Cal Dive International, Inc.

EDGAR

32 filing records in this dataset, filed from 2007-03-01 to 2014-11-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

115 million U001

2014 Q3 · U001

Exact inputs and evidence
  • Revenue: 114583000 U001 Source

Operating margin

-45.35%

2014 Q3 · %

Exact inputs and evidence
  • Operating Income: -51961000 U001 Source
  • Revenue: 114583000 U001 Source

Operating cash flow

-8.09 million U001

2014 Q3 · U001

Exact inputs and evidence
  • Operating Cash Flow: -84564000 U001 Source
  • Operating Cash Flow: -76473000 U001 Source

Free cash flow

-14.5 million U001

2014 Q3 · U001

Exact inputs and evidence
  • Operating Cash Flow: -84564000 U001 Source
  • Operating Cash Flow: -76473000 U001 Source
  • Capital Expenditure: 12757000 U001 Source
  • Capital Expenditure: 6376000 U001 Source
Cash and cash equivalents
9.58 million U001 Source
Exact value

9575000 U001

Long-term debt including current maturities
271 million U001 Source
Exact value

270671000 U001

Shares outstanding
98.6 thousand U002 Source
Exact value

98577 U002

Reported share-count change

0.85% · 830 U002

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 97747 U002 · 2013-09-30· Source
  • 98577 U002 · 2014-09-30· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2014-11-07.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2013-12-31
  • Operating income: 4 of 11 periods available· newest 2013-12-31
  • Net income: 4 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2013-12-31
  • Total assets: 3 of 11 periods available· newest 2013-12-31
  • Total liabilities: 3 of 11 periods available· newest 2013-12-31
  • Current assets: 3 of 11 periods available· newest 2013-12-31
  • Current liabilities: 3 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2013-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +11.2%

    Prior period

    U001 464.85 million

    –

    Current period

    U001 516.96 million

    –

    Exact inputs and evidence

    516958000 − 464847000 = 52111000 U001

    464847000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    516958000 U001 · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +U001 30.75 million

    Prior period

    −U001 68.35 million

    –

    Current period

    −U001 37.59 million

    –

    Exact inputs and evidence

    -37592000 − -68345000 = 30753000 U001

    -68345000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -37592000 U001 · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -1,090.3%

    Prior period

    U001 3.02 million

    –

    Current period

    −U001 29.91 million

    –

    Exact inputs and evidence

    -29908000 − 3020000 = -32928000 U001

    3020000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -29908000 U001 · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -42.2%

    Prior period

    U001 43.22 million

    –

    Current period

    U001 25 million

    –

    Exact inputs and evidence

    24999000 − 43215000 = -18216000 U001

    43215000 U001 · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    24999000 U001 · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2013 2013-01-01 – 2013-12-31

  • Revenue U001 516.96 million 100% of revenue
  • Operating costs Derived U001 566.92 million 110% of revenue
  • Operating income −U001 49.96 million −9.7% of revenue
  • Tax, interest and other Derived −U001 12.37 million −2.4% of revenue
  • Net income −U001 37.59 million −7.3% of revenue

Cash

  • Operating cash flow −U001 29.91 million −5.8% of revenue
  • Capital expenditure U001 25 million 4.8% of revenue
  • Free cash flow Derived −U001 54.91 million −11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 158% of revenue.
  • 2011 Operating loss: operating costs were 116% of revenue.
  • 2012 Operating loss: operating costs were 117% of revenue.
  • 2013 Operating loss: operating costs were 110% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31536468000 848383000 Derived -311915000 3934000 Derived -315849000 38670000 Derived
Source
2011 2011-01-01 – 2011-12-31479811000 557015000 Derived -77204000 -10307000 Derived -66897000 5954000 Derived
Source
2012 2012-01-01 – 2012-12-31464847000 545462000 Derived -80615000 -12270000 Derived -68345000 -40195000 Derived
Source
2013 2013-01-01 – 2013-12-31516958000 566917000 Derived -49959000 -12367000 Derived -37592000 -54907000 Derived
Source

Amounts are exact, in U001.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U001 517M 2013
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.579.4M434.5M289.7M144.8M0.02010201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Revenue536468000
2011Revenue479811000
2012Revenue464847000
2013Revenue516958000

Revenue growth

Change in revenue from the same financial period one year earlier.

11.2% 2013
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.13.0%6.6%0.3%-6.0%-12.3%2010201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year-10.6%
2012Year over year-3.1%
2013Year over year11.2%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -9.7% 2013
Net margin -7.3% 2013
Free cash flow margin -10.6% 2013
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.12%-7%-26%-45%-64%2010201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-58.1%
2011Operating margin-16.1%
2012Operating margin-17.3%
2013Operating margin-9.7%
2010Net margin-58.9%
2011Net margin-13.9%
2012Net margin-14.7%
2013Net margin-7.3%
2010Free cash flow margin7.2%
2011Free cash flow margin1.2%
2012Free cash flow margin-8.6%
2013Free cash flow margin-10.6%

Operating cash flow

Cash generated by the company’s normal business operations.

U001 -29.9M 2013
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.89.9M57.7M25.5M-6.6M-38.8M2010201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Operating cash flow80998000
2011Operating cash flow38301000
2012Operating cash flow3020000
2013Operating cash flow-29908000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

U001 -54.9M 2013
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.46.2M19.0M-8.1M-35.3M-62.4M2010201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Free cash flow38670000
2011Free cash flow5954000
2012Free cash flow-40195000
2013Free cash flow-54907000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

62.8% 2013
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.68%51%34%17%0%2010-12-31201120122013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets53.2%
2012Liabilities / assets57.5%
2013Liabilities / assets62.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.42× 2013
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.68×1.26×0.84×0.42×0.00×2010-12-31201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.49×
2012Current assets / current liabilities1.56×
2013Current assets / current liabilities1.42×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2010 2010-01-01 – 2010-12-31
−U001 315.85 million
Exact value

Exact value: -315849000 U001

2010-01-01 – 2010-12-31: -315849000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 81 million
Exact value

Exact value: 80998000 U001

2010-01-01 – 2010-12-31: 80998000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 42.33 million
Exact value

Exact value: 42328000 U001

2010-01-01 – 2010-12-31: 42328000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 38.67 million
Calculation and evidence

80998000 − 42328000 U001

Exact free cash flow: 38670000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
−U001 66.9 million
Exact value

Exact value: -66897000 U001

2011-01-01 – 2011-12-31: -66897000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 38.3 million
Exact value

Exact value: 38301000 U001

2011-01-01 – 2011-12-31: 38301000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 32.35 million
Exact value

Exact value: 32347000 U001

2011-01-01 – 2011-12-31: 32347000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 5.95 million
Calculation and evidence

38301000 − 32347000 U001

Exact free cash flow: 5954000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2012-01-01 – 2012-12-31
−U001 68.35 million
Exact value

Exact value: -68345000 U001

2012-01-01 – 2012-12-31: -68345000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 3.02 million
Exact value

Exact value: 3020000 U001

2012-01-01 – 2012-12-31: 3020000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 43.22 million
Exact value

Exact value: 43215000 U001

2012-01-01 – 2012-12-31: 43215000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U001 40.2 million
Calculation and evidence

3020000 − 43215000 U001

Exact free cash flow: -40195000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
−U001 37.59 million
Exact value

Exact value: -37592000 U001

2013-01-01 – 2013-12-31: -37592000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U001 29.91 million
Exact value

Exact value: -29908000 U001

2013-01-01 – 2013-12-31: -29908000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 25 million
Exact value

Exact value: 24999000 U001

2013-01-01 – 2013-12-31: 24999000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U001 54.91 million
Calculation and evidence

-29908000 − 24999000 U001

Exact free cash flow: -54907000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

32 filings · 1,542 latest values · 1,542 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001364100, 1364100, edgar:1364100

Also known as Cal Dive International, Inc.