Investor Presentation • May 14, 2019
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figures in NOK 1 000 , |
Q1 2019 |
Q1 2018 |
2018 |
|---|---|---|---|
| Revenue | 563 270 5 |
753 149 5 |
22 837 084 |
| EBITDA* | 1 156 589 |
1 445 293 |
238 612 5 |
| EBIT* | 837 259 |
1 217 233 |
4 278 538 |
| Pre-tax profit** |
939 455 |
1 327 121 |
4 396 999 |
| EPS (NOK)* |
2 20 , |
2 58 , |
9 79 , |
| Total assets |
39 412 727 |
37 536 182 |
37 954 835 |
| Net interesting bearing debt *** |
4 297 353 |
3 781 956 |
3 982 594 |
| Equity ratio |
58 % |
56 % |
59 % |
| Group EBITDA incl 50% of Pelagia |
1 256 125 |
1 547 587 |
5 561 212 |
| Salmon/whitefish EBITDA |
933 526 |
1 114 120 |
4 228 205 |
| EBITDA Pelagic incl . proportional Pelagia |
322 599 |
433 466 |
1 333 007 |
Q1 2018 EBITDA and EBIT includes gain of MNOK 157 related to sale of a fishing vessel with pelagic license
The Board will recommend to the annual general meeting in 2019 a dividend of NOK 3.50 per share (NOK 2.80 per share in 2018)
* 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
3
Austral Group S.A.A Foodcorp Chile S.A Br. Birkeland AS Pelagia AS (associated)
• Peruvian quota for 2019 is estimated about 4.5 million MT (subject to IMPARPE`s cruises)
Source - Imarpe
| Volume '000 MT |
Q1 2019 |
Q1 2018 |
2019E | 2018 |
|---|---|---|---|---|
| Own catch |
||||
| Anchoveta | 24 | 42 | 316 | 403 |
| Mackerel | 16 | 4 | 17 | 11 |
| Purchase | ||||
| Anchoveta | 25 | 44 | 155 | 188 |
| Mackerel | 0 | 0 | 0 | 0 |
| Total ('000 MT) |
65 | 90 | 488 | 602 |
| catch: Own |
||||
|---|---|---|---|---|
| Mackerel and other species |
25 | 21 | 55 | 57 |
| Purchase: | ||||
| Sardine/anchovy | 12 | 14 | 29 | 26 |
| squid/mackerel Giant |
0 | 4 | 6 | 12 |
| Total ('000 MT) |
37 | 39 | 90 | 95 |
Source: Norges Sildesalgslag, Havforskningsinstituttet.
Estimates is based on data from the above
* Horse Mackerel, Sand Eel, Norway Pout, Boar ** Capelin from both the Barents Sea and Iceland sources and ICES recommendation
| Norway, UK and Ireland ('000 MT) |
Q1 2019 |
Q1 2018 |
2019E | 2018 |
|---|---|---|---|---|
| Material: Raw |
||||
| Fishmeal fish oil and |
206 | 264 | 528 | 674 |
| concentrate/oil Protein |
68 | 87 | 252 | 247 |
| ('000 MT) Total |
274 | 351 | 805 | 921 |
All volume based on 100%
| Volume ('000 MT) | Q1 2019 | Q1 2018 | 2019E | 2018 |
|---|---|---|---|---|
| Raw material intake | 99 | 125 | 355 | 416 |
| (MNOK) | Q1 2019 |
Q1 2018 |
2018 |
|---|---|---|---|
| Revenue | 1 644 |
1 463 |
6 369 |
| EBITDA | 199 | 205 | 645 |
| EBIT impairment ex. |
145 | 153 | 436 |
| EBIT | 145 | 153 | 443 |
| Sales volumes (tonnes): |
|||
| Frozen | 74 100 |
300 77 |
284 700 |
| FM/FPC/Oil | 41 200 |
34 100 |
177 700 |
Associated company, AUSS share = 50%
| Salmon | Q1 2019 | Q1 2018 | 2019E | 2018 | |
|---|---|---|---|---|---|
| Harvest volume (GWT) | 1,192 | 2,808 | 7,800 | 5,727 | |
| EBIT (NOK/kg) | 11.2 | 18.9 | 12.3 |
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 | 36 000 |
| 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 | 66 000 |
| Total Norway | 144 800 |
158 300 | 157 700 | 150 200 | 157 800 |
162 000 | 173 000 |
| Villa Organic AS** | 6 000 | ||||||
| Norskott Havbruk (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 | 188 000 |
*) Included harvested volume from Villa Organic after split July 2014
**) LSG's share of Villa Organic's volume in H1 2014, not consolidated
***) LSG's share, not consolidated
| Catch volume Q1/19 |
Catch volume Q1/18 |
Remaining quota 2019 |
Remaining quota 2018 |
|
|---|---|---|---|---|
| Cod | 8 881 | 9 275 | 13 549 15 005 |
|
| Haddock | 5 246 | 6 545 | 3 850 | 2 380 |
| Saithe | 3 214 | 3 683 | 13 917 | 14 333 |
| Shrimps | 770 | 1 325 | ||
| Other | 2 424 | 1 440 | ||
| Total | 20 536 | 22 268 | 31 316 | 31 718 |
| Havfisk, prices | 01 2019 | 01 2018 | 2018 | 2017 |
|---|---|---|---|---|
| Cod | 34.1 | 29.9 | 31.2 | 26.7 |
| Haddock | 26.3 | 23.3 | 23.7 | 18.9 |
| Saithe | 12.8 | 12.6 | 11.5 | 11.6 |
| Figures in 1 000 tonnes , |
Q1 2019 |
Q1 2018 |
2019 E |
2018 |
|---|---|---|---|---|
| Group companies: |
||||
| Norway (whitefish) |
21 | 22 | 64 | 66 |
| Norway (pelagic) |
14 | 13 | 30 | 41 |
| Chile catch own |
25 | 21 | 55 | 57 |
| Chile purchase |
12 | 18 | 35 | 38 |
| Peru catch own |
41 | 47 | 333 | 415 |
| Peru purchase |
25 | 45 | 155 | 188 |
| Total Group companies |
138 | 165 | 672 | 805 |
| Joint ventures: |
||||
| Europe purchase (HC) |
99 | 125 | 355 | 416 |
| Europe purchase (FM/FPC/Oil) |
274 | 350 | 805 | 921 |
| Totalt Joint venture: |
373 | 475 | 1 160 |
1 337 |
| Total wildcatch |
511 | 640 | 1 832 |
2 142 |
| Salmon/trout (GWT)* |
36 | 44 | 196 | 182 |
| Total Group |
547 | 684 | 2 028 |
2 323 |
* Incl. 50% of the Scottish Sea Farms volumes
| (NOK 000) 1 , |
Q1 2019 |
Q1 2018 |
Δ% | Q1 a) 2019 |
Q1 a) 2018 |
Δ% |
|---|---|---|---|---|---|---|
| Revenue | 5 563 270 , , |
5 753 149 , , |
-3 3 % |
6 385 039 , , |
6 484 459 , , |
-1 5 % |
| EBITDA* | 1 156 589 , , |
1 445 293 , , |
-20 0 % |
1 256 125 , , |
1 547 587 , , |
-18 8 % |
| Depreciation/impairment | 319 330 , |
228 060 , |
346 265 , |
253 810 , |
||
| EBIT* | 837 259 , |
1 217 233 , , |
-31 2 % |
909 860 , |
1 293 777 , , |
-29 7 % |
| Income from associates* |
151 852 , |
159 122 , |
||||
| finance Net |
-49 656 , |
-49 234 , |
||||
| Pre-tax** | 939 455 , |
1 327 121 , , |
-29 2 % |
|||
| Net profit |
593 134 , |
1 871 794 , , |
||||
| EPS (NOK) |
1 79 |
4 57 |
||||
| EPS (NOK)* |
2 20 |
2 58 |
| Q1 2019 a | Q12018a) | $\Delta\%$ |
|---|---|---|
| 6,385,039 | 6,484,459 | $-1.5%$ |
| 1,256,125 | 1,547,587 | $-18.8%$ |
| 346,265 | 253,810 | |
| 909,860 | 1,293,777 | $-29.7%$ |
* 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 assosiated company.
a) AUSS incl. proportional 50% of Pelagia AS
| Q1 2019 |
Q1 2018 |
|
|---|---|---|
| Biomass adj group company |
-174 189 , |
986 565 , |
| Biomass adj group associated companies |
-20 590 , |
2 704 , |
| (MNOK) | Q1 2019 |
Q1 2018 |
2018 | |||
|---|---|---|---|---|---|---|
| Revenue | 4 747 |
5 000 |
19 880 |
|||
| EBITDA* | 934 | 1 114 |
4 228 |
|||
| EBIT* | 691 | 960 | 3 569 |
|||
| Harvested volume |
576 | |||||
| (GWT) | 32 317 |
37 | 162 039 |
|||
| EBIT/kg* Havfisk (NOK) ex. |
17 7 , |
20 8 , |
19 6 , |
|||
| Havfisk catch volume (MT) |
20 536 |
22 268 |
66 255 |
|||
| EBIT Havfisk (MNOK) |
171 | 178 | 388 |
** EBIT* divided by harvest volume salmon and trout
| (MNOK) | Q1 2019 |
Q1 2018 |
2018 |
|---|---|---|---|
| Revenue | 557 | 263 | 1 640 |
| EBITDA | 140 | 63 | 619 |
| EBIT | 93 | 24 | 453 |
| Raw material (MT): |
66 385 |
91 493 |
602 703 |
| Sales volumes: |
|||
| Fishmeal (MT) |
30 889 |
16 454 |
93 636 |
| Fish oil (MT) |
6 675 |
1 950 |
16 933 |
| (MNOK) | Q1 2019 |
2018 | |
|---|---|---|---|
| Revenue | 147 | 166 | 603 |
| EBITDA | 51 | 55 | 90 |
| EBIT | 43 | 48 | 80 |
| Rawmaterial intake: |
37 487 |
38 579 |
94 971 |
| Sales volumes: |
|||
| Fishmeal (MT) |
3 334 |
2 527 |
10 168 |
| Fish oil (MT) |
939 | 196 | 3 696 |
| Frozen (MT) |
9 224 |
15 026 |
40 277 |
• Sales
| (MNOK) | Q1 2019 |
Q1 2018 |
2018 |
|---|---|---|---|
| Revenue | 68 | 166 | 320 |
| EBITDA EBIT |
18 13 |
58 53 |
91 70 |
| Harvested volume (GWT) |
1 192 |
2 808 |
727 5 |
| EBIT/kg* (NOK) all incl |
11 2 , |
18 9 , |
12 3 , |
* before fair value adjusments related to biological assets
| (MNOK) | Q1 2019 |
Q1 2018 |
* 2018 |
|---|---|---|---|
| Revenue | 46 | 198 | 407 |
| EBITDA | 9 | 154 | 213 |
| EBIT | -2 | 136 | 129 |
| Gain from of AS * sale Maron Adjusted EBITDA Adjusted EBIT |
157 -3 -21 |
157 56 -28 |
• Blue whiting season started in March
* Q1 2018 adjusted EBITDA and EBIT (ex. gain from sale of Maron AS)
| (NOK 1,000) | 31-Mar-19 | 31-Mar-18 | 31-Dec-18 |
|---|---|---|---|
| Intangible assets | 11,476,996 | 11,460,868 | 11,491,957 |
| Tangible fixed assets | 9,010,638 | 8,032,082 | 8,851,442 |
| Right-of-use assets | 1,441,447 | - | - |
| Financial non-current assets | 2,499,250 | 2,394,433 | 2,392,894 |
| Total non-current assets | 24,428,331 | 21,887,383 | 22,736,293 |
| Biological assets at cost | 4,284,392 | 3,614,719 | 4,234,125 |
| Fair value adjustment of biomass | 1,417,228 | 1,795,339 | 1,634,911 |
| Other inventory | 1,794,665 | 1,418,143 | 1,896,897 |
| Receivables | 3,322,628 | 3,070,229 | 3,059,746 |
| Cash and cash equivalents | 4,165,483 | 5,750,369 | 4,392,863 |
| Total current assets | 14,984,396 | 15,648,799 | 15,218,542 |
| Total assets | 39,412,727 | 37,536,182 | 37,954,835 |
| NIBD ex. right-of-use assets liabilities | 4,297,353 | 3,781,956 | 3,982,594 |
| NIBD incl. right-of-use assets liabilities | 5,733,630 | ||
| Equity | 23,002,928 | 20,912,272 | 22,454,007 |
| Equity ratio | 58% | 56% | 59% |
| • | 31.03.2019: | 8.60 |
|---|---|---|
| • | 31.12.2018: | 8.69 |
Strong financial position, equity ratio at 58%
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) | Q1 2019 |
Q1 2018 |
2018 (audited) |
|---|---|---|---|
| Pre profit tax |
744 676 |
2 316 391 |
5 192 428 |
| Biomass adjustment |
174 189 |
-986 565 |
-798 388 |
| Paid tax |
-431 668 |
-263 296 |
-948 184 |
| Depreciaton and impairments |
319 330 |
228 060 |
960 074 |
| Associated companies |
-131 262 |
-161 826 |
-472 019 |
| (net) Interest |
57 535 |
61 862 |
276 901 |
| Working capital |
-471 386 |
-168 439 |
-1 049 005 |
| Cash from operating activities |
261 414 |
1 026 187 |
3 161 807 |
| Net investment in |
-437 819 |
-863 522 |
-2 533 241 |
| capex | |||
| Acquisitions and divestments |
1 069 |
292 748 |
422 526 |
| Dividend received |
6 487 |
- | 395 200 |
| Others | 15 549 |
62 769 |
109 838 |
| Cash from investing activities |
-414 714 |
-508 005 |
-1 605 677 |
| Change in long loans term |
-228 757 |
317 505 |
-888 472 |
| Change in short loans term |
230 018 |
-17 467 |
374 -5 |
| Dividends | -7 663 |
- | -1 081 324 |
| Others | -77 553 |
-133 597 |
-277 678 |
| Cash from financing activities |
955 -83 |
166 441 |
252 -2 848 |
| Cash at the beginning of the period |
4 392 863 |
5 074 875 |
5 074 875 |
| Net change in cash (incl.exchange gain/losses) |
-227 380 |
675 494 |
-682 012 |
| Cash at the end of the period |
4 165 483 |
5 750 369 |
4 392 863 |
Operational cash performance affected by
The Board will recommend to the annual general meeting in 2019 a dividend of NOK 3.50 per share (NOK 2.80 per share in 2018)
| Regions | 2019 | 2018 | Change % |
|---|---|---|---|
| Chile* | 155 | 180 | -14 |
| 219 | 854 | % | |
| Peru | 154 | 522 | -70 |
| 602 | 035 | % | |
| Danmark/Norway* | 119 | 142 | -16 |
| 870 | 311 | % | |
| Iceland/North | 108 | 140 | -23 |
| Atlantic* | 411 | 064 | % |
| Total | 538 | 985 | -45 |
| 102 | 264 | % |
source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil *Includes U.K., Ireland and Faroe Islands
Source: IFFO (Prices are only for statistical purpose and should not be taken as a reference)
Prices (FOB Peru, source: IFFO)
| Regions | 2019 | 2018 | Change % |
|---|---|---|---|
| Peru | 19 | 88 | % |
| 966 | 082 | -77 | |
| Danmark/Norway* | 23 | 29 | -19 |
| 554 | 197 | % | |
| Iceland/North | 24 | 26 | -5 |
| Atlantic* | 850 | 118 | % |
| Total | 133 | 208 | -36 |
| 379 | 591 | % |
source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil *Includes U.K., Ireland and Faroe Islands
Prices
(in tonnes WFE )
| Change | Change | Change | Change | Change | Change | Change | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2013 | 12-13 | 2014 | 13-14 | 2015 | 14-15 | 2016 | 15-16 | 2017 | 16-17 | 2018 | 17-18 | 2019 | 18-19 | |
| Norway | 1 143 600 |
-3 3 % , |
1 199 000 |
4 8 % , |
1 234 200 |
2 9 % , |
1 171 100 |
-5 1 % , |
1 207 800 |
3 1 % , |
1 253 400 |
3 8 % , |
1 321 000 |
5 4 % , |
| United Kingdom |
157 800 |
-1 0 % , |
170 500 |
8 0 % , |
166 300 |
-2 % 5 , |
157 400 |
4 % -5 , |
177 200 |
12 6 % , |
153 600 |
-13 3 % , |
179 100 |
16 6 % , |
| Faroe Islands |
72 600 |
3 3 % , |
82 700 |
13 9 % , |
75 600 |
-8 6 % , |
77 300 |
2 2 % , |
80 300 |
3 9 % , |
71 700 |
-10 7 % , |
80 200 |
11 9 % , |
| Ireland | 10 600 |
-32 1 % , |
12 300 |
16 0 % , |
15 700 |
27 6 % , |
15 800 |
0 6 % , |
17 000 |
7 6 % , |
14 300 |
-15 9 % , |
17 000 |
18 9 % , |
| Iceland | 3 350 |
3 1 % , |
4 400 |
31 3 % , |
3 600 |
-18 2 % , |
8 100 |
125 0 % , |
11 500 |
42 0 % , |
13 600 |
18 3 % , |
22 800 |
67 6 % , |
| Total Europe |
1 387 950 |
-3 1 % , |
1 468 900 |
8 % 5 , |
1 495 400 |
1 8 % , |
1 429 700 |
-4 4 % , |
1 493 800 |
4 % 5 , |
1 506 600 |
0 9 % , |
1 620 100 |
% 7 5 , |
| Chile | 468 100 |
28 6 % , |
582 900 |
24 5 % , |
598 200 |
2 6 % , |
504 400 |
-15 7 % , |
564 200 |
11 9 % , |
677 400 |
20 1 % , |
711 100 |
5 0 % , |
| Canada | 115 100 |
-15 7 % , |
95 000 |
-17 5 % , |
135 200 |
42 3 % , |
146 000 |
8 0 % , |
139 000 |
-4 8 % , |
146 200 |
5 2 % , |
146 500 |
0 2 % , |
| USA | 20 300 |
3 6 % , |
24 000 |
18 2 % , |
20 200 |
-15 8 % , |
22 500 |
11 4 % , |
21 700 |
-3 6 % , |
19 000 |
-12 4 % , |
17 200 |
-9 5 % , |
| Australia | 39 000 |
-2 % 5 , |
42 000 |
% 7 7 , |
54 400 |
29 % 5 , |
50 900 |
-6 4 % , |
61 200 |
20 2 % , |
61 300 |
0 2 % , |
61 800 |
0 8 % , |
| Others | 11 200 |
64 7 % , |
16 700 |
49 1 % , |
15 800 |
-5 4 % , |
8 400 |
-46 8 % , |
14 200 |
69 0 % , |
9 200 |
-35 2 % , |
22 300 |
142 4 % , |
| Total Others |
653 700 |
15 3 % , |
760 600 |
16 4 % , |
823 800 |
8 3 % , |
732 200 |
-11 1 % , |
800 300 |
9 3 % , |
913 100 |
14 1 % , |
958 900 |
5 0 % , |
| Total World-wide |
2 041 650 |
2 2 % , |
2 229 500 |
9 2 % , |
2 319 200 |
4 0 % , |
2 161 900 |
-6 8 % , |
2 294 100 |
6 1 % , |
2 419 700 |
5 5 % , |
2 579 000 |
6 6 % , |
fresh Atlantic salmon, cross-section, FCA Oslo as of week 18-2019 (Superior quality)
| Quarter | 2008 | 2009 | 2010 | 2011 | 2012 2013 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q1 | -26 | 29 | 34 | 40 | 27 | 36 — 47 |
41 | 58. | 65. | 60 — | -61 | |
| O2 | 26 | 36 | 41 | 38 | 28 | 42 | 40 | 38 | 64 | 67. | 68 | -66 |
| O 3 | 28 | 32 | 39 | -27 | 26 — | 38 | 35 | 41 | 60. | 56. | 55 | |
| $\Omega$ | 26 | 28 | 38 | -23 | 27 | 42 | 39 | 44 | 66. | 49 | 55 | |
| Totalt | 27 | 31 | 38 | 32 | 27 | 41 | 40 | 41 | 62 | 59. | 59 | -63 |
| 300 000 |
45 | ||
|---|---|---|---|
Figures as per 10.05.2019 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) | Q1 2019 |
Q1 2018 |
2018 |
|---|---|---|---|
| Revenue | 1 644 |
1 463 |
6 369 |
| EBITDA | 199 | 205 | 645 |
| EBIT impairment ex |
145 | 153 | 436 |
| EBIT | 145 | 153 | 443 |
| Net interest bearing debt |
2 578 |
2 187 |
2 525 |
Norskott Havbruk AS (100% figures) LSG's share = 50%
| (MNOK) | Q1 2019 |
Q1 2018 |
2018 |
|---|---|---|---|
| Revenue | 405 | 519 | 2 057 |
| EBITDA | 131 | 183 | 730 |
| EBIT* | 109 | 173 | 661 |
| Volumes (gwt) |
4 802 |
6 500 |
27 464 |
| EBIT/kg* (NOK) |
22 8 , |
26 7 , |
24 1 , |
| Net interest bearing debt |
514 | 166 | 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.