EX-99.2 3 c76591exv99w2.htm EXHIBIT 99.2 Filed by Bowne Pure Compliance
Exhibit 99.2
Helix Company Update
November 3, 2008
Slides 16 and 21:
Reconciliation From Net Income to Adjusted EBITDAX (excluding impact of non-recurring items:
          excluding noncash gain on Cal Dive investment in 4Q07, gain on sale of Cal Dive IPO in 4Q06 and
          non-recurring items: OTSL impairment, DOJ accrual, and sale of diving assets in 2Q07):
                                                         
Reconciliation from Net Income to EBITDAX ($ in thousands)   2003     2004     2005     2006     2007     2008 E     2008 A  
 
                                                       
Net income applicable to common shareholders
  $ 32,771     $ 79,916     $ 150,114     $ 344,036     $ 316,762     $ 260,000     $ 225,824  
Cal Dive gain
                      (96,531 )     (98,602 )            
Other non-recurring items
                      5,300       70,189              
Accretion and dividends on preferred stock
    1,437       2,743       2,454       3,358       3,716       3,000       2,642  
Cumulative effect of accounting change
    (530 )                                    
Income tax provision
    18,993       43,034       75,019       133,253       139,232       140,000       136,295  
Net interest expense and other
    3,403       5,265       7,559       34,524       53,303       85,000       61,111  
Depreciation and amortization
    70,793       108,305       110,683       193,205       312,935       299,000       250,650  
Non-cash impairment
                790                   13,000        
Exploration expense
                6,465       43,115       6,747             5,007  
 
                                         
 
                                                       
Adjusted EBITDAX
  $ 126,867     $ 239,263     $ 353,084     $ 660,260     $ 804,282     $ 800,000     $ 681,529  
 
                                         
     
(1)   We calculate adjusted EBITDAX as earnings before net interest expense, taxes, depreciation and amortization, and exploration expense. Further, we reduce adjusted EBITDAX for the minority interest in Cal Dive that we do not own. Adjusted EBITDAX margin is defined as adjusted EBITDAX divided by net revenues. These non-GAAP measures are useful to investors and other internal and external users of our financial statements in evaluating our operating performance because they are widely used by investors in our industry to measure a company’s operating performance without regard to items which can vary substantially from company to company and help investors meaningfully compare our results from period to period. Adjusted EBITDAX should not be considered in isolation or as a substitute for, but instead is supplemental to, income from operations, net income or other income data prepared in accordance with GAAP. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to our reported results prepared in accordance with GAAP. Users of this financial information should consider the types of events and transactions which are excluded.
Slides 16 and 20:
Reconciliation to Normalized EPS:
                                                         
    2003     2004     2005     2006     2007     2008 E     2008 A  
 
                                                       
Net income applicable to common shareholders
  $ 32,771     $ 79,916     $ 150,114     $ 344,036     $ 316,762     $ 260,000     $ 225,824  
Preferred stock dividends and accretion
    1,437       2,743       2,454       3,358       3,716       3,000       2,642  
Cal Dive gain (IPO and Horizon acquisition)
                      (96,531 )     (98,602 )            
Other non-recurring items
                      5,300       70,189              
 
                                         
 
                                                       
Net income, excluding non-cash gains on Cal Dive equity transactions
  $ 34,208     $ 82,659     $ 152,568     $ 256,163     $ 292,065     $ 263,000     $ 228,466  
 
                                         
(IPO and Horizon acquisition) and other unusual items
                                                       
 
                                                       
Diluted Shares
    75,688       79,062       82,205       89,874       95,938       95,200       95,266  
 
                                                       
Normalized EPS
  $ 0.44     $ 1.03     $ 1.86     $ 2.85     $ 3.05     $ 2.76     $ 2.40