CALGARY, ALBERTA--(Marketwired - May 27, 2013) - Divestco Inc. (TSX VENTURE:DVT) ("Divestco" or the "Company") is pleased to announce its operating results for the three months ended March 31, 2013. Divestco generated net income for the first quarter of 2013 of $2.1 million ($0.03 per share - basic and diluted) compared to $2.6 million ($0.04 per share - basic and diluted) for the same period in 2012. EBITDA was $5 million in Q1 2013, a $2.5 million (33%) decrease from $7.5 million for the same period in 2012. The Company generated funds from operations of $5.2 million ($0.08 per share - basic and diluted) for the first quarter of 2013, compared to $7.2 million ($0.11 per share - basic and diluted) for the same period in 2012. EBITDA and funds from operations do not include capital expenditures of $0.1 million (March 31, 2012: $8.6 million), mainly comprised of the costs related to new seismic programs.
During Q1 2013, Divestco generated revenue of $11.6 million compared to $14.5 million in Q1 2012, a decrease of $2.9 million (20%). Revenue in the Software and Data segment increased by $0.1 million (5%) due to improved land software and log data revenue offset by lower geological and geophysical software revenue. Revenue in the Seismic Data segment decreased by $0.6 million (8%) due to a drop in seismic participation revenue as the Company acquired more data in Q1 2012 compared to Q1 2013. This was offset by two large seismic data sales and fees associated with managing client surveys. Revenue in the Services segment decreased by $2.4 million (43%) with geomatics, processing and land management services all experiencing weaker demand as compared to Q1 2012. Focus shifted from exploration to development activities through the industry in Q1 2013 and this had an impact on demand for some of Divestco's services.
Operating expenses decreased by $0.3 million (5%) to $6.7 million in Q1 2013 from $7 million in Q1 2012. Salaries and wages were down $476,000 (10%) due to lower headcount and profit-share accrual. G&A expenses were up $117,000 (5%) as occupancy costs rose due to a scheduled increase in Divestco's lease rate offset by the Company surrendering an additional floor of office space effective January 1, 2013. Depreciation and amortization decreased by $2.6 million (49%) mainly due to lower depreciation on seismic data as the Company acquired a greater amount of data in Q1 2012 as compared to Q1 2013.
Liquidity and Working Capital
On May 9, 2013, the Company announced it had closed a new senior credit facility of up to $11 million. The Company also received $1 million in new shareholder loans just prior to the closing of the new facility. The proceeds were used to retire bank and subordinated debt totaling approximately $6 million. The facility has an expanded operating line ($8 million as compared to $5 million under its previous facility) based on receivables aged less than 90 days and $3 million in term debt as well as a financial covenant that is better suited to the Company's business.
Management ensures that Divestco's credit facilities, combined with its working capital and funds from operations, will be sufficient in the short-term and long-term to meet planned growth and to fund future capital expenditures. Furthermore, the Company has implemented significant cost-cutting measures, which included surrendering a significant portion of its office space lease since 2011 and utilizing salary austerity measures during seasonally slow periods. In addition, the Company evaluates all material capital expenditures, mainly seismic participation surveys, before commencement to ensure they meet appropriate funding levels.
Divestco ended Q1 2013 with a working capital deficit of $1.7 million (December 31, 2012: $7.5 million deficit), excluding deferred revenue of $4.2 million (December 31, 2012 - $2.4 million). The improvement in working capital from the end of 2012 was primarily due to a number of seismic data transactions completed in Q1 2013 offset by an unpredictably slow quarter for the services segment. As a result of closing these seismic deals, the Company has significantly reduced its payables since the end of 2012. The Company's funded debt to equity ratio was 0.56:1 at March 31, 2013 compared to 0.64:1 at December 31, 2012.
----------------------------------------------------------------------------
Financial Position (Thousands) Balance as at
----------------------------------------------------------------------------
Mar 31 Dec 31 Dec 31
----------------------------------------------------------------------------
2013 2012 2011
----------------------------------------------------------------------------
Total Assets $ 40,277 $ 41,945 $ 43,761
Working Capital (Deficit) (1) (1,748) (7,483) 297
Long-Term Financial Liabilities (2) 7,470 7,622 8,610
----------------------------------------------------------------------------
1. Excludes the current portion of deferred revenue of $4.2 million
(December 31, 2012: $2.4 million; December 31, 2011: $4.6 million).
2. Includes long-term debt obligations, deferred rent obligations, sublease
loss provision and other long-term liabilities. The long-term debt
obligations are comprised of the Company's subordinated debt,
shareholder loans and finance leases.Operations Update
During Q1 2013, Divestco completed a 3D seismic participation survey, covering an area of approximately 93 square kilometers. Total cost for the survey was approximately $3.5 million, with most of the cost incurred in Q4 2012.
Mr. Stephen Popadynetz, CEO commented: "Returning to profitability in Q1 2013 demonstrates that Divestco's efforts to control costs and focus on our assets are starting to pay dividends. Our first quarter seismic data library sales in 2013 were excellent and we are pleased with the validation of our seismic data inventory. As well, despite the softness in our Services group, we are seeing increased activity levels which should result in improved results going forward. Our efforts to expand into international markets are expected to result in increased revenue in 2013. Additionally, our Software group is rapidly developing new products which are about to hit the marketplace and we believe will lead to significant growth later this year. With all of these positive growth catalysts, we remain optimistic that Divestco can start to deliver additional profitable quarters to our shareholders."
Non-GAAP Measures
The Company's condensed consolidated interim financial statements have been prepared in accordance with IFRS. Certain measures in this document do not have any standardized meaning as prescribed by IFRS and are considered additional GAAP measures. While these measures may not be comparable to similar measures presented by other issuers, they are described and presented in this MD&A to provide shareholders and potential investors with additional information regarding the Company's results, liquidity, and its ability to generate funds to finance its operations. These measures include:
Earnings before interest, taxes, depreciation and amortization ("EBITDA")
Divestco uses EBITDA as a key measure to evaluate the performance of its segments and divisions as well as the Company overall, with the closest IFRS measure being net income or loss. EBITDA is a measure commonly reported and widely used by investors as indicators of the Company's operating performance and ability to incur and service debt, and as a valuation metric. The Company believes EBITDA assists investors in comparing the Company's performance on a consistent basis without regard to financing decisions and depreciation and amortization, which are non-cash in nature and can vary significantly depending upon accounting methods or non-operating factors such as historical cost.
EBITDA is not a calculation based on IFRS and should not be considered an alternative to net income or loss in measuring the Company's performance. As well, EBITDA should not be used as an exclusive measure of cash flow, because it does not consider the impact of working capital growth, capital expenditures, debt principal reductions and other sources and uses of cash, which are disclosed in the consolidated statements of cash flows. While EBITDA has been disclosed herein to permit a more complete comparative analysis of the Company's operating performance and debt servicing ability relative to other companies, investors should be cautioned that EBITDA as reported by Divestco may not be comparable in all instances to EBITDA as reported by other companies. Investors should also carefully consider the specific items included in Divestco's computation of EBITDA.
The following is a reconciliation of EBITDA with net income (loss):
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
(Thousands) 2013 2012
----------------------------------------------------------------------------
Net Income $ 2,084 $ 2,645
Finance Costs (Income) 270 (360)
Depreciation and Amortization 2,613 5,165
----------------------------------------------------------------------------
EBITDA $ 4,967 $ 7,450
----------------------------------------------------------------------------Working capital
Working Capital is calculated as current assets minus current liabilities (excluding deferred revenue). Working capital provides a measure that can be used to gauge Divestco's ability to meet its current obligations.
Additional GAAP Measure
Funds from operations
Divestco reports funds from operations because it is a key measure used by management to evaluate its performance and to assess the ability of the Company to finance operating and investing activities. Funds from operations excludes certain working capital changes and other sources and uses of cash, which are disclosed in the consolidated statements of cash flows.
Funds from operations is not a calculation based on IFRS and should not be considered an alternative to the consolidated statements of cash flows. Funds from operations is a measure that can be used to gauge Divestco's capacity to generate discretionary cash flow. Investors should be cautioned that funds from operations as reported by Divestco may not be comparable in all instances to funds from operations as reported by other companies. While the closest IFRS measure is cash from operating activities, funds from operations is considered relevant because it provides an indication of how much cash generated by operations is available before proceeds from divested assets and changes in certain working capital items.
The following reconciles funds from operations with cash from operating activities:
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
(Thousands) 2013 2012
----------------------------------------------------------------------------
Cash from Operating Activities $ 3,988 $ 12,761
Changes in Non-Cash Working Capital Balances
Related to Operating Activities 980 (5,147)
Interest Paid (Received) 243 (407)
----------------------------------------------------------------------------
Funds from Operations $ 5,211 $ 7,207
----------------------------------------------------------------------------Financial Highlights
----------------------------------------------------------------------------
Financial Results (Thousands, Except Per Share Amounts)
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
2013 2012 $ Change % Change
----------------------------------------------------------------------------
Revenue $ 11,618 $ 14,466 $ (2,848) -20%
Operating Expenses 6,655 7,015 (360) -5%
Other Loss (Income) (4) 1 (5) N/A
----------------------------------------------------------------------------
EBITDA 4,967 7,450 (2,483) -33%
Finance Costs (Income) 270 (360) 630 N/A
Depreciation and Amortization 2,613 5,165 (2,552) -49%
----------------------------------------------------------------------------
Income before Income Taxes 2,084 2,645 (561) -21%
Income Tax Expense - - - N/A
----------------------------------------------------------------------------
Net Income $ 2,084 $ 2,645 $ (561) -21%
Per Share - Basic and Diluted 0.03 0.04 (0.01) -25%
----------------------------------------------------------------------------
Funds from Operations $ 5,211 $ 7,207 $ (1,996) -28%
Per Share - Basic and Diluted 0.08 0.11 (0.03) -27%
----------------------------------------------------------------------------
Shares Outstanding 66,865 66,615 N/A N/A
Weighted Average Shares
Outstanding
Basic 66,775 66,616 N/A N/A
Diluted 66,811 66,616 N/A N/A
----------------------------------------------------------------------------Segment Review Summary
----------------------------------------------------------------------------
Three months ended March 31, 2013 (Thousands)
----------------------------------------------------------------------------
Corporate
Software Services Data & Other Total
----------------------------------------------------------------------------
Revenue $ 2,232 $ 3,183 $ 6,203 $ - $ 11,618
EBITDA 617 262 5,401 (1,313) 4,967
Finance costs
(income) 84 42 144 - 270
Depreciation and
amortization 702 155 1,638 118 2,613
Income (loss) before
income taxes (169) 65 3,619 (1,431) 2,084
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended March 31, 2012 (Thousands)
----------------------------------------------------------------------------
Corporate
Software Services Data & Other Total
----------------------------------------------------------------------------
Revenue $ 2,132 $ 5,584 $ 6,750 $ - $ 14,466
EBITDA 487 1,947 5,989 (973) 7,450
Finance costs
(income) 78 54 (492) - (360)
Depreciation and
amortization 800 230 3,934 201 5,165
Income (loss) before
income taxes (391) 1,663 2,547 (1,174) 2,645
----------------------------------------------------------------------------Divestco Inc.
Condensed Consolidated Interim Statements of Financial Position
----------------------------------------------------------------------------
At Mar 31 At Dec 31
----------------------------------------------------------------------------
(Thousands - Unaudited) 2013 2012
----------------------------------------------------------------------------
Assets
Current Assets
Cash $ 952 $ 1,320
Funds held in trust 34 18
Accounts receivable 7,704 7,134
Prepaid expenses, supplies and deposits 381 357
Income taxes receivable 281 196
----------------------------------------------------------------------------
Total current assets 9,352 9,025
Investment in affiliated company 139 137
Participation surveys in progress - 3,508
Property and equipment 4,487 4,607
Intangible assets 26,299 24,668
Total assets $ 40,277 $ 41,945
----------------------------------------------------------------------------
Liabilities and Shareholders' Equity
Current Liabilities
Bank indebtedness $ 4,450 $ 4,450
Accounts payable and accrued liabilities 4,188 9,624
Deferred revenue 4,218 2,420
Current loss on sublease loss provision 326 326
Current portion of long-term debt
obligations 2,014 1,986
Current portion of tenant inducement 122 122
----------------------------------------------------------------------------
Total current liabilities 15,318 18,928
Deferred rent obligations 398 189
Long-term debt obligations 3,807 4,115
Sublease loss provision 925 1,006
Tenant Inducements 1,359 1,389
Total liabilities 21,807 25,627
----------------------------------------------------------------------------
Shareholders' Equity
Equity instruments 7,235 7,216
Contributed surplus 7,878 7,829
Retained earnings (deficit) 3,357 1,273
----------------------------------------------------------------------------
Total shareholders' equity 18,470 16,318
----------------------------------------------------------------------------
Total liabilities and shareholders' equity $ 40,277 $ 41,945
----------------------------------------------------------------------------Divestco Inc.
Condensed Consolidated Interim Statements of Income and Comprehensive Income
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
(Thousands, Except Per Share Amounts -
Unaudited) 2013 2012
----------------------------------------------------------------------------
Revenue $ 11,618 $ 14,466
----------------------------------------------------------------------------
Operating expenses
Salaries and benefits 4,331 4,808
General and administrative 2,275 2,166
Depreciation and amortization 2,613 5,165
Stock compensation expense 49 41
----------------------------------------------------------------------------
Total operating expenses 9,268 12,180
----------------------------------------------------------------------------
Finance costs 270 (360)
Other loss (income) (4) 1
----------------------------------------------------------------------------
Income before income taxes 2,084 2,645
----------------------------------------------------------------------------
Income taxes
Current - -
----------------------------------------------------------------------------
Net income and comprehensive income for the year $ 2,084 $ 2,645
Net income per share
Basic and Diluted $ 0.03 $ 0.04
Weighted average number of shares
Basic and Diluted 66,811 66,616
----------------------------------------------------------------------------Divestco Inc.
Condensed Consolidated Interim Statements of Changes in Equity
----------------------------------------------------------------------------
Number of Number of
Shares Share Warrants
(Thousands - Unaudited) Issued Capital Issued Warrants
----------------------------------------------------------------------------
Balance as at January 1,
2012 66,610 $ 74,571 16,280 $ 1,860
Net income and
comprehensive income for
the period
Transactions with owners,
recorded in equity
contributions by and
distributions to owners:
Issuance of Class A
common shares 5 1
Share-based payment
transactions
----------------------------------------------------------------------------
Balance as at March 31,
2012 66,615 $ 74,572 16,280 $ 1,860
Balance as at January 1,
2013 66,758 $ 7,216 - $ -
Net income and
comprehensive income for
the period
Transactions with owners,
recorded in equity
contributions by and
distributions to owners:
Issuance of Class A
common shares 107 19
Share-based payment
transactions
----------------------------------------------------------------------------
Balance as at March 31,
2013 66,865 $ 7,235 - $ -
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Retained
Equity Contributed Earnings Total
(Thousands - Unaudited) Instruments Surplus (Deficit) Equity
----------------------------------------------------------------------------
Balance as at January 1,
2012 $ 76,431 $ 5,663 $ (67,383) $ 14,711
Net income and
comprehensive income for
the period 2,645 2,645
Transactions with owners,
recorded in equity
contributions by and
distributions to owners:
Issuance of Class A
common shares 1 1
Share-based payment
transactions 41 41
----------------------------------------------------------------------------
Balance as at March 31,
2012 $ 76,432 $ 5,704 $ (64,738) $ 17,398
Balance as at January 1,
2013 $ 7,216 $ 7,829 $ 1,273 $ 16,318
Net income and
comprehensive income for
the period 2,084 2,084
Transactions with owners,
recorded in equity
contributions by and
distributions to owners:
Issuance of Class A
common shares 19 19
Share-based payment
transactions 49 49
----------------------------------------------------------------------------
Balance as at March 31,
2013 $ 7,235 $ 7,878 $ 3,357 $ 18,470
----------------------------------------------------------------------------Divestco Inc.
Condensed Consolidated Interim Statements of Cash Flows
----------------------------------------------------------------------------
Three months ended March 31
----------------------------------------------------------------------------
(Thousands - Unaudited) 2013 2012
----------------------------------------------------------------------------
Cash from (used in) operating activities
Net income for the period $ 2,084 $ 2,645
Items not affecting cash:
Equity investment income (2) (1)
Depreciation and amortization 2,613 5,165
Amortization of tenant inducements (30) (28)
Deferred rent obligations 210 (258)
Unrealized foreign exchange loss (2) 2
Non-cash employment benefits 19 1
Share-based payments 49 41
Finance costs (income) 270 (360)
----------------------------------------------------------------------------
Funds from operations 5,211 7,207
Changes in non-cash working capital balances (980) 5,147
Interest received (paid) (243) 407
----------------------------------------------------------------------------
Net cash from operating activities 3,988 12,761
----------------------------------------------------------------------------
Cash from (used in) financing activities
Bank indebtedness - 550
Advances to affiliated company - 14
Repayment of long-term debt obligations (299) (329)
Net cash from (used in) financing activities (299) 235
----------------------------------------------------------------------------
Cash from (used in) investing activities
Additions to intangible assets (3,563) (9,780)
Decrease in participation surveys in progress 3,508 1,299
Purchase of property and equipment (55) (151)
Payments towards sublease loss provision (89) (89)
Deferred development costs (590) (587)
Changes in non-cash working capital balances (3,268) (3,417)
----------------------------------------------------------------------------
Net cash from (used in) investing activities (4,057) (12,725)
----------------------------------------------------------------------------
Increase (decrease) in cash (368) 271
Cash, beginning of period 1,320 1,547
----------------------------------------------------------------------------
Cash, end of period $ 952 $ 1,818
----------------------------------------------------------------------------About the Company
Divestco is an exploration services company that provides a comprehensive and integrated portfolio of data, software, and services to the oil and gas industry. Through continued commitment to align and bundle products and services to generate value for customers, Divestco is creating an unparalleled set of integrated solutions and unique benefits for the marketplace. Divestco's breadth of data, software and services offers customers the ability to access and analyze the information required to make business decisions and to optimize their success in the upstream oil and gas industry. Divestco is headquartered in Calgary, Alberta, Canada and trades on the TSX Venture Exchange under the symbol "DVT".
This press release contains forward-looking information related to the Company's capital expenditures, projected growth, view and outlook with respect to future oil and gas prices and market conditions, and demand for its products and services. Statements that contain words such as "could', "should", "can", "anticipate", "expect", "believe", "will", "may" and similar expressions and statements relating to matters that are not historical facts constitute "forward-looking information" within the meaning applicable by Canadian securities legislation. Although management of the Company believes that the expectations reflected in such forward-looking information are reasonable, there can be no assurance that such expectations will prove to have been correct because, should one or more of the risks materialize, or should the assumptions underlying forward-looking statements or forward-looking information prove incorrect, actual results may vary materially from those described in this press release as intended, planned, anticipated, believed, estimated or expected. Readers should not place undue reliance on forward-looking statements or forward-looking information. All of the forward-looking statements and forward-looking information of the Company contained in this press release are expressly qualified, in their entirety, by this cautionary statement. Except where required by law, the Company does not assume any obligation to update these forward-looking statements or forward-looking information if conditions or opinions should change.
In particular, this press release contains forward-looking statements pertaining to the following: Company's ability to keep debt and liquidity at acceptable levels, improve/maintain its working capital position and maintain profitability in the current economy; availability of external and internal funding for future operations; relative future competitive position of the Company; nature and timing of growth; oil and natural gas production levels; planned capital expenditure programs; supply and demand for oil and natural gas; future demand for products/services; commodity prices; impact of Canadian federal and provincial governmental regulation on the Company; expected levels of operating costs, finance costs and other costs and expenses; future ability to execute acquisitions and dispositions of assets or businesses; expectations regarding the Company's ability to raise capital and to add to seismic data through new seismic shoots and acquisition of existing seismic data; treatment under tax laws; and new accounting pronouncements.
These forward-looking statements are based upon assumptions including: future prices for crude oil and natural gas; future interest rates and future availability of debt and equity financing will be at levels and costs that allow the Company to manage, operate and finance its business and develop its software products and various oil and gas datasets including its seismic data library, and meet its future obligations; the regulatory framework in respect of royalties, taxes and environmental matters applicable to the Company and its customers will not become so onerous on both the Company and its customers as to preclude the Company and its customers from viably managing, operating and financing its business and the development of its software and data; and that the Company will continue to be able to identify, attract and employ qualified staff and obtain the outside expertise as well as specialized and other equipment it requires to manage, operate and finance its business and develop its properties.
These forward-looking statements are subject to numerous risks and uncertainties, certain of which are beyond the Company's control, including: general economic, market and business conditions; volatility in market prices for crude oil and natural gas; ability of Divestco's clients to explore for, develop and produce oil and gas; availability of financing and capital; fluctuations in interest rates; demand for the Company's product and services; weather and climate conditions; competitive actions by other companies; availability of skilled labour; failure to obtain regulatory approvals in a timely manner; adverse conditions in the debt and equity markets; and government actions including changes in environment and other regulation.