XML 27 R21.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidating Financial Information
3 Months Ended
Mar. 31, 2020
Condensed Financial Information Disclosure [Abstract]  
Condensed Consolidating Financial Information
Condensed Consolidating Financial Information
The Second Lien Notes were issued by ION Geophysical Corporation and are guaranteed by Guarantors, all of which are wholly owned subsidiaries. The Guarantors have fully and unconditionally guaranteed the payment obligations of ION Geophysical Corporation with respect to the Second Lien Notes. The following condensed consolidating financial information presents the results of operations, financial position and cash flows for:
ION Geophysical Corporation and the Guarantors (in each case, reflecting investments in subsidiaries utilizing the equity method of accounting).
All other subsidiaries of ION Geophysical Corporation that are not Guarantors.
The consolidating adjustments necessary to present ION Geophysical Corporation’s results on a consolidated basis.
This condensed consolidating financial information should be read in conjunction with the accompanying condensed consolidated financial statements and footnotes. For additional information pertaining to the Second Lien Notes, See Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II of this Form 10-Q.
 
March 31, 2020
Balance Sheet
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
 
(In thousands)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
28,602

 
$
54

 
$
14,007

 
$

 
$
42,663

Accounts receivable, net
8

 
42,390

 
8,751

 

 
51,149

Unbilled receivables

 
5,206

 
3,150

 

 
8,356

Inventories, net

 
7,603

 
5,217

 

 
12,820

Prepaid expenses and other current assets
3,168

 
1,319

 
1,194

 

 
5,681

Total current assets
31,778

 
56,572

 
32,319

 

 
120,669

Deferred income tax asset

 
7,799

 
106

 

 
7,905

Property, plant and equipment, net
1,609

 
7,711

 
3,386

 

 
12,706

Multi-client data library, net

 
46,771

 
7,573

 

 
54,344

Investment in subsidiaries
855,539

 
274,923

 

 
(1,130,462
)
 

Goodwill

 

 
18,298

 

 
18,298

Intercompany receivables

 
288,207

 
112,830

 
(401,037
)
 

Right-of-use assets
22,699

 
14,572

 
4,895

 

 
42,166

Other assets
2,381

 
865

 
53

 

 
3,299

Total assets
$
914,006

 
$
697,420

 
$
179,460

 
$
(1,531,499
)
 
$
259,387

LIABILITIES AND (DEFICIT) EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
27,486

 
$
1,160

 
$

 
$

 
$
28,646

Accounts payable
2,008

 
40,192

 
1,627

 

 
43,827

Accrued expenses
13,536

 
8,371

 
7,171

 

 
29,078

Accrued multi-client data library royalties

 
21,209

 
215

 

 
21,424

Deferred revenue

 
3,610

 
1,272

 

 
4,882

Current maturities of operating lease liabilities
3,556

 
5,143

 
1,174

 

 
9,873

Total current liabilities
46,586

 
79,685

 
11,459

 

 
137,730

Long-term debt, net of current maturities
118,861

 
435

 

 

 
119,296

Operating lease liabilities, net of current maturities
21,900

 
14,283

 
4,348

 

 
40,531

Intercompany payables
766,521

 

 

 
(766,521
)
 

Other long-term liabilities
395

 
38

 

 

 
433

Total liabilities
954,263

 
94,441

 
15,807

 
(766,521
)
 
297,990

(Deficit) Equity:
 
 
 
 
 
 
 
 
 
Common stock
142

 
290,460

 
47,776

 
(338,236
)
 
142

Additional paid-in capital
957,254

 
180,700

 
203,909

 
(384,609
)
 
957,254

Accumulated earnings (deficit)
(976,554
)
 
406,440

 
20,550

 
(426,990
)
 
(976,554
)
Accumulated other comprehensive income (loss)
(21,099
)
 
4,238

 
(23,611
)
 
19,373

 
(21,099
)
Due from ION Geophysical Corporation

 
(278,859
)
 
(86,625
)
 
365,484

 

Total stockholders’ (deficit) equity
(40,257
)
 
602,979

 
161,999

 
(764,978
)
 
(40,257
)
Noncontrolling interest

 

 
1,654

 

 
1,654

Total (deficit) equity
(40,257
)
 
602,979

 
163,653

 
(764,978
)
 
(38,603
)
Total liabilities and (deficit) equity
$
914,006

 
$
697,420

 
$
179,460

 
$
(1,531,499
)
 
$
259,387

 
December 31, 2019
Balance Sheet
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
 
(In thousands)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
8,426

 
$
26

 
$
24,613

 
$

 
$
33,065

Accounts receivable, net
8

 
19,493

 
10,047

 

 
29,548

Unbilled receivables

 
7,314

 
4,501

 

 
11,815

Inventories, net

 
6,902

 
5,285

 

 
12,187

Prepaid expenses and other current assets
3,292

 
1,513

 
1,207

 

 
6,012

Total current assets
11,726

 
35,248

 
45,653

 

 
92,627

Deferred income tax asset
402

 
8,417

 
(85
)
 

 
8,734

Property, plant and equipment, net
786

 
8,112

 
4,290

 

 
13,188

Multi-client data library, net

 
54,479

 
5,905

 

 
60,384

Investment in subsidiaries
841,522

 
279,327

 

 
(1,120,849
)
 

Goodwill

 

 
23,585

 

 
23,585

Intercompany receivables

 
287,692

 
99,884

 
(387,576
)
 

Right-of-use assets
11,934

 
15,802

 
4,810

 

 
32,546

Other assets
1,171

 
905

 
54

 

 
2,130

Total assets
$
867,541

 
$
689,982

 
$
184,096

 
$
(1,508,425
)
 
$
233,194

LIABILITIES AND (DEFICIT) EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
972

 
$
1,135

 
$

 
$

 
$
2,107

Accounts payable
2,259

 
44,641

 
2,416

 

 
49,316

Accrued expenses
9,933

 
9,982

 
10,413

 

 
30,328

Accrued multi-client data library royalties

 
18,616

 
215

 

 
18,831

Deferred revenue

 
3,465

 
1,086

 

 
4,551

Current maturities of operating lease liabilities
4,429

 
5,469

 
1,157

 

 
11,055

Total current liabilities
17,593

 
83,308

 
15,287

 

 
116,188

Long-term debt, net of current maturities
118,618

 
734

 

 

 
119,352

Operating lease liabilities, net of current maturities
11,208

 
15,346

 
4,279

 

 
30,833

Intercompany payables
755,524

 

 

 
(755,524
)
 

Other long-term liabilities
1,418

 
35

 

 

 
1,453

Total liabilities
904,361

 
99,423

 
19,566

 
(755,524
)
 
267,826

(Deficit) Equity:
 
 
 
 
 
 
 
 
 
Common stock
142

 
290,460

 
47,776

 
(338,236
)
 
142

Additional paid-in capital
956,647

 
180,700

 
203,909

 
(384,609
)
 
956,647

Accumulated earnings (deficit)
(974,291
)
 
396,793

 
18,837

 
(415,630
)
 
(974,291
)
Accumulated other comprehensive income (loss)
(19,318
)
 
4,281

 
(21,907
)
 
17,626

 
(19,318
)
Due from ION Geophysical Corporation

 
(281,675
)
 
(86,273
)
 
367,948

 

Total stockholders’ (deficit) equity
(36,820
)
 
590,559

 
162,342

 
(752,901
)
 
(36,820
)
Noncontrolling interest

 

 
2,188

 

 
2,188

Total (deficit) equity
(36,820
)
 
590,559

 
164,530

 
(752,901
)
 
(34,632
)
Total liabilities and (deficit) equity
$
867,541

 
$
689,982

 
$
184,096

 
$
(1,508,425
)
 
$
233,194

 
Three Months Ended March 31, 2020
Income Statement
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
 
(In thousands)
Net revenues
$

 
$
40,422

 
$
15,992

 
$

 
$
56,414

Cost of sales

 
21,800

 
5,103

 

 
26,903

Impairment of multi-client data library

 
1,167

 

 

 
1,167

Gross profit

 
17,455

 
10,889

 

 
28,344

Total operating expenses
8,120

 
6,980

 
6,918

 

 
22,018

Income (loss) from operations
(8,120
)
 
10,475

 
3,971

 

 
6,326

Interest expense, net
(3,245
)
 
(38
)
 
62

 

 
(3,221
)
Intercompany interest, net
(190
)
 
(1,927
)
 
2,117

 

 

Equity in earnings of investments
9,628

 
1,732

 

 
(11,360
)
 

Other income (expense), net
1,385

 

 
(956
)
 

 
429

Net income (loss) before income taxes
(542
)
 
10,242

 
5,194

 
(11,360
)
 
3,534

Income tax expense
1,721

 
595

 
3,558

 

 
5,874

Net income (loss)
(2,263
)
 
9,647

 
1,636

 
(11,360
)
 
(2,340
)
Net loss attributable to noncontrolling interest

 

 
77

 

 
77

Net income (loss) attributable to ION
$
(2,263
)
 
$
9,647

 
$
1,713

 
$
(11,360
)
 
$
(2,263
)
Comprehensive net income (loss)
$
(4,044
)
 
$
13,754

 
$
4,082

 
$
(17,913
)
 
$
(4,121
)
Comprehensive loss attributable to noncontrolling interest

 

 
77

 

 
77

Comprehensive net income (loss) attributable to ION
$
(4,044
)
 
$
13,754

 
$
4,159

 
$
(17,913
)
 
$
(4,044
)
 
Three Months Ended March 31, 2019
Income Statement
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
 
(In thousands)
Net revenues
$

 
$
17,613

 
$
19,343

 
$

 
$
36,956

Cost of sales

 
20,200

 
6,844

 

 
27,044

Gross profit (loss)

 
(2,587
)
 
12,499

 

 
9,912

Total operating expenses
12,839

 
9,075

 
3,935

 

 
25,849

Income (loss) from operations
(12,839
)
 
(11,662
)
 
8,564

 

 
(15,937
)
Interest expense, net
(3,166
)
 
(49
)
 
103

 

 
(3,112
)
Intercompany interest, net
300

 
4,649

 
(4,949
)
 

 

Equity in earnings (losses) of investments
(5,169
)
 
2,001

 

 
3,168

 

Other income (expense), net
7

 
(122
)
 
(677
)
 

 
(792
)
Net income (loss) before income taxes
(20,867
)
 
(5,183
)
 
3,041

 
3,168

 
(19,841
)
Income tax expense (benefit)
493

 
(1,291
)
 
2,205

 

 
1,407

Net income (loss)
(21,360
)
 
(3,892
)
 
836

 
3,168

 
(21,248
)
Net income attributable to noncontrolling interest

 

 
(112
)
 

 
(112
)
Net income (loss) attributable to ION
$
(21,360
)
 
$
(3,892
)
 
$
724

 
$
3,168

 
$
(21,360
)
Comprehensive net income (loss)
$
(20,390
)
 
$
(3,935
)
 
$
1,699

 
$
2,348

 
$
(20,278
)
Comprehensive income attributable to noncontrolling interest

 


 
(112
)
 

 
(112
)
Comprehensive net income (loss) attributable to ION
$
(20,390
)
 
$
(3,935
)
 
$
1,587

 
$
2,348

 
$
(20,390
)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2020
Statement of Cash Flows
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Total Consolidated
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
330

 
$
(1,570
)
 
$
(5,726
)
 
$
(6,966
)
Cash flows from investing activities:
 
 
 
 
 
 
 
Cash invested in multi-client data library

 
(5,382
)
 
(4,286
)
 
(9,668
)
Purchase of property, plant and equipment
(398
)
 
(98
)
 

 
(496
)
Net cash used in investing activities
(398
)
 
(5,480
)
 
(4,286
)
 
(10,164
)
Cash flows from financing activities:
 
 
 
 
 
 
 
Borrowings under revolving line of credit
27,000

 

 

 
27,000

Payments on notes payable and long-term debt
(485
)
 
(275
)
 

 
(760
)
Intercompany lending
(6,289
)
 
7,353

 
(1,064
)
 

Other financing activities
(10
)
 

 

 
(10
)
Net cash provided by (used in) financing activities
20,216

 
7,078

 
(1,064
)
 
26,230

Effect of change in foreign currency exchange rates on cash, cash equivalents and restricted cash

 

 
470

 
470

Net increase (decrease) in cash, cash equivalents and restricted cash
20,148

 
28

 
(10,606
)
 
9,570

Cash, cash equivalents and restricted cash at beginning of period
8,479

 
26

 
24,613

 
33,118

Cash, cash equivalents and restricted cash at end of period
$
28,627

 
$
54

 
$
14,007

 
$
42,688

The following table is a reconciliation of cash and cash equivalents to total cash, cash equivalents, and restricted cash:
 
March 31, 2020
 
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Total Consolidated
 
(In thousands)
 Cash and cash equivalents
$
28,602

 
$
54

 
$
14,007

 
$
42,663

 Restricted cash included in other long-term assets
25

 

 

 
25

 Total cash, cash equivalents, and restricted cash shown in statements of cash flows
$
28,627

 
$
54

 
$
14,007

 
$
42,688



 
Three Months Ended March 31, 2019
Statement of Cash Flows
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Total Consolidated
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
5,216

 
$
(825
)
 
$
11,007

 
$
15,398

Cash flows from investing activities:
 
 
 
 
 
 
 
Investment in multi-client data library

 
(5,363
)
 
(3,404
)
 
(8,767
)
Proceeds from sale (purchase) of property, plant and equipment
(24
)
 
(48
)
 
(735
)
 
(807
)
Net cash used in investing activities
(24
)
 
(5,411
)
 
(4,139
)
 
(9,574
)
Cash flows from financing activities:
 
 
 
 
 
 
 
Payments on notes payable and long-term debt
(434
)
 
(281
)
 

 
(715
)
Intercompany lending
(13,511
)
 
6,495

 
7,016

 

Other financing activities
(239
)
 

 

 
(239
)
Net cash provided by (used in) financing activities
(14,184
)
 
6,214

 
7,016

 
(954
)
Effect of change in foreign currency exchange rates on cash, cash equivalents and restricted cash

 

 
81

 
81

Net increase (decrease) in cash, cash equivalents and restricted cash
(8,992
)
 
(22
)
 
13,965

 
4,951

Cash, cash equivalents and restricted cash at beginning of period
14,085

 
47

 
19,722

 
33,854

Cash, cash equivalents and restricted cash at end of period
$
5,093

 
$
25

 
$
33,687

 
$
38,805

The following table is a reconciliation of cash and cash equivalents to total cash, cash equivalents, and restricted cash:
 
March 31, 2019
 
ION Geophysical Corporation
 
The Guarantors
 
All Other Subsidiaries
 
Total Consolidated
 
(In thousands)
 Cash and cash equivalents
$
4,695

 
$
25

 
$
33,687

 
$
38,407

 Restricted cash included in prepaid expenses and other current assets
398

 

 

 
398

 Total cash, cash equivalents, and restricted cash shown in statement of cash flows
$
5,093

 
$
25

 
$
33,687

 
$
38,805