Thursday 30 April 2015 by William Arnold Company updates

Coffey International 3Q15: Restructuring and impairments


Coffey reported further writedowns and restructure costs, in part due to the decline in iron ore prices

The continued decline in iron ore prices and the collapse in oil markets have impacted Coffey’s clients and therefore, the business. As such Coffey has reported further writedowns and restructure costs as follows:
  • Restructure costs in the range of $6-8m for FY2015 (annualised future benefit of restructure of $7-$9m). This is a cash cost and related to redundancies in the Geoservices division
  • Non-cash goodwill impairment of $12m relating to the Geoservices division
  • Earnings guidance for FY2015: underlying EBITDA before restructuring costs and impairment in the range of $18-20m with net loss after tax in the range of $16-18m

Key credit considerations

Relative value:
  As credit metrics have materially deteriorated, a repricing of the Coffey Notes further below par would seem likely.

Key risk:  Debt refinance: The turnaround story has not yet eventuated. There is expected to be less EBITDA than forecast, more costs than expected have been recorded and the level of debt to repay remains the same – while the term to maturity shortens.

Outlook: Positively, the company has exited the volatile mining/oil/gas sector (except for a small amount of oil sector remediation work) and will focus on the stable International Development and growing Infrastructure sectors. Under the scenario where the remaining business is stable, and taking into consideration the cost savings, annual EBITDA would be in the $27m region.

Relatively small company: with associated limited financial flexibility (market cap ~$38m).

Equity raising/asset sales: Access to equity markets may be limited as last time Coffey went to the market in 2011, the underwriter was left with ~70% of the $22m retail offer (while the institutional offer was fully raised: $18m).  If needed however, Coffey could sell its separate US based international development business MSI (bought in 2008 for around AUD$30m), and potentially other aid businesses which are profitable.

Detailed restructure/financial analysis

Figure 1 details the half yearly performance and forecast 2H15 figures based on Coffey’s guidance. The last few halves have been benign with no exceptionally negative news however the company has now indicated it will post significant restructuring in the back end of this financial year.

Coffey results table including EBITDA and NPAT
Source: FIIG Securities, Coffey International

When the Coffey Notes were issued in September 2014, the company expected to be at the bottom of a business cycle.  In prior years, losses were driven by collapsing mining activity and the company expected to replace this business, to some extent, in the oil and gas sector.  However this sector has also come under extreme pressure too with the fall in the price of oil and Coffey is again restructuring and writing down the value of its business in these sectors.  Figure 2 shows the breakdown in revenue by sector for YTD FY15.

Chart of third quarter 2015 total revenue by sector

Source: FIIG Securities, Coffey International

The restructuring relates to Coffey’s mining operations in Western Australia, and oil/gas internationally (Brazil/Canada). The business has now completely exited these operations and recognised redundancy or restructure costs and written off the value of these businesses (goodwill). Going forward Coffey will no longer derive any revenue form mining (0% down from 6% in Figure 2), and oil/gas related exposure will only be to profitable east coast Australian & NZ operations (c6% down from the 9% in Figure 2) related to site remediation services (environmental) not exploration. Figure 3 details Geoservices underlying EBITDA with 1H15 broken down by International and ANZ.

Figure 3. Graph of Geoservices underlying EBITDA

Source: FIIG Securities, Coffey International

Figure 4 details the company’s actual results to FY14, the Bloomberg consensus expectations of FY15 on issue on the bond (generally in-line with Coffey’s expectations), and Coffey’s revised guidance for the FY15.

Figure 4. Table of Coffey's actual financial results to FY14

Source: FIIG Securities, Bloomberg, Coffey International

Outlook: The company has exited mining/energy (except for a small amount of oil sector remediation work) and will focus on international development and infrastructure.  Post restructure, under the scenario where the remaining business is stable, and taking into consideration the cost savings, EBITDA would be estimated in the $27m region.


The company’s results are significantly lower than their prior expectations. Profitability FY15 will deteriorate with underlying EBITDA at $19m (versus former expectations of $29m) and NPAT at a $17m loss compared to expectations of $12m profit. The turnaround is taking longer or is worse than expected and credit metrics have therefore deteriorated. We expect the bond price will likely fall further below par. Positively, the company no longer has any material exposure to the volatile oil/gas/mining sectors. The company’s full FY15 financial reports are due out 10 August 2015 which will provide much more comprehensive information.


The contents of this document are copyright. Other than under the Copyright Act 1968 (Cth), no part of it may be reproduced, distributed or to a third party without FIIG’s prior written permission other than to the recipient’s accountants, tax advisors and lawyers for the purpose of the recipient obtaining advice prior to making any investment decision. FIIG asserts all of its intellectual property rights in relation to this document and reserves its rights to prosecute for breaches of those rights.

The information has been prepared solely for informational purposes only and does not constitute or form part of any offer for sale or subscription of, or solicitations or any offer to buy or subscribe for, or any invitation to subscribe for or purchase any securities and nothing contained herein shall form the basis of any contract or commitment whatsoever. The information is being furnished to you solely for your information and may not be reproduced or redistributed to any other person. No action has been taken to permit the public distribution of the information in any jurisdiction and the information should not be distributed to any person or entity in any jurisdiction where such distribution would be contrary to applicable law.

The information has not been lodged with Australian Securities and Investments Commission or any other authority. The information is intended for distribution only to financial institutions and professional investors whose ordinary business includes the buying or selling of securities in circumstances where disclosure is not required under Chapter 6D.2 or Chapter 7 of the Corporations Act 2001 of Australia (the “Corporations Act”) and only in such other circumstances as may be permitted by applicable law. Any securities that may be offered by the Issuer in, or into, Australia are offered only as an offer that would not require disclosure to investors under Part 6D.2 or 7.9 of the Corporations Act. This information is directed only to persons to whom disclosure is not required under Part 6D.2 or 7.9 of the Corporations Act. The information is a summary only and does not purport to be complete. It does not amount to an express or implied recommendation or a statement of opinion (or a report or either of those things) with respect to any investment in the Issuer nor does it constitute a financial product or financial advice. The information does not take into account the investment objectives, financial situation or needs of any particular investor. FIIG does not provide accounting, tax or legal advice. Prospective investors are required to make their own independent investigation and appraisal of the business and financial condition of the Issuer and the nature of any securities that may be issued by the Issuer. By accepting receipt of the information the recipient will be deemed to represent that they possess, either individually or through their advisers, sufficient investment expertise to understand the risks involved in any purchase or sale of any financial securities discussed herein.

Certain statements contained in the information may be statements of future expectations and other forward-looking statements. These statements involve subjective judgement and analysis and may be based on third party sources and are subject to significant known and unknown uncertainties, risks and contingencies outside the control of the Issuer which may cause actual results to vary materially from those expressed or implied by these forward looking statements. Forward-looking statements contained in the information regarding past trends or activities should not be taken as a representation that such trends or activities will continue in the future. You should not place undue reliance on forward-looking statements, which speak only as of the date of this report. Opinions expressed are present opinions only and are subject to change without further notice. No representation or warranty is given as to the accuracy or completeness of the information contained herein. There is no obligation to update, modify or amend the information or to otherwise notify the recipient if information, opinion, projection, forward-looking statement, forecast or estimate set forth herein, changes or subsequently becomes inaccurate.

Any offering of any security or other financial instrument that may be related to the subject matter of this communication will be made pursuant to separate and distinct documentation (“Offering Documents”) and in such case the information will be superseded in its entirety by any such Offering Documents in its final form. In addition, because the information is a summary only, it may not contain all material terms and the information in and of itself should not form the basis for any investment decision. Any decision to purchase securities in the context of a proposed offering of securities, if any, should be made solely on the basis of information contained in the Offering Documents published in relation to such an offering.

Neither FIIG nor the Issuer shall have any liability, contingent or otherwise, to any user of the information or to third parties, or any responsibility whatsoever, for the correctness, quality, accuracy, timeliness, pricing, reliability, performance or completeness of the information. In no event will FIIG or the Issuer be liable for any special, indirect, incidental or consequential damages which may be incurred or experienced on account of the user using information even if it has been advised of the possibility of such damages.

FIIG has been engaged by the Issuer to arrange the issue and sale of the Notes by the company and will receive fees from the issuer of the Notes. FIIG, its directors and employees and related parties may have an interest in the company and any securities issued by the company and earn fees or revenue in relation to dealing in those securities.

FIIG provides general financial product advice only. As a result, this document, and any information or advice, has been provided by FIIG without taking account of your objectives, financial situation and needs. FIIG’s AFS Licence does not authorise it to give personal advice. Because of this, you should, before acting on any advice from FIIG, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If this document, or any advice, relates to the acquisition, or possible acquisition, of a particular financial product, you should obtain a product disclosure statement relating to the product and consider the statement before making any decision about whether to acquire the product. Neither FIIG, nor any of its directors, authorised representatives, employees, or agents, makes any representation or warranty as to the reliability, accuracy, or completeness, of this document or any advice. Nor do they accept any liability or responsibility arising in any way (including negligence) for errors in, or omissions from, this document or advice. Any reference to credit ratings of companies, entities or financial products must only be relied upon by a ‘wholesale client’ as that term is defined in section 761G of the Corporations Act 2001 (Cth). FIIG strongly recommends that you seek independent accounting, financial, taxation, and legal advice, tailored to your specific objectives, financial situation or needs, prior to making any investment decision. FIIG does not provide tax advice and is not a registered tax agent or tax (financial) advisor, nor are any of FIIG’s staff or authorised representatives. FIIG does not make a market in the securities or products that may be referred to in this document. A copy of FIIG’s current Financial Services Guide is available at

An investment in notes or corporate bonds should not be compared to a bank deposit. Notes and corporate bonds have a greater risk of loss of some or all of an investor’s capital when compared to bank deposits. Past performance of any product described on any communication from FIIG is not a reliable indication of future performance. Forecasts contained in this document are predictive in character and based on assumptions such as a 2.5% p.a. assumed rate of inflation, foreign exchange rates or forward interest rate curves generally available at the time and no reliance should be placed on the accuracy of any forecast information. The actual results may differ substantially from the forecasts and are subject to change without further notice. FIIG is not licensed to provide foreign exchange hedging or deal in foreign exchange contracts services. The information in this document is strictly confidential. If you are not the intended recipient of the information contained in this document, you may not disclose or use the information in any way. No liability is accepted for any unauthorised use of the information contained in this document. FIIG is the owner of the copyright material in this document unless otherwise specified.

The FIIG research analyst certifies that all of the views expressed in this document accurately reflects their views about the companies and financial products referred to in this document and that their remuneration is not directly or indirectly related to the views of the research analyst. This document is not available for distribution outside Australia and New Zealand and may not be passed on to any third party without the prior written consent of FIIG.