Earnings Release • Nov 8, 2018
Earnings Release
Open in ViewerOpens in native device viewer
CEO - Arne Møgster CFO - Britt Kathrine Drivenes
| All figures in MNOK | Q3 2018 | Q3 2017 | YTD Q3 2018 | YTD Q3 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 5 317 | 4 903 | 17 072 | 15 997 | 20 799 |
| EBITDA* | 1 008 | 1 051 | 4 023 | 3 929 | 4 747 |
| EBIT* | 771 | 822 | 3 323 | 3 243 | 3 827 |
| Pre-tax profit** | 758 | 873 | 3 429 | 3 378 | 4 029 |
| EPS (NOK)* | 1,44 - |
1,95 | 6,88 | 6,99 | 8,62 |
| Total assets | 37 633 | 34 892 | 35 309 | ||
| Net interesting bearing debt | 4 435 | 4 411 | 4 138 | ||
| Equity ratio | 58 % | 54 % | 54 % | ||
| Group EBITDA incl. 50% of Pelagia | 1 035 | 1 114 | 4 239 | 4 120 | 5 054 |
| EBITDA Salmon/whitefish | 820 | 1 008 | 3 095 | 3 379 | 4 300 |
| EBITDA Pelagic incl. proportional Pelagia | 216 | 106 | 1 144 | 741 | 754 |
* 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 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* |
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 2018 estimated at 5.3 – 6.0 million MT (subject to IMARPE`s cruises)
• Unload for DHC by end October is 10,000 MT, compared to
| Own catch | ||||||
|---|---|---|---|---|---|---|
| Anchoveta | 1 | 6 | 276 | 209 | 389 | 209 |
| Mackerel | 2 | 0 | 7 | 9 | 10 | 9 |
| Purchase | ||||||
| Anchoveta | 15 | 2 | 138 | 75 | 169 | 75 |
| Mackerel | 0 | 0 | 0 | 1 | 1 | 1 |
| Total ('000 MT) | 18 | 8 | 421 | 294 | 569 | 294 |
• Recommendation of 3% increase of TAC vs. 2018
| 2018 | YTD 2017 |
2018E | 2017 | |||
|---|---|---|---|---|---|---|
| Own catch: | ||||||
| Mackerel and other species | 10 | 16 | 52 | 41 | 57 | 44 |
| Purchase: | ||||||
| Sardine/anchovy | 0 | 3 | 23 | 39 | 25 | 43 |
| Giant squid/mackerel | 2 | 1 | 12 | 14 | 11 | 15 |
| Total ('000 MT) | 12 | 20 | 87 | 94 | 90 | 102 |
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
| N o rway, UK and Ireland ('000 M T) |
Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2018E | 2017 |
|---|---|---|---|---|---|---|
| Raw Material: | ||||||
| Fishmeal and fish oil | 100 | 79 | 577 | 560 | 645 | 675 |
| Protein concentrate/oil | 49 | 77 | 189 | 206 | 265 | 284 |
| Total ('000 MT) | 150 | 156 | 766 | 766 | 910 | 959 |
10 www.auss.no Austevoll Seafood ASA
Fishmeal and fish oil factories
| Volume ('000 MT) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2018E | 2017 |
|---|---|---|---|---|---|---|
| Raw material intake | 55 | 60 | 227 | 224 | 410 | 430 |
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1 244 | 1 350 | 3 983 | 3 915 | 6 122 |
| EBITDA | 55 | 126 | 432 | 383 | 614 |
| EBIT ex. Impairment | 4 | 80 | 280 | 264 | 436 |
| EBIT | 4 | 80 | 280 | 264 | 485 |
| Sales volumes (tonnes): | |||||
| Frozen | 44 500 | 41 900 | 173 300 | 153 200 | 321 100 |
| FM/FPC/Oil | 53 300 | 67 600 | 129 400 | 149 400 | 188 200 |
Associated company, AUSS share = 50%
Austevoll Seafood ASA
Pelagic factories
| Salmon | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2018E | 2017 | 2019E |
|---|---|---|---|---|---|---|---|
| Harvest volume (GWT) | 1,275 | 543 | 4,084 | 5,345 | 6,100 | 6,543 | 8,000 |
| EBIT (NOK/kg) | 5.5 | 20.7 | 14.8 | 26.5 | - | 23,3 |
• Higher harvesting volumes in Q3 2018 vs. Q3 2017
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 | 36 500 | 37 000 |
| Lerøy Midt AS |
58 900 | 68 300 | 71 400 | 52 200 | 64 500 | 71 000 | 71 000 |
| Lerøy Sjøtroll | 61 700 | 63 200 | 57 100 | 68 000 | 54 000 | 58 500 | 66 000 |
| Total Norway | 144 800 |
158 300 | 157 700 | 150 200 | 157 800 |
166 000 | 174 000 |
| Villa Organic AS** | 6 000 | ||||||
| Norskott Havbruk (UK)*** |
13 400 | 13 800 | 13 500 | 14 000 | 15 500 | 13 000 | 16 000 |
| Total | 158 200 | 178 100 | 171 200 | 164 200 | 173 300 | 179 000 | 190 000 |
*) 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
| Havfisk, catch volume |
Q3 2018 |
Q3 2017 |
YTD 2018 |
YTD 2017 |
|---|---|---|---|---|
| Cod | 4 714 | 7 662 | 17 805 | 21 154 |
| Haddock | 1 008 | 2 464 | 7 995 | 11 894 |
| Saithe | 3 908 | 3 436 | 12 992 | 12 862 |
| Shrimps | 2 703 | 165 | 7 307 | 1 161 |
| Other | 1 950 | 3 303 | 8 641 | 7 313 |
| Total | 14 282 | 17 029 | 54 740 | 54 384 |
| Havfisk, prices | Q3 2018 |
Q3 2017 |
YTD 2018 |
2017 |
|---|---|---|---|---|
| Cod | 31.2 | 25.5 | 30.6 | 26.7 |
| Haddock | 24.2 | 17.5 | 23.5 | 18.9 |
| Saithe | 10.7 | 11.2 | 11.2 | 11.6 |
| Figures in 1,000 tonnes | Q3 2018 | Q3 2017 | YTD Q3 2018 | YTD Q3 2017 | 2018 E | 2017 |
|---|---|---|---|---|---|---|
| Group companies: | ||||||
| Norway (whitefish) | 14 | 17 | 55 | 54 | 65 | 67 |
| Norway (pelagic) | 3 | 5 | 33 | 28 | 40 | 40 |
| Chile own catch | 10 | 16 | 52 | 41 | 57 | 44 |
| Chile purchase | 2 | 3 | 35 | 52 | 36 | 58 |
| Peru own catch | 3 | 7 | 283 | 218 | 400 | 218 |
| Peru purchase | 15 | 2 | 139 | 74 | 170 | 75 |
| Total Group companies | 46 | 50 | 597 | 467 | 768 | 502 |
| Joint ventures: | ||||||
| Europe purchase (HC) | 55 | 60 | 227 | 224 | 410 | 430 |
| Europe purchase (FM/FPC/Oil) | 150 | 156 | 765 | 766 | 910 | 960 |
| Totalt Joint venture: | 205 | 216 | 992 | 990 | 1 320 | 1 390 |
| TOTAL WILDCATCH | 252 | 266 | 1 589 | 1 457 | 2 088 | 1 892 |
| Salmon/Trout (GWT)* | 43 | 51 | 127 | 133 | 185 | 180 |
| TOTAL GROUP | 294 | 317 | 1 716 | 1 590 | 2 273 | 2 072 |
* Incl. 50% of the Scottish Sea Farms volumes
| (NOK 1,000) | Q3 2018 | Q3 2017 | Δ% |
|---|---|---|---|
| Revenue | 5 317 212 | 4 902 771 | 8,5 % |
| EBITDA* | 1 008 046 | 1 051 110 | -4,1 % |
| Depreciation/impairment | 237 326 | 229 076 | |
| EBIT* | 770 720 | 822 034 | -6,2 % |
| Income from associates* | 73 873 | 122 197 | |
| Net finance | -86 689 | -70 871 | |
| Pre-tax** | 757 904 | 873 360 | -13,2 % |
| Net profit | 607 895 | 270 423 | |
| EPS (NOK) | 1,50 | 0,85 | |
| EPS (NOK)* | 1,44 | 1,95 | |
| $Q32018$ a) | Q3 2017 a) | Δ% |
|---|---|---|
| 5 939 133 | 5498913 | 8.0% |
| 1 035 362 | 1 097 957 | $-5.7%$ |
| 262 793 | 251 336 | |
| 772 569 | 846 621 | $-8.7%$ |
* 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
| Q3 2018 | Q3 2017 | |
|---|---|---|
| Biomass adj group company | 71 834 | -511 708 |
| Biomass adj group associated companies | -31 892 | -32 843 |
| (NOK 1,000) | YTD Q3 2018 | YTD Q3 2017 | Δ% |
|---|---|---|---|
| Revenue | 17 071 741 | 15 996 920 | 6,7 % |
| EBITDA* | 4 022 980 | 3 928 574 | 2,4 % |
| Depreciation/impairment | 699 565 | 685 683 | |
| EBIT* | 3 323 415 | 3 242 891 | 2,5 % |
| Income from associates* | 343 929 | 342 298 | |
| Net finance | -238 273 | -206 715 | |
| Pre-tax** | 3 429 071 | 3 378 474 | 1,5 % |
| Net profit | 3 874 706 | 2 012 028 | |
| EPS (NOK) | 9,92 | 5,39 | |
| EPS (NOK)* | 6,88 | 6,99 | |
| YTD Q3 2018 a) | YTD Q3 2017 a) | Δ% |
|---|---|---|
| 19 063 175 | 17 954 316 | 6.2% |
| 4 238 801 | 4 119 842 | 2.9% |
| 775 585 | 744 997 | |
| 3 463 216 | 3 374 845 | 2,6% |
* 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
| YTD Q3 2018 | YTD Q3 2017 | |
|---|---|---|
| Biomass adj group company | 1 539 420 | -830 572 |
| Biomass adj group associated companies | -23 049 | 13 395 |
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 4 456 | 4 373 | 14 533 | 14 065 | 18 620 |
| EBITDA* | 820 | 1 008 | 3 095 | 3 379 | 4 300 |
| EBIT* | 660 | 861 | 2 620 | 2 939 | 3 717 |
| Harvested volume (GWT) | 37 227 | 46 024 | 112 625 | 115 487 | 157 768 |
| EBIT/kg* ex. Havfisk (NOK) | 16,6 | 17,4 | 20,3 | 22,8 | 21,1 |
| Havfisk catch volume (MT) | 14 282 | 17 029 | 54 740 | 54 384 | 66 729 |
| EBIT Havfisk (MNOK) | 41 | 62 | 335 | 307 | 386 |
* before fair value adjusments related to biological assets
** EBIT* divided by harvest volume salmon and trout
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 578 | 311 | 1 476 | 1 235 | 1 250 |
| EBITDA | 157 | -10 | 542 | 259 | 137 |
| EBIT | 115 | -54 | 421 | 121 | -51 |
| Rawmaterial (MT): | 17 212 | 9 099 | 404 853 | 293 238 | 293 960 |
| Sales volumes: | |||||
| Fishmeal (MT) | 30 762 | 22 140 | 87 034 | 83 415 | 83 507 |
| Fish oil (MT) | 11 045 | 4 634 | 15 820 | 11 010 | 11 431 |
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 152 | 145 | 529 | 406 | 508 |
| EBITDA | 13 | 28 | 121 | 109 | 79 |
| EBIT | 5 | 19 | 99 | 81 | 46 |
| Rawmaterial intake: | 11 594 | 20 241 | 86 721 | 94 037 | 102 441 |
| Sales volumes: | |||||
| Fishmeal (MT) | 1 862 | 3 054 | 7 746 | 8 907 | 13 135 |
| Fish oil (MT) | 1 504 | 1 627 | 3 568 | 4 298 | 4 577 |
| Frozen (MT) | 9 201 | 10 122 | 36 736 | 23 821 | 27 661 |
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 67 | 29 | 233 | 347 | 408 |
| EBITDA* | 12 | 17 | 75 | 157 | 173 |
| EBIT* | 7 | 11 | 61 | 141 | 153 |
| Harvested volume (GWT) | 1 275 | 543 | 4 084 | 5 345 | 6 543 |
| EBIT/kg* (NOK) | 5,5 | 20,7 | 14,8 | 26,5 | 23,3 |
* before fair value adjusments related to biological assets
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 63 | 52 | 333 | 163 | 248 |
| EBITDA | 16 | 4 | 198 | 12 | 46 |
| EBIT | -2 | -15 | 146 | -38 | -29 |
| * Gain from sale of Maron AS | 157,0 | ||||
| Adjusted EBITDA | 40,9 | ||||
| Adjusted EBIT | -11,0 |
* Q1 2018 adjusted EBITDA and EBIT (ex. Gain from sale of Maron AS)
| (NOK 1,000) | 30-Sep-18 | 30-Sep-17 | 31-Dec-17 |
|---|---|---|---|
| Intangible assets | 11 470 832 | 11 635 381 | 11 697 603 |
| Tangible fixed assets | 8 536 749 | 7 092 573 | 7 563 091 |
| Financial non-current assets | 2 159 078 | 2 099 273 | 2 305 574 |
| Total non-current assets | 22 166 659 | 20 827 227 | 21 566 268 |
| Biological assets at cost | 4 196 031 | 3 759 621 | 3 897 815 |
| Fair value adjustment of biomass | 2 388 533 | 1 804 770 | 791 478 |
| Other inventory | 1 449 518 | 1 129 811 | 1 188 479 |
| Receivables | 2 970 330 | 2 770 100 | 2 790 309 |
| Cash and cash equivalents | 4 461 674 | 4 600 138 | 5 074 875 |
| Total current assets | 15 466 086 | 14 064 440 | 13 742 956 |
| Total assets | 37 632 745 | 34 891 667 | 35 309 224 |
| NIBD | 4 435 398 | 4 411 494 | 4 137 532 |
| Equity | 21 849 058 | 19 165 506 | 19 171 739 |
| Equity ratio | 58 % | 54 % | 54 % |
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) | Q3 2018 | Q3 2017 | YTD Q3 2018 | YTD Q3 2017 | 2017 (audited) |
|---|---|---|---|---|---|
| Pre tax profit | 797 848 | 328 812 | 4 945 444 | 2 561 299 | 2 200 015 |
| Biomass adjustment | -71 834 | 511 708 -1 539 420 | 830 572 | 1 832 499 | |
| Paid tax | -16 462 | -13 133 | -905 173 | -580 456 | -599 617 |
| Depreciaton and impairments | 237 326 | 229 076 | 699 565 | 685 683 | 920 094 |
| Associated companies | -41 982 | -89 357 | -320 881 | -355 695 | -498 790 |
| Interest (net) | 75 531 | 73 098 | 220 793 | 215 845 | 282 873 |
| Working capital | -286 321 | 166 641 -1 068 182 | -149 691 | 83 417 | |
| Cash from operating activities | 694 106 | 1 206 845 | 2 032 146 | 3 207 557 | 4 220 491 |
| Net investment in capex | -481 245 | -456 493 -1 856 147 -1 190 602 -1 840 471 | |||
| Acquisitions and divestments | -8 537 | 8 243 | 375 894 | -2 297 | 51 926 |
| Dividend received | 80 000 | 26 515 | 392 200 | 236 515 | 264 015 |
| Others | 15 751 | 8 769 | 90 438 | -15 757 | -31 527 |
| Cash from investing activities | -394 031 | -412 966 | -997 615 | -972 141 -1 556 057 | |
| Change in long term loans | -864 704 | -14 178 | -420 230 | 475 434 | 338 884 |
| Change in short term loans | 261 013 | -133 238 | 110 506 | -628 282 | -326 873 |
| Dividends | - | - | -1 081 324 | -950 584 | -950 584 |
| Others | -81 038 | -85 017 | -255 799 | -263 655 | -387 458 |
| Cash from financing activities | -684 729 | -232 433 -1 646 847 -1 367 087 -1 326 031 | |||
| Cash at the beginning of the period | 4 846 182 | 4 047 315 | 5 074 875 | 3 745 198 | 3 745 198 |
| Net change in cash (incl.exchange gain/losses) | -384 508 | 552 585 | -613 201 | 854 702 | 1 329 677 |
| Cash at the end of the period | 4 461 674 | 4 599 900 | 4 461 674 | 4 599 900 | 5 074 875 |
| Fish meal production - week 42 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Regions | Cumulative | Cumulative | Cumulative | |||||||
| 2018 | 2017 | Change % | ||||||||
| Chile* | 304 108 | 267 973 | 13,5 % | |||||||
| Peru | 962 896 | 726 069 | 32,6 % | |||||||
| Danmark/Norway* | 249 403 | 267 864 | -6,9 % | |||||||
| Iceland/North Atlantic* | 206 445 | 197 613 | 4,5 % | |||||||
| Total | 1 722 852 | 1 459 519 | 18,0 % | |||||||
| 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 42 (cumulative) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Regions | Cumulative | Cumulative | Cumulative | |||||||
| 2018 | 2017 | Change % | ||||||||
| Chile* | 108 229 | 93 289 | 16,0 % | |||||||
| Peru | 171 454 | 102 020 | 68,1 % | |||||||
| Danmark/Norway* | 65 878 | 56 171 | 17,3 % | |||||||
| Iceland/North Atlantic* | 45 052 | 48 717 | -7,5 % | |||||||
| Total | 390 613 | 300 197 | 30,1 % | |||||||
| source: IFFO All numbers are preliminary and subject to revision # Includes salmon- | derived oil *Includes |
U.K., Ireland and Faroe Islands
Prices (FOB Peru)
| 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 % | 1,262,600 | 4.5 % | 1,319,300 | 4.5 % |
| United Kingdom | 157,800 | -1.0 % | 170,500 | 8.0 % | 166,300 | -2.5 % | 157,400 | -5.4 % | 177,200 | 12.6 % | 150,600 | -15.0 % | 176,600 | 17.3 % |
| Faroe Islands | 72,600 | 3.3 % | 82,700 | 13.9 % | 75,600 | -8.6 % | 77,300 | 2.2 % | 80,300 | 3.9 % | 71,600 | -10.8 % | 76,000 | 6.1 % |
| 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 % | 18,500 | 36.0 % |
| Total Europe | 1,387,950 | -3.1 % | 1,468,900 | 5.8 % | 1,495,400 | 1.8 % | 1,429,700 | -4.4 % | 1,493,800 | 4.5 % | 1,512,700 | 1.3 % | 1,607,400 | 6.3 % |
| Chile | 468,100 | 28.6 % | 582,900 | 24.5 % | 598,200 | 2.6 % | 504,400 | -15.7 % | 564,200 | 11.9 % | 652,500 | 15.7 % | 663,700 | 1.7 % |
| Canada | 115,100 | -15.7 % | 95,000 | -17.5 % | 135,200 | 42.3 % | 146,000 | 8.0 % | 139,000 | -4.8 % | 146,000 | 5.0 % | 152,000 | 4.1 % |
| USA | 20,300 | 3.6 % | 24,000 | 18.2 % | 20,200 | -15.8 % | 22,500 | 11.4 % | 21,700 | -3.6 % | 18,500 | -14.7 % | 17,500 | -5.4 % |
| 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 % | 12,800 | 2.4 % | 14,900 | 16.4 % | 20,500 | 37.6 % |
| Total Others | 653,700 | 15.0 % | 759,100 | 16.1 % | 821,700 | 8.2 % | 736,300 | -10.4 % | 799,500 | 8.6 % | 892,600 | 11.6 % | 915,500 | 2.6 % |
| Total World-wide | 2,041,650 | 2.1 % | 2,228,000 | 9.1 % | 2,317,100 | 4.0 % | 2,166,000 | -6.5 % | 2,293,300 | 5.9 % | 2,405,300 | 4.9 % | 2,522,900 | 4.9 % |
| Totalt | 27 | 31 | 38 | 32 | 27 | 41 | 40 | 41 | 62 | 59 | 60 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| O 4 | 26 | 28 | 38 | 23 | 27 | 42 | 39 | 44 | 66 | 49 | 56 |
| O 3 | 28 | 32 | 39 | 27 | 26 | 38 | 35 | 41 | 60 | 56 | 55 |
| 26 | 36 | 41 | 38 | 28 | 42 | 40 | 38 | 64 | 67 | 68 | |
| 26 | 29 | 34 | 40 | 27 | 36 — | 47 | 41 | 58 | 65 | 60 | |
| Quarter | 2008 | 2009 | 2010 | 2011 2012 2013 2014 2015 2016 2017 2018 |
| Salmon | |||||
|---|---|---|---|---|---|
| Market | 2016 | 2017 | 2018 | Growth | Growth % |
| EU | 272,400 | 272,400 | 275,200 | 2,800 | 1% |
| USA | 99,400 | 106,300 | 119,300 | 13,000 | 12% |
| Japan | 16,200 | 14,800 | 14,900 | 100 | 1% |
| Other Markets | 145,900 | 164,800 | 173,700 | 8,900 | 5% |
| Russia | 19,500 | 19,800 | 26,500 | 6,700 | 34% |
| Total Consumption | 553,400 | 578,100 | 609,600 | 31,500 | 5% |
Figures as per 30.10.2018 - SourceLerøy/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) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1 244 | 1 350 | 3 983 | 3 915 | 6 122 |
| EBITDA | 55 | 126 | 432 | 383 | 614 |
| EBIT ex. Impairment | 4 | 80 | 280 | 264 | 436 |
| EBIT | 4 | 80 | 280 | 264 | 485 |
| Net interest bearing debt | 1 918 | 1 821 | 2 100 |
Norskott Havbruk AS (100% figures) LSG's share = 50%
| (MNOK) | Q3 2018 | Q3 2017 | YTD 2018 | YTD 2017 | 2017 |
|---|---|---|---|---|---|
| Revenue | 632 | 1 603 | 2 088 | ||
| EBITDA | 205 | 616 | 752 | ||
| EBIT* | 184 | 554 | 669 | ||
| Volumes (gwt) | 9 429 | 23 784 | 30 996 | ||
| EBIT/kg* (NOK) | 19,5 | 23,3 | 21,6 | ||
| Net interest bearing debt | 199 | 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.