FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of November, 2005
GENERAL COMPANY OF GEOPHYSICS
(Translation of Registrants Name Into English)
1, rue Leon Migaux,
91341 Massy
France
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark whether the registrant by furnishing the information contained in this Form
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82____________
EXPLANATORY NOTE
We have submitted this report on Form 6-K in order to furnish
certain information with respect to our acquisition of
Exploration Resources ASA (Exploration Resources)
and certain other matters. This report contains (1) unaudited
condensed consolidated pro forma financial information, (2)
considerations relating to our acquisition of Exploration
Resources and (3) considerations relating to our U.S.$85 million
7.75% subordinated convertible bonds due 2012 (our
convertible bonds).
1. UNAUDITED
CONDENSED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
The following unaudited condensed pro forma consolidated
financial information prepared in accordance with IFRS is being
provided to give you a better understanding of what our results
of operations and financial position might have looked like had
the acquisition of Exploration Resources, our $375 million
bridge credit facility, entered into on September 1, 2005
to finance the acquisition, and our capital increase occurred on
an earlier date. The unaudited condensed pro forma financial
information is based on the estimates and assumptions set forth
in the notes to such information. The unaudited condensed pro
forma consolidated financial information is being furnished
solely for illustrative purposes and, therefore, is not
necessarily indicative of our combined results of operations or
financial position that might have been achieved for the dates
or periods indicated, nor is it necessarily indicative of our
results of operations or financial position that may, or may be
expected to, occur in the future. No account has been taken
within the unaudited condensed pro forma consolidated financial
information of any synergy or efficiency that may, or may be
expected to, occur. Our auditors have reviewed the unaudited
condensed pro forma consolidated financial information in
accordance with French professional standards. The unaudited
condensed pro forma consolidated financial information has not
been prepared in accordance with Article 11 of
Regulation S-X of the Commission.
The following unaudited pro forma consolidated financial
information gives pro forma effect to our acquisition of
Exploration Resources, our bridge financing for the acquisition
and our capital increase, after giving effect to the pro forma
adjustments described in the notes to the unaudited pro forma
consolidated financial information. The unaudited condensed pro
forma consolidated income statements for the year ended
December 31, 2004 and for the nine months ended
September 30, 2005 and the unaudited condensed pro forma
consolidated balance sheet at December 31, 2004 give effect
to those transactions as if they had occurred on January 1,
2004. The results of Exploration Resources from
September 1, 2005 are included in our consolidated
financial statements as of and for the nine months ended
September 30, 2005 contained in our report on Form 6-K
submitted to the Commission on November 10, 2005.
Our unaudited condensed pro forma consolidated financial
information is based on the historical consolidated financial
statements of CGG and on the consolidated financial statements
of Exploration Resources (pro forma consolidated financial
statements, in the case of the year ended December 31,
2004). Exploration Resources was a part of Rieber Shipping ASA
until Exploration Resourcess initial public offering on
the Oslo Stock Exchange in February 2005, and Rieber Shipping
did not prepare separate financial statements for Exploration
Resourcess business prior to that time. As a result, the
pro forma financial statements of Exploration Resources for the
year ended December 31, 2004 used to prepare the unaudited
condensed pro forma consolidated financial information herein
have been derived from the consolidated financial statements of
Rieber Shipping. Although we did not own the business comprising
the operations of Exploration Resources, and Exploration
Resources did not operate as a stand-alone business prior to
February 2005, the pro forma financial statements of Exploration
Resources used to prepare the unaudited condensed pro forma
consolidated financial information contained in this offering
circular were intended to represent the historical assets,
liabilities, revenues and expenses of the business of
Exploration Resources. However, the pro forma financial
statements of Exploration Resources used to prepare the
unaudited condensed pro forma consolidated financial information
herein are not necessarily indicative of what Exploration
Resources
2
financial condition and results of operations would have been if
Exploration Resources had been a separate, stand-alone entity
during the periods presented.
The historical financial statements of CGG and Exploration
Resources were prepared in accordance with French GAAP and
Norwegian GAAP, respectively, for the year ended
December 31, 2004, and both were prepared in accordance
with IFRS for subsequent periods. Norwegian GAAP,
French GAAP and IFRS differ in some respects from one
another. Our historical consolidated financial statements and
the pro forma financial statements of Exploration Resources for
2004 have been adjusted to IFRS for the year ended
December 31, 2004 in order to prepare the unaudited
condensed pro forma consolidated financial information, as
further explained in the accompanying notes. Our IFRS financial
statements give effect to the IASB interpretation relating to
our convertible bonds described in our report on Form 6-K
submitted to the Commission on October 18, 2005.
This unaudited condensed pro forma consolidated financial
information is only a summary and should be read in conjunction
with our historical consolidated financial statements and
related notes.
3
Exploration Resources Acquisition
For a description of our acquisition of Exploration Resources,
see Managements Discussion and Analysis of Financial
Condition and Results of
Operations Acquisitions and Disposals in
our report on Form 6-K submitted to the Commission on
November 10, 2005.
Cost of the acquisition and allotment
The total cost of the acquisition was
301.7 million,
including
8.0 million
related to acquisition fees and
13.4 million
related to the purchases of Exploration Resources shares on
October 17, 2005 that we had committed to before
September 30, 2005. The reassessment of Exploration
Resources net assets led us primarily to increase the
value of the vessels (by
125 million
at September 1, 2005) and to recognize the corresponding
deferred tax liabilities. The value of the vessels has been
assessed in accordance with a method that integrates several
factors, with an emphasis on the discounted cash flow value that
will be generated by such vessels.
Based on the facts above, the allotment of the cost of the
acquisition is presented as follows (in millions
of euros):
|
|
|
|
|
Acquired net assets:
|
|
|
48.8 |
|
Realized Allotment:
|
|
|
|
|
Depreciation of multi-client surveys after deferred tax impact
|
|
|
(1.4 |
) |
Reassessment of the value of vessels
|
|
|
125.0 |
|
Deferred tax liabilities
|
|
|
(41.8 |
) |
Goodwill
|
|
|
171.1 |
|
Cost of the acquisition
|
|
|
301.7 |
|
We are entitled to a 12-month period to complete the allotment
of the cost of the acquisition.
Pro forma financial data
These financial data are presented for comparative purposes as
if the above-mentioned transaction had occurred on
January 1, 2004 for the pro forma statements of operations
for the year ended December 31, 2004 and the
nine months ended September 30, 2005 and the
pro forma balance sheets as at December 31, 2004.
The financial data presented in the tables below take into
account the expected impact of our capital increase on our
pro forma statements of operations (decrease of financial
expenses) and on our balance sheet (structure of our debt).
These pro forma financial data are presented for illustrative
purposes only. They present a hypothetical situation and,
consequently, do not portray either our true financial position
or our actual results. They are not indicative of the financial
situation that would have existed had the above-mentioned
transactions actually occurred on the dates chosen in connection
with the drafting of our pro forma financial information or our
future results.
We note that our consolidated balance sheet at
September 30, 2005 takes into account our consolidation of
Exploration Resources beginning September 1, 2005.
4
Unaudited pro forma statement of operations for the year
ended December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical financial data | |
|
|
|
|
|
|
(unadjusted) | |
|
Pro forma adjustments | |
|
|
|
|
| |
|
| |
|
|
|
|
|
|
Adjustments relating | |
|
|
|
|
|
|
|
|
Exploration | |
|
to the reassessment | |
|
|
|
|
|
|
|
|
Resources | |
|
of the true value | |
|
|
|
Pro forma financial | |
|
|
|
|
Group | |
|
of acquired assets | |
|
Other | |
|
data (after | |
|
|
CGG Group | |
|
Pro forma | |
|
and liabilities | |
|
adjustments | |
|
adjustments) | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(amounts in millions of euros) | |
Operating revenues
|
|
|
692.7 |
|
|
|
82.8 |
|
|
|
|
|
|
|
(4.3 |
)(a) |
|
|
771.2 |
|
Other income from ordinary activities
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income from ordinary activities
|
|
|
693.1 |
|
|
|
82.8 |
|
|
|
|
|
|
|
(4.3 |
) |
|
|
771.6 |
|
Cost of operations
|
|
|
(556.7 |
) |
|
|
(74.0 |
) |
|
|
(13.2 |
) |
|
|
2.5 |
(a)(e) |
|
|
(641.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
136.4 |
|
|
|
8.8 |
|
|
|
(13.2 |
) |
|
|
(1.8 |
) |
|
|
130.2 |
|
Research and development expenses, net
|
|
|
(28.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(28.8 |
) |
Selling, general and administrative expenses
|
|
|
(78.6 |
) |
|
|
(3.2 |
) |
|
|
|
|
|
|
|
|
|
|
(81.8 |
) |
Other revenues (expenses), net
|
|
|
19.3 |
|
|
|
1.9 |
|
|
|
|
|
|
|
|
|
|
|
21.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
48.3 |
|
|
|
7.5 |
|
|
|
(13.2 |
) |
|
|
(1.8 |
) |
|
|
40.8 |
|
Expenses related to financial debt
|
|
|
(30.0 |
) |
|
|
(1.0 |
) |
|
|
|
|
|
|
(12.8 |
) (b) |
|
|
(43.8 |
) |
Income provided by cash and cash equivalents
|
|
|
2.2 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
2.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of financial debt, net
|
|
|
(27.8 |
) |
|
|
(0.8 |
) |
|
|
|
|
|
|
(12.8 |
) |
|
|
(41.3 |
) |
Variance on derivative on convertible bonds
|
|
|
(23.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23.5 |
) |
Other financial income (loss)
|
|
|
0.8 |
|
|
|
0.5 |
|
|
|
|
|
|
|
|
|
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from consolidated companies before income
taxes
|
|
|
(2.2 |
) |
|
|
7.2 |
|
|
|
(13.2 |
) |
|
|
(14.6 |
) |
|
|
(22.7 |
) |
Income taxes
|
|
|
(11.1 |
) |
|
|
|
|
|
|
3.7 |
|
|
|
2.2 |
(d) |
|
|
(5.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from consolidated companies
|
|
|
(13.3 |
) |
|
|
7.2 |
|
|
|
(9.5 |
) |
|
|
(12.3 |
) |
|
|
(27.9 |
) |
Equity in income of affiliates
|
|
|
10.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
(3.0 |
) |
|
|
7.2 |
|
|
|
(9.5 |
) |
|
|
(12.3 |
) |
|
|
(17.6 |
) |
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders
|
|
|
(4.0 |
) |
|
|
7.4 |
|
|
|
(9.5 |
) |
|
|
(12.5 |
) |
|
|
(18.6 |
) |
Minority interests
|
|
|
1.0 |
|
|
|
(0.2 |
) |
|
|
|
|
|
|
0.2 |
|
|
|
1.0 |
|
Weighted average number of shares outstanding
|
|
|
11,681,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,681,406 |
|
Dilutive potential shares from stock options
|
|
|
137,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
137,197 |
|
Dilutive potential shares from convertible bonds
|
|
|
233,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
233,333 |
|
Adjusted weighted average shares and assumed option exercises
|
|
|
12,051,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,051,936 |
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(0.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.51 |
) |
Diluted
|
|
|
(0.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.51 |
) |
See notes below
5
Unaudited pro forma balance sheet as at December 31,
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical financial data | |
|
|
|
|
|
|
(unadjusted) | |
|
Pro forma adjustments | |
|
|
|
|
| |
|
| |
|
|
|
|
|
|
Adjustments relating | |
|
|
|
|
|
|
|
|
Exploration | |
|
to the reassessment | |
|
|
|
|
|
|
|
|
Resources | |
|
of the true value of | |
|
|
|
Pro forma | |
|
|
|
|
Group | |
|
acquired assets and | |
|
Other | |
|
financial data | |
|
|
CGG Group | |
|
Pro forma | |
|
liabilities | |
|
adjustments | |
|
(after adjustments) | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(amounts in millions of euros) | |
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
130.6 |
|
|
|
4.7 |
|
|
|
|
|
|
|
|
|
|
|
135.3 |
|
Trade accounts and notes receivables, net
|
|
|
204.8 |
|
|
|
15.1 |
|
|
|
|
|
|
|
|
|
|
|
219.9 |
|
Inventories and work-in-progress, net
|
|
|
81.4 |
|
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
82.1 |
|
Income tax assets
|
|
|
4.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.0 |
|
Other current assets, net
|
|
|
48.7 |
|
|
|
6.6 |
|
|
|
|
|
|
|
|
|
|
|
55.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
469.5 |
|
|
|
27.1 |
|
|
|
|
|
|
|
|
|
|
|
496.6 |
|
Deferred tax assets
|
|
|
31.5 |
|
|
|
|
|
|
|
0.3 |
|
|
|
0.4 |
(d) |
|
|
32.2 |
|
Investments and other financial assets, net
|
|
|
12.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.5 |
|
Investments in companies under equity method
|
|
|
30.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.8 |
|
Property, plant and equipment, net
|
|
|
204.1 |
|
|
|
24.9 |
|
|
|
131.4 |
|
|
|
(1.3 |
)(a) |
|
|
359.1 |
|
Goodwill and intangible assets, net
|
|
|
225.2 |
|
|
|
1.2 |
|
|
|
152.1 |
|
|
|
|
|
|
|
378.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets
|
|
|
504.1 |
|
|
|
26.1 |
|
|
|
283.8 |
|
|
|
(0.9 |
) |
|
|
813.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
973.6 |
|
|
|
53.2 |
|
|
|
283.8 |
|
|
|
(0.9 |
) |
|
|
1,309.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
296.0 |
|
|
|
19.3 |
|
|
|
|
|
|
|
|
|
|
|
315.3 |
|
Deferred tax liabilities
|
|
|
26.7 |
|
|
|
0.9 |
|
|
|
33.7 |
|
|
|
|
|
|
|
61.3 |
|
Provisions non-current portion
|
|
|
16.0 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
16.1 |
|
Financial debt
|
|
|
176.5 |
|
|
|
16.8 |
|
|
|
33.0 |
|
|
|
119.3 |
(b) |
|
|
345.6 |
|
Derivative on convertible bonds
|
|
|
33.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.9 |
|
Other non-current liabilities
|
|
|
19.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities
|
|
|
272.9 |
|
|
|
17.8 |
|
|
|
66.7 |
|
|
|
119.3 |
|
|
|
476.7 |
|
Shareholders equity
|
|
|
395.6 |
|
|
|
15.1 |
|
|
|
217.1 |
|
|
|
(119.2 |
) |
|
|
508.6 |
|
Minority interests
|
|
|
9.1 |
|
|
|
1.0 |
|
|
|
|
|
|
|
(1.0 |
) |
|
|
9.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity and minority interests
|
|
|
404.7 |
|
|
|
16.1 |
|
|
|
217.1 |
|
|
|
(120.2 |
) |
|
|
517.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
973.6 |
|
|
|
53.2 |
|
|
|
283.8 |
|
|
|
(0.9 |
) |
|
|
1,309.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes below
6
Unaudited pro forma statement of operations for the nine
months ended September 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical financial data | |
|
|
|
|
|
|
(not adjusted) | |
|
Pro forma adjustments | |
|
|
|
|
| |
|
| |
|
|
|
|
|
|
Adjustments relating | |
|
|
|
|
|
|
|
|
to the reassessment | |
|
|
|
|
|
|
|
|
Exploration | |
|
of the true value of | |
|
|
|
Pro forma financial | |
|
|
|
|
Resources | |
|
acquired assets and | |
|
Other | |
|
data (after | |
|
|
CGG Group | |
|
Group | |
|
liabilities | |
|
adjustments | |
|
adjustments) | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(amounts in millions of euros) | |
Operating revenues
|
|
|
600.4 |
|
|
|
78.6 |
|
|
|
|
|
|
|
(9.9 |
) (a)(c) |
|
|
669.1 |
|
Other income from ordinary activities
|
|
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income from ordinary activities
|
|
|
601.6 |
|
|
|
78.6 |
|
|
|
|
|
|
|
(9.9 |
) |
|
|
670.3 |
|
Cost of operations
|
|
|
(468.6 |
) |
|
|
(67.4 |
) |
|
|
(9.4 |
) |
|
|
7.1 |
(a)(c)(e) |
|
|
(538.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
133.0 |
|
|
|
11.2 |
|
|
|
(9.4 |
) |
|
|
(2.8 |
) |
|
|
132.0 |
|
Research and development expenses, net
|
|
|
(23.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23.6 |
) |
Selling, general and administrative expenses
|
|
|
(64.2 |
) |
|
|
(6.3 |
) |
|
|
|
|
|
|
0.5 |
(c) |
|
|
(70.0 |
) |
Other revenues (expenses), net
|
|
|
(2.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
42.5 |
|
|
|
4.9 |
|
|
|
(9.4 |
) |
|
|
(2.3 |
) |
|
|
35.7 |
|
Expenses related to financial debt
|
|
|
(29.4 |
) |
|
|
(1.1 |
) |
|
|
|
|
|
|
(10.3 |
) (b)(c) |
|
|
(40.8 |
) |
Income provided by cash and cash equivalents
|
|
|
2.7 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of financial debt, net
|
|
|
(26.7 |
) |
|
|
(0.9 |
) |
|
|
|
|
|
|
(10.3 |
) |
|
|
(37.9 |
) |
Variance on derivative on convertible bonds
|
|
|
(38.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(38.0 |
) |
Other financial income (loss)
|
|
|
1.3 |
|
|
|
(1.2 |
) |
|
|
|
|
|
|
1.1 |
|
|
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from consolidated companies before income
taxes
|
|
|
(20.9 |
) |
|
|
2.8 |
|
|
|
(9.4 |
) |
|
|
(11.5 |
) |
|
|
(39.0 |
) |
Income taxes
|
|
|
(18.2 |
) |
|
|
0.4 |
|
|
|
2.6 |
|
|
|
0.9 |
(c)(d) |
|
|
(14.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from consolidated companies
|
|
|
(39.1 |
) |
|
|
3.2 |
|
|
|
(6.8 |
) |
|
|
(10.6 |
) |
|
|
(53.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in income of affiliates
|
|
|
9.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
(29.5 |
) |
|
|
3.2 |
|
|
|
(6.8 |
) |
|
|
(10.6 |
) |
|
|
(43.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders
|
|
|
(30.1 |
) |
|
|
3.8 |
|
|
|
(7.5 |
) |
|
|
(10.5 |
) |
|
|
(44.3 |
) |
Minority interests
|
|
|
0.6 |
|
|
|
(0.6 |
) |
|
|
0.7 |
|
|
|
(0.1 |
) |
|
|
0.6 |
|
Weighted average number of shares outstanding
|
|
|
11,765,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,765,118 |
|
Dilutive potential shares from stock options
|
|
|
289,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
289,317 |
|
Dilutive potential shares from convertible bonds
|
|
|
1,400,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,400,000 |
|
Adjusted weighted average shares and assumed option exercises
|
|
|
13,454,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,454,435 |
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(2.51 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.71 |
) |
Diluted
|
|
|
(2.51 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.71 |
) |
7
Notes to the pro forma financial data
The following information has been taken into account in the
process of preparing the pro forma statements of operations for
the year ended December 31, 2004 and for the nine-month
interim period ended September 30, 2005, as well as the pro
forma balance sheet as of December 31, 2004.
Financial statements used to prepare the pro forma financial
data
The pro forma balance sheet as of December 31, 2004 has
been prepared using our restated IFRS balance sheet at
December 31, 2004 included in our report on Form 6-K
submitted to the Commission on November 15, 2005 and the
pro forma IFRS balance sheet of Exploration Resources at the
same date converted at the balance sheet date exchange rate of
NOK 8.2365 per euro. The principal adjustments to
shareholders equity in Exploration Resources pro
forma financial statements prepared in accordance with Norwegian
GAAP and its pro forma financial statements prepared in
accordance with IFRS are the following:
|
|
|
|
|
the application of the component approach pursuant to
IAS 16 with a positive impact of NOK 5.3 million
(0.6 million); |
|
|
|
the use of the U.S. dollar as the functional currency
pursuant to IAS 21 with a negative impact of
NOK 52.2 million
(6.3 million); |
|
|
|
the valuation of financial instruments at their actual value
pursuant to IAS 39, with a negative impact of
NOK 3.4 million
(0.4 million); |
|
|
|
the adjustment of dividends declared by the board of directors
after the closing balance sheet date with a positive impact of
NOK 8.7 million
(1.1 million);
and |
|
|
|
the cancellation of deferred tax on tonnage rates pursuant of
IAS 12 with a positive impact of NOK 3.4 million
(0.4 million). |
The pro forma income statement for the year 2004 has been
prepared using our restated IFRS income statement for the year
2004 included in our report on Form 6-K submitted to the
Commission on November 15, 2005 and the pro forma IFRS
income statement of Exploration Resources for the same period
converted at an average exchange rate of NOK 8.3819 per
euro.
The pro forma income statement for the nine months ended
September 30, 2005 has been prepared using our IFRS income
statement for the nine months ended September 30, 2005 and
the IFRS income statement of Exploration Resources for the same
period converted at an average exchange rate of NOK 7.866
per euro. Exploration Resources operations for the month
of September 2005 have been eliminated as Exploration Resources
has been consolidated in our consolidated income statement from
September 1, 2005.
The assets and liabilities of Exploration Resources at
December 31, 2004 have been determined based on the assets
and liabilities of legal entities, i.e., Exploration Resources
and Rieber Shipping ASA, following the creation of Exploration
Resources. The pro forma income statement of Exploration
Resources reflects the business of operating units comprising
the business transferred from Rieber Shipping ASA to Exploration
Resources as if the transfer had taken place on January 1,
2004.
The pro forma financial data have been restated according
to IFRS and according to the accounting principles applied in
our transition to IFRS as described in our report on
Form 6-K submitted to the Commission on November 15,
2005.
The pro forma financial statements were prepared pursuant to
IFRS.
We have not taken into account any impact relating to synergies
in preparing these pro forma financial statements.
Pro forma adjustments
Pro forma adjustments relating to the reassessment of the true
value of the acquired assets and liabilities result from the
recognition of the depreciation of tangible assets due to the
allotment of the cost of the
8
acquisition, taking into account the initial date of
commissioning of the vessels. Certain of the Exploration
Resources vessels, such as the C-Orion and Geo Challenger, only
began operation in 2005 and therefore have not generated
revenues for the period covered by the pro forma data. In
addition, the capital lease assets and capital lease debts of
the Geo Challenger vessel, whose lease was signed in August
2005, were recognized for
33 million
in the adjustments to record acquired assets and liabilities at
actual value in the pro forma balance sheet at December 31,
2004.
Additional pro forma adjustments are as follows:
|
|
|
|
a) |
Elimination of material inter-company transactions; |
|
|
b) |
Recognition of the financial costs relating to interest due
under the bridge credit facility entered into to finance the
acquisition of Exploration Resources. Such financial costs have
been computed based on the assumption of an interest rate of 7%
per annum for 2004 and 8% per annum for 2005; |
|
|
c) |
Elimination of Exploration Resources operations for the
month of September 2005, given our consolidation of Exploration
Resources from September 1, 2005; and |
|
|
d) |
Recognition of the impact of deferred tax liabilities on the
above-mentioned adjustments. |
|
|
e) |
Conforming of the multi-client survey amortization method with
our own. |
Impact of the new share capital structure and of the
financing on pro forma financial data
To finance the acquisition of Exploration Resources, on
September 1, 2005 we entered into a single currency
U.S.$375 million term credit facility with a maturity date
of September 1, 2006 and with the option (upon our request
and upon approval of a majority of the lenders) to extend it for
a further six months. At November 15, 2005, the
facility was fully drawn.
For the purpose of presenting pro forma financial data, it has
been assumed that our share capital increase took place at the
same time as the Exploration Resources acquisition and consisted
of 3.7 million new shares at a subscription price of
51, raising
190.6 million,
less expected issuance fees and expenses of
9 million.
The net proceeds of the share capital increase of
181.6 million
would permit us to reimburse, at the November 14, 2005
exchange rate of U.S.$1.17 per euro, U.S.$212.5 million
under our bridge credit facility. The interest rate of the
bridge credit facility is a variable rate of 7% for 2004 and 8%
for 2005 from which we calculated supplemental financial
expenses (including amortization of issuance fees and expenses)
based on a 12-month period in 2004 (estimated at
12.8 million)
and an eight-month period in 2005 (estimated at
9.6 million).
The financial expenses related to interest accrued in
September 2005 have already been included in our results
for the nine months ended September 30, 2005.
2. CONSIDERATIONS
RELATED TO THE EXPLORATION RESOURCES ACQUISITION
Our acquisition of Exploration Resources exposes us to
additional risks and requires additional investments.
We believe that the acquisition of Exploration Resources
provides us with significant opportunities but also presents a
number of risks. Our integration of Exploration Resources is a
challenging process that will require significant management
time and effort. The acquisition of Exploration Resources will
also increase our exposure to risks relating to the offshore
seismic data acquisition market, both in exclusive surveys and
in multi-client surveys. We plan to make significant investments
in connection with the modernization of certain of Exploration
Resources vessels, and there can be no assurance as to the
future financial returns on these investments. We also plan to
invest in the development of high resolution seabed seismic
acquisition technologies belonging to Multiwave, a subsidiary of
Exploration Resources. These technologies are relatively recent,
and the market for the providers of such services is not yet
mature. The effectiveness and profitability of these
technologies remain to be determined. In addition, to finance
the acquisition of Exploration Resources, we entered into a
U.S.$375 million bridge credit facility, which is fully
drawn. This bridge credit facility bears a variable interest
rate, which will increase if we are unable to refinance it in
the coming months.
9
The financial information relating to Exploration
Resources used to prepare the unaudited condensed pro forma
consolidated financial information of CGG presented herein has
not been audited or reviewed by independent auditors, and such
information may not be indicative of trends relating to results
of Exploration Resources as part of our group.
The results of Exploration Resources from September 1, 2005
are included in our financial statements as of and for the nine
months ended September 30, 2005. This document contains
unaudited condensed pro forma consolidated financial
information, which is provided to give you a better
understanding as to what our results of operations and financial
position would have looked like had the acquisition of
Exploration Resources occurred at an earlier date. However,
until February 2005, Exploration Resources was part of the
Rieber Shipping Group. As a result, Exploration Resources did
not prepare consolidated financial statements for any period
prior to January 1, 2005. The financial information used to
prepare the unaudited CGG pro forma financial information
presented herein with respect to Exploration Resources as of and
for the year ended December 31, 2004 is pro forma
information that presents the results of operations and
financial condition of Exploration Resources as if it had
operated separately from Rieber Shipping in 2004. Such pro forma
financial information has been restated to IFRS, the accounting
principles currently used by our company, based on pro forma
financial information initially prepared by Exploration
Resources under Norwegian accounting principles at the time of
its listing on the Oslo Stock Exchange in February 2005. While
the pro forma financial information prepared under Norwegian
accounting principles was reviewed by the independent auditors
of Exploration Resources, the restated IFRS pro forma financial
information was not reviewed by independent auditors. In
addition, the historical consolidated income statement and
balance sheet data for Exploration Resources as of and for the
nine months ended September 30, 2005 used to prepare the
unaudited CGG pro forma financial information presented herein
was not reviewed by independent auditors.
In addition, the past results of operations of Exploration
Resources are not necessarily indicative of trends relating to
future operations of Exploration Resources as part of our group.
We intend to make significant investments in upgrading the
Exploration Resources fleet, to terminate a strategic alliance
of Exploration Resources and to manage the Exploration Resources
fleet on an integrated basis with our own fleet. See
Managements Discussion and Analysis of Financial
Condition and Results of
Operations Acquisitions and
Disposals Business and
Strategy in our report on Form 6-K
submitted to the Commission on November 10, 2005. As a
result, you should not place undue reliance on the historical or
pro forma results of operations of Exploration Resources used to
prepare our unaudited condensed consolidated pro forma financial
information presented herein.
3. CONSIDERATIONS
RELATED TO THE CONVERTIBLE BONDS
The conversion of our convertible bonds into shares may
increase the volatility of our share price.
An extraordinary general meeting of shareholders was held on
November 16, 2005 and voted to grant to holders of our
convertible bonds a right to a cash payment upon immediate
conversion of their bonds into shares. This right is exercisable
during a period of two calendar days, November 17, 2005 to
November 18, 2005. There may be increased purchases or
sales of our securities during this conversion period, and these
transactions may temporarily increase the volatility of our
share price.
10
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
COMPAGNIE GENERALE DE GEOPHYSIQUE |
|
|
|
Date : November 18, 2005 |
By: |
/s/ Stephane-Paul Frydman
|
|
|
|
Group Controller, Treasurer |
|
|
|
and Deputy Chief Financial Officer |
|
|