Civeo Corporation (NYSE:CVEO) today reported financial and
operating results for the fourth quarter and year ended December
31, 2020.
Highlights include:
- Reported fourth quarter revenues of $133.4 million, a net loss
of $2.3 million and operating cash flow of $36.7 million;
- Delivered fourth quarter Adjusted EBITDA of $23.7 million and
free cash flow of $33.2 million;
- Generated $117.4 million of operating cash flow and $111.0
million of free cash flow for the full year 2020;
- Reduced leverage ratio to 2.11x as of December 31, 2020 from
2.16x as of September 30, 2020; and
- Today announced the renewal of an integrated services contract
in Western Australia with expected revenues of A$62 million over a
two-year term and the renewal of two contracts to provide
accommodations & hospitality services in our Bowen Basin
villages, with expected revenues under these contracts totaling
A$39 million over approximately two-year terms.
“In spite of the pandemic-related headwinds in 2020, Civeo
stayed focused on our operational, strategic and financial
initiatives: keeping our guests and employees safe, managing the
changing economic landscape, driving free cash flow, reducing our
leverage and preparing for a post-COVID world. For the full year
2020, we achieved relatively consistent year-over-year revenues and
EBITDA while generating 57% and 119% higher operating cash flow and
free cash flow, respectively, compared to the full year 2019.
During the year, Civeo also extended our existing credit agreement
by eighteen-months and renewed several key Australian contracts,”
stated Bradley J. Dodson, Civeo's President and Chief Executive
Officer.
Mr. Dodson continued, “In the fourth quarter, we realized a
significant amount of free cash flow, which allowed us to continue
to materially reduce our total debt and our leverage ratio. While
our Canadian and U.S. segments are still managing the negative
impact of the COVID-19 pandemic and weaker oil prices, our
Australian segment continues to grow, experiencing stronger
year-over-year occupancy compared to the fourth quarter of
2019.”
Mr. Dodson added, “Looking ahead to 2021, we will continue to
focus on operating safely, generating free cash flow to pay down
debt and strengthening our balance sheet in an effort to create
long-term shareholder value.”
Fourth Quarter 2020 Results
In the fourth quarter of 2020, Civeo generated revenues of
$133.4 million and reported a net loss of $2.3 million, or $0.16
per share. During the fourth quarter of 2020, Civeo produced
operating cash flow of $36.7 million, Adjusted EBITDA of $23.7
million and free cash flow of $33.2 million.
(EBITDA is a non-GAAP financial measure that is defined as net
income plus interest, taxes, depreciation and amortization, and
Adjusted EBITDA is defined as EBITDA adjusted to exclude impairment
charges and certain income and costs associated with Civeo's
acquisitions of Noralta and Action. 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. Please see the reconciliations to GAAP measures at the
end of this news release.)
By comparison, in the fourth quarter of 2019, Civeo generated
revenues of $148.7 million and reported a net loss of $32.1
million, or $2.30 per share. The loss resulted in part from $20.6
million in costs associated with goodwill and asset impairments and
$0.2 million in Action transaction costs. During the fourth quarter
of 2019, Civeo generated operating cash flow of $41.0 million,
Adjusted EBITDA of $29.9 million and free cash flow of $37.1
million.
Overall, the decrease in revenues and Adjusted EBITDA in the
fourth quarter of 2020 compared to 2019 was primarily due to
decreased billed rooms in our Canadian segment primarily related to
the pandemic and lower oil prices.
Full Year 2020 Results
For the full year 2020, the Company reported revenues of $529.7
million and a net loss of $136.1 million, or $9.64 per share.
Adjusted EBITDA for full year 2020 was $108.1 million. The loss
resulted in part from $144.1 million in costs associated with
goodwill and asset impairments, partially offset by $4.7 million of
income associated with the settlement of a representations and
warranties claim related to the Noralta acquisition. This compared
to revenues of $527.6 million and a net loss of $60.3 million, or
$4.33 per share, for the full year 2019. Adjusted EBITDA was $108.4
million in 2019. The 2019 loss resulted in part from $26.1 million
in costs associated with goodwill and asset impairments and $0.2
million in Action transaction costs.
The consistent level of Adjusted EBITDA in 2020 as compared to
2019 was a result of weaker Canadian and U.S. segment activity
related to the pandemic and lower oil prices, almost entirely
offset by stronger Australian segment activity and proceeds from
the Canadian Emergency Wage Subsidy program ("CEWS").
Business Segment Results
(Unless otherwise noted, the following discussion compares the
quarterly results for the fourth quarter of 2020 to the results for
the fourth quarter of 2019.)
Canada
During the fourth quarter of 2020, the Canada segment generated
revenues of $65.5 million, operating loss of $4.1 million and
Adjusted EBITDA of $13.8 million, compared to revenues of $89.7
million, operating loss of $17.9 million and Adjusted EBITDA of
$20.9 million in the fourth quarter of 2019.
On a constant currency basis, the Canadian segment experienced a
28% period-over-period decrease in revenues driven by a 44%
year-over-year reduction in billed rooms related to decreased
customer activity due to the decline in oil prices and the COVID-19
pandemic coupled with lower turnaround activity in the oil sands
region in 2020. Adjusted EBITDA for the Canadian segment decreased
34% year-over-year primarily due to lower billed rooms in the oil
sands lodges, partially offset by the CEWS proceeds.
Australia
During the fourth quarter of 2020, the Australia segment
generated revenues of $63.7 million, operating income of $3.6
million and Adjusted EBITDA of $17.2 million, compared to revenues
of $48.9 million, operating income of $1.8 million and Adjusted
EBITDA of $15.7 million in the fourth quarter of 2019. The fourth
quarter of 2019 included a goodwill impairment charge of $19.9
million and an asset impairment charge of $0.7 million.
Results for the fourth quarter of 2020 reflect the impact of a
strengthened Australian dollar relative to the U.S. dollar, which
increased revenues by $4.1 million. On a constant currency basis,
the Australian segment experienced a 22% period-over-period
increase in revenues primarily driven by increased activity from
our Action Catering business coupled with increased occupancy at
our Bowen Basin villages. Australian village occupancy increased 4%
year-over-year largely due to continued improvement in
metallurgical coal activity across the Bowen Basin. Adjusted EBITDA
from the Australian segment increased 9% year-over-year due to
higher village occupancy as well as increased activity from our
Action Catering business. Australian revenues in the fourth quarter
of 2020 increased more year-over-year than Australian Adjusted
EBITDA due to the growth of our Action Catering business, which has
inherently lower margins related to the service-only business
model.
Civeo today announced the renewal of an integrated services
contract in Western Australia with expected revenues of A$62
million over a two-year term and the renewal of two contracts to
provide accommodations & hospitality services in our Bowen
Basin villages, with expected revenues under these contracts
totaling A$39 million over approximately two-year terms.
U.S.
The U.S. segment generated revenues of $4.2 million, operating
loss of $3.2 million and an Adjusted EBITDA loss of $1.4 million in
the fourth quarter of 2020, compared to revenues of $10.0 million,
operating loss of $6.7 million and an Adjusted EBITDA loss of $0.2
million in the fourth quarter of 2019. The revenue and Adjusted
EBITDA decrease was primarily due to lower drilling and completion
activity as well as lower occupancy in the U.S. lodges.
Financial Condition
As of December 31, 2020, Civeo had total liquidity of
approximately $105.4 million, consisting of $99.3 million available
under its revolving credit facilities and $6.2 million of cash on
hand.
Civeo’s total debt outstanding on December 31, 2020 was $251.1
million, a $21.5 million decrease since September 30, 2020 and a
$108.0 million decrease from December 31, 2019. The fourth quarter
decrease consisted of $34.6 million in debt payments from cash flow
generated by the business, partially offset by an unfavorable
foreign currency translation impact of $13.1 million.
Civeo reduced its leverage ratio to 2.11x as of December 31,
2020 from 2.16x as of September 30, 2020.
During 2020, Civeo invested $10.1 million in capital
expenditures, down from $29.8 million during 2019. This decrease is
primarily due to the completion of the Sitka lodge expansion in
2019.
Full Year 2021 Guidance
For the full year of 2021, Civeo expects revenues of $555.0
million to $565.0 million, EBITDA of $90.0 million to $95.0 million
and capital expenditures of $20.0 million to $25.0 million.
Conference Call
Civeo will host a conference call to discuss its fourth quarter
2020 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 (866)-548-4713 in the United States or (323)-794-2093
internationally and using the conference ID 8965290#. 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 8965290#.
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 28 lodges
and villages in Canada, Australia and the U.S., with an aggregate
of approximately 30,000 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 include the statements regarding Civeo’s future
plans and outlook, including guidance, current trends and liquidity
needs and ability to pay down debt, 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
global health concerns and pandemics, including the COVID-19
pandemic and the risk that room occupancy may decline if our
customers are limited or restricted in the availability of
personnel who may become ill or be subjected to quarantine, 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 the company’s ability to integrate
acquisitions, 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 our ability to remain in compliance with our financial
covenants in our debt agreements, risks associated with general
global economic conditions, global weather conditions, natural
disasters 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.
- Financial Schedules Follow -
CIVEO CORPORATION
UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS
(in thousands, except per
share amounts)
THREE MONTHS ENDED
DECEMBER 31,
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
2020
2019
Revenues
$
133,378
$
148,689
$
529,729
$
527,555
Costs and expenses:
Cost of sales and services
98,208
102,464
382,088
366,814
Selling, general and administrative
expenses
14,767
16,626
53,656
59,586
Depreciation and amortization expense
24,020
30,794
96,547
123,768
Impairment expense
—
20,602
144,120
26,148
Other operating expense
(249
)
181
506
290
136,746
170,667
676,917
576,606
Operating loss
(3,368
)
(21,978
)
(147,188
)
(49,051
)
Interest expense
(3,592
)
(6,713
)
(16,687
)
(27,383
)
Loss on extinguishment of debt
—
—
(383
)
—
Interest income
—
12
20
78
Other income (expense)
3,614
399
20,823
7,281
Loss before income taxes
(3,346
)
(28,280
)
(143,415
)
(69,075
)
Income tax benefit (provision)
2,126
(3,222
)
10,635
10,741
Net loss
(1,220
)
(31,502
)
(132,780
)
(58,334
)
Less: Net income attributable to
noncontrolling interest
556
97
1,470
157
Net loss attributable to Civeo
Corporation
(1,776
)
(31,599
)
(134,250
)
(58,491
)
Less: Dividends attributable to Class A
preferred shares
476
465
1,887
1,849
Net loss attributable to Civeo Corporation
common shareholders
$
(2,252
)
$
(32,064
)
$
(136,137
)
$
(60,340
)
Net loss per share attributable to Civeo
Corporation common shareholders:
Basic
$
(0.16
)
$
(2.30
)
$
(9.64
)
$
(4.33
)
Diluted
$
(0.16
)
$
(2.30
)
$
(9.64
)
$
(4.33
)
Weighted average number of common shares
outstanding:
Basic
14,161
13,971
14,129
13,921
Diluted
14,161
13,971
14,129
13,921
CIVEO CORPORATION
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in thousands)
December 31, 2020
December 31, 2019
(UNAUDITED)
Current assets:
Cash and cash equivalents
$
6,155
$
3,331
Accounts receivable, net
89,782
99,493
Inventories
6,181
5,877
Assets held for sale
3,910
7,589
Prepaid expenses and other current
assets
13,185
15,151
Total current assets
119,213
131,441
Property, plant and equipment, net
486,930
590,309
Goodwill, net
8,729
110,173
Other intangible assets, net
99,749
111,837
Operating lease right-of-use assets
22,606
24,876
Other noncurrent assets
3,626
1,276
Total assets
$
740,853
$
969,912
Current liabilities:
Accounts payable
$
42,056
$
36,971
Accrued liabilities
27,349
21,755
Income taxes
203
328
Current portion of long-term debt
34,585
35,080
Deferred revenue
6,812
7,165
Other current liabilities
5,760
8,741
Total current liabilities
116,765
110,040
Long-term debt
214,000
321,792
Deferred income taxes
—
9,452
Operating lease liabilities
19,834
21,231
Other noncurrent liabilities
14,897
16,592
Total liabilities
365,496
479,107
Shareholders' equity:
Preferred shares
60,016
58,129
Common shares
—
—
Additional paid-in capital
1,578,315
1,572,249
Accumulated deficit
(907,727
)
(771,590
)
Treasury stock
(6,930
)
(5,472
)
Accumulated other comprehensive loss
(348,989
)
(363,173
)
Total Civeo Corporation shareholders'
equity
374,685
490,143
Noncontrolling interest
672
662
Total shareholders' equity
375,357
490,805
Total liabilities and shareholders'
equity
$
740,853
$
969,912
CIVEO CORPORATION
UNAUDITED CONSOLIDATED
STATEMENTS OF CASH FLOWS
(in thousands)
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
Cash flows from operating activities:
Net loss
$
(132,780
)
$
(58,334
)
Adjustments to reconcile net loss to net
cash provided by operating activities:
Depreciation and amortization
96,547
123,768
Impairment charges
144,120
26,148
Loss on extinguishment of debt
383
—
Deferred income tax benefit
(11,122
)
(11,713
)
Non-cash compensation charge
6,066
10,116
Gain on disposals of assets
(2,905
)
(3,882
)
Provision for loss on receivables, net of
recoveries
44
(30
)
Other, net
(2,873
)
2,659
Changes in operating assets and
liabilities:
Accounts receivable
13,679
(20,547
)
Inventories
171
(87
)
Accounts payable and accrued
liabilities
6,890
8,473
Taxes payable
(134
)
(75
)
Other current assets and liabilities,
net
(725
)
(2,015
)
Net cash flows provided by operating
activities
117,361
74,481
Cash flows from investing activities:
Payments related to acquisitions, net of
cash acquired
—
(16,434
)
Capital expenditures
(10,083
)
(29,812
)
Proceeds from disposition of property,
plant and equipment
3,690
5,906
Other, net
4,619
1,762
Net cash flows used in investing
activities
(1,774
)
(38,578
)
Cash flows from financing activities:
Term loan repayments
(39,855
)
(34,942
)
Revolving credit borrowings (repayments),
net
(70,310
)
(3,456
)
Debt issuance costs
(2,583
)
(1,950
)
Other, net
(1,458
)
(4,283
)
Net cash flows used in financing
activities
(114,206
)
(44,631
)
Effect of exchange rate changes on
cash
1,443
(313
)
Net change in cash and cash
equivalents
2,824
(9,041
)
Cash and cash equivalents, beginning of
period
3,331
12,372
Cash and cash equivalents, end of
period
$
6,155
$
3,331
CIVEO CORPORATION
SEGMENT DATA
(in thousands)
(unaudited)
THREE MONTHS ENDED
DECEMBER 31,
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
2020
2019
Revenues
Canada
$
65,530
$
89,708
$
269,649
$
325,651
Australia
63,673
48,933
234,542
156,093
United States
4,175
10,048
25,538
45,811
Total revenues
$
133,378
$
148,689
$
529,729
$
527,555
EBITDA (1)
Canada
$
13,755
$
311
$
(65,221
)
$
51,745
Australia
17,190
15,563
73,666
49,871
United States
(1,425
)
(155
)
(16,345
)
5,479
Corporate and eliminations
(5,810
)
(6,601
)
(23,388
)
(25,254
)
Total EBITDA
$
23,710
$
9,118
$
(31,288
)
$
81,841
Adjusted EBITDA (1)
Canada
$
13,755
$
20,913
$
61,770
$
72,347
Australia
17,190
15,716
73,666
55,786
United States
(1,425
)
(155
)
(3,906
)
5,479
Corporate and eliminations
(5,810
)
(6,601
)
(23,388
)
(25,254
)
Total adjusted EBITDA
$
23,710
$
29,873
$
108,142
$
108,358
Operating income (loss)
Canada
$
(4,092
)
$
(17,876
)
$
(146,435
)
$
(32,313
)
Australia
3,559
1,819
27,804
517
United States
(3,197
)
(6,730
)
(23,151
)
(11,214
)
Corporate and eliminations
362
809
(5,406
)
(6,041
)
Total operating loss
$
(3,368
)
$
(21,978
)
$
(147,188
)
$
(49,051
)
(1) Please see Non-GAAP Reconciliation
Schedule.
CIVEO CORPORATION
NON-GAAP
RECONCILIATIONS
(in thousands)
(unaudited)
THREE MONTHS ENDED
DECEMBER 31,
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
2020
2019
EBITDA (1)
$
23,710
$
9,118
$
(31,288
)
$
81,841
Adjusted EBITDA (1)
$
23,710
$
29,873
$
108,142
$
108,358
Free Cash Flow (2)
$
33,201
$
37,084
$
110,968
$
50,575
(1)
The term EBITDA is defined as net income
(loss) attributable to Civeo Corporation plus interest, taxes,
depreciation and amortization. The term Adjusted EBITDA is defined
as EBITDA adjusted to exclude impairment charges and certain income
and costs associated with Civeo's acquisitions of Noralta and
Action. 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 the 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 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
DECEMBER 31,
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
2020
2019
Net loss attributable to Civeo
Corporation
$
(1,776
)
$
(31,599
)
$
(134,250
)
$
(58,491
)
Income tax provision (benefit)
(2,126
)
3,222
(10,635
)
(10,741
)
Depreciation and amortization
24,020
30,794
96,547
123,768
Interest income
—
(12
)
(20
)
(78
)
Loss on extinguishment of debt
—
—
383
—
Interest expense
3,592
6,713
16,687
27,383
EBITDA
$
23,710
$
9,118
$
(31,288
)
$
81,841
Adjustments to EBITDA
Impairment of long-lived assets (a)
—
702
50,514
6,248
Impairment of goodwill (b)
—
19,900
93,606
19,900
Representations and warranties settlement
(c)
—
—
(4,690
)
—
Action transaction costs (d)
—
153
—
369
Adjusted EBITDA
$
23,710
$
29,873
$
108,142
$
108,358
(a)
Relates to asset impairments
recorded in the first quarter of 2020 and the fourth and second
quarter of 2019. In the first quarter of 2020, we recorded a
pre-tax loss related to the impairment of long-lived assets in our
Canadian segment of $38.1 million ($38.1 million after-tax, or
$2.71 per diluted share) and a pre-tax loss related to the
impairment of long-lived assets in our U.S. segment of $12.4
million ($12.4 million after-tax, or $0.89 per diluted share),
which is included in Impairment expense on the unaudited statements
of operations.
In the fourth quarter 2019, we recorded a pre-tax loss related to
the impairment of assets in Canada of $0.7 million ($0.5 million
after-tax, or $0.04 per diluted share), which is included in
Impairment expense on the unaudited statements of operations. In
the second quarter 2019, we recorded a pre-tax loss related to the
impairment of assets in Australia of $5.5 million ($5.5 million
after-tax, or $0.40 per diluted share), which is included in
Impairment expense on the unaudited statements of operations. This
includes $1.0 million of impairment expense related to an error
corrected in the second quarter 2019. During the second quarter of
2019, we identified a future liability related to an asset
retirement obligation (ARO) at one of our villages in Australia
that should have been recorded in 2011. We determined that the
error was not material to our previously issued financial
statements included in our Annual Report on Form 10-K for the year
ended December 31, 2018, and therefore, corrected the error in the
second quarter of 2019.
(b)
Relates to the impairment of goodwill recorded in the first quarter
of 2020 and the fourth quarter of 2019. In the first quarter of
2020, we recorded an $93.6 million impairment ($93.6 million
after-tax, or $6.67 per diluted share) which is related to our
Canada reporting unit and is included in Impairment expense on the
statements of operations.
In the fourth quarter of 2019, we recorded an $19.9 million
impairment ($19.9 million after-tax, or $1.42 per diluted share)
which is related to our Canada reporting unit and is included in
Impairment expense on the statements of operations.
(c)
In the second quarter of 2020, we recorded $4.7 million of income
($4.7 million after-tax, or $0.33 per diluted share) associated
with the settlement of a representations and warranties claim
related to the Noralta acquisition, which is included in Other
income on the unaudited statements of operations.
(d)
Relates to costs incurred associated with Civeo's acquisition of
Action. For the twelve month period ended December 31, 2019, the
$0.4 million of costs ($0.4 million after-tax, or $0.03, per
diluted share), are reflected in the Australia reportable segment
and are included in Selling, general and administrative expenses on
the unaudited statements of operations. For the three month period
ended December 31, 2019, the $0.2 million of costs ($0.2 million
after-tax, or $0.01, per diluted share), are reflected in the
Australia reportable segment and are included in Selling, general
and administrative expenses on the unaudited statements of
operations.
(2)
The term Free Cash Flow 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 Free
Cash Flow 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
DECEMBER 31,
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
2020
2019
Net Cash Flows Provided by Operating
Activities
$
36,686
$
40,955
$
117,361
$
74,481
Capital expenditures
(3,839
)
(4,295
)
(10,083
)
(29,812
)
Proceeds from disposition of property,
plant and equipment
354
424
3,690
5,906
Free Cash Flow
$
33,201
$
37,084
$
110,968
$
50,575
CIVEO CORPORATION
NON-GAAP RECONCILIATIONS -
GUIDANCE
(in millions)
(unaudited)
YEAR ENDING DECEMBER
31, 2021
EBITDA Range (1)
$
90.0
$
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, 2021
(estimated)
Net loss
$
(20.5
)
$
(15.5
)
Income tax provision
(benefit)
0.5
0.5
Depreciation and amortization
95.0
95.0
Interest expense
15.0
15.0
EBITDA
$
90.0
$
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
DECEMBER 31,
TWELVE MONTHS ENDED
DECEMBER 31,
2020
2019
2020
2019
Supplemental Operating Data - Canadian
Segment
Revenues
Accommodation revenue (1)
$
46,466
$
77,803
$
202,534
$
281,577
Mobile facility rental revenue (2)
11,477
3,927
33,192
9,575
Food and other services revenue (3)
7,587
7,978
33,923
33,485
Manufacturing revenue (4)
—
—
—
1,014
Total Canadian revenues
$
65,530
$
89,708
$
269,649
$
325,651
Costs
Accommodation cost
$
34,070
$
50,539
$
143,213
$
187,679
Mobile facility rental cost
7,743
2,758
24,842
7,493
Food and other services cost
6,843
6,975
30,616
30,595
Manufacturing cost
150
18
611
1,025
Indirect other cost
2,347
3,134
10,001
12,832
Total Canadian cost of sales and
services
$
51,153
$
63,424
$
209,283
$
239,624
Average daily rates (5)
$
98
$
92
$
95
$
91
Billed rooms (6)
469,116
837,217
2,095,784
3,078,727
Canadian dollar to U.S. dollar
$
0.768
$
0.758
$
0.746
$
0.754
Supplemental Operating Data - Australian
Segment
Accommodation revenue (1)
$
37,082
$
33,574
$
144,070
$
126,047
Food and other services revenue (3)
26,591
15,359
90,472
30,046
Total Australian revenues
$
63,673
$
48,933
$
234,542
$
156,093
Costs
Accommodation cost
$
16,839
$
15,229
$
63,504
$
60,045
Food and other services cost
23,731
13,266
77,358
26,073
Indirect other cost
1,144
877
3,847
2,972
Total Australian cost of sales and
services
$
41,714
$
29,372
$
144,709
$
89,090
Average daily rates (5)
$
77
$
72
$
73
$
73
Billed rooms (6)
480,465
463,330
1,968,284
1,717,186
Australian dollar to U.S. dollar
$
0.731
$
0.684
$
0.691
$
0.695
(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 camps
for the periods presented.
(3)
Includes revenues related to food service,
laundry and water and wastewater treatment services, and facilities
management for the periods presented.
(4)
Includes revenues related to modular
construction services for the periods presented.
(5)
Average daily rate is based on billed
rooms and accommodation revenue.
(6)
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/20210226005075/en/
Carolyn J. Stone Civeo Corporation Senior Vice President &
Chief Financial Officer 713-510-2400
Jeffrey Spittel FTI Consulting 713-353-5407
Civeo (NYSE:CVEO)
Gráfico Histórico do Ativo
De Fev 2024 até Mar 2024
Civeo (NYSE:CVEO)
Gráfico Histórico do Ativo
De Mar 2023 até Mar 2024