Investor Presentation • Aug 22, 2018
Investor Presentation
Open in ViewerOpens in native device viewer
CEO - Arne Møgster CFO - Britt Kathrine Drivenes
| All figures in NOK 1,000 | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 6 001 380 | 5 019 195 | 11 754 529 | 11 094 149 | 20 798 933 |
| EBITDA* | 1 569 641 | 1 322 119 | 3 014 934 | 2 877 464 | 4 747 249 |
| EBIT* | 1 335 462 | 1 089 974 | 2 552 695 | 2 420 857 | 3 827 155 |
| Pre-tax profit** | 1 344 045 | 1 104 096 | 2 671 166 | 2 505 113 | 4 029 098 |
| EPS (NOK)* | 2,86 | 2,09 | 5,44 | 5,03 | 8,62 |
| Total assets | 37 546 736 | 35 150 568 | 35 309 224 | ||
| Net interesting bearing debt | 4 656 852 | 5 169 271 | 4 137 532 | ||
| Equity ratio | 57% | 54% | 54% | ||
| Group EBITDA incl. 50% of Pelagia | 1 655 852 | 1 368 968 | 3 203 439 | 3 005 933 | 5 054 213 |
| EBITDA Salmon/whitefish | 1 160 740 | 947 686 | 2 274 860 | 2 371 150 | 4 300 013 |
| EBITDA Pelagic incl. proportional Pelagia | 495 113 | 421 281 | 928 579 | 634 783 | 754 200 |
* 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.
| 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 |
4 fishing vessels | 400,000 - 500,000 MT of pelagic fish caught annually (27 vessels) |
| PELAGIC PROCESSING |
7 processing plants | 4 processing plants | 27 processing plants* | 38 processing plants Intake of 1.6 - 1.9 mill MT of fish annually |
| WHITE FISH |
11% whitefish quota (NO) • 9 fishing vessels • 8 Processing plants |
100,000-120,000 MT of whitefish (9 vessels) 8 processing plants |
||
| SALMON | Norway: 153 salmon licenses • incl. salmon operation UK* |
180,000 - 190,000 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)
Peruvian quota for 2018 estimated at 5.3 – 6.0 million MT (subject to IMARPE`s cruises)
• Austral processed to end June 54,447 MT in 2018 vs. 17,201 MT in the same period 2017
| Volume '000 MT | Q2 2018 | Q2 2017 | YTD 2018 | YTD 2017 | 2018E | 2017 |
|---|---|---|---|---|---|---|
| Own catch | ||||||
| Anchoveta | 234 | 154 | 276 | 202 | 389 | 209 |
| Mackerel | 1 | 1 | 5 | 9 | 10 | 9 |
| Purchase | ||||||
| Anchoveta | 79 | 64 | 123 | 72 | 166 | 75 |
| Mackerel | 0 | 1 | 0 | 1 | 2 | 1 |
| Total ('000 MT) | 314 | 220 | 404 | 284 | 567 | 294 |
| Volume '000 MT | Q2 2018 | Q2 2017 | YTD 2018 |
YTD 2017 |
2018E | 2017 |
|---|---|---|---|---|---|---|
| Own catch: | ||||||
| Mackerel and other species | 21 | 17 | 42 | 25 | 54 | 44 |
| Purchase: | ||||||
| Sardine/anchovy | 10 | 13 | 23 | 36 | 25 | 43 |
| Giant squid/mackerel | 5 | 7 | 10 | 13 | 11 | 15 |
| Total ('000 MT) | 36 | 37 | 75 | 74 | 90 | 102 |
(2007-2018)
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) | Q2 2018 | Q2 2017 | YTD 2018 | YTD 2017 | 2018E | 2017 |
|---|---|---|---|---|---|---|
| Raw Material: | ||||||
| Fishmeal and fish oil | 211 | 245 | 475 | 480 | 645 | 675 |
| Protein concentrate/oil | 54 | 62 | 140 | 152 | 265 | 284 |
| Total ('000 MT) | 265 | 307 | 615 | 632 | 910 | 959 |
All volume based on 100%
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1 276,4 | 1 192,3 | 2 739,0 | 2 564,4 | 6 122,1 |
| EBITDA | 172,4 | 93,7 | 377,0 | 256,9 | 613,9 |
| EBIT | 122,8 | 49,2 | 275,9 | 183,9 | 484,8 |
| Sales volumes (tonnes): | |||||
| Frozen | 51 500 | 46 300 | 128 800 | 111 300 | 321 100 |
| FM/FPC/Oil | 42 100 | 49 000 | 76 200 | 81 800 | 188 200 |
Associated company, AUSS share = 50%
Pelagic factories
| Salmon | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2018E | 2017 |
|---|---|---|---|---|---|---|
| Harvest volume (GWT) | - | 3,685 | 2,808 | 4,802 | 6,600 | 6,543 23,3 |
| EBIT (NOK/kg) | - | 27.9 | 18.9 | 27.1 | - |
• As reported in the Q1/18 presentation; zero harvesting of salmon in Q2/18
Lerøy Seafood Group ASA
| 2012 GWT |
2013 GWT |
2014 GWT |
2015 GWT |
2016 GWT |
2017 GWT |
2018E GWT |
|
|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS* | 20 000 | 24 200 | 26 800 | 29 200 | 30 000 | 39 200 | 36 000 |
| Lerøy Midt AS |
61 900 | 58 900 | 68 300 | 71 400 | 52 200 | 64 500 | 72 000 |
| Lerøy Sjøtroll | 71 600 | 61 700 | 63 200 | 57 100 | 68 000 | 54 000 | 58 000 |
| Total Norway | 153 400 | 144 800 |
158 300 | 157 700 | 150 200 | 157 800 |
166 000 |
| Villa Organic AS** | 6 000 | ||||||
| Norskott Havbruk (UK)*** |
13 600 | 13 400 | 13 800 | 13 500 | 14 000 | 15 500 | 13 000 |
| Total | 167 100 | 158 200 | 178 100 | 171 200 | 164 200 | 173 300 | 179 000 |
*) 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 | Catch volume | Remaining quota | ||||
|---|---|---|---|---|---|---|
| Q2/ 18 | Q2/ 17 | YTD 18 | YTD 17 | 2018 | 2017 | |
| Cod | 3 817 | 4 067 | 13 091 | 13 492 | 11 189 | 16 149 |
| Haddock* | 441 | 2 050 | 6 987 | 9 430 | 1 939 | 6 413 |
| Saithe | 5 401 | 6 585 | 9 084 | 9 426 | 10 414 | 2 497 |
| Shrimps | 3 279 | 996 | 4 604 | 996 | ||
| Others | 5 252 | 3 070 | 6 692 | 4 010 | ||
| Total | 18 190 | 16 769 | 40 458 | 37 355 | 23 541 | 25 059 |
| Figures in 1,000 tonnes | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 | 2018 E |
|---|---|---|---|---|---|---|
| Group companies: | ||||||
| Norway (whitefish) | 18 | 17 | 40 | 37 | 67 | 65 |
| Norway (pelagic) | 17 | 9 | 30 | 24 | 40 | 40 |
| Chile own catch | 21 | 17 | 42 | 25 | 44 | 54 |
| Chile purchase | 15 | 20 | 33 | 49 | 59 | 36 |
| Peru own catch | 234 | 154 | 281 | 211 | 218 | 400 |
| Peru purchase | 80 | 63 | 124 | 72 | 75 | 168 |
| Total Group companies | 385 | 279 | 550 | 418 | 503 | 763 |
| Joint ventures: | ||||||
| Europe purchase (HC) | 47 | 59 | 172 | 164 | 430 | 395 |
| Europe purchase (FM/FPC/Oil) | 265 | 337 | 615 | 632 | 960 | 910 |
| Totalt Joint venture: | 312 | 396 | 787 | 796 | 1 390 | 1 305 |
| TOTAL WILDCATCH | 697 | 675 | 1 337 | 1 214 | 1 893 | 2 068 |
| Salmon/Trout (GWT)* | 41 | 34 | 85 | 81 | 180 | 186 |
| TOTAL GROUP | 738 | 709 | 1 422 | 1 295 | 2 073 | 2 254 |
* Incl. 50% of the Scottish Sea Farms volumes
| (NOK 1,000) | Q2 2018 | Q2 2017 | Δ% |
|---|---|---|---|
| Revenue | 6 001 380 | 5 019 195 | 19,6 % |
| EBITDA* | 1 569 641 | 1 322 119 | 18,7 % |
| Depreciation/impairment | 234 179 | 232 145 | |
| EBIT* | 1 335 462 | 1 089 974 | 22,5 % |
| Income from associates* | 110 933 | 105 560 | |
| Net finance | -102 350 | -91 438 | |
| Pre-tax** | 1 344 045 | 1 104 096 | 21,7 % |
| Net profit | 1 395 017 | 1 398 235 | |
| EPS (NOK) | 3,84 | 3,52 | |
| EPS (NOK)* | 2,86 | 2,09 | |
| Q2 2018 a) | Q2 2017 a) | Δ% |
|---|---|---|
| 6 639 583 | 5 615 337 | 18,2 % |
| 1 655 852 | 1 368 966 | 21,0 % |
| 258 982 | 254 405 | |
| 1 396 870 | 1 114 561 | 25,3% |
* 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
| Q2 2018 | Q2 2017 | |
|---|---|---|
| Biomass adj group company | 481 021 | 702 362 |
| Biomass adj group associated companies | 6 139 | 10 369 |
| (NOK 1,000) | H1 2018 | H1 2017 | Δ% |
|---|---|---|---|
| Revenue | 11 754 529 | 11 094 149 | 6,0 % |
| EBITDA* | 3 014 934 | 2 877 464 | 4,8 % |
| Depreciation/impairment | 462 239 | 456 607 | |
| EBIT* | 2 552 695 | 2 420 857 | 5,4 % |
| Income from associates* | 270 055 | 220 100 | |
| Net finance | -151 584 | -135 844 | |
| Pre-tax** | 2 671 166 | 2 505 113 | 6,6 % |
| Net profit | 3 266 811 | 1 741 605 | |
| EPS (NOK) | 8,41 | 4,54 | |
| EPS (NOK)* | 5,44 | 5,03 | |
| H 1 2018 a) | H1 2017 a) | Δ% |
|---|---|---|
| 13 124 042 | 12 376 372 | 6.0% |
| 3 203 439 | 3 005 933 | 6,6% |
| 512 792 | 493 107 | |
| 2 690 647 | 2 512 826 | 7.1% |
* 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
| H1 2018 | H1 2017 | |
|---|---|---|
| Biomass adj group company | 1 467 586 | -318 864 |
| Biomass adj group associated companies | 8 843 | 46 238 |
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 5 077,2 | 4 232,4 | 10 077,3 | 9 692,0 | 18 619,6 |
| EBITDA EBIT |
1 160,7 1 000,1 |
947,7 800,7 |
2 274,9 1 960,2 |
2 371,2 2 078,1 |
4 300,0 3 716,7 |
| Harvested volume (GWT) | 37 822 | 26 156 | 75 398 | 69 463 | 157 768 |
| EBIT/kg* ex. Havfisk (NOK) | 23,4 | 27,3 | 22,1 | 26,4 | 21,1 |
| Havfisk catch volume (MT) | 18 190 | 16 769 | 40 458 | 37 355 | 66 729 |
| EBIT Havfisk (MNOK) | 116,1 | 86,1 | 294,3 | 244,3 | 386,0 |
* before fair value adjusments related to biological assets
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 635,0 | 489,3 | 898,2 | 923,3 | 1 250,4 |
| EBITDA | 321,6 | 181,1 | 385,0 | 268,6 | 136,6 |
| EBIT | 282,6 | 134,0 | 306,5 | 175,5 | -51,3 |
| Rawmaterial (tonnes): | 313 361 | 216 909 | 404 853 | 284 139 | 293 960 |
| Sales volumes: | |||||
| Fishmeal (tonnes) | 39 818 | 30 905 | 56 272 | 61 275 | 83 507 |
| Fish oil (tonnes) | 2 825 | 4 187 | 4 775 | 6 375 | 11 431 |
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 211,8 | 162,9 | 377,8 | 260,9 | 507,9 |
| EBITDA | 53,2 | 71,0 | 109,4 | 80,9 | 79,1 |
| EBIT | 45,9 | 61,4 | 93,8 | 62,1 | 46,1 |
| Rawmaterial intake: | 36 613 | 36 443 | 75 127 | 73 796 | 102 441 |
| Sales volumes: | |||||
| Fishmeal (tonnes) | 3 357 | 3 381 | 5 884 | 5 853 | 13 135 |
| Fish oil (tonnes) | 1 868 | 1 831 | 2 064 | 2 671 | 4 577 |
| Frozen (tonnes) | 12 509 | 9 432 | 27 535 | 13 699 | 27 661 |
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue EBITDA EBIT |
72,8 28,6 11,3 |
59,5 10,0 -8,4 |
270,5 182,2 147,7 |
111,0 8,1 -23,3 |
247,9 46,0 -28,6 |
| Gain from sale of Maron AS Adjusted EBITDA Adjusted EBIT |
157,0 25,2 -9,3 |
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | - | 245,2 | 166,3 | 317,6 | 407,6 |
| EBITDA* | 5,4 | 108,0 | 63,4 | 140,2 | 173,5 |
| EBIT* | 0,6 | 102,9 | 53,6 | 130,2 | 152,8 |
* before fair value adjusments related to biological assets
NIBD Q2/18 (cash positive) MNOK 48 vs. Q2/17 MNOK 309
| (NOK 1,000) | 30-Jun-18 | 30-Jun-17 | 31-Dec-17 |
|---|---|---|---|
| Intangible assets | 11 495 376 | 11 726 665 | 11 697 603 |
| Tangible fixed assets | 8 298 786 | 6 957 218 | 7 563 091 |
| Financial non-current assets | 2 184 266 | 2 059 590 | 2 305 574 |
| Total non-current assets | 21 978 428 | 20 743 473 | 21 566 268 |
| Biological assets at cost | 3 578 566 | 3 633 412 | 3 897 815 |
| Fair value adjustment of biomass | 2 292 139 | 2 356 130 | 791 478 |
| Other inventory | 1 710 353 | 1 351 346 | 1 188 479 |
| Receivables | 3 141 068 | 3 018 686 | 2 790 309 |
| Cash and cash equivalents | 4 846 182 | 4 047 521 | 5 074 875 |
| Total current assets | 15 568 308 | 14 407 095 | 13 742 956 |
| Total assets | 37 546 736 | 35 150 568 | 35 309 224 |
| NIBD | 4 656 852 | 5 169 271 | 4 137 532 |
| Equity | 21 265 780 | 19 053 074 | 19 171 739 |
| Equity ratio | 57 % | 54 % | 54 % |
USD/NOK:
Strong financial position, equity ratio at 57%
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 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 (audited) |
|---|---|---|---|---|---|
| Pre tax profit | 1 831 205 | 1 816 826 | 4 147 596 | 2 232 487 | 2 200 015 |
| Biomass adjustment | -481 021 | -702 362 -1 467 586 | 318 864 | 1 832 499 | |
| Paid tax | -625 416 | -351 591 | -888 712 | -567 323 | -599 617 |
| Depreciaton and impairments | 234 179 | 232 145 | 462 239 | 456 607 | 920 094 |
| Associated companies | -117 073 | -115 929 | -278 899 | -266 338 | -498 790 |
| Interest (net) | 83 400 | 68 268 | 145 262 | 142 747 | 282 873 |
| Working capital | -613 421 | -678 014 | -781 861 | -316 332 | 83 417 |
| Cash from operating activities | 311 853 | 269 343 | 1 338 039 | 2 000 712 | 4 220 491 |
| Net investment in capex | -511 380 | -469 720 -1 374 902 | -734 110 -1 840 471 | ||
| Acquisitions and divestments | 91 684 | -41 760 | 384 431 | -10 540 | 51 926 |
| Dividend received | 312 200 | 210 000 | 312 200 | 210 000 | 264 015 |
| Others | 11 918 | -9 910 | 74 688 | -24 526 | -31 527 |
| Cash from investing activities | -95 578 | -311 390 | -603 583 | -559 176 -1 556 057 | |
| Change in long term loans | 126 969 | 561 545 | 444 475 | 489 612 | 338 884 |
| Change in short term loans | -133 040 | 127 951 | -150 507 | -495 044 | -326 873 |
| Dividends | -1 081 324 | -947 005 -1 081 324 | -950 584 | -950 584 | |
| Others | -41 164 | -80 972 | -174 761 | -178 638 | -387 458 |
| Cash from financing activities | -1 128 559 | -338 481 | -962 117 -1 134 654 -1 326 031 | ||
| Cash at the beginning of the period | 5 750 369 | 4 431 625 | 5 074 875 | 3 745 198 | 3 745 198 |
| Net change in cash (incl.exchange gain/losses | -904 187 | -384 311 | -228 693 | 302 116 | 1 329 677 |
| Cash at the end of the period | 4 846 182 | 4 047 314 | 4 846 182 | 4 047 314 | 5 074 875 |
| Fish meal production - week 31 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Regions | Cumulative | Cumulative | Cumulative | |||||||
| 2018 | 2017 | Change % | ||||||||
| Chile* | 266 377 | 239 550 | 11 % | |||||||
| Peru | 962 381 | 726 069 | 33 % | |||||||
| Danmark/Norway* | 213 394 | 240 722 | -11 % | |||||||
| Iceland/North Atlantic* | 184 263 | 173 417 | 6 % | |||||||
| Total | 1 626 415 | 1 379 758 | 18 % |
source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil *Includes U.K., Ireland and Faroe Islands
Prices (FOB Peru)
| Fish oil production - week 31 (cumulative) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cumulative | Cumulative | Cumulative | ||||||||
| Regions | 2018 | 2017 | Change % | |||||||
| Chile* | 92 882 | 77 875 | 19 % | |||||||
| Peru | 171 330 | 102 020 | 68 % | |||||||
| Danmark/Norway* | 50 524 | 45 094 | 12 % | |||||||
| Iceland/North Atlantic* | 31 372 | 32 999 | -5 % | |||||||
| Total | 346 108 | 257 988 | 34 % |
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 % 1 297 900 | 7,5 % 1 354 900 | 4,4 % | ||||||
| United Kingdom | 157 800 | -1,0 % | 170 500 | 8,0 % | 166 300 | -2,5 % | 157 400 | -5,4 % | 174 300 | 10,7 % | 157 000 | -9,9 % | 176 600 | 12,5 % |
| Faroe Islands | 72 600 | 3,3 % | 82 700 | 13,9 % | 75 600 | -8,6 % | 77 300 | 2,2 % | 80 300 | 3,9 % | 68 800 | -14,3 % | 78 700 | 14,4 % |
| 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 % | 14 000 | 21,7 % | 19 000 | 35,7 % |
| Total Europe | 1 387 950 | -3,1 % 1 468 900 | 5,8 % 1 495 400 | 1,8 % 1 429 700 | -4,4 % 1 490 900 | 4,3 % 1 552 000 | 4,1 % 1 646 200 | 6,1 % | ||||||
| Chile | 468 100 | 28,6 % | 582 900 | 24,5 % | 598 200 | 2,6 % | 504 400 | -15,7 % | 564 200 | 11,9 % | 632 900 | 12,2 % | 645 700 | 2,0 % |
| Canada | 115 100 | -15,7 % | 95 000 | -17,5 % | 135 200 | 42,3 % | 146 000 | 8,0 % | 140 000 | -4,1 % | 148 400 | 6,0 % | 152 000 | 2,4 % |
| USA | 20 300 | 3,6 % | 24 000 | 18,2 % | 20 200 | -15,8 % | 22 500 | 11,4 % | 21 700 | -3,6 % | 18 000 | -17,1 % | 17 500 | -2,8 % |
| Australia | 39 000 | -2,5 % | 42 000 | 7,7 % | 54 400 | 29,5 % | 50 900 | -6,4 % | 61 800 | 21,4 % | 60 700 | -1,8 % | 61 800 | 1,8 % |
| Others | 11 200 | 38,3 % | 15 200 | 35,7 % | 13 700 | -9,9 % | 12 500 | -8,8 % | 12 100 | -3,2 % | 13 600 | 12,4 % | 16 000 | 17,6 % |
| Total Others | 653 700 | 15,0 % | 759 100 | 16,1 % | 821 700 | 8,2 % | 736 300 | -10,4 % | 799 800 | 8,6 % | 873 600 | 9,2 % | 893 000 | 2,2 % |
| Total World-wide 2 041 650 | 2,1 % 2 228 000 | 9,1 % 2 317 100 | 4,0 % 2 166 000 | -6,5 % 2 290 700 | 5,8 % 2 425 600 | 5,9 % 2 539 200 | 4,7 % |
fresh Atlantic salmon, cross-section, FCA Oslo as of week 32-2018 (Superior quality)
| Quarter | 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Q1 | - 26 | 29 | - 34 | 40 27 | 36 47 41 | 58 | 65 | 60 | |||
| O2 | -26 | 36 | 41 | 38. | 28 | 42 | 40 | 38 | 64 | 67 | 68 |
| O 3 | 28 | 32 | 39 | 27 | 26 | 38 | 35 | 41 | 60 | 56 | 54 |
| O 4 | -26 | 28 | 38 | 23 | 27 | 42 | 39 | 44 | 66 | 49 | |
| Totalt | 27 | 31 | 38 | 32. | 27 | 41 | 40 | 41 | 62 | 59 | 62 |
Figures as per 17.08.2018 - Source: Kontali/Nasdaq
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 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1 276,4 | 1 192,3 | 2 739,0 | 2 564,4 | 6 122,1 |
| EBITDA | 172,4 | 93,7 | 377,0 | 256,9 | 613,9 |
| EBIT | 122,8 | 49,2 | 275,9 | 183,9 | 484,8 |
| Net interest bearing debt | 2 539,5 | 2 249,2 | 2 100,4 |
Norskott Havbruk AS (100% figures) LSG's share = 50%
| (MNOK) | Q2 2018 | Q2 2017 | H1 2018 | H1 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 479 | 599 | 998 | 971 | 2 088 |
| EBITDA | 195 | 250 | 377 | 411 | 752 |
| EBIT* | 174 | 227 | 348 | 370 | 669 |
| Volumes (gwt) | 6 225 | 8 437 | 12 725 | 14 355 | 30 996 |
| EBIT/kg* (NOK) | 28,0 | 26,9 | 27,3 | 25,8 | 21,6 |
| Net interest bearing debt | 368 | 447 | 181 |
* Before biomass adj.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.