1. Miclyn Express Offshore
FY13 Results Presentation – 26 August, 2013
Live Webcast Details
Presenter: Diederik de Boer, CEO
Date: 26 August, 2013
Time: 11:00am AEST
Access: http://www.brrmedia.com/event/114725
2. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
FY13
US$m
Normalised1 FY13
US$m
FY12
US$m Variance
Revenue 245.3 245.3 269.0 9%
Operating EBITDA 83.1 87.6 96.9 10%
EBITDA 84.7 89.2 97.4 9%
NPAT 46.5 53.8 65.5 18%
EPS (cents) 16.6 19.3 23.7 19%
Financial Year 2013 Results
1
Operating EBITDA declined by 9% after reporting 34% growth in FY12
Core OSV and Crew/Utility Vessel segments grew, albeit below expectations
Tug and Barge fleet performed well, however margins contracted versus record FY12 performance post DB Schenker project
Supplementary segments, Shipyard and Third Party Vessels, contracted substantially with roll off of DB Schenker project
Express Offshore Solutions had another strong year with higher revenue and improving margins
Withdrawal from Iran, one off provision of $4.5m impacting FY13 earnings
Refinancing of core facility at attractive terms resulting in US$2.8m write off of unamortised upfront fees
Continued operational excellence, MEO is a provider of choice
1. Excluding the impact of the $4.5m one-off Iran provision and $2.8m write off of the unamortised upfront fees associated with the refinancing of core facility
3. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
FY13 FY12 Variance
Revenue (US$m) 74.9 70.2 7%
Gross Profit (US$m) 45.9 43.8 5%
Gross Margin (%) 61.2 62.5
Utilisation improved to 84% in FY13 despite a weak 3rd
Quarter (73% utilisation) due to
a number of high end OSV’s undergoing
dockings and prep work for new contracts
Endurance, Endeavor, Galaxy, Constructor II,
Magellans and Sovereigns all experienced
downtime
FY14 looking positive with a number of long term
contracts secured, full year contribution from 4 vessel
additions in FY13
Fleet expansion continues
2 x 2,000 DWT PSV’s in Batam Shipyard to be
delivered in 1HFY14; one has secured a contract
Uniwise Offshore (Thailand JV) has two AHTS
on order with Chinese Shipyard, delivery mid
FY15
MEO has taken up purchase option for two
additional AHTS with the same Shipyard,
delivery late FY15
Segment Highlights
Segment Performance
Offshore Support Vessels (OSVs)
2
91
82 84
64.3
70.2
74.9
50.0
55.0
60.0
65.0
70.0
75.0
80.0
0
10
20
30
40
50
60
70
80
90
100
FY11 FY12 FY13
Revenue(US$m)
Utilisation(%)
Utilisation Revenue
4. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Segment Highlights
Segment Performance
Crew/Utility Vessels
3
91 92 93
49.1
54.7
56.5
44.0
46.0
48.0
50.0
52.0
54.0
56.0
58.0
0
10
20
30
40
50
60
70
80
90
100
FY11 FY12 FY13
Revenue(US$m)
Utilisation(%)
Utilisation Revenue
FY13 FY12 Variance
Revenue (US$m) 56.5 54.7 3%
Gross Profit (US$m) 32.9 32.7 1%
Gross Margin (%) 58.2 59.8
93% utilisation in FY13
Stable, dominant market leader in this segment
5 new vessels delivered in 2HFY13, with 2 more being
delivered in early FY14
Frame agreement with Singaporean Shipyard to deliver 6
additional vessels between Dec-13 and Dec-14, with an
option to acquire 4 more in CY 2015
8 older vessels sold during FY13; renewal activity to
continue
5. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
76% utilisation in FY13
Margin contraction due to lower activity in Australia post
DB Schenker contract completion
EOS projects are keeping a portion of the fleet busy
Subsea 7 (Gorgon) and Heerema (Ichthys) contracts will
utilise a number of Barges in FY14 and FY15
Tarka was purchased in 2HFY13
330 x 120 foot Barge purchased in early FY14
2 x 400ft Ballastable Barges to be delivered in 1HFY14
from our internal Shipyard
Segment Highlights
Segment Performance
Tugs and Barges
4
FY13 FY12 Variance
Revenue (US$m) 46.9 42.3 11%
Gross Profit (US$m) 24.7 27.5 10%
Gross Margin (%) 52.6 64.9
53
77 76
20.7
42.3
46.9
0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
0
10
20
30
40
50
60
70
80
90
100
FY11 FY12 FY13
Revenue(US$m)
Utilisation(%)
Utilisation Revenue
6. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Legacy assets from Samson acquisition
Small, non core segment
Utilisation improved to 55% in 2H FY13
One vessel being used internally for logistics support
One more vessel divested in early 2H FY13, four
remaining
Plan to exit this segment over time
Segment Highlights
Segment Performance
Coastal Survey Vessels
5
68
47
40
5.0
5.7
5.5
4.6
4.8
5.0
5.2
5.4
5.6
5.8
0
10
20
30
40
50
60
70
80
90
100
FY11 FY12 FY13
Revenue(US$m)
Utilisation(%)
Utilisation Revenue
FY13 FY12 Variance
Revenue (US$m) 5.5 5.7 3%
Gross Profit (US$m) 0.8 1.8 56%
Gross Margin (%) 14.0 32.0
7. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Vessels chartered in from Third Parties to
supplement MEO’s core fleet
Non-core, opportunistic earnings stream
Significant decline in earnings in this segment as
anticipated due to large spread of vessels chartered
in for DB Schenker project in FY12
Project contingency released in FY13 improving
margin
Segment Highlights
Segment Performance
Third Party Vessels
6
FY13 FY12 Variance
Revenue (US$m) 26.0 53.1 51%
Gross Profit (US$m) 6.9 9.9 30%
Gross Margin (%) 26.8 18.7
15.1
53.1
26.0
0.0
10.0
20.0
30.0
40.0
50.0
60.0
FY11 FY12 FY13
Revenue(US$m)
8. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Third party revenue down as a result of DB
Schenker project completion
Continued efforts to build prospects for third party
earnings (fabrication, repair, newbuilding)
Margin enhancement due to efficiency
improvements and release of project contingencies
Newbuilding activity continues
2 x 2,000 DWT Platform Supply Vessels
(“PSVs”) expected delivery in mid CY14
2 x 400ft Ballastable Barges expected
delivery in 1H FY14
Segment Highlights
Segment Performance
Shipyard
7
FY13 FY12 Variance
Revenue (US$m) 8.5 16.6 49%
Gross Profit (US$m) 3.1 4.2 26%
Gross Margin (%) 36.8 25.4
9. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Project and pipe transportation business continues
to gain momentum
Low capital intensity
Margin enhancement track record is established
Further expansion of client base, with a number of
new pipe delivery and structure transport contracts
won in SE Asia and Middle East
Bidding on a number of new major Australian
opportunities
Expanding pipeline prospects in this niche
segment
Utilisation upside for MEO’s Tug and Barge fleet
Segment Highlights
Segment Performance
Express Offshore Solutions
8
FY13 FY12 Variance
Revenue (US$m) 36.7 30.1 22%
Gross Profit (US$m) 5.4 3.2 69%
Gross Margin (%) 14.8 10.6
10. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
41%
34%
23%
2%
FY13 Revenue
Asia
Australia
Middle East
Other Inter-regional
Regional Update and Outlook
Dip in activity levels in Australia in FY13, however new opportunities are
shaping up for the new year
Long term OSV contract won in May-13 for Sovereign I
Large Barge contract awarded by Heerema for Icthys project
Large AHT & Barge contract awarded by Subsea 7 for Gorgon project
Middle East continues to deliver high utilisation levels
Exposure to Qatar grew in FY13
Local setup created in Abu Dhabi
Continued focus on developing Saudi and UAE businesses
South-East Asia remains our core market
Thailand operations continued to expand in FY13; increased from 6
OSV’s in FY12 to 8 OSV’s in FY13
More vessels deployed into Indonesia and Malaysia
Regional Update
FY14 Outlook
Positive outlook for the group, return to earnings growth expected in FY14
No adjustment to earnings guidance issued on 23 April 2013
9
11. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Clear Fleet Strategy
11
Maximise
Utilisation
Expand OSV
Fleet
Renew
Crew/Utility
Vessel Fleet
Value Added
Deployment
of Transport
Assets
Support
Infrastructure
Customer
Focus
Operational
Excellence
12. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
17.9
80.6
7.7
28.1
88.2
14.0
8.4 6.6 0.0 17.1
0.0
20.0
40.0
60.0
80.0
100.0
120.0
140.0
160.0
US$m
Finance Update
12
Strong cash generation off a lower earnings base
Growth CAPEX program largely funded by
operating cashflows
Non collection of Iran receivable due to exit from
the region impacted operating cashflow in FY13
Fleet renewal activity continues with proceeds
reinvested into more relevant assets
Core facility refinanced, significantly pushing
back amortisation of the facility
OpeningCash
OperatingCashflows
DebtService/Upsize
GrowthCAPEX
MaintenanceCAPEX
Dividends
Tax
ClosingCash
0.0
20.0
100.0
80.0
60.0
40.0
120.0
140.0
US$m
160.0
Other
VesselDivestments
13. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Core facility refinanced on attractive terms
US$160 Term Loan + US$140m RCF
Margin of 2.45% + LIBOR
RCF drawn to US$56m as at 30 June 2013
Finance Update (cont.)
14
Strong balance sheet, conservative gearing Dividend on hold
Dividend is currently on hold
Company prefers to preserve cash for future growth
opportunities
FY13 FY12
Net Debt 219.5 179.2
Net Debt / EBITDA 2.51 1.8
Gearing (%)2 36.4% 33.9%
1. Excluding the one off US$4.6m Iran provision
2. Net Debt / (Net Debt + Equity)
14. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Solid execution capability
Financial capacity to fund growth
Well positioned in a healthy industry
Attractive pipeline of opportunities
Proven operational excellence
Strong balance sheet
Summary
13
Clear strategy for future growth
16. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Appendix 2
Segments
FY13
Revenue
FY13
Gross Profit
OSVs 74.9 45.9
Crew/Utility Vessels 56.5 32.9
Tugs and Barges 46.9 24.7
Coastal Survey Vessels 5.5 0.8
Third Party Vessels 26.0 6.9
Shipyard 8.5 3.1
EOS 36.7 5.4
EOS Elimination1 (9.7) -
Total 245.3 119.7
17
1. Elimination for intercompany charter of vessels from MEO to EOS
17. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Appendix 3
Statement of Financial Position
(US$’000) As at 30 Jun 2013 As at 30 Jun 2012
Current assets
Cash and cash equivalents 17.1 17.9
Trade receivables 75.0 67.9
Other receivables and prepayments 11.4 15.3
Inventories 6.0 6.1
Vessels held for sale 1.8 -
Total current assets 111.2 107.1
Non-current assets
Property, plant and equipment 499.0 431.6
Other assets 3.0 1.6
Goodwill 59.2 62.6
Intangible assets 0.5 0.7
Total non-current assets 561.8 496.5
TOTAL ASSETS 673.0 603.6
Current liabilities
Trade and other payables 50.1 49.4
Current tax payable 1.7 6.1
Loans and borrowings 23.1 23.9
Other liabilities 0.3 0.4
Total current liabilities 75.2 79.8
Non-current liabilities
Loans and borrowings 213.5 173.2
Other non-current liabilities 0.9 1.3
Total non-current liabilities 214.4 174.5
TOTAL LIABILITIES 289.6 254.3
NET ASSETS 383.4 349.4
Shareholders equity
Share capital 190.4 184.0
Other equity reserves (42.7) (43.4)
Translation reserve (4.1) 1.5
Retained earnings 238.3 206.8
Minority interests 1.5 0.5
TOTAL EQUITY 383.4 349.4
18
18. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Appendix 4
Cash Flow Statement
US$m FY13 FY12
EBIT 60.0 77.1
Depreciation and amortisation 24.6 20.6
EBITDA 84.7 97.7
Vessel disposal gains (1.5) (0.8)
Non-cash and other items 5.7 (0.6)
Working capital movement (8.1) (7.0)
Cash flows available from operations 80.8 89.3
Proceeds from sale of property, plant and equipment (including vessels) 7.7 1.8
Capital expenditure - growth (88.2) (90.7)
Capital expenditure - maintainance (14.0) (9.9)
Other investing activities (0.2) (16.3)
Cash flows before financing and tax (13.9) (25.8)
Financing (19.7) (25.0)
Debt repayment (287.4) (44.3)
Debt drawdown 327.0 92.6
Tax (6.6) (4.1)
Cash flows after financing and tax (0.7) (6.7)
19
19. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Appendix 5
Fleet Composition as at 30 June 20131
20
124 vessels
+ 17 under
construction /
to be delivered
Vessels under construction / to be delivered
1. Excludes Third Party Vessels
25
63
11
4
6
8
21
3
0
10
20
30
40
50
60
70
80
OSV Crew/Utility
Vessels
Tugs and
Barges
Coastal Survey
Vessels
Numberofvessels
Barges
Tugs
20. www.miclynexpressoffshore.comMICLYN EXPRESS OFFSHORE
Reliance on Third Party Information
The views expressed here contain information that has been derived from publicly available sources that have not been independently
verified. No representation or warranty is made as to the accuracy, completeness or reliability of the information. This presentation should
not be relied upon as a recommendation or forecast by Miclyn Express Offshore Limited (“Miclyn Express Offshore”).
Forward Looking Statements
Some of the information contained in this document may constitute forward-looking statements that are subject to various risks and
uncertainties. Nothing in this document is a promise or representation as to the future. Statements or assumptions in this document as to
future matters may prove to be incorrect. Miclyn Express Offshore does not make any representation or warranty as to the accuracy of
such statements or assumptions. You acknowledge that circumstances may change and the contents of this document may become
outdated as a result. You also acknowledge that no audit or review has been undertaken by an independent third party of the
assumptions, data, results, calculations and forecasts contained in or referred to in this document. You should make your own independent
assessment of the information.
No Warranties
We makes no warranty, express or implied, nor assumes any responsibility in its contents for its accuracy, completeness, its use for any
general of particular purpose, nor that such items or use of such items would not violate or infringe rights of others.
No Offer of Securities
Nothing in this release should be construed as either an offer to sell or a solicitation of an offer to buy or sell Miclyn Express Offshore
securities in any jurisdiction.
Pro-Forma Financial Information
References to pro forma financials exclude any exceptional items. A reconciliation to statutory financials is contained within the
prospectus, available at our website www.miclynexpressoffshore.com.
Important notice and disclaimer
21