XML 47 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantors Consolidating Condensed Financial Information (Tables)
12 Months Ended
Dec. 31, 2017
Supplemental Guarantors Consolidating Condensed Financial Information [Abstract]  
Schedule of Condensed Balance Sheet
CONSOLIDATING CONDENSED BALANCE SHEET
As of December 31, 2017
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
43,380

 
$
27,201

 
$

 
$
70,581

Receivables
 
 
 
 
 
 
 
 
 
Trade, net

 
19,183

 
4,147

 

 
23,330

Notes and other
2,357

 
151

 
109

 

 
2,617

Due from Seitel Holdings, Inc.

 
1,191

 

 

 
1,191

Intercompany receivables (payables)
(75,641
)
 
73,244

 
2,397

 

 

Investment in subsidiaries
411,423

 
425,736

 
702

 
(837,861
)
 

Net seismic data library

 
57,703

 
16,839

 

 
74,542

Net property and equipment

 
593

 
1,006

 

 
1,599

Prepaid expenses, deferred charges and other
31

 
1,164

 
647

 

 
1,842

Intangible assets, net
900

 

 

 

 
900

Goodwill

 
107,688

 
79,555

 

 
187,243

Deferred income taxes

 
51

 
152

 

 
203

TOTAL ASSETS
$
339,070

 
$
730,084

 
$
132,755

 
$
(837,861
)
 
$
364,048

LIABILITIES AND STOCKHOLDER’S EQUITY
 
 
 
 
 
 
 
 
 
LIABILITIES
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
5,007

 
$
9,421

 
$
5,770

 
$

 
$
20,198

Income taxes payable

 
12

 
2,765

 

 
2,777

Senior Notes
248,142

 

 

 

 
248,142

Obligations under capital leases

 

 
1,363

 

 
1,363

Deferred revenue

 
11,568

 
1,527

 

 
13,095

Deferred income taxes

 

 
1,359

 

 
1,359

TOTAL LIABILITIES
253,149

 
21,001

 
12,784

 

 
286,934

STOCKHOLDER’S EQUITY
 
 
 
 
 
 
 
 
 
Common stock

 

 

 

 

Additional paid-in capital
400,592

 

 

 

 
400,592

Parent investment

 
764,105

 
156,782

 
(920,887
)
 

Retained deficit
(314,671
)
 
(55,022
)
 
(27,652
)
 
82,674

 
(314,671
)
Accumulated other comprehensive loss

 

 
(9,159
)
 
352

 
(8,807
)
TOTAL STOCKHOLDER’S EQUITY
85,921

 
709,083

 
119,971

 
(837,861
)
 
77,114

TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
$
339,070

 
$
730,084

 
$
132,755

 
$
(837,861
)
 
$
364,048



CONSOLIDATING CONDENSED BALANCE SHEET
As of December 31, 2016
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
47,971

 
$
8,026

 
$

 
$
55,997

Receivables
 
 
 
 
 
 
 
 
 
Trade, net

 
14,819

 
9,662

 

 
24,481

Notes and other

 
412

 
24

 

 
436

Due from Seitel Holdings, Inc.

 
1,177

 

 

 
1,177

Intercompany receivables (payables)
(51,982
)
 
51,262

 
720

 

 

Investment in subsidiaries
420,308

 
420,456

 
630

 
(841,394
)
 

Net seismic data library

 
94,039

 
21,907

 
(24
)
 
115,922

Net property and equipment

 
611

 
1,098

 

 
1,709

Prepaid expenses, deferred charges and other
30

 
1,413

 
319

 

 
1,762

Intangible assets, net
900

 
402

 
116

 

 
1,418

Goodwill

 
107,688

 
74,324

 

 
182,012

Deferred income taxes

 
92

 
165

 

 
257

TOTAL ASSETS
$
369,256

 
$
740,342

 
$
116,991

 
$
(841,418
)
 
$
385,171

LIABILITIES AND STOCKHOLDER’S EQUITY
 
 
 
 
 
 
 
 
 
LIABILITIES
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
5,007

 
$
8,559

 
$
3,441

 
$

 
$
17,007

Income taxes payable

 
24

 
596

 

 
620

Senior Notes
246,857

 

 

 

 
246,857

Obligations under capital leases

 

 
1,510

 

 
1,510

Deferred revenue

 
13,574

 
2,330

 

 
15,904

Deferred income taxes

 

 
2,214

 

 
2,214

TOTAL LIABILITIES
251,864

 
22,157

 
10,091

 

 
284,112

STOCKHOLDER’S EQUITY
 
 
 
 
 
 
 
 
 
Common stock

 

 

 

 

Additional paid-in capital
400,582

 

 

 

 
400,582

Parent investment

 
764,105

 
156,594

 
(920,699
)
 

Retained deficit
(283,190
)
 
(45,920
)
 
(33,120
)
 
79,040

 
(283,190
)
Accumulated other comprehensive loss

 

 
(16,574
)
 
241

 
(16,333
)
TOTAL STOCKHOLDER’S EQUITY
117,392

 
718,185

 
106,900

 
(841,418
)
 
101,059

TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY
$
369,256

 
$
740,342

 
$
116,991

 
$
(841,418
)
 
$
385,171

Schedule of Condensed Statement of Income
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2017
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
REVENUE
$

 
$
62,231

 
$
29,856

 
$
(1,837
)
 
$
90,250

EXPENSES:
 
 
 
 
 
 
 
 
 
Depreciation and amortization

 
59,263

 
18,244

 
(25
)
 
77,482

Cost of sales

 
639

 
6

 
(549
)
 
96

Selling, general and administrative
595

 
16,232

 
4,752

 
(1,288
)
 
20,291

 
595

 
76,134

 
23,002

 
(1,862
)
 
97,869

INCOME (LOSS) FROM OPERATIONS
(595
)
 
(13,903
)
 
6,854

 
25

 
(7,619
)
Interest income (expense), net
(24,166
)
 
(599
)
 
113

 

 
(24,652
)
Foreign currency exchange gains (losses)

 
(1
)
 
9

 

 
8

Other income

 

 
97

 

 
97

Income (loss) before income taxes and equity in income (loss) of subsidiaries
(24,761
)
 
(14,503
)
 
7,073

 
25

 
(32,166
)
Provision (benefit) for income taxes
(2,357
)
 
67

 
1,605

 

 
(685
)
Equity in income (loss) of subsidiaries
(9,077
)
 
5,468

 

 
3,609

 

NET INCOME (LOSS)
$
(31,481
)
 
$
(9,102
)
 
$
5,468

 
$
3,634

 
$
(31,481
)



CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Year Ended December 31, 2017
(In thousands)

 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
Net income (loss)
$
(31,481
)
 
$
(9,102
)
 
$
5,468

 
$
3,634

 
$
(31,481
)
Foreign currency translation adjustments

 

 
7,415

 
111

 
7,526

Comprehensive income (loss)
$
(31,481
)
 
$
(9,102
)
 
$
12,883

 
$
3,745

 
$
(23,955
)

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2016
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
REVENUE
$

 
$
73,667

 
$
22,261

 
$
(1,382
)
 
$
94,546

EXPENSES:
 
 
 
 
 
 
 
 
 
Depreciation and amortization

 
55,934

 
19,194

 
(50
)
 
75,078

Cost of sales

 
112

 
14

 
(50
)
 
76

Selling, general and administrative
1,078

 
17,590

 
6,783

 
(1,332
)
 
24,119

 
1,078

 
73,636

 
25,991

 
(1,432
)
 
99,273

INCOME (LOSS) FROM OPERATIONS
(1,078
)
 
31

 
(3,730
)
 
50

 
(4,727
)
Interest expense, net
(22,910
)
 
(2,043
)
 
(14
)
 

 
(24,967
)
Foreign currency exchange gains

 

 
109

 

 
109

Other income

 
587

 
1,178

 

 
1,765

Loss before income taxes and equity in income (loss) of subsidiaries
(23,988
)
 
(1,425
)
 
(2,457
)
 
50

 
(27,820
)
Provision (benefit) for income taxes

 
43

 
(3,439
)
 

 
(3,396
)
Equity in income (loss) of subsidiaries
(436
)
 
982

 

 
(546
)
 

NET INCOME (LOSS)
$
(24,424
)
 
$
(486
)
 
$
982

 
$
(496
)
 
$
(24,424
)

CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Year Ended December 31, 2016
(In thousands)

 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
Net income (loss)
$
(24,424
)
 
$
(486
)
 
$
982

 
$
(496
)
 
$
(24,424
)
Foreign currency translation adjustments

 

 
3,105

 
85

 
3,190

Comprehensive income (loss)
$
(24,424
)
 
$
(486
)
 
$
4,087

 
$
(411
)
 
$
(21,234
)

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2015
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
REVENUE
$

 
$
72,593

 
$
28,978

 
$
(1,319
)
 
$
100,252

EXPENSES:
 
 
 
 
 
 
 
 
 
Depreciation and amortization

 
51,455

 
29,517

 
(49
)
 
80,923

Cost of sales

 
123

 
72

 

 
195

Selling, general and administrative
1,016

 
15,362

 
7,125

 
(1,319
)
 
22,184

 
1,016

 
66,940

 
36,714

 
(1,368
)
 
103,302

INCOME (LOSS) FROM OPERATIONS
(1,016
)
 
5,653

 
(7,736
)
 
49

 
(3,050
)
Interest expense, net
(22,845
)
 
(2,146
)
 
(399
)
 

 
(25,390
)
Foreign currency exchange losses

 
(3
)
 
(1,647
)
 

 
(1,650
)
Other income

 
5

 

 

 
5

Income (loss) before income taxes and equity in loss of subsidiaries
(23,861
)
 
3,509

 
(9,782
)
 
49

 
(30,085
)
Provision (benefit) for income taxes
9,270

 
72,563

 
(1,928
)
 

 
79,905

Equity in loss of subsidiaries
(76,859
)
 
(7,854
)
 

 
84,713

 

NET LOSS
$
(109,990
)
 
$
(76,908
)
 
$
(7,854
)
 
$
84,762

 
$
(109,990
)


CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE LOSS
For the Year Ended December 31, 2015
(In thousands)

 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
Net loss
$
(109,990
)
 
$
(76,908
)
 
$
(7,854
)
 
$
84,762

 
$
(109,990
)
Foreign currency translation adjustments

 

 
(21,349
)
 
138

 
(21,211
)
Comprehensive loss
$
(109,990
)
 
$
(76,908
)
 
$
(29,203
)
 
$
84,900

 
$
(131,201
)
Schedule of Condensed Cash Flow Statement
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2017
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
(24,355
)
 
$
38,037

 
$
26,672

 
$

 
$
40,354

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Cash invested in seismic data

 
(17,835
)
 
(8,335
)
 

 
(26,170
)
Cash paid to acquire property and equipment

 
(423
)
 
(111
)
 

 
(534
)
Cash from sale of seismic data and property and equipment

 

 
182

 

 
182

Advances to Seitel Holdings, Inc.

 
(14
)
 

 

 
(14
)
Net cash used in investing activities

 
(18,272
)
 
(8,264
)
 

 
(26,536
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Principal payments on capital lease obligations

 

 
(244
)
 

 
(244
)
Intercompany transfers
24,355

 
(24,355
)
 

 

 

Net cash provided by (used in) financing activities
24,355

 
(24,355
)
 
(244
)
 

 
(244
)
Effect of exchange rate changes

 
(1
)
 
1,011

 

 
1,010

Net increase (decrease) in cash and cash equivalents

 
(4,591
)
 
19,175

 

 
14,584

Cash and cash equivalents at beginning of period

 
47,971

 
8,026

 

 
55,997

Cash and cash equivalents at end of period
$

 
$
43,380

 
$
27,201

 
$

 
$
70,581


CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2016
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
(24,625
)
 
$
44,564

 
$
10,604

 
$

 
$
30,543

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Cash invested in seismic data

 
(24,581
)
 
(2,081
)
 

 
(26,662
)
Cash paid to acquire property and equipment

 
(274
)
 
(30
)
 

 
(304
)
Cash from sale of property and equipment

 
17

 
1

 

 
18

Advances to Seitel Holdings, Inc.

 
(21
)
 

 

 
(21
)
Net cash used in investing activities

 
(24,859
)
 
(2,110
)
 

 
(26,969
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Principal payments on capital lease obligations

 

 
(205
)
 

 
(205
)
Intercompany transfers
24,625

 
(22,926
)
 
(1,699
)
 

 

Net cash provided by (used in) financing activities
24,625

 
(22,926
)
 
(1,904
)
 

 
(205
)
Effect of exchange rate changes

 

 
(47
)
 

 
(47
)
Net increase (decrease) in cash and cash equivalents

 
(3,221
)
 
6,543

 

 
3,322

Cash and cash equivalents at beginning of period

 
51,192

 
1,483

 

 
52,675

Cash and cash equivalents at end of period
$

 
$
47,971

 
$
8,026

 
$

 
$
55,997


CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2015
(In thousands)
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Consolidating
Eliminations
 
Consolidated
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
(24,717
)
 
$
80,698

 
$
16,655

 
$

 
$
72,636

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Cash invested in seismic data

 
(63,858
)
 
(13,423
)
 

 
(77,281
)
Cash paid to acquire property and equipment

 
(422
)
 
(10
)
 

 
(432
)
Advances to Seitel Holdings, Inc.

 
(13
)
 

 

 
(13
)
Net cash used in investing activities

 
(64,293
)
 
(13,433
)
 

 
(77,726
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Principal payments on capital lease obligations

 
(18
)
 
(200
)
 

 
(218
)
Intercompany transfers
24,717

 
(13,717
)
 
(11,000
)
 

 

Net cash provided by (used in) financing activities
24,717

 
(13,735
)
 
(11,200
)
 

 
(218
)
Effect of exchange rate changes

 
(3
)
 
(1,189
)
 

 
(1,192
)
Net increase (decrease) in cash and cash equivalents

 
2,667

 
(9,167
)
 

 
(6,500
)
Cash and cash equivalents at beginning of period

 
48,525

 
10,650

 

 
59,175

Cash and cash equivalents at end of period
$

 
$
51,192

 
$
1,483

 
$

 
$
52,675