Item 1. Financial Statements
ITEM 1. Financial Statements
CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, Except Per Share Amounts)
Three Months Ended
June 30, Six Months Ended
June 30,
2020 2019 2020 2019
Revenues:
Service and other $ 110,006 $ 112,719 $ 239,405 $ 212,798
Rental 3,865 7,625 10,044 14,115
Product 831 1,809 4,045 3,790
114,702 122,153 253,494 230,703
Costs and expenses:
Service and other costs 78,860 77,659 174,904 150,303
Rental costs 3,615 6,357 8,428 11,507
Product costs 658 1,224 3,114 3,060
Selling, general and administrative expenses 11,490 12,530 25,427 28,626
Depreciation and amortization expense 22,205 30,996 47,707 61,778
Impairment expense — 5,546 144,120 5,546
Other operating expense (income) ( 285 ) ( 103 ) 704 ( 168 )
116,543 134,209 404,404 260,652
Operating loss ( 1,841 ) ( 12,056 ) ( 150,910 ) ( 29,949 )
Interest expense ( 3,854 ) ( 6,720 ) ( 9,449 ) ( 13,355 )
Interest income 4 22 20 49
Other income 12,642 1,055 12,667 4,033
Income (loss) before income taxes 6,951 ( 17,699 ) ( 147,672 ) ( 39,222 )
Income tax (expense) benefit ( 122 ) 2,850 8,689 7,334
Net income (loss) 6,829 ( 14,849 ) ( 138,983 ) ( 31,888 )
Less: Net income attributable to noncontrolling interest 222 — 480 —
Net income (loss) attributable to Civeo Corporation 6,607 ( 14,849 ) ( 139,463 ) ( 31,888 )
Less: Dividends attributable to Class A preferred shares 471 461 939 920
Net income (loss) attributable to Civeo common shareholders $ 6,136 $ ( 15,310 ) $ ( 140,402 ) $ ( 32,808 )
Per Share Data (see Note 8 )
Basic net income (loss) per share attributable to Civeo Corporation common shareholders $ 0.03 $ ( 0.09 ) $ ( 0.83 ) $ ( 0.20 )
Diluted net income (loss) per share attributable to Civeo Corporation common shareholders $ 0.03 $ ( 0.09 ) $ ( 0.83 ) $ ( 0.20 )
Weighted average number of common shares outstanding:
Basic 169,812 167,532 169,165 166,437
Diluted 169,990 167,532 169,165 166,437
The accompanying notes are an integral part of these financial statements.
4
CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In Thousands)
Three Months Ended
June 30, Six Months Ended
June 30,
2020 2019 2020 2019
Net income (loss) $ 6,829 $ ( 14,849 ) $ ( 138,983 ) $ ( 31,888 )
Other comprehensive income (loss), net of taxes:
Foreign currency translation adjustment, net of zero taxes
29,385 1,084 ( 19,156 ) 6,463
Total other comprehensive income (loss), net of taxes 29,385 1,084 ( 19,156 ) 6,463
Comprehensive income (loss) 36,214 ( 13,765 ) ( 158,139 ) ( 25,425 )
Less: Comprehensive income attributable to noncontrolling interest 303 — 466 —
Comprehensive incom e (loss) att ributable to Civeo Corporation
$ 35,911 $ ( 13,765 ) $ ( 158,605 ) $ ( 25,425 )
The accompanying notes are an integral part of these financial statements.
5
CIVEO CORPORATION
CONSOLIDATED BALANCE SHEETS
(In Thousands, Excluding Share Amounts)
June 30, 2020 December 31, 2019
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents $ 7,311 $ 3,331
Accounts receivable, net 85,553 99,493
Inventories 7,683 5,877
Prepaid expenses 7,482 7,247
Other current assets 9,910 7,904
Assets held for sale — 7,589
Total current assets 117,939 131,441
Property, plant and equipment, net 486,815 590,309
Goodwill 7,778 110,173
Other intangible assets, net 100,423 111,837
Operating lease right-of-use assets 21,065 24,876
Other noncurrent assets 563 1,276
Total assets $ 734,583 $ 969,912
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 35,168 $ 36,971
Accrued liabilities 16,910 21,755
Income taxes 571 328
Current portion of long-term debt 33,510 35,080
Deferred revenue 7,853 7,165
Other current liabilities 5,484 8,741
Total current liabilities 99,496 110,040
Long-term debt, less current maturities 264,522 321,792
Deferred income taxes — 9,452
Operating lease liabilities 18,541 21,231
Other noncurrent liabilities 17,781 16,592
Total liabilities 400,340 479,107
Commitments and contingencies (Note 11)
Shareholders’ Equity:
Preferred shares (Class A Series 1, no par value; 50,000,000 shares authorized, 9,042 , shares issued and outstanding, respectively; aggregate liquidation preference of $ 94,566 and $ 93,627 as of June 30, 2020 and December 31, 2019)
59,068 58,129
Common shares ( no par value; 550,000,000 shares authorized, 173,742,579 shares and 171,656,039 shares issued, respectively, and 170,578,068 shares and 169,556,403 shares outstanding, respectively)
— —
Additional paid-in capital 1,575,788 1,572,249
Accumulated deficit ( 911,992 ) ( 771,590 )
Common shares held in treasury at cost, 3,164,511 and 2,099,636 shares, respectively
( 6,930 ) ( 5,472 )
Accumulated other comprehensive loss ( 382,315 ) ( 363,173 )
Total Civeo Corporation shareholders’ equity 333,619 490,143
Noncontrolling interest 624 662
Total shareholders’ equity 334,243 490,805
Total liabilities and shareholders’ equity $ 734,583 $ 969,912
The accompanying notes are an integral part of these financial statements.
6
CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF
CHANGES IN SHAREHOLDERS’ EQUITY
(In Thousands)
Attributable to Civeo
Preferred
Shares Common
Shares
Amount Par Value Additional
Paid-in
Capital Accumulated
Deficit Treasury
Shares Accumulated
Other
Comprehensive
Income (Loss) Noncontrolling
Interest Total
Shareholders’
Equity
Balance, March 31, 2019 $ 56,739 $ — $ 1,564,667 $ ( 728,748 ) $ ( 5,471 ) $ ( 365,870 ) $ — $ 521,317
Net income (loss) — — — ( 14,849 ) — — — ( 14,849 )
Currency translation adjustment — — — — — 1,084 — 1,084
Dividends paid — — — — — — — —
Issuance of shares for acquisitions — — — — — — — —
Dividends attributable to Class A preferred shares 461 — — ( 461 ) — — — —
Share-based compensation — — 2,495 — ( 1 ) — — 2,494
Balance, June 30, 2019 $ 57,200 $ — $ 1,567,162 $ ( 744,058 ) $ ( 5,472 ) $ ( 364,786 ) $ — $ 510,046
Balance, March 31, 2020 $ 58,597 $ — $ 1,574,457 $ ( 918,128 ) $ ( 6,914 ) $ ( 411,619 ) $ 552 $ 296,945
Net income (loss) — — — 6,607 — — 222 6,829
Currency translation adjustment — — — — — 29,304 81 29,385
Dividends paid — — — — — — ( 231 ) ( 231 )
Dividends attributable to Class A preferred shares 471 — — ( 471 ) — — — —
Share-based compensation — — 1,331 — ( 16 ) — — 1,315
Balance, June 30, 2020 $ 59,068 $ — $ 1,575,788 $ ( 911,992 ) $ ( 6,930 ) $ ( 382,315 ) $ 624 $ 334,243
Balance, December 31, 2018 $ 56,280 $ — $ 1,562,133 $ ( 710,551 ) $ ( 1,189 ) $ ( 371,249 ) $ — $ 535,424
Net income (loss) — — — ( 31,888 ) — — — ( 31,888 )
Currency translation adjustment — — — — — 6,463 — 6,463
Dividends paid — — — — — — — —
Cumulative effect of implementation of ASU 2014-09
— — — ( 699 ) — — — ( 699 )
Dividends attributable to Class A preferred shares 920 — — ( 920 ) — — — —
Share-based compensation — — 5,029 — ( 4,283 ) — — 746
Balance, June 30, 2019 $ 57,200 $ — $ 1,567,162 $ ( 744,058 ) $ ( 5,472 ) $ ( 364,786 ) $ — $ 510,046
Balance, December 31, 2019 $ 58,129 $ — $ 1,572,249 $ ( 771,590 ) $ ( 5,472 ) $ ( 363,173 ) $ 662 $ 490,805
Net income (loss) — — — ( 139,463 ) — — 480 ( 138,983 )
Currency translation adjustment — — — — — ( 19,142 ) ( 14 ) ( 19,156 )
Dividends paid — — — — — — ( 504 ) ( 504 )
Dividends attributable to Class A preferred shares 939 — — ( 939 ) — — — —
Share-based compensation — — 3,539 — ( 1,458 ) — — 2,081
Balance, June 30, 2020 $ 59,068 $ — $ 1,575,788 $ ( 911,992 ) $ ( 6,930 ) $ ( 382,315 ) $ 624 $ 334,243
Preferred
Shares (in
thousands) Common
Shares (in
thousands)
Balance, December 31, 2019 9,042 169,556
Stock-based compensation — 1,022
Balance, June 30, 2020 9,042 170,578
The accompanying notes are an integral part of these financial statements.
7
CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
Six Months Ended
June 30,
2020 2019
Cash flows from operating activities:
Net loss $ ( 138,983 ) $ ( 31,888 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization 47,707 61,778
Impairment charges 144,120 5,546
Deferred income tax benefit ( 8,941 ) ( 7,855 )
Non-cash compensation charge 3,539 5,029
Gains on disposals of assets ( 1,819 ) ( 1,371 )
Provision (benefit) for loss on receivables, net of recoveries 25 ( 56 )
Other, net ( 3,240 ) 1,444
Changes in operating assets and liabilities:
Accounts receivable 10,231 ( 18,616 )
Inventories ( 1,895 ) ( 3 )
Accounts payable and accrued liabilities ( 4,583 ) 135
Taxes payable 251 244
Other current and noncurrent assets and liabilities, net ( 1,094 ) ( 4,427 )
Net cash flows provided by operating activities 45,318 9,960
Cash flows from investing activities:
Capital expenditures ( 3,847 ) ( 21,208 )
Proceeds from disposition of property, plant and equipment 1,897 4,448
Other, net 4,619 1,762
Net cash flows provided by (used in) investing activities 2,669 ( 14,998 )
Cash flows from financing activities:
Revolving credit borrowings 122,320 135,862
Revolving credit repayments ( 147,950 ) ( 108,108 )
Term loan repayments ( 16,551 ) ( 17,398 )
Taxes paid on vested shares ( 1,458 ) ( 4,283 )
Net cash flows provided by (used in) financing activities ( 43,639 ) 6,073
Effect of exchange rate changes on cash ( 368 ) 52
Net change in cash and cash equivalents 3,980 1,087
Cash and cash equivalents, beginning of period 3,331 12,372
Cash and cash equivalents, end of period $ 7,311 $ 13,459
Non-cash financing activities:
Preferred dividends paid-in-kind $ 939 $ 920
The accompanying notes are an integral part of these financial statements.
8
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
Description of the Business
We are a hospitality company servicing the natural resources industry in Canada, Australia and the U.S. We provide a full suite of hospitality services for our guests, including lodging, food service, housekeeping and maintenance at accommodation facilities that we or our customers own. In many cases, we provide services that support the day-to-day operations of accommodation facilities, such as laundry, facility management and maintenance, water and wastewater treatment, power generation, communication systems, security and logistics. We also offer development activities for workforce accommodation facilities, including site selection, permitting, engineering and design, manufacturing management and site construction, along with providing hospitality services once the facility is constructed. We primarily operate in some of the world’s most active oil, metallurgical (met) coal and iron ore producing regions, and our customers include major and independent oil and gas companies, mining companies, engineering companies and oilfield and mining service companies. We operate in three principal reportable business segments – Canada, Australia and the U.S.
Basis of Presentation
Unless otherwise stated or the context otherwise indicates: (i) all references in these consolidated financial statements to “Civeo,” “us,” “our” or “we” refer to Civeo Corporation and its consolidated subsidiaries; and (ii) all references in this report to “dollars” or “$” are to U.S. dollars.
The accompanying unaudited consolidated financial statements of Civeo have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC) pertaining to interim financial information. Certain information in footnote disclosures normally included in financial statements prepared in accordance with Generally Accepted Accounting Principles (GAAP) has been condensed or omitted pursuant to those rules and regulations. The unaudited financial statements included in this report reflect all the adjustments, consisting of normal recurring adjustments, which Civeo considers necessary for a fair presentation of the results of operations for the interim periods covered and for the financial condition of Civeo at the date of the interim balance sheet. Results for the interim periods are not necessarily indicative of results for the full year.
The preparation of consolidated financial statements in conformity with GAAP requires the use of estimates and assumptions by management in determining the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. If the underlying estimates and assumptions upon which the financial statements are based change in future periods, actual amounts may differ from those included in the accompanying consolidated financial statements.
The financial statements included in this report should be read in conjunction with our audited financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended December 31, 2019.
2. RECENT ACCOUNTING PRONOUNCEMENTS
From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (the FASB), which are adopted by us as of the specified effective date. Unless otherwise discussed, management believes that the impact of recently issued standards or other guidance updates, which are not yet effective, will not have a material impact on our consolidated financial statements upon adoption.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses” (ASU 2016-13). This new standard changes how companies measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. ASU 2016-13 is effective for financial statements issued for reporting periods beginning after December 15, 2019 and interim periods within the reporting periods. We adopted ASU 2016-13 as of January 1, 2020. The adoption of this new standard did not have a material impact on our consolidated financial statements.
9
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
3. REVENUE
The following table disaggregates our revenue by our three reportable segments: Canada, Australia and the U.S., and major categories for the periods indicated (in thousands):
Three Months Ended
June 30, Six Months Ended
June 30,
2020 2019 2020 2019
Canada
Accommodation revenues $ 40,204 $ 66,183 $ 106,270 $ 123,835
Mobile facility rental revenues 6,072 1,819 8,580 2,600
Food service and other services revenues 6,710 9,086 17,484 17,423
Manufacturing revenues — 1,014 — 1,014
Total Canada revenues 52,986 78,102 132,334 144,872
Australia
Accommodation revenues $ 34,933 $ 30,996 $ 67,518 $ 59,417
Food service and other services revenues 22,138 — 38,666 —
Total Australia revenues 57,071 30,996 106,184 59,417
U.S.
Accommodation revenues $ 242 $ 4,775 $ 1,498 $ 9,699
Mobile facility rental revenues 3,870 7,626 10,057 14,223
Manufacturing revenues 524 607 3,387 2,402
Food service and other services revenues 9 47 34 90
Total U.S. revenues 4,645 13,055 14,976 26,414
Total revenues $ 114,702 $ 122,153 $ 253,494 $ 230,703
Our payment terms vary by the type and location of our customer and the products or services offered. The term between invoicing and when our performance obligations are satisfied is not significant. Payment terms are generally within 30 days. We do not have significant financing components or significant payment terms.
As of June 30, 2020, for contracts that are greater than one year, the table below discloses the estimated revenues related to performance obligations that are unsatisfied (or partially unsatisfied) and when we expect to recognize the revenue (in thousands):
For the years ending December 31,
2020 2021 2022 Thereafter Total
Revenue expected to be recognized as of June 30, 2020 $ 65,883 $ 60,430 $ 29,470 $ 11,762 $ 167,545
4. FAIR VALUE MEASUREMENTS
Our financial instruments consist of cash and cash equivalents, receivables, payables and debt instruments. We believe that the carrying values of these instruments on the accompanying consolidated balance sheets approximate their fair values.
As of June 30, 2020 and December 31, 2019, we believe the carrying value of our floating-rate debt outstanding under our term loans and revolving credit facilities approximates fair value because the terms include short-term interest rates and exclude penalties for prepayment. We estimated the fair value of our floating-rate term loan and revolving credit facilities using significant other observable inputs, representative of a Level 2 fair value measurement, including terms and credit spreads for these loans.
During our first quarter of 2020 and the second and fourth quarter of 2019, we wrote down certain long-lived assets to fair value. We also recorded goodwill impairment charges related to one of our reporting units during the first quarter of 2020 and one of our reporting units during the fourth quarter of 2019. Our estimates of fair value required us to use significant unobservable inputs, representative of Level 3 fair value measurements, including numerous assumptions with respect to future
10
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
circumstances that might directly impact each of the relevant asset groups’ operations in the future and are therefore uncertain. We estimated the fair value when conducting the goodwill impairment and long-lived asset impairment tests primarily using an income approach. The discount rates used to value our reporting units for the interim goodwill impairment test, as well as the Canadian and U.S. segments long-lived asset impairment analysis ranged between 10.5 % and 14.0 %. These assumptions with respect to future circumstances included future cash flows, oil, met coal and natural gas prices, anticipated spending by our customers, the cost of capital, and industry and/or local market conditions. During the fourth quarter of 2019, our estimate of fair value of corporate office space in Canada and during the second quarter of 2019, our estimate of fair value of land in Australia, were based on appraisals from third parties. See Note 6 – Impairment Charges for further information.
During the third quarter of 2019, we acquired Action Industrial Catering (Action) and recorded the assets acquired and liabilities assumed at fair value. Determining the fair value of these assets and liabilities required the exercise of significant judgment, including the amount and timing of expected future cash flows, long-term growth rates and discount rates. The cash flows employed in the valuation are based on our best estimates of future sales, earnings and cash flows after considering factors such as general market conditions, expected future customer orders, contracts with suppliers, labor costs, changes in working capital, long term business plans and recent operating performance. See Note 7 – Acquisitions for further information.
5. DETAILS OF SELECTED BALANCE SHEET ACCOUNTS
Additional information regarding selected balance sheet accounts at June 30, 2020 and December 31, 2019 is presented below (in thousands):
June 30, 2020 December 31, 2019
Accounts receivable, net:
Trade $ 62,603 $ 76,370
Unbilled revenue 18,761 23,041
Other (1) 4,432 335
Total accounts receivable 85,796 99,746
Allowance for credit losses ( 243 ) ( 253 )
Total accounts receivable, net $ 85,553 $ 99,493
(1) As of June 30, 2020, Other accounts receivable includes a $ 4.4 million receivable related to the Canada Emergency Wage Subsidy (CEWS), a subsidy implemented by the Canadian government in response to the COVID-19 pandemic. Other income in the second quarter of 2020 includes $ 6.2 million of income related to the CEWS.
June 30, 2020 December 31, 2019
Inventories:
Finished goods and purchased products $ 4,487 $ 3,982
Work in process 2,019 813
Raw materials 1,177 1,082
Total inventories $ 7,683 $ 5,877
11
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
Estimated
Useful Life
(in years) June 30, 2020 December 31, 2019
Property, plant and equipment, net:
Land $ 45,816 $ 43,147
Accommodations assets 3 — 15 1,617,979 1,696,425
Buildings and leasehold improvements 7 — 20 32,884 26,108
Machinery and equipment 4 — 15 11,905 12,060
Office furniture and equipment 3 — 7 57,489 58,005
Vehicles 3 — 5 14,448 14,604
Construction in progress 4,841 4,286
Total property, plant and equipment 1,785,362 1,854,635
Accumulated depreciation ( 1,298,547 ) ( 1,264,326 )
Total property, plant and equipment, net $ 486,815 $ 590,309
During the second quarter of 2020 we reclassified $ 6.6 million of assets held for sale back into property, plant and equipment due to no longer meeting the accounting requirements.
June 30, 2020 December 31, 2019
Accrued liabilities:
Accrued compensation $ 12,838 $ 17,169
Accrued taxes, other than income taxes 2,876 3,152
Other 1,196 1,434
Total accrued liabilities $ 16,910 $ 21,755
6. IMPAIRMENT CHARGES
Quarter ended March 31, 2020 . During the first quarter of 2020, we recorded impairment expense related to goodwill and long-lived assets.
The spread of the COVID-19 coronavirus (COVID-19) and the response thereto during the first quarter of 2020 negatively impacted the global economy. The resulting unprecedented decline in oil demand, coupled with disagreements between Saudi Arabia and Russia about production limits, resulted in a collapse of global oil prices in March 2020, thereby creating unprecedented downward pressure on stock prices in the energy industry, particularly small-cap companies with operations in the U.S. and Canada, such as Civeo. As a result, we experienced a sustained reduction of our share price during the first quarter of 2020. Our market capitalization implied an enterprise value which was significantly less than the sum of the estimated fair values of our reporting units, and we determined that an indicator of a goodwill impairment was present as of March 31, 2020. Accordingly, we performed an interim goodwill impairment test as of March 31, 2020, and the carrying amount of our Canadian reporting unit exceeded the reporting unit's fair value. Based on the results of the impairment test, we reduced the value of our goodwill in our Canadian reporting unit to zero and recognized impairment expense in the first quarter of 2020 of $ 93.6 million.
Furthermore, as a result of the decline in global oil prices and forecasts for a potentially protracted period of lower prices, as well as the goodwill impairment in our Canadian segment, we determined all asset groups within this segment had experienced a trigger that indicated that the carrying values might not be recoverable. Accordingly, we assessed the carrying value of each asset group to determine if it continued to be recoverable based on estimated future cash flows. Based on the assessment, the carrying values of certain asset groups were determined to not be fully recoverable, and we proceeded to compare the estimated fair value of these asset groups to their respective carrying values. As a result, certain asset groups were written down to their estimated fair values of $ 43.5 million and we recorded impairment expense of $ 38.1 million related to long-lived assets in our Canadian segment.
Also, as a result of the decline in global oil prices and forecasts for a potentially protracted period of lower prices, we reviewed all asset groups in our U.S. segment to determine if an indicator of impairment had occurred that would indicate that the carrying values of the asset groups in the segment might not be recoverable. We determined that certain asset groups within the segment had experienced an indicator of impairment, and thus we assessed the carrying values of our long-lived assets in
12
the U.S. to determine if they continued to be recoverable based on estimated future cash flows. Based on the assessment, the carrying values of certain of our U.S. asset groups were determined to not be recoverable, and we proceeded to compare the estimated fair values of the asset groups to their respective carrying values. Accordingly, these assets were written down to their estimated fair values of $ 12.5 million. We recorded impairment expense of $ 12.4 million during the first quarter of 2020 related to our U.S. segment.
Quarter ended June 30, 2019 . During the second quarter of 2019, we identified indicators that certain long-lived assets in Australia may be impaired due to market developments, including the non-renewal of certain land development approval agreements. We assessed the carrying values of the related assets to determine if they continued to be recoverable based on estimated future cash flows. Based on the assessment, the carrying values were determined to not be fully recoverable, and we proceeded to compare the estimated fair value of the assets to their respective carrying values. Accordingly, the assets were written down to their estimated fair values of $ 0.5 million. As a result of the analysis described above, we recorded an impairment expense of $ 4.5 million.
Additionally, during the second quarter of 2019, we identified a 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. Specifically, we recorded the following amounts in our second quarter 2019 unaudited consolidated statement of operations related to prior periods: (1) additional accretion expense related to the ARO of $ 0.9 million, (2) additional depreciation and amortization expense of $ 0.5 million related to amortization of the related asset retirement cost and (3) additional impairment expense related to the impairment of the asset retirement cost of $ 1.0 million offset by recognition of an ARO liability totaling $ 2.3 million as of June 30, 2019.
7. ACQUISITIONS
Action
On July 1, 2019, we acquired Action, a provider of catering and managed services to the mining industry in Western Australia. We funded the purchase price of $ 16.9 million in cash through a combination of cash on hand and borrowings under our revolving credit facility. Action's operations are reported as part of our Australia reporting business segment beginning on July 1, 2019, the date of acquisition.
This acquisition was accounted for in accordance with the acquisition method of accounting for business combinations, which required us to record the assets acquired and the liabilities assumed at their fair values at July 1, 2019. Our estimates of the fair value for such assets and liabilities required significant assumptions and judgment. Based on the final purchase price allocation, intangible assets acquired totaled $ 8.4 million and consisted primarily of customer contracts and a trade name. In addition, we recognized goodwill of $ 7.9 million.
Noralta
On April 2, 2018, we acquired Noralta Lodge Ltd. (Noralta). During the second quarter of 2020, $ 5.0 million in cash was released to us from escrow to cover certain agreed upon indemnification claims. As a result of this settlement, we recorded $ 4.7 million in Other income in the accompanying unaudited consolidated statements of operations for the three and six months ended June 30, 2020.
13
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
8. EARNINGS PER SHARE
We calculate basic and diluted earnings per share by applying the two-class method because we have participating securities in the form of Class A preferred shares. Participating securities are allocated a proportional share of net income determined by dividing total weighted average participating securities by the sum of total weighted average common shares and participating securities. We also apply the treasury stock method with respect to certain share-based awards in the calculation of diluted earnings per share, if dilutive.
The calculation of earnings per share attributable to Civeo common shareholders is presented below for the periods indicated (in thousands, except per share amounts):
Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Numerator:
Net income (loss) attributable to Civeo common shareholders $ 6,136 $ ( 15,310 ) $ ( 140,402 ) $ ( 32,808 )
Less: income allocated to participating securities ( 886 ) — — —
Basic net income (loss) attributable to Civeo Corporation common shareholders $ 5,250 $ ( 15,310 ) $ ( 140,402 ) $ ( 32,808 )
Add: undistributed income attributable to participating securities 886 — — —
Less: undistributed income reallocated to participating securities ( 885 ) — — —
Diluted net income (loss) attributable to Civeo Corporation common shareholders $ 5,251 $ ( 15,310 ) $ ( 140,402 ) $ ( 32,808 )
Denominator:
Weighted average shares outstanding - basic 169,812 167,532 169,165 166,437
Dilutive shares - share-based awards 178 — — —
Weighted average shares outstanding - diluted 169,990 167,532 169,165 166,437
Basic net income (loss) per share attributable to Civeo Corporation common shareholders (1) $ 0.03 $ ( 0.09 ) $ ( 0.83 ) $ ( 0.20 )
Diluted net income (loss) per share attributable to Civeo Corporation common shareholders (1) $ 0.03 $ ( 0.09 ) $ ( 0.83 ) $ ( 0.20 )
(1) Computations may reflect rounding adjustments.
For the three months ended June 30, 2020, we excluded 3.7 million share based awards from the computation of diluted earnings per share because their effect was anti-dilutive. When an entity has a net loss from continuing operations, it is prohibited from including potential common shares in the computation of diluted per share amounts. For the three months ended June 30, 2019 and the six months ended June 30, 2020 and 2019, we excluded from the computation of diluted loss per share 6.6 million, 5.0 million and 7.5 million share-based awards, respectively, since the effect would have been anti-dilutive. Additionally, for the three and six months ended June 30, 2020 and 2019, we excluded from the computation the impact of converting the Preferred Shares into 28.7 million and 28.1 million common shares, since the effect would have been anti-dilutive.
14
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
9. DEBT
As of June 30, 2020 and December 31, 2019, long-term debt consisted of the following (in thousands):
June 30, 2020 December 31, 2019
Canadian term loan, which matures on November 30, 2021; 3.125 % of aggregate principal repayable per quarter; weighted average interest rate of 4.4 % f or the six-month period ended June 30, 2020 (1)
$ 197,532 $ 224,963
U.S. revolving credit facility, which matures on November 30, 2021), weighted average interest rate of 7.0 % for the six-month period ended June 30, 2020 (1)
— —
Canadian revolving credit facility, which matures on November 30, 2021, weighted average interest rate of 4.5 % for the six-month period ended June 30, 2020 (1)
101,998 134,117
Australian revolving credit facility, which matures on November 30, 2021, weighted average interest rate of 4.2 % for the six-month period ended June 30, 2020 (1)
— —
299,530 359,080
Less: Unamortized debt issuance costs 1,498 2,208
Total debt 298,032 356,872
Less: Current portion of long-term debt, including unamortized debt issuance costs, net 33,510 35,080
Long-term debt, less current maturities $ 264,522 $ 321,792
(1) As of June 30, 2020, one lender had an outstanding Canadian term loan of $ 5.9 million and an outstanding Canadian revolver loan of $ 8.7 million that matures on November 30, 2020. Another lender had an outstanding Canadian revolver loan of $ 12.5 million that matures on November 30, 2020.
Maturities in 2020 are not classified as current as of June 30, 2020 and December 31, 2019, since we are able, and have the intent, to repay the outstanding 2020 maturities by borrowing amounts equal to such maturities under our existing revolving credit facility, which matures on November 30, 2021. We did not have any capitalized interest to net against interest expense for the three and six months ended June 30, 2020 or 2019.
Credit Agreement
As of June 30, 2020, our Credit Agreement (as then amended to date, the Credit Agreement), provided for: (i) a $ 263.5 million revolving credit facility scheduled to mature on November 30, 2021 for certain lenders, allocated as follows: (A) a $ 20.0 million senior secured revolving credit facility in favor of certain of our U.S. subsidiaries, as borrowers; (B) a $ 183.5 million senior secured revolving credit facility in favor of Civeo and certain of our Canadian subsidiaries, as borrowers; and (C) a $ 60.0 million senior secured revolving credit facility in favor of one of our Australian subsidiaries, as borrower; and (ii) a $ 285.4 million term loan facility scheduled to mature on November 30, 2021 for certain lenders in favor of Civeo.
We are required to maintain, if a qualified offering of indebtedness with gross proceeds in excess of $ 150 million has been consummated, a maximum leverage ratio of 4.00 to 1.00 and, if such qualified offering has not been consummated, a maximum leverage ratio not to exceed the ratios set forth in the following table:
Period Ended Maximum Leverage Ratio
June 30, 2020 & September 30, 2020 3.75 : 1.00
December 31, 2020 and thereafter 3.50 : 1.00
U.S. dollar amounts outstanding under the facilities provided by the Credit Agreement bear interest at a variable rate equal to the London Inter-Bank Offered Rate (LIBOR) plus a margin of 2.25 % to 4.00 %, or a base rate plus 1.25 % to 3.00 %, in each case based on a ratio of our total debt to consolidated EBITDA (as defined in the Credit Agreement). Canadian dollar
15
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
amounts outstanding bear interest at a variable rate equal to a B/A Discount Rate (as defined in the Credit Agreement) based on the Canadian Dollar Offered Rate (CDOR) plus a margin of 2.25 % to 4.00 %, or a Canadian Prime rate plus a margin of 1.25 % to 3.00 %, in each case based on a ratio of our total debt to consolidated EBITDA. Australian dollar amounts outstanding under the Credit Agreement bear interest at a variable rate equal to the Bank Bill Swap Bid Rate plus a margin of 2.25 % to 4.00 %, based on a ratio of our total debt to consolidated EBITDA. The future transitions from LIBOR and CDOR as interest rate benchmarks is addressed in the Credit Agreement and at such time the transition from LIBOR or CDOR takes place, we will endeavor with the administrative agent to establish an alternate rate of interest to LIBOR or CDOR that gives due consideration to (1) the then prevailing market convention for determining a rate of interest for syndicated loans in the United States at such time for the replacement of LIBOR and (2) any evolving or then existing convention for similar Canadian Dollar denominated syndicated credit facilities for the replacement of CDOR.
The Credit Agreement contains customary affirmative and negative covenants that, among other things, limit or restrict: (i) indebtedness, liens and fundamental changes; (ii) asset sales; (iii) acquisitions of margin stock; (iv) specified acquisitions; (v) certain restrictive agreements; (vi) transactions with affiliates; and (vii) investments and other restricted payments, including dividends and other distributions. In addition, we must maintain an interest coverage ratio, defined as the ratio of consolidated EBITDA to consolidated interest expense, of at least 3.0 to 1.0 and our maximum leverage ratio, defined as the ratio of total debt to consolidated EBITDA, of no greater than 3.75 to 1.0 (as of June 30, 2020). As noted above, the permitted maximum leverage ratio changes over time. Following a qualified offering of indebtedness with gross proceeds in excess of $ 150 million, we will be required to maintain a maximum senior secured ratio less than 2.50 to 1.0. Each of the factors considered in the calculations of these ratios are defined in the Credit Agreement. EBITDA and consolidated interest, as defined, exclude goodwill and asset impairments, debt discount amortization, amortization of intangibles and other non-cash charges. We were in compliance with our covenants as of June 30, 2020.
Borrowings under the Credit Agreement are secured by a pledge of substantially all of our assets and the assets of our subsidiaries. The obligations under the Credit Agreement are guaranteed by our significant subsidiaries. As of June 30, 2020, we had ten lenders that were parties to the Credit Agreement, with total commitments (including both revolving commitments and term commitments) ranging from $ 24.9 million to $ 85.4 million. As of June 30, 2020, we had outstanding letters of credit of $ 0.3 million under the U.S. facility, $ 0.5 million under the Australian facility and $ 1.8 million under the Canadian facility.
10. INCOME TAXES
Our operations are conducted through various subsidiaries in a number of countries throughout the world. We have provided for income taxes based upon the tax laws and rates in the countries in which operations are conducted and income is earned.
We operate primarily in three jurisdictions, Canada, Australia and the U.S., where statutory tax rates range from 21 % to 30 %. Our effective tax rate will vary from period to period based on changes in earnings mix between these different jurisdictions.
We compute our quarterly taxes under the effective tax rate method by applying an anticipated annual effective rate to our year-to-date income, except for significant unusual or extraordinary transactions. Income taxes for any significant and unusual or extraordinary transactions are computed and recorded in the period in which the specific transaction occurs. As of June 30, 2020, Canada and the U.S. were considered loss jurisdictions for tax accounting purposes and were removed from the annual effective tax rate computation for purposes of computing the interim tax provision. As of June 30, 2019, Australia and the U.S. were considered loss jurisdictions for tax accounting purposes and were removed from the annual effective tax rate computation for purposes of computing the interim tax provision.
Our income tax expense for the three months ended June 30, 2020 totaled $ 0.1 million, or 1.8 % of pretax loss, compared to a benefit of $ 2.9 million, or 16.1 % of pretax loss, for the three months ended June 30, 2019. For the three months ended June 30, 2020, we recorded a tax expense of $ 0.1 million related to foreign withholding taxes. Under ASC 740-270, "Accounting for Income Taxes," the quarterly tax provision is based on our current estimate of the annual effective tax rate less the prior quarter's year-to-date provision.
Our income tax benefit for the six months ended June 30, 2020 totaled $ 8.7 million, or 5.9 % of pretax loss, compared to a benefit of $ 7.3 million, or 18.7 % of pretax loss, for the six months ended June 30, 2019. For the six months ended June 30, 2020, we recorded a deferred tax benefit of $ 9.6 million offset by a valuation allowance of $ 0.7 million against the Canadian net deferred tax assets. Our effective tax rate for the six months ended June 30, 2020 was impacted by considering Canada and the U.S. loss jurisdictions. Although Australia is not considered a loss jurisdiction for the six months ended June 30, 2020, our effective tax rate is impacted by utilization of deferred tax assets and a release of the corresponding valuation allowance in
16
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
Australia, resulting in no income tax expense for that jurisdiction. For the six months ended June 30, 2019, Australia and the U.S. were considered loss jurisdictions.
11. COMMITMENTS AND CONTINGENCIES
We are a party to various pending or threatened claims, lawsuits and administrative proceedings seeking damages or other remedies concerning our commercial operations, products, employees and other matters, including warranty and product liability claims as a result of our products or operations. Although we can give no assurance about the outcome of pending legal and administrative proceedings and the effect such outcomes may have on us, management believes that any ultimate liability resulting from the outcome of such proceedings, to the extent not otherwise provided for or covered by insurance, will not have a material adverse effect on our consolidated financial position, results of operations or liquidity.
12. ACCUMULATED OTHER COMPREHENSIVE LOSS
Our accumulated other comprehensive loss increased $ 19.1 million from $ 363.2 million at December 31, 2019 to $ 382.3 million at June 30, 2020, as a result of foreign currency exchange rate fluctuations. Changes in other comprehensive loss during the first six months of 2020 were primarily driven by the Australian dollar and Canadian dollar decreasing in value compared to the U.S. dollar. Excluding intercompany balances, our Canadian dollar and Australian dollar functional currency net assets totaled approximately C$ 0.1 billion and A$ 0.3 billion, respectively, at June 30, 2020.
13. GOODWILL
Changes in the carrying amount of goodwill from December 31, 2019 to June 30, 2020 are as follows (in thousands):
Canada Australia U.S. Total
Goodwill, net of $ 19.9 million accumulated impairment loss as of December 31, 2019
$ 102,238 $ 7,935 $ — $ 110,173
Foreign currency translation ( 8,632 ) ( 157 ) — ( 8,789 )
Goodwill impairment (1) ( 93,606 ) — — ( 93,606 )
Goodwill, net of $ 113.5 million accumulated impairment loss as of June 30, 2020
$ — $ 7,778 $ — $ 7,778
(1) See Note 6 – Impairment Charges for further information.
14. SHARE-BASED COMPENSATION
Certain key employees and non-employee directors participate in the Amended and Restated 2014 Equity Participation Plan of Civeo Corporation (the Civeo Plan). The Civeo Plan authorizes our Board of Directors and the Compensation Committee of our Board of Directors to approve grants of options, awards of restricted shares, performance awards, phantom share awards and dividend equivalents, awards of deferred shares, and share payments to our employees and non-employee directors. No more than 28.7 million Civeo common shares may be issued under the Civeo Plan.
Outstanding Awards
Restricted Share Awards / Restricted Share Units / Deferred Share Awards. Compensation expense associated with restricted share awards, restricted share units and deferred share awards recognized in the three months ended June 30, 2020 and 2019 totaled $ 0.8 million and $ 1.4 million, respectively. Compensation expense associated with restricted share awards, restricted share units and deferred share awards recognized in the six months ended June 30, 2020 and 2019 totaled $ 2.0 million and $ 2.8 million, respectively. The total fair value of restricted share awards, restricted share units and deferred share awards that vested during the three months ended June 30, 2020 and 2019 was $ 0.2 million and $ 0.4 million, respectively. The total fair value of restricted share awards, restricted share units and deferred share awards that vested during the six months ended June 30, 2020 and 2019 was $ 2.6 million and $ 3.9 million, respectively.
At June 30, 2020, unrecognized compensation cost related to restricted share awards, restricted share units and deferred share awards was $ 2.8 million, which is expected to be recognized over a weighted average period of 1.2 years.
17
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
Phantom Share Awards. On February 25, 2020, we granted 3,741,094 phantom share awards under the Civeo Plan, which vest in three equal annual installments beginning on February 25, 2021. We also granted 1,221,725 phantom share awards under the Canadian Long-Term Incentive Plan, which vest in three equal annual installments beginning on February 25, 2021.
During the three months ended June 30, 2020 and 2019, we recognized compensation expense associated with phantom shares totaling $ 0.4 million and $ 0.3 million, respectively. During the six months ended June 30, 2020 and 2019, we recognized compensation expense associated with phantom shares totaling $ 0.7 million and $ 3.4 million, respectively. At June 30, 2020, unrecognized compensation cost related to phantom shares was $ 3.0 million, as remeasured at June 30, 2020, which is expected to be recognized over a weighted average period of 2.5 years.
Performance Awards. During the three months ended June 30, 2020 and 2019, we recognized compensation expense associated with performance awards totaling $ 0.6 million and $ 1.1 million, respectively. During the six months ended June 30, 2020 and 2019, we recognized compensation expense associated with performance awards totaling $ 1.5 million and $ 2.2 million, respectively. The total fair value of performance share awards that vested during the three months ended June 30, 2020 and 2019 was zero . The total fair value of performance share awards that vested during the six months ended June 30, 2020 and 2019 was $ 1.9 million and $ 10.1 million, respectively.
At June 30, 2020, unrecognized compensation cost related to performance shares was $ 2.8 million, which is expected to be recognized over a weighted average period of 1.4 years.
18
CIVEO CORPORATION
NOTES TO UNAUDITED CONSOLIDATED
FINANCIAL STATEMENTS
(Continued)
15. SEGMENT AND RELATED INFORMATION
In accordance with current accounting standards regarding disclosures about segments of an enterprise and related information, we have identified the following reportable segments: Canada, Australia and U.S., which represent our strategic focus on hospitality services and workforce accommodations.
Financial information by business segment for each of the three and six months ended June 30, 2020 and 2019 is summarized in the following table (in thousands):
Total
revenues Depreciation
and
amortization Operating
income
(loss) Capital
expenditures
Total assets
Three months ended June 30, 2020
Canada $ 52,986 $ 12,177 $ ( 6,719 ) $ 231 $ 662,926
Australia 57,071 9,733 8,191 748 261,188
U.S. 4,645 195 ( 2,623 ) 12 30,503
Corporate and eliminations — 100 ( 690 ) 205 ( 220,034 )
Total $ 114,702 $ 22,205 $ ( 1,841 ) $ 1,196 $ 734,583
Three months ended June 30, 2019
Canada $ 78,102 $ 16,127 $ ( 5,761 ) $ 9,379 $ 842,551
Australia 30,996 10,068 ( 5,579 ) 898 276,525
U.S. 13,055 3,036 ( 1,356 ) 774 57,570
Corporate and eliminations — 1,765 640 478 ( 156,241 )
Total $ 122,153 $ 30,996 $ ( 12,056 ) $ 11,529 $ 1,020,405
Six months ended June 30, 2020
Canada $ 132,334 $ 26,546 $ ( 143,350 ) $ 841 $ 662,926
Australia 106,184 19,028 14,355 1,211 261,188
United States 14,976 1,778 ( 16,757 ) 1,384 30,503
Corporate and eliminations — 355 ( 5,158 ) 411 ( 220,034 )
Total $ 253,494 $ 47,707 $ ( 150,910 ) $ 3,847 $ 734,583
Six months ended June 30, 2019
Canada $ 144,872 $ 32,355 $ ( 17,356 ) $ 16,443 $ 842,551
Australia 59,417 19,825 ( 5,964 ) 1,833 276,525
United States 26,414 6,102 ( 2,317 ) 2,294 57,570
Corporate and eliminations — 3,496 ( 4,312 ) 638 ( 156,241 )
Total $ 230,703 $ 61,778 $ ( 29,949 ) $ 21,208 $ 1,020,405
19
Cautionary Statement Regarding Forward-Looking Statements
This quarterly report on Form 10-Q contains certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the Exchange Act). The Private Securities Litigation Reform Act of 1995 provides safe harbor provisions for forward-looking information. The forward-looking statements can be identified by the use of forward-looking terminology including “may,” “expect,” “anticipate,” “estimate,” “continue,” “believe” or other similar words. The forward-looking statements in this report include, but are not limited to, the statements in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” relating to our expectations about the macroeconomic environment and industry conditions, including the impact of COVID-19 and the response thereto and the decline in the price of and demand for oil, as well as our expectations about capital expenditures in 2020 and beliefs with respect to liquidity needs, including our ability to remain in compliance with our financial covenants. Actual results could differ materially from those projected in the forward-looking statements as a result of a number of important factors. For a discussion of known material factors that could affect our results, please refer to "Risk Factors" included in Part II, Item 1A of this report, “Risk Factors,” “Forward-Looking Statements,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2019 and our subsequent SEC filings. Should one or more of these risks or uncertainties materialize, or should the assumptions prove incorrect, actual results may differ materially from those expected, estimated or projected. Our management believes these forward-looking statements are reasonable. However, you should not place undue reliance on these forward-looking statements, which are based only on our current expectations and are not guarantees of future performance. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by the foregoing. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to publicly update or revise any of them in light of new information, future events or otherwise, except to the extent required by applicable law.
In addition, in certain places in this quarterly report, we refer to reports published by third parties that purport to describe trends or developments in the energy industry. We do so for the convenience of our shareholders and in an effort to provide information available in the market that will assist our investors in a better understanding of the market environment in which we operate. However, we specifically disclaim any responsibility for the accuracy and completeness of such information and undertake no obligation to update such information.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.