First Quarter Highlights include:
- Reported first quarter revenues of $167.6 million, net loss of $6.4 million and operating cash flow of $0.4 million;
- Delivered first quarter Adjusted EBITDA of $20.2 million;
- Continued to return capital to shareholders through the share repurchase program; and
- Today announced five contract awards to provide accommodations and hospitality services at various Civeo Australia villages with expected total revenues of A$175 million spanning 2023-2028.
Civeo Corporation (NYSE:CVEO) today reported financial and operating results for the first quarter ended March 31, 2023.
“Through continued safe and effective operations, our first quarter 2023 financial results were in line with our expectations. We experienced the typical first quarter seasonality which always results in reduced customer activity and cash flows, but we are well positioned for a strong second quarter of turnaround activity,” said Bradley J. Dodson, Civeo's President and Chief Executive Officer.
“Our recent contract award wins in Australia are supported by customer activity trending upward and growing customer interest in securing room supply, resulting in increased revenue visibility for Civeo. We continue to navigate inflationary pressures through tailored mitigation efforts leveraging flexibility in our operations and our contracts. Identifying a long-term solution for our McClelland Lake assets remains a key focus of our Canadian team. Finally, we expect to continue to opportunistically buy back shares, as we did in the first quarter.”
First Quarter 2023 Results
In the first quarter of 2023, Civeo generated revenues of $167.6 million and reported a net loss of $6.4 million, or $0.42 per diluted share. During the first quarter of 2023, Civeo produced operating cash flow of $0.4 million, Adjusted EBITDA of $20.2 million and negative free cash flow of $2.1 million. The negative free cash flow in the first quarter of 2023 was primarily the result of a seasonal build in working capital of $15.6 million.
By comparison, in the first quarter of 2022, Civeo generated revenues of $165.7 million and reported net income of $0.9 million, or $0.06 per diluted share. During the first quarter of 2022, Civeo produced operating cash flow of $2.0 million, Adjusted EBITDA of $25.6 million and free cash flow of $0.7 million.
The year-over-year decrease in Adjusted EBITDA in the first quarter of 2023 was primarily driven by lower contribution from Canadian mobile camps, continued inflationary pressures and the negative impact of weakened Australian and Canadian dollars relative to the U.S. dollar. The decrease was partially offset by a $1.7 million gain on sale of assets related to the divestiture of certain U.S. assets.
Business Segment Results
(Unless otherwise noted, the following discussion compares the quarterly results for the first quarter of 2023 to the results for the first quarter of 2022.)
Canada
During the first quarter of 2023, the Canadian segment generated revenues of $89.5 million, operating loss of $4.5 million and Adjusted EBITDA of $12.0 million, compared to revenues of $96.0 million, operating income of $4.0 million and Adjusted EBITDA of $17.2 million in the first quarter of 2022. Results from the first quarter of 2023 reflect the impact of a weakened Canadian dollar relative to the U.S. dollar, which decreased revenues and Adjusted EBITDA by $6.0 million and $0.8 million, respectively.
On a constant currency basis, the Canadian segment revenues were relatively flat period-over-period due to an increase in Canadian lodge revenue offset by a decline in mobile camp activity. Adjusted EBITDA for the Canadian segment decreased 30% year-over-year primarily due to decreased contribution from Canadian mobile camps resulting from the wind-down in pipeline construction activity as well as inflationary pressures across the business.
Australia
During the first quarter of 2023, the Australian segment generated revenues of $77.0 million, operating income of $4.9 million and Adjusted EBITDA of $14.2 million, compared to revenues of $63.5 million, operating income of $6.1 million and Adjusted EBITDA of $15.4 million in the first quarter of 2022. Results from the first quarter of 2023 reflect the impact of a weakened Australian dollar relative to the U.S. dollar, which decreased revenues and Adjusted EBITDA by $4.6 million and $0.9 million, respectively.
As noted above, five additional contracts were awarded for the Australian villages, including a two-year A$90 million contract renewal and a five-year A$45 million renewal. Including A$35 million in new contract wins to support short-term turnaround activity, the additional awards with respect to the Australian segment total A$175 million over five years.
On a constant currency basis, the Australian segment experienced a 28% period-over-period increase in revenues primarily driven by increased integrated services revenue related to new contracts as well as a 10% year-over-year increase in village billed rooms. Adjusted EBITDA for the Australian segment decreased 8% due to inflationary pressures primarily associated with the integrated services business partially offset by higher occupancy in Civeo's owned villages.
Financial Condition
As of March 31, 2023, Civeo had total liquidity of approximately $90.6 million, consisting of $78.2 million available under its revolving credit facilities and $12.4 million of cash on hand.
Civeo’s total debt outstanding on March 31, 2023 was $142.6 million, a $10.6 million increase since December 31, 2022.
Civeo reported a net leverage ratio of 1.2x as of March 31, 2023.
During the first quarter of 2023, Civeo invested $4.8 million in capital expenditures compared to $3.6 million invested during the first quarter of 2022. Capital expenditures in both periods were predominantly related to maintenance spending on the Company’s lodges and villages.
Full Year 2023 Guidance
For the full year of 2023, Civeo is maintaining its previously provided revenue and Adjusted EBITDA guidance ranges of $630 million to $650 million and $85 million to $95 million, respectively. The Company is increasing full year 2023 capital expenditure guidance to a range of $45 million to $50 million. The increase in capital expenditure guidance is entirely driven by our previously announced contract win in Australia where the customer has requested specific upgrades to three Australian villages. These upgrades will be fully funded by the customer upfront; therefore, the Company is not changing its 2023 free cash flow guidance.
Conference Call
Civeo will host a conference call to discuss its first quarter 2023 financial results today at 11:00 a.m. Eastern time. This call is being webcast and can be accessed at Civeo's website at www.civeo.com. Participants may also join the conference call by dialing (877) 423-9813 in the United States or (201) 689-8573 internationally and using the conference ID 13738306#. A replay will be available after the call by dialing (844) 512-2921 in the United States or (412) 317-6671 internationally and using the conference ID 13738306#.
About Civeo
Civeo Corporation is a leading provider of hospitality services with prominent market positions in the Canadian oil sands and the Australian natural resource regions. Civeo offers comprehensive solutions for lodging hundreds or thousands of workers with its long-term and temporary accommodations and provides food services, housekeeping, facility management, laundry, water and wastewater treatment, power generation, communications systems, security and logistics services. Civeo currently operates a total of 26 lodges and villages in Canada, Australia and the U.S., with an aggregate of approximately 28,000 rooms. Civeo is publicly traded under the symbol CVEO on the New York Stock Exchange. For more information, please visit Civeo's website at www.civeo.com.
Forward Looking Statements
This news release contains forward-looking statements within the meaning of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements herein, including the statements regarding Civeo’s future plans and outlook, guidance, current trends and liquidity needs, and expected revenues from new contract awards, and future share repurchases, are based on then current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those expressed or implied by these forward-looking statements. Such risks and uncertainties include, among other things, risks associated with the general nature of the accommodations industry, risks associated with the level of supply and demand for oil, coal, iron ore and other minerals, including the level of activity, spending and developments in the Canadian oil sands, the level of demand for coal and other natural resources from, and investments and opportunities in, Australia, and fluctuations or sharp declines in the current and future prices of oil, natural gas, coal, iron ore and other minerals, risks associated with failure by our customers to reach positive final investment decisions on, or otherwise not complete, projects with respect to which we have been awarded contracts, which may cause those customers to terminate or postpone contracts, risks associated with currency exchange rates, risks associated with inflation and volatility in the banking sector, risks associated with the company’s ability to integrate acquisitions, risks associated with labor shortages, risks associated with the development of new projects, including whether such projects will continue in the future, risks associated with the trading price of the company’s common shares, availability and cost of capital, risks associated with general global economic conditions, inflation, global weather conditions, natural disasters, global health concerns, such as the COVID-19 pandemic, and security threats and changes to government and environmental regulations, including climate change, and other factors discussed in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections of Civeo’s most recent annual report on Form 10-K and other reports the company may file from time to time with the U.S. Securities and Exchange Commission. Each forward-looking statement contained herein speaks only as of the date of this release. Except as required by law, Civeo expressly disclaims any intention or obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Information
EBITDA, Adjusted EBITDA, free cash flow, net debt, bank-adjusted EBITDA and net leverage ratio are non-GAAP financial measures. See “Non-GAAP Reconciliation” below for definitions and additional information concerning non-GAAP financial measures, including a reconciliation of the non-GAAP financial information presented in this press release to the most directly comparable financial information presented in accordance with GAAP. Non-GAAP financial information supplements and should be read together with, and is not an alternative or substitute for, the Company’s financial results reported in accordance with GAAP. Because non-GAAP financial information is not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures.
- Financial Schedules Follow -
|
CIVEO CORPORATION
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share amounts)
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Revenues
|
$
|
167,591
|
|
|
$
|
165,678
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
Cost of sales and services
|
|
133,514
|
|
|
|
125,843
|
|
|
Selling, general and administrative expenses
|
|
16,190
|
|
|
|
15,213
|
|
|
Depreciation and amortization expense
|
|
21,662
|
|
|
|
20,127
|
|
|
Other operating expense
|
|
129
|
|
|
|
258
|
|
|
|
|
171,495
|
|
|
|
161,441
|
|
|
Operating income (loss)
|
|
(3,904
|
)
|
|
|
4,237
|
|
|
|
|
|
|
|
Interest expense
|
|
(3,656
|
)
|
|
|
(2,468
|
)
|
|
Interest income
|
|
32
|
|
|
|
—
|
|
|
Other income
|
|
2,450
|
|
|
|
1,696
|
|
|
Income (loss) before income taxes
|
|
(5,078
|
)
|
|
|
3,465
|
|
|
Income tax expense
|
|
(1,233
|
)
|
|
|
(1,557
|
)
|
|
Net income (loss)
|
|
(6,311
|
)
|
|
|
1,908
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
42
|
|
|
|
498
|
|
|
Net income (loss) attributable to Civeo Corporation
|
|
(6,353
|
)
|
|
|
1,410
|
|
|
Less: Dividends attributable to Class A preferred shares
|
|
—
|
|
|
|
487
|
|
|
Net income (loss) attributable to Civeo common shareholders
|
$
|
(6,353
|
)
|
|
$
|
923
|
|
|
|
|
|
|
|
Net income (loss) per share attributable to Civeo Corporation common shareholders:
|
|
|
|
Basic
|
$
|
(0.42
|
)
|
|
$
|
0.06
|
|
|
Diluted
|
$
|
(0.42
|
)
|
|
$
|
0.06
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
Basic
|
|
15,158
|
|
|
|
14,096
|
|
|
Diluted
|
|
15,158
|
|
|
|
14,219
|
|
|
|
|
|
|
|
CIVEO CORPORATION
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
|
|
|
|
|
March 31, 2023
|
|
December 31,
2022
|
|
|
(UNAUDITED)
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
12,366
|
|
|
$
|
7,954
|
|
|
Accounts receivable, net
|
|
122,962
|
|
|
|
119,755
|
|
|
Inventories
|
|
7,379
|
|
|
|
6,907
|
|
|
Assets held for sale
|
|
8,184
|
|
|
|
8,653
|
|
|
Prepaid expenses and other current assets
|
|
7,732
|
|
|
|
10,280
|
|
|
Total current assets
|
|
158,623
|
|
|
|
153,549
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
284,371
|
|
|
|
301,890
|
|
|
Goodwill, net
|
|
7,565
|
|
|
|
7,672
|
|
|
Other intangible assets, net
|
|
80,369
|
|
|
|
81,747
|
|
|
Operating lease right-of-use assets
|
|
15,059
|
|
|
|
15,722
|
|
|
Other noncurrent assets
|
|
5,176
|
|
|
|
5,604
|
|
|
Total assets
|
$
|
551,163
|
|
|
$
|
566,184
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
47,819
|
|
|
$
|
51,087
|
|
|
Accrued liabilities
|
|
21,309
|
|
|
|
39,211
|
|
|
Income taxes
|
|
223
|
|
|
|
178
|
|
|
Current portion of long-term debt
|
|
21,485
|
|
|
|
28,448
|
|
|
Deferred revenue
|
|
3,993
|
|
|
|
991
|
|
|
Other current liabilities
|
|
8,387
|
|
|
|
8,342
|
|
|
Total current liabilities
|
|
103,216
|
|
|
|
128,257
|
|
|
|
|
|
|
|
Long-term debt
|
|
120,441
|
|
|
|
102,505
|
|
|
Deferred income taxes
|
|
5,874
|
|
|
|
4,778
|
|
|
Operating lease liabilities
|
|
12,005
|
|
|
|
12,771
|
|
|
Other noncurrent liabilities
|
|
17,450
|
|
|
|
14,172
|
|
|
Total liabilities
|
|
258,986
|
|
|
|
262,483
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
Preferred shares
|
|
—
|
|
|
|
—
|
|
|
Common shares
|
|
—
|
|
|
|
—
|
|
|
Additional paid-in capital
|
|
1,625,379
|
|
|
|
1,624,512
|
|
|
Accumulated deficit
|
|
(940,247
|
)
|
|
|
(930,123
|
)
|
|
Treasury stock
|
|
(9,063
|
)
|
|
|
(9,063
|
)
|
|
Accumulated other comprehensive loss
|
|
(387,361
|
)
|
|
|
(385,187
|
)
|
|
Total Civeo Corporation shareholders' equity
|
|
288,708
|
|
|
|
300,139
|
|
|
Noncontrolling interest
|
|
3,469
|
|
|
|
3,562
|
|
|
Total shareholders' equity
|
|
292,177
|
|
|
|
303,701
|
|
|
Total liabilities and shareholders' equity
|
$
|
551,163
|
|
|
$
|
566,184
|
|
|
CIVEO CORPORATION
|
|
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in thousands)
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
Net income (loss)
|
$
|
(6,311
|
)
|
|
$
|
1,908
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
21,662
|
|
|
|
20,127
|
|
|
Deferred income tax expense
|
|
1,189
|
|
|
|
1,491
|
|
|
Non-cash compensation charge
|
|
867
|
|
|
|
1,032
|
|
|
Gains on disposals of assets
|
|
(2,018
|
)
|
|
|
(1,489
|
)
|
|
Provision for credit losses, net of recoveries
|
|
(68
|
)
|
|
|
(20
|
)
|
|
Other, net
|
|
589
|
|
|
|
686
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
(4,298
|
)
|
|
|
(7,142
|
)
|
|
Inventories
|
|
(535
|
)
|
|
|
(623
|
)
|
|
Accounts payable and accrued liabilities
|
|
(20,075
|
)
|
|
|
(13,697
|
)
|
|
Taxes payable
|
|
45
|
|
|
|
59
|
|
|
Other current and noncurrent assets and liabilities, net
|
|
9,311
|
|
|
|
(379
|
)
|
|
Net cash flows provided by operating activities
|
|
358
|
|
|
|
1,953
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Capital expenditures
|
|
(4,772
|
)
|
|
|
(3,592
|
)
|
|
Proceeds from dispositions of property, plant and equipment
|
|
2,265
|
|
|
|
2,364
|
|
|
Other, net
|
|
—
|
|
|
|
190
|
|
|
Net cash flows used in investing activities
|
|
(2,507
|
)
|
|
|
(1,038
|
)
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Term loan repayments
|
|
(7,389
|
)
|
|
|
(8,003
|
)
|
|
Revolving credit borrowings (repayments), net
|
|
17,730
|
|
|
|
7,680
|
|
|
Repurchases of common shares
|
|
(3,771
|
)
|
|
|
(9
|
)
|
|
Taxes paid on vested shares
|
|
—
|
|
|
|
(1,013
|
)
|
|
Net cash flows provided by (used in) financing activities
|
|
6,570
|
|
|
|
(1,345
|
)
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
(9
|
)
|
|
|
571
|
|
|
Net change in cash and cash equivalents
|
|
4,412
|
|
|
|
141
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
7,954
|
|
|
|
6,282
|
|
|
Cash and cash equivalents, end of period
|
$
|
12,366
|
|
|
$
|
6,423
|
|
|
CIVEO CORPORATION
|
|
SEGMENT DATA
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2023
|
|
2022
|
|
Revenues
|
|
|
|
|
Canada
|
$
|
89,453
|
|
|
$
|
95,952
|
|
|
Australia
|
|
76,989
|
|
|
|
63,529
|
|
|
Other (2)
|
|
1,149
|
|
|
|
6,197
|
|
|
Total revenues
|
$
|
167,591
|
|
|
$
|
165,678
|
|
|
|
|
|
|
|
EBITDA (1)
|
|
|
|
|
Canada
|
$
|
12,011
|
|
|
$
|
17,219
|
|
|
Australia
|
|
14,209
|
|
|
|
15,437
|
|
|
Corporate, other and eliminations (2)
|
|
(6,054
|
)
|
|
|
(7,094
|
)
|
|
Total EBITDA
|
$
|
20,166
|
|
|
$
|
25,562
|
|
|
|
|
|
|
|
Adjusted EBITDA (1)
|
|
|
|
|
Canada
|
$
|
12,011
|
|
|
$
|
17,219
|
|
|
Australia
|
|
14,209
|
|
|
|
15,437
|
|
|
Corporate, other and eliminations (2)
|
|
(6,054
|
)
|
|
|
(7,094
|
)
|
|
Total adjusted EBITDA
|
$
|
20,166
|
|
|
$
|
25,562
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
Canada
|
$
|
(4,502
|
)
|
|
$
|
4,038
|
|
|
Australia
|
|
4,897
|
|
|
|
6,135
|
|
|
Corporate, other and eliminations (2)
|
|
(4,299
|
)
|
|
|
(5,936
|
)
|
|
Total operating income (loss)
|
$
|
(3,904
|
)
|
|
$
|
4,237
|
|
|
|
|
|
|
|
(1) Please see Non-GAAP Reconciliation Schedule.
|
|
|
|
(2) Prior to the first quarter of 2023, we presented the U.S. operating segment as a separate reportable segment. Our operating segment in the U.S. no longer meets the reportable segment quantitative thresholds, and is included within the Other and Corporate, other and eliminations categories. Prior periods have been adjusted.
|
|
CIVEO CORPORATION
|
|
NON-GAAP RECONCILIATIONS
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
Twelve Months
Ended March 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
|
|
|
|
|
|
|
EBITDA (1)
|
$
|
20,166
|
|
|
$
|
25,562
|
|
|
|
Adjusted EBITDA (1)
|
$
|
20,166
|
|
|
$
|
25,562
|
|
|
|
Free Cash Flow (2)
|
$
|
(2,149
|
)
|
|
$
|
725
|
|
|
|
Net Leverage Ratio (3)
|
|
|
|
|
1.2x
|
| (1) |
The term EBITDA is a non-GAAP financial measure that is defined as net income (loss) attributable to Civeo Corporation plus interest, taxes, depreciation and amortization. The term Adjusted EBITDA is a non-GAAP financial measure that is defined as EBITDA adjusted to exclude certain other unusual or non-operating items. EBITDA and Adjusted EBITDA are not measures of financial performance under generally accepted accounting principles and should not be considered in isolation from or as a substitute for net income or cash flow measures prepared in accordance with generally accepted accounting principles or as a measure of profitability or liquidity. Additionally, EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Civeo has included EBITDA and Adjusted EBITDA as supplemental disclosures because its management believes that EBITDA and Adjusted EBITDA provide useful information regarding its ability to service debt and to fund capital expenditures and provide investors a helpful measure for comparing Civeo's operating performance with the performance of other companies that have different financing and capital structures or tax rates. Civeo uses EBITDA and Adjusted EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan.
|
|
|
|
The following table sets forth a reconciliation of EBITDA and Adjusted EBITDA to net income (loss) attributable to Civeo Corporation, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in thousands) (unaudited):
|
|
|
Three Months Ended
March 31,
|
|
Twelve Months
Ended March 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Civeo Corporation
|
$
|
(6,353
|
)
|
|
$
|
1,410
|
|
$
|
(3,766
|
)
|
|
Income tax expense
|
|
1,233
|
|
|
|
1,557
|
|
|
4,078
|
|
|
Depreciation and amortization
|
|
21,662
|
|
|
|
20,127
|
|
|
88,749
|
|
|
Interest income
|
|
(32
|
)
|
|
|
—
|
|
|
(71
|
)
|
|
Interest expense
|
|
3,656
|
|
|
|
2,468
|
|
|
12,662
|
|
|
EBITDA
|
$
|
20,166
|
|
|
$
|
25,562
|
|
$
|
101,652
|
|
|
Adjustments to EBITDA
|
|
|
|
|
|
|
Impairment of long-lived assets (a)
|
|
—
|
|
|
|
—
|
|
|
5,721
|
|
|
Adjusted EBITDA
|
$
|
20,166
|
|
|
$
|
25,562
|
|
$
|
107,373
|
|
|
|
|
|
|
|
|
|
|
(a) |
Relates to asset impairments in the fourth quarter of 2022. In the fourth quarter of 2022, we recorded a pre-tax loss related to the impairment of long-lived assets in our Australian segment of $3.8 million and a pre-tax loss related to the impairment of long-lived assets in the U.S. of $1.9 million.
|
| (2) |
The term Free Cash Flow is a non-GAAP financial measure that is defined as net cash flows provided by operating activities less capital expenditures plus proceeds from asset sales. Free Cash Flow is not a measure of financial performance under generally accepted accounting principles and should not be considered in isolation from or as a substitute for cash flow measures prepared in accordance with generally accepted accounting principles or as a measure of profitability or liquidity. Additionally, Free Cash Flow may not be comparable to other similarly titled measures of other companies. Civeo has included Free Cash Flow as a supplemental disclosure because its management believes that Free Cash Flow provides useful information regarding the cash flow generating ability of its business relative to its capital expenditure and debt service obligations. Civeo uses Free Cash Flow to compare and to understand, manage, make operating decisions and evaluate Civeo's business. It is also used as a benchmark for the award of incentive compensation under its annual incentive compensation plan. |
|
|
|
|
The following table sets forth a reconciliation of Free Cash Flow to Net Cash Flows Provided by Operating Activities, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in thousands) (unaudited): |
|
|
Three Months Ended
March 31,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Net Cash Flows Provided by Operating Activities
|
$
|
358
|
|
|
$
|
1,953
|
|
|
Capital expenditures
|
|
(4,772
|
)
|
|
|
(3,592
|
)
|
|
Proceeds from dispositions of property, plant and equipment
|
|
2,265
|
|
|
|
2,364
|
|
|
Free Cash Flow
|
$
|
(2,149
|
)
|
|
$
|
725
|
|
| (3) |
The term net leverage ratio is a non-GAAP financial measure that is defined as net debt divided by bank-adjusted EBITDA. Net debt, bank-adjusted EBITDA and net leverage ratio are not financial measures under GAAP and should not be considered in isolation from or as a substitute for total debt, net income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, net debt, bank-adjusted EBITDA and net leverage ratio may not be comparable to other similarly titled measures of other companies. Civeo has included net debt, bank-adjusted EBITDA and net leverage ratio as a supplemental disclosure because its management believes that this data provides useful information regarding the level of the Company’s indebtedness and its ability to service debt. Additionally, per Civeo’s credit agreement, the Company is required to maintain a net leverage ratio below 3.0x every quarter to remain in compliance with the credit agreement.
|
|
|
|
The following table sets forth a reconciliation of net debt, bank-adjusted EBITDA and net leverage ratio to the most directly comparable measures of financial performance calculated under GAAP (in thousands) (unaudited):
|
|
|
|
AS OF
MARCH 31,
|
|
|
|
2023
|
|
|
|
|
|
Total debt
|
|
$
|
142,608
|
|
Less: Cash and cash equivalents
|
|
|
12,366
|
|
Net debt
|
|
$
|
130,242
|
|
|
|
|
|
Adjusted EBITDA for the twelve months ended March 31, 2023 (a)
|
|
$
|
107,373
|
|
Adjustments to Adjusted EBITDA
|
|
|
|
Stock-based compensation
|
|
|
3,623
|
|
Interest income
|
|
|
71
|
|
Bank-adjusted EBITDA
|
|
$
|
111,067
|
|
|
|
|
|
Net leverage ratio (b)
|
|
1.2x
|
|
|
|
|
|
(a)See footnote 1 above for reconciliation of Adjusted EBITDA to net income (loss) attributable to Civeo Corporation
|
|
(b) Calculated as net debt divided by bank-adjusted EBITDA
|
|
CIVEO CORPORATION
|
|
NON-GAAP RECONCILIATIONS - GUIDANCE
|
|
(in millions)
|
|
(unaudited)
|
|
|
|
|
Year Ending December
31, 2023
|
|
|
|
|
|
|
EBITDA Range (1)
|
$
|
85.0
|
|
$
|
95.0
|
| (1) |
The following table sets forth a reconciliation of estimated EBITDA to estimated net loss, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in millions) (unaudited):
|
|
|
Year Ending December
31, 2023
|
|
|
(estimated)
|
|
|
|
|
|
|
Net income
|
$
|
(17.0
|
)
|
|
$
|
(9.0
|
)
|
|
Income tax expense
|
|
10.0
|
|
|
|
12.0
|
|
|
Depreciation and amortization
|
|
80.0
|
|
|
|
80.0
|
|
|
Interest expense
|
|
12.0
|
|
|
|
12.0
|
|
|
EBITDA
|
$
|
85.0
|
|
|
$
|
95.0
|
|
|
CIVEO CORPORATION
|
|
SUPPLEMENTAL QUARTERLY SEGMENT AND OPERATING DATA
|
|
(U.S. dollars in thousands, except for room counts and average daily rates)
|
|
(unaudited)
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
Supplemental Operating Data - Canadian Segment
|
|
|
|
|
Revenues
|
|
|
|
|
Accommodation revenue (1)
|
$
|
64,228
|
|
$
|
67,194
|
|
Mobile facility rental revenue (2)
|
|
20,031
|
|
|
24,018
|
|
Food and other services revenue (3)
|
|
5,194
|
|
|
4,740
|
|
Total Canadian revenues
|
$
|
89,453
|
|
$
|
95,952
|
|
|
|
|
|
|
Costs
|
|
|
|
|
Accommodation cost
|
$
|
52,098
|
|
$
|
53,127
|
|
Mobile facility rental cost
|
|
14,502
|
|
|
14,884
|
|
Food and other services cost
|
|
4,774
|
|
|
4,359
|
|
Indirect other cost
|
|
2,531
|
|
|
2,836
|
|
Total Canadian cost of sales and services
|
$
|
73,905
|
|
$
|
75,206
|
|
|
|
|
|
|
Average daily rates (4)
|
$
|
96
|
|
$
|
106
|
|
|
|
|
|
|
Billed rooms (5)
|
|
642,796
|
|
|
635,555
|
|
|
|
|
|
|
Canadian dollar to U.S. dollar
|
$
|
0.740
|
|
$
|
0.790
|
|
|
|
|
|
|
Supplemental Operating Data - Australian Segment
|
|
|
|
|
Revenues
|
|
|
|
|
Accommodation revenue (1)
|
$
|
40,599
|
|
$
|
37,599
|
|
Food and other services revenue (3)
|
|
36,390
|
|
|
25,930
|
|
Total Australian revenues
|
$
|
76,989
|
|
$
|
63,529
|
|
|
|
|
|
|
Costs
|
|
|
|
|
Accommodation cost
|
$
|
20,318
|
|
$
|
18,407
|
|
Food and other services cost
|
|
35,862
|
|
|
24,363
|
|
Indirect other cost
|
|
2,128
|
|
|
1,744
|
|
Total Australian cost of sales and services
|
$
|
58,308
|
|
$
|
44,514
|
|
|
|
|
|
|
Average daily rates (4)
|
$
|
78
|
|
$
|
79
|
|
|
|
|
|
|
Billed rooms (5)
|
|
522,713
|
|
|
474,474
|
|
|
|
|
|
|
Australian dollar to U.S. dollar
|
$
|
0.684
|
|
$
|
0.724
|
|
|
|
|
|
| (1) |
Includes revenues related to lodge and village rooms and hospitality services for owned rooms for the periods presented.
|
| (2) |
Includes revenues related to mobile assets for the periods presented.
|
| (3) |
Includes revenues related to food services, laundry and water and wastewater treatment services, and facilities management for the periods presented.
|
| (4) |
Average daily rate is based on billed rooms and accommodation revenue.
|
| (5) |
Billed rooms represents total billed days for owned assets for the periods presented.
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230428005031/en/