SeaCo Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2004	FY 2003	FY 2002	FY 2001	FY 2000	1999 - 1996
Period Ending	Feb '26 Feb 17, 2026	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003	Dec '02 Dec 31, 2002	Dec '01 Dec 31, 2001	Dec '00 Dec 31, 2000	1999 - 1996
Debt / Equity Ratio	1.87	1.94	2.18	3.04	2.63	2.47	Upgrade
Debt / EBITDA Ratio	19.06	10.48	7.05	6.66	6.85	5.70	Upgrade
Debt / FCF Ratio	-	-	23.58	25.51	115.74	-	Upgrade
Net Debt / Equity Ratio	1.76	1.77	1.90	2.67	2.29	2.28	Upgrade
Net Debt / EBITDA Ratio	17.89	9.60	6.14	5.84	5.97	5.26	Upgrade
Net Debt / FCF Ratio	-23.69	-115.54	20.55	22.39	100.97	-21.12	Upgrade
Asset Turnover	0.68	0.63	0.59	0.59	0.48	0.53	Upgrade
Inventory Turnover	32.23	30.36	26.06	22.29	15.49	16.62	Upgrade
Quick Ratio	0.48	0.51	0.53	0.94	1.48	1.34	Upgrade
Current Ratio	0.67	0.66	0.68	1.19	1.69	1.58	Upgrade
Return on Equity (ROE)	-9.58%	-0.56%	17.01%	8.74%	2.53%	8.96%	Upgrade
Return on Assets (ROA)	-1.36%	0.50%	2.55%	3.55%	3.29%	4.40%	Upgrade
Return on Invested Capital (ROIC)	-2.75%	1.02%	4.93%	6.51%	4.71%	7.32%	Upgrade
Return on Capital Employed (ROCE)	-2.90%	1.00%	5.50%	6.50%	5.90%	7.70%	Upgrade
Payout Ratio	-	-	1.90%	12.59%	117.00%	41.26%	Upgrade
Buyback Yield / Dilution	-16.68%	-9.04%	-7.00%	-8.97%	-0.22%	1.67%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.