Civeo Reports Third Quarter 2023 Results
- Civeo reports strong Q3 2023 financial results with revenues of $183.6 million and net income of $9.0 million. They have reduced total debt by $32.9 million and generated operating cash flow of $36.8 million. The sale of McClelland Lake Lodge for $36 million is a positive outcome for the company. Civeo has also initiated a quarterly dividend of $0.25 per share and renewed its share repurchase program.
- None.
Third Quarter Highlights:
-
Reported revenues of
, net income of$183.6 million and operating cash flow of$9.0 million ;$36.8 million -
Delivered Adjusted EBITDA of
and free cash flow of$32.9 million ;$31.7 million -
Reduced total debt by
to$32.9 million as of September 30, 2023;$103.2 million - Returned capital to shareholders through the previously announced initiation of a quarterly dividend and renewal of its share repurchase program; and
-
Announced a definitive agreement to sell McClelland Lake Lodge for approximately
C , or$49 million US .$36 million
“On top of solid operating results, we achieved several strategic milestones in the third quarter," said Bradley J.
"
Mr.
Third Quarter 2023 Results
In the third quarter of 2023, Civeo generated revenues of
By comparison, in the third quarter of 2022, Civeo generated revenues of
The year-over-year decrease in Adjusted EBITDA in the third quarter of 2023 was primarily driven by the wind down of LNG-related Canadian mobile camp activity. This decrease was partially offset by increased billed rooms at the Australian Bowen Basin villages and increased Australian integrated services activity.
Business Segment Results
(Unless otherwise noted, the following discussion compares the quarterly results for the third quarter of 2023 to the results for the third quarter of 2022.)
During the third quarter of 2023, the Canadian segment generated revenues of
On a constant currency basis, the Canadian segment experienced a
During the third quarter of 2023, the Australian segment generated revenues of
On a constant currency basis, the Australian segment experienced a
Financial Condition and Capital Allocation
As of September 30, 2023, Civeo had total liquidity of approximately
Civeo’s total debt outstanding on September 30, 2023 was
Civeo reported a net leverage ratio of 0.9x as of September 30, 2023.
During the third quarter of 2023, Civeo invested
The Company announced today that its board of directors has declared a quarterly cash dividend of
In the third quarter of 2023, Civeo repurchased approximately 62,000 shares through its share repurchase program for approximately
Full Year 2023 Guidance
For the full year of 2023, Civeo is increasing its previously provided revenue and Adjusted EBITDA guidance ranges. The revised revenue and Adjusted EBITDA guidance ranges are
Conference Call
Civeo will host a conference call to discuss its third 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
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 24 lodges and villages in
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, strategic priorities, guidance, current trends, expectations with respect to share repurchases and dividends, and liquidity needs, 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,
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 September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
183,572 |
|
|
$ |
184,227 |
|
|
$ |
530,006 |
|
|
$ |
534,859 |
|
|
|
|
|
|
|
|
|
||||||||
Costs and expenses: |
|
|
|
|
|
|
|
||||||||
Cost of sales and services |
|
130,296 |
|
|
|
133,496 |
|
|
|
395,235 |
|
|
|
389,392 |
|
Selling, general and administrative expenses |
|
20,236 |
|
|
|
17,677 |
|
|
|
52,885 |
|
|
|
50,572 |
|
Depreciation and amortization expense |
|
16,914 |
|
|
|
22,608 |
|
|
|
59,277 |
|
|
|
65,818 |
|
Other operating expense (income) |
|
87 |
|
|
|
(339 |
) |
|
|
302 |
|
|
|
(187 |
) |
|
|
167,533 |
|
|
|
173,442 |
|
|
|
507,699 |
|
|
|
505,595 |
|
Operating income |
|
16,039 |
|
|
|
10,785 |
|
|
|
22,307 |
|
|
|
29,264 |
|
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(3,365 |
) |
|
|
(3,001 |
) |
|
|
(10,625 |
) |
|
|
(8,077 |
) |
Interest income |
|
44 |
|
|
|
13 |
|
|
|
126 |
|
|
|
15 |
|
Other income (expense) |
|
(4,709 |
) |
|
|
2,179 |
|
|
|
(1,832 |
) |
|
|
4,290 |
|
Income before income taxes |
|
8,009 |
|
|
|
9,976 |
|
|
|
9,976 |
|
|
|
25,492 |
|
Income tax benefit (expense) |
|
1,214 |
|
|
|
(3,713 |
) |
|
|
(2,897 |
) |
|
|
(7,091 |
) |
Net income |
|
9,223 |
|
|
|
6,263 |
|
|
|
7,079 |
|
|
|
18,401 |
|
Less: Net income (loss) attributable to noncontrolling interest |
|
201 |
|
|
|
546 |
|
|
|
(53 |
) |
|
|
1,706 |
|
Net income attributable to Civeo Corporation |
|
9,022 |
|
|
|
5,717 |
|
|
|
7,132 |
|
|
|
16,695 |
|
Less: Dividends attributable to Class A preferred shares |
|
— |
|
|
|
492 |
|
|
|
— |
|
|
|
1,469 |
|
Net income attributable to Civeo common shareholders |
$ |
9,022 |
|
|
$ |
5,225 |
|
|
$ |
7,132 |
|
|
$ |
15,226 |
|
|
|
|
|
|
|
|
|
||||||||
Net income per share attributable to Civeo Corporation common shareholders: |
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.61 |
|
|
$ |
0.32 |
|
|
$ |
0.48 |
|
|
$ |
0.92 |
|
Diluted |
$ |
0.61 |
|
|
$ |
0.32 |
|
|
$ |
0.47 |
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
14,814 |
|
|
|
13,932 |
|
|
|
14,980 |
|
|
|
14,058 |
|
Diluted |
|
14,891 |
|
|
|
14,064 |
|
|
|
15,051 |
|
|
|
14,220 |
|
CIVEO CORPORATION |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands) |
|||||||
|
September 30,
|
|
December 31,
|
||||
|
(UNAUDITED) |
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
7,817 |
|
|
$ |
7,954 |
|
Accounts receivable, net |
|
153,946 |
|
|
|
119,755 |
|
Inventories |
|
6,272 |
|
|
|
6,907 |
|
Assets held for sale |
|
8,185 |
|
|
|
8,653 |
|
Prepaid expenses and other current assets |
|
14,409 |
|
|
|
10,280 |
|
Total current assets |
|
190,629 |
|
|
|
153,549 |
|
|
|
|
|
||||
Property, plant and equipment, net |
|
263,436 |
|
|
|
301,890 |
|
Goodwill, net |
|
7,290 |
|
|
|
7,672 |
|
Other intangible assets, net |
|
77,547 |
|
|
|
81,747 |
|
Operating lease right-of-use assets |
|
12,866 |
|
|
|
15,722 |
|
Other noncurrent assets |
|
4,826 |
|
|
|
5,604 |
|
Total assets |
$ |
556,594 |
|
|
$ |
566,184 |
|
|
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
53,124 |
|
|
$ |
51,087 |
|
Accrued liabilities |
|
48,693 |
|
|
|
39,211 |
|
Income taxes |
|
173 |
|
|
|
178 |
|
Current portion of long-term debt |
|
7,143 |
|
|
|
28,448 |
|
Deferred revenue |
|
6,884 |
|
|
|
991 |
|
Other current liabilities |
|
9,276 |
|
|
|
8,342 |
|
Total current liabilities |
|
125,293 |
|
|
|
128,257 |
|
|
|
|
|
||||
Long-term debt |
|
95,852 |
|
|
|
102,505 |
|
Deferred income taxes |
|
7,017 |
|
|
|
4,778 |
|
Operating lease liabilities |
|
10,355 |
|
|
|
12,771 |
|
Other noncurrent liabilities |
|
24,114 |
|
|
|
14,172 |
|
Total liabilities |
|
262,631 |
|
|
|
262,483 |
|
|
|
|
|
||||
Shareholders' equity: |
|
|
|
||||
Common shares |
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
1,627,809 |
|
|
|
1,624,512 |
|
Accumulated deficit |
|
(935,944 |
) |
|
|
(930,123 |
) |
Treasury stock |
|
(9,063 |
) |
|
|
(9,063 |
) |
Accumulated other comprehensive loss |
|
(392,080 |
) |
|
|
(385,187 |
) |
Total Civeo Corporation shareholders' equity |
|
290,722 |
|
|
|
300,139 |
|
Noncontrolling interest |
|
3,241 |
|
|
|
3,562 |
|
Total shareholders' equity |
|
293,963 |
|
|
|
303,701 |
|
Total liabilities and shareholders' equity |
$ |
556,594 |
|
|
$ |
566,184 |
|
CIVEO CORPORATION |
|||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(in thousands) |
|||||||
|
Nine Months Ended
|
||||||
|
2023 |
|
2022 |
||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
7,079 |
|
|
$ |
18,401 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
59,277 |
|
|
|
65,818 |
|
Deferred income tax expense |
|
2,688 |
|
|
|
6,930 |
|
Non-cash compensation charge |
|
3,297 |
|
|
|
2,861 |
|
Losses (gains) on disposals of assets |
|
2,264 |
|
|
|
(4,069 |
) |
Provision (benefit) for credit losses, net of recoveries |
|
120 |
|
|
|
(23 |
) |
Other, net |
|
1,900 |
|
|
|
2,397 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(37,411 |
) |
|
|
(19,138 |
) |
Inventories |
|
420 |
|
|
|
(1,557 |
) |
Accounts payable and accrued liabilities |
|
4,767 |
|
|
|
3,515 |
|
Taxes payable |
|
(5 |
) |
|
|
(62 |
) |
Other current and noncurrent assets and liabilities, net |
|
12,197 |
|
|
|
(12,701 |
) |
Net cash flows provided by operating activities |
|
56,593 |
|
|
|
62,372 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(21,179 |
) |
|
|
(17,466 |
) |
Proceeds from dispositions of property, plant and equipment |
|
7,070 |
|
|
|
11,975 |
|
Other, net |
|
— |
|
|
|
190 |
|
Net cash flows used in investing activities |
|
(14,109 |
) |
|
|
(5,301 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Term loan repayments |
|
(22,338 |
) |
|
|
(23,059 |
) |
Revolving credit borrowings (repayments), net |
|
(6,732 |
) |
|
|
(14,824 |
) |
Dividends paid |
|
(3,731 |
) |
|
|
— |
|
Repurchases of common shares |
|
(9,222 |
) |
|
|
(14,209 |
) |
Taxes paid on vested shares |
|
— |
|
|
|
(1,013 |
) |
Net cash flows used in financing activities |
|
(42,023 |
) |
|
|
(53,105 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash |
|
(598 |
) |
|
|
(1,887 |
) |
Net change in cash and cash equivalents |
|
(137 |
) |
|
|
2,079 |
|
|
|
|
|
||||
Cash and cash equivalents, beginning of period |
|
7,954 |
|
|
|
6,282 |
|
Cash and cash equivalents, end of period |
$ |
7,817 |
|
|
$ |
8,361 |
|
CIVEO CORPORATION |
|||||||||||||||
SEGMENT DATA |
|||||||||||||||
(in thousands) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenues |
|
|
|
|
|
|
|
||||||||
|
$ |
95,144 |
|
|
$ |
103,009 |
|
|
$ |
280,067 |
|
|
$ |
307,984 |
|
|
|
87,885 |
|
|
|
73,805 |
|
|
|
247,418 |
|
|
|
205,154 |
|
Other (2) |
|
543 |
|
|
|
7,413 |
|
|
|
2,521 |
|
|
|
21,721 |
|
Total revenues |
$ |
183,572 |
|
|
$ |
184,227 |
|
|
$ |
530,006 |
|
|
$ |
534,859 |
|
|
|
|
|
|
|
|
|
||||||||
EBITDA (1) |
|
|
|
|
|
|
|
||||||||
|
$ |
18,154 |
|
|
$ |
25,567 |
|
|
$ |
49,983 |
|
|
$ |
71,445 |
|
|
|
18,785 |
|
|
|
16,858 |
|
|
|
52,600 |
|
|
|
47,832 |
|
Corporate, other and eliminations (2) |
|
(8,896 |
) |
|
|
(7,399 |
) |
|
|
(22,778 |
) |
|
|
(21,611 |
) |
Total EBITDA |
$ |
28,043 |
|
|
$ |
35,026 |
|
|
$ |
79,805 |
|
|
$ |
97,666 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA (1) |
|
|
|
|
|
|
|
||||||||
|
$ |
23,022 |
|
|
$ |
25,567 |
|
|
$ |
54,851 |
|
|
$ |
71,445 |
|
|
|
18,785 |
|
|
|
16,858 |
|
|
|
52,600 |
|
|
|
47,832 |
|
Corporate, other and eliminations (2) |
|
(8,896 |
) |
|
|
(7,399 |
) |
|
|
(22,778 |
) |
|
|
(21,611 |
) |
Total adjusted EBITDA |
$ |
32,911 |
|
|
$ |
35,026 |
|
|
$ |
84,673 |
|
|
$ |
97,666 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
|
|
|
|
|
|
||||||||
|
$ |
10,811 |
|
|
$ |
7,846 |
|
|
$ |
9,486 |
|
|
$ |
23,081 |
|
|
|
9,067 |
|
|
|
5,859 |
|
|
|
23,140 |
|
|
|
17,446 |
|
Corporate, other and eliminations (2) |
|
(3,839 |
) |
|
|
(2,920 |
) |
|
|
(10,319 |
) |
|
|
(11,263 |
) |
Total operating income |
$ |
16,039 |
|
|
$ |
10,785 |
|
|
$ |
22,307 |
|
|
$ |
29,264 |
|
|
|
|
|
|
|
|
|
||||||||
(1) Please see Non-GAAP Reconciliation Schedule. |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
||||||||
(2) Prior to the first quarter of 2023, we presented the |
CIVEO CORPORATION |
||||||||||||||
NON-GAAP RECONCILIATIONS |
||||||||||||||
(in thousands) |
||||||||||||||
(unaudited) |
||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|
Twelve Months
|
|||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
2023 |
|||||
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA (1) |
$ |
28,043 |
|
$ |
35,026 |
|
$ |
79,805 |
|
$ |
97,666 |
|
$ |
89,187 |
Adjusted EBITDA (1) |
$ |
32,911 |
|
$ |
35,026 |
|
$ |
84,673 |
|
$ |
97,666 |
|
$ |
99,776 |
Free Cash Flow (2) |
$ |
31,721 |
|
$ |
38,595 |
|
$ |
42,484 |
|
$ |
56,881 |
|
|
|
Net Leverage Ratio (3) |
|
|
|
|
|
|
|
|
0.9x |
(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
|
|
Nine Months Ended
|
|
Twelve Months
|
||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
2023 |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) attributable to Civeo Corporation |
$ |
9,022 |
|
|
$ |
5,717 |
|
|
$ |
7,132 |
|
|
$ |
16,695 |
|
|
$ |
(5,566 |
) |
Income tax (benefit) expense |
|
(1,214 |
) |
|
|
3,713 |
|
|
|
2,897 |
|
|
|
7,091 |
|
|
|
208 |
|
Depreciation and amortization |
|
16,914 |
|
|
|
22,608 |
|
|
|
59,277 |
|
|
|
65,818 |
|
|
|
80,673 |
|
Interest income |
|
(44 |
) |
|
|
(13 |
) |
|
|
(126 |
) |
|
|
(15 |
) |
|
|
(150 |
) |
Interest expense |
|
3,365 |
|
|
|
3,001 |
|
|
|
10,625 |
|
|
|
8,077 |
|
|
|
14,022 |
|
EBITDA |
$ |
28,043 |
|
|
$ |
35,026 |
|
|
$ |
79,805 |
|
|
$ |
97,666 |
|
|
$ |
89,187 |
|
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
|
||||||||||
Impairment of long-lived assets (a) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,721 |
|
Demobilization expenses (b) |
|
4,868 |
|
|
|
— |
|
|
|
4,868 |
|
|
|
— |
|
|
|
4,868 |
|
Adjusted EBITDA |
$ |
32,911 |
|
|
$ |
35,026 |
|
|
$ |
84,673 |
|
|
$ |
97,666 |
|
|
$ |
99,776 |
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
|
(b) |
In the third quarter of 2023, we recorded expenses associated with the demobilization of our McClelland Lake Lodge to prepare the assets for sale, which are included in Other income (expense) on the unaudited statements of operations. |
(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. |
|
|
|
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
|
|
Nine Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net Cash Flows Provided by Operating Activities |
$ |
36,832 |
|
|
$ |
38,741 |
|
|
$ |
56,593 |
|
|
$ |
62,372 |
|
Capital expenditures |
|
(9,462 |
) |
|
|
(8,819 |
) |
|
|
(21,179 |
) |
|
|
(17,466 |
) |
Proceeds from dispositions of property, plant and equipment |
|
4,351 |
|
|
|
8,673 |
|
|
|
7,070 |
|
|
|
11,975 |
|
Free Cash Flow |
$ |
31,721 |
|
|
$ |
38,595 |
|
|
$ |
42,484 |
|
|
$ |
56,881 |
|
(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
|
|
|
|
2023 |
|
|
|
|
|
Total debt |
|
$ |
103,248 |
Less: Cash and cash equivalents |
|
|
7,817 |
Net debt |
|
$ |
95,431 |
|
|
|
|
Adjusted EBITDA for the twelve months ended September 30, 2023 (a) |
|
$ |
99,776 |
Adjustments to Adjusted EBITDA |
|
|
|
Stock-based compensation |
|
|
4,224 |
Interest income |
|
|
150 |
Bank-adjusted EBITDA |
|
$ |
104,150 |
|
|
|
|
Net leverage ratio (b) |
|
0.9x |
|
|
|
|
|
(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
|
||||
|
|
|
|
||
EBITDA Range (1) |
$ |
120.0 |
|
$ |
125.0 |
Adjusted EBITDA Range (1) |
$ |
95.0 |
|
$ |
100.0 |
(1) |
The following table sets forth a reconciliation of estimated EBITDA and Adjusted 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
|
||||||
|
(estimated) |
||||||
|
|
|
|
||||
Net income |
$ |
25.0 |
|
$ |
29.0 |
||
Income tax expense |
|
6.0 |
|
|
|
7.0 |
|
Depreciation and amortization |
|
76.0 |
|
|
|
76.0 |
|
Interest expense |
|
13.0 |
|
|
|
13.0 |
|
EBITDA |
$ |
120.0 |
|
|
$ |
125.0 |
|
|
|
|
|
||||
Adjustments to EBITDA |
|
|
|
||||
McClelland Lake Lodge transcation impact (a) |
|
(25.0 |
) |
|
|
(25.0 |
) |
Adjusted EBITDA |
$ |
95.0 |
|
|
$ |
100.0 |
|
(a) |
Estimated net gains associated with the sale of our McClelland Lake Lodge, which will be included in Other income (expense) on the unaudited statement of operations. |
CIVEO CORPORATION |
|||||||||||
SUPPLEMENTAL QUARTERLY SEGMENT AND OPERATING DATA |
|||||||||||
( |
|||||||||||
(unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||
|
|
|
|
|
|
|
|
||||
Supplemental Operating Data - Canadian Segment |
|
|
|
|
|
|
|
||||
Revenues |
|
|
|
|
|
|
|
||||
Accommodation revenue (1) |
$ |
71,417 |
|
$ |
72,724 |
|
$ |
208,000 |
|
$ |
219,349 |
Mobile facility rental revenue (2) |
|
17,314 |
|
|
25,283 |
|
|
54,752 |
|
|
73,359 |
Food and other services revenue (3) |
|
6,413 |
|
|
5,002 |
|
|
17,315 |
|
|
15,276 |
Total Canadian revenues |
$ |
95,144 |
|
$ |
103,009 |
|
$ |
280,067 |
|
$ |
307,984 |
|
|
|
|
|
|
|
|
||||
Costs |
|
|
|
|
|
|
|
||||
Accommodation cost |
$ |
46,063 |
|
$ |
50,308 |
|
$ |
150,592 |
|
$ |
156,543 |
Mobile facility rental cost |
|
11,636 |
|
|
15,597 |
|
|
37,736 |
|
|
44,939 |
Food and other services cost |
|
5,867 |
|
|
4,447 |
|
|
15,701 |
|
|
13,782 |
Indirect other cost |
|
2,406 |
|
|
2,526 |
|
|
7,693 |
|
|
7,829 |
Total Canadian cost of sales and services |
$ |
65,972 |
|
$ |
72,878 |
|
$ |
211,722 |
|
$ |
223,093 |
|
|
|
|
|
|
|
|
||||
Average daily rates (4) |
$ |
98 |
|
$ |
99 |
|
$ |
98 |
|
$ |
102 |
|
|
|
|
|
|
|
|
||||
Billed rooms (5) |
|
726,364 |
|
|
730,708 |
|
|
2,093,459 |
|
|
2,137,530 |
|
|
|
|
|
|
|
|
||||
Canadian dollar to |
$ |
0.746 |
|
$ |
0.766 |
|
$ |
0.743 |
|
$ |
0.779 |
|
|
|
|
|
|
|
|
||||
Supplemental Operating Data - Australian Segment |
|
|
|
|
|
|
|
||||
Revenues |
|
|
|
|
|
|
|
||||
Accommodation revenue (1) |
$ |
46,012 |
|
$ |
38,316 |
|
$ |
130,953 |
|
$ |
114,967 |
Food and other services revenue (3) |
|
41,873 |
|
|
35,489 |
|
|
116,465 |
|
|
90,187 |
Total Australian revenues |
$ |
87,885 |
|
$ |
73,805 |
|
$ |
247,418 |
|
$ |
205,154 |
|
|
|
|
|
|
|
|
||||
Costs |
|
|
|
|
|
|
|
||||
Accommodation cost |
$ |
22,404 |
|
$ |
17,818 |
|
$ |
63,670 |
|
$ |
55,065 |
Food and other services cost |
|
38,898 |
|
|
33,465 |
|
|
110,132 |
|
|
84,836 |
Indirect other cost |
|
2,293 |
|
|
2,050 |
|
|
6,646 |
|
|
5,638 |
Total Australian cost of sales and services |
$ |
63,595 |
|
$ |
53,333 |
|
$ |
180,448 |
|
$ |
145,539 |
|
|
|
|
|
|
|
|
||||
Average daily rates (4) |
$ |
74 |
|
$ |
73 |
|
$ |
76 |
|
$ |
76 |
|
|
|
|
|
|
|
|
||||
Billed rooms (5) |
|
623,436 |
|
|
525,359 |
|
|
1,734,004 |
|
|
1,505,143 |
|
|
|
|
|
|
|
|
||||
Australian dollar to |
$ |
0.655 |
|
$ |
0.683 |
|
$ |
0.669 |
|
$ |
0.707 |
(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/20231027959946/en/
Carolyn J. Stone
Civeo Corporation
Senior Vice President & Chief Financial Officer
713-510-2400
Source: Civeo Corporation
FAQ
What are Civeo's Q3 2023 financial results?
How much debt has Civeo reduced?
What is the sale price of McClelland Lake Lodge?