To: William JH who wrote (76142 ) 10/12/2000 11:55:24 AM From: Terry D Respond to of 95453 Trico Marine Services § ( TMAR $16 3/16 )-Attractive Price Target: $24 Raising 2001 EPS Estimate MarketCap: $582.8 Million Index: NASDAQ Composite, Russell 2000 Industry leader Tidewater is raising supply boat rates from $5,500 to $6,500 per day in the Gulf of Mexico. TMAR will match this increase in its term contracts commencing in early November. Our prior assumption for 2001 was that TMAR’ s 53 vessel Gulf of Mexico fleet would average $6,000 per day at 81% utilization. This assumes that Trico Marine would achieve close to 100% utilization of its actively marketed vessels and would continue to cold stack 10 vessels. We now assume that TMAR will achieve $6,500 as an average dayrate and 81% utilization in 2001. Raising the average Gulf of Mexico dayrate assumption from $6,000 to $6,500 gives us an increase of $0.15 per share in earnings for 2001. Thus, we raised our EPS estimate from $0.60 in 2001 to $0.75. Our 2002 EPS estimate, which assumes an average Gulf of Mexico dayrate of $7,200 and 93% utilization, remains at $1.70.The improving earnings and cash flow outlook for TMAR means it can deleverage rapidly without further sales of assets or an equity offering. We project TMAR should generate “free” cash flow of around $60 million in 2001 and $100 million in 2002. Applying these funds wholly to debt reduction would cut long-term debt, which stands at $330 million, by 50%. Debt reduction, in turn, should magnify the recovery in earnings. We continue to believe that our price target of $24 for TMAR is achievable in 2001. Bear Stearns: 12/00E ($0.57) from $(0.60); Q3 $(0.11) 12/01E $0.75 from $0.60 Consensus: 12/00E $(0.56); Q3 $(0.06) 12/01E $0.62 Consensus Rating: 1.9 (Last Updated 10/5 )