ARROW SEISMIC ASA – INITIAL PUBLIC OFFERING 9.1.2 Twelve months ended 31 December 2006 The cash flow from operating activities was USD -3.9 million (0.8 million), cash flow from investment activities was USD -91.2 million (USD -48.3 million), while cash flow from financing activities was USD 80.9 million (USD 81.8 million). Draw downs under the long term loan facilities in 2006 was USD 34.4 million and relates to the conversion of the “Geo Atlantic” and purchase of the “CGG Laurentian”. Repayments of USD 3.9 million were made on mortgage loans in 2006. Average interest-bearing debt during 2006 was USD 40.4 million and the average rate of interest payable on the loan portfolio was 6.02%. Investments in 2006 totalled USD 91.2 million and relates to instalments paid on the high capacity new buildings for delivery in 2008, the conversion of “Geo Atlantic” and acquisition of the “CGG Laurentian” and the “Polar Explorer” 9.2 WORKING CAPITAL STATEMENT In the opinion of the Company, its working capital is sufficient for its present requirements. 65
ARROW SEISMIC ASA – INITIAL PUBLIC OFFERING 9.3 CAPITALISATION AND INDEBTEDNESS The Group’s total equity at 31 December 2006 was USD 90.4 million (USD 46.6 million), while the total equity of <strong>Arrow</strong> Seismic ASA was USD 98.6 million (USD 46.6 million) including USD 1.7 million (USD 0.0 million) in other (distributable) equity. The Group’s liquidity in the form of bank deposits and interest-bearing securities was USD 20.0 million while long term debt was USD 65.7 million. All debt is in USD whilst most of the liquidity for the time being is kept in NOK. As part of the Group’s cash management, liquidity is invested with financial institutions with a high credit rating and in highly liquid interest-bearing securities with low credit risk The Group’s net debt at 31 December 2006, defined as interest-bearing debt less liquid assets, was USD 45.7 million. Below is the statement of capitalisation based on the audited balance sheet as of 31 December 2006 and the Company’s actual capitalisation as of 31 March 2007, and as adjusted to reflect the refinancing activities taking place since 31 March 2007 and up to the date of this <strong>Prospectus</strong>. The numbers have not been audited. For further information see Section 8.2 “Significant changes in the Company’s financial or trading position since 31 March 2006”, the Company’s interim report attached as Appendix 4, and elsewhere in this <strong>Prospectus</strong>. Table 9-1: Statement of combined capitalisation and indebtedness Capital and indebtedness (USD 1,000’) 31 December 2006 Change Jan- March 2007 31 March 2007 Total Current Debt 14,121 7,291 21,412 Guaranteed - - - Secured 7,844 - 7,844 Unguaranteed/Unsecured 6,277 7,291 13,568 Total Non Current Debt (excl. current portion of long term debt) 57,889 10,504 68,393 Guaranteed - - - Secured 57,889 10,504 68,393 Unguaranteed/Unsecured - - - Shareholders’ Equity (majority) 90,427 -165 90,262 Share capital 29,511 884 30,395 Legal reserve 67,419 2,021 69,440 Other Reserves -6,503 -3,070 -9,573 Total 162,437 17,630 180,067 Net indebtedness (USD 1,000s) 31 December 2006 Change Jan- March 2007 31 March 2007 A. Cash 20,037 -8,364 11,673 B. Cash Equivalent (detail) - - - C. Trading securities - - - D. Liquidity (A) + (B) + (C) 20,037 -8,364 11,673 E. Current Financial Receivable 7,565 3,916 11,481 F. Current Bank Debt - G. Current portion of non Current debt 7,844 - 7,844 H. Other current financial debt 6,277 7,291 13,568 I. Current Financial Debt (F) + (G) + (H) 14,121 7,291 21,412 J. Net Current Financial Indebtedness (I) – (E) – (D) -13,481 11,739 -1,742 K. Non current Bank loans 57,889 10,504 68,393 L. Bonds Issued - - - M. Other non current loans - - - N. Non current Financial Indebtedness (K) + (L)+ (M) 57,889 10,504 68,393 O. Net Financial Indebtedness (J) + (N) 44,408 22,243 66,651 66