Stock Scorer

Civeo Corp (CVEO)

Every figure this model derived for CVEO, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 18,267,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 20,605,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 161,848,000 AssetsCurrent 2026-06-30
current liabilities 85,789,000 LiabilitiesCurrent 2026-06-30
equity 159,409,000 StockholdersEquity 2026-06-30
interest expense 15,118,000 InterestExpenseNonoperating 2026-06-30
ocf 34,991,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 684,795,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 9,400,000 AllocatedShareBasedCompensationExpense 2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up CVEO on one particular measure came for.

RatioValue
cash operating margin14.11
current ratio1.98
current ratio reported1.89
deferred revenue growth42.99
dilution pct-11.49
ebit cagr-3.46
ev ebit34.27
ev owner earnings70.4
ev sales0.75
fcf margin2.44
growth cv2.15
interest cover1.0
net debt ebitda2.19
operating margin2.2
owner earnings margin1.07
revenue growth8.01
revenue growth per share22.03
roic3.39
rpo growth-25.4
rule of 4010.2
sbc pct revenue1.37

Everything else this filing tags

400 more elements from CVEO's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
AdditionalPaidInCapitalCommonStock1,635,733,0002026-06-30 95USD
PropertyPlantAndEquipmentGross1,527,747,0002026-06-30 98USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,304,717,0002026-06-30 98USD
RetainedEarningsAccumulatedDeficit-1,079,880,0002026-06-30 95USD
AssetsNoncurrent979,977,0002015-12-31 6USD
DebtInstrumentFaceAmount775,000,0002015-03-31 4USD
LongTermDebtFairValue775,000,0002015-06-30 7USD
PaymentsOfDistributionsToAffiliates750,000,0002014-12-31 7USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive639,375,0002014-12-31 1USD
RevenueRemainingPerformanceObligation530,223,0002026-06-30 34USD
Assets487,855,0002026-06-30 151USD
LiabilitiesAndStockholdersEquity487,855,0002026-06-30 100USD
ProceedsFromLinesOfCredit422,901,0002026-06-30 94USD
RepaymentsOfLinesOfCredit393,321,0002026-06-30 94USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-385,332,0002026-06-30 100USD
SalesRevenueNet382,276,0002017-12-31 84USD
NoncurrentAssets372,816,0002023-12-31 24USD
SalesRevenueServicesNet371,462,0002017-12-31 52USD
InvestmentsInAndAdvancesToAffiliatesAtFairValuePeriodIncreaseDecrease369,219,0002014-12-31 13USD
CostsAndExpenses344,469,0002026-06-30 113USD
OperatingExpenses333,371,0002017-09-30 49USD
Liabilities328,446,0002026-06-30 100USD
NotesPayable327,780,0002017-09-30 16USD
ProceedsFromIssuanceOfLongTermDebt325,000,0002015-12-31 12USD
DueToRelatedPartiesNoncurrent322,515,0002014-03-31 5USD
DueToRelatedPartiesCurrentAndNoncurrent316,186,0002017-06-30 26USD
CostOfGoodsAndServicesSold271,117,0002026-06-30 22USD
Revenues252,799,0002014-03-31 2USD
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax249,000,0002026-06-30 50AUD
CostOfServices244,978,0002017-12-31 52USD
RevenueFromContractWithCustomerIncludingAssessedTax231,681,0002018-06-30 6USD
PropertyPlantAndEquipmentNet223,030,0002026-06-30 100USD
DebtInstrumentCarryingAmount208,595,0002026-06-30 69USD
LongTermDebtNoncurrent208,595,0002026-06-30 100USD
GoodwillImpairmentLossNetOfTax201,200,0002014-12-31 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree182,842,0002025-12-31 8USD
StockIssuedDuringPeriodValueAcquisitions173,854,0002018-09-30 3USD
StockIssuedDuringPeriodValueNewIssues173,854,0002018-12-31 17USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest159,409,0002026-06-30 226USD
IntangibleAssetsGrossExcludingGoodwill145,512,0002025-12-31 26USD
FiniteLivedIntangibleAssetsGross145,485,0002025-12-31 28USD
DeferredTaxAssetsGross133,110,0002025-12-31 24USD
ImpairmentOfLongLivedAssetsToBeDisposedOf122,926,0002015-09-30 9USD
GoodwillImpairedAccumulatedImpairmentLoss113,500,0002021-12-31 15USD
AccountsReceivableGrossCurrent110,511,0002026-06-30 100USD
GoodwillGross110,173,0002019-12-31 10USD
AccountsReceivableNetCurrent109,487,0002026-06-30 100USD
StockIssuedDuringPeriodSharesNewIssues106,538,0002014-12-31 1shares
DeferredTaxAssetsValuationAllowance98,502,0002025-12-31 26USD
GoodwillImpairmentLoss93,606,0002021-03-31 20USD
ValuationAllowancesAndReservesBalance84,503,0002019-12-31 3USD
GrossProfit81,567,0002026-06-30 78USD
OtherAssetImpairmentCharges78,800,0002014-12-31 1USD
FiniteLivedIntangibleAssetsAccumulatedAmortization75,102,0002025-12-31 28USD
FiniteLivedIntangibleAssetsNet70,383,0002025-12-31 10USD
IntangibleAssetsNetExcludingGoodwill65,728,0002026-06-30 100USD
DeferredTaxAssetsOperatingLossCarryforwards59,497,0002025-12-31 23USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign58,906,0002015-12-31 2USD
DeferredTaxLiabilitiesGrossNoncurrent55,500,0002014-12-31 2USD
PreferredStockSharesAuthorized50,000,0002023-06-30 37shares
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-48,728,0002025-12-31 36USD
ProceedsFromRepaymentsOfLinesOfCredit-47,901,0002013-12-31 5USD
BusinessCombinationConsiderationTransferred147,100,0002010-12-20 1USD
DeferredTaxAssetsGoodwillAndIntangibleAssets46,628,0002025-12-31 24USD
CommonStockSharesAuthorized46,000,0002026-06-30 91shares
LongTermDebt43,299,0002024-12-31 59USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour43,299,0002024-12-31 5USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign42,272,0002025-12-31 36USD
AccountsPayableCurrent42,127,0002026-06-30 100USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive41,520,0002025-12-31 10USD
SellingGeneralAndAdministrativeExpense40,474,0002026-06-30 162USD
DeferredIncomeTaxLiabilities37,926,0002025-12-31 24USD
DeferredTaxAssetsNet34,608,0002025-12-31 12USD
DepreciationDepletionAndAmortization33,635,0002026-06-30 162USD
IncomeTaxesPaidNet33,560,0002025-12-31 36USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted-32,808,0002019-06-30 9USD
AccruedLiabilitiesCurrent32,328,0002026-06-30 100USD
PrepaidExpenseAndOtherAssetsCurrent30,593,0002015-06-30 12USD
ProceedsFromContributionsFromAffiliates28,257,0002014-12-31 15USD
EmployeeRelatedLiabilitiesCurrent27,420,0002026-06-30 100USD
OperatingLeasesFutureMinimumPaymentsDue25,698,0002018-12-31 5USD
DeferredTaxLiabilitiesUndistributedForeignEarnings25,300,0002014-12-31 2USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax24,300,0002018-06-30 10USD
StockRepurchasedDuringPeriodValue24,060,0002024-09-30 17USD
DeferredTaxLiabilitiesNoncurrent22,875,0002018-09-30 33USD
DeferredTaxLiabilitiesCurrent21,452,0002014-12-31 1USD
PrepaidExpenseCurrent20,931,0002026-06-30 88USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents20,605,0002026-06-30 120USD
CashAndCashEquivalentsPeriodIncreaseDecrease-20,275,0002018-12-31 45USD
OtherLiabilitiesNoncurrent19,393,0002026-06-30 100USD
IncreaseDecreaseInAccountsReceivable18,728,0002026-06-30 112USD
CurrentForeignTaxExpenseBenefit18,029,0002025-12-31 34USD
CurrentIncomeTaxExpenseBenefit18,029,0002025-12-31 36USD
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax18,000,0002026-06-30 50CAD
LesseeOperatingLeaseLiabilityPaymentsDue17,280,0002025-12-31 10USD
NetIncomeLossAvailableToCommonStockholdersBasic-17,067,0002024-12-31 131USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets16,958,0002025-12-31 13USD
AssetRetirementObligation16,909,0002025-12-31 48USD
OperatingLeaseRightOfUseAsset16,554,0002026-06-30 63USD
DefinedContributionPlanCostRecognized16,300,0002025-12-31 36USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment15,206,0002025-12-31 24USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders15,158,0002024-12-31 76USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations14,792,0002017-06-30 31USD
OperatingLeaseLiability14,773,0002025-12-31 19USD
AssetRetirementObligationsNoncurrent14,618,0002025-12-31 24USD
IncreaseDecreaseInOtherCurrentAssetsAndLiabilitiesNet14,611,0002025-12-31 68USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations14,401,0002017-06-30 31USD
PaymentsForRepurchaseOfCommonStock14,353,0002026-06-30 45USD
TreasuryStockValueAcquiredCostMethod14,353,0002026-06-30 33USD
StockRepurchasedAndRetiredDuringPeriodValue14,353,0002026-06-30 18USD
PaymentsOfDividendsCommonStock13,900,0002014-08-29 1USD
OperatingLeaseLiabilityNoncurrent12,909,0002026-06-30 60USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent12,900,0002021-12-31 5USD
OtherAssetsNoncurrent12,888,0002026-06-30 100USD
CostOfGoodsSold12,280,0002017-12-31 52USD
OperatingLossCarryforwards12,000,0002014-12-31 1USD
NetCashProvidedByUsedInFinancingActivities11,456,0002026-06-30 81USD
CommonStockSharesIssued11,447,3402026-06-30 97shares
TreasuryStockValue11,112,0002026-06-30 79USD
WeightedAverageNumberOfDilutedSharesOutstanding11,025,0002026-06-30 160shares
WeightedAverageNumberOfSharesOutstandingBasic11,025,0002026-06-30 160shares
CommonStockSharesOutstanding10,997,1562026-06-30 97shares
SalesRevenueGoodsNet10,814,0002017-12-31 52USD
IncomeTaxReconciliationTaxContingencies10,000,0002015-09-30 1USD
IncomeTaxReconciliationTaxContingenciesForeign10,000,0002015-09-30 1USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-9,100,0002021-12-31 8USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-9,041,0002019-12-31 3USD
IncreaseDecreaseInDeferredIncomeTaxes-9,000,0002019-12-31 3USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill8,989,0002014-06-30 2USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance8,983,0002024-12-31 29USD
InterestPaidNet8,655,0002025-12-31 36USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves8,389,0002025-12-31 24USD
OperatingIncomeLoss8,215,0002026-06-30 162USD
GoodwillAcquiredDuringPeriod7,923,0002019-12-31 6USD
NonoperatingIncomeExpense-7,869,0002026-06-30 19USD
SegmentExpenditureAdditionToLongLivedAssets7,846,0002026-06-30 35USD
Goodwill7,807,0002026-06-30 86USD
OtherLiabilitiesCurrent7,238,0002026-06-30 100USD
DeferredRevenueCurrent7,165,0002019-12-31 42USD
InterestExpenseRelatedParty6,980,0002014-12-31 19USD
LeaseAndRentalExpense6,800,0002018-12-31 15USD
IncomeTaxExpenseBenefit6,666,0002026-06-30 164USD
InventoryNet6,633,0002026-06-30 100USD
NetCashProvidedByUsedInInvestingActivities-6,631,0002026-06-30 81USD
OperatingLeasesFutureMinimumPaymentsDueThereafter6,525,0002018-12-31 5USD
AmortizationOfIntangibleAssets6,500,0002025-12-31 36USD
NetIncomeLoss-6,329,0002026-06-30 207USD
NetIncomeLossAvailableToCommonStockholdersDiluted-6,329,0002026-06-30 152USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic-6,329,0002026-06-30 100USD
ProfitLoss-6,320,0002026-06-30 162USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect6,166,0002026-06-30 64USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths5,788,0002025-12-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour5,788,0002025-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree5,788,0002025-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo5,788,0002025-12-31 14USD
ContractWithCustomerLiability5,742,0002026-06-30 28USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive5,711,0002025-12-31 14USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential5,642,0002024-12-31 36USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-5,500,0002026-06-30 28USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax5,481,0002026-06-30 162USD
OtherComprehensiveIncomeLossNetOfTax5,481,0002026-06-30 162USD
OperatingLeasesFutureMinimumPaymentsDueCurrent5,384,0002018-12-31 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear5,156,0002018-09-30 2USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears5,090,0002018-12-31 5USD
ContractWithCustomerAssetNet5,078,0002026-06-30 8USD
OperatingLeasePayments4,800,0002025-12-31 12USD
InventoryFinishedGoodsNetOfReserves4,744,0002026-06-30 90USD
DeferredTaxAssetsLiabilitiesNetCurrent4,620,0002014-12-31 2USD
DeferredTaxLiabilitiesLeasingArrangements4,536,0002025-12-31 13USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-4,502,0002017-06-30 31USD
OperatingLeaseExpense4,500,0002025-12-31 31USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths4,494,0002025-12-31 7USD
DeferredForeignIncomeTaxExpenseBenefit-4,409,0002025-12-31 36USD
DeferredIncomeTaxesAndTaxCredits-4,409,0002025-12-31 36USD
CostsIncurredDevelopmentCosts4,350,0002014-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo4,258,0002025-12-31 10USD
OtherAssetsCurrent4,192,0002026-06-30 90USD
RepaymentsOfLongTermDebtAndCapitalSecurities4,075,0002012-12-31 1USD
ContractWithCustomerLiabilityCurrent4,058,0002026-06-30 58USD
InventoryRawMaterials3,989,0002015-03-31 10USD
ContractWithCustomerAssetNetNoncurrent3,950,0002026-06-30 8USD
AccrualForTaxesOtherThanIncomeTaxesCurrent3,914,0002026-06-30 100USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears3,863,0002018-12-31 5USD
IncreaseDecreaseInOtherOperatingCapitalNet3,815,0002026-06-30 44USD
ImpairmentOfLongLivedAssetsHeldForUse3,758,0002024-12-31 66USD
FinanceLeaseLiabilityPaymentsDue3,643,0002025-12-31 3USD
OperatingLeaseLiabilityCurrent3,631,0002025-12-31 16USD
ForeignCurrencyTransactionGainBeforeTax3,600,0002015-12-31 2USD
UnamortizedDebtIssuanceExpense3,587,0002017-09-30 17USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized3,500,0002026-06-30 49shares
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1-3,448,0002013-12-31 6USD
PaymentsOfDebtIssuanceCosts3,434,0002026-06-30 76USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-3,342,0002026-06-30 112USD
InventoryWorkInProcess3,323,0002015-03-31 10USD
DeferredTaxLiabilities3,318,0002025-12-31 21USD
FinanceLeaseLiability3,221,0002025-12-31 6USD
AssetRetirementObligationForeignCurrencyTranslation-3,186,0002015-12-31 6USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes-3,186,0002024-12-31 23USD
DeferredTaxLiabilitiesDeferredExpenseReservesAndAccruals3,161,0002013-12-31 1USD
FinanceLeaseRightOfUseAsset3,089,0002025-12-31 6USD
StockIssuedDuringPeriodValueRestrictedStockAwardGross3,000,0002014-03-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears2,826,0002018-12-31 5USD
DeferredTaxAssetsOther2,804,0002025-12-31 24USD
Depreciation-2,800,0002018-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree2,734,0002025-12-31 10USD
PriorPeriodReclassificationAdjustment2,676,0002019-12-31 2USD
InventoryFinishedGoods2,524,0002015-03-31 10USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount2,507,0002025-12-31 10USD
ImpairmentOfIntangibleAssetsExcludingGoodwill2,500,0002015-09-30 6USD
ImpairmentOfIntangibleAssetsFinitelived2,460,0002015-09-30 7USD
FinanceLeaseLiabilityNoncurrent2,382,0002025-12-31 6USD
DeferredTaxAssetsCapitalLossCarryforwards2,366,0002025-12-31 12USD
InterestExpense2,360,0002024-03-31 132USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits2,353,0002025-12-31 24USD
DeferredTaxAssetsLiabilitiesNetNoncurrent2,324,0002014-12-31 1USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability2,300,0002022-12-31 9USD
AssetRetirementObligationCurrent2,291,0002025-12-31 21USD
IncomeLossFromContinuingOperations-2,252,0002020-12-31 16USD
EffectOfExchangeRateOnCashAndCashEquivalents-2,242,0002018-12-31 45USD
DeferredTaxAssetsLiabilitiesNet2,233,0002020-12-31 14USD
PropertyPlantAndEquipmentTransfersAndChanges2,200,0002021-06-30 5USD
GoodwillTranslationAdjustments-2,066,0002015-12-31 7USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive2,022,0002025-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears2,010,0002018-12-31 5USD
PreferredStockDividendsAndOtherAdjustments1,925,0002021-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,901,0002019-09-30 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive1,891,0002025-12-31 10USD
InventoryRawMaterialsNetOfReserves1,889,0002026-06-30 90USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour1,881,0002025-12-31 10USD
GuaranteeObligationsMaximumExposure1,800,0002025-12-31 12USD
DividendsPreferredStock1,771,0002022-12-31 26USD
DeferredIncomeTaxLiabilitiesNet1,760,0002026-06-30 54USD
DeferredIncomeTaxExpenseBenefit-1,706,0002026-06-30 112USD
ContractWithCustomerLiabilityNoncurrent1,684,0002026-06-30 28USD
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities1,505,0002022-12-31 1shares
ShortTermLeaseCost1,500,0002025-12-31 3USD
OtherNoncashIncomeExpense-1,402,0002026-06-30 112USD
AssetRetirementObligationLiabilitiesIncurred1,386,0002025-12-31 24USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts1,347,0002014-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet1,247,0002022-09-30 2USD
DeferredTaxLiabilitiesOther1,226,0002025-12-31 3USD
ProceedsFromSaleOfPropertyPlantAndEquipment1,215,0002026-06-30 112USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost1,213,0002024-12-31 20USD
AssetRetirementObligationAccretionExpense1,145,0002025-12-31 36USD
ContractWithCustomerAssetNetCurrent1,128,0002026-06-30 8USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation1,125,0002022-09-30 2USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-1,062,0002014-12-31 1USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths1,037,0002025-12-31 3USD
AllowanceForDoubtfulAccountsReceivableCurrent1,024,0002026-06-30 100USD
FinanceLeaseLiabilityPaymentsDueYearTwo1,020,0002025-12-31 3USD
BusinessCombinationAcquisitionRelatedCosts1,000,0002019-03-31 7USD
OtherAccruedLiabilitiesCurrent994,0002026-06-30 100USD
CapitalExpendituresIncurredButNotYetPaid991,0002025-12-31 18USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-968,0002025-12-31 38USD
OtherCostAndExpenseOperating898,0002024-12-31 3USD
FinanceLeaseLiabilityPaymentsDueYearThree882,0002025-12-31 3USD
EmployeeBenefitsAndShareBasedCompensation850,0002026-06-30 112USD
ComprehensiveIncomeNetOfTax-848,0002026-06-30 162USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest-839,0002026-06-30 162USD
FinanceLeaseLiabilityCurrent839,0002025-12-31 6USD
FinanceLeasePrincipalPayments800,0002025-12-31 3USD
ProvisionForDoubtfulAccounts796,0002026-06-30 112USD
OtherOperatingIncomeExpenseNet757,0002026-06-30 160USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased742,0002023-08-31 17shares
AssetRetirementObligationForeignCurrencyTranslationGainLoss-721,0002025-12-31 30USD
StockRepurchaseProgramAuthorizedAmount1715,0002021-08-31 3USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-699,0002019-01-01 12USD
NoncontrollingInterestIncreaseFromBusinessCombination687,0002019-12-31 3USD
DeferredTaxAssetsPropertyPlantAndEquipment683,0002013-12-31 1USD
ProceedsFromPaymentsForOtherFinancingActivities-645,0002025-12-31 39USD
AssetRetirementObligationLiabilitiesSettled638,0002025-12-31 30USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber576,8822014-12-31 2shares
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-555,0002026-06-30 67USD
FinanceLeaseLiabilityPaymentsDueYearFour553,0002025-12-31 3USD
GoodwillForeignCurrencyTranslationGainLoss540,0002025-12-31 21USD
OtherNonoperatingIncome517,0002024-12-31 3USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue513,0002026-06-30 131USD
TreasuryStockSharesAcquired511,0002026-06-30 17shares
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense500,0002025-12-31 30USD
IncomeTaxReconciliationNondeductibleExpenseOther-482,0002013-12-31 2USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities470,0002022-09-30 2USD
IncomeTaxReconciliationOtherReconcilingItems466,0002014-12-31 3USD
TreasuryStockCommonShares450,1842026-06-30 32shares
FinanceLeaseLiabilityUndiscountedExcessAmount422,0002025-12-31 3USD
ForeignCurrencyTransactionGainLossRealized-400,0002025-12-31 27USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable375,0002022-09-30 2USD
TreasuryStockShares366,6752022-12-31 50shares
IncreaseDecreaseInInventories355,0002026-06-30 112USD
GainLossOnDispositionOfAssets1351,0002026-06-30 112USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest346,0002026-06-30 163USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation337,0002026-06-30 46USD
IncomeTaxReconciliationMinorityInterestIncomeExpense-325,0002024-12-31 11USD
DisposalGroupIncludingDiscontinuedOperationInventory1321,0002022-09-30 2USD
IncomeTaxReconciliationRepatriationOfForeignEarnings243,0002024-12-31 18USD
Dividends240,0002018-06-30 29USD
DeferredTaxAssetsDeferredIncome201,0002021-12-31 16USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod188,0052014-12-31 1shares
AssetRetirementObligationRevisionOfEstimate186,0002025-12-31 36USD
StockIssuedDuringPeriodSharesShareBasedCompensationGross183,0002014-12-31 1shares
IncomeTaxReconciliationOtherAdjustments181,0002024-12-31 35USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentAssets181,0002022-09-30 2USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-170,0002026-06-30 112USD
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount155,0002025-12-31 1USD
FinanceLeaseLiabilityPaymentsDueYearFive151,0002025-12-31 3USD
StockholdersEquityOther-143,0002015-12-31 6USD
DisposalGroupIncludingDiscontinuedOperationDeferredRevenue122,0002022-09-30 2USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentLiabilities114,0002022-09-30 2USD
ForeignIncomeTaxExpenseBenefitContinuingOperations100,0002020-09-30 2USD
ProductWarrantyAccrual100,0002015-12-31 4USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount100,0002025-09-30 20shares
IncomeTaxReconciliationDeductionsQualifiedProductionActivities92,0002013-12-31 2USD
InvestmentIncomeInterest90,0002026-06-30 160USD
InterestPayableCurrent76,0002019-09-30 46USD
SharesPaidForTaxWithholdingForShareBasedCompensation68,0002016-12-31 4shares
OtherNonoperatingIncomeExpense59,0002026-06-30 162USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities44,0002022-09-30 2USD
AccruedIncomeTaxesCurrent38,0002026-06-30 99USD
StockIssuedDuringPeriodSharesRestrictedStockAwardGross29,8502014-03-31 1shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod27,7642014-12-31 1shares
IndefiniteLivedIntangibleAssetsExcludingGoodwill27,0002025-12-31 26USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod19,3582014-12-31 1shares
DeferredTaxAssetsInventory12,0002014-12-31 2USD
CurrentStateAndLocalTaxExpenseBenefit11,0002013-12-31 2USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest9,0002026-06-30 162USD
NetIncomeLossAttributableToNoncontrollingInterest9,0002026-06-30 162USD
DividendsCommonStock9,0002026-06-30 18USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber1,5302022-12-31 21shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,5302022-12-31 33shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions1,5302022-12-31 8shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod3822022-12-31 19shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions2872023-12-31 9shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit2622022-12-31 8USD/shares
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance12622023-12-31 8USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice2302022-12-31 21USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice2302022-12-31 33USD/shares
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice12302022-12-31 8USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice2212022-12-31 19USD/shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeLowerRangeLimit2102022-12-31 8USD/shares
PreferredStockDividendRatePerDollarAmount502018-12-31 6USD/shares
SharePrice402020-11-20 17USD/shares
TreasuryStockAcquiredAverageCostPerShare282026-06-30 16USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue212014-12-31 1USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue202014-12-31 2USD/shares
EffectiveIncomeTaxRateContinuingOperations192026-06-30 162pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue192014-12-31 1USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue142014-12-31 1USD/shares
NumberOfReportableSegments32018-06-30 18pure
NumberOfReportingUnits32017-12-31 1pure
NumberOfReportingUnits32020-12-31 3segment
NumberOfReportableSegments22026-06-30 32segment
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance-22024-12-31 29pure
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential-12024-12-31 35pure
EarningsPerShareBasic-12026-06-30 216USD/shares
EarningsPerShareDiluted-12026-06-30 216USD/shares
IncomeLossFromContinuingOperationsPerBasicShare-12026-06-30 91USD/shares
IncomeLossFromContinuingOperationsPerDilutedShare-12026-06-30 91USD/shares
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes12024-12-31 23pure
ImpairmentEffectOnEarningsPerShareAfterTax02015-09-30 4USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate02014-12-31 6pure
CommonStockDividendsPerShareDeclared02025-03-31 32USD/shares
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost-02024-12-31 20pure
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02025-12-31 37pure
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation02016-12-31 4USD
StockholdersEquityNoteStockSplitConversionRatio102020-11-19 6pure
FinanceLeaseWeightedAverageDiscountRatePercent02025-12-31 6pure
OperatingLeaseWeightedAverageDiscountRatePercent02025-12-31 16pure
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense02024-12-31 11pure
EffectiveIncomeTaxRateReconciliationRepatriationOfForeignEarnings-02024-12-31 11pure
EffectiveIncomeTaxRateReconciliationOtherAdjustments-02024-12-31 35pure
FairValueInputsLongTermRevenueGrowthRate02017-12-31 4pure
DebtWeightedAverageInterestRate02015-03-31 4pure
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectPercent-02025-12-31 1pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02014-12-31 6pure
DebtInstrumentInterestRateStatedPercentage02015-03-31 4pure
ExtinguishmentOfDebtGainLossPerShareNetOfTax02015-09-30 5USD/shares
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent-02014-12-31 3pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther-02013-12-31 2pure
AssetImpairmentCharges02025-12-31 142USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent02024-12-31 61USD
BusinessCombinationContingentConsiderationLiability02013-03-31 3USD
CommonStockDividendsPerShareCashPaid02026-06-30 38USD/shares
CommonStockNoParValue02026-06-30 74USD/shares
CommonStockParOrStatedValuePerShare02017-03-31 17USD/shares
CommonStockValue02025-09-30 73USD
CurrentFederalTaxExpenseBenefit02025-12-31 35USD
DeferredFederalIncomeTaxExpenseBenefit02025-12-31 36USD
DeferredFinanceCostsNet02023-12-31 51USD
DeferredTaxLiabilitiesInvestments02018-12-31 9USD
DisposalGroupIncludingDiscontinuedOperationInventoryCurrent02018-12-31 7USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentCurrent02024-12-31 34USD
DividendsPreferredStockPaidinkind02024-12-31 56USD
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate02019-12-31 9pure
EffectiveIncomeTaxRateReconciliationDeductionsQualifiedProductionActivities02013-12-31 2pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses02022-12-31 18pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseRestructuringCharges02018-12-31 8pure
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized02018-03-31 17USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions02023-12-31 2USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions02023-12-31 20USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions02016-12-31 8USD
GainsLossesOnExtinguishmentOfDebt02023-12-31 88USD

What to be careful about

What this model itself distrusts about CVEO's figures. Written by the derivation as it ran, not added afterwards.