Investor Presentation • Feb 21, 2017
Investor Presentation
Open in ViewerOpens in native device viewer
Arne Møgster – CEO Britt Kathrine Drivenes – CFO
| All figures in NOK 1,000 | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 5 329 664 | 3 828 573 | 18 911 523 | 15 273 494 |
| EBITDA | 1 300 949 | 502 723 | 3 880 831 | 2 244 076 |
| EBIT ex impairment | 1 058 363 | 291 737 | 3 035 705 | 1 494 321 |
| EBIT ex. Biomass adj. | 930 844 | 177 586 | 2 912 911 | 1 386 436 |
| Net profit | 2 149 305 | 809 259 | 3 707 974 | 1 283 106 |
| EPS (earnings per share in NOK) | 4,42 | 1,91 | 8,17 | 3,59 |
| Total assets | 35 001 403 | 25 793 964 | ||
| NIBD (net interest bearing debt) |
5 492 880 | 4 838 160 | ||
| Group EBITDA incl. 50% of Pelagia | 1 403 041 | 613 379 | 4 194 929 | 2 602 785 |
| Salmon | 1 170 054 | 477 607 | 3 355 089 | 1 813 868 |
| Pelagic | 232 988 | 135 772 | 839 840 | 788 918 |
| PERU | CHILE | NORTH ATLANTIC | AUSTEVOLL SEAFOOD GROUP | |
|---|---|---|---|---|
| PELAGIC FISHING |
7% of anchovy quota centre-north 20 fishing vessels |
9.1% of pelagic fishing quota 3 fishing vessels |
5 fishing vessels | 400,000 - 500,000 MT of pelagic fish caught annually (28 vessels) |
| PELAGIC PROCESSING |
7 processing plants | 4 processing plants | 25 processing plants | 36 processing plants Intake of 1.6 - 1.9 mill MT of fish annually |
| WHITE FISH |
11% whitefish quota (NO) • 9 fishing vessels • 1 New build (2018) • 10 Processing plants |
100,000-120,000 MT of whitefish (9 vessels) 10 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 Pelagia AS (associated)
Southern Oscillation Index
Source: Australian Government Bureau of Meteorology
Total catch centre north Anchoveta 2003- 2017E
Peruvian quota for 2017 is estimated between 4.5 - 5.0 million MT. (subject to IMPARPE`s cruises)
Source: PRODUCE/Normas legales el Peruano
7 www.auss.no Austevoll Seafood ASA
| '000 MT | Q4 2016 |
Q4 2015* |
2016 | 2015 | Forecast 2017 |
|---|---|---|---|---|---|
| Own catch: | |||||
| Mackerel and other species | 6 | - | 21 | 34 | 22 |
| Purchase: | |||||
| Sardine/anchovy | 10 | 12 | 20 | 44 | 24 |
| Giant squid/mackerel | - | - | 26 | 3 | 29 |
| Total ('000 MT) | 16 | 12 | 67 | 81 | 75 |
* 2015 volumes proforma
* Horse Mackerel, Sand Eel, Norway Pout, Boar ** Capelin from both the Barents Sea and Iceland
Source:
| Norway, UK and Ireland ('000 MT) | Q4 2016 | Q4 2015 | 2016 | 2015 | 2017E |
|---|---|---|---|---|---|
| Raw material for fishmeal and fish oil | 93 | 100 | 575 | 702 | 659 |
| Raw material for protein concentrate/oil | 73 | 78 | 264 | 244 | 232 |
| Total ('000 MT) | 167 | 178 | 839 | 946 | 891 |
All volume based on 100%
| Volume ('000 MT) | Q4 2016 | Q4 2015 | 2016 | 2015 | 2017 E |
|---|---|---|---|---|---|
| Raw material intake | 114 | 151 | 330 | 365 | 405 |
11 www.auss.no Austevoll Seafood ASA
| (MNOK) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 2 099,1 | 2 105,9 | 5 758,4 |
6 092,0 |
| EBITDA | 204,2 | 221,3 | 628,2 | 717,4 |
| EBIT | 159,8 | 172,3 | 464,2 | 548,4 |
| Sales volumes (tonnes): | ||||
| Frozen | 101 600 | 130 500 | 264 600 | 304 000 |
| FM/FPC/Oil | 41 300 | 44 300 | 155 700 | 194 800 |
| Salmon | Q4 2016 | Q4 2015 | 2016 | 2015 | 2017E |
|---|---|---|---|---|---|
| Harvest volume (GWT) |
2,511 | 2,724 | 8,093 | 7,746 | 8,000 |
| EBIT (NOK/kg) | 28.9 | 4.9 | 26.9 | 2.8 |
• 7 salmon licenses in Norway
* Before biomass adjustment
| Licences | Smolt cap. |
2011 GWT |
2012 GWT |
2013 GWT |
2014 GWT |
2015 GWT |
2016E GWT |
2017E GWT |
|
|---|---|---|---|---|---|---|---|---|---|
| Lerøy Aurora AS* | 26 | 11,5 | 18 100 | 20 000 | 24 200 | 26 800 | 29 200 | 30 000 | 39 000 |
| Lerøy Midt AS |
57 | 22,0 | 62 300 |
61 900 | 58 900 | 68 300 | 71 400 | 52 200 | 62 000 |
| Lerøy Sjøtroll | 63 | 22,6 | 56 200 | 71 600 | 61 700 | 63 200 | 57 100 | 68 000 | 64 000 |
| Total Norway | 146 | 56,1 | 136 600 | 153 400 | 144 800 |
158 300 | 157 700 | 150 200 | 165 000 |
| Villa Organic AS** | 6 000 | ||||||||
| Norskott Havbruk (UK)*** |
10 900 | 13 600 | 13 400 | 13 800 | 13 500 | 14 000 | 15 000 | ||
| Total | 147 500 | 167 100 | 158 200 | 178 100 | 171 200 | 164 200 | 180 000 |
*) 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
| Figures in 1,000 tonnes | Q4 2016 | Q4 2015 | 2016 | 2015 | 2017 E |
|---|---|---|---|---|---|
| Group companies: | |||||
| Norway (whitefish) | 13 | 17 | 64 | 58 | 61 |
| Norway (pelagic) | 9 | 7 | 32 | 43 | 40 |
| Chile own catch * | 6 | 0 | 27 | 34 | 27 |
| Chile purchase* | 9 | 12 | 39 | 47 | 48 |
| Peru own catch | 96 | 59 | 202 | 248 | 351 |
| Peru purchase | 27 | 20 | 76 | 62 | 131 |
| Total Group companies | 161 | 115 | 440 | 493 | 658 |
| Joint ventures: | |||||
| Europe purchase (HC) | 114 | 151 | 330 | 365 | 405 |
| Europe purchase (FM/FPC/Oil) | 167 | 178 | 839 | 945 | 891 |
| Totalt Joint venture: |
281 | 329 | 1 169 | 1 310 | 1 296 |
| TOTAL GROUP | 442 | 444 | 1 609 | 1 803 | 1 954 |
| Salmon/Trout (GWT)** | 42,0 | 44,8 | 164,2 | 171,2 | 180,0 |
* 2015 volumes proforma
** LSG volume incl. 50% of the Scottish Sea Farms volumes
| (NOK 1,000) | Q4 2016 | Q4 2015 | Δ% |
|---|---|---|---|
| Revenue | 5 329 664 | 3 828 573 | 39,2 % |
| EBITDA | 1 300 949 | 502 723 | 158,8 % |
| Depreciation/Impairment*** | 370 105 | 325 137 | |
| EBIT* | 930 844 | 177 586 | 424,2 % |
| Income from associates* | 132 833 | 86 185 | |
| Net finance | -58 915 | -94 305 | |
| Pre-tax* | 1 004 762 | 169 466 | 492,9 % |
| Net profit | 2 149 305 | 809 259 | |
| EPS (NOK) | 4,42 | 1,91 | |
| EPS (NOK)* | 1,18 | 0,18 | |
| Q4 2016 | $***$ Q4 2015 |
$***$ Δ% |
|---|---|---|
| 6 379 228 | 4 881 506 | 30,7% |
| 1 403 042 | 613 381 | 128,7% |
| 392 307 | 349 660 | |
| 1 010 735 | 263722 | 283,3% |
* Before biomass adjustment
** AUSS incl. proportional 50% of Pelagia AS
*** Impairment in Q4 2016 MNOK 128 (Q4 2015: MNOK 114)
| Q4 2016 | Q4 2015 | |
|---|---|---|
| Biomass adj group company | 1 634 360 |
763 943 |
| Biomass adj group associated companies |
18 866 | 7 653 |
| (NOK 1,000) | 2016 | 2015 | Δ% |
|---|---|---|---|
| Revenue | 18 911 523 | 15 273 494 | 23,8 % |
| EBITDA | 3 880 831 | 2 244 076 | 72,9 % |
| Depreciation/Impairment*** | 967 920 | 857 640 | |
| EBIT* | 2 912 911 | 1 386 436 | 110,1 % |
| Income from associates* | 411 559 | 272 493 | |
| Net finance | -239 277 | -325 145 | |
| Pre-tax* | 3 085 193 | 1 333 784 | 131,3 % |
| Net profit | 3 707 974 | 1 283 106 | |
| EPS (NOK) | 8,17 | 3,59 | |
| EPS (NOK)* | 5,05 | 3,09 | |
| 2016 | $***$ 2015 |
$***$ Δ% |
|---|---|---|
| 21 790 727 | 18 319 475 | 18,9 % |
| 4 194 929 | 2 602 786 | 61,2% |
| 1 049 908 | 942 159 | |
| 3 145 0 21 | 1 660 628 | 89,4 % |
* Before biomass adjustment
** AUSS incl. proportional 50% of Pelagia AS
*** Impairment in 2016 MNOK 123 (2015: MNOK 108)
| 2016 | 2015 | |
|---|---|---|
| Biomass adj group company |
1 549 449 | 246 567 |
| Biomass adj group associated companies | 47 939 | -8 214 |
| (MNOK) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 4 924,5 | 3 563,5 | 17 269,7 | 13 484,9 |
| EBITDA | 1 170,1 | 477,6 | 3 355,1 | 1 813,9 |
| EBIT* ex. Impairment | 1 017,3 | 352,8 | 2 843,5 | 1 380,0 |
| EBIT* | 1 017,3 | 352,8 | 2 843,5 | 1 380,0 |
| Harvested volume (GWT) | 39 143 | 41 697 | 150 182 | 157 697 |
| EBIT/kg* (NOK) ex Havfisk/NWSF | 24,0 | 8,5 | 18,9 | 8,8 |
| Havfisk catch volume (MT) |
13 387 | 16 786 | 63 764 | 58 214 |
| EBIT Havfisk/NWSF (MNOK) | 76 | 89 |
* before biomass adj.
NIBD Q4/16 MNOK 3,433 vs. Q4/15 MNOK 2,595
| (MNOK) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 285,4 | 70,8 | 1 020,5 | 1 091,2 |
| EBITDA | 17,0 | -26,3 | 140,1 | 272,6 |
| EBIT ex.impairment | -32,2 | -68,5 | -35,2 | 109,0 |
| EBIT | -10,5 | -66,5 | -8,8 | 117,3 |
| Raw material intake (tonnes): | 123 221 | 78 877 | 278 266 | 310 468 |
| Sales volumes: | ||||
| Fishmeal (tonnes) | 13 470 | 1 053 | 56 358 | 55 373 |
| Fish oil (tonnes) | 1 991 | 1 679 | 5 767 | 7 697 |
| Canned fish (cases) | - | 53 790 | 26 185 | 351 543 |
| Frozen/fresh (tonnes) | 6 252 | - | 7 788 | 26 |
| (MNOK) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 80,5 | 142,9 | 425,3 | 490,3 |
| EBITDA | -5,3 | -3,2 | 31,1 | 46,7 |
| EBIT ex.impairment | -24,2 | -20,2 | -37,8 | -17,6 |
| EBIT | -173,4 | -136,4 | -187,0 | -133,8 |
| Raw material intake: * | 15 784 | 12 456 | 66 438 | 81 406 |
| Sales volumes:* | ||||
| Fishmeal (tonnes) | 1 231 | 4 553 | 11 015 | 10 145 |
| Fish oil (tonnes) | 226 | 951 | 2 204 | 1 962 |
| Canned fish (cases) | 3 565 | 5 590 | 23 788 | 23 609 |
| Frozen (tonnes) | 5 681 | 2 110 | 21 869 | 11 967 |
| (MNOK) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 269,9 | 182,1 | 789,7 | 520,4 |
| EBITDA | 125,7 | 50,0 | 344,5 | 106,4 |
| EBIT* | 109,6 | 28,6 | 277,3 | 39,3 |
* before biomass adj.
NIBD Q4/16 MNOK 347 vs. Q4/15 MNOK 475
| (NOK 1,000) | 31.12.2016 | 31.12.2015 |
|---|---|---|
| Intangible assets | 11 746 906 | 8 115 351 |
| Tangible fixed assets | 6 691 064 | 5 531 053 |
| Financial non-current assets | 1 864 664 | 1 861 178 |
| Total non-current assets | 20 302 634 | 15 507 582 |
| Biological assets at cost | 3 893 963 | 3 522 235 |
| Fair value adjustment biomass | 2 861 168 | 1 052 252 |
| Other inventory | 1 123 550 | 965 426 |
| Receivables | 3 074 700 | 2 276 074 |
| Cash and cash equivalents | 3 745 388 | 2 470 395 |
| Total current assets | 14 698 769 | 10 286 382 |
| Total assets | 35 001 403 | 25 793 964 |
| NIBD | 5 492 880 | 4 838 160 |
| Equity | 18 212 820 | 13 610 808 |
| Equity ratio | 52 % | 53 % |
The board propose a dividend of NOK 2.50 per share in 2017
Havfisk ASA and Norway Seafoods Group AS are consolidated from September 1st
Strong financial position, equity ratio at 52%
Pelagia AS is an associated company and are included in the line Financial non-current assets in the Group balance sheet
• As such the Group balance sheet does not include proportional consolidation of Pelagia (50%)
| (NOK 1,000) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Pre tax profit | 2 657 988 | 941 062 | 4 682 581 | 1 572 137 |
| Biomass adjustment | -1 634 360 | -763 943 | -1 549 449 | -246 567 |
| Paid tax | -22 942 | -27 245 | -249 323 | -427 611 |
| Depreciaton and impairments | 370 105 | 325 137 | 967 920 | 857 640 |
| Associated companies | -151 698 | -93 838 | -459 498 | -264 279 |
| Interest (net) | 73 719 | 53 437 | 251 644 | 223 215 |
| Working capital | -474 964 | -354 811 | -394 790 | -503 407 |
| Cash from operating activities | 817 848 | 79 799 | 3 249 085 | 1 211 128 |
| Net investment in capex | -411 424 | -485 764 | -1 142 494 | -1 125 674 |
| Acquisitions and divestments | -984 107 | 33 437 | -1 929 052 | -34 530 |
| Others | 21 458 | 9 018 | 313 594 | 222 458 |
| Cash from investing activities | -1 374 073 | -443 309 | -2 757 952 | -937 746 |
| Change in long term loans | 557 428 | 267 890 | 919 618 | 645 229 |
| Change in short term loans | 396 495 | 203 323 | -176 746 | 275 754 |
| Dividends | -434 | - | -1 695 079 | -684 061 |
| Others | -91 971 | -60 445 | 1 738 141 | -255 959 |
| Cash from financing activities | 861 518 | 410 768 | 785 934 | -19 037 |
| Cash at the beginning of the period | 3 434 052 | 2 420 080 | 2 470 222 | 2 198 148 |
| Net change in cash (incl.exchange | ||||
| gain/losses) | 311 146 | 50 140 | 1 274 976 | 272 072 |
| Cash at the end of the period | 3 745 198 | 2 470 220 | 3 745 198 | 2 470 220 |
Lerøy purchased the remaining outstanding shares in Havfisk and Norway Seafoods, total MNOK 1,000
AUSS sold 2,750,000 shares in LSG in Q1, total MNOK 976
Lerøy Seafood Group ASA completed a private placement of 5 million new shares at NOK 415.00 per share and sold 300,000 own shares at NOK 415.00 per share in Q2
Paid out dividend in total in Q2, MNOK 1,695
| Week 52 Fishmeal production - 2016 vs 2015 (Cumulative) |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Regions 2016 2015 Change % |
|||||||||
| Chile* | 214,122 | 312,594 | -32% | ||||||
| Peru | 622,600 | 858,212 | -27% | ||||||
| Danmark/Norway* | 210,965 | 286,534 | -26% | ||||||
| Iceland/North Atlantic* | 130,763 | 239,308 | -45% | ||||||
| Total 1,178,450 1,696,648 -31% |
|||||||||
| source: IFFO All numbers are preliminary and subject to revision # Includes salmon-derived oil |
*Includes U.K., Ireland and Faroe Islands
Source: IFFO
Main market – China
| Fish oil production - 2016 vs 2015 (cumulative) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Regions | 2016 | 2015 | Change % | ||||||
| Chile* | 82,418 | 110,204 | -25% | ||||||
| Peru | 103,111 | 95,464 | 8% | ||||||
| Denmark/Norway* | 64,476 | 86,634 | -26% | ||||||
| Iceland/North Atlantic* | 41,407 | 70,920 | -42% | ||||||
| Total | 291,412 | 363,222 | -20% | ||||||
| source: IFFO All numbers are preliminary and subject to revision # | Includes salmon-derived oil |
*Includes U.K., Ireland and Faroe Islands
Week 52 Production • IFFO Fish oil production down 20% YTD vs. same period 2015
Supply • Profiles obtained during the season not ideal for Omega-3 demand.
• However current market prices are acceptable to develop business.
| Change | Change | Change | Change | Change | Change | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2012 | 11-12 | 2013 | 12-13 | 2014 | 13-14 | 2015 | 14-15 | 2016 | 15-16 | 2017 | 16-17 | |
| Norway | 1 183 100 | 17,7 % | 1 143 600 | -3,3 % | 1 199 000 | 4,8 % | 1 234 200 | 2,9 % | 1 171 100 | -5,1 % | 1 176 100 | 0,4 % |
| United Kingdom | 159 400 | 3,0 % 157 800 | -1,0 % 170 500 | 8,0 % 166 300 | -2,5 % 158 000 | -5,0 % 169 300 | 7,2 % | |||||
| Faroe Islands | 70 300 | 24,9 % | 72 600 | 3,3 % | 82 700 | 13,9 % | 75 600 | -8,6 % | 77 300 | 2,2 % | 79 700 | 3,1 % |
| Ireland | 15 600 | -2,5 % | 10 600 | -32,1 % | 12 300 | 16,0 % | 15 700 | 27,6 % | 14 900 | -5,1 % | 17 000 | 14,1 % |
| Iceland | 3 250 | 170,8 % | 3 350 | 3,1 % | 4 400 | 31,3 % | 3 600 | -18,2 % | 8 100 | 125,0 % | 12 200 | 50,6 % |
| Total Europe | 1 431 650 | 16,0 % | 1 387 950 | -3,1 % | 1 468 900 | 5,8 % | 1 495 400 | 1,8 % | 1 429 400 | -4,4 % | 1 454 300 | 1,7 % |
| Chile | 364 000 | 64,7 % 468 100 | 28,6 % 582 900 | 24,5 % 598 200 | 2,6 % 504 400 | -15,7 % 521 900 | 3,5 % | |||||
| Canada | 136 500 | 14,2 % 115 100 | -15,7 % | 95 000 | -17,5 % 135 200 | 42,3 % 142 500 | 5,4 % 136 500 | -4,2 % | ||||
| USA | 19 600 | 7,1 % | 20 300 | 3,6 % | 24 000 | 18,2 % | 20 200 | -15,8 % | 22 000 | 8,9 % | 22 000 | 0,0 % |
| Australia | 40 000 | 11,1 % | 39 000 | -2,5 % | 42 000 | 7,7 % | 55 000 | 31,0 % | 54 000 | -1,8 % | 57 000 | 5,6 % |
| Others | 8 100 | 62,0 % | 11 200 | 38,3 % | 15 200 | 35,7 % | 13 700 | -9,9 % | 10 700 | -21,9 % | 8 700 | -18,7 % |
| Total Others | 568 200 | 42,1 % 653 700 | 15,0 % 759 100 | 16,1 % 822 300 | 8,3 % 733 600 | -10,8 % 746 100 | 1,7 % | |||||
| Total World-wide | 1 999 850 | 22,4 % | 2 041 650 | 2,1 % | 2 228 000 | 9,1 % | 2 317 700 | 4,0 % | 2 163 000 | -6,7 % | 2 200 400 | 1,7 % |
| Salmon | |||||
|---|---|---|---|---|---|
| Market | 2014 | 2015 | 2016 | Growth Growth % | |
| EU | 288 500 | 303 700 | 280 200 | $-23,500$ | $-8\%$ |
| USA | 92 200 | 107 200 | 95 400 | $-11.800$ | $-11\%$ |
| Japan | 17 600 | 19 900 | 18 500 | $-1.400$ | $-7\%$ |
| Other Markets | 164 800 | 175 100 | 159 500 | $-15600$ | $-9\%$ |
| Russia | 36 500 | 27 200 | 22 000 | $-5200$ | $-19%$ |
| Total Consumption | 599 600 | 633 100 | 575 600 | $-57500$ | $-9\%$ |
Figures as per 17.02.2017 - Source: Kontali/Nasdax
| Market - Salmon | 2014 | 2015 | 2016 | Grow th |
Grow th % |
|---|---|---|---|---|---|
| Japan | 63 800 | 60 500 | 64 900 | 4 400 | 7 % |
| USA | 367 300 | 415 600 | 413 000 | -2 600 | -1 % |
| Eu | 1 017 600 | 1 088 000 | 1 053 300 | -34 700 | -3 % |
| Other Markets | 611 400 | 640 900 | 608 200 | -32 700 | -5 % |
| Russia | 145 600 | 106 200 | 75 000 | -31 200 | -29 % |
| Total Consumption | 2 205 700 | 2 311 200 | 2 214 400 | -96 800 | -4 % |
Salmon (refer to Lerøy Seafood Group's management presentation www.leroy.no)
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) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 2 099,1 | 2 105,9 | 5 758,4 | 6 092,0 |
| EBITDA | 204,2 | 221,3 | 628,2 | 717,4 |
| EBIT | 159,8 | 172,3 | 464,2 | 548,4 |
| Net interest bearing debt | 1 844 | 1 452 |
Norskott Havbruk AS (100% figures)
LSG's share = 50%
| (MNOK) | Q4 2016 | Q4 2015 | 2016 | 2015 |
|---|---|---|---|---|
| Revenue | 355 | 367 | 1 721 | 1 498 |
| EBITDA | 159 | 28 | 554 | 201 |
| EBIT* | 140 | 5 | 474 | 122 |
| Volumes (gwt) | 5 759 | 6 299 | 28 043 | 27 032 |
| EBIT/kg* (NOK) | 24,4 | 0,8 | 16,9 | 4,5 |
| Net interest bearing debt | 267 | 482 |
* before biomass adj.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.