Investor Presentation • Aug 21, 2019
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figures in NOK 1,000 | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 6 079 453 | 6 001 380 | 11 642 724 | 11 754 529 | 22 837 084 |
| EBITDA* | 1 206 114 | 1 569 641 | 2 362 703 | 3 014 934 | 5 238 612 |
| EBIT* | 874 494 | 1 335 462 | 1 711 753 | 2 552 695 | 4 278 538 |
| Pre-tax profit** | 955 134 | 1 344 045 | 1 894 589 | 2 671 166 | 4 396 999 |
| EPS (NOK)* | 2,20 | 2,86 | 4,40 | 5,44 | 9,79 |
| Total assets | 38 777 849 | 37 546 736 | 37 954 835 | ||
| Net interesting bearing debt *** | 5 127 920 | 4 656 852 | 3 982 594 | ||
| Equity ratio | 58 % | 57 % | 59 % | ||
| Group EBITDA incl. 50% of Pelagia | 1 331 611 | 1 655 854 | 2 587 736 | 3 203 439 | 5 561 212 |
| EBITDA Salmon/whitefish | 1 023 484 | 1 160 740 | 1 957 009 | 2 274 860 | 4 228 205 |
| EBITDA Pelagic incl. proportional Pelagia | 308 127 | 495 113 | 630 727 | 928 579 | 1 333 007 |
In June 2019 Austevoll Seafood ASA paid out dividend:
✓ NOK 3.50 per share (2018: 2.80 per share)
✓ Total MNOK 710
* Before fair value adjustments related to biological assets
** In pre-tax profit is the effect from fair value adjustments related to biological assets excluded, also for biological assets in associated company.
*** Ex. Right-of-use assets liabilities
| PERU | CHILE | NORTH ATLANTIC | AUSTEVOLL SEAFOOD GROUP | |
|---|---|---|---|---|
| PELAGIC FISHING |
7% of anchovy quota centre-north 20 fishing vessels |
8.4% of pelagic fishing quota 3 fishing vessels |
3 fishing vessels | 400,000 - 500,000 MT of pelagic fish caught annually (26 vessels) |
| PELAGIC PROCESSING |
7 processing plants | 4 processing plants | 27 processing plants* | 38 processing plants Intake of 1.6 – 2.0 mill MT of fish annually |
| WHITEFISH | 11% whitefish quota (NO) • 9 fishing vessels • 8 Processing plants |
100,000 - 120,000 MT of whitefish (9 vessels) 8 processing plants |
||
| SALMON | Norway: Salmon licenses • incl. salmon operation UK* |
190,000 - 200,000 MT of salmon |
||
| SALES | Integrated sales organisation | Integrated sales organisation | Integrated sales organisation | Wholesale with global sales & distribution |
* Associated companies
Austral Group S.A.A Foodcorp Chile S.A Br. Birkeland AS Pelagia AS (associated)
MILLIONS OF MT
• 1st season quota 2.1 million MT 97.84% caught vs. 3.3 million MT 2018 100% caught
• Peruvian quota for 2019 is estimated about 4.5 million MT (subject to IMPARPE cruises)
| Volume '000 MT | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2019E | 2018 |
|---|---|---|---|---|---|---|
| Own catch | ||||||
| Anchoveta | 139 | 234 | 164 | 276 | 319 | 403 |
| Mackerel | 0 | 1 | 17 | 5 | 19 | 11 |
| Purchase | ||||||
| Anchoveta | 48 | 79 | 73 | 123 | 134 | 187 |
| Mackerel | 0 | 0 | 0 | 0 | 0 | 0 |
| Total ('000 MT) | 187 | 314 | 254 | 404 | 472 | 601 |
| Volume '000 MT | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2019E | 2018 |
|---|---|---|---|---|---|---|
| Own catch: | ||||||
| Mackerel and other species | 12 | 21 | 37 | 42 | 53 | 57 |
| Purchase: | ||||||
| Sardine/anchovy | 11 | 10 | 23 | 23 | 25 | 26 |
| Giant squid/mackerel | 3 | 5 | 3 | 10 | 4 | 12 |
| Total ('000 MT) | 26 | 36 | 63 | 75 | 82 | 95 |
(2009-2019)
Source: Norges Sildesalgslag, Hav f orskningsinstituttet.
Estimates is based on data f rom the abov e
* Horse Mackerel, Sand Eel, Norway Pout, Boar ** Capelin from both the Barents Sea and Iceland sources and ICES recommendation
| Norway, UK and Ireland ('000 M T) |
Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2019E | 2018 |
|---|---|---|---|---|---|---|
| Raw Material: | ||||||
| Fishmeal and fish oil | 188 | 211 | 395 | 475 | 528 | 674 |
| Protein concentrate/oil | 6 9 |
5 4 |
137 | 140 | 252 | 247 |
| Total ('000 MT) | 258 | 265 | 532 | 615 | 805 | 921 |
All volume based on 100%
| Volume ('000 MT) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2019E | 2018 |
|---|---|---|---|---|---|---|
| Raw material intake | 17 | 47 | 116 | 172 | 355 | 416 |
10 www.auss.no Austevoll Seafood ASA
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 1,471 | 1,276 | 3,115 | 2,739 | 6,369 |
| EBITDA | 251 | 172 | 450 | 377 | 645 |
| EBIT | 198 | 123 | 343 | 276 | 443 |
| Sales volumes (tonnes): | |||||
| Frozen | 45,300 | 51,500 | 119,400 | 128,800 | 284,700 |
| FM/FPC/Oil | 42,600 | 42,100 | 83,800 | 76,200 | 177,700 |
• Q2 2019: Gain of sales MNOK 105
Associated company, AUSS share = 50%
Lerøy Seafood Group ASA
| 2013 GWT |
2014 GWT |
2015 GWT |
2016 GWT |
2017 GWT |
2018E GWT |
2019E GWT |
|
|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS* | 24 200 | 26 800 | 29 200 | 30 000 | 39 200 | 36 800 | 34 000 |
| Lerøy Midt AS |
58 900 | 68 300 | 71 400 | 52 200 | 64 500 | 66 500 | 71 000 |
| Lerøy Sjøtroll | 61 700 | 63 200 | 57 100 | 68 000 | 54 000 | 58 800 | 63 000 |
| Total Norway | 144 800 |
158 300 | 157 700 | 150 200 | 157 800 |
162 000 | 168 000 |
| Villa Organic AS** | 6 000 | ||||||
| NorskottHavbruk (UK)*** |
13 400 | 13 800 | 13 500 | 14 000 | 15 500 | 13 700 | 15 000 |
| Total | 158 200 | 178 100 | 171 200 | 164 200 | 173 300 | 175 800 | 183 000 |
*) Included harvested volume from Villa Organic after split July 2014
**) LSG's share of Villa Organic's v olume in H1 2014, not consolidated
***) LSG's share, not consolidated
| Catch volume Q2/19 |
Catch volume Q2/18 |
Catch volume YTD 2019 |
Catch volume YTD 2018 |
Remaining quota 2019 |
Remaining quota 2018 |
|
|---|---|---|---|---|---|---|
| Cod | 3 0 0 9 | 3817 | 11889 | 13 091 | 10 540 | 11 189 |
| Haddock | 928 | 441 | 6 174 | 6987 | 2922 | 1939 |
| Saithe | 2 2 5 0 | 5401 | 5464 | 9 0 8 4 | 16 852 | 10 4 14 |
| Shrimps | 6 3 3 2 | 3 2 7 9 | 7 103 | 4 604 | ||
| Other | 3 3 4 0 | 5 2 5 2 | 5766 | 6691 | ||
| Total | 15 860 | 18 190 | 36 395 | 40 458 | 30 314 | 23 541 |
*) Quota for Haddock was increased during 2018 (redistributed). This number shows status as of Q1/2018
| Figures in 1,000 tonnes | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2019 E | 2018 |
|---|---|---|---|---|---|---|
| Group companies: | ||||||
| Norway (whitefish) | 16 | 18 | 36 | 40 | 63 | 66 |
| Norway (pelagic) | 3 | 17 | 17 | 30 | 30 | 41 |
| Chile own catch | 12 | 21 | 37 | 42 | 53 | 57 |
| Chile purchase | 14 | 15 | 26 | 33 | 30 | 38 |
| Peru own catch | 139 | 234 | 180 | 281 | 338 | 415 |
| Peru purchase | 48 | 80 | 74 | 124 | 134 | 188 |
| Total Group companies | 232 | 385 | 370 | 550 | 648 | 805 |
| Joint ventures: | ||||||
| Europe purchase (HC) | 17 | 47 | 116 | 172 | 355 | 416 |
| Europe purchase (FM/FPC/Oil) | 258 | 265 | 532 | 615 | 805 | 921 |
| Totalt Joint venture: | 275 | 312 | 648 | 787 | 1,160 | 1,337 |
| Total wildcatch | 506 | 697 | 1,018 | 1,337 | 1,808 | 2,142 |
| Salmon/trout (GWT)* | 42 | 41 | 78 | 85 | 191 | 182 |
| Total Group | 548 | 738 | 1,095 | 1,422 | 1,999 | 2,323 |
* Incl. 50% of the Scottish Sea Farms volumes
| (NOK 1,000) | Q2 2019 | Q2 2018 | Δ% |
|---|---|---|---|
| Revenue | 6,079,453 | 6,001,380 | 1.3 % |
| EBITDA* | 1,206,114 | 1,569,641 | -23.2 % |
| Depreciation/impairment | 331,620 | 234,179 | |
| EBIT* | 874,494 | 1,335,462 | -34.5 % |
| Income from associates* | 142,454 | 110,933 | |
| Net finance | -61,814 | -102,350 | |
| Pre-tax** | 955,134 | 1,344,045 | -28.9 % |
| Net profit | 934,952 | 1,395,017 | |
| EPS (NOK) | 2.65 | 3.84 | |
| EPS (NOK)* | 2.20 | 2.86 |
* Before fair value adjustments related to biological assets
** In pre-tax profit the effect from fair value adjustments related to biological assets is excluded. This effect is also excluded for biological assets in associated companies.
a) AUSS incl. proportional 50% of Pelagia AS
| Q2 2019 | Q2 2018 | |
|---|---|---|
| Biomass adj group company | 206,528 | 481,021 |
| Biomass adj group associated companies | 8,123 | 6,139 |
| (NOK 1,000) | H1 2019 | H1 2018 | Δ% |
|---|---|---|---|
| Revenue | 11,642,724 | 11,754,529 | -1.0 % |
| EBITDA* | 2,362,703 | 3,014,934 | -21.6 % |
| Depreciation/impairment | 650,950 | 462,239 | |
| EBIT* | 1,711,753 | 2,552,695 | -32.9 % |
| Income from associates* | 294,306 | 270,055 | |
| Net finance | -111,470 | -151,584 | |
| Pre-tax** | 1,894,589 | 2,671,166 | -29.1 % |
| Net profit | 1,528,087 | 3,266,811 | |
| EPS (NOK) | 4.43 | 8.41 | |
| EPS (NOK)* | 4.40 | 5.44 |
* Before fair value adjustments related to biological assets
** In pre-tax profit the effect from fair value adjustments related to biological assets is excluded. This effect is also excluded for biological assets in associated companies.
a) AUSS incl. proportional 50% of Pelagia AS
| H1 2019 | H1 2018 | |
|---|---|---|
| Biomass adj group company | 32,340 | 1,467,586 |
| Biomass adj group associated companies | -12,467 | 8,843 |
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 5,350 | 5,077 | 10,097 | 10,077 | 19,880 |
| EBITDA* | 1,023 | 1,161 | 1,957 | 2,275 | 4,228 |
| EBIT* | 774 | 1,000 | 1,465 | 1,960 | 3,569 |
| Harvested volume (GWT) | 37,055 | 37,822 | 69,372 | 76 | 162,039 |
| EBIT/kg* ex. Havfisk (NOK) | 19.0 | 23.4 | 18.1 | 22.1 | 19.6 |
| Havfisk catch volume (MT) | 15,860 | 18,190 | 18,190 | 40,458 | 66,255 |
| EBIT Havfisk (MNOK) | 40 | 116 | 212 | 294 | 388 |
* Before fair value adjustments related to biological assets
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 368 | 635 | 925 | 898 | 1,640 |
| EBITDA | 95 | 322 | 236 | 385 | 619 |
| EBIT | 48 | 283 | 141 | 307 | 453 |
| Raw material (MT): | 187,679 | 313,361 | 254,064 | 404,853 | 602,703 |
| Sales volumes: | |||||
| Fishmeal (MT) | 23,770 | 39,818 | 54,659 | 56,272 | 93,636 |
| Fish oil (MT) | 131 | 2,825 | 6,806 | 4,775 | 16,933 |
• Sales
o Q2/19 paid out dividend MNOK 215 vs. zero dividend payment in 2018
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 212 | 212 | 359 | 378 | 603 |
| EBITDA | 33 | 53 | 84 | 108 | 90 |
| EBIT | 24 | 46 | 67 | 94 | 80 |
| Raw material intake: | 25,268 | 36,613 | 62,755 | 75,127 | 94,971 |
| Sales volumes: | |||||
| Fishmeal (MT) | 3,985 | 3,357 | 7,319 | 5,884 | 10,168 |
| Fish oil (MT) | 1,534 | 1,868 | 2,473 | 2,064 | 3,696 |
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 117 | - | 185 | 166 | 320 |
| EBITDA* | 40 | 5 | 58 | 63 | 91 |
| EBIT* | 31 | 1 | 44 | 54 | 70 |
| Harvested volume (GWT) | 1,900 | - | 3,092 | 2,809 | 5,727 |
| EBIT/kg* all incl. (NOK) | 16.3 | - | 14.4 | 18.9 | 12.3 |
* Before fair value adjustments related to biological assets
o Up y-o-y
| * | |||||
|---|---|---|---|---|---|
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
| Revenue | 41 | 73 | 87 | 270 | 407 |
| EBITDA | 10 | 29 | 19 | 182 | 213 |
| EBIT | -1 | 11 | -3 | 148 | 129 |
| * Gain from sale of Maron AS | 157 | 157 | |||
| Adjusted EBITDA | 25 | 56 | |||
| Adjusted EBIT | -9 | -28 |
| (NOK 1,000) | 30-Jun-19 | 30-Jun-18 | 31-Dec-18 |
|---|---|---|---|
| Intangible assets | 11,453,094 | 11,495,376 | 11,491,957 |
| Tangible fixed assets | 9,192,249 | 8,298,786 | 8,851,442 |
| Right-of-use assets | 1,434,940 | - | - |
| Financial non-current assets | 2,370,619 | 2,184,266 | 2,392,894 |
| Total non-current assets | 24,450,902 | 21,978,428 | 22,736,293 |
| Biological assets at cost | 4,253,112 | 3,578,566 | 4,234,125 |
| Fair value adjustment of biomass | 1,601,333 | 2,292,139 | 1,634,911 |
| Other inventory | 1,765,858 | 1,710,353 | 1,896,897 |
| Receivables | 3,411,385 | 3,141,068 | 3,059,746 |
| Cash and cash equivalents | 3,295,259 | 4,846,182 | 4,392,863 |
| Total current assets | 14,326,947 | 15,568,308 | 15,218,542 |
| Total assets | 38,777,849 | 37,546,736 | 37,954,835 |
| NIBD ex. right-of-use assets liabilities | 5,127,920 | 4,656,852 | 3,982,594 |
| NIBD incl. right-of-use assets liabilities | 6,521,129 | ||
| Equity | 22,473,670 | 21,265,781 | 22,454,007 |
| Equity ratio | 58% | 57% | 59% |
| USD/NOK: | ||
|---|---|---|
| • | 30.06.2019: | 8.52 |
| • | 31.12.2018: | 8.69 |
Pelagia AS is an associated company which is included in the line Financial non-current assets of the Group balance sheet
o As such the Group balance sheet does not include proportional consolidation of Pelagia (50%)
| (NOK 1,000) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 (audited) |
|---|---|---|---|---|---|
| Pre tax profit | 1,169,785 | 1,831,205 | 1,914,461 | 4,147,596 | 5,192,428 |
| Biomass adjustment | -206,529 | -481,021 | -32,340 -1,467,586 | -798,388 | |
| Paid tax | -373,944 | -625,416 | -805,612 | -888,712 | -948,184 |
| Depreciaton and impairments | 331,620 | 234,179 | 650,950 | 462,239 | 960,074 |
| Associated companies | -150,577 | -117,073 | -281,839 | -278,899 | -472,019 |
| Interest (net) | 67,010 | 83,400 | 124,545 | 145,262 | 276,901 |
| Working capital | 431 | -613,421 | -470,955 | -781,861 -1,049,005 | |
| Cash from operating activities | 837,796 | 311,853 | 1,099,210 | 1,338,039 | 3,161,807 |
| Net investment in capex | -302,507 | -511,380 | -740,326 -1,374,902 -2,533,241 | ||
| Acquisitions and divestments | 42,548 | 91,684 | 43,617 | 384,431 | 422,526 |
| Dividend received | 250,068 | 312,200 | 256,555 | 312,200 | 395,200 |
| Others | 12,911 | 11,918 | 28,459 | 74,688 | 109,838 |
| Cash from investing activities | 3,020 | -95,578 | -411,695 | -603,583 -1,605,677 | |
| Change in long term loans | -254,392 | 126,969 | -483,150 | 444,475 | -888,472 |
| Change in short term loans | 43,910 | -133,040 | 273,927 | -150,507 | -5,374 |
| Dividends | -1,408,039 -1,081,324 -1,415,702 -1,081,324 -1,081,324 | ||||
| Others | -78,998 | -41,164 | -156,552 | -174,761 | -277,678 |
| Cash from financing activities | -1,697,519 -1,128,559 -1,781,477 | -962,117 -2,252,848 | |||
| Cash at the beginning of the period | 4,165,483 | 5,750,369 | 4,392,863 | 5,074,875 | 5,074,875 |
| Net change in cash (incl.exchange gain/losses) | -870,224 | -904,187 -1,097,604 | -228,693 | -682,012 | |
| Cash at the end of the period | 3,295,259 | 4,846,182 | 3,295,259 | 4,846,182 | 4,392,863 |
Dividend paid from group companies, total MNOK 1,408
Austevoll Seafood ASA paid a dividend of NOK 3.50 per share, in total MNOK 710. (2018: NOK 2.80 per share)
| Fishmeal production week 32 (cumulative) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Regions | 2019 | 2018 | Change % | |||||
| Chile* | 267 507 | 270 159 | -1,0 % | |||||
| Peru | 567 449 | 962 381 | -41,0 % | |||||
| Danmark/Norway* | 191 977 | 217 376 | -11,7 % | |||||
| Iceland/North Atlantic* | 140 711 | 186 170 | -24,4 % | |||||
| Total | 1 167 644 | 1 636 086 | -28,6 % |
source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil *Includes U.K., Ireland and Faroe Islands
Production • IFFO Fishmeal production decreased 28.6% YTD week 32 vs. same period 2018
All prices and figures shown are only for statistical purposes and should not be taken as a reference - Source: IFFO, week 32, 2019
Prices (FOB Peru)
All prices and figures shown are only for statistical purposes and should not be taken as a reference - Source: IFFO, week 32, 2019
| Regions | 2019 | 2018 | Change % |
|---|---|---|---|
| Chile* | 92 905 | 93 883 | -1,0 % |
| Peru | 98 787 | 171 354 | -42,3 % |
| Danmark/Norway* | 48 496 | 52 404 | -7,5 % |
| Iceland/North Atlantic* | 21 352 | 32 284 | -33,9 % |
| Total | 261 540 | 349 925 | -25,3 % |
Fish oil production week 32 (cumulative)
source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil *Includes U.K., Ireland and Faroe Islands
• Feed grade: USD 1,865/MT
Prices (FOB Peru)
• Omega-3 grade: USD 2,200 ~ 2,300/MT
All prices and figures shown are only for statistical purposes and should not be taken as a reference - Source: IFFO, week 32, 2019
(in tonnes WFE )
| Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Region | Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change Volume | Change | ||||||
| Europe | 468 900 | 5,8% | 495 400 | 1.8% | 429 700 | $-4,4%$ | 493 800 | 4,5% | 506 600 | 0,9% | 606 400 | 6,6% | 664 100 | 3,6% |
| Norway | 199 000 | 4,8% | 234 200 | 2.9% | 171 100 | $-5,1%$ | 207 800 | 3,1% | 253 400 | 3,8% | 307 300 | 4,3% | 350 700 | 3,3% |
| United Kingdom | 170 500 | 8,0% | 166 300 | $-2,5%$ | 157 400 | $-5,4%$ | 177 200 | 12,6% | 153 600 | $-13,3%$ | 179 100 | 16,6% | 187 100 | 4,5% |
| Faroe Islands | 82 700 | 13.9% | 75 600 | $-8.6%$ | 77 300 | 2,2% | 80 300 | 3,9% | 71700 | $-10.7%$ | 80 300 | 12.0% | 82 300 | 2,5% |
| Ireland | 12 300 | 16,0% | 15700 | 27,6% | 15 800 | 0,6% | 17 000 | 7,6% | 14 300 | $-15.9%$ | 17 200 | 20,3% | 16 500 | $-4,1%$ |
| Iceland | 4 4 0 0 | 31,3% | 3 600 | $-18,2%$ | 8 100 | 125.0% | 11 500 | 42,0% | 13 600 | 18,3% | 22 500 | 65,4% | 27 500 | 22,2% |
| Americas | 760 600 | 16,4% | 823 800 | 8,3% | 732 200 | $-11,1%$ | 800 300 | 9,3% | 914 300 | 14,2% | 957 700 | 4,7% | 997 900 | 4,2% |
| Chile | 582 900 | 24.5% | 598 200 | 2,6% | 504 400 | $-15.7%$ | 564 200 | 11,9% | 677 400 | 20,1% | 707 000 | 4,4% | 727 400 | 2,9% |
| Canada | 95 000 | $-17.5%$ | 135 200 | 42,3% | 146 000 | 8.0% | 139 000 | $-4,8%$ | 146 100 | 5,1% | 146 600 | 0,3% | 155 000 | 5,7% |
| Australia | 42 000 | 7,7% | 54 400 | 29,5% | 50 900 | $-6,4%$ | 61 200 | 20,2% | 62 600 | 2,3% | 62 100 | $-0,8%$ | 67 500 | 8,7% |
| USA | 24 000 | 18,2% | 20 200 | $-15,8%$ | 22 500 | 11,4% | 21 700 | $-3.6%$ | 19 000 | $-12.4%$ | 18 500 | $-2,6%$ | 16 700 | $-9,7%$ |
| Others | 16 700 | 49.1% | 15 800 | $-5,4%$ | 8 4 0 0 | $-46.8%$ | 14 200 | 69.0% | 9 2 0 0 | $-35,2%$ | 23 500 | 155,4% | 31 300 | 33,2% |
| Totalt | 2 2 2 5 0 0 | 9,2% | 2 319 200 | 4,0% | 2 161 900 | $-6,8%$ | 2 294 100 | 6,1% | 2 420 900 | 5,5% | 2 564 100 | 5,9% | 2 662 000 | 3,8% |
Figures as per 16.08.2019 - Source: Kontali
Figures as per 16.08.2019 Kontali
regulations, taxes, changes in competition and pricing environments, fluctuations in currency exchange rates and interest rates and other factors.
Pelagia AS (100% figures) AUSS`s share = 50%
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 1,471 | 1,276 | 3,115 | 2,739 | 6,369 |
| EBITDA | 251 | 172 | 450 | 377 | 645 |
| EBIT | 198 | 123 | 343 | 276 | 443 |
| Net interest bearing debt | 2,447 | 2,540 | 2,525 |
Q2/19: including gain from sale of MNOK 105
Norskott Havbruk AS (100% figures) LSG's share = 50%
| (MNOK) | Q2 2019 | Q2 2018 | H1 2019 | H1 2018 | 2018 |
|---|---|---|---|---|---|
| Revenue | 407 | 479 | 813 | 998 | 2 057 |
| EBITDA | 130 | 195 | 261 | 377 | 730 |
| EBIT* | 106 | 174 | 216 | 348 | 661 |
| Volumes (gwt) | 5 796 | 6 225 | 10 598 | 12 725 | 27 464 |
| EBIT/kg* (NOK) | 18,4 | 28,0 | 20,4 | 27,3 | 24,1 |
| Net interest bearing debt | 854 | 368 | 508 |
* Before biomass adj.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.