Civeo Reports Third Quarter 2023 Results

Third Quarter Highlights:

  • Reported revenues of $183.6 million, net income of $9.0 million and operating cash flow of $36.8 million;
  • Delivered Adjusted EBITDA of $32.9 million and free cash flow of $31.7 million;
  • Reduced total debt by $32.9 million to $103.2 million as of September 30, 2023;
  • 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$49 million, or US$36 million.

HOUSTON & CALGARY, Alberta--()--Civeo Corporation (NYSE:CVEO) today reported financial and operating results for the third quarter ended September 30, 2023.

“On top of solid operating results, we achieved several strategic milestones in the third quarter," said Bradley J. Dodson, Civeo's President and Chief Executive Officer.

"Canada exceeded our expectations primarily due to stronger-than-expected billed rooms at Sitka Lodge. In Australia, we experienced a second consecutive quarterly record in terms of billed rooms at our villages," said Mr. Dodson.

Mr. Dodson concluded, “The agreement to sell McClelland Lake Lodge is a very positive outcome for the Company and we continue to pursue additional business opportunities related to this sale. We were also pleased to announce our new capital allocation framework, which includes the initiation of a regular quarterly dividend of $0.25 per share and the renewal of our share repurchase program. These strategic announcements reflect our commitment to returning capital to shareholders while maintaining the flexibility to deploy capital to fund growth opportunities and support our existing operations.”

Third Quarter 2023 Results

In the third quarter of 2023, Civeo generated revenues of $183.6 million and reported net income of $9.0 million, or $0.61 per diluted share. During the third quarter of 2023, Civeo produced operating cash flow of $36.8 million, Adjusted EBITDA of $32.9 million and free cash flow of $31.7 million.

By comparison, in the third quarter of 2022, Civeo generated revenues of $184.2 million and reported net income of $5.2 million, or $0.32 per diluted share. During the third quarter of 2022, Civeo produced operating cash flow of $38.7 million, Adjusted EBITDA of $35.0 million and free cash flow of $38.6 million.

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.)

Canada

During the third quarter of 2023, the Canadian segment generated revenues of $95.1 million, operating income of $10.8 million and Adjusted EBITDA of $23.0 million, compared to revenues of $103.0 million, operating income of $7.8 million and Adjusted EBITDA of $25.6 million in the third quarter of 2022. Results for the third quarter of 2023 reflect the impact of a weakened Canadian dollar relative to the U.S. dollar, which decreased revenues and Adjusted EBITDA by $2.6 million and $0.7 million, respectively. The third quarter of 2023 Adjusted EBITDA excluded $4.9 million of other expenses related to the demobilization of McClelland Lake Lodge.

On a constant currency basis, the Canadian segment experienced a 5% period-over-period decrease in revenues primarily related to Canadian mobile camp activity winding down, partially offset by an increased average daily rate on relatively flat billed rooms year-over-year. Adjusted EBITDA for the Canadian segment decreased 10% primarily due to the aforementioned dynamics.

Australia

During the third quarter of 2023, the Australian segment generated revenues of $87.9 million, operating income of $9.1 million and Adjusted EBITDA of $18.8 million, compared to revenues of $73.8 million, operating income of $5.9 million and Adjusted EBITDA of $16.9 million in the third quarter of 2022. Results for the third quarter of 2023 reflect the impact of a weakened Australian dollar relative to the U.S. dollar, which decreased revenues and Adjusted EBITDA by $3.8 million and $0.8 million, respectively.

On a constant currency basis, the Australian segment experienced a 24% period-over-period increase in revenues primarily driven by a 19% year-over-year increase in village billed rooms as well as increased integrated services revenue related to new contracts. Adjusted EBITDA for the Australian segment increased 11% due to the aforementioned dynamics.

Financial Condition and Capital Allocation

As of September 30, 2023, Civeo had total liquidity of approximately $110.6 million, consisting of $102.8 million available under its revolving credit facilities and $7.8 million of cash on hand.

Civeo’s total debt outstanding on September 30, 2023 was $103.2 million, a $32.9 million decrease since June 30, 2023.

Civeo reported a net leverage ratio of 0.9x as of September 30, 2023.

During the third quarter of 2023, Civeo invested $9.5 million in capital expenditures compared to $8.8 million invested during the third quarter of 2022. Capital expenditures in both periods were primarily related to maintenance spending on the Company’s lodges and villages. Capital expenditures in the third quarter of 2023 also included $3.6 million related to customer-funded infrastructure upgrades at three Australian villages.

The Company announced today that its board of directors has declared a quarterly cash dividend of $0.25 per common share, payable on December 18, 2023 to shareholders of record as of close of business on November 27, 2023. For purposes of the Income Tax Act (Canada), the Company has designated this dividend to be an "eligible dividend".

In the third quarter of 2023, Civeo repurchased approximately 62,000 shares through its share repurchase program for approximately $1.3 million.

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 $675 million to $685 million and $95 million to $100 million, respectively. The Company is maintaining its full year 2023 capital expenditure guidance of $35 million to $40 million.

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 the United States or (201) 689-8573 internationally and asking for the Civeo call or using the conference ID 13742013#. 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 13742013#.

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 Canada, Australia and the U.S., with an aggregate of approximately 26,000 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, 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, 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, geopolitical events, inflation, global weather conditions, natural disasters, global health concerns, 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

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,
2023

 

December 31,
2022

 

(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
September 30,

 

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
September 30,

 

Nine Months Ended
September 30,

 

2023

 

2022

 

2023

 

2022

Revenues

 

 

 

 

 

 

 

Canada

$

95,144

 

 

$

103,009

 

 

$

280,067

 

 

$

307,984

 

Australia

 

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)

 

 

 

 

 

 

 

Canada

$

18,154

 

 

$

25,567

 

 

$

49,983

 

 

$

71,445

 

Australia

 

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)

 

 

 

 

 

 

 

Canada

$

23,022

 

 

$

25,567

 

 

$

54,851

 

 

$

71,445

 

Australia

 

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)

 

 

 

 

 

 

 

Canada

$

10,811

 

 

$

7,846

 

 

$

9,486

 

 

$

23,081

 

Australia

 

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 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
September 30,

 

Nine Months Ended
September 30,

 

Twelve Months
Ended
September 30,

 

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
September 30,

 

Nine Months Ended
September 30,

 

Twelve Months
Ended
September 30,

 

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 $3.8 million and a pre-tax loss related to the impairment of long-lived assets in the U.S. of $1.9 million.

 

 

(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
September 30,

 

Nine Months Ended
September 30,

 

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
September 30,

 

 

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
December 31, 2023

 

 

 

 

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
December 31, 2023

 

(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

(U.S. dollars in thousands, except for room counts and average daily rates)

(unaudited)

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

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 U.S. dollar

$

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 U.S. dollar

$

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.

 

Contacts

Carolyn J. Stone
Civeo Corporation
Senior Vice President & Chief Financial Officer
713-510-2400

Contacts

Carolyn J. Stone
Civeo Corporation
Senior Vice President & Chief Financial Officer
713-510-2400