Investor Presentation • Nov 9, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figu in NO K 1 ,00 0 res |
Q3 20 17 |
Q3 20 16 |
YT D 2 01 7 |
YT D 2 01 6 |
20 16 |
|---|---|---|---|---|---|
| Re ve nu e |
4 9 02 77 1 |
4 6 11 39 1 |
15 99 6 9 20 |
13 58 1 8 59 |
18 91 1 5 23 |
| EB ITD A* |
1 0 51 11 0 |
70 9 2 19 |
3 9 28 57 4 |
2 5 79 88 2 |
3 8 80 83 1 |
| EB IT* |
82 2 0 34 |
49 6 4 82 |
3 2 42 89 1 |
1 9 82 06 7 |
2 9 12 91 1 |
| rof Pre -ta it** x p |
87 3 3 60 |
54 6 4 55 |
3 3 78 47 4 |
2 0 80 43 2 |
3 0 85 19 3 |
| EP S ( NO K) * |
1, 95 |
0, 99 |
6, 99 |
3, 87 |
5, 05 |
| To tal set as s |
34 89 1 6 67 |
31 02 4 1 07 |
34 89 1 6 67 |
31 02 4 1 07 |
35 00 1 4 03 |
| Ne t in ing be ari de bt ter est ng |
4 4 11 49 4 |
4 7 76 92 0 |
4 4 11 49 4 |
4 7 76 92 0 |
5 4 92 88 0 |
| Eq uity tio ra |
% 55 |
% 55 |
% 55 |
% 55 |
52 % |
| Gr EB ITD A inc l. 5 of Pe lag ia 0% ou p |
1 1 13 90 9 |
79 35 7 7 |
4 1 19 84 2 |
2 7 91 88 7 |
4 1 94 92 9 |
| EB ITD A Sa lm on/ wh ite fis h |
1 0 07 51 5 |
61 2 0 48 |
3 3 78 66 5 |
2 185 03 6 |
3 3 55 08 9 |
| EB ITD A Pe lag ic inc l. p ion al Pe lag ia ort rop |
10 6 3 95 |
185 68 6 |
74 1 1 77 |
60 6 8 51 |
83 9 8 40 |
* Before fair value adjustments related to biological assets
** Pre-tax profit is the effect from fair value adjustments with biological assets excluded. Same for biological assets in associated company.
| P E R U |
C H I L E |
N O R T H A T L A N T I C |
A U S T E V O L L S E A F O O D G R O U P |
|
|---|---|---|---|---|
| PE LA GIC FIS HIN G |
f a ho 7% ota o nc qu vy h ntr ort ce e‐n fis hin ls 20 g v es se |
f p lag fis hin 9.1 % ic o e g ota qu fis hin ls 3 g v es se |
fis hin ls 5 g v es se |
f p lag fis h c ht 40 0, 00 0 ‐ 50 0, 00 0 MT ic o e au g l ly ( ls ) 28 an nu a ve sse |
| PE LA GIC PR OC ESS ING |
lan 7 sin ts p roc es g p |
lan 4 p sin ts roc es g p |
ssi lan * 25 ts pro ce ng p |
sin lan 36 ts p roc es g p ke f 1 .6 ‐ 1 .9 i l l M f fis h l ly Int T o a o m a nn ua |
| WH ITE FIS H |
% hit fis h q ( ) 11 NO ta w e uo fis hin els 9 • g v ess 1 N bu ild ( 20 18) • ew lan 10 Pro sin ts • ces g p |
f w hit fis h 10 0, 00 0‐1 20 00 0 MT o e , ( ) 9 v ls es se lan 10 sin ts p roc es g p |
||
| SA LM ON |
No rw ay : 15 3 lm lice s a on ns es l. s alm * inc ion UK rat • on o pe |
f s lm 18 0, 00 0 ‐ 19 0, 00 0 MT o a on |
||
| SA LES |
d s les Int isa tio rat eg e a org an n |
d s les Int isa tio rat eg e a org an n |
d s les Int isa tio rat eg e a org an n |
ho les le h lo ba l s les W it & a w g a dis bu tri tio n |
* Associatedcompanies
| 3 | ww w. au ss .no |
Au ll S foo d A SA ste vo ea |
|---|---|---|
| --- | ----------------------------- | --------------------------------------------------- |
Austral Group S.A.A Foodcorp Chile S.A Br. Birkeland ASPelagia AS (associated)
Source: Australian Government Bureau of Meteorology
5
Peruvian Anchoveta
• Highest first season since 2011. Combined with 2nd season 2016 suggests a return to more normal quota levels around 4.5 ~ 5 million MT (subject to IMARPE cruise).
6
| Volu '000 MT me |
Q3 20 17 |
Q3 20 16 |
YT D 2 017 |
YT D 2 016 |
20 17 E |
20 16 |
|---|---|---|---|---|---|---|
| Ow h: atc c n ho An ta c ve ke l Ma c re |
7 ‐ |
46 7 |
20 9 9 |
9 8 8 |
31 9 9 |
19 0 12 |
| ha Pu rc se : ho An ta c ve ke l Ma c re |
2 ‐ |
11 ‐ |
74 1 |
49 ‐ |
10 6 1 |
76 ‐ |
| l ( '0 ) To 0 0 MT ta |
9 | 6 4 |
29 3 |
15 5 |
4 35 |
27 8 |
• Quota for 2nd season set at 515,000 MT but resources are scarce.
• Lack of availability of horse mackerel and other species
www.auss.no Austevoll Seafood ASAAustevoll
| Vol '00 0 M T ume |
Q3 20 17 |
Q3 20 16 |
YT D 2 01 7 |
YT D 2 01 6 |
20 17 E |
20 16 |
|---|---|---|---|---|---|---|
| ch Ow at c n : |
||||||
| ck l nd the Ma cie ere a o r s pe s |
16 | 0 | 41 | 21 | 41 | 27 |
| rch Pu as e: |
||||||
| /a Sa rd ine ho nc vy |
2 | 1 | 39 | 10 | 44 | 18 |
| /m Gi id ke rel t an s qu ac |
2 | 1 | 14 | 20 | 15 | 21 |
| l ( '00 ) To 0 M T ta |
20 | 2 | 94 | 51 | 10 0 |
66 |
•
• Quota for sand eel to be finalised in April 2018
Source: Norges Sildesalgslag, Havforskningsinstituttet.
Estimates is based on data from the abovesources and ICES recommendation
* Horse Mackerel, Sand Eel, Norway Pout, Boar ** Capelin from both the Barents Sea and Iceland
| ( T) No UK d Ir ela nd '00 0 M rwa an y, |
Q 3 20 17 |
Q 3 20 16 |
YT D 20 17 |
YT D 20 16 |
20 17 E |
20 16 |
|---|---|---|---|---|---|---|
| l: Ra Ma ia ter w |
||||||
| Fis hm l nd fis h o i l ea a |
7 9 |
1 2 1 |
5 6 0 |
4 8 1 |
6 6 5 |
5 7 5 |
| /o in i l Pro te ntr ate c on ce |
5 4 |
4 6 |
2 0 6 |
1 9 0 |
2 6 5 |
2 6 4 |
| l ( '0 ) To 0 0 M T ta |
1 3 3 |
1 6 7 |
7 6 6 |
6 7 1 |
9 3 0 |
8 3 9 |
All volume based on 100%
Direct Human Consumption
| Vol ( '00 T) 0 M um e |
Q 3 20 17 |
Q 3 20 16 |
YT D 20 17 |
YT D 20 16 |
20 17 E |
20 16 |
|---|---|---|---|---|---|---|
| l ke Ra ia int te w ma r a |
6 0 |
6 2 |
2 1 2 |
2 1 7 |
4 0 5 |
3 3 0 |
| ( MN OK ) |
Q 3 2 0 1 7 |
Q 3 2 0 1 6 |
Y T D 2 0 1 7 |
Y T D 2 0 1 6 |
2 0 1 6 |
|---|---|---|---|---|---|
| Re ve nu e |
1 3 0, 3 5 |
1 3 2 8, 6 |
3 9 1 4, 8 |
3 6 9, 2 5 |
8, 4 5 7 5 |
| E B I T D A |
1 2 5, 6 |
1 7 7, 0 |
3 8 2, 5 |
4 2 4, 0 |
6 2 8, 2 |
| E B I T |
8 0, 0 |
1 3 7, 8 |
2 6 3, 9 |
3 0 4, 4 |
4 6 4, 2 |
| Sa les lum (to s): vo es nne |
|||||
| Fr oz en |
4 1 9 0 0 |
4 2 2 0 0 |
1 3 2 0 0 5 |
1 6 3 0 0 0 |
2 6 4 6 0 0 |
| / C / O F M F P i l |
6 7 6 0 0 |
5 0 4 0 0 |
1 4 9 4 0 0 |
1 1 4 4 0 0 |
1 5 5 7 0 0 |
Associated company, AUSS share = 50%
| 12 | au ss .no ww w. |
Au ll S foo d A SA ste vo ea |
|---|---|---|
| Sa lm on |
Q3 20 17 |
Q3 20 16 |
YT D 2 017 |
YT D 2 016 |
17E 20 |
20 16 |
|---|---|---|---|---|---|---|
| Ha lum t v ( GW T) rve s o e |
4 3 5 |
1, 2 3 5 |
3 4 5, 5 |
8 2 5, 5 |
2 0 0 7, |
8, 0 9 3 |
| E B I T ( NO K/k ) g |
2 0, 7 |
2 1, 1 |
2 6, 5 |
2 8, 2 |
2 6. 9 |
Salmon:
47 MT in Q3 2017 vs. 72 MT in Q3 2016
* Before biomass adjustment
Salmon/trout farming
| L ice nc es |
Sm l t o ca p. |
2 0 1 2 G W T |
2 0 1 3 G W T |
2 0 1 4 G W T |
2 0 1 5 G W T |
2 0 1 6 G W T |
2 0 1 E 7 G W T |
2 0 1 8 E G W T |
|
|---|---|---|---|---|---|---|---|---|---|
| Le Au A S * rø ro ra y |
2 6 |
1 1, 5 |
2 0 0 0 0 |
2 4 2 0 0 |
2 6 8 0 0 |
2 9 2 0 0 |
3 0 0 0 0 |
4 0 0 0 0 |
3 8 0 0 0 |
| Le M i d A S t rø y |
5 7 |
2 2, 0 |
6 1 9 0 0 |
5 8 9 0 0 |
6 8 3 0 0 |
7 1 4 0 0 |
5 2 2 0 0 |
6 5 0 0 0 |
6 7 0 0 0 |
| Le S j l l tro rø y ø |
6 3 |
2 2, 6 |
7 1 6 0 0 |
6 1 7 0 0 |
6 3 2 0 0 |
5 7 1 0 0 |
6 8 0 0 0 |
5 5 0 0 0 |
6 2 0 0 0 |
| To l No ta rw ay |
1 4 6 |
5 6, 1 |
1 5 3 4 0 0 |
1 4 4 8 0 0 |
1 5 8 3 0 0 |
1 5 7 7 0 0 |
1 5 0 2 0 0 |
1 6 0 0 0 0 |
1 6 7 0 0 0 |
| V i l la O ic A S ** rg an |
6 0 0 0 |
||||||||
| No ko Ha br k ( U K ) *** t t rs v u |
1 3 6 0 0 |
1 3 4 0 0 |
1 3 8 0 0 |
1 3 0 0 5 |
1 4 0 0 0 |
1 6 0 0 0 |
1 3 0 0 5 |
||
| To l ta |
1 6 7 1 0 0 |
1 5 8 2 0 0 |
1 7 8 1 0 0 |
1 7 1 2 0 0 |
1 6 4 2 0 0 |
1 7 6 0 0 0 |
1 8 0 5 0 0 |
*) 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
Strong first three quarter 2017
FinancialsQ3 2017
| Fig s in 1,0 00 ton ure nes |
Q3 20 17 |
Q3 20 16 |
YT D 2 01 7 |
YT D 2 01 6 |
20 17 E |
20 16 |
|---|---|---|---|---|---|---|
| Gr nie ou p c om pa s: |
||||||
| No (w hite fis h) rwa y |
17 | 17 | 54 | 50 | 63 | 64 |
| No (pe lag ic) rwa y |
5 | 2 | 28 | 22 | 40 | 32 |
| Ch ile h atc ow n c |
16 | - | 41 | 21 | 41 | 27 |
| Ch ile rch pu ase |
5 | 3 | 54 | 30 | 59 | 39 |
| Pe atc h ru ow n c |
7 | 54 | 8 21 |
106 | 8 32 |
20 2 |
| Pe rch ru pu ase |
2 | 11 | 74 | 49 | 107 | 76 |
| To tal G nie rou p c om pa s |
51 | 87 | 9 46 |
9 27 |
8 63 |
44 0 |
| Jo int ntu ve res : |
||||||
| Eu ha (HC ) rop e p urc se |
60 | 62 | 2 21 |
7 21 |
5 40 |
33 0 |
| Eu ha (FM /FP C/O il) rop e p urc se |
134 | 167 | 6 76 |
1 67 |
0 93 |
83 9 |
| To tal t J oin t v tur en e: |
4 19 |
8 22 |
8 97 |
8 88 |
35 1 3 |
1 1 69 |
| TO TA L G RO UP |
5 24 |
5 31 |
47 1 4 |
67 1 1 |
73 1 9 |
1 6 09 |
| Sa lm /Tr t ( GW T) * on ou |
50 7 , |
35 8 , |
12 7, 4 |
122 2 , |
175 0 , |
164 2 , |
* Incl. 50% of the Scottish Sea Farms volumes
| ( N O K ) 1, 0 0 0 |
Q 3 20 17 |
Q 3 20 16 |
Δ % |
|---|---|---|---|
| Re ve nu e |
4 9 0 2 7 71 |
4 6 11 3 9 1 |
6, 3 % |
| EB ITD A* |
1 0 5 1 1 10 |
70 9 21 9 |
48 2 % , |
| De iat ion / im irm t p rec p a en |
22 9 07 6 |
21 2 7 37 |
|
| EB IT* |
8 22 0 3 4 |
49 6 48 2 |
6 5, 6 % |
| Inc fro iat * om e m as so c es |
12 2 1 97 |
13 2 4 35 |
|
| Ne fin t an ce |
-7 0 87 1 |
-8 2 4 6 2 |
|
| Pr ** e-t ax |
87 3 3 6 0 |
5 46 45 5 |
5 9, 8 % |
| Ne fit t p ro |
27 0 42 3 |
3 6 1 8 57 |
|
| EP S ( N O K ) |
0, 85 |
0, 8 2 |
|
| EP S ( N O K ) * |
1, 95 |
0, 9 9 |
* Before fair value adjustments related to biological assets
** Pre-tax profit is the effect from fair value adjustments with biological assets excluded. Same for biological assets in associated company.
a) AUSS incl. proportional 50% of Pelagia AS
| Q3 201 7 |
Q3 201 6 |
|
|---|---|---|
| Bio dj g mas s a rou p co mpa ny |
-51 1 70 8 |
-98 552 |
| Bio dj g iate d c ies mas s a rou p as soc om pan |
-32 84 3 |
9 9 03 |
| ( N O K 1, 0 0 0 ) |
YT D 20 17 |
YT D 20 16 |
Δ % |
YT | D 20 17 ) a |
) YT D 20 16 a |
|
|---|---|---|---|---|---|---|---|
| Re ve nu e |
15 9 9 6 9 20 |
13 5 8 1 8 5 9 |
17 8 % , |
5 17 9 |
4 3 16 |
15 41 1 4 9 9 |
16 |
| EB ITD A* |
3 9 28 4 57 |
2 5 79 8 8 2 |
2, 3 % 5 |
4 11 |
9 8 42 |
2 7 9 1 8 87 |
47 |
| De iat ion / im irm t p rec p a en |
6 8 5 6 8 3 |
97 8 15 5 |
74 | 4 9 97 |
65 7 6 0 1 |
||
| EB IT* |
3 24 2 8 9 1 |
1 9 8 2 0 67 |
6 3, 6 % |
3 37 |
4 8 45 |
2 1 3 4 2 8 6 |
5 8, |
| Inc fro iat * om e m as so c es |
3 42 29 8 |
27 8 7 27 |
|||||
| Ne fin t an ce |
-20 6 7 15 |
-18 0 3 6 2 |
|||||
| Pr ** e-t ax |
3 37 8 47 4 |
2 0 8 0 43 2 |
6 2, 4 % |
||||
| Ne fit |
2 0 12 0 28 |
1 5 8 67 |
|||||
| t p ro |
0 5 |
||||||
| EP S ( N O K ) |
3 9 5, |
3, 74 |
|||||
| EP S ( N O K ) * |
6, 9 9 |
3, 87 |
* Before fair value adjustments related to biological assets
** Pre-tax profit is the effect from fair value adjustments with biological assets excluded. Same for biological assets in associated company.
a) AUSS incl. proportional 50% of Pelagia AS
| YTD 20 17 |
YTD 20 16 |
|
|---|---|---|
| Bio dj g mas s a roup co mpa ny |
-83 0 5 72 |
-84 911 |
| Bio dj g iate d c ies mas s a roup as soc om pan |
13 395 |
29 073 |
| OK | Q 3 20 17 |
Q 3 20 16 |
YT D 20 17 |
YT D 20 16 |
20 |
|---|---|---|---|---|---|
| (MN ) |
16 | ||||
| Re ve nu e |
4 3 73 2 , |
4 2 67 7 , |
14 0 65 2 , |
12 3 45 3 , |
17 26 9, 7 |
| EB ITD A* |
1 0 07 5 , |
6 12 0 , |
3 37 8, 7 |
2 1 85 0 , |
3 35 5, 1 |
| EB IT* . im irm t ex p a en |
8 6 1, 3 |
48 1, 2 |
2 9 3 9, 4 |
1 8 26 1 , |
2 8 43 5 , |
| EB IT* |
8 6 1, 3 |
48 1, 2 |
2 9 3 9, 4 |
1 8 26 1 , |
2 8 43 5 , |
| ( G ) Ha d v lum W T ste rve o e |
46 0 24 |
3 1 7 44 |
5 11 48 7 |
11 1 0 3 8 |
15 0 18 2 |
| / ( O ) EB IT kg * e Ha fis k N K x. v |
17 4 , |
14 8 , |
22 8 , |
16 4 , |
18 9 , |
| ( ) Ha fis k c h v lum MT atc v o e |
17 0 29 |
4 4 72 |
5 4 3 8 4 |
4 4 72 |
) 6 3 7 6 4 a |
| ( O ) EB IT Ha fis k MN K v |
6 2, 2 |
12 6 , |
3 0 6, 5 |
12 6 , |
8 9, 0 |
* Before fair value adjustments related to biological assets
a) Catch volume full year 2016
NIBD Q3/17 MNOK 2,733 vs. Q3/16 MNOK 2,752
| (MN OK ) |
Q 3 2 01 7 |
Q 3 2 01 6 |
YT D 2 01 7 |
YT D 2 01 6 |
20 16 |
|---|---|---|---|---|---|
| Re ve nu e |
31 1, 1 |
25 8, 3 |
1 2 34 5 , |
73 1 5, |
1 0 20 5 , |
| EB ITD A |
-9 7 , |
73 4 , |
25 8, 9 |
12 3, 1 |
14 0, 1 |
| EB IT . im air nt ex p me |
1 -55 , |
31 0 , |
11 8, 2 |
-3, 0 |
-35 2 , |
| EB IT |
-54 1 , |
32 2 , |
12 1, 3 |
1, 7 |
-8, 8 |
| Ra ria l in tak ate e ( ): ton wm nes |
9 0 99 |
64 85 1 |
38 29 3 2 |
45 15 5 0 |
27 8 2 66 |
| Sa les lum vo es : |
|||||
| Fis hm l (to s) ea nne |
22 14 0 |
15 81 4 |
83 41 5 |
42 88 8 |
56 35 8 |
| Fis h o il (t es) onn |
4 6 34 |
78 3 |
11 01 0 |
76 3 7 |
5 7 67 |
| Fro n/ fre sh (to s) ze nne |
- | 1 4 64 |
36 8 1 |
36 1 5 |
7 7 88 |
NIBD Q3/17 MNOK 604 vs. Q3/16 MNOK 983
| (MN OK ) |
Q Q 3 2 01 7 3 2 01 6 |
YT D 2 01 7 |
YT D 2 01 6 |
20 16 |
|
|---|---|---|---|---|---|
| Re ve nu e |
14 5, 0 |
90 2 , |
40 5, 9 |
34 4, 8 |
42 5, 3 |
| EB ITD A |
27 8 , |
-4, 7 |
10 8, 6 |
36 5 , |
31 1 , |
| EB IT . im air nt ex p me |
19 1 , |
-21 6 , |
81 1 , |
-13 6 , |
-37 8 , |
| EB IT |
19 1 , |
-21 6 , |
81 1 , |
-13 6 , |
-18 7, 0 |
| ria l in Ra ate tak wm e: |
20 24 1 |
93 2 6 |
94 03 7 |
50 68 1 |
66 43 8 |
| Sa les lum vo es : |
|||||
| Fis hm l (to s) ea nne |
3 0 54 |
2 2 86 |
07 8 9 |
84 9 7 |
11 01 5 |
| Fis h o il (t es) onn |
1 6 27 |
32 5 |
98 4 2 |
78 1 9 |
2 2 04 |
| Fro n ( ) ton ze nes |
10 12 2 |
5 5 37 |
23 82 1 |
16 18 8 |
21 86 9 |
NIBD Q3/17 MNOK 19 vs. Q3/16 MNOK 9
| ( MN OK ) |
Q 3 2 0 17 |
Q 3 2 0 1 6 |
Y T D 2 0 17 |
Y T D 2 0 1 6 |
2 0 1 6 |
|---|---|---|---|---|---|
| Re ve nu e |
8 1, 5 |
1 3 0, 9 |
1 0, 0 5 |
1 9, 8 5 |
8 9, 7 7 |
| E B I T D A * |
2 0, 7 |
27 4 , |
1 6 9, 0 |
2 1 8, 9 |
3 4 4, 5 |
| E B I T * |
3, 8 - |
9, 1 |
1 0 3, 1 |
1 6 6 7, |
27 3 7, |
* Before fair value adjustments related to biological assets
NIBD Q3/17 MNOK 334 vs. Q3/16 MNOK 389
| ( NO 0) K 1 ,00 |
3 0. 0 9. 2 0 1 7 |
3 0. 0 9. 2 0 1 6 |
3 1. 1 2. 2 0 1 6 |
|---|---|---|---|
| In i b le tan ts g as se |
1 1 6 3 3 8 1 5 |
1 0 8 1 2 2 5 5 |
1 1 4 6 9 0 6 7 |
| Ta i b le f ixe d a ts ng ss e |
0 9 2 3 7 5 7 |
6 2 1 6 8 7 5 |
6 6 9 1 0 6 4 |
| F ina ia l n t a ts nc on -c ur re n ss e |
2 0 9 9 2 7 3 |
1 7 7 9 0 8 1 |
1 8 6 4 6 6 4 |
| To l n ta t a ts on -c ur re n ss e |
2 0 8 2 2 2 7 7 |
1 9 3 1 6 8 0 1 |
2 0 3 0 2 6 3 4 |
| B io log ica l a ts t c t ss e a os |
3 7 5 9 6 2 1 |
3 6 7 1 8 2 7 |
3 8 9 3 9 6 3 |
| Fa ir v lue d j b iom tm t a a us en as s |
1 8 0 4 0 7 7 |
9 6 2 3 8 7 |
2 8 6 1 1 6 8 |
| O he inv t tor r en y |
1 1 2 9 8 1 1 |
1 0 1 1 6 2 4 |
1 1 2 3 0 5 5 |
| Re iva b les ce |
2 7 7 0 1 0 0 |
2 6 2 7 2 5 6 |
3 0 7 4 7 0 0 |
| Ca h a d c h e iva len ts s n as q u |
4 6 0 0 1 3 8 |
3 4 3 4 2 2 1 |
3 7 4 5 3 8 8 |
| To ta l c t a ts ur re n ss e |
1 4 0 6 4 4 4 0 |
1 1 7 0 7 3 0 6 |
1 4 6 9 8 7 6 9 |
| To l a ta ts ss e |
3 4 8 9 1 6 6 7 |
3 1 0 2 4 1 0 7 |
3 5 0 0 1 4 0 3 |
| N I B D |
4 4 1 1 4 9 4 |
4 6 9 2 0 7 7 |
5 4 9 2 8 8 0 |
| i Eq ty u |
1 9 1 6 5 5 0 6 |
1 6 9 7 1 8 4 3 |
1 8 2 1 2 8 2 0 |
| Eq i io ty t ra u |
5 5 % |
5 5 % |
5 2 % |
| U S D / N O |
K: |
|---|---|
| ---------------------------- | ---- |
Strong financial position, equity ratio at 55%
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%)
| (NO K 1 ,000 ) |
Q3 20 17 |
Q3 20 16 |
YT D 2 01 7 |
YT D 2 01 6 |
20 16 (au dite d) |
|---|---|---|---|---|---|
| Pre rof it ta x p |
12 32 8 8 |
05 45 7 8 |
2 5 61 29 9 |
2 0 24 59 3 |
4 6 82 58 1 |
| Bio adj ust nt ma ss me |
08 51 1 7 |
98 55 2 |
72 83 0 5 |
84 91 1 |
-1 54 9 4 49 |
| Pa id t ax |
-13 13 3 |
-9 44 7 |
56 -58 0 4 |
81 -22 6 3 |
-24 9 3 23 |
| De cia ton d i air nts pre an mp me |
76 22 9 0 |
38 21 2 7 |
83 68 5 6 |
15 59 7 8 |
96 7 9 20 |
| As iate d c nie soc om pa s |
-89 35 7 |
38 -14 2 3 |
95 -35 5 6 |
00 -30 7 8 |
-45 9 4 98 |
| t (n et) Inte res |
73 09 8 |
59 35 7 |
45 21 5 8 |
177 92 5 |
25 1 6 44 |
| Wo rki ital ng ca p |
41 16 6 6 |
-67 79 8 |
91 -14 9 6 |
174 80 |
-39 4 7 90 |
| Ca sh fro tin cti vit ies m op era g a |
1 2 06 84 5 |
69 60 8 8 |
3 2 07 55 7 |
2 4 31 23 7 |
3 2 49 08 5 |
| Ne t in in c tme nt ves ap ex |
93 -45 6 4 |
77 -29 9 8 |
-1 190 60 2 |
70 -73 1 0 |
-1 142 49 4 |
| Ac isit ion nd div est nts qu s a me |
43 8 2 |
-1 955 56 6 |
-2 29 7 |
45 -94 4 9 |
-3 02 0 6 13 |
| Oth ers |
35 28 4 |
43 58 7 |
58 22 0 7 |
36 29 2 1 |
31 3 5 94 |
| Ca sh fro inv tin cti vit ies m es g a |
66 -41 2 9 |
56 -2 21 1 8 |
41 -97 2 1 |
79 -1 38 3 8 |
-3 84 9 5 13 |
| Ch in lon ter loa an ge g m ns |
-14 17 8 |
60 21 0 6 |
34 47 5 4 |
90 36 2 1 |
91 9 6 18 |
| Ch in s ho loa rt t an ge erm ns |
38 -13 3 2 |
-68 80 3 |
82 -62 8 2 |
40 3 2 -57 |
-17 6 7 46 |
| Div ide nds |
- | - | 84 -95 0 5 |
45 -1 69 4 6 |
-1 69 5 0 79 |
| Oth ers |
-85 01 7 |
-79 04 4 |
55 -26 3 6 |
110 1 8 30 |
2 8 29 70 2 |
| Ca sh fro fin cin cti vit ies m an g a |
33 -23 2 4 |
62 81 3 |
87 -1 36 7 0 |
-75 58 5 |
5 1 8 77 49 |
| Ca sh he beg inn ing of th eri od at t e p |
4 0 47 31 5 |
4 9 78 64 7 |
198 3 7 45 |
2 4 70 22 2 |
2 4 70 22 2 |
| Ne ha in sh t c (inc l.ex cha in/lo s) nge ca nge ga sse |
55 2 5 85 |
-1 54 4 5 94 |
02 85 4 7 |
31 96 3 8 |
1 2 74 97 6 |
| Ca sh th nd of th eri od at e e e p |
4 5 99 90 0 |
3 4 34 05 3 |
4 5 99 90 0 |
3 4 34 05 3 |
3 7 45 198 |
Good cash performance in the quarter
| k W 4 1 ee |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| is io ( la ive ) F hm l p du t 2 0 1 7 2 0 1 6 t ea ro c n vs cu m u - |
||||||||||
| C Re io 2 0 17 2 0 1 6 ha ng e g ns |
||||||||||
| # C h i le |
29 3 8 8 3 |
17 1 0 5 1 |
71 8 % , |
|||||||
| Pe ru |
72 6 0 6 9 |
3 0 2 15 1 |
14 0, 3 % |
|||||||
| De k / No nm ar rw ay |
26 4 8 65 |
18 3 44 7 |
44 4 % , |
|||||||
| Ice lan d / No h A lan ic * t t t r |
19 4 9 8 2 |
14 21 0 5 |
3 4, 3 % |
|||||||
| To l ta |
1 4 79 79 9 |
8 0 1 8 5 9 |
8 4, 5 % |
Source: IFFO All numbers are preliminary and subject to revision #Includes salmon‐derivedoil *Includes U.K., Ireland and Faroe Islands
| sa m e p |
io d 2 0 er |
1 6. |
||||||
|---|---|---|---|---|---|---|---|---|
| Pr du io t o c n |
• | I F F O F |
is hm ea |
l p du io t ro c n |
inc re as e |
8 4 % |
Y T D |
vs |
| ee | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ( ) F is h i l p du io 2 0 1 2 0 1 6 la ive t 7 v t cu m u o ro c n s. - |
||||||||||
| 20 17 |
20 16 |
Ch e % an g |
||||||||
| 86 | 60 | 42 | ||||||||
| 29 | 70 | 2 % | ||||||||
| 9 | 6 | , | ||||||||
| 10 | 45 | 12 | ||||||||
| 2 0 | 7 | 3, | ||||||||
| 20 | 11 | 2 % | ||||||||
| 0 | 41 | 31 | ||||||||
| 19 | 72 | 9 % | ||||||||
| 55 | 1 | , | ||||||||
| 47 | 37 | 26 | ||||||||
| 56 | 8 | 0 % | ||||||||
| 5 | 75 | , | ||||||||
| 29 | 18 | 56 | ||||||||
| 0 9 | 5 8 | 5 % | ||||||||
| 03 | 96 | , | ||||||||
| k W 41 |
Source: IFFO All numbers are preliminary and subject to revision #Includes salmon‐derivedoil *Includes U.K., Ireland and Faroe Islands
| Pr du io t o c n |
I F F O F is h i l p du io inc Y T D 5 7 % t • o ro c n re as e vs . s am e io d 2 0 1 6 p er |
|---|---|
| Pe 1 2 3 % 2 0 1 6 du he inc in la d ing to t ru up vs e re as e n s • |
|
| Pr ice s |
Fe d de U S D 1, 0 / M T F O B Pe 5 5 e g ra ru • : |
| O S / O 3 de U D 1, 8 0 0 1, 9 0 0 M T F B Pe • m eg a- g ra : ru - |
|
| De d m an |
Fe d ke d d f he t c to t • e m ar ov er e up en o y ea r |
| O 3 ke de ly bu lo k in fo t – m eg a- m ar un rs up p er s o g r • y , 1 8 / 1 2 h ig h E P A i h E P A+ D H A 3 0 % t or w |
|
| Su ly p p |
No ks i la b le d le do to s c av a an no p re -s a s ne • |
(in tonnes WFE )
| Ch an g e |
Ch an g e |
Ch an g e |
Ch an g e |
Ch an g e |
Ch an g e |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 12 |
11 -12 |
20 13 |
12 -13 |
20 14 |
13 -14 |
20 15 |
14 -15 |
20 16 |
15 -16 |
20 17 |
16 -17 |
|
| No rw ay |
00 1 18 3 1 |
17 7 % , |
00 1 14 3 6 |
-3, 3 % |
00 1 19 9 0 |
4, 8 % |
1 2 34 20 0 |
2, 9 % |
00 1 17 1 1 |
-5, 1 % |
1 2 05 90 0 |
3, 0 % |
| Un ite d K ing do m |
00 15 9 4 |
3, 0 % |
00 15 7 8 |
-1, 0 % |
00 17 0 5 |
8, 0 % |
00 16 6 3 |
-2, 5 % |
00 15 7 4 |
-5, 4 % |
00 17 4 8 |
11 1 % , |
| Fa Is lan ds roe |
70 30 0 |
24 9 % , |
72 60 0 |
3, 3 % |
82 70 0 |
13 9 % , |
60 0 75 |
-8, 6 % |
30 0 77 |
2, 2 % |
82 10 0 |
6, 2 % |
| Ire lan d |
15 60 0 |
-2, 5 % |
10 60 0 |
-32 1 % , |
12 30 0 |
16 0 % , |
15 70 0 |
27 6 % , |
15 80 0 |
0, 6 % |
18 00 0 |
13 9 % , |
| Ice lan d |
50 3 2 |
17 0, 8 % |
50 3 3 |
3, 1 % |
00 4 4 |
31 3 % , |
00 3 6 |
-18 2 % , |
8 10 0 |
12 5, 0 % |
13 10 0 |
61 7 % , |
| To l E ta ur op e |
1 4 31 65 0 |
16 0 % , |
1 3 87 95 0 |
-3, 1 % |
1 4 68 90 0 |
5, 8 % |
1 4 95 40 0 |
1, 8 % |
1 4 29 70 0 |
-4, 4 % |
1 4 93 90 0 |
4, 5 % |
| Ch ile |
00 36 4 0 |
64 7 % , |
00 46 8 1 |
28 6 % , |
00 58 2 9 |
24 5 % , |
00 59 8 2 |
2, 6 % |
00 50 4 4 |
-15 7 % , |
00 55 1 5 |
9, 3 % |
| Ca da na |
00 13 6 5 |
14 2 % , |
00 11 5 1 |
-15 7 % , |
95 00 0 |
-17 5 % , |
00 13 5 2 |
42 3 % , |
00 14 2 5 |
5, 4 % |
00 13 7 8 |
-3, 3 % |
| U SA |
19 60 0 |
7, 1 % |
20 30 0 |
3, 6 % |
24 00 0 |
18 2 % , |
20 20 0 |
-15 8 % , |
22 00 0 |
8, 9 % |
22 30 0 |
1, 4 % |
| Au str ali a |
40 00 0 |
11 1 % , |
39 00 0 |
-2, 5 % |
42 00 0 |
7, 7 % |
54 40 0 |
29 5 % , |
50 90 0 |
-6, 4 % |
59 00 0 |
15 9 % , |
| Ot he rs |
8 10 0 |
62 0 % , |
11 20 0 |
38 3 % , |
15 20 0 |
35 7 % , |
13 70 0 |
-9, 9 % |
12 50 0 |
-8, 8 % |
12 10 0 |
-3, 2 % |
| To l O the ta rs |
56 8 2 00 |
42 1 % , |
65 3 7 00 |
15 0 % , |
75 9 1 00 |
16 1 % , |
82 1 7 00 |
8, 2 % |
73 2 3 00 |
-10 9 % , |
78 2 7 00 |
6, 9 % |
| To l W ld- wi de ta or |
1 9 99 85 0 |
22 4 % , |
2 0 41 65 0 |
2, 1 % |
2 2 28 00 0 |
9, 1 % |
2 3 17 10 0 |
4, 0 % |
2 1 62 00 0 |
-6, 7 % |
2 2 76 60 0 |
5, 3 % |
Figures as per 03.11.2017 - Source: Kontali
| S O P T i |
||||||
|---|---|---|---|---|---|---|
| p r c e s |
||||||
| C O f h A l i l i F A l t t t r e s a n c s a m o n, c r o s s- s e c o n, s o |
||||||
| f ( S ). k 4 3- 2 0 1 7 i l i t a s o e e e r o r a w u u |
||||||
| p q y |
33
| 25 % |
Ma rke Sa lmo t - n |
20 15 |
20 16 |
20 17 |
Gr th ow |
Gr th % ow |
|
|---|---|---|---|---|---|---|---|
| 20 % |
Eu | 00 88 6 3 |
00 85 8 7 |
00 82 8 8 |
0 -29 90 |
-3 % |
|
| 15 % |
Ot he r M ark ets |
00 52 5 0 |
00 49 7 4 |
00 52 7 5 |
0 30 10 |
6 % | |
| 6 | US A |
00 34 8 4 |
00 35 6 8 |
00 36 2 8 |
00 6 0 |
2 % | |
| % | 10 % |
Ja pa n |
47 10 0 |
0 51 70 |
0 52 30 |
0 60 |
1 % |
| % 2 % 1 |
% 5 |
Ru ia ss |
88 50 0 |
0 62 40 |
0 58 60 |
0 -3 80 |
-6 % |
| ‐6 % |
% 0 |
Co To tal tio ns um p n |
1 8 95 30 0 |
0 1 8 27 00 |
0 1 8 30 00 |
00 3 0 |
0 % |
Figures as per 03.11.2017 - Source: Kontali/Nasdax
(refer to Lerøy Seafood Group's management presentation www.leroy.no)
Expecting seasonable higher production activity for the pelagic segments in Q4
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%
| (MN OK ) |
Q 3 2 01 7 |
Q 3 2 01 6 |
YT D 20 17 |
YT D 20 16 |
20 16 |
|---|---|---|---|---|---|
| Re ve nu e |
1 3 50 3 , |
1 3 28 6 , |
3 9 14 8 , |
3 6 59 2 , |
5 7 58 4 , |
| EB ITD A |
12 5, 6 |
17 7, 0 |
38 2, 5 |
42 4, 0 |
62 8, 2 |
| EB IT |
80 0 , |
13 7, 8 |
26 3, 9 |
30 4, 4 |
46 4, 2 |
| Ne int be ing de bt t st ere ar |
1 8 21 0 , |
1 6 00 0 , |
1 8 44 0 , |
Norskott Havbruk AS (100% figures) LSG's share = 50%
| ( MN OK ) |
Q 3 2 0 1 7 |
Q 3 2 0 1 6 |
Y T D 2 0 1 7 |
Y T D 2 0 1 6 |
2 0 1 6 |
|---|---|---|---|---|---|
| Re ve nu e |
6 3 2 |
5 1 2 |
1 6 0 3 |
1 3 6 6 |
1 7 2 1 |
| E B I T D A |
2 0 5 |
1 6 8 |
6 1 6 |
3 9 5 |
5 5 4 |
| E B I T * |
1 8 4 |
1 1 5 |
4 5 5 |
3 3 3 |
4 4 7 |
| Vo lum ( ) t es g w |
9 4 2 9 |
8 1 4 8 |
2 3 7 8 4 |
2 2 2 8 4 |
2 8 0 4 3 |
| E B I T / kg * ( N O K ) |
1 9, 5 |
1 8, 6 |
2 3, 3 |
1 0 5, |
1 6, 9 |
| Ne in be de b t ter t t |
1 9 9 |
2 5 5 |
2 6 7 |
||
| ing es ar |
* Before biomass adj.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.