UNITED STATES
|
||||
SECURITIES AND EXCHANGE COMMISSION
|
||||
Washington, D.C. 20549
|
||||
FORM 10-Q
|
||||
(Mark One)
|
||||
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|||
For the quarterly period ended June 30, 2010
|
||||
OR
|
||||
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|||
For the transition period from ________________ to ______________
|
||||
Commission File Number: 001-14273
|
||||
CORE LABORATORIES N.V.
|
||||
(Exact name of registrant as specified in its charter)
|
||||
The Netherlands
|
Not Applicable
|
|||
(State of other jurisdiction of
|
(I.R.S. Employer Identification No.)
|
|||
incorporation or organization)
|
||||
Herengracht 424
|
||||
1017 BZ Amsterdam
|
||||
The Netherlands
|
Not Applicable
|
|||
(Address of principal executive offices)
|
(Zip Code)
|
|||
(31-20) 420-3191
|
||||
(Registrant's telephone number, including area code)
|
||||
None
|
||||
(Former name, former address and former fiscal year, if changed since last report)
|
Large accelerated filer ý
|
Accelerated filer ¨
|
Non-accelerated filer ¨
|
Smaller reporting company ¨
|
(Do not check if a smaller reporting company)
|
CORE LABORATORIES N.V.
|
||
FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2010
|
||
Page
|
||
PART I - FINANCIAL INFORMATION
|
||
Item 1.
|
Financial Statements
|
|
1
|
||
2
|
||
3
|
||
4
|
||
5
|
||
Item 2.
|
17
|
|
Item 3.
|
25
|
|
Item 4.
|
25
|
|
PART II - OTHER INFORMATION
|
||
Item 1.
|
26
|
|
Item 2.
|
26
|
|
Item 6.
|
27
|
|
28
|
||
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 173,622 | $ | 181,045 | ||||
Accounts receivable, net of allowance for doubtful accounts of $3,571 and
$3,202 at 2010 and 2009, respectively
|
137,565 | 133,758 | ||||||
Inventories, net
|
33,762 | 32,184 | ||||||
Prepaid expenses and other current assets
|
29,022 | 43,550 | ||||||
TOTAL CURRENT ASSETS
|
373,971 | 390,537 | ||||||
PROPERTY, PLANT AND EQUIPMENT, net
|
100,680 | 98,784 | ||||||
INTANGIBLES, net
|
9,191 | 6,520 | ||||||
GOODWILL
|
154,217 | 148,600 | ||||||
OTHER ASSETS
|
14,602 | 13,725 | ||||||
TOTAL ASSETS
|
$ | 652,661 | $ | 658,166 | ||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$ | 39,528 | $ | 33,009 | ||||
Accrued payroll and related costs
|
23,140 | 24,368 | ||||||
Taxes other than payroll and income
|
6,817 | 8,183 | ||||||
Unearned revenues
|
18,472 | 16,528 | ||||||
Income tax payable
|
23,001 | 15,433 | ||||||
Short-term debt – Senior Exchangeable Notes
|
216,787 | - | ||||||
Other accrued expenses
|
9,667 | 8,887 | ||||||
TOTAL CURRENT LIABILITIES
|
337,412 | 106,408 | ||||||
LONG-TERM DEBT – SENIOR EXCHANGEABLE NOTES
|
- | 209,112 | ||||||
DEFERRED COMPENSATION
|
18,143 | 16,866 | ||||||
DEFERRED TAX LIABILITIES
|
8,239 | 7,692 | ||||||
OTHER LONG-TERM LIABILITIES
|
32,603 | 36,330 | ||||||
COMMITMENTS AND CONTINGENCIES
|
- | - | ||||||
EQUITY COMPONENT OF SHORT-TERM DEBT – SENIOR EXCHANGEABLE NOTES
|
21,871 | - | ||||||
EQUITY:
|
||||||||
Preference shares, EUR 0.02 par value; 6,000,000 shares authorized,
none issued or outstanding
|
- | - | ||||||
Common shares, EUR 0.02 par value;
200,000,000 shares authorized, 51,039,912 issued and 44,675,908 outstanding at 2010 and
51,039,912 issued and 45,973,408 outstanding at 2009
|
1,430 | 1,430 | ||||||
Additional paid-in capital
|
37,149 | 61,719 | ||||||
Retained earnings
|
530,500 | 469,454 | ||||||
Accumulated other comprehensive (loss)
|
(6,365 | ) | (6,536 | ) | ||||
Treasury shares (at cost), 6,364,004 at 2010 and 5,066,504 at 2009
|
(330,757 | ) | (246,699 | ) | ||||
Total Core Laboratories N.V. shareholders' equity
|
231,957 | 279,368 | ||||||
Non-controlling interest
|
2,436 | 2,390 | ||||||
TOTAL EQUITY
|
234,393 | 281,758 | ||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 652,661 | $ | 658,166 |
Three Months Ended
June 30,
|
||||||||
|
2010
|
2009
|
||||||
(Unaudited)
|
||||||||
REVENUES:
|
||||||||
Services
|
$ | 153,010 | $ | 134,671 | ||||
Product sales
|
45,892 | 32,591 | ||||||
198,902 | 167,262 | |||||||
OPERATING EXPENSES:
|
||||||||
Cost of services, exclusive of depreciation expense shown below
|
96,411 | 84,401 | ||||||
Cost of product sales, exclusive of depreciation expense shown below
|
32,506 | 24,596 | ||||||
General and administrative expenses
|
9,211 | 6,684 | ||||||
Depreciation
|
5,430 | 5,724 | ||||||
Amortization
|
336 | 182 | ||||||
Other expense (income), net
|
1,288 | (6,013 | ) | |||||
OPERATING INCOME
|
53,720 | 51,688 | ||||||
Interest expense
|
4,114 | 3,840 | ||||||
Income before income tax expense
|
49,606 | 47,848 | ||||||
Income tax expense
|
15,244 | 17,884 | ||||||
Net income
|
34,362 | 29,964 | ||||||
Net income attributable to non-controlling interest
|
146 | 157 | ||||||
Net income attributable to Core Laboratories N.V.
|
$ | 34,216 | $ | 29,807 | ||||
EARNINGS PER SHARE INFORMATION:
|
||||||||
Basic earnings per share attributable to Core Laboratories N.V.
|
$ | 0.77 | $ | 0.65 | ||||
Diluted earnings per share attributable to Core Laboratories N.V.
|
$ | 0.71 | $ | 0.64 | ||||
Cash dividends per share
|
$ | 0.06 | $ | 0.05 | ||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
|
||||||||
Basic
|
44,651 | 45,911 | ||||||
Diluted
|
47,957 | 46,357 | ||||||
Six Months Ended
June 30,
|
||||||||
|
2010
|
2009
|
||||||
(Unaudited)
|
||||||||
REVENUES:
|
||||||||
Services
|
$ | 296,452 | $ | 276,363 | ||||
Product sales
|
90,787 | 69,775 | ||||||
387,239 | 346,138 | |||||||
OPERATING EXPENSES:
|
||||||||
Cost of services, exclusive of depreciation expense shown below
|
191,768 | 172,697 | ||||||
Cost of product sales, exclusive of depreciation expense shown below
|
62,737 | 52,332 | ||||||
General and administrative expenses
|
15,591 | 15,958 | ||||||
Depreciation
|
10,849 | 11,251 | ||||||
Amortization
|
671 | 363 | ||||||
Other expense (income), net
|
490 | (4,770 | ) | |||||
OPERATING INCOME
|
105,133 | 98,307 | ||||||
Interest expense
|
8,173 | 7,640 | ||||||
Income before income tax expense
|
96,960 | 90,667 | ||||||
Income tax expense
|
30,312 | 31,464 | ||||||
Net income
|
66,648 | 59,203 | ||||||
Net income attributable to non-controlling interest
|
227 | 204 | ||||||
Net income attributable to Core Laboratories N.V.
|
$ | 66,421 | $ | 58,999 | ||||
EARNINGS PER SHARE INFORMATION:
|
||||||||
Basic earnings per share attributable to Core Laboratories N.V.
|
$ | 1.48 | $ | 1.28 | ||||
Diluted earnings per share attributable to Core Laboratories N.V.
|
$ | 1.40 | $ | 1.27 | ||||
Cash dividends per share
|
$ | 0.12 | $ | 0.10 | ||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
|
||||||||
Basic
|
44,743 | 45,925 | ||||||
Diluted
|
47,396 | 46,383 | ||||||
Six Months Ended
June 30,
|
||||||||
|
2010
|
2009
|
||||||
(Unaudited)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 66,648 | $ | 59,203 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Net provision for (recoveries of) doubtful accounts
|
811 | 319 | ||||||
Provisions for inventory obsolescence
|
298 | 103 | ||||||
Equity in earnings of affiliates
|
(239 | ) | (78 | ) | ||||
Stock-based compensation
|
3,836 | 2,624 | ||||||
Depreciation and amortization
|
11,520 | 11,614 | ||||||
Non-cash interest expense
|
7,735 | 7,213 | ||||||
Gain on sale of assets
|
8 | (345 | ) | |||||
Realization of pension obligation
|
171 | 117 | ||||||
(Increase) decrease in value of life insurance policies
|
765 | (421 | ) | |||||
Deferred income taxes
|
(8,822 | ) | (8,145 | ) | ||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(4,618 | ) | 20,028 | |||||
Inventories
|
(1,876 | ) | (2,123 | ) | ||||
Prepaid expenses and other current assets
|
23,896 | 724 | ||||||
Other assets
|
(540 | ) | (252 | ) | ||||
Accounts payable
|
6,519 | (14,748 | ) | |||||
Accrued expenses
|
7,698 | 1,948 | ||||||
Other long-term liabilities
|
(2,450 | ) | 8,486 | |||||
Net cash provided by operating activities
|
111,360 | 86,267 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(12,696 | ) | (5,320 | ) | ||||
Patents and other intangibles
|
(142 | ) | (151 | ) | ||||
Acquisitions
|
(9,000 | ) | - | |||||
Proceeds from sale of assets
|
125 | 459 | ||||||
Premiums on life insurance
|
(921 | ) | (844 | ) | ||||
Net cash used in investing activities
|
(22,634 | ) | (5,856 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Stock options exercised
|
295 | 302 | ||||||
Excess tax benefits from stock-based compensation
|
798 | 127 | ||||||
Non-controlling interest - dividends
|
(181 | ) | (246 | ) | ||||
Dividends paid
|
(5,375 | ) | (4,597 | ) | ||||
Repurchase of common shares
|
(91,686 | ) | (8,889 | ) | ||||
Net cash used in financing activities
|
(96,149 | ) | (13,303 | ) | ||||
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(7,423 | ) | 67,108 | |||||
CASH AND CASH EQUIVALENTS, beginning of period
|
181,045 | 36,138 | ||||||
CASH AND CASH EQUIVALENTS, end of period
|
$ | 173,622 | $ | 103,246 | ||||
Non-cash investing and financing activities:
|
||||||||
Financed capital expenditures
|
$ | - | $ | 2,871 | ||||
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Finished goods
|
$ | 22,503 | $ | 22,161 | ||||
Parts and materials
|
8,823 | 8,756 | ||||||
Work in progress
|
2,436 | 1,267 | ||||||
Total inventories, net
|
$ | 33,762 | $ | 32,184 |
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Senior exchangeable notes
|
$ | 238,658 | $ | 238,658 | ||||
Discount on senior exchangeable notes
|
(21,871 | ) | (29,546 | ) | ||||
Net senior exchangeable notes
|
$ | 216,787 | $ | 209,112 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Service cost
|
$ | 304 | $ | 265 | $ | 627 | $ | 518 | ||||||||
Interest cost
|
352 | 339 | 728 | 663 | ||||||||||||
Expected return on plan assets
|
(111 | ) | (186 | ) | (230 | ) | (364 | ) | ||||||||
Amortization of transition asset
|
(22 | ) | (22 | ) | (44 | ) | (44 | ) | ||||||||
Amortization of prior service cost
|
40 | 40 | 80 | 80 | ||||||||||||
Amortization of net loss
|
95 | 61 | 189 | 122 | ||||||||||||
Net periodic pension cost
|
$ | 658 | $ | 497 | $ | 1,350 | $ | 975 |
(Unaudited)
|
Fair Value Measurement at June 30, 2010
|
|||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Deferred compensation plan trust assets
|
$ | 6,266 | $ | - | $ | 6,266 | $ | - | ||||||||
Liabilities:
|
||||||||||||||||
Deferred compensation plan
|
$ | 9,894 | $ | 1,767 | $ | 8,127 | $ | - |
Fair Value Measurement at December 31, 2009
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Assets:
|
||||||||||||||||
Deferred compensation plan trust assets
|
$ | 6,193 | $ | - | $ | 6,193 | $ | - | ||||||||
Liabilities:
|
||||||||||||||||
Deferred compensation plan
|
$ | 9,366 | $ | 1,339 | $ | 8,027 | $ | - |
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Other
|
Non-
|
||||||||||||||||||||||||||
Common
|
Paid-In
|
Retained
|
Comprehensive
|
Treasury
|
Controlling
|
Total
|
||||||||||||||||||||||
(Unaudited)
|
Shares
|
Capital
|
Earnings
|
Income (Loss)
|
Stock
|
Interest
|
Equity
|
|||||||||||||||||||||
December 31, 2009
|
$ | 1,430 | $ | 61,719 | $ | 469,454 | $ | (6,536 | ) | $ | (246,699 | ) | $ | 2,390 | $ | 281,758 | ||||||||||||
Stock options exercised
|
- | (1,353 | ) | - | - | 1,648 | - | 295 | ||||||||||||||||||||
Stock based-awards
|
- | (2,144 | ) | - | - | 5,980 | - | 3,836 | ||||||||||||||||||||
Tax benefit of stock-based awards issued
|
- | 798 | - | - | - | - | 798 | |||||||||||||||||||||
Repurchase of common shares
|
- | - | - | - | (91,686 | ) | - | (91,686 | ) | |||||||||||||||||||
Dividends paid
|
- | - | (5,375 | ) | - | - | - | (5,375 | ) | |||||||||||||||||||
Equity component of short-term debt
|
- | (21,871 | ) | - | - | - | - | (21,871 | ) | |||||||||||||||||||
Non-controlling interest dividend
|
- | - | - | - | - | (181 | ) | (181 | ) | |||||||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||
Amortization of pension,
net of tax
|
- | - | - | 171 | - | - | 171 | |||||||||||||||||||||
Net income
|
- | - | 66,421 | - | - | 227 | 66,648 | |||||||||||||||||||||
Total comprehensive income
|
66,819 | |||||||||||||||||||||||||||
June 30, 2010
|
$ | 1,430 | $ | 37,149 | $ | 530,500 | $ | (6,365 | ) | $ | (330,757 | ) | $ | 2,436 | $ | 234,393 |
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net income
|
$ | 34,362 | $ | 29,964 | $ | 66,648 | $ | 59,203 | ||||||||
Realization of pension obligation
|
86 | 59 | 171 | 117 | ||||||||||||
Total comprehensive income
|
$ | 34,448 | $ | 30,023 | $ | 66,819 | $ | 59,320 |
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Prior service cost
|
$ | (911 | ) | $ | (971 | ) | ||
Transition asset
|
356 | 389 | ||||||
Unrecognized net actuarial loss
|
(5,810 | ) | (5,954 | ) | ||||
Total accumulated other comprehensive loss
|
$ | (6,365 | ) | $ | (6,536 | ) |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Weighted average basic common shares outstanding
|
44,651 | 45,911 | 44,743 | 45,925 | ||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Stock options
|
55 | 96 | 56 | 142 | ||||||||||||
Contingent shares
|
44 | 32 | 37 | 30 | ||||||||||||
Restricted stock and other
|
568 | 318 | 550 | 286 | ||||||||||||
Senior exchangeable notes
|
1,823 | - | 1,586 | - | ||||||||||||
Warrants
|
816 | - | 424 | - | ||||||||||||
Weighted average diluted common and potential common shares outstanding
|
47,957 | 46,357 | 47,396 | 46,383 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Gain on sale of assets
|
$ | 39 | $ | (268 | ) | $ | 8 | $ | (345 | ) | ||||||
Foreign exchange loss (gain)
|
1,712 | (2,897 | ) | 1,621 | (1,009 | ) | ||||||||||
Interest income
|
(130 | ) | (59 | ) | (142 | ) | (98 | ) | ||||||||
Non-income tax accrual
|
- | (2,500 | ) | - | (2,500 | ) | ||||||||||
Rents and royalties
|
(218 | ) | (508 | ) | (700 | ) | (849 | ) | ||||||||
Other, net
|
(115 | ) | 219 | (297 | ) | 31 | ||||||||||
Total other expense (income), net
|
$ | 1,288 | $ | (6,013 | ) | $ | 490 | $ | (4,770 | ) |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Australian Dollar
|
$ | 103 | $ | (300 | ) | $ | 103 | $ | (278 | ) | ||||||
British Pound
|
158 | (304 | ) | 416 | (232 | ) | ||||||||||
Canadian Dollar
|
149 | (1,115 | ) | (236 | ) | (767 | ) | |||||||||
Euro
|
1,619 | (376 | ) | 1,589 | (213 | ) | ||||||||||
Russian Ruble
|
(69 | ) | (372 | ) | (15 | ) | 224 | |||||||||
Venezuelan Bolivar
|
(202 | ) | (1 | ) | (191 | ) | (1 | ) | ||||||||
Other currencies, net
|
(46 | ) | (429 | ) | (45 | ) | 258 | |||||||||
Total loss (gain)
|
$ | 1,712 | $ | (2,897 | ) | $ | 1,621 | $ | (1,009 | ) |
*
|
Reservoir Description: Encompasses the characterization of petroleum reservoir rock, fluid and gas samples. We provide analytical and field services to characterize properties of crude oil and petroleum products to the oil and gas industry.
|
*
|
Production Enhancement: Includes products and services relating to reservoir well completions, perforations, stimulations and production. We provide integrated services to evaluate the effectiveness of well completions and to develop solutions aimed at increasing the effectiveness of enhanced oil recovery projects.
|
*
|
Reservoir Management: Combines and integrates information from reservoir description and production enhancement services to increase production and improve recovery of oil and gas from our clients' reservoirs.
|
(Unaudited)
|
Reservoir Description
|
Production Enhancement
|
Reservoir Management
|
Corporate & Other 1
|
Consolidated
|
|||||||||||||||
Three Months Ended June 30, 2010
|
||||||||||||||||||||
Revenues from unaffiliated customers
|
$ | 106,528 | $ | 79,717 | $ | 12,657 | $ | - | $ | 198,902 | ||||||||||
Inter-segment revenues
|
248 | 419 | 427 | (1,094 | ) | - | ||||||||||||||
Segment operating income
|
25,074 | 26,152 | 3,672 | (1,178 | ) | 53,720 | ||||||||||||||
Total assets
|
258,759 | 190,512 | 14,245 | 189,145 | 652,661 | |||||||||||||||
Capital expenditures
|
4,600 | 720 | 219 | 1,002 | 6,541 | |||||||||||||||
Depreciation and amortization
|
3,523 | 1,626 | 166 | 451 | 5,766 | |||||||||||||||
Three Months Ended June 30, 2009
|
||||||||||||||||||||
Revenues from unaffiliated customers
|
$ | 103,479 | $ | 52,014 | $ | 11,769 | $ | - | $ | 167,262 | ||||||||||
Inter-segment revenues
|
351 | 447 | 355 | (1,153 | ) | - | ||||||||||||||
Segment operating income (loss)
|
31,462 | 14,419 | 3,484 | 2,323 | 51,688 | |||||||||||||||
Total assets
|
255,448 | 172,095 | 17,929 | 130,402 | 575,874 | |||||||||||||||
Capital expenditures
|
2,120 | 401 | 52 | 92 | 2,665 | |||||||||||||||
Depreciation and amortization
|
3,593 | 1,462 | 178 | 673 | 5,906 | |||||||||||||||
Six Months Ended June 30, 2010
|
||||||||||||||||||||
Revenues from unaffiliated customers
|
$ | 210,621 | $ | 148,561 | $ | 28,057 | $ | - | $ | 387,239 | ||||||||||
Inter-segment revenues
|
548 | 713 | 715 | (1,976 | ) | - | ||||||||||||||
Segment operating income
|
50,215 | 47,095 | 9,292 | (1,469 | ) | 105,133 | ||||||||||||||
Total assets
|
258,759 | 190,512 | 14,245 | 189,145 | 652,661 | |||||||||||||||
Capital expenditures
|
9,929 | 1,392 | 257 | 1,118 | 12,696 | |||||||||||||||
Depreciation and amortization
|
7,030 | 3,249 | 324 | 917 | 11,520 | |||||||||||||||
Six Months Ended June 30, 2009
|
||||||||||||||||||||
Revenues from unaffiliated customers
|
$ | 206,002 | $ | 115,114 | $ | 25,022 | $ | - | $ | 346,138 | ||||||||||
Inter-segment revenues
|
474 | 808 | 736 | (2,018 | ) | - | ||||||||||||||
Segment operating income (loss)
|
56,214 | 32,743 | 6,962 | 2,388 | 98,307 | |||||||||||||||
Total assets
|
255,448 | 172,095 | 17,929 | 130,402 | 575,874 | |||||||||||||||
Capital expenditures
|
4,183 | 988 | 52 | 97 | 5,320 | |||||||||||||||
Depreciation and amortization
|
6,950 | 2,924 | 355 | 1,385 | 11,614 | |||||||||||||||
(1) "Corporate & Other" represents those items that are not directly related to a particular segment and eliminations.
|
Condensed Consolidating Balance Sheets (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
June 30, 2010
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 32,379 | $ | 127,184 | $ | 14,059 | $ | - | $ | 173,622 | ||||||||||
Accounts receivable, net
|
1 | 30,072 | 107,492 | - | 137,565 | |||||||||||||||
Inventories, net
|
- | 3,584 | 30,178 | - | 33,762 | |||||||||||||||
Prepaid expenses and other current assets
|
7,097 | 11,221 | 10,704 | - | 29,022 | |||||||||||||||
Total current assets
|
39,477 | 172,061 | 162,433 | - | 373,971 | |||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net
|
- | 21,822 | 78,858 | - | 100,680 | |||||||||||||||
GOODWILL AND INTANGIBLES, net
|
46,986 | 16,275 | 100,147 | - | 163,408 | |||||||||||||||
INTERCOMPANY RECEIVABLES
|
- | 261,797 | 329,159 | (590,956 | ) | - | ||||||||||||||
INVESTMENT IN AFFILIATES
|
609,764 | - | 1,731,110 | (2,340,315 | ) | 559 | ||||||||||||||
DEFERRED TAX ASSET
|
2,610 | - | 6,671 | (9,281 | ) | - | ||||||||||||||
OTHER ASSETS
|
2,670 | 8,835 | 2,538 | - | 14,043 | |||||||||||||||
TOTAL ASSETS
|
$ | 701,507 | $ | 480,790 | $ | 2,410,916 | $ | (2,940,552 | ) | $ | 652,661 | |||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||||||
Accounts payable
|
$ | 193 | $ | 7,177 | $ | 32,158 | $ | - | $ | 39,528 | ||||||||||
Short-term debt
|
- | 216,787 | - | - | 216,787 | |||||||||||||||
Other accrued expenses
|
2,111 | 26,534 | 52,452 | - | 81,097 | |||||||||||||||
Total current liabilities
|
2,304 | 250,498 | 84,610 | - | 337,412 | |||||||||||||||
LONG-TERM DEBT
|
- | - | - | - | - | |||||||||||||||
DEFERRED COMPENSATION
|
6,352 | 11,695 | 96 | - | 18,143 | |||||||||||||||
DEFERRED TAX LIABILITY
|
- | 17,520 | - | (9,281 | ) | 8,239 | ||||||||||||||
INTERCOMPANY PAYABLES
|
447,571 | 11,493 | 131,892 | (590,956 | ) | - | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
13,323 | 7,065 | 12,215 | - | 32,603 | |||||||||||||||
Equity Component of Short-term Debt - Senior Exchangeable Notes
|
- | 21,871 | - | - | 21,871 | |||||||||||||||
SHAREHOLDERS' EQUITY
|
231,957 | 160,648 | 2,179,667 | (2,340,315 | ) | 231,957 | ||||||||||||||
NON-CONTROLLING INTEREST
|
- | - | 2,436 | - | 2,436 | |||||||||||||||
TOTAL EQUITY
|
231,957 | 160,648 | 2,182,103 | (2,340,315 | ) | 234,393 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 701,507 | $ | 480,790 | $ | 2,410,916 | $ | (2,940,552 | ) | $ | 652,661 |
Condensed Consolidating Balance Sheets
|
||||||||||||||||||||
(In thousands)
|
December 31, 2009
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
CURRENT ASSETS:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 73,998 | $ | 95,048 | $ | 11,999 | $ | - | $ | 181,045 | ||||||||||
Accounts receivable, net
|
1 | 29,452 | 104,305 | - | 133,758 | |||||||||||||||
Inventories, net
|
- | 2,679 | 29,505 | - | 32,184 | |||||||||||||||
Prepaid expenses and other current assets
|
11,809 | 22,209 | 9,532 | - | 43,550 | |||||||||||||||
Total current assets
|
85,808 | 149,388 | 155,341 | - | 390,537 | |||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net
|
- | 21,988 | 76,796 | - | 98,784 | |||||||||||||||
GOODWILL AND INTANGIBLES, net
|
46,986 | 7,949 | 100,185 | - | 155,120 | |||||||||||||||
INTERCOMPANY RECEIVABLES
|
37,681 | 216,670 | 232,802 | (487,153 | ) | - | ||||||||||||||
INVESTMENT IN AFFILIATES
|
540,724 | - | 1,387,715 | (1,928,118 | ) | 321 | ||||||||||||||
DEFERRED TAX ASSET
|
2,951 | 4,644 | 14,359 | (21,954 | ) | - | ||||||||||||||
OTHER ASSETS
|
2,828 | 8,770 | 1,806 | - | 13,404 | |||||||||||||||
TOTAL ASSETS
|
$ | 716,978 | $ | 409,409 | $ | 1,969,004 | $ | (2,437,225 | ) | $ | 658,166 | |||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||||||
CURRENT LIABILITIES:
|
||||||||||||||||||||
Accounts payable
|
$ | 501 | $ | 6,404 | $ | 26,104 | $ | - | $ | 33,009 | ||||||||||
Other accrued expenses
|
673 | 29,738 | 42,988 | - | 73,399 | |||||||||||||||
Total current liabilities
|
1,174 | 36,142 | 69,092 | - | 106,408 | |||||||||||||||
LONG-TERM DEBT
|
- | 209,112 | - | - | 209,112 | |||||||||||||||
DEFERRED COMPENSATION
|
6,046 | 10,094 | 726 | - | 16,866 | |||||||||||||||
DEFERRED TAX LIABILITY
|
- | 29,646 | - | (21,954 | ) | 7,692 | ||||||||||||||
INTERCOMPANY PAYABLES
|
417,618 | - | 69,535 | (487,153 | ) | - | ||||||||||||||
OTHER LONG-TERM LIABILITIES
|
12,772 | 7,702 | 15,856 | - | 36,330 | |||||||||||||||
SHAREHOLDERS' EQUITY
|
279,368 | 116,713 | 1,811,405 | (1,928,118 | ) | 279,368 | ||||||||||||||
NON-CONTROLLING INTEREST
|
- | - | 2,390 | - | 2,390 | |||||||||||||||
TOTAL EQUITY
|
279,368 | 116,713 | 1,813,795 | (1,928,118 | ) | 281,758 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 716,978 | $ | 409,409 | $ | 1,969,004 | $ | (2,437,225 | ) | $ | 658,166 |
Condensed Consolidating Statements of Operations (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
Three Months Ended June, 2010
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
REVENUES
|
||||||||||||||||||||
Operating revenues
|
$ | - | $ | 48,386 | $ | 150,516 | $ | - | $ | 198,902 | ||||||||||
Intercompany revenues
|
379 | 7,619 | 35,451 | (43,449 | ) | - | ||||||||||||||
Earnings from consolidated affiliates
|
37,709 | - | 115,745 | (153,454 | ) | - | ||||||||||||||
Total revenues
|
38,088 | 56,005 | 301,712 | (196,903 | ) | 198,902 | ||||||||||||||
OPERATING EXPENSES
|
||||||||||||||||||||
Operating costs
|
322 | 25,237 | 103,358 | - | 128,917 | |||||||||||||||
General and administrative expenses
|
2,147 | 7,060 | 4 | - | 9,211 | |||||||||||||||
Depreciation and amortization
|
- | 1,554 | 4,212 | - | 5,766 | |||||||||||||||
Other expense (income), net
|
992 | 3,411 | 29,884 | (32,999 | ) | 1,288 | ||||||||||||||
Operating income
|
34,627 | 18,743 | 164,254 | (163,904 | ) | 53,720 | ||||||||||||||
Interest expense
|
- | 4,112 | 2 | - | 4,114 | |||||||||||||||
Income before income tax expense
|
34,627 | 14,631 | 164,252 | (163,904 | ) | 49,606 | ||||||||||||||
Income tax expense (benefit)
|
411 | 5,992 | 8,841 | - | 15,244 | |||||||||||||||
Net income
|
34,216 | 8,639 | 155,411 | (163,904 | ) | 34,362 | ||||||||||||||
Net income attributable to non-controlling interest
|
- | - | 146 | - | 146 | |||||||||||||||
Net income attributable to Core Laboratories
|
$ | 34,216 | $ | 8,639 | $ | 155,265 | $ | (163,904 | ) | $ | 34,216 |
Condensed Consolidating Statements of Operations (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
Six Months Ended June 30, 2010
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
REVENUES
|
||||||||||||||||||||
Operating revenues
|
$ | - | $ | 93,547 | $ | 293,692 | $ | - | $ | 387,239 | ||||||||||
Intercompany revenues
|
667 | 12,206 | 70,960 | (83,833 | ) | - | ||||||||||||||
Earnings from consolidated affiliates
|
72,898 | - | 216,504 | (289,402 | ) | - | ||||||||||||||
Total revenues
|
73,565 | 105,753 | 581,156 | (373,235 | ) | 387,239 | ||||||||||||||
OPERATING EXPENSES
|
||||||||||||||||||||
Operating costs
|
712 | 50,221 | 203,572 | - | 254,505 | |||||||||||||||
General and administrative expenses
|
4,314 | 11,270 | 7 | - | 15,591 | |||||||||||||||
Depreciation and amortization
|
- | 3,112 | 8,408 | - | 11,520 | |||||||||||||||
Other expense (income), net
|
857 | 5,002 | 58,192 | (63,561 | ) | 490 | ||||||||||||||
Operating income
|
67,682 | 36,148 | 310,977 | (309,674 | ) | 105,133 | ||||||||||||||
Interest expense
|
- | 8,167 | 6 | - | 8,173 | |||||||||||||||
Income before income tax expense
|
67,682 | 27,981 | 310,971 | (309,674 | ) | 96,960 | ||||||||||||||
Income tax expense (benefit)
|
1,261 | 11,474 | 17,577 | - | 30,312 | |||||||||||||||
Net income
|
66,421 | 16,507 | 293,394 | (309,674 | ) | 66,648 | ||||||||||||||
Net income attributable to non-controlling interest
|
- | - | 227 | - | 227 | |||||||||||||||
Net income attributable to Core Laboratories
|
$ | 66,421 | $ | 16,507 | $ | 293,167 | $ | (309,674 | ) | $ | 66,421 |
Condensed Consolidating Statements of Cash Flows (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
Six Months Ended June 30, 2010
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
Net cash provided by operating activities
|
$ | 54,349 | $ | 44,964 | $ | 12,047 | $ | - | $ | 111,360 | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Capital expenditures
|
- | (2,918 | ) | (9,778 | ) | - | (12,696 | ) | ||||||||||||
Patents and other intangibles
|
- | - | (142 | ) | - | (142 | ) | |||||||||||||
Acquisitions, net of cash
|
- | (9,000 | ) | - | - | (9,000 | ) | |||||||||||||
Proceeds from sale of assets
|
- | 11 | 114 | - | 125 | |||||||||||||||
Premiums on life insurance
|
- | (921 | ) | - | - | (921 | ) | |||||||||||||
Net cash used in investing activities
|
- | (12,828 | ) | (9,806 | ) | - | (22,634 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
Stock options exercised
|
295 | - | - | - | 295 | |||||||||||||||
Excess tax benefit from stock-based payments
|
798 | - | - | - | 798 | |||||||||||||||
Non-controlling interest - dividends
|
- | - | (181 | ) | - | (181 | ) | |||||||||||||
Dividends paid
|
(5,375 | ) | - | - | - | (5,375 | ) | |||||||||||||
Repurchase of common shares
|
(91,686 | ) | - | - | - | (91,686 | ) | |||||||||||||
Net cash used in financing activities
|
(95,968 | ) | - | (181 | ) | - | (96,149 | ) | ||||||||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(41,619 | ) | 32,136 | 2,060 | - | (7,423 | ) | |||||||||||||
CASH AND CASH EQUIVALENTS, beginning of period
|
73,998 | 95,048 | 11,999 | - | 181,045 | |||||||||||||||
CASH AND CASH EQUIVALENTS, end of period
|
$ | 32,379 | $ | 127,184 | $ | 14,059 | $ | - | $ | 173,622 |
Condensed Consolidating Statements of Operations (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
Three Months Ended June 30, 2009
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
REVENUES
|
||||||||||||||||||||
Operating revenues
|
$ | - | $ | 40,675 | $ | 126,587 | $ | - | $ | 167,262 | ||||||||||
Intercompany revenues
|
355 | 6,758 | 19,745 | (26,858 | ) | - | ||||||||||||||
Earnings from consolidated affiliates
|
33,141 | - | 93,831 | (126,972 | ) | - | ||||||||||||||
Total revenues
|
33,496 | 47,433 | 240,163 | (153,830 | ) | 167,262 | ||||||||||||||
OPERATING EXPENSES
|
||||||||||||||||||||
Operating costs
|
308 | 21,426 | 87,263 | - | 108,997 | |||||||||||||||
General and administrative expenses
|
1,992 | 4,689 | 3 | - | 6,684 | |||||||||||||||
Depreciation and amortization
|
- | 1,379 | 4,527 | - | 5,906 | |||||||||||||||
Other expense (income), net
|
(3,282 | ) | 3,499 | 24,454 | (30,684 | ) | (6,013 | ) | ||||||||||||
Operating income
|
34,478 | 16,440 | 123,916 | (123,146 | ) | 51,688 | ||||||||||||||
Interest expense
|
418 | 3,411 | 11 | - | 3,840 | |||||||||||||||
Income before income tax expense
|
34,060 | 13,029 | 123,905 | (123,146 | ) | 47,848 | ||||||||||||||
Income tax expense (benefit)
|
4,253 | 6,652 | 6,979 | - | 17,884 | |||||||||||||||
Net income
|
29,807 | 6,377 | 116,926 | (123,146 | ) | 29,964 | ||||||||||||||
Net income attributable to non-controlling interest
|
- | - | 157 | - | 157 | |||||||||||||||
Net income attributable to Core Laboratories
|
$ | 29,807 | $ | 6,377 | $ | 116,769 | $ | (123,146 | ) | $ | 29,807 |
Condensed Consolidating Statements of Operations (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
Six Months Ended June 30, 2009
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
REVENUES
|
||||||||||||||||||||
Operating revenues
|
$ | - | $ | 85,809 | $ | 260,329 | $ | - | $ | 346,138 | ||||||||||
Intercompany revenues
|
698 | 13,357 | 49,745 | (63,800 | ) | - | ||||||||||||||
Earnings from consolidated affiliates
|
63,428 | - | 186,484 | (249,912 | ) | - | ||||||||||||||
Total revenues
|
64,126 | 99,166 | 496,558 | (313,712 | ) | 346,138 | ||||||||||||||
OPERATING EXPENSES
|
||||||||||||||||||||
Operating costs
|
620 | 45,031 | 179,378 | - | 225,029 | |||||||||||||||
General and administrative expenses
|
5,452 | 10,499 | 7 | - | 15,958 | |||||||||||||||
Depreciation and amortization
|
- | 2,748 | 8,866 | - | 11,614 | |||||||||||||||
Other expense (income), net
|
(3,293 | ) | 7,634 | 52,022 | (61,133 | ) | (4,770 | ) | ||||||||||||
Operating income
|
61,347 | 33,254 | 256,285 | (252,579 | ) | 98,307 | ||||||||||||||
Interest expense
|
893 | 6,716 | 31 | - | 7,640 | |||||||||||||||
Income before income tax expense
|
60,454 | 26,538 | 256,254 | (252,579 | ) | 90,667 | ||||||||||||||
Income tax expense (benefit)
|
1,455 | 11,438 | 18,571 | - | 31,464 | |||||||||||||||
Net income
|
58,999 | 15,100 | 237,683 | (252,579 | ) | 59,203 | ||||||||||||||
Net income attributable to non-controlling interest
|
- | - | 204 | - | 204 | |||||||||||||||
Net income attributable to Core Laboratories
|
$ | 58,999 | $ | 15,100 | $ | 237,479 | $ | (252,579 | ) | $ | 58,999 |
Condensed Consolidating Statements of Cash Flows (Unaudited)
|
||||||||||||||||||||
(In thousands)
|
Six Months Ended June 30, 2009
|
|||||||||||||||||||
Core Laboratories N.V. (Parent/ Guarantor)
|
Core Laboratories LP (Issuer)
|
Other Subsidiaries (Non- Guarantors)
|
Consolidating Adjustments
|
Consolidated Total
|
||||||||||||||||
Net cash provided by operating activities
|
$ | 39,495 | $ | 39,163 | $ | 7,609 | $ | - | $ | 86,267 | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Capital expenditures
|
- | (1,022 | ) | (4,298 | ) | - | (5,320 | ) | ||||||||||||
Patents and other intangibles
|
- | - | (151 | ) | - | (151 | ) | |||||||||||||
Proceeds from sale of assets
|
- | 175 | 284 | - | 459 | |||||||||||||||
Premiums on life insurance
|
- | (844 | ) | - | - | (844 | ) | |||||||||||||
Net cash used in investing activities
|
- | (1,691 | ) | (4,165 | ) | - | (5,856 | ) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
Stock options exercised
|
302 | - | - | - | 302 | |||||||||||||||
Excess tax benefit from stock-based payments
|
127 | - | - | - | 127 | |||||||||||||||
Non-controlling interest - dividends
|
- | - | (246 | ) | - | (246 | ) | |||||||||||||
Dividends paid
|
(4,597 | ) | - | - | - | (4,597 | ) | |||||||||||||
Repurchase of common shares
|
(8,889 | ) | - | - | - | (8,889 | ) | |||||||||||||
Net cash used in financing activities
|
(13,057 | ) | - | (246 | ) | - | (13,303 | ) | ||||||||||||
NET CHANGE IN CASH AND CASH
EQUIVALENTS
|
26,438 | 37,472 | 3,198 | - | 67,108 | |||||||||||||||
CASH AND CASH EQUIVALENTS,
beginning of period
|
13,347 | 11,027 | 11,764 | - | 36,138 | |||||||||||||||
CASH AND CASH EQUIVALENTS,
end of period
|
$ | 39,785 | $ | 48,499 | $ | 14,962 | $ | - | $ | 103,246 |
*
|
Reservoir Description: Encompasses the characterization of petroleum reservoir rock, fluid and gas samples. We provide analytical and field services to characterize properties of crude oil and petroleum products to the oil and gas industry.
|
*
|
Production Enhancement: Includes products and services relating to reservoir well completions, perforations, stimulations and production. We provide integrated services to evaluate the effectiveness of well completions and to develop solutions aimed at increasing the effectiveness of enhanced oil recovery projects.
|
*
|
Reservoir Management: Combines and integrates information from reservoir description and production enhancement services to increase production and improve recovery of oil and gas from our clients' reservoirs.
|
-
|
general and economic business conditions;
|
-
|
market prices of oil and gas and expectations about future prices;
|
-
|
cost of producing oil and natural gas;
|
-
|
the level of drilling and production activity;
|
-
|
mergers, consolidations and downsizing among our clients;
|
-
|
coordination by OPEC;
|
-
|
the impact of commodity prices on the expenditure levels of our clients;
|
-
|
financial condition of our client base and their ability to fund capital expenditures;
|
-
|
the physical and/or financial effects of climatic change, including adverse weather or geologic/geophysical conditions;
|
-
|
the adoption of legal requirements or taxation relating to climate change that lower the demand for petroleum-based fuels;
|
-
|
civil unrest in oil producing or consuming countries;
|
-
|
level of consumption of oil, gas and petrochemicals by consumers;
|
-
|
changes in existing laws, regulations, or other governmental actions;
|
-
|
the business opportunities (or lack thereof) that may be presented to and pursued by us; and
|
-
|
availability of services and materials for our clients to grow their capital expenditures.
|
(Unaudited)
|
Three Months Ended June 30,
|
% Change
|
||||||||||||||||||
2010
|
2009
|
2010/2009 | ||||||||||||||||||
REVENUES:
|
||||||||||||||||||||
Services
|
$ | 153,010 | 77 | % | $ | 134,671 | 81 | % | 14 | % | ||||||||||
Product sales
|
45,892 | 23 | % | 32,591 | 19 | % | 41 | % | ||||||||||||
Total revenues
|
198,902 | 100 | % | 167,262 | 100 | % | 19 | % | ||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||
Cost of services*
|
96,411 | 63 | % | 84,401 | 63 | % | 14 | % | ||||||||||||
Cost of product sales*
|
32,506 | 71 | % | 24,596 | 75 | % | 32 | % | ||||||||||||
Total cost of services and product sales
|
128,917 | 65 | % | 108,997 | 65 | % | 18 | % | ||||||||||||
General and administrative expenses
|
9,211 | 4 | % | 6,684 | 4 | % | 38 | % | ||||||||||||
Depreciation and amortization
|
5,766 | 3 | % | 5,906 | 4 | % | (2 | %) | ||||||||||||
Other expense (income), net
|
1,288 | 1 | % | (6,013 | ) | (4 | %) | (121 | %) | |||||||||||
Operating income
|
53,720 | 27 | % | 51,688 | 31 | % | 4 | % | ||||||||||||
Interest expense
|
4,114 | 2 | % | 3,840 | 2 | % | 7 | % | ||||||||||||
Income before income tax expense
|
49,606 | 25 | % | 47,848 | 29 | % | 4 | % | ||||||||||||
Income tax expense
|
15,244 | 8 | % | 17,884 | 11 | % | (15 | %) | ||||||||||||
Net income
|
34,362 | 17 | % | 29,964 | 18 | % | 15 | % | ||||||||||||
Net income attributable to non-controlling interest
|
146 | - | 157 | - | (7 | %) | ||||||||||||||
Net income attributable to Core Laboratories N.V.
|
$ | 34,216 | 17 | % | $ | 29,807 | 18 | % | 15 | % | ||||||||||
*Percentage based on applicable revenue rather than total revenue
|
(Unaudited)
|
Six Months Ended June 30,
|
% Change
|
||||||||||||||||||
2010
|
2009
|
2010/2009 | ||||||||||||||||||
REVENUES:
|
||||||||||||||||||||
Services
|
$ | 296,452 | 77 | % | $ | 276,363 | 80 | % | 7 | % | ||||||||||
Product sales
|
90,787 | 23 | % | 69,775 | 20 | % | 30 | % | ||||||||||||
Total revenues
|
387,239 | 100 | % | 346,138 | 100 | % | 12 | % | ||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||||||
Cost of services*
|
191,768 | 65 | % | 172,697 | 62 | % | 11 | % | ||||||||||||
Cost of sales*
|
62,737 | 69 | % | 52,332 | 75 | % | 20 | % | ||||||||||||
Total cost of services and sales
|
254,505 | 66 | % | 225,029 | 65 | % | 13 | % | ||||||||||||
General and administrative expenses
|
15,591 | 4 | % | 15,958 | 5 | % | (2 | %) | ||||||||||||
Depreciation and amortization
|
11,520 | 3 | % | 11,614 | 3 | % | (1 | %) | ||||||||||||
Other expense, net
|
490 | - | (4,770 | ) | (1 | %) | (110 | %) | ||||||||||||
Operating income
|
105,133 | 27 | % | 98,307 | 28 | % | 7 | % | ||||||||||||
Interest expense
|
8,173 | 2 | % | 7,640 | 2 | % | 7 | % | ||||||||||||
Income before income tax expense
|
96,960 | 25 | % | 90,667 | 26 | % | 7 | % | ||||||||||||
Income tax expense
|
30,312 | 8 | % | 31,464 | 9 | % | (4 | %) | ||||||||||||
Net income
|
66,648 | 17 | % | 59,203 | 17 | % | 13 | % | ||||||||||||
Net income attributable to non-controlling interest
|
227 | - | 204 | - | 11 | % | ||||||||||||||
Net income attributable to Core Laboratories N.V.
|
$ | 66,421 | 17 | % | $ | 58,999 | 17 | % | 13 | % | ||||||||||
*Percentage based on applicable revenue rather than total revenue
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Gain on sale of assets
|
$ | 39 | $ | (268 | ) | $ | 8 | $ | (345 | ) | ||||||
Foreign exchange loss (gain)
|
1,712 | (2,897 | ) | 1,621 | (1,009 | ) | ||||||||||
Interest income
|
(130 | ) | (59 | ) | (142 | ) | (98 | ) | ||||||||
Non-income tax accrual
|
- | (2,500 | ) | - | (2,500 | ) | ||||||||||
Rents and royalties
|
(218 | ) | (508 | ) | (700 | ) | (849 | ) | ||||||||
Other, net
|
(115 | ) | 219 | (297 | ) | 31 | ||||||||||
Total other expense (income), net
|
$ | 1,288 | $ | (6,013 | ) | $ | 490 | $ | (4,770 | ) |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Australian Dollar
|
$ | 103 | $ | (300 | ) | $ | 103 | $ | (278 | ) | ||||||
British Pound
|
158 | (304 | ) | 416 | (232 | ) | ||||||||||
Canadian Dollar
|
149 | (1,115 | ) | (236 | ) | (767 | ) | |||||||||
Euro
|
1,619 | (376 | ) | 1,589 | (213 | ) | ||||||||||
Russian Ruble
|
(69 | ) | (372 | ) | (15 | ) | 224 | |||||||||
Venezuelan Bolivar
|
(202 | ) | (1 | ) | (191 | ) | (1 | ) | ||||||||
Other currencies, net
|
(46 | ) | (429 | ) | (45 | ) | 258 | |||||||||
Total loss (gain)
|
$ | 1,712 | $ | (2,897 | ) | $ | 1,621 | $ | (1,009 | ) |
Three Months Ended
June 30,
|
% Change
|
|||||||||||
2010
|
2009
|
2010/2009 | ||||||||||
Revenues:
|
(Unaudited)
|
|||||||||||
Reservoir Description
|
$ | 106,528 | $ | 103,479 | 3 | % | ||||||
Production Enhancement
|
79,717 | 52,014 | 53 | % | ||||||||
Reservoir Management
|
12,657 | 11,769 | 8 | % | ||||||||
Consolidated
|
$ | 198,902 | $ | 167,262 | 19 | % | ||||||
Operating income:
|
||||||||||||
Reservoir Description
|
$ | 25,074 | $ | 31,462 | (20 | %) | ||||||
Production Enhancement
|
26,152 | 14,419 | 81 | % | ||||||||
Reservoir Management
|
3,672 | 3,484 | 5 | % | ||||||||
Corporate and Other1
|
(1,178 | ) | 2,323 |
NM
|
||||||||
Consolidated
|
$ | 53,720 | $ | 51,688 | 4 | % | ||||||
(1) "Corporate and Other" represents those items that are not directly related to a particular segment
|
||||||||||||
"NM" means not meaningful
|
Six Months Ended
June 30,
|
% Change
|
|||||||||||
2010
|
2009
|
2010/2009 | ||||||||||
Revenues:
|
(Unaudited)
|
|||||||||||
Reservoir Description
|
$ | 210,621 | $ | 206,002 | 2 | % | ||||||
Production Enhancement
|
148,561 | 115,114 | 29 | % | ||||||||
Reservoir Management
|
28,057 | 25,022 | 12 | % | ||||||||
Consolidated
|
$ | 387,239 | $ | 346,138 | 12 | % | ||||||
Operating income:
|
||||||||||||
Reservoir Description
|
$ | 50,215 | $ | 56,214 | (11 | %) | ||||||
Production Enhancement
|
47,095 | 32,743 | 44 | % | ||||||||
Reservoir Management
|
9,292 | 6,962 | 33 | % | ||||||||
Corporate and Other1
|
(1,469 | ) | 2,388 |
NM
|
||||||||
Consolidated
|
$ | 105,133 | $ | 98,307 | 7 | % | ||||||
(1) "Corporate and Other" represents those items that are not directly related to a particular segment
|
||||||||||||
"NM" means not meaningful
|
Six Months Ended
June 30,
|
% Change
|
|||||||||||
2010
|
2009
|
2010/2009 | ||||||||||
Free cash flow calculation:
|
(Unaudited)
|
|||||||||||
Net cash provided by operating activities
|
$ | 111,360 | $ | 86,267 | 29 | % | ||||||
Less: capital expenditures
|
12,696 | 5,320 | 139 | % | ||||||||
Free cash flow
|
$ | 98,664 | $ | 80,947 | 22 | % |
Six Months Ended
June 30,
|
% Change
|
|||||||||||
2010
|
2009
|
2010/2009 | ||||||||||
Cash provided by/(used in):
|
(Unaudited)
|
|||||||||||
Operating activities
|
$ | 111,360 | $ | 86,267 | 29 | % | ||||||
Investing activities
|
(22,634 | ) | (5,856 | ) | 287 | % | ||||||
Financing activities
|
(96,149 | ) | (13,303 | ) | 623 | % | ||||||
Net change in cash and cash equivalents
|
$ | (7,423 | ) | $ | 67,108 | (111 | %) |
Period
|
Total Number of Shares Purchased
|
Average Price Paid Per Share
|
Total Number of Shares Purchased as Part of a Publicly Announced Program
|
Maximum Number of Shares That May Yet be Purchased Under the Program (4)
|
||||||||||||
April 1-30, 2010 (1)
|
11,232 | $ | 66.56 | 11,232 | 6,678,359 | |||||||||||
May 1-31, 2010 (2)
|
53,178 | 68.74 | 53,178 | 6,671,481 | ||||||||||||
June 1-30, 2010 (3)
|
11,066 | 73.78 | 11,066 | 6,702,213 | ||||||||||||
Total
|
75,476 | $ | 69.15 | 75,476 |
Exhibit No.
|
Incorporated by reference from the following documents
|
||
3.1
|
-
|
Articles of Association of Core Laboratories N.V., as amended (including English translation)
|
Filed herewith
|
31.1
|
-
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
31.2
|
-
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
32.1
|
-
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Furnished herewith
|
32.2
|
-
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Furnished herewith
|
CORE LABORATORIES N.V.
|
|||
By:
|
Core Laboratories International B.V., its
|
||
Managing Director
|
|||
Date:
|
July 23, 2010
|
By:
|
/s/ Richard L. Bergmark
|
Richard L. Bergmark
|
|||
Chief Financial Officer
|
|||
(Duly Authorized Officer and
|
|||
Principal Financial Officer)
|