-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Jc6n3wvQqi5CdggnBUTSjwt/9PQnRjnsjHRBokKWFfPEkfQO4syunqwal/Vhonzt S4giQZf0GRAl5zOmmjad8Q== 0000950129-08-005407.txt : 20081103 0000950129-08-005407.hdr.sgml : 20081103 20081103154220 ACCESSION NUMBER: 0000950129-08-005407 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20080917 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081103 DATE AS OF CHANGE: 20081103 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ION GEOPHYSICAL CORP CENTRAL INDEX KEY: 0000866609 STANDARD INDUSTRIAL CLASSIFICATION: MEASURING & CONTROLLING DEVICES, NEC [3829] IRS NUMBER: 222286646 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-12691 FILM NUMBER: 081157425 BUSINESS ADDRESS: STREET 1: 2105 CITYWEST BLVD STREET 2: SUITE 400 CITY: HOUSTON STATE: TX ZIP: 770422839 BUSINESS PHONE: 281.933.3339 MAIL ADDRESS: STREET 1: 2105 CITYWEST BLVD STREET 2: SUITE 400 CITY: HOUSTON STATE: TX ZIP: 770422839 FORMER COMPANY: FORMER CONFORMED NAME: INPUT OUTPUT INC DATE OF NAME CHANGE: 19930328 8-K/A 1 h64736e8vkza.htm AMENDMENT TO FORM 8-K e8vkza
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report: (Date of earliest event reported): September 17, 2008
ION Geophysical Corporation
(Exact name of registrant as specified in its charter)
         
Delaware
(State or other jurisdiction of
  1-12691
(Commission file number)
  22-2286646
(I.R.S. Employer Identification No.)
incorporation)        
2105 CityWest Blvd, Suite 400
Houston, Texas 77042-2839

(Address of principal executive offices, including Zip Code)
(281) 933-3339
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

EXPLANATORY NOTE
     This Amendment No. 1 on Form 8-K/A amends the Current Report on Form 8-K of ION Geophysical Corporation (“ION”) that was filed with the Securities and Exchange Commission (“SEC”) on September 23, 2008. ION filed the Current Report on Form 8-K to report, among other things, that ION had completed its acquisition of ARAM Systems Ltd., and its affiliated company, Canadian Seismic Rentals Inc., from their shareholders.
     The purpose of this Amendment is to provide the audited and unaudited historical financial statements of the businesses acquired as required by Item 9.01(a) of Form 8-K and the unaudited pro forma financial information required by Item 9.01(b) of Form 8-K. These financial statements and related pro forma information were not available as of the date of the original filing and were excluded pursuant to Items 9.01(a)(4) and 9.01(b)(2) of Form 8-K.
     This Amendment amends and restates in its entirety Item 9.01 of the Current Report on Form 8-K, filed with the SEC on September 23, 2008.
Item 9.01. Financial Statements and Exhibits
(a)   Financial Statements of Businesses Acquired.
 
    Audited combined balance sheets of the ARAM Group of Companies as of December 31, 2007 and 2006, the related audited combined statements of net income, comprehensive income and retained earnings and cash flows for the years ended December 31, 2007, 2006 and 2005, including the auditors’ report thereon, the unaudited combined balance sheet of the ARAM Group of Companies as of June 30, 2008, the related unaudited combined statements of net income, comprehensive income and retained earnings and cash flows for the six months ended June 30, 2008 and 2007 and the notes to such financial statements are filed as Exhibit 99.2 to this Form 8-K and are incorporated herein by such reference.
 
(b)   Pro Forma Financial Information.
 
    Unaudited Pro Forma Condensed Combined Financial Information: unaudited pro forma condensed combined balance sheet of ION Geophysical Corporation as of June 30, 2008, the unaudited pro forma condensed combined statements of operations of ION Geophysical Corporation for the year ended December 31, 2007 and the six months ended June 30, 2008 and the notes to unaudited pro forma financial information appear beginning on page F-1 of this Form 8-K.
 
(d)   Exhibits.
 
*2.1   Amended and Restated Share Purchase Agreement, dated as of September 17, 2008, by and among ION Geophysical Corporation, ARAM Systems Ltd., Canadian Seismic Rentals Inc. and the Sellers party thereto.
 
*10.1   First Amendment to Amended and Restated Credit Agreement and Domestic Security Agreement, dated as of September 17, 2008, by and among ION Geophysical Corporation, ION International S.À R.L., HSBC Bank USA, N.A., as administrative agent, joint lead arranger and joint bookrunner, ABN AMRO Incorporated, as joint lead arranger and joint bookrunner, and CitiBank, N.A., as syndication agent.
 
*10.2   Senior Increasing Rate Note, dated September 18, 2008, made by ION Geophysical Corporation in favor of Jefferies Finance CP Funding LLC.
 
*10.3   Promissory Note, dated September 18, 2008, made by 3226509 Nova Scotia Company in favor of 1236929 Alberta Ltd.

2


 

*10.4   Subordinated Promissory Note, dated September 18, 2008, made by 3226509 Nova Scotia Company in favor of 1236929 Alberta Ltd.
 
23.1   Consent of PricewaterhouseCoopers LLP.
 
*99.1   Press release, dated September 18, 2008, announcing the completion of the acquisition of ARAM Systems Ltd. and Canadian Seismic Rentals Inc.
 
99.2   Audited combined balance sheets of the ARAM Group of Companies as of December 31, 2007 and 2006, the related audited combined statements of net income, comprehensive income and retained earnings and cash flows for the years ended December 31, 2007, 2006 and 2005, including the auditors’ report thereon, the unaudited combined balance sheet of the ARAM Group of Companies as of June 30, 2008, the related unaudited combined statements of net income, comprehensive income and retained earnings and cash flows for the six months ended June 30, 2008 and 2007 and the notes to such financial statements.
 
*   Filed with the original Current Report on Form 8-K filed on September 23, 2008.

3


 

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 hereunto duly authorized.
             
Date: November 3, 2008   ION GEOPHYSICAL CORPORATION    
 
           
 
  By:   /s/ DAVID L. ROLAND
 
David L. Roland
   
 
      Senior Vice President, General Counsel and Corporate Secretary    

4


 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
          The following unaudited pro forma condensed combined financial statements and related information have been compiled by the application of pro forma adjustments to the historical consolidated financial statements of ION and to reflect the combination of ION’s historical consolidated financial data and the combined historical financial data of ARAM Systems Ltd., Canadian Seismic Rentals Inc. and their affiliated companies, which we sometimes refer to as the “ARAM Group of Companies” or “ARAM.” The unaudited pro forma condensed combined balance sheet of ION as of June 30, 2008 gives effect to ION’s acquisition of the shares of ARAM Systems Ltd. and Canadian Seismic Rentals Inc., and the related financing transactions in connection therewith, as if such events had occurred as of such date. The unaudited pro forma condensed combined statements of operations of ION for the year ended December 31, 2007 and for the six months ended June 30, 2008, give effect to such transactions as if such events had occurred as of January 1, 2007.
          The unaudited pro forma adjustments are based upon currently available information and assumptions that we believe to be reasonable under the circumstances. The following unaudited pro forma condensed combined financial data are for informational purposes only and do not purport to represent what our results of operations or financial position actually would have been if the transactions referred to above had occurred at any date, and should not be taken as representative of our future results of operations or financial position. The unaudited pro forma condensed combined financial statements and related information do not include any adjustments related to any restructuring charges, profit improvements, potential cost savings or one-time charges which may result from ION’s acquisition of ARAM, and the related financing transactions, or the result of final valuations of certain tangible and intangible assets and liabilities.
          The following unaudited pro forma condensed combined financial statements and related information should be read in conjunction with:
    ION’s historical audited consolidated financial statements as of and for the year ended December 31, 2007 and unaudited consolidated financial statements as of June 30, 2008 and for the six months ended June 30, 2007 and 2008, as included in ION’s Annual Report on Form 10-K for the fiscal year ended December 31, 2007, as amended by Form 10-K/A filed with the SEC on March 4, 2008, and in ION’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2008; and
 
    The audited combined balance sheets of the ARAM Group of Companies as of December 31, 2007 and 2006, the related audited combined statements of net income, comprehensive income and retained earnings and cash flows for the years ended December 31, 2007, 2006 and 2005, the unaudited combined balance sheet of the ARAM Group of Companies as of June 30, 2008 and the related unaudited combined statements of net income, comprehensive income and retained earnings and cash flows for the six months ended June 30, 2008 and 2007, filed as Exhibit 99.2 to this Amendment No. 1 on Form 8-K/A, and incorporated herein by reference.
          The acquisition of ARAM has been accounted for using purchase accounting in accordance with Statement of Financial Accounting Standards, or SFAS, No. 141 “Business Combinations.” The unaudited pro forma condensed combined financial data presented, including the allocation of the purchase price, is based on preliminary estimates of the fair market values of assets acquired and liabilities assumed, available information and assumptions and will be revised as additional information becomes available. As of the date of this Amendment No. 1 on Form 8-K/A, ION has not completed the valuation studies necessary to estimate the final fair market values of the assets it has acquired and liabilities it has assumed and the related allocation of purchase price. The actual adjustments to ION’s consolidated financial statements will depend on a number of factors, many of which are not presently known. Therefore, actual adjustments will differ from the pro forma adjustments, and the differences may be material.

F-1


 

ION GEOPHYSICAL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
June 30, 2008
                                 
            ARAM              
    ION     Adjusted     Pro Forma     Pro Forma  
    Historical     Historical (1)     Adjustments     Combined  
    (In thousands)  
ASSETS
                               
Current assets:
                               
Cash and cash equivalents
  $ 18,785     $ 11,941     $ (20,603 ) (2)(4)(7)   $ 10,123  
Restricted cash
    6,066                   6,066  
Accounts and notes receivable, net
    175,217       20,330       (1,182 ) (6)     194,365  
Unbilled receivables
    52,506                   52,506  
Inventories
    189,197       44,665       6,042  (2)(6)     239,904  
Prepaid expenses and other current assets
    9,308       4,110       14,106  (2)(4)     27,524  
 
                       
Total current assets
    451,079       81,046       (1,637 )     530,488  
Non-current deferred income tax asset
    2,964       841             3,805  
Property, plant and equipment, net
    38,321       28,588             66,909  
Multi-client data library, net
    82,792                   82,792  
Investments at cost
    4,954                   4,954  
Goodwill
    151,478             154,115  (2)     305,593  
Intangible and other assets, net
    47,144       2,904       114,326  (2)(4)(13)     164,374  
 
                       
Total assets
  $ 778,732     $ 113,379     $ 266,804     $ 1,158,915  
 
                       
 
                               
LIABILITIES AND STOCKHOLDERS’ EQUITY
                               
 
                               
Current liabilities:
                               
Notes payable and current maturities of long-term debt
  $ 14,476     $ 5,422     $ 166,739  (4)(7)   $ 186,637  
Accounts payable
    51,418       5,009       (714 ) (7)(12)     55,713  
Accrued expenses
    60,736       2,114       2,541  (2)(7)(12)     65,391  
Accrued multi-client data library royalties
    36,352                   36,352  
Deferred revenue
    20,835       1,239             22,074  
Deferred income tax liability
    2,792             1,623  (2)     4,415  
 
                       
Total current liabilities
    186,609       13,784       170,189       370,582  
Long-term debt, net of current maturities
    7,965       2,734       110,938  (4)     121,637  
Non-current deferred income tax liability
    2,822             34,220  (2)     37,042  
Other long-term liabilities
    4,104       5,697       (5,697 ) (7)     4,104  
Fair value of preferred stock redemption features
    1,042                   1,042  
 
                       
Total liabilities
    202,542       22,215       309,650       534,407  
 
                               
Cumulative convertible preferred stock
    68,785                   68,785  
 
                               
Stockholders’ equity:
                               
Total stockholders’ equity
    507,405       91,164       (42,846 ) (9)     555,723  
 
                       
Total liabilities and stockholders’ equity
  $ 778,732     $ 113,379     $ 266,804     $ 1,158,915  
 
                       

F-2


 

ION GEOPHYSICAL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Year Ended December 31, 2007
                                 
            ARAM              
    ION     Adjusted     Pro Forma     Pro Forma  
    Historical     Historical (1)     Adjustments     Combined  
    (In thousands, except per share amounts)  
Product revenues
  $ 537,691     $ 128,811     $ (3,632 ) (6)   $ 662,870  
Service revenues
    175,420                   175,420  
 
                       
Total net revenues
    713,111       128,811       (3,632 )     838,290  
 
                       
 
                               
Cost of products
    390,512       68,450       8,410  (3)(6)(14)     467,372  
Cost of services
    119,679                   119,679  
 
                       
Gross profit
    202,920       60,361       (12,042 )     251,239  
 
                       
 
                               
Operating expenses:
                               
Research, development and engineering
    46,302       3,779             50,081  
Marketing and sales
    43,877       3,769             47,646  
General and administrative
    48,847       13,135             61,982  
 
                       
Total operating expenses
    139,026       20,683             159,709  
 
                       
Income from operations
    63,894       39,678       (12,042 )     91,530  
Interest expense
    (6,283 )     (920 )     (24,196 ) (5)(8)     (31,399 )
Interest income
    1,848       1,217             3,065  
Loss on debt conversion
    (2,902 )                 (2,902 )
Other income (expense)
    (1,090 )     324             (766 )
 
                       
Income before income taxes
    55,467       40,299       (36,238 )     59,528  
Income tax expense
    12,823       13,268       (11,758 ) (10)     14,333  
 
                       
Net income
    42,644       27,031       (24,480 )     45,195  
Preferred stock dividends and accretion
    2,388                   2,388  
 
                       
Net income applicable to common shares
  $ 40,256     $ 27,031     $ (24,480 )   $ 42,807  
 
                       
 
                               
Earnings per share:
                               
Basic net income per share
  $ 0.49                     $ 0.50  
 
                           
Diluted net income per share
  $ 0.45                     $ 0.46  
 
                           
 
                               
Weighted average number of common shares outstanding:
                               
Basic
    81,941               3,629  (11)     85,570  
Diluted
    97,321               3,629  (11)     100,950  

F-3


 

ION GEOPHYSICAL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Six Months Ended June 30, 2008
                                 
          ARAM              
    ION     Adjusted     Pro Forma     Pro Forma  
    Historical     Historical (1)     Adjustments     Combined  
    (In thousands, except per share amounts)  
Product revenues
  $ 197,394     $ 46,446     $ (1,190 ) (6)   $ 242,650  
Service revenues
    123,430                   123,430  
 
                       
Total net revenues
    320,824       46,446       (1,190 )     366,080  
 
                       
 
                               
Cost of products
    132,254       25,533       3,650  (3)(6)(14)     161,437  
Cost of services
    82,155                   82,155  
 
                       
Gross profit
    106,415       20,913       (4,840 )     122,488  
 
                       
 
                               
Operating expenses:
                               
Research, development and engineering
    24,009       1,479             25,488  
Marketing and sales
    23,378       1,670             25,048  
General and administrative
    28,997       4,328             33,325  
 
                       
Total operating expenses
    76,384       7,477             83,861  
 
                       
Income from operations
    30,031       13,436       (4,840 )     38,627  
Interest expense
    (1,139 )     (456 )     (13,552 ) (5)(8)     (15,147 )
Interest income
    1,077       474             1,551  
Other income (expense)
    332       (246 )           86  
Fair value adjustment of preferred stock redemption features
    173                   173  
 
                       
Income before income taxes
    30,474       13,208       (18,392 )     25,290  
Income tax expense
    5,583       4,003       (6,007 ) (10)     3,579  
 
                       
Net income
    24,891       9,205       (12,385 )     21,711  
Preferred stock dividends and accretion
    1,818                   1,818  
 
                       
Net income applicable to common shares
  $ 23,073     $ 9,205     $ (12,385 )   $ 19,893  
 
                       
 
                               
Earnings per share:
                               
Basic net income per share
  $ 0.25                     $ 0.20  
 
                           
Diluted net income per share
  $ 0.24                     $ 0.20  
 
                           
 
                               
Weighted average number of common shares outstanding:
                               
Basic
    94,095               3,629  (11)     97,724  
Diluted
    98,047               3,629  (11)     101,676  

F-4


 

ION GEOPHYSICAL CORPORATION
NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION
(1) Certain amounts reflected in the historical financial statements of the ARAM Group of Companies have been reclassified to conform to ION’s historical financial statement presentation. Also, the balances have been translated from their Canadian dollar functional currency to the U.S. dollar at an exchange rate. A reconciliation has been provided after these notes to adjust for these reclassifications and to translate the historical Canadian financial statements to the U.S. dollar.
(2) The following is the preliminary estimate of the purchase price (in thousands) for the ARAM acquisition:
         
Cash payment paid for ARAM shares
  $ 235,969  
Short-term notes issued to one of the sellers
    45,000  
ION common stock valued at $13.49 per share
    48,958  
Estimated acquisition costs
    6,000  
 
     
Total purchase price
  $ 335,927  
 
     
The purchase price is subject to certain working capital adjustments after closing. In addition, ION issued promissory notes in the aggregate original principal amount of $45.0 million as part of the purchase price. When ION repays these notes, $35.0 million of the cash repayment amount will be deposited into escrow for post-closing purchase price adjustments and to secure indemnification obligations of the parties.
The purchase price reflects adjustments related to the estimated unpaid (at closing) seller transaction costs and change of control payments of approximately $3.3 million (a reduction to the total cash payment for the ARAM shares); and an increase to the total cash payment for the ARAM shares related to the certain estimated pre-acquisition income tax receivables of approximately $10.7 million, for which claims for tax refunds will be filed with the appropriate taxing authorities and are anticipated to be received by ARAM subsequent to the closing date of the acquisition. This income tax receivable relates to $35 million (CAD) in total discretionary bonuses that ARAM paid to certain of its employees prior to the acquisition by ION. The payment of these bonuses was not a condition of continued employment subsequent to the acquisition.
This preliminary estimate of the purchase price has been allocated as presented below based upon a preliminary fair value assessment of the assets and liabilities of ARAM at June 30, 2008. This fair value assessment is expected to be finalized in the fourth quarter of 2008.
                                 
    Book Value of                      
    Assets and             Preliminary        
    Liabilities     Pro forma     Purchase Price     Preliminary Fair  
    at June 30, 2008     Adjustments     Allocation     Value  
Current assets
  $ 81,046     $ 456  (2)(7)   $ 5,500     $ 87,002  
Property, plant and equipment
    28,588                   28,588  
Other long-term and intangible assets
    3,745       (2,440 ) (13)     116,000       117,305  
Goodwill
                154,115       154,115  
Current liabilities
    (13,784 )     1,278  (2)(7)     (1,623 )     (14,129 )
Long-term capital lease obligations
    (2,734 )                 (2,734 )
Other long-term liabilities
    (5,697 )     5,697  (7)            
Deferred tax liability
                (34,220 )     (34,220 )
 
                       
 
  $ 91,164     $ 4,991     $ 239,772     $ 335,927  
 
                       

F-5


 

(3) To reflect pro forma adjustment to amortization expense ($14.7 million and $7.3 million for the year ended December 31, 2007 and the six months ended June 30, 2008, respectively) related to the acquired intangible assets (core technology, customer relationships, trade name and non-compete agreements). The acquired intangible assets will be amortized over their estimated useful lives ranging from 5 years to 10 years.
(4) To reflect the borrowings associated with the $125 million term loans, the revolving credit borrowings under ION’s Amended and Restated Credit Facility, borrowings under the Short-Term Bridge Loan, and the Senior Seller Note and the Subordinated Seller Note (as those terms are defined in the Form 8-K filed on September 23, 2008), which were made or entered into on September 18, 2008. The interest rate on the term loans and the revolving credit borrowings was 6.3% at September 30, 2008.
The $125 million term loans are subject to scheduled quarterly principal payments, commencing on December 31, 2008, until their maturity in September 2013. ION incurred approximately $3.5 million of costs associated with issuance of the term loans that will be amortized to maturity.
The Short-Term Bridge Loan of $40.0 million was borrowed under an unsecured senior increasing rate note in the original principal amount of $40.8 million. The Short-Term Bridge Loan was issued at a 2.0% original issue discount. The original principal amount of $40.8 million must be repaid in full on its maturity date of December 31, 2008. ION incurred approximately $1.9 million of costs associated with issuance of this loan that will be amortized to maturity. The interest rate on the Short-Term Bridge Loan was 13.6%, which is the weighted average of the set rates over the fourth quarter.
The maturity date of the Senior Seller Note in the original principal amount of $35.0 million is the earlier to occur of (x) September 18, 2009, and (y) the date that a cash amount equal to $35.0 million, plus an amount of interest accrued on the Senior Seller Note that is equal to 3.0% per annum (representing a portion of the total accrued and unpaid interest on the Senior Seller Note), is deposited into an escrow account. The Subordinated Seller Note’s original principal amount of $10.0 million and accrued interest thereon are due and payable on the date that is one day following the maturity date of the Senior Seller Note. For the Senior Seller Note, the interest rate was 9% per annum as of September 30, 2008, while the Subordinated Seller Note was at 10% per annum. Each of these notes interest rates increase over their respective terms. For the Senior Seller Note, the interest rate increases from 9% to 15% per annum, and the Subordinated Seller Note increases from 10% to 16% per annum.
Under the Amended and Restated Credit Facility, the Company is obligated by no later than December 31, 2008 to have sufficient cash on hand to repay (i) the $72.0 million borrowed under the revolving credit facility to pay a portion of the cash purchase price consideration for the ARAM acquisition and (ii) $45.0 million of aggregate unsecured indebtedness owed by the Company to one of the former shareholders of ARAM as part of the purchase price for the ARAM acquisition. It is anticipated that the Company will seek and obtain additional long-term debt financing to fund these repayment obligations on or before December 31, 2008.
ION currently expects to repay the indebtedness under the Short-Term Bridge Loan, the Senior Seller Note and the Subordinated Seller Note and pay down the $72.0 million revolving credit indebtedness under its Amended and Restated Credit Facility through proceeds from the additional debt financing. ION has entered into a commitment letter dated September 18, 2008 (the “Commitment Letter”), with Jefferies Finance LLC pursuant to which Jefferies Finance LLC has agreed, subject to the terms and upon satisfaction of the conditions contained in the Commitment Letter, to act in the capacities of sole advisor, sole administrative agent, sole collateral agent (if applicable), sole book-runner, sole lead arranger and sole syndication agent in connection with a proposed $150.0 million senior bridge loan facility. This bridge loan facility would be drawn down in the event that other types of additional debt financing, including other long-term indebtedness that ION may attempt to raise (such as high-yield note indebtedness), is not obtained. The Commitment Letter expires by its terms on December 31, 2008. Any funding under the bridge loan facility is subject to certain conditions that must be satisfied prior thereto, and no assurances can be made that ION will be successful in incurring this long-term indebtedness or any other indebtedness to refinance the Short-Term Bridge Loan, the Senior Seller Note, the Subordinated Seller Note and the $72.0 million revolving credit indebtedness under the Amended Credit Facility.
(5) To reflect the pro forma adjustment to interest expense associated with the $125 million term loans and the revolving credit borrowings under the Amended and Restated Credit Facility, the Short-Term Bridge Loan, the Senior Seller Note and the Subordinated Seller Note and the amortization impact associated with their debt costs. The interest rate on the term loans and the revolving credit borrowings under the Amended and Restated Credit

F-6


 

Facility as of September 30, 2008 was 6.3%. Because the interest rate is dependent on market conditions, a 1/8% change in interest rate would increase or decrease interest expense by $1.6 million for each outstanding loan.
(6) To eliminate the revenue ($3.6 million for the year ended December 31, 2007 and $1.2 million for the six months ended June 30, 2008) and costs of goods sold ($2.6 million for the year ended December 31, 2007 and $0.6 million for the six months ended June 30, 2008) associated with sales between ION and ARAM and to eliminate the balance sheet accounts associated with those activities.
(7) To reflect payments made by ARAM on the amounts due to its related parties and its former officers ($6.1 million at June 30, 2008) and its outstanding bank debt ($4.0 million at June 30, 2008). These balances were paid off by ARAM prior to the closing of the acquisition.
(8) To reflect the pro forma interest savings related to the payments made by ARAM on amounts due to its related parties and its outstanding bank debt (see Note 7). This pro forma interest savings adjustment assumes these interest-bearing obligations were paid off at the beginning of the period.
(9) To reflect the pro forma adjustments to stockholders’ equity (in thousands) as follows:
         
Issuance of ION common stock to fund a portion of the purchase price (3,629,211 shares valued at $13.49 per share)
  $ 48,958  
Elimination of ARAM’s historical stockholders’ equity
    (91,164 )
Entry to reflect the unrecognized profit on sales from ION to ARAM
    (640 )
 
     
 
  $ (42,846 )
 
     
(10) To reflect the income tax benefit related to the effect of the pro forma adjustments at the applicable statutory rates.
(11) To reflect the pro forma adjustment to the weighted average number of shares outstanding resulting from the issuance of 3,629,211 shares of ION common stock.
(12) To reflect the pro forma adjustment to reduce ION’s accounts payable by $0.5 million and accrued liabilities by $0.7 million relating to the transaction costs accrued for at June 30, 2008. Because the total estimated transaction costs ($6.0 million) have been reflected as a reduction in cash, the amounts accrued for at June 30, 2008 were eliminated.
(13) To reflect a pro forma adjustment of $2.4 million to remove the cash surrender value of certain ARAM life insurance policies that were excluded from the acquisition of ARAM by ION.
(14) To reflect a pro forma adjustment ($3.7 million for the year ended December 31, 2007 and $3.1 million for the six months ended June 30, 2008) to conform ARAM’s rental pool depreciation accounting method with ION’s accounting policies. ARAM’s significant accounting policies are consistent with those of ION, with one exception: ARAM depreciates its rental equipment based upon a straight-line basis of 40% per annum (2.5 years), while ION depreciates these assets using a straight-line basis, using two to five years. Based upon ION’s initial assessment of the nature of the equipment in ARAM’s rental pool, the majority of these assets fall into the five-year category under ION’s accounting policy.

F-7


 

ARAM UNAUDITED COMBINED BALANCE SHEET
ADJUSTED FOR CURRENCY TRANSLATION
June 30, 2008
                         
                    ARAM  
    ARAM     Exchange     Translated  
    Historical     Rate (A)     Historical  
    (In thousands)  
ASSETS
                       
Current assets:
                       
Cash and cash equivalents
  $ 12,162       0.9818     $ 11,941  
Accounts and notes receivable
    20,707       0.9818       20,330  
Inventories
    45,493       0.9818       44,665  
Prepaid expenses and other current assets
    4,187       0.9818       4,110  
 
                   
Total current assets
    82,549       0.9818       81,046  
Non-current deferred income tax asset
    857       0.9818       841  
Property, plant and (including rental) equipment, net
    29,118       0.9818       28,588  
Other assets
    2,958       0.9818       2,904  
 
                   
Total assets
  $ 115,482       0.9818     $ 113,379  
 
                   
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
 
                       
Current liabilities:
                       
Notes payable and current maturities of long-term debt
  $ 5,523       0.9818     $ 5,422  
Accounts payable
    5,102       0.9818       5,009  
Accrued expenses
    2,153       0.9818       2,114  
Deferred revenue
    1,262       0.9818       1,239  
 
                   
Total current liabilities
    14,040       0.9818       13,784  
Capital lease obligations, net of current maturities
    2,785       0.9818       2,734  
Other long-term liabilities
    5,803       0.9818       5,697  
 
                   
Total liabilities
    22,628       0.9818       22,215  
 
                       
Stockholders’ equity:
                       
Total stockholders’ equity
    92,854       0.9818       91,164  
 
                   
Total liabilities and stockholders’ equity
  $ 115,482       0.9818     $ 113,379  
 
                   
 
(A)   To reflect the translation of Canadian dollar balances to U.S. dollar balances using the end of period exchange rate as of June 30, 2008.

F-8


 

ARAM UNAUDITED COMBINED STATEMENT OF OPERATIONS
ADJUSTED FOR CURRENCY TRANSLATION AND RECLASSIFICATIONS
Year Ended December 31, 2007
                                         
                    ARAM             ARAM  
    ARAM     Exchange     Translated     Reclassifications     Adjusted  
    Historical     Rate (A)     Historical     (B)     Historical  
                (In thousands)            
Product revenues
  $ 137,384       0.9376     $ 128,811     $     $ 128,811  
Cost of products
    73,006       0.9376       68,450             68,450  
 
                               
Gross profit
    64,378       0.9376       60,361             60,361  
 
                               
 
                                       
Operating expenses:
                                       
Selling, general and administrative
    22,059       0.9376       20,683       (20,683 )      
Interest income
    (1,298 )     0.9376       (1,217 )     1,217        
Interest and bank charges
    982       0.9376       920       (920 )      
Other expense (income)
    (689 )     0.9376       (646 )     646        
Research, development and engineering
          0.9376             3,779       3,779  
Marketing and sales
          0.9376             3,769       3,769  
General and administrative
          0.9376             13,135       13,135  
 
                               
Total operating expenses
    21,054       0.9376       19,740       943       20,683  
 
                               
Income from operations
    43,324       0.9376       40,621       (943 )     39,678  
Interest expense
          0.9376             (920 )     (920 )
Interest income
          0.9376             1,217       1,217  
Other (expense) income
    (343 )     0.9376       (322 )     646       324  
 
                               
Income before income taxes
    42,981       0.9376       40,299             40,299  
Income tax expense
    14,151       0.9376       13,268             13,268  
 
                               
Net income
  $ 28,830       0.9376     $ 27,031     $     $ 27,031  
 
                               
 
(A)   To reflect the translation of Canadian dollar balances to U.S. dollar balances using the average exchange rate over the period as of December 31, 2007.
 
(B)   Amounts have been reclassified to conform to the ION’s historical financial statement presentation.

F-9


 

ARAM UNAUDITED COMBINED STATEMENT OF OPERATIONS
ADJUSTED FOR CURRENCY TRANSLATION AND RECLASSIFICATIONS
Six Months Ended June 30, 2008
                                         
                    ARAM             ARAM  
    ARAM     Exchange     Translated     Reclassifications     Adjusted  
    Historical     Rate (A)     Historical     (B)     Historical  
                (In thousands)              
Product revenues
  $ 46,684       0.9949     $ 46,446     $     $ 46,446  
Cost of products
    25,664       0.9949       25,533             25,533  
 
                               
Gross profit
    21,020       0.9949       20,913             20,913  
 
                               
 
                                       
Operating expenses:
                                       
Selling, general and administrative
    7,515       0.9949       7,477       (7,477 )      
Interest income
    (476 )     0.9949       (474 )     474        
Interest and bank charges
    458       0.9949       456       (456 )      
Other expense (income)
    173       0.9949       172       (172 )      
Research, development and engineering
          0.9949             1,479       1,479  
Marketing and sales
          0.9949             1,670       1,670  
General and administrative
          0.9949             4,328       4,328  
 
                               
Total operating expenses
    7,670       0.9949       7,631       (154 )     7,477  
 
                               
Income from operations
    13,350       0.9949       13,282       154       13,436  
Interest expense
          0.9949             (456 )     (456 )
Interest income
          0.9949             474       474  
Other income (expense)
    (74 )     0.9949       (74 )     (172 )     (246 )
 
                               
Income before income taxes
    13,276       0.9949       13,208             13,208  
Income tax expense
    4,024       0.9949       4,003             4,003  
 
                               
Net income
  $ 9,252       0.9949     $ 9,205     $     $ 9,205  
 
                               
 
(A)   To reflect the translation of Canadian dollar balances to U.S. dollar balances using the average exchange rate over the period as of June 30, 2008.
 
(B)   Amounts have been reclassified to conform to the ION’s historical financial statement presentation.

F-10


 

EXHIBIT INDEX
     
Exhibits   Description
 
   
23.1
  Consent of PricewaterhouseCoopers LLP.
 
   
99.2
  Audited combined balance sheets of the ARAM Group of Companies as of December 31, 2007 and 2006, the related audited combined statements of net income, comprehensive income and retained earnings and cash flows for the years ended December 31, 2007, 2006 and 2005, including the auditors’ report thereon, and unaudited combined balance sheet of the ARAM Group of Companies as of June 30, 2008, the related unaudited combined statements of net income, comprehensive income and retained earnings and cash flows for the six months ended June 30, 2008 and 2007, and the notes to such combined financial statements.

 

EX-23.1 2 h64736exv23w1.htm EX-23.1 exv23w1
EXHIBIT 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in the following Registration Statements:
(1)   Registration Statement (Form S-8 No. 33-54394) pertaining to the Input/Output, Inc. Amended 1990 Stock Option Plan and Amended and Restated 1991 Outside Directors’ Stock Option Plan,
 
(2)   Registration Statement (Form S-8 No. 33-46386) pertaining to the Input/Output, Inc. 1990 Restricted Stock Plan, 1990 Stock Option Plan and 1991 Directors’ Stock Option Plan,
 
(3)   Registration Statement (Form S-8 No. 33-85304) pertaining to the Input/Output, Inc. Amended 1990 Stock Option Plan and the Input/Output, Inc. Amended and Restated 1991 Outside Directors Stock Option Plan,
 
(4)   Registration Statement (Form S-8 No. 333-14231) pertaining to the Input/Output, Inc. 1996 Non-Employee Director Stock Option Plan,
 
(5)   Registration Statement (Form S-8 No. 333-24125) pertaining to the Input/Output, Inc. Employee Stock Purchase Plan,
 
(6)   Registration Statement (Form S-8 No. 333-80297) pertaining to the Input/Output, Inc. 1998 Restricted Stock Plan,
 
(7)   Registration Statement (Form S-8 No. 333-80299) pertaining to the Input/Output, Inc. Amended and Restated 1990 Stock Option Plan and the Input/Output, Inc. Amended and Restated 1996 Non-Employee Director Stock Option Plan,
 
(8)   Registration Statement (Form S-8 No. 333-36264) pertaining to the Input/Output, Inc. 2000 Restricted Stock Plan,
 
(9)   Registration Statement (Form S-8 No. 333-49382) pertaining to the Input/Output, Inc. 2000 Long-Term Incentive Plan,
 
(10)   Registration Statement (Form S-8 No. 333-60950) pertaining to the Input/Output, Inc. Non-Employee Directors’ Retainer Plan,
 
(11)   Registration Statement (Form S-8 No. 333-112677) pertaining to the Input/Output, Inc. 2003 Employee Stock Option Plan,
 
(12)   Registration Statement (Form S-8 No. 333-116355) pertaining to the GX Technology Corporation Employee Stock Option Plan,
 
(13)   Registration Statement (Form S-8 No. 333-117716) pertaining to the Input/Output, Inc. Concept Systems Employment Inducement Stock Option Program,
 
(14)   Registration Statement (Form S-8 No. 333-123831) pertaining to the Input/Output, Inc. GX Technology Corp. Employment Inducement Stock Option Program and the Input/Output, Inc. April 2005 Inducement Equity Program,
 
(15)   Registration Statement (Form S-8 No. 333-125655) pertaining to the Input/Output, Inc. 2004 Long-Term Incentive Plan,

E-1


 

(16)   Registration Statement (Form S-8 No. 333-135775) pertaining to the Input/Output, Inc. Second Amended and Restated Input/Output, Inc. 2004 Long-Term Incentive Plan,
 
(17)   Registration Statement (Form S-3 No. 333-112263) of Input/Output, Inc.,
 
(18)   Registration Statement (Form S-3 No. 333-115345) of Input/Output, Inc.,
 
(19)   Registration Statement (Form S-3 No. 333-123632) of Input/Output, Inc.,
 
(20)   Registration Statement (Form S-8 No. 333-145274) pertaining to the Third Amended and Restated Input/Output, Inc. 2004 Long-Term Incentive Plan,
 
(21)   Registration Statement (Form S-3 No. 333-148235) of ION Geophysical Corporation (formerly known as Input/Output, Inc.), and
 
(21)   Registration Statement (Form S-3 No. 333-149458) of ION Geophysical Corporation (formerly known as Input/Output, Inc.).
of our report dated October 31, 2008, with respect to the combined balance sheets of ARAM Group of Companies as at December 31, 2007 and 2006 and the related audited combined statements of net income, comprehensive income and retained earnings and cash flows for the years ended December 31, 2007, 2006 and 2005, appearing in the current report on Form 8-K/A of ION Geophysical Corporation, filed with the Securities and Exchange Commission on November 3, 2008.
/s/ PricewaterhouseCoopers LLP
Calgary, Alberta
November 3, 2008

E-2

EX-99.2 3 h64736exv99w2.htm EX-99.2 exv99w2
Exhibit 99.2
 
ARAM Group of Companies
Combined Financial Statements
Year ended December 31, 2007, 2006 and 2005 and
Six months ended June 30, 2008 and 2007
(expressed in Canadian dollars)

 


 

CONTENTS
         
    Page  
Auditors’ Report
    F-1  
 
       
Combined Balance Sheets as of June 30, 2008 (unaudited), and as of December 31, 2006 and 2007
    F-2  
 
       
Combined Statements of Net Income, Comprehensive Income and Retained Earnings for the years ended December 31, 2005, 2006 and 2007 and the six month periods ended June 30, 2008 and 2007 (unaudited)
    F-3  
 
       
Statements of Cash Flows for the years ended December 31, 2005, 2006 and 2007 and the six month periods ended June 30, 2008 and 2007 (unaudited)
    F-4  
 
       
Notes to Combined Financial Statements for the years ended December 31, 2005, 2006 and 2007 and the six month periods ended June 30, 2008 and 2007 (unaudited)
    F-5  

 


 

     
( PRICEWATERHOUSECOOPERS LOGO)
  PricewaterhouseCoopers LLP
Chartered Accountants

111 5th Avenue SW, Suite 3100
 
  Calgary, Alberta
 
  Canada T2P 5L3
 
  Telephone +1 (403) 509-7500
 
  Facsimile +1 (403) 781-1825
October 31, 2008
Report of Independent Auditors
To the Shareholders of
ARAM Group of Companies
We have audited the combined balance sheets of ARAM Group of Companies as at December 31, 2007 and 2006 and the combined statements of net income and comprehensive income and retained earnings and cash flows for each of the years in the three year period ended December 31, 2007. These financial statements are the responsibility of the company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing standards in Canada and the United States of America. Those standards require that we plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.
In our opinion, these combined financial statements present fairly, in all material respects, the financial position of the company as at December 31, 2007 and 2006 and the results of its operations and its cash flows for each of the years in the three year period ended December 31, 2007 in accordance with Canadian generally accepted accounting principles.
/s/ PricewaterhouseCoopers LLP
Chartered Accountants

F-1


 

ARAM Group of Companies
Combined Balance Sheets
(expressed in Canadian dollars)
                         
    June 30,     December 31,  
    2008     2007     2006  
    $     $     $  
    (Unaudited)                  
Assets
                       
 
                       
Current assets
                       
Cash and cash equivalents
    12,162,666       12,695,703       45,242,927  
Short-term investment
    560,769       535,182       1,540,572  
Accounts receivable
    16,692,245       25,777,100       9,662,376  
Inventory (note 3)
    45,492,935       44,209,158       21,154,559  
Prepaid expenses
    1,197,239       1,295,930       738,486  
Income taxes recoverable
    2,428,802              
Current portion of long-term receivables (note 4)
    4,014,546       2,435,559       1,632,144  
     
 
                       
 
    82,549,202       86,948,632       79,971,064  
 
                       
Long-term receivables (note 4)
    473,007       167,146       702,563  
Cash surrender value of life insurance policy
    2,484,489       2,442,903       2,346,152  
Property, plant and equipment (note 5)
    7,360,057       6,958,706       4,658,512  
Rental equipment (note 6)
    21,757,957       23,825,113       11,659,293  
Future income taxes (note 11)
    857,317       1,230,197       2,817,171  
     
 
                       
 
    115,482,029       121,572,697       102,154,755  
     
Liabilities
                       
 
                       
Current liabilities
                       
Bank debt (note 7)
    4,093,679       9,214,320       587,500  
Accounts payable and accrued liabilities
    7,254,665       13,317,230       8,599,629  
Income taxes payable
          1,847,521       15,393,775  
Deferred revenue
    1,261,703       326,159       3,985,509  
Current portion of long-term liabilities (note 8)
    300,000       150,000       150,000  
Current portion of obligation under capital lease (note 9)
    853,439       853,439        
Current portion of amounts due to related parties (note 10)
    275,566       527,321       599,176  
     
 
                       
 
    14,039,052       26,235,990       29,315,589  
 
                       
Long-term liabilities (note 8)
    58,333       333,333       483,333  
Obligation under capital lease (note 9)
    2,785,658       3,205,209        
Amounts due to related parties (note 10)
    5,745,002       6,847,534       11,147,385  
     
 
                       
 
    22,628,045       36,622,066       40,946,307  
     
 
                       
Non-controlling interest (note 1)
          1,100,324       2,334,498  
 
                       
Shareholder’s Equity
                       
 
                       
Capital stock (note 12)
    489,071       489,071       489,071  
Contributed surplus (note 12)
    594,780       594,780        
Retained earnings
    91,770,133       82,766,456       58,384,879  
     
 
                       
 
    92,853,984       83,850,307       58,873,950  
     
 
                       
 
    115,482,029       121,572,697       102,154,755  
     
Commitments (note 14)
                       
Subsequent event (note 17)
                       

F-2


 

ARAM Group of Companies
Combined Statements of Net Income, Comprehensive Income and Retained Earnings
(expressed in Canadian dollars)
                                         
    Six months ended June 30,     Year ended December 31,  
    2008     2007     2007     2006     2005  
    $     $     $     $     $  
    (Unaudited)     (Unaudited)                          
Revenue
    46,684,299       61,791,586       137,383,865       103,337,349       52,576,549  
Cost of goods sold
    25,664,774       29,951,188       73,005,872       42,319,257       29,130,122  
     
 
                                       
Gross Profit
    21,019,525       31,840,398       64,377,993       61,018,092       23,446,427  
     
 
                                       
Other expenses (income)
                                       
Selling, general and administrative
    7,870,626       5,449,700       19,380,312       16,175,574       21,128,565  
Bad debt (recovery)
    (278,612 )     4,310       3,226,427       (717,224 )     (462,128 )
Foreign exchange loss (gain)
    297,381       1,421,674       (573,795 )     (2,107,997 )     (557,989 )
Interest income
    (475,844 )     (708,705 )     (1,297,963 )     (1,521,844 )     (471,915 )
Sundry income
    (124,135 )     (203,405 )     (115,964 )     (251,803 )     (436,175 )
Interest and bank charges
    333,824       88,656       331,099       83,917       270,387  
Interest on long-term liabilities
    124,121       72,803       650,967       465,062       434,766  
(Gain) loss on disposal of property, plant and equipment
    (51,889 )     2,774       (646,872 )     1,083,008       (557,372 )
Unrealized loss on short-term investment
    (25,587 )     (218,385 )     100,212       364,604        
     
 
                                       
 
    7,669,885       5,909,422       21,054,423       13,573,297       19,348,139  
     
 
                                       
Income from continuing operations before income taxes and non-controlling interest
    13,349,640       25,930,976       43,323,570       47,444,795       4,098,288  
     
 
                                       
Provision for (recovery of) income taxes (note 11)
                                       
Current
    3,704,696       7,494,021       12,714,935       16,860,925       1,822,118  
Future
    319,187       810,406       1,435,205       (1,111,312 )     (588,136 )
     
 
                                       
 
    4,023,883       8,304,427       14,150,140       15,749,613       1,233,982  
     
 
                                       
Income before non-controlling interest
    9,325,757       17,626,549       29,173,430       31,695,182       2,864,306  
Non-controlling interest (note 1)
    (73,845 )     (50,983 )     (343,315 )     (180,522 )     (511,828 )
     
 
                                       
Income from continuing operations
    9,251,912       17,575,566       28,830,115       31,514,660       2,352,478  
 
                                       
Income from discontinued operations, net of taxes (note 15)
                      7,978,868       890,001  
     
 
                                       
Net income and comprehensive income for the period
    9,251,912       17,575,566       28,830,115       39,493,528       3,242,479  
 
                                       
Retained earnings — Beginning of period
    82,766,456       58,384,879       58,384,879       22,184,344       18,950,301  
 
                                       
Dividends
    (248,235 )     (2,848,681 )     (4,448,538 )     (3,292,993 )     (8,436 )
     
 
                                       
Retained earnings — End of period
    91,770,133       73,111,764       82,766,456       58,384,879       22,184,344  
     

F-3


 

ARAM Group of Companies
Combined Statements of Cash Flows
(expressed in Canadian dollars)
                                         
    Six months ended June 30,     Year ended December 31,  
    2008     2007     2007     2006     2005  
    $     $     $     $     $  
    (Unaudited)     (Unaudited)                          
Cash provided by (used in)
                                       
 
                                       
Operating activities
                                       
Net income for the period
    9,251,912       17,575,566       28,830,115       39,493,528       3,242,479  
Items not affecting cash
                                       
Depreciation and amortization
    6,755,178       4,243,832       9,282,500       7,019,462       7,927,583  
Bad debt (recovery)
    (278,612 )     4,310       3,226,427       (717,224 )     (462,128 )
Future income taxes
    319,187       810,406       1,435,205       (1,111,312 )     (588,136 )
Increase in cash surrender value of life insurance
    (41,586 )     (41,325 )     (96,452 )     (110,832 )     (171,310 )
Non-controlling interest
    73,845       50,983       343,315       180,522       511,828  
(Gain) loss on disposal of property, plant and equipment
    (51,889 )     2,774       (646,872 )     1,083,008       (557,372 )
Impairment of property, plant and equipment
                22,590       160,756       146,152  
Unrealized loss on of short-term investment
    (25,587 )     (218,385 )     100,212       364,604        
Gain on disposal of the processing division
                      (8,949,817 )      
Net change in non-cash working capital balances related to operations
    3,486,765       (29,259,946 )     (50,216,812 )     2,735,703       15,585,482  
Net sales (collections) on long term receivables
    (2,314,923 )     (1,339,324 )     (4,460,624 )     5,248,261       (1,140,071 )
     
 
                                       
 
    17,174,290       (8,171,109 )     (12,180,396 )     45,396,659       24,494,507  
     
 
                                       
Financing activities
                                       
Advances (repayments) of bank debt
    (5,120,641 )     725,000       8,626,820       (12,500 )     (5,179,167 )
Advances (repayments) of related party balances
    (1,354,287 )     (1,876,839 )     (4,371,698 )     994,548       117,973  
Advances (repayments) of long-term liabilities
    (125,000 )     (75,000 )     (150,000 )     (3,655,000 )     2,321,000  
Contribution from shareholders
                594,780              
Repayment of obligation under capital lease
    (419,551 )     (276,776 )     (600,897 )            
Dividend paid
    (248,235 )     (2,848,681 )     (4,448,538 )     (3,504,113 )     (8,436 )
     
 
                                       
 
    (7,267,714 )     (4,352,296 )     (349,533 )     (6,177,065 )     (2,748,630 )
     
 
                                       
Investing activities
                                       
Purchase of property, plant and equipment
    (1,102,953 )     (1,113,098 )     (4,702,429 )     (2,862,625 )     (3,770,395 )
Purchase of rental equipment
    (11,478,277 )     (5,737,856 )     (18,169,486 )     (9,333,246 )     (14,536,580 )
Proceeds from disposal of property, plant and equipment
    3,116,618       1,484,982       3,526,935       579,866       1,590,920  
Proceeds from disposal of the processing division
                      10,500,000        
Decrease (increase) in short-term investments
                905,176       (905,176 )      
Purchase of non-controlling interest
    (975,001 )     (1,577,491 )     (1,577,491 )            
     
 
                                       
 
    (10,439,613 )     (6,943,463 )     (20,017,295 )     (2,021,181 )     (16,716,055 )
     
 
                                       
(Decrease) increase in cash and cash equivalents during the period
    (533,037 )     (19,466,868 )     (32,547,224 )     37,198,413       5,029,822  
 
                                       
Cash and cash equivalents — Beginning of period
    12,695,703       45,242,927       45,242,927       8,044,514       3,014,692  
     
 
                                       
Cash and cash equivalents — End of period
    12,162,666       25,776,059       12,695,703       45,242,927       8,044,514  
     

F-4


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
1   Basis of presentation
 
    The ARAM Group of Companies (the “Group or Company”) manufactures, sells and rents seismic equipment. The entities are commonly controlled and managed by a family. The combined financial statements have been prepared to present combined balance sheets, operations and cash flows of the business sold to ION Geophysical Corporation on September 18, 2008.
 
    As the family interest in Canadian Seismic Equipment Ltd. (“CSEL”) is less than 100%, the portion attributable to outside shareholders is reflected as a non-controlling interest. The ownership percentage at June 30, 2008 was 100% (June 30, 2007 — 88.6%, December 31, 2007 - 88.6%, December 31, 2006 — 62.3%)
 
    The combined financial statements have been prepared using principles similar to those used to prepare consolidated financial statements. The combined financial statements include the revenues and expenses as well as the assets, liabilities and equity of the combined entities. Intercompany transactions and balances have been eliminated.
 
    The financial statements have been prepared in accordance with Canadian generally accepted accounting principles. All amounts for the six month periods ended June 30, 2008 and 2007 are unaudited.
 
    The following entities are included in the Group combined financial statements for the following periods:
                                         
    Six month periods ended                
            June 30,             Years ended December 31,  
    2008     2007     2007     2006     2005  
    $     $     $     $     $  
ARAM Systems Ltd.
    ü       ü       ü       ü       ü  
Canadian Seismic Rentals Inc.
    ü (3)     ü       ü       ü       ü  
Canadian Seismic Equipment Ltd.
    ü (3)     ü       ü       ü       ü  
Alberta Seismic Rentals Corp.
    ü (3)     ü       ü       ü       ü  
Alberta Seismic Rentals Ltd. Partnership
    (1)     (1)     (1)     ü       ü  
ARAM System Middle East FZE
    ü       (2)     ü       (2)     (2)
ARAM System Inc. (wholly- owned)
    ü       ü       ü       ü       ü  
Texas Seismic Rentals Inc. (wholly-owned)
    ü       ü       ü       ü       ü  
Texas Seismic Rentals Ltd. Partnership
    (1)     (1)     (1)     ü       ü  
 
1   The Partnerships were wholly-owned and wound up effective January 1, 2007
 
2   The Company was incorporated on November 15, 2007 as a wholly-owned subsidiary of Alberta Seismic Rentals Corp.

F-5


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
 
3   The Companies were amalgamated effective May 1, 2008 and continued operations under the name Canadian Seismic Rentals Inc.
    Interim financial information
 
    In the opinion of management, the accompanying unaudited interim combined financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of ARAM Group of Companies at June 30, 2008 and the results of operations for the six months ended June 30, 2008 and 2007 and cash flows for the six months ended June 30, 2008 and 2007. The results of operations for the six month periods ended June 30, 2008 and 2007 should not necessarily be taken as indicative of the results of operations that may be expected for the entire year.
 
2   Significant accounting policies
  a)   Cash and cash equivalents
 
      Cash and cash equivalents consist of cash on hand and balances with banks, as well as highly liquid short-term investments with original maturities of three months or less. Cash and cash equivalents are classified as held-for-trading and recorded at fair value.
 
  b)   Short-term investment
 
      The short-term investment is classified as a held-for-trading financial instrument and is recorded at market value. Any adjustments to market value are recorded in the statement of income in that year.
 
  c)   Inventory
 
      Inventory is recorded at the lower of cost and net realizable value. Cost is determined as follows:
         
Raw materials
    average cost of direct materials
Work-in-progress and finished goods
    average cost of direct materials, labour and an allocation of direct and indirect overhead
      Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of sale.
 
  d)   Long-term receivables
 
      Long-term receivables are finance agreements for the sale of seismic equipment. The agreements are recorded as a sales-type lease transaction. The sales revenue is recognized at the inception of the agreement at the present value of the minimum future payments. Finance income is recorded in earnings over the term of the agreement.

F-6


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
  e)   Property, plant and equipment
 
      Property, plant and equipment are recorded at cost.
 
      Depreciation and amortization is provided over the estimated useful life of the assets on the following basis:
             
Building
  5% per annum     Declining balance basis
Computer equipment
  25% per annum     Declining balance basis
Equipment
  20% per annum     Declining balance basis
Furniture and fixtures
  20% per annum     Declining balance basis
Computer software programs
  33 1/3% per annum     Straight-line basis
Vehicles
  30% per annum     Declining balance basis
Leasehold improvements
  10-20% per annum     Straight-line basis
      The Group evaluates the carrying value of property for potential impairment when facts and circumstances indicate an impairment may have occurred. Recoverability of this amount is based on a review of future operating cash flows on a non-discounted basis. If the carrying value of the property is determined to be impaired, then the carrying value is reduced to the fair value.
 
  f)   Rental equipment
 
      Rental equipment is recorded at cost and amortized on a straight-line basis of 40% per annum.
 
      The Group evaluates the carrying value of rental equipment for potential impairment when facts and circumstances indicate an impairment may have occurred. Recoverability of this amount is based on a review of future operating cash flows on a non-discounted basis. If the carrying value of the rental equipment is determined to be impaired, then the carrying value is reduced to the fair value.
 
  g)   Income taxes
 
      The Group follows the liability method of accounting for income taxes. Under the liability method of tax allocation, future tax assets and liabilities are determined based on the differences between the financial reporting and tax basis of assets and liabilities and are measured using enacted or substantively enacted tax rates expected to be in effect when the differences are expected to be reversed. A valuation allowance is recorded against any future tax asset to the extent that it is more likely than not that the future income tax asset will not be realized.
 
  h)   Investment tax credits
 
      Investment tax credits are accounted for using the cost reduction method, whereby the credits relating to the purchase of assets are deducted from the related assets and the credits relating to the incurring of expenses are deducted from the related expense. The Group recognizes its investment tax credits in the year in which the costs are incurred.

F-7


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
  i)   Warranty provision
 
      The Group records a provision for warranties upon recognition of the related revenue based on the Group’s best estimate, with reference to past experience.
 
  j)   Research and development
 
      Research costs are expensed as incurred. Development costs are charged as an expense of the period in which they are incurred unless they meet the conditions for deferral in compliance with generally accepted accounting principles including establishment of a proven future market and management’s intention to market the product. Amortization commences upon commercial production or use of the product and will be over the period in which future benefits are expected to be realized. There were no development costs deferred in 2008, 2007 or 2006.
 
  k)   Revenue recognition
 
      The Group recognizes revenue when it is earned. The Group considers revenue earned when it has persuasive evidence of an arrangement, the product has been delivered or the services have been provided to the customer, the sales price is fixed or determinable and collectability is reasonably assured. In addition to this general policy, the following are the specific revenue recognition policies for each major category of revenue:
  i)   Equipment sales
 
      Revenue from the sale of equipment is recorded when title is transferred to the customer and all significant risks and rewards of ownership have transferred and contractual obligations have been filled. Generally, revenue is recorded on shipment of the inventory as no further obligation exists.
 
  ii)   Field rentals
 
      The Group receives rental income from the rental of seismic equipment. The rental of the equipment is in the form of operating leases as the lease terms range from a couple days to several months. Rental revenue is recognized on a straight line basis over the term of the operating lease.
 
  iii)   Repair service revenue
 
      Repair service revenue is recognized when earned, which is when the repairs have been completed.
  l)   Foreign currency translation
 
      The Group’s integrated foreign operations are translated using the temporal method. Under this method monetary assets and liabilities are translated at the exchange rate in effect at the balance sheet date. All other assets and liabilities are translated at the historical rates. Revenue and expense items are translated at the exchange rate in effect at the date of the transaction with the exception of amortization, which is

F-8


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
      translated at the historical rates. Translation gains or losses are reflected in the statement of combined net income and comprehensive income.
 
      Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate in effect at the balance sheet date. Non-monetary assets and liabilities arising from foreign currency transactions are translated at the exchange rate in effect at the date of the transaction. Transactions denominated in foreign currencies are exchanged at the rate in effect on the date of the transaction.
 
  m)   Measurement uncertainty
 
      Certain items in the financial statements are measured using management’s best estimates based on assumptions that reflect the most probable set of economic conditions and planned course of action. It is reasonably possible, based on existing knowledge, that changes in future conditions in the near term would require a material change in the recognized amount of certain items, particularly the valuation of inventory, future income tax assets (liabilities), the allowance for accounts receivable and long-term receivables and depreciation on property, plant and equipment and rental equipment.
 
  n)   Currency of presentation
 
      All amounts are expressed in Canadian dollars unless otherwise stated.
 
  o)   Accounting standards
 
      On January 1, 2007, the Group adopted the new Canadian accounting standards for financial instruments — recognition and measurement, financial instruments — presentation and disclosures, hedging and comprehensive income. The adoption of these accounting standards had no material impact on the Group’s net income or cash flows.
  i)   Financial instruments — recognition and measurement
 
      All financial instruments, including all derivatives, are recognized on the balance sheet initially at fair value. Subsequent measurement of all financial assets and liabilities except those held-for-trading and available for sale are measured at amortized cost determined using the effective interest rate method. Held-for-trading financial assets are measured at fair value with changes in fair value recognized in earnings. Available-for-sale financial assets are measured at fair value with changes in fair value recognized in other comprehensive income and reclassified to earnings when derecognized or impaired. The Group’s cash and cash equivalents and short-term investments are designated as held-for-trading. Accounts receivable are designated as loans and receivables. Bank debt, accounts payable and accrued liabilities, long-term liabilities and amounts due to related parties are designated as other financial liabilities.
 
  ii)   Embedded derivatives
 
      The Group is required to identify embedded derivatives that require separation from the related host contract and measure any embedded derivatives at fair value.

F-9


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
      From time to time, the Group enters into certain contracts for the purchase or sale of non-financial items that are denominated in currencies other than the U.S. dollar. In cases where the foreign exchange component is not leveraged and does not contain any option feature and the contract is denominated in either the functional currency of the Group or the counter-party, the embedded foreign currency derivative is considered to be closely related to the host contract and is not accounted for separately.
 
      If the contract is neither denominated in the functional currency of the Group or the associated counter-party, the embedded foreign currency derivative is separated from the host contract unless the non-financial item delivered requires payments denominated in the currency that is routinely accepted in commercial transactions around the world, or is commonly used for such transactions in the economic environment in which the transaction takes place. The Group did not identify any embedded foreign currency derivatives that required separation.
 
  iii)   Comprehensive income
 
      A statement of comprehensive income, which is comprised of net income and other comprehensive income, is now required. Comprehensive income is the change in equity of an entity during a period from transactions and other events from non-owner sources, such as unrealized gains and losses on available-for-sale investment securities.
Effective January 1, 2008, the Group adopted new Canadian accounting standards regarding inventories, capital disclosures and financial instruments. The adoption of these standards did not have a material impact on the combined financial statements.
  iv)   Capital disclosures
 
      Section 1535, Capital Disclosures established disclosure requirements concerning capital such as qualitative information about the Group’s objectives, policies and process for managing capital, quantitative data about what the Company regards as capital and whether the Company has complied with any externally imposed capital requirements and, if not, the consequences of such non-compliance. These recommendations were effective for fiscal years beginning on or after October 1, 2007 and resulted in the additional disclosure included in note 18.
 
  v)   Financial instruments — disclosures and presentation
 
      Section 3862 Financial Instruments — Disclosures and Section 3863, Financial Instruments — Presentation replace Section 3861, Financial Instruments — Disclosure and Presentation, revising and enhancing the Group’s disclosure requirement, and carrying forward unchanged, the Group’s presentation requirements. These recommendations were effective for fiscal years beginning on or after October 1, 2007 and resulted in the additional disclosure included in note 16.

F - 10


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
  vi)   Inventories
 
      Section 3031, Inventories, replaces Section 3030, Inventories. The purpose of this section was to prescribe the accounting treatment for inventories. Under this standard, inventories are required to be measured at the lower of cost or net realizable value, and the reversal of previously recorded write-downs to realizable value when the circumstances that caused the write-down no longer exist. These recommendations are effective for fiscal years beginning on or after January 1, 2008. The adoption of this standard did not have a material impact on the Group’s financial position and results of operations. Total inventory amounts recognized as an expense for the six months ended June 30, 2008 in cost of goods sold totalled $18,909,596 (June 30, 2007 — $25,707,356).
3 Inventory
                         
    June 30,     December 31,  
    (Unaudited)              
    2008     2007     2006  
    $     $     $  
Raw materials
    13,407,151       13,028,811       9,520,262  
Work-in-progress
    9,262,385       9,001,007       6,455,658  
Finished goods
    22,823,399       22,179,340       5,178,639  
     
 
                       
 
    45,492,935       44,209,158       21,154,559  
     
4 Long-term receivables
The total long-term receivables outstanding at June 30, 2008 is $4,487,553 (December 31, 2007 — $2,602,705 and December 31, 2006 — $2,334,707). The amount is due from five customers (December 31, 2007 — four customers and December 31, 2006 — three customers) in the oil and gas industry and generally mature within 12 to 18 months of the balance sheet date.
5 Property, plant and equipment
                         
    December 31, 2007  
            Accumulated        
            depreciation        
            and        
    Cost     amortization     Net  
    $     $     $  
Land and building
    807,000             807,000  
Computer equipment
    1,875,890       1,420,508       455,382  
Equipment
    7,467,841       3,046,810       4,421,031  
Furniture and fixtures
    382,070       150,878       231,192  
Computer software programs
    413,011       255,610       157,401  
Vehicles
    235,934       178,650       57,284  
Leasehold improvements
    1,539,835       710,419       829,416  
     
 
                       
 
    12,721,581       5,762,875       6,958,706  
     

F - 11


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
     The building was acquired in December 2007 and depreciation commenced in January 2008.
                         
    December 31, 2006  
            Accumulated        
            depreciation        
            and        
    Cost     amortization     Net  
    $     $     $  
Computer equipment
    1,752,610       1,296,258       456,352  
Equipment
    5,586,287       2,440,945       3,145,342  
Furniture and fixtures
    253,121       111,051       142,070  
Computer software programs
    294,654       208,762       85,892  
Vehicles
    297,862       169,824       128,038  
Leasehold improvements
    1,202,867       502,049       700,818  
     
 
                       
 
    9,387,401       4,728,889       4,658,512  
     
6 Rental equipment
                         
    December 31, 2007  
            Accumulated        
    Cost     amortization     Net  
    $     $     $  
Rental equipment
    39,066,528       15,241,415       23,825,113  
     
                         
    December 31, 2006  
            Accumulated        
    Cost     amortization     Net  
    $     $     $  
Rental equipment
    17,704,636       6,045,343       11,659,293  
     
Included in equipment are amounts financed under capital lease obligations (note 9) with a cost of $4,659,544 (2006 — $nil) and accumulated amortization of $1,553,182 (2006 — $nil).
7 Bank debt
     At June 30, 2008, December 31, 2007 and 2006, the Group had available three credit facilities as follows:
    A credit facility of $25,000,000 (December 31, 2007 — $25,000,000, December 31, 2006 — $13,000,000) bearing interest at the bank’s prime lending rate plus 0.125% (December 31, 2007 —

F - 12


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
      0.125%, December 31, 2006 — 0.25%) per annum and payable upon demand. As at June 30, 2008, the Group had utilized $4,093,679 (December 31, 2007 — $8,401,820, December 31, 2006 — $nil) of this facility. The facility is collateralized by a general security agreement creating a first priority security interest over all present and future personal property, and a floating charge over present and future real property, a postponement agreement by the sole shareholders of ARAM Systems Ltd., Section 427 security over inventory, and assignment of all risk insurance. As at December 31, 2007, the carrying amount of the assets pledged as security was approximately $108 million (2006 — $92 million).
 
    A revolving loan (to a maximum of the lesser of $3.5 million and 50% of the net book value or market value of the rental equipment in CSEL), bearing interest at the bank’s prime rate plus 1.5% and due on demand. As at June 30, 2008, the Group had utilized $nil (December 31, 2007 — $812,500, December 31, 2006 — $587,500) of this facility. The facility is secured by a General Security Agreement with a floating charge over all present and future personal property, an assignment of insurance and General Postponement Agreements from all the shareholders of CSEL. Each amount advanced under the credit facility is repayable in 24 equal monthly installments.
 
    A $200,000 (December 31, 2007 — $200,000, December 31, 2006 — $200,000) line of credit bearing interest at prime plus 1.5% (2007 — 1.5%, 2006 — 1.5%), guaranteed by a shareholder and due on demand. The Group had not utilized this facility at June 30, 2008, December 31, 2007 and 2006.
     The Group’s bank facility contains financial covenants with respect to the following ratios:
    Debt to tangible net worth
 
    Current assets to current liabilities
 
    Funded debt to earnings before interest, taxes, depreciation and amortization (EBITDA)
 
    Minimum tangible net worth
     The Group monitors these ratios and as at December 31, 2007 the Group was in compliance with all financial covenants.
8 Long-term liabilities
                         
    June 30,     December 31,  
    (unaudited)              
    2008     2007     2006  
    $     $     $  
Lease cancellation fee obligation, unsecured, non-interest bearing, with monthly repayments of $4,167, maturing August 31, 2010.
    108,333       133,333       183,333  

F - 13


 

ARAM Group of Companies
Notes to Combined financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
                         
    June 30     December 31,  
    (unaudited)              
    2008     2007     2006  
    $     $     $  
Amounts due to former officers, unsecured, non-interest bearing. The balance was repaid in full subsequent to June 30, 2008.
    250,000       350,000       450,000  
     
 
                       
 
    358,333       483,333       633,333  
Less: Current portion
    (300,000 )     (150,000 )     (150,000 )
     
 
                       
 
    58,333       333,333       483,333  
     
     Scheduled minimum repayments of principal at December 31, 2007 are as follows:
         
    $  
2008
    150,000  
2009
    150,000  
2010
    133,333  
2011
    50,000  
 
     
 
       
 
    483,333  
 
     
9 Obligation under capital lease
Rental equipment has been financed under a long-term lease, expiring March 2012. Future minimum lease payments, together with the balance of the obligations are as follows:
         
    December 31,  
    2007  
    $  
2008
    1,107,108  
2009
    1,107,108  
2010
    1,107,108  
2011
    1,107,108  
2012
    276,776  
 
     
 
       
 
    4,705,208  
Less: Imputed interest at 6.739%
    (646,560 )
 
     
 
       
 
    4,058,648  
Less: Current portion
    (853,439 )
 
     
 
       
 
    3,205,209  
 
     

F-14


 

ARAM Group of Companies
Notes to Combined financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
10 Amounts due to related parties
                         
    June 30,             December 31,  
    (Unaudited)              
    2008     2007     2006  
    $     $     $  
Payable to a shareholder, on demand, unsecured, bearing interest at prime rate plus 2%, interest only paid monthly, no set repayment terms. The balance was repaid in full subsequent to June 30, 2008.
    1,335,674       1,460,347       1,645,473  
 
                       
Payable to a shareholder, on demand, unsecured, in monthly installments of $49,931, including interest at 8.5%.
    275,566       527,321       1,095,772  
 
                       
Payable to 1236929 Alberta Ltd., the parent of ARAM Systems Ltd., unsecured, bearing interest at 10.05% with no set repayment terms. The balance was repaid in full subsequent to June 30, 2008.
    3,189,516       3,187,898       1,527,629  
 
                       
Payable to Geoex Seismic Inc., a company wholly owned by a director of ARAM Systems Ltd., unsecured, bearing interest at 13%, with no set repayment terms. Interest has been waived for the period. The balance was repaid in full subsequent to June 30, 2008.
    419,809       503,814       503,895  
 
                       
Amounts due to shareholders are unsecured, non-interest bearing with no fixed terms of repayment. This balance is subordinated to the bank debt. The balance was repaid in full subsequent to June 30, 2008
    800,003       1,695,475       6,973,792  
     
 
                       
 
    6,020,568       7,374,855       11,746,561  
Less: Current portion
    (275,566 )     (527,321 )     (599,176 )
     
 
                       
 
    5,745,002       6,847,534       11,147,385  
     
     a) Amounts payable to director
During the normal course of operations for the six months ended June 30, 2008, the Group leased equipment from the director for a total of $nil (December 31, 2007 — $200,000 and December 31, 2006 — $200,000). As at June 30, 2008, the Group had an accounts payable balance of $212,000 (December 31, 2007 — $212,000 and December 31, 2006 — $137,900) owing to the director.
Related party transactions are recorded at the exchange amount.

F-15


 

ARAM Group of Companies
Notes to Combined financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
11 Income taxes
The provision for income taxes differs from that which would be expected by applying the combined Federal and Provincial income tax rate. A reconciliation of the difference is as follows:
                 
    December 31,  
    2007     2006  
    $     $  
Income from continuing operations before income taxes and non- controlling interest
    43,323,570       47,444,795  
Combined income
    32.12 %     32.50 %
     
 
               
Expected income tax provision
    13,915,531       15,419,558  
     
 
               
Add (deduct)
               
Non-deductible expenses and other miscellaneous
    253,325       382,834  
Income earned taxed at partner level
          (313,746 )
     
 
               
 
    253,325       69,088  
     
 
               
(Reduction) increase of future tax balances due to substantially enacted tax rate changes
    (18,716 )     260,967  
     
 
               
 
    14,150,140       15,749,613  
     

F-16


 

ARAM Group of Companies
Notes to Combined financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
The net future tax liability is comprised of the tax effect of the following temporary differences:
                 
    December 31,  
    2007     2006  
    $     $  
Liabilities
               
Investment tax credits
    (297,221 )     (238,606 )
     
 
               
Assets
               
Capital assets
    1,720,933       1,694,234  
Unpaid bonus
    103,250       1,250,500  
Other
    (296,765 )     111,043  
     
 
               
 
    1,527,418       3,055,777  
     
 
               
 
    1,230,197       2,817,171  
     
12 Capital stock
a) Authorized
The following is a description of the Group’s authorized share capital at June 30, 2008:
ARAM Systems Ltd.
Unlimited Class A and B voting common shares
Unlimited Class C non-voting common shares
Unlimited Class D and E voting preferred shares carrying a 6% non-cumulative dividend, redeemable and retractable at fair market value
Unlimited Class F voting preferred shares carrying a 6% non-cumulative dividend, redeemable and retractable at fair market value and
  convertible into Class A common shares on a one-for-one basis
Unlimited Class G non-voting preferred shares carrying a 5% non-cumulative dividend, redeemable and retractable at fair market value
Canadian Seismic Rentals Inc.
Unlimited Class A and B voting shares
Unlimited Class C non-voting shares
Unlimited preferred shares

F-17


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
  b)   Issued and outstanding
                         
    June 30,     December 31,  
    (unaudited)              
    2008     2007     2006  
    $     $     $  
ARAM Systems Ltd., 244 Class A voting common shares
    244       244       244  
Canadian Seismic Rentals Inc., 100 Class A voting common shares
          100       100  
Canadian Seismic Equipment Ltd., 2,800,000
                       
Class A voting common shares
          488,627       488,627  
Alberta Seismic Rentals Corp., 100 Class A voting common shares
          100       100  
Canadian Seismic Rentals Inc., (amalgamated), 100,000 Class A voting common shares
    488,827              
     
 
                       
 
    489,071       489,071       489,071  
     
  c)   Contributed surplus
 
      In December 2007, a shareholder made a non-reciprocal cash contribution of $594,780 (2006 — $nil) to the Group.
13   Segmented information
 
    The Group’s operations are carried on in the following geographic locations:
                         
June 30, 2008   Canada     International     Total  
     (unaudited)                        
Revenue
    45,200,925       1,483,374       46,684,299  
Assets
    103,527,462       11,954,566       115,482,029  
                         
December 31, 2007   Canada     International     Total  
     
Revenue
    134,186,073       3,197,792       137,383,865  
Assets
    118,746,862       2,825,835       121,572,697  
                         
December 31, 2006   Canada     International     Total  
     
Revenue
    93,374,207       9,963,142       103,337,349  
Assets
    98,179,317       3,975,438       102,154,755  

F-18


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
14   Commitments
 
    The Group has operating leases for warehouse and manufacturing facilities and office space. The minimum lease commitments, including estimated operating costs as at December 31, 2007, are approximately:
         
    $  
2008
    1,919,000  
2009
    1,899,000  
2010
    1,431,000  
2011
    139,000  
 
     
 
       
 
    5,388,000  
 
     
15   Income from discontinued operations
 
    On April 30, 2006, the Group sold the operating assets of the processing division to a third party for proceeds of $11,500,000. Consideration received consisted of $10,500,000 in cash and $1,000,000 of capital stock of the purchaser, a publicly traded company. A breakdown of the income from discontinued operations is as follows:
                 
    2006     2005  
    $     $  
Revenue
    6,669,359       14,400,506  
Salaries, general and administration
    (5,938,238 )     (12,842,211 )
Depreciation and amortization
    (212,253 )     (640,769 )
       
 
               
Income from processing operations
    518,868       917,526  
Gain on disposal of assets related to the processing division
    8,949,817        
       
 
               
 
    9,468,685       917,526  
Income taxes
    (1,489,817 )     (27,525 )
       
 
               
 
    7,978,868       890,001  
     
    The net assets disposed of are as follows:
                 
    2006     2005  
    $     $  
Property, plant and equipment
    2,550,183       2,581,508  
     

F-19


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
16   Financial instruments and financial risks (unaudited)
 
    The Group’s financial instruments included in the balance sheet are cash and cash equivalents, short-term investment, accounts receivable, bank debt, accounts payable and accrued liabilities, long-term liabilities, obligations under capital lease and amounts due to related parties.
 
    As at June 30, 2008 and December 31, 2007, the values of financial instruments other than the short-term investment, bank debt, long-term liabilities, obligations under capital leases and amounts due to related parties, approximate their fair value due to the short-term nature of the instruments. The short-term investment is carried at fair value with gains and losses included within earnings for the period. The carrying amount of bank debt approximates its fair value as it bears interest at floating rates. The fair value of the long-term liabilities and amounts due to related parties are not readily determinable however these amounts were settled at amounts equal to the carrying value subsequent to June 30, 2008. The fair value of the capital lease obligation approximates its carrying amount as interest rates for the term of the lease have not changed significantly since the inception of the lease.
  a)   Financial risks
 
      The Group is exposed to a number of financial risks in the normal course of its business operations, including market risks resulting from fluctuations in interest rates and foreign currency exchange rates, as well as credit and liquidity risks. The nature of the financial risks and the Group’s strategy for managing these risks has not changed significantly for the six months ended June 30, 2008.
  i)   Market risk
 
      Market risk is the risk that changes in prices, such as foreign exchange rates and interest rates will affect the Group’s income or the value of its holdings of financial instruments. The objective of management is to manage and control market risk exposures within acceptable parameters, while optimizing the return on risk.
 
      Through its use of long-term debt, bank debt and capital leases, the Group is exposed to interest rate risk as its debt has fixed and floating rates. An increase of one percent in the interest rate at December 31, 2007 and 2006 would not result in a material increase or decrease in interest expense.

F-20


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
  ii)   Credit risk
 
      The Group is exposed to credit risk from its customers’ abilities to fulfill their obligations to the Group. The Group manages this risk through various internal processes including credit policies and limits, credit checks, special conditions applied to customers based on historical experience and management of accounts receivable exposure to any individual customer.
                         
    June 30, 2008  
    (unaudited)  
    Gross     Allowance     Net  
    $     $     $  
Not past due
    2,662,229             2,662,229  
Past due 0 — 30 days
    2,188,099             2,188,099  
Past due 31 — 60 days
    186,728             186,728  
More than 61 days
    13,407,647       1,752,457       11,655,190  
         
 
                       
 
    18,444,703       1,752,457       16,692,246  
     
      The Group establishes an allowance for doubtful accounts that represents its estimate of potential losses in respect of trade and other receivables. This allowance consists of specific provisions that relate to individually significant exposures and includes an estimate of a provision based on a number of factors.
 
  iii)   Liquidity risk
 
      The Group is exposed to liquidity risk from the potential inability to generate or obtain sufficient cash and cash equivalents in a timely manner to discharge its financial liabilities as they come due. The Group manages liquidity risk by forecasting cash flows to identify financing requirements and by maintaining committed credit facilities. Any debt issued by the Group is managed in accordance with specified liquidity and maturity profiles.
 
      The following are the Group’s contractual obligations:
                         
    June 30, 2008  
    (unaudited)  
    Less than one     One to three        
    year     years     Total  
    $     $     $  
Bank debt
    4,093,679             4,093,679  
Long-term liabilities
    300,000       58,333       358,333  
Obligation under capital lease
    853,439       2,785,658       3,639,097  
Due to related parties
    275,566       5,745,002       6,020,568  
         
 
                       
 
    5,522,684       8,588,993       14,111,677  
     

F-21


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
17   Subsequent event
 
    On September 18, 2008, the ARAM Group was sold to ION Geophysical Corporation (“ION”). Immediately prior to the sale, the Group undertook the following transactions:
    the amounts due to former officers and the amounts due to related parties were repaid in full;
 
    the life insurance policy was transferred to a shareholder;
 
    a dividend of $94,450,000 was declared by ARAM to its parent company, 1236929 Alberta Ltd., and settlement was by way of a note payable. Immediately thereafter 1236929 Alberta Ltd. subscribed for $94,450,000 in Class D preferred shares of ARAM Systems Ltd. in exchange for the note payable;
    Subsequent to June 30, 2008 and immediately prior to the close of the sale, the Group paid a discretionary bonus of $35 million to certain employees with the ARAM Group. These bonuses were financed in part by the funds available under the Group’s credit facility disclosed in Note 7.
 
18   Capital management (unaudited)
 
    The Group’s strategy is to carry a capital base to maintain investor, creditor and market confidence and to sustain future development of the business. The Group seeks to maintain a balance between the level of debt and shareholders’ equity to ensure access to capital markets to fund growth and working capital given the cyclical natural of the oilfield services sector. The Group may occasionally need to increase these levels to facilitate acquisition or expansionary activities. The Group considers its capital structure to include bank debt, long-term liabilities, capital leases, amounts due to related parties and shareholder’s equity.
 
    There were no changes in the Group’s approach to capital management for the six months ended June 30, 2008.
 
19   Canadian — U.S. GAAP reconciliation
 
    There are no material differences between the Canadian generally accepted accounting principles used to prepare these financial statements and accounting principles generally accepted in the United States of America.

F-22


 

ARAM Group of Companies
Notes to Combined Financial Statements
December 31, 2007, 2006 and 2005 and six months ended June 30, 2008
(expressed in Canadian dollars)
20   Supplementary cashflow information
                                         
    June 30,     December 31,  
    (unaudited)                    
    2008     2007     2007     2006     2005  
    $     $     $     $     $  
Supplementary disclosure
                                       
Cash paid for income taxes
    7,004,606       15,785,287       10,240,077       1,734,563       1,714,728  
Cash paid for interest
    293,433       161,896       715,698       329,773       242,929  
 
                                       
Non-cash transactions
                                       
Transfers of rental equipment to inventory
    5,141,803       2,063,566       3,401,086       3,964,840       5,033,748  
Equipment included in rental equipment and received upon settlement of long-term receivable
                2,369,331              
Consideration received from disposal of processing division
                      1,000,000        
Rental equipment acquired by way of capital lease
          4,659,545       4,659,544              
21   Economic dependence
 
    As of December 31, 2007, 33% (December 31, 2006 — 20%) of the Group’s revenue relates to two customers (December 31, 2006 — two customers).

F-23

GRAPHIC 4 h64736h6473601.gif GRAPHIC begin 644 h64736h6473601.gif M1TE&.#EA9`$I`.8``+V[N_7U]$Q*2JFFI*ZKJGQZ>I62DD5#0_+R\71R<9V; MFJ:CH;FVM+A MX<[+R+*PKN[M["TJ*<;$Q.#>W5E55<3"PLK(R)B5E(.!@34R,B8B(N7DXVAE M9>KIZ'!M;3BXH."@HB%A1@5%>SKZ>?EY,[,S&!=7(:$A'AU=-#.S2DF)4A%1;>U MM-73TMS:V;JXMZ*@G]W+=X)C@Q"0-HL,#!PL/$Q9`Y&'!A?LS- M?E47`P'&U-6:-L[9V39'/'"&`S0-%!.@4`.?F@1AU9A:3<85&B`9(D7J0 MX('EGR`*[ MTU8&[C`T*:P%A[MP#9"*9:0:GDA-G._;! ML&$#`J4/:W!TH$`I!6<3D':``('"@@4\S&!TL8#B`H@]BH/!]A,!#]]F*/[( M<$8E4P82N8/-:>QX;G%(;IH)L<2CF9A]1)@1H72A&<9)79@EH,ZL0G)WS&)` MDF.H1W5F:^B<9V>D>7,ID+(S:UAI3;,232S`Q8`*-+$")`@TH2`#DM#1!`M" M&+#$(#DH<<,#&F28(1-1,(,')>_Y8<$D`2SSQBI_C-'$`Y$TDQDF36S`@()* M&"A',#*HH8,.3<@7R8P*4K5!D)>D(-TD%C03QO];E]!AQ!T%!$$`)0[>H8," M64P2HX(*<#%"$SU`(L,`#*R@H88/+.#$'TTDL8*"3=`P(24NO)``"PM@LH=] MCI'VB$*151*0?56HD($@&S2CWB,>`+%;7CA@T$>B]H4QR1C.@*`E,P4($@(S M.$"R1#-37L+!7&$4P1\H.7CAGS,PJ'`")(/",(D(RT2!R0_--"$)#0IU$8J`JP!B/]+$`7K"RX`@E M"?`YEPJ/(-!,!,-6HI!:`L2`@T(Q_()!,TH,$H`132(*PL$P$+I/K!X.4>,V, M&ZXY(,0%'901X1D[%('/B(-OP,Q"`7F%-'"(#>\!T&\`31CQB1<,./K)5X<'LD*SG1AR>7E^?C' M_P;X#`Y,`@4&C,3PB"B,R/#("Z\P>\?;44@29@>-*.!(`A`03,.T(<_ M&(`9;X#"((P0A@C,K&[O"D$&(%2#^9$!#"7`@0'RT(1E$&Y9BK+$!,[1C4'$ MCAG&`\%"!K$O9@@A7H*H@QF,9S?:"8("DXO$&;2F-4D`@1FSFD,5G/$^%C)# M4YC`H?P>H1\_U"%;S)@()/K'#.3\@0'XJ``,!:&`9M!M",T`PR32XH?Y#0() M2NA"%XSP"T$(@!F5B83NFN$"H37C"9'HHA\ZP(*\L&T05/3#`0CC@&8$91`, MH,P?J,",-%!""RLCA%3W"AG4@Z%J;XUPD$L<,2SY"#HX[ MQ=8P;5!M,4//1@A M;\KY"$KYX2T(V$T4#OF(`$#,#W7YPQ5(-8D*\.:0#.B`-F+P@3_HQWB02,%+ M2E")%;S'#EL4!!]>PHS@#2*8?L@3_A#8(M1=DAD?E,Q'(!',,#2`B@A]1!U\ M8`F[N>$/HL-#A2#0ASEF(Z3180;D*%'(O,C%4H\@IA\Z93\_/).1O#'C))BC M#TC\P"-%'`3.A@#%-T1"@&'_P,(?,M`A!3"'=8(8U!G^$,BYA*"G:X`$N2S5 M%M1$XH"U8$L M5,\/$_"$W4:T.0]X``;FF>Q-F=@,!4XB"8)1Y7;\U1V8@,L<.KAB,YI*B6G6 M(!(?&!2X'J$"/Y@@#O'[T",XX+A%@<$/;YA#,)'XAP#@`P!_$*4?NC"")[S@ M!3H0@AUR$,S@#.(!^-`44E4+"54>H`XYP(?$(H%79H1D,GZ@0@$EX3CS7*$Z M)EC5_PS6$(8']"`;^/B00/-"NF'BPWN3^.%"M"J)3\%1$-,,Z5.:T0#NS;*Y MKAS$%X#S!QV`2K;->,$?.O.'$:(@#D7=[2#P`51)`,`9#'VC'XK@KQVB\`\G M:,:!X$!'2^"C`9*8HY\$X8(A]DLN-H!$NB*P)@0X#H]>2YT@P,@,!;ZVR)`( M`&KQ*`@L#"H"D2GJ6$6ZR@+[H5^36$`S!K!C9L16$N["YA]RB6>G#G+&,"'T MFI,P!6!&2H1S'&!CGAXC3!`OX*@@>LV,H)#19I&0P7NP MD@<%*$3'?\"'%!\1ASD^8=SPN=8D!C!H)#2#VY(@N!_:@(!WP/L1+!%E!V;U M"-O1>!)SP`=#(0"'N:+""$);!`B-$AP*#&T03E/05')PR&QT803F%?2P@4&#P M\=/'=R';TKS<8FS+Z,`?LH?T01PY#"@Z,C,D:3\S<(TD`CC7A9E!8J_9UR,Z M@\3!G,$&$M#R#Z^5_B M,Y'P6AE5"9.E9BT10JJD#3S0!=?V!RP3!E70`;/W#OC&6[&Q M>9ZT,0,`_P)B<#1L@`%A(`8&,`%O4%RK)`AUUQQA<``O,(%_\&Q_QUI4-PC^ MM$HJ1'^6$$QLH`@R@!02P"#C)'Z"H$*AU7AMI'YO,1Q^$`T#,`"!$4650V5^ M\%RFXP=[%@FJA`?J]&>04%W/HA,54`$Z@5H1T`=[P@R2-@EBYP='0$818$./ M(%":4HB"=!;^XA'X]HC-8"N4$('H5`FRE'22T$*KI&0P8!,",`%/`#J#X!%= M8`4^8`4RX`$`X%O@I5O\)&\8ND@!7 M0,4'RQ!W@M``YB!PT1$JVM8<4R(%LD0:O,(;=?4(")8ZNP$#[/0'&-4)`$-R(\S1!9@Z`0H4()50AGD7`JAE8)J3=6 M1:5BD%!IS'`#I\4,7A`YCT,)"Q!D?C!@G_<$<@`6P>@'$.`!D&0'2J"!15AH M,"$"FC!.^A`'LM20VG0_<^21DF`.&#!PS3`-!%<"I...S'`Q)L8@E&(!32`! M8&D`^A%;ZN<'[\-N-J`$8$D!3Y``T[%(S*`^Z<(,3"((+*,"BY"7"(81=M.` MD6`$^.`%>=4W/<'1/@12B546`;_"9'0/MHU">YDDH.0!#2`OIA`N)C#A@Y"$H&.>171I3`AV:)!$4EG)+0 M1Q\C"!S@C,V030;4#"4X"/D@DGE5"4IV=I-P@!6(AGYPB)+@9)HH"0HZ7?AP!RX3U)XA%ZL6&YB8V=I0DST`Q;)HD:]6[3,'-^8%%VM4>4``7-``#I M4IA_L`1%%0+I\@9U,`4!07F"4&"#R`:S!U15F'^/D'F)T0+F<``S8V)K\93, ML":@NE.1`#Y^H)(A@`\O`@D@Z@?1JHLO2`>[:!_,)0D(Z@<'$@EQ`/^?V:@E MOW8C+60"RT,)&T9>D7"$?D!B?Z!SC120D%!$%L$,GHD)[E17164#T]`6BX(&^%"A@\`'$W)/D%DZS4`"`;&//K!A5^`X MPIDDQ1D"!4>O`':&`.%T!K66`.+_4'0^`1 M[#H(UY0RD*``:K,""0`"KG$*.N`:9@`"+[&MT-4,EMD$[\"AS+"C@Q``)Q@H MP<1DE!`'@4D)(A9FU(6`#5)46P9!'=``V6H!$I`E2Y`$6S`OA(-@?G`]F#!. MBO@((:@$6,`R'Z1D8:`L^,D&X_$>AP8)AY3_B<\0"2G`,OZ!&AY:?I+0>"KY M"-+I!UX:"4@U7,KV'W]P3R;Z!^-49+9:EP`D2VM`&'*@6_\G"'+1*900@JM2 MIHI4"7-D`[XT"%+P'BR@9)!9!W+#-JO&#)TT":;*#+;G+W40`,SAM8.``+M8 MAX\PA==U"7.I+KN%`*CE!XF*":L9D/*Y$`0`K<+S'FLP)P%0`-C@MS0'B&YP M`%1@`A%`-\X"5H]@4]WX63!!-WGJ$0C'/,W@EW]R-R35F1[A>?RH/7^0!T4% M`U/#`(-2`J^K1WZP!CNU`$A5!3)ZC';UD)R:M3ES`#$["F-@`$(;!%7V`':A,!9:`#3$A6YES$CQ`"S_S,0;#+ M\5K1D]`'(T`%\Q(!);`%%(<)"&!VLXQ/@L")M&H-"#``7'`#'7P)4!3#DU!2 M$^T)<&B.GY!YZ,R[1R()&F``"[`"H4G",FT`_T-2:>"(!1L&)UT)TP1JF"`' M`[`'-8`5E<`$8V"R#D$'23`"%/``28T)2Y#/?)*^8=@,]#D?+70`]MS6?O#6 MK"!+&%`(/N`"(A`"!."_EF`&N`#"@J`$/(`'/%#_3=6PQ"5`.1Q`A)MK"=\Y MU?/1#G5@`#@`?GRQV6&`!U2@!+2CTG[0R[F!!3)P!#LM/$<@`S6]"?/G&+XU M'TD0(C"`>S8`V)80`(_RTDBRO)7-#W2@$![WV]_0!+APW,=-W%NU!5%`9#A0 M`$*+"4[&##M`:Z(B.)&MW/3A#+&MW=7``7D9WD?@S]J-!4F@!`30`*U]A>_" M!8XH20.0'3C`R-XM#MGK!V==W_I=V3Z0>DMVD(.`!DW0O3Z]W^!0H)-IX`I> MV0A0H![#!D]#J;Q!`F^\X-50U1YHX1JN&'$P`-VK#1#]!)2]X<:P`&1")B2>
-----END PRIVACY-ENHANCED MESSAGE-----