Civeo Reports First Quarter 2026 Results
Highlights:
•Reported revenues of $172.7 million, net loss of $3.8 million and Adjusted EBITDA of $22.5 million, reflecting year-over-year growth of 20% in revenues and 78% in Adjusted EBITDA;
•Australian segment revenues increased 19% driven by the contribution from recently acquired villages and increased integrated services activity;
•Canadian segment revenues increased 23% with strong year-over-year margin expansion driven by higher occupancy and cost reduction initiatives;
•Repurchased 0.5 million common shares, or approximately 4% of Civeo's common shares outstanding as of December 31, 2025; and
•Subsequent to quarter-end, amended credit agreement, extending maturity to April 2030 and increasing total revolving capacity to $285 million, further enhancing financial flexibility.
HOUSTON, May 1, 2026 (BUSINESS WIRE) -- Civeo Corporation (NYSE:CVEO) today reported financial and operating results for the first quarter ended March 31, 2026.
Bradley J. Dodson, Civeo's President and Chief Executive Officer, said, "Disciplined execution powered our strong start to the year, helping to drive meaningful year-over-year growth in both revenue and Adjusted EBITDA. In Australia, our results reflect contributions from our recently acquired villages and continued revenue growth momentum in our integrated services business. In Canada, we achieved significant margin expansion, benefitting from higher occupancy across key lodges and cost savings realized due to the actions we implemented in 2025.”
Mr. Dodson continued, “We are focused on further improving performance by operating safely and efficiently, prudently managing costs and allocating capital in a disciplined manner. During the first quarter, we continued to execute our capital allocation framework, returning capital to shareholders through share repurchases while maintaining balance sheet strength.”
Mr. Dodson concluded, “Looking ahead, we believe Civeo is well positioned to benefit from a diverse set of end markets across Australia and North America. Our Australian platform continues to generate strong, stable cash flow, while in Canada we are seeing the benefits of our cost structure improvements and positioning the business to support future demand. We are encouraged by the growing pipeline of North American infrastructure-related opportunities, including LNG, power and data center development, which we expect to develop over time, and remain focused on disciplined execution as we position the Company for long-term value creation.”
First Quarter 2026 Results
In the first quarter of 2026, Civeo generated revenues of $172.7 million and reported a net loss of $3.8 million, or $0.34 per diluted share. The Company's negative operating cash flow of $9.7 million reflects seasonal working capital outflows. Adjusted EBITDA was $22.5 million.
By comparison, in the first quarter of 2025, Civeo generated revenues of $144.0 million and reported a net loss of $9.8 million, or $0.72 per diluted share. During the first quarter of 2025, Civeo produced negative operating cash flow of $8.4 million and Adjusted EBITDA of $12.7 million.
The year-over-year increase in Adjusted EBITDA was primarily driven by improved margins in Canada resulting from higher occupancy and cost reduction initiatives, as well as increased contributions from the Australian villages acquired in May 2025.
Business Segment Results
Australia
In the first quarter of 2026, the Australian segment generated revenues of $123.0 million, operating income of $12.7 million and Adjusted EBITDA of $21.8 million, compared to revenues of $103.6 million, operating income of $11.2 million and Adjusted EBITDA of $19.0 million in the first quarter of 2025. Results for the first quarter of 2026 include the impact of a strengthened Australian dollar relative to the U.S. dollar, which positively impacted revenues and Adjusted EBITDA by $12.0 million and $2.1 million, respectively.
The Australian segment reported a 19% increase in revenues and a 14% increase in Adjusted EBITDA, driven primarily by the addition of the acquired villages in May 2025.
Canada
During the first quarter of 2026, the Canadian segment generated revenues of $49.6 million, an operating loss of $4.4 million and Adjusted EBITDA of $5.2 million, compared to revenues of $40.4 million, an operating loss of $10.6 million and negative Adjusted EBITDA of $0.8 million in the first quarter of 2025.
The Canadian segment reported higher revenues and Adjusted EBITDA driven by improved occupancy across key lodges. Adjusted EBITDA increased due to cost reduction efforts and operational efficiencies implemented during 2025, resulting in significant margin improvement.
Financial Condition
As of March 31, 2026, Civeo had total liquidity of approximately $68.4 million. Civeo's total debt at March 31, 2026 was $212.3 million, a $29.4 million increase from December 31, 2025. Civeo's net debt at March 31, 2026 was $198.9 million, a $27.5 million increase since year-end 2025, primarily attributable to recent share repurchases, consistent with the Company's capital allocation framework, bringing Civeo's reported net leverage ratio to 2.2x as of March 31, 2026.
In the first quarter of 2026, Civeo repurchased approximately 0.5 million shares for approximately $14.4 million. As of March 31, 2026, the Company has completed approximately 96% of the share repurchase program authorized by the Civeo Board of Directors in April 2025.
During the first quarter of 2026, Civeo invested $4.1 million in capital expenditures compared to $5.3 million invested during the first quarter of 2025. Capital expenditures in both periods were primarily related to maintenance spending on the Company’s lodges and villages.
In April 2026, the Company amended its credit agreement, extending the maturity to April 2030 from August 2028 and increasing total revolving credit facility capacity to $285 million from $265 million. The amendment further enhances the Company’s liquidity position and financial flexibility.
Full Year 2026 Guidance
For the full year of 2026, Civeo is raising the low end of its revenue guidance to $675 million to $700 million, from its prior range of $650 million to $700 million. The Company is maintaining its previously provided Adjusted EBITDA guidance range of $85 million to $90 million.
The Company is maintaining its full year 2026 capital expenditure guidance range of $25 million to $30 million.
Conference Call
Civeo will host a conference call to discuss its first quarter 2026 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 13760283#. 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 13760283#.
About Civeo
Civeo Corporation is a leading provider of hospitality services with prominent market positions in the Australian natural resource regions and the Canadian oil sands. 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 owns and operates a total of 26 lodges and villages in Australia and North America with an aggregate of approximately 26,500 rooms. In addition, Civeo operates and provides hospitality services at 24 customer-owned locations with approximately 19,500 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 Adjusted EBITDA, capital expenditures, future revenues, share repurchases, free cash flow generation, cost reductions, integration of the Australian asset acquisition, future infrastructure-related opportunities 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 coal, iron ore, oil, natural gas 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 any future 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, including wildfires, 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
March 31, | | |
| 2026 | | 2025 | | | | |
| | | | | | | |
| Revenues | $ | 172,667 | | | $ | 144,044 | | | | | |
| | | | | | | |
| Costs and expenses: | | | | | | | |
| Cost of sales and services | 132,506 | | | 114,615 | | | | | |
| Selling, general and administrative expenses | 20,068 | | | 18,185 | | | | | |
| Depreciation and amortization expense | 17,308 | | | 16,253 | | | | | |
| | | | | | | |
| | | | | | | |
| Other operating (income) expense | (338) | | | 507 | | | | | |
| 169,544 | | | 149,560 | | | | | |
| Operating income (loss) | 3,123 | | | (5,516) | | | | | |
| | | | | | | |
| Interest expense | (3,762) | | | (1,619) | | | | | |
| | | | | | | |
| Interest income | 38 | | | 26 | | | | | |
| Other income (expense) | (61) | | | 347 | | | | | |
| Loss before income taxes | (662) | | | (6,762) | | | | | |
| Income tax expense | (3,141) | | | (3,088) | | | | | |
| Net loss | (3,803) | | | (9,850) | | | | | |
| Less: Net loss attributable to noncontrolling interest | 5 | | | (8) | | | | | |
| Net loss attributable to Civeo Corporation | $ | (3,808) | | | $ | (9,842) | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| Net loss per share attributable to Civeo Corporation common shareholders: | | | | | | |
| Basic | $ | (0.34) | | | $ | (0.72) | | | | | |
| Diluted | $ | (0.34) | | | $ | (0.72) | | | | | |
| | | | | | | |
| Weighted average number of common shares outstanding: | | | | | | | |
| Basic | 11,122 | | | 13,600 | | | | | |
| Diluted | 11,122 | | | 13,600 | | | | | |
| | | | | | | |
CIVEO CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
| | | | | | | | | | | |
| March 31, 2026 | | December 31, 2025 |
| (UNAUDITED) | | |
| Current assets: | | | |
| Cash and cash equivalents | $ | 16,549 | | | $ | 14,439 | |
| Accounts receivable, net | 107,166 | | | 90,470 | |
| Inventories | 6,337 | | | 6,218 | |
| | | |
| Prepaid expenses and other current assets | 22,771 | | | 20,086 | |
| Total current assets | 152,823 | | | 131,213 | |
| | | |
| Property, plant and equipment, net | 235,259 | | | 244,517 | |
| Goodwill, net | 7,774 | | | 7,541 | |
| Other intangible assets, net | 68,229 | | | 70,410 | |
| Operating lease right-of-use assets | 17,713 | | | 14,485 | |
| Other noncurrent assets | 9,807 | | | 9,245 | |
| Total assets | $ | 491,605 | | | $ | 477,411 | |
| | | |
| Current liabilities: | | | |
| Accounts payable | $ | 44,654 | | | $ | 44,282 | |
| Accrued liabilities | 26,251 | | | 30,837 | |
| Income taxes payable | 182 | | | 153 | |
| | | |
| Deferred revenue | 2,806 | | | 2,903 | |
| Other current liabilities | 7,181 | | | 6,761 | |
| Total current liabilities | 81,074 | | | 84,936 | |
| | | |
| Long-term debt | 212,276 | | | 182,842 | |
| Deferred income taxes | 3,272 | | | 3,318 | |
| Operating lease liabilities | 14,040 | | | 11,142 | |
| Other noncurrent liabilities | 20,197 | | | 20,789 | |
| Total liabilities | 330,859 | | | 303,027 | |
| | | |
| Shareholders' equity: | | | |
| | | |
| Common shares | — | | | — | |
| Additional paid-in capital | 1,635,135 | | | 1,634,883 | |
| Accumulated deficit | (1,077,359) | | | (1,058,911) | |
| Treasury stock | (11,112) | | | (10,775) | |
| Accumulated other comprehensive loss | (385,918) | | | (390,813) | |
| Total Civeo Corporation shareholders' equity | 160,746 | | | 174,384 | |
| Noncontrolling interest | — | | | — | |
| Total shareholders' equity | 160,746 | | | 174,384 | |
| Total liabilities and shareholders' equity | $ | 491,605 | | | $ | 477,411 | |
CIVEO CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| | | | | | | | | | | |
| Three Months Ended
March 31, |
| 2026 | | 2025 |
| | | |
| Cash flows from operating activities: | | | |
| Net loss | $ | (3,803) | | | $ | (9,850) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | |
| Depreciation and amortization | 17,308 | | | 16,253 | |
| | | |
| | | |
| Deferred income tax benefit | (139) | | | (510) | |
| Non-cash compensation charge | 252 | | | 597 | |
| Gains on disposals of assets | (19) | | | (155) | |
| Provision for credit losses, net of recoveries | 862 | | | (20) | |
| Other, net | 661 | | | (29) | |
| Changes in operating assets and liabilities: | | | |
| Accounts receivable | (15,992) | | | (4,156) | |
| Inventories | (17) | | | 1,841 | |
| Accounts payable and accrued liabilities | (4,108) | | | (9,835) | |
| Taxes payable | (2,332) | | | (2,059) | |
| Other current and noncurrent assets and liabilities, net | (2,417) | | | (522) | |
| Net cash flows used in operating activities | (9,744) | | | (8,445) | |
| | | |
| Cash flows from investing activities: | | | |
| Capital expenditures | (4,133) | | | (5,271) | |
| | | |
| Proceeds from dispositions of property, plant and equipment | 200 | | | 167 | |
| Other, net | — | | | — | |
| Net cash flows used in investing activities | (3,933) | | | (5,104) | |
| | | |
| Cash flows from financing activities: | | | |
| | | |
| Revolving credit borrowings (repayments), net | 30,558 | | | 44,166 | |
| Debt issuance costs | — | | | (125) | |
| Dividends paid | — | | | (3,437) | |
| Repurchases of common shares | (14,353) | | | (3,334) | |
| Taxes paid on vested shares | (337) | | | (645) | |
| Net cash flows provided by financing activities | 15,868 | | | 36,625 | |
| | | |
| Effect of exchange rate changes on cash | (81) | | | 92 | |
| Net change in cash and cash equivalents | 2,110 | | | 23,168 | |
| | | |
| Cash and cash equivalents, beginning of period | 14,439 | | | 5,204 | |
| Cash and cash equivalents, end of period | $ | 16,549 | | | $ | 28,372 | |
CIVEO CORPORATION
SEGMENT DATA
(in thousands)
(unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended
March 31, | | |
| 2026 | | 2025 | | | | |
| Revenues | | | | | | | |
| Australia | $ | 123,018 | | | $ | 103,646 | | | | | |
| Canada | 49,649 | | | 40,398 | | | | | |
| Other | — | | | — | | | | | |
| Total revenues | $ | 172,667 | | | $ | 144,044 | | | | | |
| | | | | | | |
| EBITDA (1) | | | | | | | |
| Australia | $ | 21,826 | | | $ | 18,995 | | | | | |
| Canada | 3,693 | | | (1,814) | | | | | |
| | | | | | | |
| Corporate, other and eliminations | (5,154) | | | (6,089) | | | | | |
| Total EBITDA | $ | 20,365 | | | $ | 11,092 | | | | | |
| | | | | | | |
| Adjusted EBITDA (1) | | | | | | | |
| Australia | $ | 21,797 | | | $ | 19,040 | | | | | |
| Canada | 5,155 | | | (787) | | | | | |
| | | | | | | |
| Corporate, other and eliminations | (4,423) | | | (5,598) | | | | | |
| Total adjusted EBITDA | $ | 22,529 | | | $ | 12,655 | | | | | |
| | | | | | | |
| Operating income (loss) | | | | | | | |
| Australia | $ | 12,688 | | | $ | 11,194 | | | | | |
| Canada | (4,389) | | | (10,588) | | | | | |
| | | | | | | |
| Corporate, other and eliminations | (5,176) | | | (6,122) | | | | | |
| Total operating income (loss) | $ | 3,123 | | | $ | (5,516) | | | | | |
| | | | | | | |
| (1) Please see Non-GAAP Reconciliation Schedule. | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
CIVEO CORPORATION
SUPPLEMENTAL QUARTERLY SEGMENT AND OPERATING DATA
(U.S. dollars in thousands, except for room counts and average daily rates)
(unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended
March 31, | | |
| 2026 | | 2025 | | | | |
| | | | | | | |
| Supplemental Operating Data - Australian Segment | | | | | | | |
| Revenues | | | | | | | |
| Accommodation and associated services revenue (1) | $ | 55,806 | | | $ | 46,823 | | | | | |
| Integrated services and other services revenue (3) | 67,212 | | | 56,823 | | | | | |
| Total Australian revenues | $ | 123,018 | | | $ | 103,646 | | | | | |
| | | | | | | |
| Costs | | | | | | | |
| Accommodation and associated services cost | $ | 28,057 | | | $ | 23,071 | | | | | |
| Integrated services and other services cost | 60,549 | | | 50,651 | | | | | |
| Indirect other cost | 3,862 | | | 2,998 | | | | | |
| Total Australian cost of sales and services | $ | 92,468 | | | $ | 76,720 | | | | | |
| | | | | | | |
| Average daily rates (4) | $ | 83 | | | $ | 75 | | | | | |
| | | | | | | |
| Billed rooms (5) | 675,502 | | | 625,636 | | | | | |
| | | | | | | |
| Australian dollar to U.S. dollar | $ | 0.695 | | | $ | 0.628 | | | | | |
| | | | | | | |
| Supplemental Operating Data - Canadian Segment | | | | | | | |
| Revenues | | | | | | | |
| Accommodation and associated services revenue (1) | $ | 43,134 | | | $ | 33,436 | | | | | |
| Mobile facility rental and associated services revenue (2) | 1,038 | | | 219 | | | | | |
| Integrated services and other services revenue (3) | 5,477 | | | 6,743 | | | | | |
| Total Canadian revenues | $ | 49,649 | | | $ | 40,398 | | | | | |
| | | | | | | |
| Costs | | | | | | | |
| Accommodation and associated services cost | $ | 32,124 | | | $ | 28,865 | | | | | |
| Mobile facility rental and associated services cost | 679 | | | — | | | | | |
| Integrated services and other services cost | 5,077 | | | 6,473 | | | | | |
| | | | | | | |
| Indirect other cost | 2,147 | | | 2,307 | | | | | |
| Total Canadian cost of sales and services | $ | 40,027 | | | $ | 37,645 | | | | | |
| | | | | | | |
| Average daily rates (4) | $ | 99 | | | $ | 93 | | | | | |
| | | | | | | |
| Billed rooms (5) | 433,590 | | | 358,697 | | | | | |
| | | | | | | |
| Canadian dollar to U.S. dollar | $ | 0.729 | | | $ | 0.697 | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
(1)Includes revenues related to village and lodge 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 service and other services, including laundry, facilities management and water and wastewater treatment services, for the periods presented.
(4)Average daily rate is based on billed rooms and accommodation revenue in our owned villages and lodges.
(5)Billed rooms represents total billed days for owned assets for the periods presented.
CIVEO CORPORATION
SUPPLEMENTAL OPERATIONS BY SERVICE TYPE BY REGION DATA
(U.S. dollars in thousands)
(unaudited)
The following table sets forth certain supplemental data for our Australia and Canada segment revenues attributable to the asset-light (“Catering and Facility Management”) portion of the Company’s business and the asset-intensive (“Accommodations and Infrastructure”) portion of the Company’s business. We provide Catering and Facility Management services to both customer-owned assets and Company-owned villages and lodges. When we provide Catering and Facility Management services to customer-owned assets, it is reflected in “Food and other services” in our Supplemental Quarterly Segment and Operating Data. However, when we provide those same services to customers at our owned villages and lodges, it is reflected in “Accommodation and other services”, which also includes the Accommodations and Infrastructure component of our owned villages and lodges. This is because we bill our customers in one combined rate for both Accommodations and Infrastructure services and Catering and Facility Management services at Company-owned villages and lodges.
The purpose of the disclosure below is to disaggregate the embedded Catering and Facility Management revenues from the “Accommodation and other services” revenues associated with our owned villages and lodges that is included in our Supplemental Quarterly Segment and Operating Data. To do so, we apply a margin that is equal to Civeo’s margin in similar services we provide to customer-owned assets to the cost of sales that are associated with Catering and Facility Management services within “Accommodation and other services” for our owned villages and lodges. This table provides investors a supplemental view of the services provided by the Company which could assist with their valuation analysis.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended March 31, 2026 | | Three months ended March 31, 2025 |
| | Australia | | Canada | | Other | | Total | | Australia | | Canada | | Other | | Total |
| Revenues | | | | | | | | | | | | | | | | |
| Asset Light: Catering and Facility management | | $ | 90,905 | | | $ | 28,494 | | | $ | — | | | $ | 119,399 | | | $ | 76,659 | | | $ | 25,649 | | | $ | — | | | $ | 102,308 | |
| Asset Intensive: Accommodations and Infrastructure | | 32,113 | | | 21,155 | | | — | | | 53,268 | | | 26,987 | | | 14,749 | | | — | | | 41,736 | |
| Total revenues | | $ | 123,018 | | | $ | 49,649 | | | $ | — | | | $ | 172,667 | | | $ | 103,646 | | | $ | 40,398 | | | $ | — | | | $ | 144,044 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
CIVEO CORPORATION
NON-GAAP RECONCILIATIONS
(in thousands)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended
March 31, | | | | Twelve Months Ended March 31, |
| 2026 | | 2025 | | | | | | 2026 |
| | | | | | | | | |
| EBITDA (1) | $ | 20,365 | | | $ | 11,092 | | | | | | | $ | 86,694 | |
| Adjusted EBITDA (1) | $ | 22,529 | | | $ | 12,655 | | | | | | | $ | 98,051 | |
| | | | | | | | | |
| Net Leverage Ratio (2) | | | | | | | | | 2.2x |
(1)The term EBITDA is a non-GAAP financial measure that is defined as net income (loss) attributable to Civeo Corporation
plus interest, taxes, depreciation and amortization. The term Adjusted EBITDA is a non-GAAP financial measure that is
defined as EBITDA adjusted to exclude certain other unusual or non-operating items. EBITDA and Adjusted EBITDA are not measures of financial performance under generally accepted accounting principles and should not be considered in isolation from or as a substitute for net income or cash flow measures prepared in accordance with generally accepted accounting principles or as a measure of profitability or liquidity. Additionally, EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Civeo has included EBITDA and Adjusted EBITDA as supplemental disclosures because its management believes that EBITDA and Adjusted EBITDA provide useful information regarding its ability to service debt and to fund capital expenditures and provide investors a helpful measure for comparing Civeo's operating performance with the performance of other companies that have different financing and capital structures or tax rates. Civeo uses EBITDA and Adjusted EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan.
The following table sets forth a reconciliation of EBITDA and Adjusted EBITDA to net income (loss) attributable to Civeo Corporation, which is the most directly comparable measure of financial performance calculated under generally accepted accounting principles (in thousands) (unaudited):
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended
March 31, | | | | Twelve Months Ended March 31, |
| 2026 | | 2025 | | | | | | 2026 |
| | | | | | | | | |
| Net loss attributable to Civeo Corporation | $ | (3,808) | | | $ | (9,842) | | | | | | | $ | (14,037) | |
| Income tax expense | 3,141 | | | 3,088 | | | | | | | 13,673 | |
| Depreciation and amortization | 17,308 | | | 16,253 | | | | | | | 73,673 | |
| Interest income | (38) | | | (26) | | | | | | | (176) | |
| | | | | | | | | |
| Interest expense | 3,762 | | | 1,619 | | | | | | | 13,561 | |
| EBITDA | $ | 20,365 | | | $ | 11,092 | | | | | | | $ | 86,694 | |
| Adjustments to EBITDA | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| Cost saving initiatives (a) | 1,502 | | | 964 | | | | | | | 2,723 | |
| Share-based compensation (b) | 252 | | | 599 | | | | | | | 2,713 | |
| Shareholder activist costs | 410 | | | — | | | | | | | 5,921 | |
| Adjusted EBITDA | $ | 22,529 | | | $ | 12,655 | | | | | | | $ | 98,051 | |
| | | | | | | | | |
| | | | | | | | | |
(a)Represents implementation costs (primarily severance costs and real estate expense rationalization) incurred as part of cost savings initiatives.
(b)Represents share-based compensation expense associated with performance share awards, restricted share awards, restricted share units and deferred share awards.
(2)The term net leverage ratio is a non-GAAP financial measure that is defined as net debt divided by bank-adjusted EBITDA.
Net debt, bank-adjusted EBITDA and net leverage ratio are not financial measures under GAAP and should not be
considered in isolation from or as a substitute for total debt, net income (loss) or cash flow measures prepared in
accordance with GAAP or as a measure of profitability or liquidity. Additionally, net debt, bank-adjusted EBITDA and net
leverage ratio may not be comparable to other similarly titled measures of other companies. Civeo has included net debt,
bank-adjusted EBITDA and net leverage ratio as a supplemental disclosure because its management believes that this data
provides useful information regarding the level of the Company’s indebtedness and its ability to service debt. Additionally,
per Civeo’s credit agreement, the Company is required to maintain a net leverage ratio below 3.0x every quarter to remain in
compliance with the credit agreement.
The following table sets forth a reconciliation of net debt, bank-adjusted EBITDA and net leverage ratio to the most directly comparable measures of financial performance calculated under GAAP (in thousands) (unaudited):
| | | | | | | | |
| | As of March 31, |
| | 2026 |
| | |
| Total debt (including finance lease obligations) | | $ | 215,425 | |
| Less: Cash and cash equivalents | | 16,549 | |
| Net debt | | $ | 198,876 | |
| | |
Adjusted EBITDA for the twelve months ended March 31, 2026 (a) | | $ | 98,051 | |
| Adjustments to Adjusted EBITDA | | |
| Acquisition pro-forma EBITDA | | 1,982 | |
| Interest income | | 176 | |
| Cost saving initiatives (b) | | (2,723) | |
| Shareholder activist costs (b) | | (5,921) | |
| Bank-adjusted EBITDA | | $ | 91,565 | |
| | |
Net leverage ratio (c) | | 2.2x |
| | |
(a) See footnote 1 above for reconciliation of Adjusted EBITDA to net loss attributable to Civeo Corporation. |
(b) Adjustments to EBITDA not allowed to be adjusted by our credit facility. |
(c) Calculated as net debt divided by bank-adjusted EBITDA. |
CIVEO CORPORATION
NON-GAAP RECONCILIATIONS - GUIDANCE
(in millions)
(unaudited)
| | | | | | | | | | | | | | | |
| | | Year Ending December 31, 2026 |
| | | | | | | |
| EBITDA Range (1) | | | | | $ | 79.8 | | | $ | 84.8 | |
| Adjusted EBITDA Range (1) | | | | | $ | 85.0 | | | $ | 90.0 | |
(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, 2026 |
| | | (estimated) |
| | | | | | | |
| Net loss | | | | | $ | (13.2) | | | $ | (9.2) | |
| Income tax expense | | | | | 14.0 | | | 15.0 | |
| Depreciation and amortization | | | | | 66.0 | | | 66.0 | |
| Interest expense | | | | | 13.0 | | | 13.0 | |
| EBITDA | | | | | $ | 79.8 | | | $ | 84.8 | |
| | | | | | | |
| Adjustments to EBITDA | | | | | | | |
| Shareholder activist costs | | | | | 0.6 | | | 0.6 | |
| Cost saving initiatives | | | | | 1.6 | | | 1.6 | |
| Share-based compensation | | | | | 3.0 | | | 3.0 | |
| Adjusted EBITDA | | | | | $ | 85.0 | | | $ | 90.0 | |
CONTACTS:
Regan Nielsen
Civeo Corporation
Vice President, Corporate Development & Investor Relations
713-510-2400
