Document And Entity Information
Document And Entity Information - shares | 9 Months Ended | |
Sep. 30, 2016 | Oct. 24, 2016 | |
Document Information [Line Items] | ||
Entity Registrant Name | Civeo Corp | |
Entity Central Index Key | 1,590,584 | |
Trading Symbol | cveo | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Accelerated Filer | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Entity Common Stock, Shares Outstanding (in shares) | 108,098,786 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2016 | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false |
Unaudited Consolidated Statemen
Unaudited Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Revenues: | ||||
Service and other | $ 97,792 | $ 101,258 | $ 290,307 | $ 398,241 |
Product | 6,446 | 5,286 | 16,002 | 22,437 |
Total revenues | 104,238 | 106,544 | 306,309 | 420,678 |
Costs and expenses: | ||||
Service and other costs | 61,534 | 63,732 | 181,510 | 240,581 |
Product costs | 6,430 | 6,019 | 16,983 | 21,505 |
Selling, general and administrative expenses | 13,644 | 16,691 | 42,056 | 51,796 |
Depreciation and amortization expense | 33,721 | 36,172 | 100,444 | 121,159 |
Total | 37,729 | 110,715 | 46,129 | 122,926 |
Other operating expense (income) | 138 | (3,945) | 356 | (5,188) |
Total costs and expenses | 153,196 | 229,384 | 387,478 | 552,779 |
Operating loss | (48,958) | (122,840) | (81,169) | (132,101) |
Interest expense to third-parties, net of capitalized interest | (6,072) | (6,022) | (16,941) | (17,879) |
Loss on extinguishment of debt | (1,474) | (302) | (1,474) | |
Interest income | 26 | 160 | 140 | 1,969 |
Other income | 1,338 | 261 | 1,058 | 1,825 |
Loss before income taxes | (53,666) | (129,915) | (97,214) | (147,660) |
Income tax benefit | 11,697 | 22,745 | 17,217 | 27,451 |
Net loss | (41,969) | (107,170) | (79,997) | (120,209) |
Less: Net income attributable to noncontrolling interest | 162 | 515 | 442 | 953 |
Net loss attributable to Civeo Corporation. | $ (42,131) | $ (107,685) | $ (80,439) | $ (121,162) |
Per Share Data (see Note 6) | ||||
Basic net loss per share attributable to Civeo Corporation common shareholders (in dollars per share) | $ (0.39) | $ (1.01) | $ (0.75) | $ (1.14) |
Diluted net loss per share attributable to Civeo Corporation common shareholders. (in dollars per share) | $ (0.39) | $ (1.01) | $ (0.75) | $ (1.14) |
Weighted average number of common shares outstanding: | ||||
Basic (in shares) | 107,118 | 106,661 | 106,989 | 106,583 |
Diluted. (in shares) | 107,118 | 106,661 | 106,989 | 106,583 |
Unaudited Consolidated Stateme3
Unaudited Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Net loss | $ (41,969) | $ (107,170) | $ (79,997) | $ (120,209) |
Other comprehensive income (loss): | ||||
Foreign currency translation adjustment, net of taxes of zero, zero, zero and $1.9 million, respectively | 9,599 | (79,262) | 26,511 | (171,985) |
Total other comprehensive income (loss) | 9,599 | (79,262) | 26,511 | (171,985) |
Comprehensive loss | (32,370) | (186,432) | (53,486) | (292,194) |
Comprehensive income attributable to noncontrolling interest | (123) | (117) | (443) | (429) |
Comprehensive loss attributable to Civeo Corporation. | $ (32,493) | $ (186,549) | $ (53,929) | $ (292,623) |
Unaudited Consolidated Stateme4
Unaudited Consolidated Statements of Comprehensive Income (Loss) (Parentheticals) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Foreign Currency Translation, Tax | $ 0 | $ 0 | $ 0 | $ 1,900,000 |
Consolidated Balance Sheets (Cu
Consolidated Balance Sheets (Current Period Unaudited) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
CANADA | Common Shares, No Par Value [Member] | ||
Shareholders’ Equity: | ||
Common shares held in treasury at cost, 68,281 and zero shares, respectively | $ (65) | |
Cash and cash equivalents | 2,530 | 7,837 |
Accounts receivable, net | 68,478 | 61,467 |
Inventories | 3,564 | 5,631 |
Prepaid expenses | 9,487 | 11,712 |
Other current assets | 6,334 | 3,312 |
Total current assets | 90,393 | 89,959 |
Total property, plant and equipment, net | 844,801 | 931,914 |
Other intangible assets, net | 31,503 | 35,309 |
Other noncurrent assets | 11,354 | 9,347 |
Total assets | 978,051 | 1,066,529 |
Accounts payable | 27,755 | 24,609 |
Accrued liabilities | 16,161 | 14,834 |
Income taxes | 56 | 1,104 |
Less: Current portion of long-term debt, including unamortized debt issuance costs, net | 15,819 | 17,461 |
Deferred revenue | 10,265 | 7,747 |
Other current liabilities | 212 | 493 |
Total current liabilities | 70,268 | 66,248 |
Long-term debt, less current maturities | 358,045 | 379,416 |
Deferred income taxes | 2,582 | 25,391 |
Other noncurrent liabilities | 32,402 | 31,704 |
Total liabilities | 463,297 | 502,759 |
Common shares (no par value; 550,000,000 shares authorized, 108,167,067 shares and 107,470,861 shares issued, respectively, and 108,098,786 shares and 107,470,861 shares outstanding, respectively) | ||
Additional paid-in capital | 1,310,465 | 1,305,930 |
Accumulated deficit | (456,815) | (376,376) |
Accumulated other comprehensive loss | (339,799) | (366,309) |
Total Civeo Corporation shareholders’ equity | 513,786 | 563,245 |
Noncontrolling interest | 968 | 525 |
Total shareholders’ equity | 514,754 | 563,770 |
Total liabilities and shareholders’ equity | $ 978,051 | $ 1,066,529 |
Consolidated Balance Sheets (C6
Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares | Sep. 30, 2016 | Dec. 31, 2015 |
Common Shares, No Par Value [Member] | ||
Treasury shares (in shares) | 68,281 | 0 |
Common, par value (in dollars per share) | $ 0 | $ 0 |
Common, authorized (in shares) | 550,000,000 | 550,000,000 |
Common, issued (in shares) | 108,167,067 | 107,470,861 |
Common, outstanding (in shares) | 108,098,786 | 107,470,861 |
Unaudited Consolidated Stateme7
Unaudited Consolidated Statements of Changes in Shareholders' Equity - USD ($) $ in Thousands | Common Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Treasury Stock [Member] | AOCI Attributable to Parent [Member] | Noncontrolling Interest [Member] | Total |
Balance at Dec. 31, 2014 | $ 1,067 | $ 1,300,042 | $ (244,617) | $ (198,491) | $ 2,108 | $ 860,109 | |
Net loss | (121,162) | 953 | (120,209) | ||||
Foreign currency translation adjustment, net of taxes of zero, zero, zero and $1.9 million, respectively | (171,461) | (524) | (171,985) | ||||
Dividends paid | (2,133) | (2,133) | |||||
Redomicile Transaction | (1,075) | 929 | $ 146 | ||||
Share-based compensation | $ 8 | 3,957 | (146) | 3,819 | |||
Balance at Sep. 30, 2015 | 1,304,928 | (365,779) | (369,952) | 404 | 569,601 | ||
Balance at Dec. 31, 2015 | 1,305,930 | (376,376) | (366,309) | 525 | 563,770 | ||
Net loss | (80,439) | 442 | (79,997) | ||||
Foreign currency translation adjustment, net of taxes of zero, zero, zero and $1.9 million, respectively | 26,510 | 1 | 26,511 | ||||
Share-based compensation | 4,535 | (65) | 4,470 | ||||
Balance at Sep. 30, 2016 | $ 1,310,465 | $ (456,815) | $ (65) | $ (339,799) | $ 968 | $ 514,754 |
Unaudited Consolidated Stateme8
Unaudited Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
Cash flows from operating activities: | ||
Net loss | $ (79,997) | $ (120,209) |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||
Depreciation and amortization | 100,444 | 121,159 |
Total | 46,129 | 122,926 |
Inventory Write-down | 850 | 1,015 |
Loss on extinguishment of debt | 302 | 1,474 |
Deferred income tax benefit | (25,239) | (34,200) |
Non-cash compensation charge | 4,535 | 3,467 |
(Gain) loss on disposal of assets | 259 | (800) |
Provision (benefit) for loss on receivables, net of recoveries | (74) | 1,081 |
Other, net | 2,546 | 1,032 |
Changes in operating assets and liabilities: | ||
Accounts receivable | (2,920) | 79,763 |
Inventories | 1,484 | 5,556 |
Accounts payable and accrued liabilities | 2,701 | (5,094) |
Taxes payable | 4,832 | 1,652 |
Other current assets and liabilities, net | (7,062) | (3,889) |
Net cash flows provided by operating activities | 48,790 | 174,933 |
Cash flows from investing activities: | ||
Capital expenditures, including capitalized interest | (15,246) | (43,701) |
Proceeds from disposition of property, plant and equipment | 4,465 | 2,255 |
Other, net | (761) | |
Net cash flows used in investing activities | (11,542) | (41,446) |
Cash flows from financing activities: | ||
Proceeds from issuance of common shares | 500 | |
Term loan borrowings | 325,000 | |
Term loan repayments | (37,107) | (725,000) |
Revolving credit borrowings | 230,323 | 244,480 |
Revolving credit repayments | (236,939) | (187,772) |
Debt issuance costs | (2,037) | (4,555) |
Net cash flows used in financing activities | (45,760) | (347,347) |
Effect of exchange rate changes on cash | 3,205 | (36,819) |
Net change in cash and cash equivalents | (5,307) | (250,679) |
Cash and cash equivalents, beginning of period | 7,837 | 263,314 |
Cash and cash equivalents, end of period | $ 2,530 | $ 12,635 |
Note 1 - Description of Busines
Note 1 - Description of Business and Basis of Presentation | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Business Description and Basis of Presentation [Text Block] | 1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION Description of the Business We are one of the largest integrated providers of workforce accommodations, logistics and facility management services to the natural resource industry. Our scalable modular facilities provide long-term and temporary accommodations where traditional accommodations and related infrastructure is insufficient, inaccessible or not cost effective. Once facilities are deployed in the field, we also provide catering and food services, housekeeping, laundry, facility management, water and wastewater treatment, power generation, communications and redeployment logistics. Our accommodations support our customers’ employees and contractors in the Canadian oil sands and in a variety of oil and natural gas drilling, mining and related natural resource applications as well as disaster relief efforts, primarily in Canada, Australia and the United States. We operate in three principal reportable business segments – Canadian, Australian and U.S. On May 30, 2014, Oil States International, Inc. (Oil States) spun-off its Accommodations Segment (Accommodations) into a standalone, publicly traded Delaware corporation (Civeo US). In accordance with the Separation and Distribution Agreement, the two companies were separated by Oil States distributing to its stockholders all 106,538,044 shares of common stock of Civeo US it held after the market closed on May 30, 2014 (the Spin-Off). On July 17, 2015, we changed our place of incorporation, pursuant to which Civeo Corporation, a British Columbia, Canada limited company formerly named Civeo Canadian Holdings ULC (Civeo Canada), became the publicly traded parent company of the Civeo group of companies (the Redomicile Transaction). The Redomicile Transaction was effected pursuant to an Agreement and Plan of Merger, dated as of April 6, 2015, between Civeo US, Civeo US Merger Co, a Delaware corporation and wholly owned subsidiary of Civeo Canada (US Merger Co), and Civeo Canada. At the effective time of the merger, (i) US Merger Co was merged with Civeo US, with Civeo US surviving the merger as a wholly owned subsidiary of Civeo Canada, and (ii) each issued share of Civeo US common stock, other than those shares of Civeo US common stock held by Civeo US in treasury, was effectively transferred to Civeo Canada and converted into one common share, no par value, of Civeo Canada. An aggregate of approximately 107.5 million Civeo Canada common shares were issued at the effective time as merger consideration. The Civeo Canada common shares are listed on the NYSE under the symbol “CVEO,” the same symbol under which the Civeo US common stock traded prior to the effective time. Basis of Presentation Unless otherwise stated or the context otherwise indicates, all references in these consolidated financial statements to “Civeo,” “the Company,” “us,” “our” or “we” for the time periods prior to July 17, 2015 refer to Civeo US and its consolidated subsidiaries. For time periods after July 17, 2015, these terms refer to Civeo Canada and its consolidated subsidiaries. The accompanying unaudited consolidated financial statements of Civeo have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (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 these rules and regulations. The unaudited financial statements included in this report reflect all the adjustments, consisting of normal recurring adjustments, which the Company considers necessary for a fair presentation of the results of operations for the interim periods covered and for the financial condition of the Company at the date of the interim balance sheet. Results for the interim periods are not necessarily indicative of results for the full year. Certain reclassifications have been made to the December 31, 2015 consolidated balance sheet to conform to current year presentation. 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, 2015. |
Note 2 - Recent Accounting Pron
Note 2 - Recent Accounting Pronouncements | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
New Accounting Pronouncements and Changes in Accounting Principles [Text Block] | 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, which are not yet effective, will not have a material impact on our consolidated financial statements upon adoption. In June 2016, the FASB issued Accounting Standards Update (ASU) 2016-13, “Financial Instruments – Credit Losses” (ASU 2016-13). This new standard changes how companies will 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 are currently evaluating the impact of this new standard on our consolidated financial statements. In March 2016, the FASB issued ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting” (ASU 2016-09). This new standard requires companies to recognize the income tax effects of awards in the income statement when the awards vest or are settled. ASU 2016-09 is effective for financial statements issued for reporting periods beginning after December 15, 2016 and interim periods within the reporting periods. We are currently evaluating the impact of this new standard on our consolidated financial statements. In February 2016, the FASB issued ASU 2016-02, “Leases” (Topic 842), which replaces the existing guidance for lease accounting, Leases (Topic 840). ASU 2016-02 requires lessees to recognize a lease liability and a right-of-use asset for all leases with terms longer than 12 months. The guidance is effective for financial statements issued for reporting periods beginning after December 15, 2018 and interim periods within the reporting periods. An entity will be required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. We are currently evaluating the impact of this new standard on our consolidated financial statements. In April 2015, the FASB issued ASU 2015-03 “Interest - Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs” (ASU 2015-03). ASU 2015-03 simplifies the presentation of debt issuance costs by requiring that such costs be presented as a deduction from the corresponding debt liability. Effective with our quarterly report on Form 10-Q for the quarter ended March 31, 2016, we have adopted the provisions of ASU 2015-03. At December 31, 2015, as a result of our adoption of ASU 2015-03, we reclassified $4.7 million of debt issuance costs to reduce our recognized debt liabilities from other current assets ($1.3 million) and other non-current assets ($3.4 million) on the accompanying unaudited consolidated balance sheet. A portion of our debt issuance costs relate to revolving lines of credit and will accordingly continue to be included in “Other current assets” or “Other non-current assets”. In May 2014, the FASB issued ASU 2014-09 establishing Accounting Standards Codification (ASC) Topic 606, “Revenue from Contracts with Customers” (ASC 606). ASC 606 establishes a comprehensive new revenue recognition model designed to depict the transfer of goods or services to a customer in an amount that reflects the consideration the entity expects to be entitled to receive in exchange for those goods or services and requires significantly enhanced revenue disclosures. The standard is effective for annual reporting periods beginning after December 15, 2017. Accordingly, we plan to adopt this standard in the first quarter of 2018. ASC 606 allows either full retrospective or modified retrospective transition, and early adoption is not permitted. We continue to evaluate both the impact of this new standard on our consolidated financial statements and the transition method we will utilize for adoption. |
Note 3 - Fair Value Measurement
Note 3 - Fair Value Measurements | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Fair Value Disclosures [Text Block] | 3. 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 September 30, 2016 and December 31, 2015, we believe the carrying value of our floating-rate debt outstanding under our term loans and revolving credit facilities approximates their fair values because their 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 the first and third quarters of 2016 and the first, second and third quarters of 2015, we wrote down certain long-lived assets to their fair values. 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 circumstances that might directly impact each of the asset groups’ operations in the future and are therefore uncertain. These assumptions with respect to future circumstances included future oil, coal and natural gas prices, anticipated spending by our customers, the cost of capital, and industry and/or local market conditions. During the third quarter of 2016, our estimates of fair value of certain undeveloped land positions in British Columbia were based on appraisals from third parties. During the third quarter of 2015, we also wrote down our goodwill to its implied fair value (IFV). Our estimate of IFV required us to use significant unobservable inputs, representative of Level 3 fair value measurements, including numerous assumptions with respect to future circumstances, such as industry and/or local market conditions that might directly impact each of the reporting units’ operations in the future, and are therefore uncertain. |
Note 4 - Details of Selected Ba
Note 4 - Details of Selected Balance Sheet Accounts | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Supplemental Balance Sheet Disclosures [Text Block] | 4. DETAILS OF SELECTED BALANCE SHEET ACCOUNTS Additional information regarding selected balance sheet accounts at September 30, 2016 and December 31, 2015 is presented below (in thousands): September 30, 2016 December 31, 201 5 Accounts receivable, net: Trade $ 47,600 $ 44,650 Unbilled revenue 20,575 16,649 Other 1,059 1,289 Total accounts receivable 69,234 62,588 Allowance for doubtful accounts (756 ) (1,121 ) Total accounts receivable, net $ 68,478 $ 61,467 September 30, 2016 December 31, 201 5 Inventories: Finished goods and purchased products $ 1,911 $ 1,854 Work in process 56 1,260 Raw materials 1,597 2,517 Total inventories $ 3,564 $ 5,631 During the third quarter of 2016, we recorded a $0.9 million write-down of inventory at our modular construction and manufacturing plant in Canada, which is included in Cost of sales in our accompanying unaudited consolidated statements of operations. Estimated Useful Life (in years) September 30, 2016 December 31, 201 5 Property, plant and equipment, net: Land $ 43,085 $ 47,825 Accommodations assets 3 - 15 1,592,789 1,482,842 Buildings and leasehold improvements 3 - 20 28,434 29,099 Machinery and equipment 4 - 15 9,672 9,183 Office furniture and equipment 3 - 7 30,953 29,172 Vehicles 3 - 5 15,379 15,412 Construction in progress 34,376 52,558 Total property, plant and equipment 1,754,688 1,666,091 Accumulated depreciation (909,887 ) (734,177 ) Total property, plant and equipment, net $ 844,801 $ 931,914 September 30, 2016 December 31, 201 5 Accrued liabilities: Accrued compensation $ 9,663 $ 11,726 Accrued taxes, other than income taxes 4,631 963 Accrued interest 18 12 Other 1,849 2,133 Total accrued liabilities $ 16,161 $ 14,834 |
Note 5 - Impairment Charges
Note 5 - Impairment Charges | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Asset Impairment Charges [Text Block] | 5. IMPAIRMENT CHARGES 2016 Impairment Charges The following summarizes pre-tax impairment charges recorded during the nine month period ended September 30, 2016, which are included in Impairment expense in our accompanying unaudited consolidated statements of operations (in thousands): Canada Australia U.S. Total Quarter ended March 31, 2016 Long-lived assets $ -- $ -- $ 8,400 $ 8,400 Quarter ended September 30, 2016 Long-lived assets 37,729 -- -- 37,729 Total $ 37,729 $ -- $ 8,400 $ 46,129 Quarter ended September 30, 2016. As a result of the analysis described above, we recorded an impairment expense of $37.7 million associated with our mobile camp assets in Canada and undeveloped land positions in the British Columbia LNG market. Quarter ended March 31, 2016. 2015 Impairment Charges The following summarizes pre-tax impairment charges recorded during the nine month period ended September 30, 2015 which are included in Impairment expense in our accompanying unaudited consolidated statements of operations (in thousands): Canada Australia U.S. Total Quarter ended March 31, 2015 Long-lived assets $ -- $ -- $ 2,738 $ 2,738 Quarter ended June 30, 2015 Long-lived assets -- 9,473 -- 9,473 Quarter ended September 30, 2015 Goodwill 43,194 -- -- 43,194 Long-lived assets 23,041 23,980 18,040 65,061 Intangible assets -- -- 2,460 2,460 Total $ 66,235 $ 33,453 $ 23,238 $ 122,926 Quarter ended September 30, 2015 . Due to the sustained reduction of our share price throughout 2015, our market capitalization implied an enterprise value which was significantly less than the sum of the estimated fair values of our reporting units. As a result of our market capitalization at September 30, 2015, coupled with (1) the continued depression of worldwide oil prices, including the substantial declines experienced in the third quarter of 2015, and (2) continued weakness in the Canadian dollar in the third quarter of 2015, we determined that an indicator of a goodwill impairment was present as of September 30, 2015. Accordingly, as a result of then-current macroeconomic conditions, we performed an interim goodwill impairment test as of September 30, 2015, and we reduced the value of our goodwill in our Canadian reporting unit to zero. This resulted in an impairment charge in the third quarter of 2015 which totaled $43.2 million. Furthermore, due to the goodwill impairment in our Canadian segment, we determined all asset groups within this segment had experienced a triggering event indicating that the carrying values might not be recoverable. Accordingly, we compared the carrying value of each asset group to estimates of the undiscounted cash flows for such asset group. Based on the assessment, carrying values of certain asset groups were determined to be unrecoverable, and we proceeded to compare the fair value of those asset groups to their respective carrying values. Accordingly, we recorded an impairment loss of $11.1 million related to long-lived assets in our Canadian segment. These fixed assets were written down to their fair value of $12.6 million. Additionally, also due to the sustained reduction of our share price throughout 2015, we reviewed the long-lived assets in our U.S. and Australia reportable segments to determine if an indicator of impairment had occurred that would indicate that the carrying values of the asset groups in these segments might not be recoverable. We determined that certain asset groups within the U.S. and Australia segments had experienced an indicator of impairment, and thus compared the carrying value of the respective asset group to estimates of the undiscounted future cash flows for such asset group. Based on the assessment, the carrying values of three of our asset groups were determined to not be recoverable, and we proceeded to compare the fair value of the asset groups to their carrying value. Accordingly, we recorded an impairment loss of $20.5 million related to our U.S. segment. Of the $20.5 million impairment, $18.0 million reduced the value of our fixed assets and $2.5 million reduced the value of our amortizable intangible assets. These fixed assets were written down to their fair value of $9.5 million. In addition, we recorded an impairment loss of $24.0 million related to our Australian segment that reduced the value of our fixed assets. These fixed assets were written down to their fair value of $10.3 million. Finally, during the third quarter of 2015, we identified assets in our Canadian segment that should have been impaired in the fourth quarter of 2014. We determined that the error was not material to our financial statements for the year ended December 31, 2014 and therefore corrected the error in the third quarter of 2015. This resulted in an additional impairment expense of $11.9 million. Quarter ended June 30, 2015 . During the second quarter of 2015, we recorded an impairment expense of $9.5 million, resulting from the impairment of fixed assets in a village located in Western Australia, due to the continued downturn in gold mining activity and lack of contract renewals. These fixed assets were written down to their fair value of $0.1 million. We assessed the carrying value of the asset group to determine if it continued to be recoverable based on estimated future cash flows. Based on the assessment, the carrying value was determined to not be recoverable. Quarter ended March 31, 2015. |
Note 6 - Earnings Per Share
Note 6 - Earnings Per Share | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Earnings Per Share [Text Block] | 6. EARNINGS PER SHARE The calculation of earnings per share attributable to the Company is presented below for the periods indicated (in thousands, except per share amounts): Three Months Ended Nine Months Ended September 30, September 30, 2016 201 5 2016 201 5 Basic Loss per Share Net loss attributable to Civeo $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Less: undistributed net income to participating securities -- -- -- -- Net loss attributable to Civeo’s common shareholders - basic $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Weighted average common shares outstanding - basic 107,118 106,661 106,989 106,583 Basic loss per share $ (0.39 ) $ (1.01 ) $ (0.75 ) $ (1.14 ) Diluted Loss per Share Net loss attributable to Civeo’s common shareholders - basic $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Less: undistributed net income to participating securities -- -- -- -- Net loss attributable to Civeo’s common shareholders - diluted $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Weighted average common shares outstanding - basic 107,118 106,661 106,989 106,583 Effect of dilutive securities -- -- -- -- Weighted average common shares outstanding - diluted 107,118 106,661 106,989 106,583 Diluted loss per share $ (0.39 ) $ (1.01 ) $ (0.75 ) $ (1.14 ) |
Note 7 - Debt
Note 7 - Debt | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Debt Disclosure [Text Block] | 7. DEBT As of September 30, 2016 and December 31, 2015, long-term debt consisted of the following (in thousands): September 30, 2016 December 31, 2015 U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 $ 24,375 $ 49,375 Canadian term loan, which matures on May 28, 2019; 1.25% of aggregate principal repayable per quarter beginning December 31, 2015; weighted average interest rate of 3.9% for the nine month period ended September 30, 2016 304,713 300,165 U.S. revolving credit facility, which matures on May 28, 2019, with available commitments up to $50.0 million; weighted average interest rate of 5.6% for the nine month period ended September 30, 2016 4,600 -- Canadian revolving credit facility, which matures on May 28, 2019, with available commitments up to $100.0 million; weighted average interest rate of 4.1% for the nine month period ended September 30, 2016 30,496 52,020 Canadian revolving credit facility, which matures on May 28, 2019, with available commitments up to $100.0 million; weighted average interest rate of 4.8% for the nine month period ended September 30, 2016 3,431 -- Australian revolving credit facility, which matures on May 28, 2019, with available commitments up to $100.0 million; weighted average interest rate of 5.3% for the nine month period ended September 30, 2016 10,731 -- 378,346 401,560 Less: Unamortized debt issuance costs 4,482 4,683 Total debt 373,864 396,877 Less: Current portion of long-term debt, including unamortized debt issuance costs, net 15,819 17,461 Long-term debt, less current maturities $ 358,045 $ 379,416 Interest expense on the accompanying unaudited consolidated statements of operations is net of capitalized interest of zero and $0.5 million for the three month periods ended September 30, 2016 and 2015, respectively. Interest expense on the accompanying unaudited consolidated statements of income is net of capitalized interest of zero and $1.2 million for the nine months ended September 30, 2016 and 2015, respectively. Amended Credit Facility As of December 31, 2015, our revolving credit facility consisted of (i) a $375.0 million, 5-year revolving credit facility allocated as follows: (A) a $50.0 million senior secured revolving credit facility in favor of Civeo, as borrower, (B) a $100.0 million senior secured revolving credit facility in favor of certain of our Canadian subsidiaries, as borrowers, (C) a $125.0 million senior secured revolving credit facility in favor of certain of our Canadian subsidiaries, as borrowers, and (D) a $100.0 million senior secured revolving credit facility in favor of one of our Australian subsidiaries, as borrower, and (ii) a $375.0 million, 5-year term loan facility in favor of Civeo (collectively, the Amended Credit Facility). On February 18, 2016, the second amendment to the Amended Credit Facility became effective, which provided for the following: ● Civeo Management LLC, an indirect wholly owned subsidiary of the Company, became a co-borrower under the US$50.0 million U.S. revolving credit facility under the Amended Credit Facility; ● The partial prepayment of the U.S. term loan under the Amended Credit Facility in the aggregate principal amount of US$25.0 million and the reduction by US$25.0 million of the aggregate revolving loan commitments under the Canadian revolving credit facility under the Amended Credit Facility to a maximum principal amount of US$100.0 million; ● (i) Increased the interest rate margin by 0.25% when the leverage ratio is less than 1.50x (by removing the lowest level in the leverage-based interest rate margin grid), (ii) established two additional levels to the total leverage-based grid such that the interest rates for the loans range from LIBOR +2.25% to LIBOR +5.00% and (iii) increased the undrawn commitment fee from a range of 0.45% to 0.90% to a range of 0.51% to 1.13% based on total leverage; ● Adjusted the maximum leverage ratio financial covenant, as follows: Period Ended Maximum Leverage Ratio December 31, 2015 4.00 : 1.00 March 31, 2016 4.25 : 1.00 June 30, 2016 5.25 : 1.00 September 30, 2016 5.50 : 1.00 December 31, 2016 5.50 : 1.00 March 31, 2017 5.25 : 1.00 June 30, 2017 5.25 : 1.00 September 30, 2017 5.00 : 1.00 December 31, 2017 5.00 : 1.00 March 31, 2018 4.75 : 1.00 June 30, 2018 3.75 : 1.00 September 30, 2018 & thereafter 3.50 : 1.00 ● Included a provision for a mandatory prepayment of the revolving credit facilities under the Amended Credit Facility in the event the Company and its subsidiaries hold an aggregate amount of cash exceeding US$40.0 million for a period of more than three consecutive business days, such mandatory prepayment to be made within two business days in an amount equal to the lesser of (a) an amount sufficient to reduce the aggregate amount of cash and permitted investments on hand at the Company and its subsidiaries to less than US$40.0 million or (b) an amount sufficient to repay all of the outstanding commitments under the revolving credit facilities under the Amended Credit Facility; and ● Other technical changes and amendments to the Amended Credit Facility. As a result of the second amendment, we recognized a loss during the first quarter of 2016 of approximately $0.3 million related to unamortized debt issuance costs, which is included in “Loss on extinguishment of debt” on the accompanying unaudited consolidated statements of operations. U.S. dollar amounts outstanding under the Amended Credit Facility bear interest at a variable rate equal to LIBOR plus a margin of 2.25% to 5.00%, or a base rate plus 1.25% to 4.00%, in each case based on a ratio of our total leverage to EBITDA (as defined in the Amended Credit Facility). Canadian dollar amounts outstanding under the Amended Credit Facility bear interest at a variable rate equal to CDOR plus a margin of 2.25% to 5.00%, or a base rate plus a margin of 1.25% to 4.00%, in each case based on a ratio of our consolidated total leverage to EBITDA (as defined in the Amended Credit Facility). Australian dollar amounts outstanding under the Amended Credit Facility bear interest at a variable rate equal to BBSY plus a margin of 2.25% to 5.00%, based on a ratio of our consolidated total leverage to EBITDA (as defined in the Amended Credit Facility). The Amended Credit Facility contains customary affirmative and negative covenants that, among other things, limit or restrict (i) subsidiary indebtedness, liens and fundamental changes, (ii) asset sales, (iii) margin stock, (iv) specified acquisitions, (v) restrictive agreements, (vi) transactions with affiliates and (vii) investments and other restricted payments, including dividends and other distributions. Specifically, we must maintain an interest coverage ratio, defined as the ratio of consolidated EBITDA (as defined in the Amended Credit Facility) 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 5.50 to 1.0 (as of September 30, 2016). As noted above, the permitted maximum leverage ratio changes over time. Each of the factors considered in the calculations of these ratios are defined in the Amended Credit Facility. EBITDA and consolidated interest, as defined, exclude goodwill and asset impairments, debt discount amortization and other non-cash charges. We were in compliance with these covenants as of September 30, 2016. We have 15 lenders in our Amended Credit Facility with commitments ranging from $1.2 million to $135.7 million. |
Note 8 - Income Taxes
Note 8 - Income Taxes | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Income Tax Disclosure [Text Block] | 8. IN COME TAXES The Company’s operations are conducted through its various subsidiaries in a number of countries throughout the world. The Company has provided for income taxes based upon the tax laws and rates in the countries in which operations are conducted and income is earned. For the three and nine months ended September 30, 2016, and portions of the three and nine months ended September 30, 2015, Civeo Canada is the public parent registered under the laws of British Columbia, Canada. Prior to the Company’s migration to Canada on July 17, 2015, Civeo US, a Delaware corporation, was the public parent registered in the U.S. We operate primarily in three jurisdictions, Canada , Australia and the U.S., where statutory tax rates range from 27% to 35%. Our effective tax rate will vary 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. As Australia and the U.S. are now loss jurisdictions for tax accounting purposes, Australia and the U.S. have been removed from the annual effective tax rate computation for purposes of computing the interim tax provision. Income taxes for significant and unusual or extraordinary transactions are computed and recorded in the period that the specific transaction occurs. Our income tax benefit for the nine months ended September 30, 2016 totaled $17.2 million, or 17.7% of pretax loss, compared to a benefit of $27.5 million, or 18.6% of pretax loss, for the nine months ended September 30, 2015. As noted above, our effective tax rate in 2016 was lower than the Canadian statutory rate of 27% primarily due to the exclusion of Australia and U.S. for purposes of computing the interim tax provision. For the nine months ended September 30, 2015, our income tax rate of 18.6% was lower than the Canadian statutory rate in part due to the exclusion of the U.S. for purposes of computing the interim tax provision. In addition, the rate was impacted by the following items: (i) an income tax expense of approximately $10 million related to unrecognized tax benefits; (ii) an income tax expense of approximately $12 million resulting from the impairment of goodwill not deductible for tax purposes; and (iii) an income tax expense of approximately $2.7 million related to an increase in statutory tax rates in Alberta, Canada included in our 2015 tax benefit. Finally, during the third quarter of 2015, management determined that, based on evidence available as of September 30, 2015, it was not more likely than not that the U.S. net operating loss would be realized. This evidence was largely comprised of the reversal of the U.S. jurisdiction from a net deferred tax liability as of December 31, 2014 to a net deferred tax asset as of September 30, 2015. Deferred tax assets generated in 2015 were realized to the extent of the net deferred tax liabilities as of December 31, 2014, resulting in a tax benefit of approximately $20 million. A valuation allowance was recorded discretely in the third quarter on the remaining deferred tax assets generated in 2015, with the result of no further tax benefit from the U.S. pretax losses. Our income tax benefit for the three months ended September 30, 2016 totaled $11.7 million, or 21.8% of pretax loss, compared to a benefit of $22.7 million, or 17.5% of pretax loss, for the three months ended September 30, 2015. Our three month effective rates for 2016 and 2015 were lower than the Canadian statutory rates of 27% primarily due to the reasons identified above for the nine month periods. |
Note 9 - Commitments and Contin
Note 9 - Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Commitments and Contingencies Disclosure [Text Block] | 9. 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. |
Note 10 - Accumulated Other Com
Note 10 - Accumulated Other Comprehensive Loss | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Comprehensive Income (Loss) Note [Text Block] | 10. ACCUMULATED OTHER COMPREHENSIVE LOSS Our accumulated other comprehensive loss decreased $26.5 million from $366.3 million at December 31, 2015 to $339.8 million at September 30, 2016, as a result of foreign currency exchange rate fluctuations. Changes in other comprehensive loss during the first nine months of 2016 were primarily driven by the Australian dollar and Canadian dollar increasing in value compared to the U.S. dollar. Excluding intercompany balances, our Canadian dollar and Australian dollar functional currency net assets totaled approximately C$0.2 billion and A$0.5 billion, respectively, at September 30, 2016. |
Note 11 - Share Based Compensat
Note 11 - Share Based Compensation | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | 11. S HARE BASED COMPENSATION Our 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 the Board of Directors to grant options, awards of restricted shares, performance awards, dividend equivalents, awards of deferred shares, and share payments to our employees and non-employee directors. No more than 14.0 million Civeo common shares may be awarded under the Civeo Plan. Upon effectiveness of the Redomicile Transaction, Civeo Canada assumed the Civeo US employee equity plans and related award agreements, including all options and awards issued or granted under such plans, as well as certain Civeo US benefit plans and agreements. Outstanding Awards Options. 0.1 million, which is expected to be recognized over a weighted average period of 1.1 years. Restricted S hare / Deferred Share Awards. Compensation expense associated with restricted share awards and deferred share awards recognized in the three month periods ended September 30, 2016 and 2015 totaled $1.0 million and $1.1 million, respectively. Compensation expense associated with restricted share awards and deferred share awards recognized in the nine month periods ended September 30, 2016 and 2015 totaled $3.0 million and $3.2 million, respectively. The total fair value of restricted share awards and deferred share awards that vested during each of the three months ended September 30, 2016 and 2015 was de minimis. The total fair value of restricted share awards and deferred share awards that vested during the nine months ended September 30, 2016 and 2015 was $0.6 million and $0.9 million, respectively. At September 30, 2016, unrecognized compensation cost related to restricted share awards and deferred share awards was $5.4 million, which is expected to be recognized over a weighted average period of 1.8 years. Phantom Share Awards . During both the three month periods ended September 30, 2016 and 2015, we recognized a de minims amount of compensation expense associated with phantom shares. During the nine month periods ended September 30, 2016 and 2015, we recognized compensation expense associated with phantom shares totaling $1.8 million and $0.8 million, respectively. At September 30, 2016, unrecognized compensation cost related to phantom shares was $6.0 million, as remeasured at September 30, 2016, which is expected to be recognized over a weighted average period of 2.3 years. Performance Awards . During the three month periods ended September 30, 2016 and 2015, we recognized compensation expense associated with performance awards totaling $ 0.5 million and zero, respectively. During the nine month periods ended September 30, 2016 and 2015, we recognized compensation expense associated with performance awards totaling $1.4 million and zero, respectively. At September 30, 2016, unrecognized compensation cost related to performance shares was $4.9 million, which is expected to be recognized over a weighted average period of 2.6 years. |
Note 12 - Segment and Related I
Note 12 - Segment and Related Information | 9 Months Ended |
Sep. 30, 2016 | |
Notes to Financial Statements | |
Segment Reporting Disclosure [Text Block] | 12. 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 workforce accommodations. Financial information by business segment for each of the three and nine months ended September 30, 2016 and 2015 is summarized in the following table (in thousands): Total Revenues Less: Intersegment Revenues Revenues from unaffiliated customers Depreciation and amortization Operating income (loss) Capital expenditures Total assets Three months ended September 30 , 201 6 Canada $ 73,539 $ -- $ 73,539 $ 20,702 $ (44,742 ) $ 1,085 $ 576,945 Australia 27,679 -- 27,679 11,736 (1,918 ) 2,132 409,982 United States 3,020 -- 3,020 1,274 (3,271 ) -- 31,926 Corporate and eliminations -- -- -- 9 973 2,136 (40,802 ) Total $ 104,238 $ -- $ 104,238 $ 33,721 $ (48,958 ) $ 5,353 $ 978,051 Three months ended September 30 , 201 5 Canada $ 71,500 $ -- $ 71,500 $ 20,573 $ (70,909 ) $ 13,390 $ 616,675 Australia 29,177 -- 29,177 12,166 (25,995 ) 3,135 416,033 United States 5,867 -- 5,867 3,296 (24,916 ) 918 84,111 Corporate and eliminations -- -- -- 137 (1,020 ) 2,156 982 Total $ 106,544 $ -- $ 106,544 $ 36,172 $ (122,840 ) $ 19,599 $ 1,117,801 Nine months ended September 30 , 201 6 Canada $ 216,168 $ -- $ 216,168 $ 62,494 $ (53,758 ) $ 2,578 $ 576,945 Australia 80,694 -- 80,694 34,348 (4,454 ) 3,833 409,982 United States 9,447 -- 9,447 4,462 (20,662 ) -- 31,926 Corporate and eliminations -- -- -- (860 ) (2,295 ) 8,835 (40,802 ) Total $ 306,309 $ -- $ 306,309 $ 100,444 $ (81,169 ) $ 15,246 $ 978,051 Nine months ended September 30 , 201 5 Canada $ 278,472 $ -- $ 278,472 $ 70,548 $ (62,609 ) $ 28,956 $ 616,675 Australia 109,304 -- 109,304 39,878 (24,150 ) 8,270 416,033 United States 35,298 (2,396 ) 32,902 10,370 (33,611 ) 2,164 84,111 Corporate and eliminations (2,396 ) 2,396 -- 363 (11,731 ) 4,311 982 Total $ 420,678 $ -- $ 420,678 $ 121,159 $ (132,101 ) $ 43,701 $ 1,117,801 |
Note 4 - Details of Selected 21
Note 4 - Details of Selected Balance Sheet Accounts (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Notes Tables | |
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block] | September 30, 2016 December 31, 201 5 Accounts receivable, net: Trade $ 47,600 $ 44,650 Unbilled revenue 20,575 16,649 Other 1,059 1,289 Total accounts receivable 69,234 62,588 Allowance for doubtful accounts (756 ) (1,121 ) Total accounts receivable, net $ 68,478 $ 61,467 |
Schedule of Inventory, Current [Table Text Block] | September 30, 2016 December 31, 201 5 Inventories: Finished goods and purchased products $ 1,911 $ 1,854 Work in process 56 1,260 Raw materials 1,597 2,517 Total inventories $ 3,564 $ 5,631 |
Property, Plant and Equipment [Table Text Block] | Estimated Useful Life (in years) September 30, 2016 December 31, 201 5 Property, plant and equipment, net: Land $ 43,085 $ 47,825 Accommodations assets 3 - 15 1,592,789 1,482,842 Buildings and leasehold improvements 3 - 20 28,434 29,099 Machinery and equipment 4 - 15 9,672 9,183 Office furniture and equipment 3 - 7 30,953 29,172 Vehicles 3 - 5 15,379 15,412 Construction in progress 34,376 52,558 Total property, plant and equipment 1,754,688 1,666,091 Accumulated depreciation (909,887 ) (734,177 ) Total property, plant and equipment, net $ 844,801 $ 931,914 |
Schedule of Accrued Liabilities [Table Text Block] | September 30, 2016 December 31, 201 5 Accrued liabilities: Accrued compensation $ 9,663 $ 11,726 Accrued taxes, other than income taxes 4,631 963 Accrued interest 18 12 Other 1,849 2,133 Total accrued liabilities $ 16,161 $ 14,834 |
Note 5 - Impairment Charges (Ta
Note 5 - Impairment Charges (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Notes Tables | |
Asset Impairment Charges [Table Text Block] | Canada Australia U.S. Total Quarter ended March 31, 2016 Long-lived assets $ -- $ -- $ 8,400 $ 8,400 Quarter ended September 30, 2016 Long-lived assets 37,729 -- -- 37,729 Total $ 37,729 $ -- $ 8,400 $ 46,129 Canada Australia U.S. Total Quarter ended March 31, 2015 Long-lived assets $ -- $ -- $ 2,738 $ 2,738 Quarter ended June 30, 2015 Long-lived assets -- 9,473 -- 9,473 Quarter ended September 30, 2015 Goodwill 43,194 -- -- 43,194 Long-lived assets 23,041 23,980 18,040 65,061 Intangible assets -- -- 2,460 2,460 Total $ 66,235 $ 33,453 $ 23,238 $ 122,926 |
Note 6 - Earnings Per Share (Ta
Note 6 - Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Notes Tables | |
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] | Three Months Ended Nine Months Ended September 30, September 30, 2016 201 5 2016 201 5 Basic Loss per Share Net loss attributable to Civeo $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Less: undistributed net income to participating securities -- -- -- -- Net loss attributable to Civeo’s common shareholders - basic $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Weighted average common shares outstanding - basic 107,118 106,661 106,989 106,583 Basic loss per share $ (0.39 ) $ (1.01 ) $ (0.75 ) $ (1.14 ) Diluted Loss per Share Net loss attributable to Civeo’s common shareholders - basic $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Less: undistributed net income to participating securities -- -- -- -- Net loss attributable to Civeo’s common shareholders - diluted $ (42,131 ) $ (107,685 ) $ (80,439 ) $ (121,162 ) Weighted average common shares outstanding - basic 107,118 106,661 106,989 106,583 Effect of dilutive securities -- -- -- -- Weighted average common shares outstanding - diluted 107,118 106,661 106,989 106,583 Diluted loss per share $ (0.39 ) $ (1.01 ) $ (0.75 ) $ (1.14 ) |
Note 7 - Debt (Tables)
Note 7 - Debt (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Notes Tables | |
Schedule of Long-term Debt Instruments [Table Text Block] | September 30, 2016 December 31, 2015 U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 $ 24,375 $ 49,375 Canadian term loan, which matures on May 28, 2019; 1.25% of aggregate principal repayable per quarter beginning December 31, 2015; weighted average interest rate of 3.9% for the nine month period ended September 30, 2016 304,713 300,165 U.S. revolving credit facility, which matures on May 28, 2019, with available commitments up to $50.0 million; weighted average interest rate of 5.6% for the nine month period ended September 30, 2016 4,600 -- Canadian revolving credit facility, which matures on May 28, 2019, with available commitments up to $100.0 million; weighted average interest rate of 4.1% for the nine month period ended September 30, 2016 30,496 52,020 Canadian revolving credit facility, which matures on May 28, 2019, with available commitments up to $100.0 million; weighted average interest rate of 4.8% for the nine month period ended September 30, 2016 3,431 -- Australian revolving credit facility, which matures on May 28, 2019, with available commitments up to $100.0 million; weighted average interest rate of 5.3% for the nine month period ended September 30, 2016 10,731 -- 378,346 401,560 Less: Unamortized debt issuance costs 4,482 4,683 Total debt 373,864 396,877 Less: Current portion of long-term debt, including unamortized debt issuance costs, net 15,819 17,461 Long-term debt, less current maturities $ 358,045 $ 379,416 |
Schedule Of Changes In Maximum Leverage Ratio [Table Text Block] | Period Ended Maximum Leverage Ratio December 31, 2015 4.00 : 1.00 March 31, 2016 4.25 : 1.00 June 30, 2016 5.25 : 1.00 September 30, 2016 5.50 : 1.00 December 31, 2016 5.50 : 1.00 March 31, 2017 5.25 : 1.00 June 30, 2017 5.25 : 1.00 September 30, 2017 5.00 : 1.00 December 31, 2017 5.00 : 1.00 March 31, 2018 4.75 : 1.00 June 30, 2018 3.75 : 1.00 September 30, 2018 & thereafter 3.50 : 1.00 |
Note 12 - Segment and Related25
Note 12 - Segment and Related Information (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Notes Tables | |
Schedule of Segment Reporting Information, by Segment [Table Text Block] | Total Revenues Less: Intersegment Revenues Revenues from unaffiliated customers Depreciation and amortization Operating income (loss) Capital expenditures Total assets Three months ended September 30 , 201 6 Canada $ 73,539 $ -- $ 73,539 $ 20,702 $ (44,742 ) $ 1,085 $ 576,945 Australia 27,679 -- 27,679 11,736 (1,918 ) 2,132 409,982 United States 3,020 -- 3,020 1,274 (3,271 ) -- 31,926 Corporate and eliminations -- -- -- 9 973 2,136 (40,802 ) Total $ 104,238 $ -- $ 104,238 $ 33,721 $ (48,958 ) $ 5,353 $ 978,051 Three months ended September 30 , 201 5 Canada $ 71,500 $ -- $ 71,500 $ 20,573 $ (70,909 ) $ 13,390 $ 616,675 Australia 29,177 -- 29,177 12,166 (25,995 ) 3,135 416,033 United States 5,867 -- 5,867 3,296 (24,916 ) 918 84,111 Corporate and eliminations -- -- -- 137 (1,020 ) 2,156 982 Total $ 106,544 $ -- $ 106,544 $ 36,172 $ (122,840 ) $ 19,599 $ 1,117,801 Nine months ended September 30 , 201 6 Canada $ 216,168 $ -- $ 216,168 $ 62,494 $ (53,758 ) $ 2,578 $ 576,945 Australia 80,694 -- 80,694 34,348 (4,454 ) 3,833 409,982 United States 9,447 -- 9,447 4,462 (20,662 ) -- 31,926 Corporate and eliminations -- -- -- (860 ) (2,295 ) 8,835 (40,802 ) Total $ 306,309 $ -- $ 306,309 $ 100,444 $ (81,169 ) $ 15,246 $ 978,051 Nine months ended September 30 , 201 5 Canada $ 278,472 $ -- $ 278,472 $ 70,548 $ (62,609 ) $ 28,956 $ 616,675 Australia 109,304 -- 109,304 39,878 (24,150 ) 8,270 416,033 United States 35,298 (2,396 ) 32,902 10,370 (33,611 ) 2,164 84,111 Corporate and eliminations (2,396 ) 2,396 -- 363 (11,731 ) 4,311 982 Total $ 420,678 $ -- $ 420,678 $ 121,159 $ (132,101 ) $ 43,701 $ 1,117,801 |
Note 1 - Description of Busin26
Note 1 - Description of Business and Basis of Presentation (Details Textual) | Jul. 17, 2015shares | May 30, 2014shares | Sep. 30, 2016 |
Spinoff [Member] | |||
Stock Issued During Period, Shares, New Issues | 106,538,044 | ||
Civeo Canada [Member] | |||
Common Stock Conversion Ratio | 1 | ||
Noncash or Part Noncash Acquisition, Noncash Financial or Equity Instrument Consideration, Shares Issued | 107,500,000 | ||
Number of Reportable Segments | 3 | ||
Number of Companies Separated in Spin-off | 2 |
Note 2 - Recent Accounting Pr27
Note 2 - Recent Accounting Pronouncements (Details Textual) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Other Current Assets [Member] | ||
Unamortized Debt Issuance Expense | $ (1,300) | |
Other Noncurrent Assets [Member] | ||
Unamortized Debt Issuance Expense | (3,400) | |
Unamortized Debt Issuance Expense | $ 4,482 | $ 4,683 |
Note 4 - Details of Selected 28
Note 4 - Details of Selected Balance Sheet Accounts (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2016 | Sep. 30, 2015 | |
Cost of Sales [Member] | Canadian Segment [Member] | |||
Inventory Write-down | $ 900 | ||
Inventory Write-down | $ 850 | $ 1,015 |
Note 4 - Details of Selected 29
Note 4 - Details of Selected Balance Sheet Accounts - Accounts Receivable (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Trade Accounts Receivable [Member] | ||
Accounts receivable, net: | ||
Accounts Receivable, Gross, Current | $ 47,600 | $ 44,650 |
Unbilled Revenue [Member] | ||
Accounts receivable, net: | ||
Accounts Receivable, Gross, Current | 20,575 | 16,649 |
Other Receivable [Member] | ||
Accounts receivable, net: | ||
Accounts Receivable, Gross, Current | 1,059 | 1,289 |
Accounts Receivable, Gross, Current | 69,234 | 62,588 |
Allowance for doubtful accounts | (756) | (1,121) |
Total accounts receivable, net | $ 68,478 | $ 61,467 |
Note 4 - Details of Selected 30
Note 4 - Details of Selected Balance Sheet Accounts - Inventories (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Inventories: | ||
Finished goods and purchased products | $ 1,911 | $ 1,854 |
Work in process | 56 | 1,260 |
Raw materials | 1,597 | 2,517 |
Total inventories | $ 3,564 | $ 5,631 |
Note 4 - Details of Selected 31
Note 4 - Details of Selected Balance Sheet Accounts - Property, Plant and Equipment (Details) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2016 | Dec. 31, 2015 | |
Land [Member] | ||
Property, Plant, and Equipment, Gross | $ 43,085 | $ 47,825 |
Accommodations Assets [Member] | Minimum [Member] | ||
Property, Plant, and Equipment, Useful Life | 3 years | |
Accommodations Assets [Member] | Maximum [Member] | ||
Property, Plant, and Equipment, Useful Life | 15 years | |
Accommodations Assets [Member] | ||
Property, Plant, and Equipment, Gross | $ 1,592,789 | 1,482,842 |
Building and Building Improvements [Member] | Minimum [Member] | ||
Property, Plant, and Equipment, Useful Life | 3 years | |
Building and Building Improvements [Member] | Maximum [Member] | ||
Property, Plant, and Equipment, Useful Life | 20 years | |
Building and Building Improvements [Member] | ||
Property, Plant, and Equipment, Gross | $ 28,434 | 29,099 |
Machinery and Equipment [Member] | Minimum [Member] | ||
Property, Plant, and Equipment, Useful Life | 4 years | |
Machinery and Equipment [Member] | Maximum [Member] | ||
Property, Plant, and Equipment, Useful Life | 15 years | |
Machinery and Equipment [Member] | ||
Property, Plant, and Equipment, Gross | $ 9,672 | 9,183 |
Furniture and Fixtures [Member] | Minimum [Member] | ||
Property, Plant, and Equipment, Useful Life | 3 years | |
Furniture and Fixtures [Member] | Maximum [Member] | ||
Property, Plant, and Equipment, Useful Life | 7 years | |
Furniture and Fixtures [Member] | ||
Property, Plant, and Equipment, Gross | $ 30,953 | 29,172 |
Vehicles [Member] | Minimum [Member] | ||
Property, Plant, and Equipment, Useful Life | 3 years | |
Vehicles [Member] | Maximum [Member] | ||
Property, Plant, and Equipment, Useful Life | 5 years | |
Vehicles [Member] | ||
Property, Plant, and Equipment, Gross | $ 15,379 | 15,412 |
Construction in Progress [Member] | ||
Property, Plant, and Equipment, Gross | 34,376 | 52,558 |
Property, Plant, and Equipment, Gross | 1,754,688 | 1,666,091 |
Accumulated depreciation | (909,887) | (734,177) |
Total property, plant and equipment, net | $ 844,801 | $ 931,914 |
Note 4 - Details of Selected 32
Note 4 - Details of Selected Balance Sheet Accounts - Accrued Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Accrued liabilities: | ||
Accrued compensation | $ 9,663 | $ 11,726 |
Accrued taxes, other than income taxes | 4,631 | 963 |
Accrued interest | 18 | 12 |
Other | 1,849 | 2,133 |
Total accrued liabilities | $ 16,161 | $ 14,834 |
Note 5 - Impairment Charges (De
Note 5 - Impairment Charges (Details Textual) - USD ($) | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Canadian Segment [Member] | Mobile Camp Assets [Member] | ||||||||
Property, Plant, and Equipment, Fair Value Disclosure | $ 26,600,000 | $ 26,600,000 | ||||||
Canadian Segment [Member] | Undeveloped Land Positions [Member] | ||||||||
Property, Plant, and Equipment, Fair Value Disclosure | 5,600,000 | 5,600,000 | ||||||
Canadian Segment [Member] | Impaired Long-lived Asset with Impairment Not Due to an Error Correction [Member] | ||||||||
Property, Plant, and Equipment, Fair Value Disclosure | $ 12,600,000 | $ 12,600,000 | ||||||
Impairment of Long-Lived Assets Held-for-use | 11,100,000 | |||||||
Canadian Segment [Member] | Asset Impairment Fourth Quarter of 2014 [Member] | ||||||||
Impairment of Long-Lived Assets Held-for-use | 11,900,000 | |||||||
Canadian Segment [Member] | ||||||||
Asset Impairment Charges | 37,700,000 | 37,729,000 | 66,235,000 | |||||
Impairment of Long-Lived Assets Held-for-use | 37,729,000 | 23,041,000 | ||||||
Goodwill | 0 | 0 | ||||||
Goodwill, Impairment Loss | 43,194,000 | |||||||
Impairment of Intangible Assets, Finite-lived | ||||||||
US Segment [Member] | ||||||||
Property, Plant, and Equipment, Fair Value Disclosure | 3,800,000 | 9,500,000 | 9,500,000 | |||||
Asset Impairment Charges | 20,500,000 | |||||||
Impairment of Long-Lived Assets Held-for-use | 8,400,000 | 18,000,000 | ||||||
Impairment of Intangible Assets, Finite-lived | 2,500,000 | |||||||
Australian Segment [Member] | ||||||||
Property, Plant, and Equipment, Fair Value Disclosure | $ 100,000 | 10,300,000 | 10,300,000 | |||||
Asset Impairment Charges | 33,453,000 | |||||||
Impairment of Long-Lived Assets Held-for-use | $ 9,500,000 | 23,980,000 | 9,473,000 | |||||
Goodwill, Impairment Loss | ||||||||
Impairment of Intangible Assets, Finite-lived | ||||||||
Johnstown Facility [Member] | ||||||||
Disposal Group, Including Discontinued Operation, Assets, Current | 8,700,000 | |||||||
Impairment of Long-Lived Assets to be Disposed of | 2,700,000 | |||||||
Inventory Write-down | 1,100,000 | |||||||
Asset Impairment Charges | 37,729,000 | 110,715,000 | 46,129,000 | 122,926,000 | ||||
Impairment of Long-Lived Assets Held-for-use | $ 37,729,000 | $ 8,400,000 | 65,061,000 | $ 9,473,000 | $ 2,738,000 | |||
Goodwill, Impairment Loss | 43,194,000 | |||||||
Impairment of Intangible Assets, Finite-lived | $ 2,460,000 | |||||||
Inventory Write-down | $ 850,000 | $ 1,015,000 |
Note 5 - Impairment Charges - S
Note 5 - Impairment Charges - Summary of Pre-tax Impairment Charges Included in Impairment Expense (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Sep. 30, 2015 | Jun. 30, 2015 | Mar. 31, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Canadian Segment [Member] | ||||||||
Long-lived assets | $ 37,729,000 | $ 23,041,000 | ||||||
Total | 37,700,000 | $ 37,729,000 | $ 66,235,000 | |||||
Goodwill | 43,194,000 | |||||||
Intangible assets | ||||||||
Australian Segment [Member] | ||||||||
Long-lived assets | $ 9,500,000 | 23,980,000 | 9,473,000 | |||||
Total | 33,453,000 | |||||||
Goodwill | ||||||||
Intangible assets | ||||||||
US Segment and Other [Member] | ||||||||
Long-lived assets | 8,400,000 | 18,040,000 | 2,738,000 | |||||
Total | 8,400,000 | 23,238,000 | ||||||
Goodwill | ||||||||
Intangible assets | 2,460,000 | |||||||
Long-lived assets | 37,729,000 | $ 8,400,000 | 65,061,000 | $ 9,473,000 | $ 2,738,000 | |||
Total | $ 37,729,000 | 110,715,000 | $ 46,129,000 | $ 122,926,000 | ||||
Goodwill | 43,194,000 | |||||||
Intangible assets | $ 2,460,000 |
Note 6 - Earnings Per Share - C
Note 6 - Earnings Per Share - Calculation of Earnings Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Basic Loss per Share | ||||
Net loss attributable to Civeo | $ (42,131) | $ (107,685) | $ (80,439) | $ (121,162) |
Less: undistributed net income to participating securities | ||||
Net loss attributable to Civeo’s common shareholders - basic | $ (42,131) | $ (107,685) | $ (80,439) | $ (121,162) |
Weighted average common shares outstanding - basic (in shares) | 107,118 | 106,661 | 106,989 | 106,583 |
Basic loss per share (in dollars per share) | $ (0.39) | $ (1.01) | $ (0.75) | $ (1.14) |
Diluted Loss per Share | ||||
Net loss attributable to Civeo’s common shareholders - basic | $ (42,131) | $ (107,685) | $ (80,439) | $ (121,162) |
Less: undistributed net income to participating securities | ||||
Net loss attributable to Civeo’s common shareholders - diluted | $ (42,131) | $ (107,685) | $ (80,439) | $ (121,162) |
Weighted average common shares outstanding - basic (in shares) | 107,118 | 106,661 | 106,989 | 106,583 |
Effect of dilutive securities (in shares) | ||||
Weighted average common shares outstanding - diluted (in shares) | 107,118 | 106,661 | 106,989 | 106,583 |
Diluted loss per share (in dollars per share) | $ (0.39) | $ (1.01) | $ (0.75) | $ (1.14) |
Note 7 - Debt (Details Textual)
Note 7 - Debt (Details Textual) | Feb. 18, 2016USD ($) | Feb. 17, 2016 | Sep. 30, 2016USD ($) | Mar. 31, 2016USD ($) | Sep. 30, 2015USD ($) | Sep. 30, 2016USD ($) | Sep. 30, 2015USD ($) | Dec. 31, 2015USD ($) |
Revolving Credit Facility [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 375,000,000 | |||||||
Debt Instrument, Term | 5 years | |||||||
U.S. Facility [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 50,000,000 | |||||||
Canadian Credit Facility [Member] | Second Amended Credit Facility [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 100,000,000 | |||||||
Line of Credit Facility, Increase (Decrease), Net | (25,000,000) | |||||||
Canadian Credit Facility [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | 100,000,000 | |||||||
Canadian Credit Facility 2 [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | 125,000,000 | |||||||
Australian Credit Facility [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 100,000,000 | |||||||
US Revolving Credit Facility [Member] | Second Amended Credit Facility [Member] | ||||||||
Line of Credit Facility, Maximum Borrowing Capacity | 50,000,000 | |||||||
US Term Loan [Member] | Second Amended Credit Facility [Member] | ||||||||
Repayment of Principal Provided | $ 25,000,000 | |||||||
US Term Loan [Member] | ||||||||
Debt Instrument, Term | 5 years | |||||||
Debt Instrument, Face Amount | $ 375,000,000 | |||||||
Line of Credit [Member] | Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | United States of America, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 5.00% | |||||||
Line of Credit [Member] | Maximum [Member] | Base Rate [Member] | United States of America, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 4.00% | |||||||
Line of Credit [Member] | Maximum [Member] | Base Rate [Member] | Canada, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 4.00% | |||||||
Line of Credit [Member] | Maximum [Member] | Canadian Dealer Offered Rate (CDOR) [Member] | Canada, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 5.00% | |||||||
Line of Credit [Member] | Maximum [Member] | Bank Bill Swap Bid Rate (BBSY) [Member] | Canada, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 5.00% | |||||||
Line of Credit [Member] | Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | United States of America, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||||
Line of Credit [Member] | Minimum [Member] | Base Rate [Member] | United States of America, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 1.25% | |||||||
Line of Credit [Member] | Minimum [Member] | Base Rate [Member] | Canada, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 1.25% | |||||||
Line of Credit [Member] | Minimum [Member] | Canadian Dealer Offered Rate (CDOR) [Member] | Canada, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||||
Line of Credit [Member] | Minimum [Member] | Bank Bill Swap Bid Rate (BBSY) [Member] | Canada, Dollars | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||||
Second Amended Credit Facility [Member] | Maximum [Member] | London Interbank Offered Rate (LIBOR) [Member] | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 5.00% | |||||||
Second Amended Credit Facility [Member] | Maximum [Member] | ||||||||
Leverage Ratio | 1.5 | |||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 1.13% | 0.90% | ||||||
Second Amended Credit Facility [Member] | Minimum [Member] | London Interbank Offered Rate (LIBOR) [Member] | ||||||||
Debt Instrument, Basis Spread on Variable Rate | 2.25% | |||||||
Second Amended Credit Facility [Member] | Minimum [Member] | ||||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.51% | 0.45% | ||||||
Second Amended Credit Facility [Member] | ||||||||
Debt Instrument, Interest Rate, Increase (Decrease) | 0.25% | |||||||
Maximum Holding Cash Amount for Three Business Days | $ 40,000,000 | |||||||
Gain (Loss) on Extinguishment of Debt | $ 300,000 | |||||||
Maximum [Member] | ||||||||
Lender Commitments, Within Credit Agreement | $ 135,700,000 | $ 135,700,000 | ||||||
Minimum [Member] | ||||||||
Lender Commitments, Within Credit Agreement | 1,200,000 | 1,200,000 | ||||||
Interest Costs Capitalized | 0 | $ 500,000 | $ 0 | $ 1,200,000 | ||||
Leverage Ratio | 5.5 | |||||||
Gain (Loss) on Extinguishment of Debt | $ (1,474,000) | $ (302,000) | $ (1,474,000) | |||||
Interest Coverage Ratio | 3 | |||||||
Number of Lenders | 15 | 15 |
Note 7 - Debt - Long-term Debt
Note 7 - Debt - Long-term Debt (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
USA Term Loan [Member] | ||
U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 | $ 24,375 | $ 49,375 |
Canadian Term Loan [Member] | ||
U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 | 304,713 | 300,165 |
US Revolving Credit Facility [Member] | ||
U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 | 4,600 | |
Canadian Credit Facility 1 [Member] | ||
U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 | 30,496 | 52,020 |
Canadian Credit Facility 2 [Member] | ||
U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 | 3,431 | |
Australian Credit Facility [Member] | ||
U.S. term loan, which matures on May 28, 2019; weighted average interest rate of 3.7% for the nine month period ended September 30, 2016 | 10,731 | |
Total Debt | 378,346 | 401,560 |
Less: Unamortized debt issuance costs | 4,482 | 4,683 |
Total debt | 373,864 | 396,877 |
Less: Current portion of long-term debt, including unamortized debt issuance costs, net | 15,819 | 17,461 |
Long-term debt, less current maturities | $ 358,045 | $ 379,416 |
Note 7 - Debt - Long-term Deb38
Note 7 - Debt - Long-term Debt (Details) (Parentheticals) - USD ($) $ in Millions | 9 Months Ended | 12 Months Ended |
Sep. 30, 2016 | Dec. 31, 2015 | |
Canadian Term Loan [Member] | ||
Term loan, matures | May 28, 2019 | May 28, 2019 |
Term loan, weighted-average interest rate | 3.90% | |
Term loan, interest rate | 1.25% | 1.25% |
US Revolving Credit Facility [Member] | ||
Term loan, matures | May 28, 2019 | |
Available commitments | $ 50 | |
Line of credit facility, interest rate | 5.60% | |
Canadian Credit Facility 1 [Member] | ||
Term loan, matures | May 28, 2019 | May 28, 2019 |
Available commitments | $ 100 | $ 100 |
Line of credit facility, interest rate | 4.10% | |
Canadian Credit Facility 2 [Member] | ||
Term loan, matures | May 28, 2019 | |
Available commitments | $ 100 | |
Line of credit facility, interest rate | 4.80% | |
Australian Credit Facility [Member] | ||
Term loan, matures | May 28, 2019 | |
Term loan, interest rate | 5.30% | |
Available commitments | $ 100 |
Note 7 - Debt - Changes to Maxi
Note 7 - Debt - Changes to Maximum Leverage Ratio (Details) | Feb. 18, 2016 | Sep. 30, 2016 |
As of December 31, 2015 [Member] | ||
Maximum Leverage Ratio | 4 | |
March 31, 2016 [Member] | ||
Maximum Leverage Ratio | 4.25 | |
June 30, 2016 [Member] | ||
Maximum Leverage Ratio | 5.25 | |
September 30, 2016 [Member] | ||
Maximum Leverage Ratio | 5.5 | |
December 31, 2016 [Member] | ||
Maximum Leverage Ratio | 5.5 | |
March 31, 2017 [Member] | ||
Maximum Leverage Ratio | 5.25 | |
June 30, 2017 [Member] | ||
Maximum Leverage Ratio | 5.25 | |
September 30, 2017 [Member] | ||
Maximum Leverage Ratio | 5 | |
December 31, 2017 [Member] | ||
Maximum Leverage Ratio | 5 | |
March 31, 2018 [Member] | ||
Maximum Leverage Ratio | 4.75 | |
June 30, 2018 [Member] | ||
Maximum Leverage Ratio | 3.75 | |
September 30, 2018 & Thereafter [Member] | ||
Maximum Leverage Ratio | 3.5 | |
Maximum Leverage Ratio | 5.5 |
Note 8 - Income Taxes (Details
Note 8 - Income Taxes (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Minimum [Member] | ||||
Statutory Tax Rate, Foreign and Domestic | 27.00% | 27.00% | ||
Maximum [Member] | ||||
Statutory Tax Rate, Foreign and Domestic | 35.00% | 35.00% | ||
Income Tax Expense (Benefit) | $ (11,697) | $ (22,745) | $ (17,217) | $ (27,451) |
Effective Income Tax Rate Reconciliation, Percent | 21.80% | 17.50% | 17.70% | 18.60% |
Effective Income Tax Rate Reconciliation, Tax Contingency, Amount | $ 10,000 | |||
Effective Income Tax Rate Reconciliation, Nondeductible Expense, Impairment Losses, Amount | 12,000 | |||
Effective Income Tax Rate Reconciliation, Change in Enacted Tax Rate, Amount | $ 2,700 | |||
Income Tax Expense (Benefit), Realization of Net Operating Loss | $ (20,000) |
Note 10 - Accumulated Other C41
Note 10 - Accumulated Other Comprehensive Loss (Details Textual) $ in Thousands, CAD in Billions, AUD in Billions | Sep. 30, 2016CAD | Sep. 30, 2016AUD | Sep. 30, 2016USD ($) | Dec. 31, 2015USD ($) |
Accumulated Other Comprehensive Income (Loss), Foreign Currency Translation Adjustment, Net of Tax | $ 26,500 | |||
Accumulated Other Comprehensive Income (Loss), Net of Tax | $ (339,799) | $ (366,309) | ||
Translation Adjustment Functional to Reporting Currency, Net of Tax | CAD 0.2 | AUD 0.5 |
Note 11 - Share Based Compens42
Note 11 - Share Based Compensation (Details Textual) | May 12, 2016$ / sharesshares | Feb. 23, 2016shares | Sep. 30, 2016USD ($)shares | Sep. 30, 2015USD ($) | Sep. 30, 2016USD ($)shares | Sep. 30, 2015USD ($) |
Civeo Plan [Member] | Restricted Stock and Deferred Stock Awards [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | shares | 231,934 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period | 3 years | |||||
Civeo Plan [Member] | Restricted Stock [Member] | Director [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | shares | 401,070 | |||||
Civeo Plan [Member] | Phantom Share Units (PSUs) [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | shares | 2,917,130 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period | 3 years | |||||
Civeo Plan [Member] | Performance Shares [Member] | Minimum [Member] | ||||||
Target Performance Share Award, Percentage | 0.00% | |||||
Civeo Plan [Member] | Performance Shares [Member] | Maximum [Member] | ||||||
Target Performance Share Award, Percentage | 200.00% | |||||
Civeo Plan [Member] | Performance Shares [Member] | ||||||
Allocated Share-based Compensation Expense | $ 500,000 | $ 0 | $ 1,400,000 | $ 0 | ||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | 4,900,000 | $ 4,900,000 | ||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 2 years 219 days | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | shares | 2,400,606 | |||||
Peer Group, Number of Companies | 12 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period, Weighted Average Grant Date Fair Value | $ / shares | $ 3.18 | |||||
Canadian Long-Term Incentive Plan [Member] | Phantom Share Units (PSUs) [Member] | ||||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period | shares | 3,099,194 | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period | 3 years | |||||
Restricted Stock and Deferred Stock Awards [Member] | ||||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 1 year 292 days | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period, Fair Value | $ 600,000 | 900,000 | ||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Share-based Awards Other than Options | 5,400,000 | 5,400,000 | ||||
Restricted Stock [Member] | ||||||
Allocated Share-based Compensation Expense | 1,000,000 | 1,100,000 | 3,000,000 | 3,200,000 | ||
Phantom Share Units (PSUs) [Member] | ||||||
Allocated Share-based Compensation Expense | 1,800,000 | 800,000 | ||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | $ 6,000,000 | $ 6,000,000 | ||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 2 years 109 days | |||||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized | shares | 14,000,000 | 14,000,000 | ||||
Allocated Share-based Compensation Expense | $ 0 | $ 100,000 | $ 100,000 | $ 200,000 | ||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | $ 100,000 | $ 100,000 | ||||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 1 year 36 days |
Note 12 - Segment and Related43
Note 12 - Segment and Related Information - Financial Information by Business Segment (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Canadian Segment [Member] | Operating Segments [Member] | |||||
Total Revenues | $ 73,539 | $ 71,500 | $ 216,168 | $ 278,472 | |
Canadian Segment [Member] | Intersegment Eliminations [Member] | |||||
Total Revenues | |||||
Canadian Segment [Member] | |||||
Total Revenues | 73,539 | 71,500 | 216,168 | 278,472 | |
Depreciation and amortization | 20,702 | 20,573 | 62,494 | 70,548 | |
Operating income (loss) | (44,742) | (70,909) | (53,758) | (62,609) | |
Capital expenditures | 1,085 | 13,390 | 2,578 | 28,956 | |
Total assets | 576,945 | 616,675 | 576,945 | 616,675 | |
Depreciation and amortization | (20,702) | (20,573) | (62,494) | (70,548) | |
Australian Segment [Member] | Operating Segments [Member] | |||||
Total Revenues | 27,679 | 29,177 | 80,694 | 109,304 | |
Australian Segment [Member] | Intersegment Eliminations [Member] | |||||
Total Revenues | |||||
Australian Segment [Member] | |||||
Total Revenues | 27,679 | 29,177 | 80,694 | 109,304 | |
Depreciation and amortization | 11,736 | 12,166 | 34,348 | 39,878 | |
Operating income (loss) | (1,918) | (25,995) | (4,454) | (24,150) | |
Capital expenditures | 2,132 | 3,135 | 3,833 | 8,270 | |
Total assets | 409,982 | 416,033 | 409,982 | 416,033 | |
Depreciation and amortization | (11,736) | (12,166) | (34,348) | (39,878) | |
US Segment [Member] | Operating Segments [Member] | |||||
Total Revenues | 3,020 | 5,867 | 9,447 | 35,298 | |
US Segment [Member] | Intersegment Eliminations [Member] | |||||
Total Revenues | (2,396) | ||||
US Segment [Member] | |||||
Total Revenues | 3,020 | 5,867 | 9,447 | 32,902 | |
Depreciation and amortization | 1,274 | 3,296 | 4,462 | 10,370 | |
Operating income (loss) | (3,271) | (24,916) | (20,662) | (33,611) | |
Capital expenditures | 918 | 2,164 | |||
Total assets | 31,926 | 84,111 | 31,926 | 84,111 | |
Depreciation and amortization | (1,274) | (3,296) | (4,462) | (10,370) | |
Corporate and Other [Member] | Operating Segments [Member] | |||||
Total Revenues | (2,396) | ||||
Corporate and Other [Member] | Intersegment Eliminations [Member] | |||||
Total Revenues | 2,396 | ||||
Corporate and Other [Member] | |||||
Total Revenues | |||||
Depreciation and amortization | (9) | 137 | 860 | 363 | |
Operating income (loss) | 973 | (1,020) | (2,295) | (11,731) | |
Capital expenditures | 2,136 | 2,156 | 8,835 | 4,311 | |
Total assets | (40,802) | 982 | (40,802) | 982 | |
Depreciation and amortization | 9 | (137) | (860) | (363) | |
Operating Segments [Member] | |||||
Total Revenues | 104,238 | 106,544 | |||
Intersegment Eliminations [Member] | |||||
Total Revenues | |||||
Total Revenues | 104,238 | 106,544 | 306,309 | 420,678 | |
Depreciation and amortization | 33,721 | 36,172 | 100,444 | 121,159 | |
Operating income (loss) | (48,958) | (122,840) | (81,169) | (132,101) | |
Capital expenditures | 5,353 | 19,599 | 15,246 | 43,701 | |
Total assets | 978,051 | 1,117,801 | 978,051 | 1,117,801 | $ 1,066,529 |
Depreciation and amortization | $ (33,721) | $ (36,172) | $ (100,444) | $ (121,159) |