Owner Scorecard


← All companies ← OI Manual OIS → ← NOV Oilfield Services & Equipment OIS →

OII, Oceaneering International

Oilfield Services & Equipment capital-intensive Cyclical

Oceaneering International is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace and manufacturing industries.

Oceaneering was organized as a Delaware corporation in 1969 out of the combination of three diving service companies founded in the early 1960s.

The continued evolution of applying our advanced technologies has expanded our presence into numerous adjacent markets focused on autonomous robotics.

Latest annual: FY2025 10-K
OII · Oceaneering International
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$2.8B
+4.6% YoY · 9% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $2.7B 5-yr avg $2.4B
Gross margin 16% 5-yr avg 17%
Operating margin 10.9% 5-yr avg 7.0%
ROIC 29% 5-yr avg 21%
Owner-earnings margin 8% 5-yr avg 5%
Free cash flow margin 8% 5-yr avg 5%

Next report Est. 10/20–10/26 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~24 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
Revenue is led by Subsea Robotics (31%) and Offshore Projects Group (22%), with 3 more segments behind.
Situation
Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
Gross margin has run about 13% and operating margin about 2.6% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. The margin is cyclical, swinging between −24% and 11% over the years, so the through-cycle figure carries more than any single year — and the balance sheet at the trough more than the peak. Read this kind of business on the commodity price, and the cost to lift a barrel. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median 5%, above 15% in 3 of 8 years). By owner earnings: roughly 4% of revenue reaches owners as cash, consistently. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

The biggest segment, Subsea Robotics, is also where the profit is made: 31% of revenue and 52% of segment operating profit.

Revenue by reportable segment, FY2025
Operating profit same segments
  • Subsea Robotics31%$855M52% of profit
  • Offshore Projects Group22%$616M19% of profit
  • Manufactured Products20%$569M15% of profit
  • Aerospace and Defense Technologies17%$460M12% of profit
  • Integrity Management & Digital Solutions10%$284M2% of profit
By geographyUnited States45%Africa15%United Kingdom10%Asia Pacific9%Brazil9%Norway8%Other geographical member4%

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$2.3B$1.9B$1.9B$2.0B$1.8B$1.9B$2.1B$2.4B$2.7B$2.8B$2.7BRevenueRevenue
$279M$195M$129M$98M$164M$264M$307M$399M$485M$568M$428MGross profitGross prof.
12%10%7%5%9%14%15%16%18%20%16%Gross marginGross mgn
9%10%10%10%11%12%10%9%9%9%10%SG&A / revenueSG&A/rev
$71M$11M($145M)($291M)($446M)$40M$111M$181M$246M$305M$298MOperating incomeOp. inc.
3.1%0.6%−7.6%−14.2%−24.4%2.1%5.4%7.5%9.3%10.9%10.9%Operating marginOp. mgn
$25M$166M($212M)($348M)($497M)($49M)$26M$97M$147M$354M$350MNet incomeNet inc.
43%40%34%Effective tax rateTax rate
Cash flow & returns
$339M$136M$37M$158M$137M$225M$121M$210M$203M$319M$318MOperating cash flowOp. cash
$250M$214M$294M$263M$529M$140M$121M$105M$103M$102M$107MDepreciation & amortizationD&A
$50M($255M)($56M)$231M$96M$124M($36M)($4M)($61M)($152M)($156M)Working capital & otherWC & other
$112M$94M$109M$148M$61M$50M$81M$101M$107M$111M$95MCapexCapex
4.9%4.9%5.7%7.2%3.3%2.7%3.9%4.2%4.0%4.0%3.5%Capex / revenueCapex/rev
$227M$43M($73M)$10M$76M$175M$40M$109M$96M$208M$223MOwner earningsOwner earn.
10.0%2.2%−3.8%0.5%4.2%9.4%1.9%4.5%3.6%7.5%8.2%Owner earnings marginOE mgn
$227M$43M($73M)$10M$76M$175M$40M$109M$96M$208M$223MFree cash flowFCF
10.0%2.2%−3.8%0.5%4.2%9.4%1.9%4.5%3.6%7.5%8.2%Free cash flow marginFCF mgn
$30M$11M$69M$0$0$27M$27MAcquisitionsAcquis.
$44M$0$0$0Dividends paidDiv. paid
$0$0$20M$40MBuybacksBuybacks
($169M)($112M)($99M)($135M)($53M)($34M)($77M)($86M)($124M)($96M)Investing cash flowInv. cash
($96M)($46M)($6M)($2M)($2M)($102M)($2M)($227M)($27M)($46M)Financing cash flowFin. cash
($9M)$2M($8M)($1M)($4M)($3M)($12M)($3M)($16M)$14MExchange-rate effectFX
$65M($20M)($76M)$19M$78M$86M$31M($107M)$36M$191MChange in cashΔ cash
2%-6%-15%-39%9%17%23%35%29%ROICROIC
2%10%-15%-33%-90%-10%5%16%21%33%30%Return on equityROE
7%−15%−33%30%Retained to equityRetained/eq
Balance sheet
$450M$430M$364M$384M$462M$545M$575M$462M$505M$696M$636MCash & investmentsCash+inv
$490M$477M$369M$421M$296M$263M$297M$331M$304M$308M$414MReceivablesReceiv.
$280M$215M$195M$175M$141M$154M$184M$210M$223M$202M$198MInventoryInvent.
$78M$86M$103M$146M$94M$122M$148M$156M$182M$175M$151MAccounts payablePayables
$692M$607M$461M$450M$343M$294M$333M$385M$345M$335M$461MOperating working capitalOper. WC
$1.3B$1.2B$1.2B$1.2B$1.2B$1.2B$1.3B$1.3B$1.4B$1.5B$1.6BCurrent assetsCur. assets
$508M$436M$495M$601M$437M$501M$568M$732M$797M$762M$726MCurrent liabilitiesCur. liab.
2.5×2.7×2.5×2.1×2.7×2.4×2.3×1.8×1.7×2.0×2.2×Current ratioCurr. ratio
$1.2B$1.1B$965M$777M$591M$490M$438M$424M$420M$452MNet PP&ENet PP&E
$444M$456M$413M$405M$35M$35M$34M$34M$49M$51M$51MGoodwillGoodwill
$3.1B$3.0B$2.8B$2.7B$2.0B$2.0B$2.0B$2.2B$2.3B$2.7B$2.7BTotal assetsAssets
$793M$792M$787M$797M$805M$702M$701M$477M$482M$487M$490MTotal debtDebt
$343M$362M$422M$413M$343M$158M$126M$15M($23M)($208M)($146M)Net debt / (cash)Net debt
2.8×0.4×-3.9×-6.8×-10.2×1.0×2.9×5.0×6.5×8.2×8.3×Interest coverageInt. cov.
$0$5M$6M$6MNoncontrolling interestsNCI
$1.5B$1.7B$1.4B$1.1B$552M$505M$520M$628M$714M$1.1B$1.2BShareholders’ equityEquity
0.6%0.6%0.6%0.6%0.5%0.6%0.5%0.5%0.5%0.5%0.7%Stock comp / revenueSBC/rev
$76M$15M$344MGoodwill written downGW imp.
Per share
98.4M98.8M98.5M98.9M99.2M99.7M101M102M102M101M101MShares out (diluted)Shares
$23.08$19.46$19.39$20.71$18.42$18.75$20.37$23.74$26.00$27.49$27.13Revenue / shareRev/sh
$0.25$1.68$-2.16$-3.52$-5.01$-0.49$0.26$0.95$1.44$3.49$3.48EPS (diluted)EPS
$2.31$0.43$-0.74$0.10$0.77$1.76$0.39$1.07$0.94$2.05$2.22Owner earnings / shareOE/sh
$2.31$0.43$-0.74$0.10$0.77$1.76$0.39$1.07$0.94$2.05$2.22Free cash flow / shareFCF/sh
$0.45$0.00$0.00$0.00Dividends / shareDiv/sh
$1.14$0.95$1.11$1.49$0.61$0.50$0.80$0.99$1.05$1.10$0.95Cap. spending / shareCapex/sh
$15.41$16.80$14.31$10.82$5.56$5.06$5.12$6.15$6.98$10.57$11.56Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+2.0%/yr+8.3%/yr
Owner earnings / share−1.3%/yr+21.8%/yr
EPS+34.1%/yr
Capital spending / share−0.5%/yr+12.4%/yr
Book value / share−4.1%/yr+13.7%/yr

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cash

Each year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.

FY2016FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business reported $354M of profit but $208M of owner earnings: $146M less than the profit line, taken out by capital spending and the timing of cash.

Reported net income$354M
Owner earnings$208M · 7% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income$354M$147M$97M$26M($49M)
Depreciation & amortizationnon-cash charge added back+$102M+$103M+$105M+$121M+$140M
Stock-based compensationreal costnon-cash, but a real cost+$15M+$13M+$12M+$10M+$11M
Working capital & othertiming of cash in and out, other non-cash items−$152M−$61M−$4M−$36M+$124M
Cash from operations$319M$203M$210M$121M$225M
Capital expenditurecash put back in to keep running and to grow−$111M−$107M−$101M−$81M−$50M
Owner earnings$208M$96M$109M$40M$175M
Owner-earnings marginowner earnings ÷ revenue7%4%5%2%9%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $15M), owner earnings is nearer $193M.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • Comfortable
    Operating income $305M ÷ interest expense $37M
    What this means

    Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.

  • Net cash
    Cash $689M + ST investments $7M − debt $500M
    What this means

    Cash and short-term investments exceed every dollar of debt by $196M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Tight
    DSO 40 + DIO 33 − DPO 29 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.

Is it a good business?

  • Below average through the cycle
    8-yr median, range -39%–35%; 35% latest = NOPAT $305M ÷ invested capital $882M
    Industry peers: median 1%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 8 years (it ran 35% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Solid, recently turned positive
    latest $208M = operating cash $319M − maintenance capex $111M; positive each of the last 3 years, after an earlier loss stretch (10-yr median 4%)
    Industry peers: median 6%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 7% of revenue this year, a 4% median across 10 years. Treating stock comp as the real expense it is (less $15M of SBC) leaves $193M.

  • Mostly cash-backed
    Cash from ops $319M ÷ net income $354M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Reinvests most of it
    Dividends + buybacks $40M ÷ Owner Earnings $208M — this fiscal year
    What this means

    Of $208M Owner Earnings, $40M (19%) went back to shareholders, $0 dividends, $40M buybacks. Net of $15M stock comp, the real buyback was about $26M. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 19%; across the record (2016–2025) it is 11%, the capital-allocation section below.

  • Investing or harvesting? 1.09×
    Maintaining
    Capex $111M ÷ depreciation & amortization as filed $102M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Is the buyback buying ownership, or mopping up? 0.5%
    The buyback only stands still
    Stock compensation $15M (fiscal 2025), 0.5% of revenue · repurchases $40M · diluted shares -0.2% since 2022
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 2 of 5 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $2.8B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Near
    Current ratio ≥ 2× · 1.99×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Pass
    Debt ≤ working capital · $500M vs $751M WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Miss
    A profit every year (10-yr record) · 4 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 1 of 10 yrs
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth
    Earnings +33% over the record ·
    What this means

    Earnings were negative early in the record, a growth rate isn't meaningful.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $2.00/share (latest year $3.55), the averaged base the calculator's gate runs on, and book value is $10.76/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 6 of 10
    What this means

    Lost money in 4 year(s), look at what happened there before trusting the average.

  • Return on capital ≥ 15% 3 of 10 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin −1% → 9% (3-yr avg ends)

    In the filing’s words The record and the words agree: the margin widened and the filing attributes the gain to its own pricing, not volume alone.

    What this means

    Through the cycle the operating margin widened — about −1% early to 9% lately, median 2% — pricing power intact or improving.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Owner earnings growth +1%/yr
    What this means

    Owner earnings grew about 1% a year over the record.

  • Worst year 2020 · −24.4% op. margin
    What this means

    Operations went underwater in 2020, understand why before trusting the good years.

  • Share count +0.3%/yr
    What this means

    Roughly flat share count, little dilution, little buyback.

  • Dividend record paid
    What this means

    Paid a dividend in 1 of the years on record.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$1.6B
  • Cash & short-term investments$636M
  • Receivables$414M
  • Inventory$198M
  • Other current assets$332M
Current liabilities$726M
  • Accounts payable$151M
  • Other current liabilities$575M
Current ratio2.18×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.90×stricter: inventory excluded
Cash ratio0.88×strictest: cash alone against what's due
Working capital$854Mthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+10.0%the freshest read on whether the business is still growing
Current ratio, recent quarters1.8× → 2.2×
Deeper floors
Tangible book value$1.1Bequity stripped of goodwill & intangibles
Debt incl. operating leases$822M$332M of it operating leases
Deferred revenue$125Mcustomer cash collected before delivery; operating float

From the company's latest filing.

How the cash was used, 2016–2025

Over the record, the business generated $1.9B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

  • Reinvested$974M · 52%
  • Dividends$44M · 2%
  • Buybacks$60M · 3%
  • Retained (debt / cash)$806M · 43%
  • Returned to owners$105M

    11% of the owner earnings the business produced over the span, $44M as dividends and $60M as buybacks.

  • Source of fundingOperating cash

    Operating cash covered reinvestment and returns; over the span debt fell $303M and cash and short-term investments rose $186M.

  • Average price paid for buybacks$22.88

    Across the years where the filing reports a share count, 3M shares were bought for $60M, about $22.88 each.

  • Net change in share count2.3%

    The diluted count rose from 98M to 101M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record$0.00/sh

    Paid in 1 of the years on record. It was cut at least once along the way.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Acquisitions & goodwill

from the balance sheet & the 10-year cash-flow record

Goodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.

Goodwill & intangibles$81M3% of all assets; the premium carried on the balance sheet for businesses acquired
Against book equity5%goodwill is this share of book equity; the rest is the company’s own retained and paid-in capital
Cash spent acquiring$778Mover 14 years since fiscal 2008 buying other businesses, against $974M of capital spent building over the 10-year record

$435M written down across 3 years (2018, 2019, 2020): goodwill the company has already conceded it overpaid for, charged against earnings. A write-down costs no cash (the cash went out when the deal was signed), but it is management marking its own past judgment to market.

Beside that spending sits $157M of cumulative amortization of acquired intangibles charged against earnings since fiscal 2013 — the purchase price of past deals, expensed over time.

Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and amortization summed across the company's full tagged history, write-downs across the 10-year record, from the company's own filings.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2021Mr. Larson$6.5M$7.3M$175M
2022Mr. Larson$5.8M$7.9M$40M
2023Mr. Larson$7.8M$9.1M$109M
2024Mr. Larson$7.4M$8.9M$96M
2025Mr. Larson$7.7M$6.1M$208M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Stock-based compensation$15M

    The slice of the business handed to employees in shares in fiscal 2025, 0.5% of revenue, equal to 4.8% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Revenue recognition, Income taxes as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Oilfield Services & Equipment

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
LBRTLiberty Energy$4.0B22%7.1%2%4%
OIIOceaneering International$2.8B13%2.6%5%4%
ACDCProFrac Holding Corp.$1.9B0%2y-2.5%-3%3%
RESRPC$1.6B26%4.8%7%5%
WTTRSelect Water Solutions$1.4B12%1.9%-0%6%
NESRNational Energy Services Reunited Corp$1.3B13%7.4%8%9%
HLXHelix Energy Solutions Group Inc.$1.3B12%3.3%1%9%
PUMPProPetro Holding Corp.$1.3B0.1%0%7%
Group median13%3.0%2%6%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Oceaneering International has delivered.

Oceaneering International’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Oceaneering International earns about $108M on its 3.9% median owner-earnings margin. This year’s 7.5% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’21→’25+9%/yr
Owner-earnings growth · ’16→’25+1%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings $223M on 100M shares outstanding, per the 10-Q cover, as of 2026-07-17; net cash $146M. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Oceaneering International (OII), the owner's record," https://ownerscorecard.com/c/OII, data as of 2026-08-17.

Manual order: ← OI its page in the Manual OIS →

Industry order: ← NOV the Oilfield Services & Equipment chapter OIS →