CAL DIVE INTERNATIONAL INC DEL Financial Ratios — CDVIQ

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Return on Common Equity (%)	- -	9.23	7.56	27.92	71.18	28.32	16.93	10.94	-58.35	-18.65	-21.63	-14.13
Return on Assets (%)	- -	6.56	5.1	17.85	32.71	12.23	8.48	6.22	-33.1	-9.18	-9.74	-5.72
Return on Capital (%)	- -	9.23	7.56	27.92	44.51	15.81	12.51	7.86	- -	- -	- -	- -
Return on Invested Capital (%)	- -	9.23	7.56	26.54	44.59	17.76	12.42	8.81	- -	- -	- -	- -
Gross Margin (%)	16.96	19.93	100	100	100	100	29.64	26.03	11.64	2.97	-0.49	2.33
EBITDA Margin (%)	21.34	23.53	21.78	31.46	41.18	35.89	29.28	25.41	-45.29	-2.19	-4.09	1.13
Operating Margin (%)	11.2	12.31	100	92.66	92.73	92.9	20.95	16.21	0.46	-8.89	-11.88	-6.33
Incremental Operating Margin (%)	- -	- -	- -	83.29	92.78	93.68	- -	163.74	45.05	79.68	83.85	43.18
Pretax Margin (%)	11.2	12.31	9.45	25.91	36.3	26.14	18.37	14.29	-59.89	-18.08	-20.02	-12.35
Profit Margin (%)	7.26	7.97	6.1	16.82	23.42	16.93	12.78	9.24	-58.88	-13.94	-13.99	-7.09
Net Income to Common Margin (%)	7.26	7.97	6.1	16.82	23.42	16.93	12.78	9.24	-58.88	-13.94	-13.99	-7.09
Effective Tax Rate (%)	- -	35.21	35.43	35.08	35.5	35.23	30.44	35.36	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	388.9	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	9.23	7.56	27.92	-205.63	28.32	16.93	10.94	-58.35	-18.65	-21.63	-14.13

Credit (USD)

Credit Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Total Debt	- -	- -	- -	- -	201	389	315	235	165	150	137	193
ST Debt	- -	- -	- -	- -	- -	68	80	80	59	6	4	14
LT Debt	- -	- -	- -	- -	201	321	235	155	106	144	133	179
Total Debt/EBITDA	- -	- -	- -	- -	0.96	1.74	1.26	1.12	-0.68	-14.27	-7.22	33.24
Net Debt/EBITDA	- -	- -	- -	- -	0.85	1.2	1.01	0.87	-0.58	-12.79	-6.78	31.14
Total Debt/EBIT	- -	- -	- -	- -	1.08	2.13	1.75	1.75	-0.53	-1.94	-1.7	-3.87
Net Debt/EBIT	- -	- -	- -	- -	0.96	1.46	1.42	1.36	-0.45	-1.74	-1.6	-3.63
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	11.26	- -	-26.82	-1.14	-1.51	0.39
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	7.53	- -	-31.49	-4.64	-4.92	-1.29
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	8.06	- -	0.27	-4.63	-4.37	-2.19
Interest Expense	- -	- -	- -	- -	- -	- -	22	- -	9	9	13	15
Common Equity/Total Assets	71.44	70.73	63.88	63.98	34.89	46.14	53.89	60.1	51.54	46.76	43.06	37.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	127.41	54.56	33.3	22.31	27.34	43.68	49.62	74.15
Long-Term Debt/Capital (%)	- -	- -	- -	- -	56.03	32.83	23.02	16.67	19.17	30.02	32.82	41.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	44.45	25.18	17.94	13.41	14.09	20.43	21.11	27.58
Total Debt/Equity (%)	- -	- -	- -	- -	127.41	66.19	44.64	33.82	42.64	45.5	51.19	79.93
Total Debt/Capital (%)	- -	- -	- -	- -	56.03	39.83	30.86	25.27	29.9	31.27	33.86	44.42
Total Debt/Total Assets (%)	- -	- -	- -	- -	44.45	30.55	24.05	20.33	21.98	21.28	21.78	29.73
Net Debt to Equity	- -	- -	- -	- -	113.05	45.56	36.06	26.28	36.31	40.77	48.08	74.9
Net Debt/Capital (%)	- -	- -	- -	- -	53.06	29.25	26.5	20.81	26.64	28.96	32.47	42.82
EBITDA	30	32	27	71	210	224	251	211	-243	-11	-19	6
EBITDA-CapEx	30	32	24	34	172	194	168	148	-285	-43	-62	-19
Operating Income (Loss)	16	17	126	208	473	579	180	134	2	-43	-55	-33

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Cash Ratio	- -	- -	0.11	0.11	0.39	0.24	0.25	0.29	0.17	0.13	0.07	0.08
Current Ratio	1.85	2.04	1.7	1.5	2.87	1.41	1.52	1.26	1.1	1.49	1.56	1.42
Quick Ratio	- -	- -	1.35	1.34	2.63	1.32	1.4	1.11	0.96	0.88	1.24	1.19
CFO/Avg Current Liab	- -	1.06	1.18	0.64	1.3	0.7	0.56	1.12	0.5	0.29	0.03	-0.22
Common Equity/Total Assets	71.44	70.73	63.88	63.98	34.89	46.14	53.89	60.1	51.54	46.76	43.06	37.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	127.41	54.56	33.3	22.31	27.34	43.68	49.62	74.15
Long-Term Debt/Capital (%)	- -	- -	- -	- -	56.03	32.83	23.02	16.67	19.17	30.02	32.82	41.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	44.45	25.18	17.94	13.41	14.09	20.43	21.11	27.58
Total Debt/Equity (%)	- -	- -	- -	- -	127.41	66.19	44.64	33.82	42.64	45.5	51.19	79.93
Total Debt/Capital (%)	- -	- -	- -	- -	56.03	39.83	30.86	25.27	29.9	31.27	33.86	44.42
Total Debt/Total Assets (%)	- -	- -	- -	- -	44.45	30.55	24.05	20.33	21.98	21.28	21.78	29.73
CFO/Total Liabilities	31.77	57.64	54.69	32.2	29.36	16.02	23.17	50.93	22.22	10.21	0.83	-7.32
CFO/CapEx	- -	- -	9.82	0.89	2.27	3.63	1.68	3.73	1.91	1.18	0.07	-1.2
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Accounts Receivable Turnover	- -	- -	- -	3.64	4.67	3.28	3.23	3.92	4.17	5.33	6.46	7.82
Days Sales Outstanding	- -	- -	- -	100.35	78.22	111.13	112.86	93.18	87.45	68.49	56.46	46.68
Inventory Turnover	- -	- -	- -	- -	- -	- -	204.89	- -	- -	- -	10.21	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	1.78	- -	- -	- -	35.76	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	5.72	- -	- -	- -	6.27	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	63.8	- -	- -	- -	58.2	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	50.85	- -	- -	- -	34.02	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	111.08	- -	- -	- -	20.7	- -
Inventories	- -	- -	- -	- -	- -	3	3	- -	- -	41	50	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	3	3	- -	- -	41	50	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	23	61	61	52	25	16	8	12
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	-5
+ Total Debt	- -	- -	- -	- -	201	389	315	235	165	150	137	193
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	124	111	93	178	359	977	1,021	930	553	480	406	435
Total Debt/Capital (%)	- -	- -	- -	- -	56.03	39.83	30.86	25.27	29.9	31.27	33.86	44.42
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	140	135	126	224	510	624	857	829	536	480	465	517
TTM EBITDA	30	32	27	71	210	224	251	211	-243	-11	-19	6
TTM Operating Income	16	17	126	208	473	579	180	134	2	-43	-55	-33
TTM Cash Flow to Firm	16	26	29	32	86	110	155	235	- -	- -	- -	- -
TTM Free Cash Flow to Firm	16	26	26	-4	48	80	72	172	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013

Shares Outstanding	84	84	84	84	84	105	94	94	95	96	98	97
Diluted Weighted Avg Shares	60	60	64	62	84	85	105	92	91	92	93	94
Basic Weighted Avg Shares	60	60	64	62	63	85	104	92	91	92	93	94
Revenue per Share	2.34	2.26	1.97	3.65	8.15	7.35	8.2	9.03	5.89	5.23	5.01	5.51
EBITDA per Share	0.5	0.53	0.43	1.15	3.35	2.64	2.4	2.29	-2.67	-0.11	-0.21	0.06
Operating Income per Share	0.26	0.28	1.97	3.38	7.55	6.83	1.72	1.46	0.03	-0.47	-0.6	-0.35
Basic EPS, GAAP	0.17	0.18	0.12	0.61	1.91	1.24	1.05	0.83	-3.47	-0.73	-0.7	-0.39
Basic EPS from Cont Ops	0.17	0.18	0.12	0.61	1.91	1.24	1.05	0.83	-3.47	-0.73	-0.74	-0.4
Diluted EPS, GAAP	0.17	0.18	0.12	0.61	1.43	1.24	1.05	0.83	-3.47	-0.73	-0.7	-0.39
Diluted EPS from Cont Ops	0.17	0.18	0.12	0.61	1.43	1.24	1.05	0.83	-3.47	-0.73	-0.74	-0.4
Dividend per Share	- -	- -	- -	- -	7.42	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.26	0.44	0.45	0.52	1.38	1.3	1.34	2.56	0.89	0.42	0.03	-0.32
Free Cash Flow per Basic Share	0.26	0.44	0.4	-0.07	0.77	0.94	0.54	1.87	0.42	0.06	-0.43	-0.59
Cash & Equivalents per Share	- -	- -	0.04	0.09	0.27	0.58	0.64	0.56	0.26	0.16	0.09	0.13
Book Value per Share	1.48	1.32	1.11	2.12	1.87	5.58	7.48	7.4	4.06	3.43	2.77	2.54
Tangible Book Value per Share	1.48	1.32	0.93	1.79	1.55	2.77	4.38	4.28	4.06	3.41	2.77	2.54