|
(6,165)
|
|
|
(3,682)
|
|
Net (income) loss
attributable to noncontrolling interest
|
297
|
|
|
—
|
|
|
297
|
|
|
(1,295)
|
|
|
—
|
|
|
(1,295)
|
|
Net income (loss)
attributable to ION
|
$
|
56,069
|
|
|
$
|
(100,804)
|
|
|
$
|
(44,735)
|
|
|
$
|
1,188
|
|
|
$
|
(6,165)
|
|
|
$
|
(4,977)
|
|
Net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.34
|
|
|
|
|
$
|
(0.27)
|
|
|
$
|
0.01
|
|
|
|
|
$
|
(0.03)
|
|
Diluted
|
$
|
0.34
|
|
|
|
|
$
|
(0.27)
|
|
|
$
|
0.01
|
|
|
|
|
$
|
(0.03)
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
164,693
|
|
|
|
|
164,693
|
|
|
164,063
|
|
|
|
|
164,063
|
|
Diluted
|
164,712
|
|
|
|
|
164,693
|
|
|
164,423
|
|
|
|
|
164,063
|
|
|
Six Months Ended
June 30, 2015
|
|
Six Months Ended
June 30, 2014
|
|
As
Reported
|
|
Special
Items(4)
|
|
As
Adjusted
|
|
As
Reported
|
|
Special
Items(5)
|
|
As
Adjusted
|
Net
revenues
|
$
|
77,373
|
|
|
$
|
—
|
|
|
$
|
77,373
|
|
|
$
|
266,178
|
|
|
$
|
—
|
|
|
$
|
266,178
|
|
Cost of
sales
|
103,296
|
|
|
(1,813)
|
|
|
101,483
|
|
|
171,096
|
|
|
—
|
|
|
171,096
|
|
Gross profit
(loss)
|
(25,923)
|
|
|
1,813
|
|
|
(24,110)
|
|
|
95,082
|
|
|
—
|
|
|
95,082
|
|
Operating
expenses
|
61,455
|
|
|
(1,522)
|
|
|
59,933
|
|
|
71,626
|
|
|
—
|
|
|
71,626
|
|
Income (loss) from
operations
|
(87,378)
|
|
|
3,335
|
|
|
(84,043)
|
|
|
23,456
|
|
|
—
|
|
|
23,456
|
|
Interest expense,
net
|
(9,232)
|
|
|
—
|
|
|
(9,232)
|
|
|
(9,731)
|
|
|
—
|
|
|
(9,731)
|
|
Equity in losses of
investments
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,469)
|
|
|
—
|
|
|
(3,469)
|
|
Other income
(expense), net
|
98,381
|
|
|
(100,065)
|
|
|
(1,684)
|
|
|
74,592
|
|
|
(76,079)
|
|
|
(1,487)
|
|
Income tax
expense
|
1,515
|
|
|
150
|
|
|
1,665
|
|
|
5,916
|
|
|
(357)
|
|
|
5,559
|
|
Net income
(loss)
|
256
|
|
|
(96,880)
|
|
|
(96,624)
|
|
|
78,932
|
|
|
(75,722)
|
|
|
3,210
|
|
Net (income) loss
attributable to noncontrolling interest
|
549
|
|
|
(172)
|
|
|
377
|
|
|
(1,765)
|
|
|
—
|
|
|
(1,765)
|
|
Net income (loss)
attributable to ION
|
$
|
805
|
|
|
$
|
(97,052)
|
|
|
$
|
(96,247)
|
|
|
$
|
77,167
|
|
|
$
|
(75,722)
|
|
|
$
|
1,445
|
|
Net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.00
|
|
|
|
|
$
|
(0.58)
|
|
|
$
|
0.47
|
|
|
|
|
$
|
0.01
|
|
Diluted
|
$
|
0.00
|
|
|
|
|
$
|
(0.58)
|
|
|
$
|
0.47
|
|
|
|
|
$
|
0.01
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
164,630
|
|
|
|
|
164,630
|
|
|
163,956
|
|
|
|
|
163,956
|
|
Diluted
|
164,651
|
|
|
|
|
164,630
|
|
|
164,243
|
|
|
|
|
164,243
|
|
|
|
(1)
|
Represents vacated
facility charges related to the second quarter 2015.
|
|
|
(2)
|
Represents an
additional partial reduction in the WesternGeco legal contingency
in the second quarter 2015.
|
|
|
(3)
|
Represents a
non-recurring gain on the sale of the Marine Source product line
during the second quarter 2014.
|
|
|
(4)
|
In addition to notes
(1) and (2), the six months ended June 30,
2015 includes severance and facility charges related to the first
quarter 2015.
|
|
|
(5)
|
In addition to note
(3), the six months ended June 30, 2014 includes a
partial reduction in the WesternGeco legal contingency in the first
quarter 2014.
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/ion-reports-second-quarter-2015-results-300124453.html
SOURCE ION Geophysical Corporation