Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The Second Lien Notes were issued by ION Geophysical Corporation and are guaranteed by Guarantors, all of which are wholly-owned subsidiaries. The Guarantors have fully and unconditionally guaranteed the payment obligations of ION Geophysical Corporation with respect to the Second Lien Notes. In August 2018, as part of the Company entering into the Third Amendment to its Credit Agreement, the Company joined the Mexican Subsidiary as a guarantor with respect to the Second Lien Notes. All periods presented below have been updated to include the Mexican Subsidiary within The Guarantors column. The following condensed consolidating financial information presents the results of operations, financial position and cash flows for: • ION Geophysical Corporation and the Guarantors (in each case, reflecting investments in subsidiaries utilizing the equity method of accounting). • All other subsidiaries of ION Geophysical Corporation that are not Guarantors. • The consolidating adjustments necessary to present ION Geophysical Corporation’s results on a consolidated basis. This condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements and footnotes. For additional information pertaining to the Notes, See Item 2. “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II of this Form 10-Q. September 30, 2018 Balance Sheet ION Geophysical Corporation The Guarantors All Other Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 20,553 $ 18 $ 9,472 $ — $ 30,043 Accounts receivable, net 8 15,101 8,515 — 23,624 Unbilled receivables — 14,326 11,398 — 25,724 Inventories — 9,421 5,708 — 15,129 Prepaid expenses and other current assets 2,107 1,211 2,536 — 5,854 Total current assets 22,668 40,077 37,629 — 100,374 Deferred income tax asset 1,264 2,645 149 — 4,058 Property, plant, equipment and seismic rental equipment, net 375 9,155 40,438 — 49,968 Multi-client data library, net — 75,631 7,623 — 83,254 Investment in subsidiaries 812,068 261,875 — (1,073,943 ) — Goodwill — — 23,590 — 23,590 Intercompany receivables — 271,410 66,287 (337,697 ) — Other assets 1,708 935 70 — 2,713 Total assets $ 838,083 $ 661,728 $ 175,786 $ (1,411,640 ) $ 263,957 LIABILITIES AND EQUITY Current liabilities: Current maturities of long-term debt $ — $ 1,335 $ — $ — $ 1,335 Accounts payable 3,166 25,825 2,881 — 31,872 Accrued expenses 13,356 11,088 9,112 — 33,556 Accrued multi-client data library royalties — 28,020 215 — 28,235 Deferred revenue — 7,507 2,820 — 10,327 Total current liabilities 16,522 73,775 15,028 — 105,325 Long-term debt, net of current maturities 117,400 2,049 — — 119,449 Intercompany payables 678,114 — — (678,114 ) — Other long-term liabilities 436 5,815 6,018 — 12,269 Total liabilities 812,472 81,639 21,046 (678,114 ) 237,043 Equity: Common stock 140 290,460 47,776 (338,236 ) 140 Additional paid-in capital 951,811 180,700 203,907 (384,607 ) 951,811 Accumulated earnings (deficit) (906,749 ) 365,725 1,973 (367,698 ) (906,749 ) Accumulated other comprehensive income (loss) (19,591 ) 4,324 (20,923 ) 16,599 (19,591 ) Due from ION Geophysical Corporation — (261,120 ) (79,296 ) 340,416 — Total stockholders’ equity 25,611 580,089 153,437 (733,526 ) 25,611 Noncontrolling interest — — 1,303 — 1,303 Total equity 25,611 580,089 154,740 (733,526 ) 26,914 Total liabilities and equity $ 838,083 $ 661,728 $ 175,786 $ (1,411,640 ) $ 263,957 December 31, 2017 Balance Sheet ION Geophysical Corporation The Guarantors All Other Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 39,344 $ 66 $ 12,646 $ — $ 52,056 Accounts receivable, net 50 12,496 6,932 — 19,478 Unbilled receivables — 34,484 2,820 — 37,304 Inventories — 8,686 5,822 — 14,508 Prepaid expenses and other current assets 2,427 769 4,447 — 7,643 Total current assets 41,821 56,501 32,667 — 130,989 Deferred income tax asset 1,264 336 153 — 1,753 Property, plant, equipment and seismic rental equipment, net 511 7,170 44,472 — 52,153 Multi-client data library, net — 81,442 7,858 — 89,300 Investment in subsidiaries 753,045 321,934 — (1,074,979 ) — Goodwill — — 24,089 — 24,089 Intercompany receivables — 225,144 56,633 (281,777 ) — Other assets 686 1,811 288 — 2,785 Total assets $ 797,327 $ 694,338 $ 166,160 $ (1,356,756 ) $ 301,069 LIABILITIES AND EQUITY Current liabilities: Current maturities of long-term debt $ 39,774 $ 250 $ — $ — $ 40,024 Accounts payable 1,774 20,982 2,195 — 24,951 Accrued expenses 12,284 16,957 9,456 — 38,697 Accrued multi-client data library royalties — 26,824 211 — 27,035 Deferred revenue — 7,231 1,679 — 8,910 Total current liabilities 53,832 72,244 13,541 — 139,617 Long-term debt, net of current maturities 116,691 29 — — 116,720 Intercompany payables 596,783 — — (596,783 ) — Other long-term liabilities 454 6,084 7,388 — 13,926 Total liabilities 767,760 78,357 20,929 (596,783 ) 270,263 Equity: Common stock 120 290,460 49,394 (339,854 ) 120 Additional paid-in capital 903,247 180,701 202,290 (382,991 ) 903,247 Accumulated earnings (deficit) (854,921 ) 376,690 (9,247 ) (367,443 ) (854,921 ) Accumulated other comprehensive income (loss) (18,879 ) 4,372 (19,681 ) 15,309 (18,879 ) Due from ION Geophysical Corporation — (236,242 ) (78,764 ) 315,006 — Total stockholders’ equity 29,567 615,981 143,992 (759,973 ) 29,567 Noncontrolling interest — — 1,239 — 1,239 Total equity 29,567 615,981 145,231 (759,973 ) 30,806 Total liabilities and equity $ 797,327 $ 694,338 $ 166,160 $ (1,356,756 ) $ 301,069 Three Months Ended September 30, 2018 Income Statement ION Geophysical Corporation The Guarantors All Other Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Net revenues $ — $ 39,211 $ 7,989 $ — $ 47,200 Cost of sales — 26,328 4,397 — 30,725 Gross profit — 12,883 3,592 — 16,475 Total operating expenses 7,349 7,911 3,667 — 18,927 Income (loss) from operations (7,349 ) 4,972 (75 ) — (2,452 ) Interest expense, net (3,046 ) (7 ) 31 — (3,022 ) Intercompany interest, net 265 (3,649 ) 3,384 — — Equity in earnings (losses) of investments 2,291 (301 ) — (1,990 ) — Other income (expense) 19 (2 ) 74 — 91 Net income (loss) before income taxes (7,820 ) 1,013 3,414 (1,990 ) (5,383 ) Income tax expense (benefit) (284 ) (2,358 ) 4,721 — 2,079 Net income (loss) (7,536 ) 3,371 (1,307 ) (1,990 ) (7,462 ) Net income attributable to noncontrolling interest — — (74 ) — (74 ) Net income (loss) attributable to ION $ (7,536 ) $ 3,371 $ (1,381 ) (1,990 ) $ (7,536 ) Comprehensive net income $ (7,493 ) $ 3,370 $ 11,382 $ (14,678 ) $ (7,419 ) Comprehensive income attributable to noncontrolling interest — — (74 ) — (74 ) Comprehensive net income (loss) attributable to ION $ (7,493 ) $ 3,370 $ 11,308 $ (14,678 ) $ (7,493 ) Three Months Ended September 30, 2017 Income Statement ION Geophysical Corporation The Guarantors All Other Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Net revenues $ — $ 50,366 $ 10,729 $ — $ 61,095 Cost of sales — 22,335 8,651 — 30,986 Gross profit — 28,031 2,078 — 30,109 Total operating expenses 8,349 7,877 3,947 — 20,173 Income (loss) from operations (8,349 ) 20,154 (1,869 ) — 9,936 Interest expense, net (4,054 ) 36 59 — (3,959 ) Intercompany interest, net 259 (1,603 ) 1,344 — — Equity in earnings (losses) of investments 17,097 (11,496 ) — (5,601 ) — Other income (expense) 19 (49 ) 752 — 722 Net income before income taxes 4,972 7,042 286 (5,601 ) 6,699 Income tax expense 37 865 784 — 1,686 Net income (loss) 4,935 6,177 (498 ) (5,601 ) 5,013 Net income attributable to noncontrolling interest — — (78 ) — (78 ) Net income (loss) attributable to ION $ 4,935 $ 6,177 $ (576 ) (5,601 ) $ 4,935 Comprehensive net income $ 5,968 $ 6,190 $ 448 $ (6,560 ) $ 6,046 Comprehensive income attributable to noncontrolling interest — — (78 ) — (78 ) Comprehensive net income attributable to ION $ 5,968 $ 6,190 $ 370 $ (6,560 ) $ 5,968 Nine Months Ended September 30, 2018 Income Statement ION Geophysical Corporation The Guarantors All Other Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Net revenues $ — $ 63,465 $ 41,986 $ — $ 105,451 Cost of sales — 60,869 22,771 — 83,640 Gross profit — 2,596 19,215 — 21,811 Total operating expenses 26,592 22,050 10,780 — 59,422 Income (loss) from operations (26,592 ) (19,454 ) 8,435 — (37,611 ) Interest expense, net (9,876 ) (20 ) 127 — (9,769 ) Intercompany interest, net 842 (8,779 ) 7,937 — — Equity in earnings (losses) of investments (13,826 ) 14,081 — (255 ) — Other income (expense) (206 ) 66 (476 ) — (616 ) Net income (loss) before income taxes (49,658 ) (14,106 ) 16,023 (255 ) (47,996 ) Income tax expense (benefit) 2,170 (3,141 ) 4,276 — 3,305 Net income (loss) (51,828 ) (10,965 ) 11,747 (255 ) (51,301 ) Net income attributable to noncontrolling interest — — (527 ) — (527 ) Net income (loss) attributable to ION $ (51,828 ) $ (10,965 ) 11,220 $ (255 ) (51,828 ) Comprehensive net income (loss) $ (52,540 ) $ (11,013 ) $ 10,505 $ 1,035 $ (52,013 ) Comprehensive income attributable to noncontrolling interest — — (527 ) — (527 ) Comprehensive net income (loss) attributable to ION $ (52,540 ) $ (11,013 ) $ 9,978 $ 1,035 $ (52,540 ) Nine Months Ended September 30, 2017 Income Statement ION Geophysical Corporation The Guarantors All Other Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Net revenues $ — $ 99,750 $ 39,902 $ — $ 139,652 Cost of sales — 62,684 25,140 — 87,824 Gross profit — 37,066 14,762 — 51,828 Total operating expenses 25,761 20,774 12,841 — 59,376 Income (loss) from operations (25,761 ) 16,292 1,921 — (7,548 ) Interest expense, net (12,697 ) (60 ) 93 — (12,664 ) Intercompany interest, net 852 (4,743 ) 3,891 — — Equity in earnings of investments 13,963 6,357 — (20,320 ) — Other income (expense) (5,068 ) (396 ) 1,310 — (4,154 ) Net income (loss) before income taxes (28,711 ) 17,450 7,215 (20,320 ) (24,366 ) Income tax expense 137 475 3,058 — 3,670 Net income (loss) (28,848 ) 16,975 4,157 (20,320 ) (28,036 ) Net income attributable to noncontrolling interests — — (812 ) — (812 ) Net income (loss) applicable to ION $ (28,848 ) 16,975 $ 3,345 $ (20,320 ) $ (28,848 ) Comprehensive net income (loss) $ (27,175 ) $ 16,940 $ 6,197 $ (21,249 ) $ (25,287 ) Comprehensive income attributable to noncontrolling interest — — (812 ) — (812 ) Comprehensive net income (loss) attributable to ION $ (27,175 ) $ 16,940 $ 5,385 $ (21,249 ) $ (26,099 ) Nine Months Ended September 30, 2018 Statement of Cash Flows ION Geophysical Corporation The Guarantors All Other Subsidiaries Total Consolidated (In thousands) Cash flows from operating activities: Net cash provided by (used in) operating activities $ (32,495 ) $ 28,151 $ (2,980 ) $ (7,324 ) Cash flows from investing activities: Cash invested in multi-client data library — (17,427 ) (2,484 ) (19,911 ) Purchase of property, plant, equipment and seismic rental equipment (282 ) (21 ) (207 ) (510 ) Proceeds from sale of fixed assets and rental assets — 112 85 197 Net cash used in investing activities (282 ) (17,336 ) (2,606 ) (20,224 ) Cash flows from financing activities: Payments under revolving line of credit (10,000 ) — — (10,000 ) Payments on notes payable and long-term debt (29,879 ) (192 ) — (30,071 ) Costs associated with issuance of debt (565 ) — — (565 ) Intercompany lending 8,555 (10,671 ) 2,116 — Net proceeds from issuance of stock 46,999 — — 46,999 Dividend payment to non-controlling interest (200 ) — — (200 ) Other financing activities (924 ) — — (924 ) Net cash provided by (used in) financing activities 13,986 (10,863 ) 2,116 5,239 Effect of change in foreign currency exchange rates on cash, cash equivalents and restricted cash — — 296 296 Net decrease in cash, cash equivalents and restricted cash (18,791 ) (48 ) (3,174 ) (22,013 ) Cash, cash equivalents and restricted cash at beginning of period 39,707 66 12,646 52,419 Cash, cash equivalents and restricted cash at end of period $ 20,916 $ 18 $ 9,472 $ 30,406 The following table is a reconciliation of cash and cash equivalents to total cash, cash equivalents, and restricted cash: September 30, 2018 ION Geophysical Corporation The Guarantors All Other Subsidiaries Total Consolidated (In thousands) Cash and cash equivalents $ 20,553 $ 18 $ 9,472 $ 30,043 Restricted cash included in prepaid expenses and other current assets 60 — — 60 Restricted cash included in other long-term assets 303 — — 303 Total cash, cash equivalents, and restricted cash shown in statement of cash flows $ 20,916 $ 18 $ 9,472 $ 30,406 Nine Months Ended September 30, 2017 Statement of Cash Flows ION Geophysical Corporation The Guarantors All Other Subsidiaries Total Consolidated (In thousands) Cash flows from operating activities: Net cash provided by (used in) operating activities $ (3,109 ) $ 21,127 $ (8,324 ) $ 9,694 Cash flows from investing activities: Investment in multi-client data library — (16,576 ) — (16,576 ) Purchase of property, plant, equipment and seismic rental equipment (165 ) (775 ) (81 ) (1,021 ) Net cash used in investing activities (165 ) (17,351 ) (81 ) (17,597 ) Cash flows from financing activities: Payments on notes payable and long-term debt (1,018 ) (3,244 ) (58 ) (4,320 ) Intercompany lending (1,574 ) (704 ) 2,278 — Other financing activities (257 ) — — (257 ) Net cash provided by (used in) financing activities (2,849 ) (3,948 ) 2,220 (4,577 ) Effect of change in foreign currency exchange rates on cash, cash equivalents and restricted cash — — (271 ) (271 ) Net decrease in cash, cash equivalents and restricted cash (6,123 ) (172 ) (6,456 ) (12,751 ) Cash, cash equivalents and restricted cash at beginning of period 23,823 215 29,395 53,433 Cash, cash equivalents and restricted cash at end of period $ 17,700 $ 43 $ 22,939 $ 40,682 The following table is a reconciliation of cash and cash equivalents to total cash, cash equivalents, and restricted cash: September 30, 2017 ION Geophysical Corporation The Guarantors All Other Subsidiaries Total Consolidated (In thousands) Cash and cash equivalents $ 17,243 $ 43 $ 22,939 $ 40,225 Restricted cash included in prepaid expenses and other current assets 154 — — 154 Restricted cash included in other long-term assets 303 — — 303 Total cash, cash equivalents, and restricted cash shown in statement of cash flows $ 17,700 $ 43 $ 22,939 $ 40,682 |