FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


[X]                QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2002

                                       OR

[ ]            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

           For the transition period from ____________ to ____________


                         Commission File Number 1-10945


                         OCEANEERING INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

             DELAWARE                                  95-2628227
  ------------------------------                   -------------------
  (State or other jurisdiction of                   (I.R.S. Employer
  incorporation or organization)                   Identification No.)


                                  11911 FM 529
                                 Houston, Texas
                                     77041
                    ----------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)


                                 (713) 329-4500
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


                                 Not Applicable
              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

           Class                           Outstanding at November 6, 2002
- ----------------------------               -------------------------------
Common Stock, $.25 Par Value                     24,758,578 shares




                                     Page 1



                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements.


                 OCEANEERING INTERNATIONAL, INC. & SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (unaudited)
                                 (in thousands)

<Table>
<Caption>
                                                                   September 30,      December 31,
                                                                        2002              2001
                                                                   -------------      -------------
                                                                                       (restated)
                                                                               
ASSETS

Current Assets:
   Cash and cash equivalents                                      $      50,000      $      10,474
   Accounts receivable, net of allowance
     for doubtful accounts of $2,718 and $1,349                         130,254            154,364
   Prepaid expenses and other                                            38,595             40,380
                                                                  -------------      -------------
   Total current assets                                                 218,849            205,218
                                                                  -------------      -------------
Property and Equipment, at cost                                         579,692            573,738
Less: accumulated depreciation                                         (254,849)          (231,402)
                                                                  -------------      -------------
Net property and equipment                                              324,843            342,336
                                                                  -------------      -------------
Goodwill, net of amortization of $9,228 and $9,221                       14,486             13,884
                                                                  -------------      -------------
Other Assets                                                             18,874             18,173
                                                                  -------------      -------------
   TOTAL ASSETS                                                   $     577,052      $     579,611
                                                                  =============      =============

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
   Accounts payable                                               $      24,349      $      28,902
   Accrued liabilities                                                   70,536             81,918
   Income taxes payable                                                  13,034             10,369
                                                                  -------------      -------------
  Total current liabilities                                             107,919            121,189
                                                                  -------------      -------------

Long-term Debt, net of current portion                                  118,800            170,000
                                                                  -------------      -------------

Other Long-term Liabilities                                              38,346             40,650
                                                                  -------------      -------------

Commitments and Contingencies

Shareholders' Equity                                                    311,987            247,772
                                                                  -------------      -------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                        $     577,052      $     579,611
                                                                  =============      =============

</Table>

See Notes to Consolidated Financial Statements.



                                     Page 2




                 OCEANEERING INTERNATIONAL, INC. & SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (unaudited)
<Table>
<Caption>
                                                                     For the Three Months Ended        For the Nine Months Ended
                                                                            September 30,                    September 30,
                                                                    ----------------------------      ----------------------------
                                                                       2002             2001             2002             2001
                                                                    -----------      -----------      -----------      -----------
                                                                                      (restated)                        (restated)
                                                                               (in thousands, except per share amounts)

                                                                                                           
Revenue                                                             $   130,608      $   141,681      $   411,006      $   378,158

Cost of Services and Products                                           100,685          111,389          322,886          303,054
                                                                    -----------      -----------      -----------      -----------

    Gross margin                                                         29,923           30,292           88,120           75,104

Selling, General and Administrative Expenses                             12,588           10,876           34,987           32,011
                                                                    -----------      -----------      -----------      -----------

    Income from operations                                               17,335           19,416           53,133           43,093

Interest Income                                                             171              120              375              325

Interest Expense, net of capitalized interest of
    $107 and $2,037 in the three- and nine-month
    periods in 2001                                                      (1,984)          (2,752)          (6,666)          (7,255)

Other Income (Expense), Net                                              (1,012)             373           (1,782)             140
                                                                    -----------      -----------      -----------      -----------

    Income before income taxes                                           14,510           17,157           45,060           36,303

Provision for Income Taxes                                               (2,374)          (6,005)         (13,067)         (12,706)
                                                                    -----------      -----------      -----------      -----------

    Net Income                                                      $    12,136      $    11,152      $    31,993      $    23,597
                                                                    ===========      ===========      ===========      ===========
Basic Earnings per Share
                                                                    $      0.50      $      0.48      $      1.33      $      1.03
Diluted Earnings per Share

Weighted average number of common shares                            $      0.49      $      0.48      $      1.31      $      1.01

Incremental shares from stock options                                    24,334           23,084           23,985           22,822

Weighted average number of common shares and                                277              377              448              475
equivalents
                                                                         24,611           23,461           24,433           23,297
</Table>


See Notes to Consolidated Financial Statements.



                                     Page 3




                 OCEANEERING INTERNATIONAL, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)


<Table>
<Caption>
                                                                                    For the Nine Months Ended
                                                                                          September 30,
                                                                                  ------------------------------
                                                                                      2002              2001
                                                                                  ------------      ------------
                                                                                                     (restated)
                                                                                          (in thousands)
                                                                                              
Cash Flows from Operating Activities:

    Net Income                                                                    $     31,993      $     23,597
                                                                                  ------------      ------------
    Adjustments to reconcile net income to net cash
     provided by (used in) operating activities:
    Depreciation and amortization                                                       38,514            32,890
    Currency translation adjustments and other                                           9,223                77
    Increase (decrease) in cash from:
         Accounts receivable                                                            24,110           (50,992)
         Prepaid expenses and other current assets                                       2,060            (2,490)
         Other assets                                                                       17            (1,279)
         Current liabilities                                                           (12,259)           22,060
         Other long-term liabilities                                                       124             3,012
                                                                                  ------------      ------------

    Total adjustments to net income                                                     61,789             3,278
                                                                                  ------------      ------------

Net Cash Provided by Operating Activities                                               93,782            26,875
                                                                                  ------------      ------------

Cash Flows from Investing Activities:
    Purchases of property and equipment and other                                      (16,872)          (50,745)
                                                                                  ------------      ------------

Net Cash Used in Investing Activities                                                  (16,872)          (50,745)
                                                                                  ------------      ------------

Cash Flows from Financing Activities:
    Net proceeds from (payments of) revolving credit and other long-term debt          (51,200)            9,942
    Proceeds from issuance of common stock                                              16,612             8,737
    Purchases of treasury stock                                                         (2,796)             (141)
                                                                                  ------------      ------------

Net Cash Provided by (Used in) Financing Activities                                    (37,384)           18,538
                                                                                  ------------      ------------

Net Increase in Cash and Cash Equivalents                                               39,526            (5,332)

Cash and Cash Equivalents - Beginning of Year                                           10,474             9,911
                                                                                  ------------      ------------

Cash and Cash Equivalents - End of Period                                         $     50,000      $      4,579
                                                                                  ============      ============
</Table>


See Notes to Consolidated Financial Statements.





                                     Page 4




                 OCEANEERING INTERNATIONAL, INC. & SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

1.       Basis of Presentation and Significant Accounting Policies

         These consolidated financial statements are unaudited, have been
         prepared pursuant to instructions for the Quarterly Report on Form 10-Q
         required to be filed with the Securities and Exchange Commission and do
         not include all information and footnotes normally included in
         financial statements prepared in accordance with generally accepted
         accounting principles. These financial statements reflect all
         adjustments that Oceaneering's management believes are necessary to
         present fairly Oceaneering's financial position at September 30, 2002
         and its results of operations and cash flows for the periods presented.
         All such adjustments are of a normal and recurring nature. The periods
         before September 30, 2002 are presented on a restated basis to correct
         accounting errors relating to restricted stock issued to key employees
         of Oceaneering. See Note 2 for an explanation of this error and
         restatement. The financial statements should be read in conjunction
         with the consolidated financial statements and notes thereto included
         in Oceaneering's Annual Report on Form 10-K for the year ended December
         31, 2001. The results for interim periods are not necessarily
         indicative of annual results.

2.       Restricted Stock - Corrections

         As part of its long-term incentive compensation plan, Oceaneering uses
         awards of restricted stock to provide key employees a proprietary
         interest in the growth and performance of Oceaneering. The shares
         awarded are subject to forfeiture unless a specified stock price
         performance of Oceaneering, relative to an index of a peer group of
         companies, is met and are subject to vesting over an extended period of
         continued employment. In accordance with the plans, Oceaneering makes
         tax-assistance payments on behalf of the employees upon the vesting of
         the shares when the taxes are due.

         Since the initiation of a restricted stock plan in 1993, Oceaneering
         has accounted for the stock compensation and related tax-assistance
         payments on a consistent basis. Oceaneering expensed the stock
         compensation in equal increments over the three- or four-year vesting
         period, as applicable. The tax-assistance payments are subject to
         refund if the shares of stock are sold within three years after
         vesting. Historically, Oceaneering amortized the tax-assistance
         payments over the three-year period from the date the shares vested,
         i.e., the period during which the payments made were subject to refund.
         This accounting treatment was developed with the assistance of and
         subsequently reviewed by our previous independent auditors.

         In connection with the implementation of Oceaneering's 2002 long-term
         incentive compensation plan, Oceaneering's management sought the advice
         of its new independent auditors, Ernst & Young, concerning the
         appropriate treatment of awards under the plan. Following these
         consultations, Oceaneering determined that it had not been accounting
         for its restricted stock expense and related tax-assistance correctly.

         Oceaneering has concluded that (1) it should begin accruing for the
         restricted stock expense at the date of the grant of the award, before
         the performance criteria has been met, not over the vesting period,
         which begins after the performance criteria has been met, and (2) it
         should also accrue for and expense each tax-assistance payment over the
         same period as the restricted stock, rather than amortize it over the
         three-year period during which these payments are subject to refund.

         The change in the accounting treatment used for the restricted stock
         compensation plans does not represent any change in cash disbursements
         or any increase in the total expense to be incurred over time. The
         correction serves to accelerate the recognition of expense, moving
         these costs forward, changing the periods over which the same total
         expense is being recognized. It could also increase the volatility of
         Oceaneering's quarterly compensation expense, which will adjust for
         forfeitures and the change in our stock price.

         During the restricted stock accounting review, Oceaneering also
         determined that it had not been properly calculating the number of
         common shares outstanding for earnings per share purposes. The total
         number of shares issued under the restricted stock plans was included
         as basic shares from the date of issue. The issued shares subject to
         forfeiture are contingent shares and should not have been included
         before being vested. In addition, for the dilutive calculation, the
         shares, until vested, should have been calculated using the treasury
         stock method. Under Oceaneering's previous method, the number of shares
         used for purposes of calculating earnings per share was too high.

         Oceaneering will be restating the results of previously reported
         periods to reflect the appropriate accounting treatment for the
         restricted stock expenses and related tax-assistance payments.



                                     Page 5



         In connection with this restatement, Oceaneering will request its
         independent auditors to undertake a re-audit of previously reported
         audited accounts. While the Company does not expect to make any other
         adjustments, it is possible that the re-audit of prior periods will
         result in additional adjustments to the previously reported financial
         statements. In that event, the final restated results could differ from
         those presented below.

         Corrected for the accounting treatment afforded the restricted stock
         program, Oceaneering expects its previously reported financials will be
         impacted as follows (unaudited):

<Table>
<Caption>
                                                                                     Diluted  EPS
                                                                     %           ---------------------            %
                                    Reported      Restated         Change         Reported   Restated          Change
                                   ---------     ---------       ---------       ---------   ---------       ---------
                                         (in thousands)


                                                                                              
Retained Earnings,
March 31, 1999                     $ 123,709     $ 120,430          (2.7)%           N/A           N/A           N/A


Shareholders' Equity,
March 31, 1999                     $ 179,439     $ 177,461          (1.1)%           N/A           N/A           N/A

Net Income for the Fiscal Year
ended March 31, 2000               $  16,784     $  15,156          (9.7)%     $    0.73     $    0.68          (6.8)%

Net Income for the Nine Months
ended Dec. 31, 2000                $  11,313     $  10,124         (10.5)%     $    0.49     $    0.45          (8.2)%


Net Income for the Year ended
Dec. 31, 2001                      $  33,109     $  32,344          (2.3)%     $    1.38     $    1.39           0.7%


Net Income for the Six Months
ended June 30, 2002                $  20,711     $  19,857          (4.1)%     $    0.84     $    0.82          (2.4)%
</Table>



         The effects of the restatement in the three- and nine-month periods
         ended September 30, 2001 are as follows (unaudited):

<Table>
<Caption>
                                    For the Three Months Ended      For the Nine Months Ended
                                         September 30, 2001             September 30, 2001
                                    ---------------------------     ---------------------------
                                    As Reported      Restated       As Reported      Restated
                                    -----------     -----------     -----------     -----------
                                                           (in thousands, except per share amounts)

                                                                        
     Revenues                       $   141,681     $   141,681     $   378,158     $   378,158

     Gross margin                        29,045          30,292          74,590          75,104

     Income from operations              18,169          19,416          42,579          43,093

     Income before income taxes          15,910          17,157          35,789          36,303

     Net Income                          10,342          11,152          23,263          23,597

     Diluted earnings per share     $      0.43     $      0.48     $      0.97     $      1.01
</Table>





                                     Page 6




3.       Prepaid Expenses and Other Current Assets

         Prepaid expenses and other current assets consisted of the following:

<Table>
<Caption>
                                                         September 30,     December 31,
                                                            2002               2001
                                                       -------------     -------------
                                                                           (restated)
                                                                (in thousands)
                                                                   
        Spare parts for remotely operated vehicles     $      12,462     $      14,316
        Inventories, primarily raw materials                  11,905             9,385
        Deferred taxes                                        10,634            10,359
        Other                                                  3,594             6,320
                                                       -------------     -------------
           Total                                       $      38,595     $      40,380
                                                       =============     =============
</Table>


4.       Debt

         Long-term Debt consisted of the following:

<Table>
<Caption>
                                        September 30,     December 31,
                                            2002              2001
                                       -------------     -------------
                                                            (restated)
                                                 (in thousands)
                                                
         6.72% Senior Notes            $     100,000     $     100,000
         Revolving credit facility                --            23,000
         Term Loan                            18,800            47,000
                                       -------------     -------------
            Total                      $     118,800     $     170,000
                                       =============     =============
</Table>



         During the quarter ended June 30, 2002, Oceaneering prepaid $21 million
         of the principal owed under its Term Loan. As a result of the
         prepayment, the remaining scheduled maturities of the Term Loan
         changed. Oceaneering had an interest rate hedge in place that
         effectively fixed the LIBOR component of the interest rate at 3.24% for
         the Term Loan. Oceaneering revised the hedge to match the rescheduled
         maturities of the Term Loan. Oceaneering charged $118,000 to interest
         expense in the nine-month period ended September 30, 2002 as a result
         of this change.

         Scheduled maturities of Long-term Debt as of September 30, 2002 were as
         follows:

<Table>
<Caption>
                                          Revolving
  (in thousands)         6.72% Notes    Credit  Facility           Term Loan            Total
  --------------         -----------    ----------------           ---------          ---------

                                                                              
Remainder of 2002        $       --    $             --            $   1,200          $   1,200
   2003                          --                  --                4,800              4,800
   2004                          --                  --               12,800             12,800
   2005                          --                  --                   --                 --
   2006                      20,000                  --                   --             20,000
   Thereafter                80,000                  --                   --             80,000
                         ----------    ----------------            ---------          ---------
     Total               $  100,000    $             --            $  18,800          $ 118,800
                         ==========    ================            =========          =========
</Table>

         Maturities before September 2003 are not classified as current as of
         September 30, 2002 since Oceaneering can extend the maturity by
         borrowing under the revolving credit facility with a maturity date
         after one year.

5.       Shareholders' Equity

         Shareholders' Equity consisted of the following:
<Table>
<Caption>
                                                                                  September 30,      December 31,
                                                                                      2002               2001
                                                                                  -------------      -------------
                                                                                                       (restated)
                                                                                           (in thousands)
                                                                                               
         Common Stock, par value $0.25;
             90,000,000 shares authorized; 24,813,289 and
             24,017,046 shares issued                                             $       6,203      $       6,004
         Additional paid-in capital                                                     106,129             87,305
         Treasury stock; 123,708 and 249,872 shares, at average cost                     (2,692)            (3,353)
         Retained earnings                                                              210,047            178,054
         Other comprehensive income                                                      (7,700)           (20,238)
                                                                                  -------------      -------------
         Total shareholders' equity                                               $     311,987      $     247,772
                                                                                  =============      =============
</Table>


                                     Page 7


6.       Income Taxes

         In the nine-month period ended September 30, 2002, Oceaneering changed
         its estimated annual effective tax rate for 2002 from 35% to 29%. The
         change is a result of Oceaneering's anticipated realization of foreign
         tax credits and the favorable finalization of tax positions related to
         the foreign vessel and diving operations that were sold in 2000. The
         effect of the change in the three months ended September 30, 2002
         related to periods before the third quarter was a decrease of income
         tax expense of $1,833,000.

         Cash taxes paid were $10.5 million and $6.7 million for the nine months
         ended September 30, 2002 and 2001, respectively.

7.       Business Segment Information

         Oceaneering supplies a comprehensive range of technical services and
         specialty products to customers in a variety of industries.
         Oceaneering's Offshore Oil and Gas business consists of four business
         segments: Remotely Operated Vehicles ("ROVs"), Subsea Products, Mobile
         Offshore Production Systems and Other Services. Oceaneering's Advanced
         Technologies business is a separate segment that provides project
         management, engineering services and equipment for applications outside
         the oil and gas industry.

         There are no differences in the basis of segmentation or in the basis
         of measurement of segment profit or loss from those used in
         Oceaneering's consolidated financial statements for the year ended
         December 31, 2001. The periods before September 30, 2002 have been
         restated to correct Oceaneering's accounting for restricted stock and
         related tax-assistance payments. See Note 2 above for a discussion of
         the corrections. The following summarizes certain financial data by
         business segment:


<Table>
<Caption>

                                                       For the Three Months Ended               For the Nine Months Ended
                                              ---------------------------------------------   -----------------------------
                                              September 30,   September 30,     June 30,      September 30,   September 30,
                                                   2002           2001            2002            2002            2001
                                              -------------   -------------   -------------   -------------   -------------
                                                                (restated)       (restated)                     (restated)
                                                                              (in thousands)
                                                                                               
Revenue
    Offshore Oil and Gas
         ROVs                                 $      38,068   $      39,956   $      37,616   $     111,820   $     112,774
         Subsea Products                             23,929          39,409          36,458          92,945          88,764
         Mobile Offshore Production Systems          13,026           9,031          12,474          37,727          27,140
         Other Services                              28,649          26,836          32,440          92,210          74,325
                                              -------------   -------------   -------------   -------------   -------------
    Total Offshore Oil and Gas                      103,672         115,232         118,988         334,702         303,003
    Advanced Technologies                            26,936          26,449          22,561          76,304          75,155
                                              -------------   -------------   -------------   -------------   -------------
         Total                                $     130,608   $     141,681   $     141,549   $     411,006   $     378,158
                                              =============   =============   =============   =============   =============

Gross Margins
    Offshore Oil and Gas
         ROVs                                 $       8,952   $      11,305   $      10,111   $      27,012   $      33,455
         Subsea Products                              6,280           7,358           8,053          20,012          10,493
         Mobile Offshore Production Systems           5,600           4,060           4,508          15,347           8,449
         Other Services                               3,411           2,801           5,092          13,001           9,384
                                              -------------   -------------   -------------   -------------   -------------
    Total Offshore Oil and Gas                       24,243          25,524          27,764          75,372          61,781
    Advanced Technologies                             5,680           4,768           4,010          12,748          13,323
                                              -------------   -------------   -------------   -------------   -------------
            Total                             $      29,923   $      30,292   $      31,774   $      88,120   $      75,104
                                              =============   =============   =============   =============   =============
</Table>




                                     Page 8



8.       Comprehensive Income

         Comprehensive income is the total of net income and all nonowner
         changes in equity. The amounts of comprehensive income for the three-
         and nine-month periods ended September 30, 2002 and 2001 are as
         follows:
<Table>
<Caption>

                                                       Three Months Ended           Nine Months Ended
                                                          September 30,                September 30,
                                                   --------------------------   --------------------------
                                                      2002            2001         2002           2001
                                                   -----------    -----------   -----------    -----------
                                                                   (restated)                  (restated)
                                                                   (in thousands)
                                                                                   
Net Income per Consolidated Statements of Income   $    12,136    $    11,152   $    31,993    $    23,597
Foreign Currency Translation Gains (Losses)              4,119          3,159        12,915         (2,170)
Change in Fair Value of Interest Rate Hedge               (194)            --          (377)            --
                                                   -----------    -----------   -----------    -----------
Comprehensive Income                               $    16,061    $    14,311   $    44,531    $    21,427
                                                   ===========    ===========   ===========    ===========
</Table>

         Amounts comprising other elements of comprehensive income in
         Shareholders' Equity:

<Table>
<Caption>
                                                           September 30,     December 31,
                                                                2002            2001
                                                           -------------    -------------
                                                                   (in thousands)
                                                                      
Accumulated Net Foreign Currency Translation Adjustments   $      (7,387)   $     (20,302)
Fair Value of Interest Rate Hedge                                   (313)              64
                                                           -------------    -------------
                                                           $      (7,700)   $     (20,238)
                                                           =============    =============
</Table>

9.       New Accounting Standards

         In July 2001, the Financial Accounting Standards Board issued SFAS No.
         141, "Business Combinations," and SFAS No. 142, "Goodwill and Other
         Intangible Assets." SFAS No. 141 requires the use of the purchase
         method of accounting for all business combinations entered into after
         June 30, 2001. SFAS No. 141 also specifies criteria intangible assets
         must meet to be recognized and reported apart from goodwill. SFAS No.
         142 changes the accounting method for goodwill from an amortization to
         an impairment-only approach. SFAS No. 142 was effective for
         Oceaneering's quarter ended March 31, 2002, and early adoption of this
         statement was not permitted. Oceaneering completed the impairment tests
         of goodwill as of January 1, 2002 and determined that its goodwill is
         not impaired. Goodwill amortization expense was $326,000 and $959,000
         for the three- and nine-month periods ended September 30, 2001.

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS.

All statements in this Form 10-Q, other than statements of historical facts,
including, without limitation, statements regarding our business strategy, plans
for future operations and industry conditions, are forward-looking statements
made pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. These forward-looking statements are subject to various
risks, uncertainties and assumptions, including those we refer to under the
headings "Business -- Risks and Insurance" and "Cautionary Statement Concerning
Forward-Looking Statements" in Part I of our Annual Report on Form 10-K for the
year ended December 31, 2001. Although we believe that the expectations
reflected in such forward-looking statements are reasonable, because of the
inherent limitations in the forecasting process, as well as the relatively
volatile nature of the industries in which we operate, we can give no assurance
that those expectations will prove to be correct. Accordingly, evaluation of our
future prospects must be made with caution when relying on forward-looking
information.

Material Changes in Financial Condition

We consider our liquidity and capital resources adequate to support our
operations and capital commitments. At September 30, 2002, we had working
capital of $111 million, including $50 million of cash and cash equivalents.
Additionally, we had $80 million of borrowing capacity available under our
revolving credit facility.

Our capital expenditures were $21 million during the nine months ended September
30, 2002, as compared to $51 million during the corresponding period of last
year. Capital expenditures in the current year consisted of expenditures
relating to the addition of units to our fleet of ROVs to replace older units we
retired. Prior-year expenditures consisted of final costs related to the
conversion of a jackup drilling rig to a mobile production unit, the Ocean
Legend, modifications to the FPSO Ocean Producer, and additions to our fleet of
ROVs.

We had no material commitments for capital expenditures at September 30, 2002.



                                     Page 9



At September 30, 2002, we had long-term debt of $119 million and a 28%
debt-to-total capitalization ratio. We have $100 million of Senior Notes
outstanding, to be repaid from 2006 through 2010. We have an $80 million
revolving credit facility, under which we had no outstanding borrowings and $80
million available for future borrowings at September 30, 2002. This facility is
scheduled to expire in October 2003. We anticipate that we will replace it with
a new revolving credit facility before the end of February 2003. We also have a
term loan facility that is to be repaid through April 2004. At September 30,
2002, we had $19 million in outstanding borrowings under the term loan facility.
Both the revolving credit and term loan facilities have short-term interest
rates that float with market rates, plus applicable spreads. We have effectively
fixed the interest rate on the term loan at approximately 4% through an interest
rate swap. We have no off-balance sheet debt and have not guaranteed any debt
not reflected on our consolidated balance sheets.

Results of Operations

We operate in five business segments. The segments are contained within two
businesses - services and products provided to the offshore oil and gas industry
("Offshore Oil and Gas") and all other services and products ("Advanced
Technologies"). Our segments within the Offshore Oil and Gas business are
Remotely Operated Vehicles ("ROVs"), Subsea Products, Mobile Offshore Production
Systems and Other Services. We report our Advanced Technologies business as one
segment.

Consolidated revenue and margin information is as follows:


<Table>
<Caption>

                               For the Three Months Ended                 For the Nine Months Ended
                     -----------------------------------------------    ------------------------------
                     September 30,    September 30,       June 30,      September 30,    September 30,
                          2002            2001             2002             2002             2001
                     -------------    -------------    -------------    -------------    -------------
                                       (restated)        (restated)                       (restated)
                                                                            (in thousands)
                                                                          
Revenue              $     130,608    $     141,681    $     141,549    $     411,006    $     378,158
Gross margin                29,923           30,292           31,774           88,120           75,104
Gross margin %                  23%              21%              22%              21%              20%
Operating margin %              13%              14%              14%              13%              11%
</Table>


The periods before September 30, 2002 have been restated to correct our
accounting for restricted stock and related tax-assistance payments. See Note 2
to the Consolidated Financial Statements for a discussion of the corrections.

Our Offshore Oil and Gas business results are influenced by the level of capital
spending by oil and gas companies in the offshore sector, particularly in
deepwater, that is, at water depths of 1,000 feet or more. In 2002, we have seen
a decrease in deepwater exploration activity, particularly in the Gulf of
Mexico. We have noted continuing delays in the development of deepwater
prospects around the world. As a result, the increase in ROV drill support
services that we had expected to begin in the second half of 2002 has not yet
materialized. In addition, as evidenced by the decline in our Subsea Products
backlog from $61 million at December 31, 2001 to $29 million at September 30,
2002, a surge in activity appears unlikely before mid-2003. Based on the number
of subsea tree orders and our outstanding bids, we anticipate our backlog will
increase by year-end, with a subsequent increase in activity.

We generate a material amount of our consolidated revenue from contracts for
marine services in the Gulf of Mexico and North Sea, which are usually more
active from April through November compared to the rest of the year. However,
our exit from the diving sector in the North Sea in early 1998 and the
substantial number of multiyear ROV contracts that we entered into since
calendar year 1997 have reduced the seasonality of our Other Services and ROV
operations. Revenues in our Mobile Offshore Production Systems, Subsea Products
and Advanced Technologies segments are generally not seasonal.




                                    Page 10



Offshore Oil and Gas

The table below sets forth our revenues and gross margins for our Offshore Oil
and Gas business for the periods indicated.


<Table>
<Caption>
                                               For the Three Months Ended                 For the Nine Months Ended
                                     -----------------------------------------------    ------------------------------
                                     September 30,    September 30,      June 30,       September 30,    September 30,
                                          2002            2001             2002             2002             2001
                                     -------------    -------------    -------------    -------------    -------------
                                                       (restated)       (restated)                         (restated)
                                                               (in thousands, except for percentages)
                                                                                          
ROVs
    Revenue                          $      38,068    $      39,956    $      37,616    $     111,820    $     112,774
    Gross margin                             8,952           11,305           10,111           27,012           33,455
    Gross margin %                              24%              28%              27%              24%              30%
    Work class utilization %                    65%              79%              70%              68%              77%

Subsea Products
    Revenue                          $      23,929    $      39,409    $      36,458    $      92,945    $      88,764
    Gross margin                             6,280            7,358            8,053           20,012           10,493
    Gross margin %                              26%              19%              22%              22%              12%

Mobile Offshore Production Systems
    Revenue                          $      13,026    $       9,031    $      12,474    $      37,727    $      27,140
    Gross margin                             5,600            4,060            4,508           15,347            8,449
    Gross margin %                              43%              45%              36%              41%              31%

Other Services
    Revenue                          $      28,649    $      26,836    $      32,440    $      92,210    $      74,325
    Gross margin                             3,411            2,801            5,092           13,001            9,384
    Gross margin %                              12%              10%              16%              14%              13%

Total Offshore Oil and Gas
    Revenue                          $     103,672    $     115,232    $     118,988    $     334,702    $     303,003
    Gross margin                            24,243           25,524           27,764           75,372           61,781
    Gross margin %                              23%              22%              23%              23%              20%
</Table>

ROV segment gross margin had been increasing over the past several years due to
both additional units available for service and higher utilization rates. The
higher utilization rates had resulted from the return to service of more
floating drilling rigs and a rise in offshore construction-related activities.
This trend reversed in the first quarter of 2002, as there was weakness in the
semi-submersible drilling market, particularly in the Gulf of Mexico where we
have a large market share of ROV drill support. Our ROV revenues and margins
were also adversely affected in the third quarter as a result of offshore
evacuations caused by two tropical storms in the Gulf of Mexico. We are
forecasting ROV results will improve in the fourth quarter of 2002, as we have
recently mobilized some idle ROVs for drill support jobs.

During the quarter ended September 30, 2002, our Subsea Products revenues and
gross margins declined from the corresponding quarter of the prior year due to
reduced activity at our U.S. and Brazil umbilical plants. The nine-month results
of our Subsea Products segment for 2002 are substantially better than those
attained in the corresponding period of 2001. During the first half of 2001, we
were producing a large steel tube umbilical order, the largest umbilical
contract we had ever undertaken, at a loss. It was bid and undertaken during a
period of reduced demand. The completion of this project in the first half of
2001 freed up capacity at our U.K. plant for profitable work. While our outlook
for the Subsea Products segment is highly positive based on the projected growth
in subsea wellhead completions, we anticipate this segment's results will be
lower in the fourth quarter of 2002 as compared to the fourth quarter of 2001,
based on our reduced level of backlog of $29 million at September 30, 2002 as
compared to $61 million at December 31, 2001.

Our Mobile Offshore Production Systems gross margins were higher than the
corresponding periods of 2001. The Ocean Producer began operations in the fourth
quarter of 2001 under a new seven-year contract, which has been providing higher
revenues and margins than its prior contract. The Ocean Legend began receiving
partial dayrate in the first quarter of 2001 and began receiving full dayrate
mid-second quarter of 2001. As a result of brief operating problems during the
third and fourth quarters of 2001, the first quarter of 2002 was the first
quarter in which we achieved full dayrate for an entire quarter from the Ocean
Legend. In the third quarter of 2002, we received and recognized $1.3 million as
revenue relating to the settlement of a 2001-related dispute with our customer.
During the second quarter of 2002, our customer exercised its option to extend
the Ocean Legend contract for an additional two years. As a result, our revenue
and margin on this contract decreased by approximately $19,000 per day from
mid-May 2002, as compared to the first quarter of 2002. Consequently,


                                    Page 11


gross margin for this segment, had it not been for the $1.3 million settlement
mentioned above, would have been less than the second quarter of 2002.

For our Other Services segment, a significant improvement in offshore activity
in the Gulf of Mexico contributed to the increase in Other Services gross
margins for the three- and nine-month periods ended September 30, 2002. We
experienced an increase in utilization of and profitability from our two Gulf of
Mexico Ocean Intervention multi-service vessels in the three- and nine-month
periods of 2002 compared to the corresponding periods of 2001. Additionally,
gross margin improved as a result of a significant engineering and specialized
diving contract, and, to a lesser extent, from topside inspection services. We
believe that for 2002 our Other Services segment will earn more revenue at
higher margins than it did in 2001. Currently, we project this segment's results
for the remainder of 2002 to be lower than the average of those achieved in the
first nine months of 2002 as a result of a soft vessel market in the Gulf of
Mexico due to the low level of offshore industry activity being experienced at
this time. The nine-month period of 2001 included benefits from our exit in 2000
from non-U.S. oilfield diving and vessel activities.

ADVANCED TECHNOLOGIES

Revenue and gross margin information is as follows:
<Table>
<Caption>
                               For the Three Months Ended                 For the Nine Months Ended
                     -----------------------------------------------    ------------------------------
                     September 30,    September 30,      June 30,       September 30,    September 30,
                         2002             2001             2002             2002             2001
                     -------------    -------------    -------------    -------------    -------------
                                       (restated)        (restated)                        (restated)
                                        (in thousands, except for percentages)
                                                                          
    Revenue          $      26,936    $      26,449    $      22,561    $      76,304    $      75,155
    Gross margin             5,680            4,768            4,010           12,748           13,323
    Gross margin %              21%              18%              18%              17%              18%
</Table>

Advanced Technologies revenues and margins were higher in the three- and
nine-month periods of 2002 as compared to the corresponding periods of 2001 from
improved revenues and margins in our entertainment and marine services
divisions, partially offset by lower levels of activities from our
telecommunications cable ROV services and from our space division as a result of
lower NASA spending. Gross margin was higher than the immediately preceding
quarter from our marine services operations.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

During the third quarter of 2002, selling, general and administrative expense
included a $1.4 million provision for a doubtful account associated with work
done in prior years for a customer of the space and thermal division of our
Advanced Technologies segment.

OTHER

Our equity in the earnings (loss) of our telecommunications joint venture was
$(687,000) and $(724,000) for the three and nine months ended September 30,
2002, compared to $266,000 and $988,000 for the three and nine months ended
September 30, 2001. The telecommunications cable lay and burial market is
suffering from reduced demand for services, and weak market conditions are
expected to continue at least through the balance of 2002.

Interest expense for the periods ended September 30, 2002 decreased compared to
the corresponding periods of the prior year from lower debt levels. Our debt had
been incurred to fund the acquisition of additional equipment, including the
Ocean Legend, and expansion of our Subsea Products production capacity. Interest
expense of $2,752,000 and $7,255,000 for the three and nine months ended
September 30, 2001 was net of capitalized interest of $107,000 and $2,037,000.

Other expense in the nine-month period ended September 30, 2001 included the
first quarter write-off of $600,000 related to the shares of Friede Goldman
Halter, Inc. we received as proceeds for the sale of an out-of-service jackup
rig in the fourth quarter of 1999. Friede Goldman Halter, Inc. filed a voluntary
petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code on
April 19, 2001. Friede Goldman Halter, Inc. was delisted from the New York Stock
Exchange on April 19, 2001.

The provisions for income taxes were related to U.S. income taxes that we
provided at estimated annual effective rates using assumptions as to earnings
and other factors that would affect the tax calculation for the remainder of the
year and to the operations of foreign branches and subsidiaries that were
subject to local income and withholding taxes. As a result of the anticipated
realization of foreign tax credits and the favorable finalization of certain tax
positions related to the foreign vessel and diving operations we sold in 2000,
we have decreased our effective tax rate for 2002 from 35% to 29%. The 29%
effective rate is used for our nine-month results and the impact of the change


                                    Page 12


upon the first half of the year is included in our third quarter. If we had used
a 29% income tax rate for the first half of 2002, income tax expense for the
third quarter would have increased by $1,833,000.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

There are no material changes from the information provided in Item 7A of our
Annual Report on Form 10-K for the year ended December 31, 2001. For a
discussion of a change we implemented relating to our interest rate swap for our
term loan, see Note 4 to the Consolidated Financial Statements in this report.

ITEM 4.  CONTROLS AND PROCEDURES.

Within the 90-day period immediately preceding the filing of this report, our
chief executive officer and chief financial officer have evaluated the
effectiveness of the design and operation of our disclosure controls and
procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities
Exchange Act of 1934). Based on that evaluation, our chief executive officer and
chief financial officer concluded that the design and operation of our
disclosure controls and procedures were effective as of the date of that
evaluation. There have been no significant changes in our internal controls or
in other factors that could significantly affect those controls subsequent to
the date of that evaluation.



                           PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits.

<Table>
<Caption>
                                                                   Registration
                                                                   or File           Form or      Report           Exhibit
                                                                   Number            Report       Date             Number
                                                                   -------------     -------      ------           --------
                                                                                                        
          *  3.01    Restated Certificate of Incorporation          1-10945           10-K         Dec. 2000         3.01
          *  3.02    Amended and Restated By-Laws                   1-10945           10-K         Dec. 2001         3.02
          * 10.01    2002 Incentive Plan                            1-10945           10-Q         Jun. 2002        10.01
            10.02    Amended and Restated Supplemental
                     Executive Retirement Plan
            10.03    2002 Non-Executive Incentive Plan
            10.04    Amended and Restated 2002 Restricted
                     Stock Unit Award Incentive Agreements
                     with John R. Huff, T. Jay Collins,
                     M. Kevin McEvoy, Marvin J. Migura,
                     George R. Haubenreich, Jr. and
                     John L. Zachary
            10.05    Non-qualified stock option award agreements
                     under the 2002 Incentive Plan with
                     John R. Huff, T. Jay Collins, M. Kevin McEvoy,
                     Marvin J. Migura, George R. Haubenreich, Jr.
                     and John L. Zachary
</Table>

- ----------

         *  Indicates exhibit previously filed with the Securities and Exchange
            Commission as indicated and incorporated herein by reference.

(b)      Oceaneering filed the following reports on Form 8-K during the quarter
         for which this report is filed.


<Table>
<Caption>
      Date                   Description
      ---------------        ------------
                          
      August 12, 2002        Information furnished under Item 9
                             regarding the certifications provided to the
                             Securities and Exchange Commission by Oceaneering's
                             chief executive officer and chief financial officer
                             under Section 906 of the Sarbanes-Oxley Act of
                             2002.

      September 3, 2002      Information furnished under Item 9 regarding the posting of a presentation on Oceaneering's Web site.
</Table>



                                    Page 13



                                   SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                                  OCEANEERING INTERNATIONAL, INC.
                                  (Registrant)




Date:  November 12, 2002          By:    /s/ JOHN R. HUFF
                                        -------------------------------------
                                        John R. Huff
                                        Chairman and Chief Executive Officer





Date:  November 12, 2002          By:    /s/ MARVIN J. MIGURA
                                        -------------------------------------
                                        Marvin J. Migura
                                        Senior Vice President and Chief
                                         Financial Officer





Date:  November 12, 2002          By:    /s/ JOHN L. ZACHARY
                                        -------------------------------------
                                        John L. Zachary
                                        Controller and Chief Accounting Officer




                                    Page 14



                                 CERTIFICATIONS




I, John R. Huff, Chief Executive Officer of Oceaneering International, Inc.,
certify that:

1.       I have reviewed this quarterly report on Form 10-Q of Oceaneering
         International, Inc.;

2.       Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report;

3.       Based on my knowledge, the financial statements, and other financial
         information included in this quarterly report, fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of, and for, the periods presented in
         this quarterly report;

4.       The registrant's other certifying officers and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         we have:

         a)       designed such disclosure controls and procedures to ensure
                  that material information relating to the registrant,
                  including its consolidated subsidiaries, is made known to us
                  by others within those entities, particularly during the
                  period in which this quarterly report is being prepared;

         b)       evaluated the effectiveness of the registrant's disclosure
                  controls and procedures as of a date within 90 days prior to
                  the filing date of this quarterly report (the "Evaluation
                  Date"); and

         c)       presented in this quarterly report our conclusions about the
                  effectiveness of the disclosure controls and procedures based
                  on our evaluation as of the Evaluation Date;

5.       The registrant's other certifying officers and I have disclosed, based
         on our most recent evaluation, to the registrant's auditors and the
         audit committee of registrant's board of directors (or persons
         performing the equivalent function):

         a)       all significant deficiencies in the design or operation of
                  internal controls which could adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial data and have identified for the registrant's
                  auditors any material weaknesses in internal controls; and

         b)       any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal controls; and

6.       The registrant's other certifying officers and I have indicated in this
         quarterly report whether or not there were significant changes in
         internal controls or in other factors that could significantly affect
         internal controls subsequent to the date of our most recent evaluation,
         including any corrective actions with regard to significant
         deficiencies and material weaknesses.


November 12, 2002

                                 /s/ JOHN R. HUFF
                                -----------------------------
                                John R. Huff
                                Chief Executive Officer



                                    Page 15



I, Marvin J. Migura, Chief Financial Officer of Oceaneering International, Inc.,
certify that:

1.       I have reviewed this quarterly report on Form 10-Q of Oceaneering
         International, Inc.;

2.       Based on my knowledge, this quarterly report does not contain any
         untrue statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this quarterly report;

3.       Based on my knowledge, the financial statements, and other financial
         information included in this quarterly report, fairly present in all
         material respects the financial condition, results of operations and
         cash flows of the registrant as of, and for, the periods presented in
         this quarterly report;

4.       The registrant's other certifying officers and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         we have:

         a)       designed such disclosure controls and procedures to ensure
                  that material information relating to the registrant,
                  including its consolidated subsidiaries, is made known to us
                  by others within those entities, particularly during the
                  period in which this quarterly report is being prepared;

         b)       evaluated the effectiveness of the registrant's disclosure
                  controls and procedures as of a date within 90 days prior to
                  the filing date of this quarterly report (the "Evaluation
                  Date"); and

         c)       presented in this quarterly report our conclusions about the
                  effectiveness of the disclosure controls and procedures based
                  on our evaluation as of the Evaluation Date;

5.       The registrant's other certifying officers and I have disclosed, based
         on our most recent evaluation, to the registrant's auditors and the
         audit committee of registrant's board of directors (or persons
         performing the equivalent function):

         a)       all significant deficiencies in the design or operation of
                  internal controls which could adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial data and have identified for the registrant's
                  auditors any material weaknesses in internal controls; and

         b)       any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal controls; and

6.       The registrant's other certifying officers and I have indicated in this
         quarterly report whether or not there were significant changes in
         internal controls or in other factors that could significantly affect
         internal controls subsequent to the date of our most recent evaluation,
         including any corrective actions with regard to significant
         deficiencies and material weaknesses.


November 12, 2002


                               /S/ MARVIN J. MIGURA
                              ----------------------------
                              Marvin J. Migura
                              Chief Financial Officer




                                    Page 16



                                 EXHIBIT INDEX


<Table>
<Caption>
                                                                   Registration
                                                                   or File           Form or      Report           Exhibit
                                                                   Number            Report       Date             Number
                                                                   -------------     -------      ------           --------
                                                                                                        
          *  3.01    Restated Certificate of Incorporation          1-10945           10-K         Dec. 2000         3.01
          *  3.02    Amended and Restated By-Laws                   1-10945           10-K         Dec. 2001         3.02
          * 10.01    2002 Incentive Plan                            1-10945           10-Q         Jun. 2002        10.01
            10.02    Amended and Restated Supplemental
                     Executive Retirement Plan
            10.03    2002 Non-Executive Incentive Plan
            10.04    Amended and Restated 2002 Restricted
                     Stock Unit Award Incentive Agreements
                     with John R. Huff, T. Jay Collins,
                     M. Kevin McEvoy, Marvin J. Migura,
                     George R. Haubenreich, Jr. and
                     John L. Zachary
            10.05    Non-qualified stock option award agreements
                     under the 2002 Incentive Plan with
                     John R. Huff, T. Jay Collins, M. Kevin McEvoy,
                     Marvin J. Migura, George R. Haubenreich, Jr.
                     and John L. Zachary
</Table>

- ----------

         *  Indicates exhibit previously filed with the Securities and Exchange
            Commission as indicated and incorporated herein by reference.