e425
 

Filed by Cal Dive International, Inc.
Pursuant to Rule 425 under the Securities Act of 1933
and deemed filed pursuant to Rule 14a-12 and Rule 14d-2(b)
of the Securities Exchange Act of 1934
Subject Company: Cal Dive International, Inc.
Commission File No.: 0-22739
The following documents are filed herewith pursuant to Rule 425 under the Securities Act of 1933:
  Press Release of Cal Dive International, Inc. dated February 28, 2006; and
 
  Slide presentation to investors and analysts in connection with the Cal Dive International, Inc. Fourth Quarter 2005 Earnings Conference Call on March 1, 2006.


 

(CAL DIVE INTERNATIONAL LOGO)   PRESSRELEASE
www.caldive.com
Cal Dive International, Inc. · 400 N. Sam Houston Parkway E., Suite 400 · Houston, TX 77060-3500 · 281-618-0400 · fax: 281-618-0505
For Immediate Release   06-008
             
 
      Contact:   Wade Pursell
Date:
  February 28, 2006   Title:   Chief Financial Officer
Cal Dive Reports Record Fourth Quarter Results More than
Doubling Last Year’s Fourth Quarter Earnings
HOUSTON, TX — Cal Dive International, Inc. (Nasdaq: CDIS) reported fourth quarter net income of $56 million, or $0.69 per diluted share. This represents a 116% improvement over last year’s fourth quarter results.
The Company sustained damage to certain of its oil and gas production facilities in Hurricanes Katrina and Rita during the third quarter. Included in the fourth quarter earnings was approximately $7 million pre-tax of repair and inspection costs resulting from these hurricanes.
The Company’s effective tax rate fell to 27% in the fourth quarter, resulting in a 33% effective rate for 2005 due primarily to improved profitability both domestically and in foreign jurisdictions.
Summary of Results
(in thousands, except per share amounts and percentages)
                                         
    Fourth Quarter     Third Quarter     Full Year  
    2005     2004     2005     2005     2004  
Revenues
  $ 264,028     $ 162,990     $ 209,338     $ 799,472     $ 543,392  
 
                                       
Gross Profit
    95,852       53,030       82,928       283,072       171,912  
 
    36 %     33 %     40 %     35 %     32 %
 
                                       
Net Income
    56,006       25,269       42,671       150,125       79,916  
 
    21 %     16 %     20 %     19 %     15 %
 
                                       
Diluted Earnings Per Share
    0.69       0.32       0.53       1.86       1.03  
Owen Kratz, Chairman and Chief Executive Officer of Cal Dive, stated, “I am very pleased that we were able to deliver our best ever quarter despite the negative impact of hurricanes Katrina and Rita on our Oil and Gas division. As predicted, improved Marine Contracting results more than offset the deferral of around 2.5 bcfe of production and the significant repair costs mentioned above.
“Our people faced many challenges during the year and once again they excelled in this quarter by launching ten acquired assets in our Marine Contracting fleet and by bringing back our oil and gas production to near pre-storm levels.

 


 

“We are very proud of our performance in 2005 and look forward to continued growth and success during 2006. Our earnings guidance for the year remains in the range of $2.30 — $3.30 per diluted share (excluding the recently announced acquisition of Remington Oil and Gas) and we will provide our first update to that range at the end of the first quarter.”
Financial Highlights
    Revenues: The $101.0 million increase in year-over-year fourth quarter revenues was driven primarily by significant improvements in Marine Contracting revenues due to the introduction of newly acquired assets and much better market conditions.
 
    Margins: 36% was three points better than the year-ago quarter due to a significant increase in Marine Contracting margins driven by improved market conditions.
 
    SG&A: $21.2 million increased $7.1 million from the same period a year ago due primarily to additional incentive compensation accruals as a result of improved profitability. This level of SG&A was 8% of fourth quarter revenues, compared to 9% in the year ago quarter.
 
    Equity in Earnings: $5.3 million reflects our share of Deepwater Gateway, L.L.C.’s earnings for the quarter relating to the Marco Polo facility as well as our share of Offshore Technology Services Limited’s earnings which is the Trinidadian company to which we contributed the Witch Queen.
 
    Income Tax Provision: The Company’s effective tax rate fell to 27% in the fourth quarter, resulting in a 33% effective rate for the full year 2005. This was primarily due to the Company’s ability to realize foreign tax credits and oil and gas percentage depletion due to improved profitability both domestically and in foreign jurisdictions and implementation of the Internal Revenue Code 199 manufacturing deduction as it relates to oil and gas production. This resulted in a benefit for the fourth quarter for previously unrecognized deferred tax assets. We estimate our effective rate for 2006 will be between 34% and 35%.
 
    Balance Sheet: During the fourth quarter, the Company acquired the Gulf of Mexico assets from Stolt Offshore. Total debt as of December 31, 2005 was $447 million. This represents 40% debt to book capitalization and with $353 million of EBITDA during 2005, this represents 1.3 times trailing twelve month EBITDA. In addition, the Company had $91 million of unrestricted cash as of December 31, 2005. Most of these funds will be utilized for the final phases of the acquisition of certain assets of Stolt Offshore.
Further details are provided in the presentation for Cal Dive’s quarterly conference call (see the Investor Relations page of www.caldive.com). The call, scheduled for 9:00 a.m. Central Standard Time on Wednesday, March 1, 2006, will be webcast live. A replay will be available from the Audio Archives page.
Cal Dive International, Inc., headquartered in Houston, Texas, is an energy service company which provides alternate solutions to the oil and gas industry worldwide for marginal field development, alternative development plans, field life extension and abandonment, with service lines including marine diving services, robotics, well operations, facilities ownership and oil and gas production.
FORWARD-LOOKING STATEMENTS
This press release and attached presentation contain forward-looking statements that involve risks, uncertainties and assumptions that could cause our results to differ materially from those expressed or implied by such forward-looking statements. All statements, other than statements of historical fact, are statements that could be deemed “forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, any projections of revenue, gross margin, expenses, earnings or losses from operations, or other financial items; future production volumes, results of exploration, exploitation, development, acquisition and operations expenditures, and prospective reserve levels of property or wells; any statements of the plans, strategies and objectives of management for future operations; any statement concerning developments, performance or industry rankings relating to services; any statements regarding future economic conditions or performance; any statements of expectation or belief; any statements regarding the proposed merger of Remington Oil and Gas Corporation into a wholly owned subsidiary of Cal Dive or the anticipated results (financial or otherwise) thereof; and any statements of assumptions underlying any of the foregoing. The risks, uncertainties and assumptions referred to above include the performance of contracts by suppliers, customers and partners; employee management issues; complexities of global political and economic developments, geologic risks and other risks described from time to time in our reports filed with the

 


 

Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ending December 31, 2004; and, with respect to the proposed Remington merger, actual results could differ materially from Cal Dive’s expectations depending on factors such as the combined company’s cost of capital, the ability of the combined company to identify and implement cost savings, synergies and efficiencies in the time frame needed to achieve these expectations, prior contractual commitments of the combined companies and their ability to terminate these commitments or amend, renegotiate or settle the same, the combined company’s actual capital needs, the absence of any material incident of property damage or other hazard that could affect the need to effect capital expenditures, any unforeseen merger or acquisition opportunities that could affect capital needs, the costs incurred in implementing synergies and the factors that generally affect both Cal Dive’s and Remington’s respective businesses as further outlined in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in each of the companies’ respective Annual Reports on Form 10-K for the year ended December 31, 2004. Actual actions that the combined company may take may differ from time to time as the combined company may deem necessary or advisable in the best interest of the combined company and its shareholders to attempt to achieve the successful integration of the companies, the synergies needed to make the transaction a financial success and to react to the economy and the combined company’s market for its exploration and production. We assume no obligation and do not intend to update these forward-looking statements.
ADDITIONAL INFORMATION
Cal Dive and Remington will file a proxy statement/prospectus and other relevant documents concerning the proposed merger transaction with the Securities and Exchange Commission (“SEC”). Investors are urged to read the proxy statement/prospectus when it becomes available and any other relevant documents filed with the SEC because they will contain important information. You will be able to obtain the documents free of charge at the website maintained by the SEC at www.sec.gov. In addition, you may obtain documents filed with the SEC by Cal Dive free of charge by requesting them in writing from Cal Dive or by telephone at (281) 618-0400. You may obtain documents filed with the SEC by Remington free of charge by requesting them in writing from Remington or by telephone at (214) 210-2650. Cal Dive and Remington, and their respective directors and executive officers, may be deemed to be participants in the solicitation of proxies from the stockholders of Remington in connection with the merger. Information about the directors and executive officers of Cal Dive and their ownership of Cal Dive stock is set forth in the proxy statement for Cal Dive’s 2005 Annual Meeting of Shareholders. Information about the directors and executive officers of Remington and their ownership of Remington stock is set forth in the proxy statement for Remington’s 2005 Annual Meeting of Stockholders. Investors may obtain additional information regarding the interests of such participants by reading the proxy statement/prospectus when it becomes available.

 


 

CAL DIVE INTERNATIONAL, INC.

Comparative Condensed Consolidated Statements of Operations
                                 
    Three Months Ended Dec. 31,   Twelve Months Ended Dec. 31,
     
(000's omitted, except per share data)   2005   2004   2005   2004
     
    (unaudited)
 
                               
Net Revenues
  $ 264,028     $ 162,990     $ 799,472     $ 543,392  
Cost of Sales
    168,176       109,960       516,400       371,480  
     
Gross Profit
    95,852       53,030       283,072       171,912  
 
                               
Gain on Sale of Assets, net
    151             1,405        
Selling and Administrative
    21,202       14,135       62,790       48,881  
     
Income from Operations
    74,801       38,895       221,687       123,031  
Equity in Earnings of Investments
    5,301       3,555       13,459       7,927  
Interest Expense, net & Other
    2,691       1,631       7,559       5,265  
     
Income Before Income Taxes
    77,411       40,819       227,587       125,693  
Income Tax Provision
    20,601       14,548       75,019       43,034  
     
Net Income
    56,810       26,271       152,568       82,659  
Preferred Stock Dividends and Accretion
    804       1,002       2,454       2,743  
     
Net Income Applicable to Common Shareholders
  $ 56,006     $ 25,269     $ 150,114     $ 79,916  
     
 
                               
Other Financial Data:
                               
Income from Operations
  $ 74,801     $ 38,895     $ 221,687     $ 123,031  
Equity in Earnings of Investments
    5,301       3,555       13,459       7,927  
Share of Equity Investments:
                               
Depreciation
    1,220       1,025       4,427       3,009  
Interest Expense, net
    46       205       1,608       2,179  
Depreciation and Amortization:
                               
Marine Contracting
    11,199       12,397       40,836       39,259  
 
                               
Oil and Gas Production
    15,559       16,963       70,637       69,046  
     
EBITDA (1)
  $ 108,126     $ 73,040     $ 352,654     $ 244,451  
     
 
                               
Weighted Avg. Shares Outstanding:
                               
Basic
    77,659       76,789       77,444       76,409  
Diluted
    82,876       79,230       82,205       79,062  
     
 
                               
Earnings Per Share:
                               
Basic
  $ 0.72     $ 0.33     $ 1.94     $ 1.05  
Diluted
  $ 0.69     $ 0.32     $ 1.86     $ 1.03  
     
(1)   The Company calculates EBITDA as earnings before net interest expense, taxes, depreciation and amortization (which includes non-cash asset impairments) and the Company’s share of depreciation and net interest expense from its Equity Investments. EBITDA and EBITDA margin (defined as EBITDA divided by net revenue) are supplemental non-GAAP financial measurements used by CDI and investors in the marine construction industry in the evaluation of its business due to the measurements being similar to income from operations.

Comparative Condensed Consolidated Balance Sheets
                                       
ASSETS     LIABILITIES & SHAREHOLDERS' EQUITY
(000's omitted)   Dec. 31, 2005   Dec. 31, 2004         Dec. 31, 2005   Dec. 31, 2004
       
 
  (unaudited)                 (unaudited)        
Current Assets:
                    Current Liabilities:                
Cash and equivalents
  $ 91,080     $ 91,142      
Accounts payable
  $ 99,445     $ 56,047  
Accounts receivable
    228,058       114,709      
Accrued liabilities
    148,789       75,502  
Other current assets
    52,915       48,110      
Current mat of L-T debt (2)
    6,468       9,613  
       
Total Current Assets
    372,053       253,961       Total Current Liabilities     254,702       141,162  
 
                                     
Net Property & Equipment:
                    Long-term debt (2)     440,703       138,947  
Marine Contracting
    524,890       411,596       Deferred income taxes     164,258       133,777  
Oil and Gas Production
    391,472       172,821       Decommissioning liabilities     106,317       79,490  
Equity Investments
    179,556       67,192       Other long term liabilities     10,584       5,090  
Goodwill
    101,731       84,193       Convertible preferred stock (2)     55,000       55,000  
Other assets, net
    91,162       48,995       Shareholders' equity (2)     629,300       485,292  
       
Total Assets
  $ 1,660,864     $ 1,038,758       Total Liabilities & Equity   $ 1,660,864     $ 1,038,758  
       
(2)   Debt to book capitalization — 40%. Calculated as total debt ($447,171) divided by sum of total debt, convertible preferred stock and shareholders’ equity ($1,131,471).

 


 

Owen Kratz - Chief Executive Officer Martin Ferron - President Wade Pursell - Chief Financial Officer Fourth Quarter 2005 Earnings Conference Call March 1, 2006


 

FORWARD-LOOKING STATEMENTS This press release and attached presentation contain forward-looking statements that involve risks, uncertainties and assumptions that could cause our results to differ materially from those expressed or implied by such forward-looking statements. All statements, other than statements of historical fact, are statements that could be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, any projections of revenue, gross margin, expenses, earnings or losses from operations, or other financial items; any statements of the plans, strategies and objectives of management for future operations; any statement concerning developments, performance or industry rankings relating to services; any statements regarding future economic conditions or performance; any statements of expectation or belief; any statements regarding the proposed merger of Remington Oil and Gas Corporation into a wholly owned subsidiary of Cal Dive or the anticipated results (financial or otherwise) thereof; and any statements of assumptions underlying any of the foregoing. The risks, uncertainties and assumptions referred to above include the performance of contracts by suppliers, customers and partners; employee management issues; complexities of global political and economic developments, other risks described from time to time in our reports filed with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the year ending December 31, 2004; and, with respect to the proposed Remington merger, actual results could differ materially from Cal Dive's expectations depending on factors such as the combined company's cost of capital, the ability of the combined company to identify and implement cost savings, synergies and efficiencies in the time frame needed to achieve these expectations, prior contractual commitments of the combined companies and their ability to terminate these commitments or amend, renegotiate or settle the same, the combined company's actual capital needs, the absence of any material incident of property damage or other hazard that could affect the need to effect capital expenditures, any unforeseen merger or acquisition opportunities that could affect capital needs, the costs incurred in implementing synergies and the factors that generally affect both Cal Dive's and Remington's respective businesses as further outlined in "Management's Discussion and Analysis of Financial Condition and Results of Operations" in each of the companies' respective Annual Reports on Form 10-K for the year ended December 31, 2004. Actual actions that the combined company may take may differ from time to time as the combined company may deem necessary or advisable in the best interest of the combined company and its shareholders to attempt to achieve the successful integration of the companies, the synergies needed to make the transaction a financial success and to react to the economy and the combined company's market for its exploration and production. We assume no obligation and do not intend to update these forward-looking statements. 2 Additional Information Cal Dive and Remington will file a proxy statement/prospectus and other relevant documents concerning the proposed merger transaction with the Securities and Exchange Commission ("SEC"). Investors are urged to read the proxy statement/prospectus when it becomes available and any other relevant documents filed with the SEC because they will contain important information. You will be able to obtain the documents free of charge at the website maintained by the SEC at www.sec.gov. In addition, you may obtain documents filed with the SEC by Cal Dive free of charge by requesting them in writing from Cal Dive or by telephone at (281) 618-0400. You may obtain documents filed with the SEC by Remington free of charge by requesting them in writing from Remington or by telephone at (214) 210-2650. Cal Dive and Remington, and their respective directors and executive officers, may be deemed to be participants in the solicitation of proxies from the stockholders of Remington in connection with the merger. Information about the directors and executive officers of Cal Dive and their ownership of Cal Dive stock is set forth in the proxy statement for Cal Dive's 2005 Annual Meeting of Shareholders. Information about the directors and executive officers of Remington and their ownership of Remington stock is set forth in the proxy statement for Remington's 2005 Annual Meeting of Stockholders. Investors may obtain additional information regarding the interests of such participants by reading the proxy statement/prospectus when it becomes available.


 

Presentation Outline I. Summary of Results II. Operational Highlights by Segment A. Marine Contracting i. Shelf Contracting ii. Deepwater Contracting B. Production Facilities C. Oil & Gas Production III. Strategic Overview and Name Change IV. Questions & Answers 3


 

Summary of Results (all amounts in thousands, except per share amounts and percentages) 4 Fourth Quarter Fourth Quarter Third Quarter 2005 2004 2005 Revenues $264,028 162,990 $209,338 Gross Profit 95,852 53,030 82,928 36% 33% 40% Net Income 56,006 25,269 42,671 21% 16% 20% Diluted Earning Per Share 0.69 0.32 0.53 EBITDA (see reconciliation in the attached financial summary) 108,126 73,040 101,175 41% 45% 48%


 

2002 2003 2004 2005 2006 12.4 32.8 79.9 143.2 190.9 83 5 Earnings Growth Estimate (Net Income in Millions) Guidance Range 12 33 80 143 273 191


 

2001 2002 2003 2004 2005 2005 12.3 4.9 7.4 13.4 16.5 22.4 6 Return on Capital Invested 4th QTR (See GAAP reconciliation at Company's website - www.caldive.com) 12 5 7 13 17 22


 

MARAD Construction and Other Long Term Debt Revolving Credit 7 (Amounts in Millions) 12/31/05 12/31/04 12/31/03 12/31/02 Debt To Book Capitalization 40% 35% 22% 40% Convertible Notes


 

Marine Contracting (MC) Fourth Quarter Fourth Quarter Third Quarter 2005 2004 2005 Revenues $203,249 $101,451 $144,398 Gross Profit 60,796 16,152 42,052 30% 16% 29% 8 (Amounts reflected are before intercompany eliminations and pre-tax charges for marine asset value impairments in Q4/04) Q4/05: Overall revenues more than doubled year over year and increased by 41% sequentially. Approximately $40 million of the sequential increase resulted from the introduction of assets acquired from Stolt and Torch for two months of the quarter. The rest of the sequential revenue increase came from continually improving market conditions.


 

Marine Contracting (MC) cont. Gross profit margins improved by 14 points year over year and by one point sequentially, due to better utilization and pricing. The sequential improvement would have been better still without one time integration costs linked to the introduction of the newly acquired assets. Q1/06 and Outlook: We expect Q1/06 financial performance to improve further over Q4/05 due to a full quarter of contribution from most of the acquired assets and pricing increases. 9


 

Assets in Marine Contracting Segments Segment Shelf Deepwater Activity Pipelay Rider Intrepid Brave Express DLB 8011 Caesar2 Well Operations Q4000 Seawell Robotic Intervention Northern Canyon3 Work Class ROVs x 244 Observation ROVs x 4 Trenching Vehicles x 4 Saturation Diving Uncle John Eclipse Mystic Viking Witch Queen5 Kestrel6 10


 

Assets in Marine Contracting Segments Segment Shelf Deepwater Activity Saturation Diving Cal Diver I Cal Diver II Constitution Midnight Star Portable Systems x 3 Air Diving Moored Vessels x 6 Utility Vessels x 9 General Diving Equipment 50% of DLB801 sold in January. Caesar to enter service early in 2007. Northern Canyon is a chartered vessel. Three vehicles are on order as of 12/31/05. Witch Queen is owned by OTSL, in which we have a 40% ownership stake. Kestrel to be acquired from Stolt in Q1/06. 11


 

MC - Shelf Contracting Fourth Quarter Fourth Quarter Third Quarter 2005 2004 2005 85% 65% 65% Utilization Q4/05: Utilization reached a record level due to incremental demand caused by hurricanes Katrina and Rita. Q1/06 and Outlook: We expect this level of utilization to be maintained at least through the remainder of this year, as hurricane related inspection and repair work continues. The demand is so strong that we have negotiated term contracts (six months +) for several assets in what traditionally has been very much a spot market. 12


 

MC - Shelf Contracting Strategic Acquisitions Update The DB 801 was acquired from Stolt in early January and promptly mobilized to the Mexican market. A local company named Oceanografia purchased 50% of the asset and has the right to purchase the other 50%, after three years, under the terms of a charter/purchase agreement. The DSV Kestrel is expected to complete its work campaign with Stolt in Trinidad by the end of Q1/06. She will then be acquired and deployed on a 12 month + commitment to a major operator in the Gulf of Mexico. During Q4/05 we placed an order for a new portable saturation diving system. This will be received by Q2/06 and placed on a term contract. During Q4/05 we also purchased a saturation diving system from overseas and have already placed it on contract. 13


 

MC - Deepwater Contracting Fourth Quarter Fourth Quarter Third Quarter 2005 2004 2005 Pipelay 96% 82% 100% Well Operations 98% 92% 94% Robotics 75% 59% 67% Utilization Q4/05: Pipelay asset utilization increased by 14% year over year due to improved market conditions, particularly for tie-back projects. The Intrepid had a full quarter of utilization and the Express worked nearly every day after entering service in late October. Both well intervention assets had near full utilization with the Seawell having a much better quarter for profitability compared to earlier 2005 quarters. The robotics group (Canyon) rounded off an exceptional year with a fourth consecutive record quarter. 14


 

MC - Deepwater Contracting Q1/06 and Outlook: The very strong deepwater pipelay market will likely result in both the Intrepid and Express1 being near fully utilized in 2006. Around 100 days of utilization will be achieved on internal projects. Both the Q4000 and the Seawell have very strong order books for 2006, although the Q4000 will be out of action for three weeks in Q1 for a thruster repair. Pricing continues to improve and we expect the Seawell, in particular, to see at least a 10 point gross profit increase on a year over year basis. The outlook is similarly bright for the robotics group (Canyon) with near term prospects being boosted by continuing hurricane related repair work. 15 (1 Except for 60 day upgrade program)


 

Production Facilities Fourth Quarter Fourth Quarter Third Quarter 2005 2004 2005 Equity in Earnings $3,122 $3,555 $3,049 Production throughput (MBOe) 1,109 2,533 1,093 16 Q4/05: Production tariff income was negatively impacted by the mechanical shut-in of the first K2 well. Output from this well will likely be resumed in February following the fix of a downhole safety valve. Q1/06 and Outlook: The first K2 North well commenced production according to plan in mid January and a further six wells will be brought on line by the end of the year from the K2, K2 North and Genghis Khan fields. Equity Income for the year is still expected to fall in the guidance range of $27 - $32 million despite a throughput shortfall in Q1. The Independence Hub is still on track for mechanical completion by the end of the year, with an enhanced production capacity of 1 bcf/day (up from 850 mmcf/day).


 

Oil & Gas Production Fourth Quarter Fourth Quarter Third Quarter 2005 2004 2005 Revenues $69,375 $66,833 $75,463 Gross Profit 35,055 40,762 40,877 51% 61% 54% Production (BCFe): Shelf 4.6 7.1 6.1 Gunnison 2.1 2.7 2.3 Average Commodity Prices (net of hedging impact): Oil/Bbl $54.31 $39.77 $54.30 Gas/Mcf 11.36 6.83 8.66 17


 

Oil & Gas Production Q4/05: Shelf: Production of 4.6 Bcfe was 25% less than last quarter due to shut-ins from Hurricanes Katrina and Rita. Realized commodity prices were 17% higher overall than last quarter and 52% higher than those achieved in last year's fourth quarter. Natural gas made up 54% of the fourth quarter production. Gunnison: Production of 2.1 BCFe was relatively flat with last quarter's levels despite hurricane shut-ins. Oil made up 55% of Gunnison production in Q4. Outlook: Approximately 90% of pre-hurricane production is currently back on line. We estimate total production for Q1/06 will be between 8 to 9 Bcfe and reconfirm our guidance for the full year 2006 to be between 44 to 47 Bcfe. 18


 

Oil and Gas Production 2002 2003 2004 2005 Exploitation Additions Purchased Reserves 157 150 116 225 other 225 Bcfe proven reserves as of December 31, 2005 45%/55% Proved Developed/PUD ratio 60%/40% Natural Gas/Oil ratio PV10: $1.1 billion (pre-tax) Total Proven Reserves as of Year-end (Bcfe) 19


 

Cal Dive Hedges: As Of February 28, 2006 20


 

Name Change 21


 

Helix Energy Solutions Group, Inc. Ticker symbol: NASDAQ: HELX Website: www.HelixESG.com Trading will commence on the NASDAQ with new ticker symbol HELX on Monday March 6, 2006 22 Helix Energy Solutions H E L I X E N E R G Y S O L U T I O N S


 

2005 Objectives Marine Contracting Revenues: $300 - 330 million ($552 million) Margins: 13% - 15% (26%) Oil and Gas 40 - 45 BCFe of production (33 Bcfe) PUD acquisition Mature property acquisition Production Facilities Equity earnings: $22 - 27 million ($11 million) Start up of production from K2/K2N Identify and progress next opportunity Financial Earnings in range $1.00 - $1.35/share ($1.86 per share) No equity dilution Safety TRIR below 1.8 (1.7) 23 Report Card


 

Cal Dive International, Inc.
Reconciliation of Non GAAP Measures
Fourth Quarter Ended December 31, 2005
Earnings Release:
Balance Sheet:          “...1.3 times trailing twelve month EBITDA.”
Reconciliation From Net Income to EBITDA:
                                 
    4Q05   3Q05   2Q05   1Q05
    (in thousands, except ratio)
 
                               
Net Income Applicable to Common Shareholders
  $ 56,006     $ 42,671     $ 26,027     $ 25,411  
Accretion and Dividends on Preferred Stock
    804       550       550       550  
Income Tax Provision
    20,601       25,099       14,779       14,540  
Interest Expense, net & Other
    2,691       2,766       913       1,189  
Depreciation and Amortization
    26,758       28,746       29,247       26,723  
Share of Equity Investments:
                               
Depreciation
    1,220       1,200       996       1,010  
Interest Expense, net
    46       143             1,418  
     
 
                               
EBITDA
  $ 108,126     $ 101,175     $ 72,512     $ 70,841  
     
 
                               
Trailing Twelve Months EBITDA
  $ 352,654                          
     
 
                               
Total Debt at December 31, 2005
  $ 447,171                          
 
                               
 
                               
Ratio
    1.3                          
 
                               
Earnings Conference Call Presentation:
Slide 4 (Summary of Results):
Reconciliation From Net Income to EBITDA:
                         
    4Q05   4Q04   3Q05
    (in thousands, except percentages)
 
                       
Net Income Applicable to Common Shareholders
  $ 56,006     $ 25,269     $ 42,671  
Accretion and Dividends on Preferred Stock
    804       1,002       550  
Income Tax Provision
    20,601       14,548       25,099  
Interest Expense, net & Other
    2,691       1,631       2,766  
Depreciation and Amortization
    26,758       29,360       28,746  
Share of Equity Investments:
                       
Depreciation
    1,220       1,025       1,200  
Interest Expense, net
    46       205       143  
     
 
                       
EBITDA
  $ 108,126     $ 73,040     $ 101,175  
     
 
                       
Revenues
  $ 264,028     $ 162,990     $ 209,338  
     
 
                       
EBITDA Margin (EBITDA / Net Revenues)
    41 %     45 %     48 %
     
Slide 8 (Marine Contracting):
                         
    4Q05   4Q04   3Q05
    (in thousands, except percentages)
 
                       
Revenues as Shown
  $ 203,249     $ 101,451     $ 144,398  
Intercompany Revenue Elimination
    (8,596 )     (5,294 )     (10,523 )
     
 
                       
Revenues as Reported
  $ 194,653     $ 96,157     $ 133,875  
     
 
                       
Gross Profit as Shown
  $ 60,796     $ 16,152     $ 42,052  
Asset Impairments in 4Q04
          (3,900 )      
Intercompany Profit Elimination
          14        
     
 
                       
Gross Profit as Reported
  $ 60,796     $ 12,266     $ 42,052  
     
 
                       
Revenues as Reported
  $ 194,653     $ 96,157     $ 133,875  
     
 
                       
Gross Profit Margin
    31 %     13 %     31 %
     

 


 

EARNINGS BEFORE NET INTEREST EXPENSE, TAXES, DEPRECIATION AND AMORTIZATION
Reconciliation from Net Income to EBITDA (in thousands)
                                                         
                                            2006 Estimate
    2001   2002   2003   2004   2005   Low   High
 
                                                       
Net income applicable to common shareholders
  $ 28,932     $ 12,377     $ 32,771     $ 79,916     $ 150,114     $ 191,000     $ 274,000  
Accretion and dividends on preferred stock
                1,437       2,743       2,454       3,218       3,218  
Cumulative effect of accounting change
                (530 )                        
Minority interest
    (140 )                                    
Income tax provision
    15,504       6,664       18,993       43,034       75,019       104,500       149,000  
Net interest expense and other
    1,290       1,968       3,403       5,265       7,559       18,000       18,000  
Depreciation and amortization
    34,533       44,755       70,793       108,305       111,473       168,000       168,000  
Share of Equity Investments:
                                                       
Depreciation
                      3,009       4,427       4,800       4,800  
Interest Expense, net
                      2,179       1,608       500       500  
     
EBITDA
  $ 80,119     $ 65,764     $ 126,867     $ 244,451     $ 352,654     $ 490,018     $ 617,518  
     
RETURN ON CAPITAL EMPLOYED (DOLLARS IN THOUSANDS)
                                                 
    2001   2002   2003   2004   4Q05   2005
 
                                               
Income from Operations
  $ 29,631     $ 21,009     $ 56,161     $ 130,958     $ 80,102     $ 235,146  
Add: Litigation and Contract Reserves
          10,000                          
Tax Effected Earnings
    29,631       20,056       35,909       86,118       58,795       157,642  
Total Capital (average quarterly shareholders’ equity, plus long term debt, less Gunnison, Marco Polo and Independence Hub investments in 2002-2005)
    241,750       412,908       486,184       642,855       1,051,388       954,633  
 
                                               
ROCE
    12.26 %     4.86 %     7.39 %     13.40 %     22.37 %     16.51 %