Earnings Release • Feb 19, 2019
Earnings Release
Open in ViewerOpens in native device viewer
BAKKAFROST GROUP Oslo 19 February 2019
No representation or warranty (expressed or implied) is made as to, and no reliance should be placed on, the fairness, accuracy or completeness of the information contained herein. Accordingly, none of the Company, or any of its principal shareholders or subsidiary undertakings or any of such person's officers or employees or advisors accept any liability whatsoever arising directly or indirectly from the use of this document.
SUMMARY OF Q4 2018
| H d 1 2 2 3 4 i Q 4 2 0 1 8 ( 1 1, 4 0 i Q 4 2 0 1 ) t t 7 t 7 a r v e s e g w n g w n , |
|
|---|---|
| O i t p e r a o n |
Q Q F d l f 2 4 7 1 1 t i 4 2 0 1 8 ( 1 8, 9 5 5 t i 4 2 0 1 7 ) e e s a e s o o n n e s n o n n e s n , |
| R i l h f 4 6, 4 8 i Q 4 2 0 1 8 ( 0, 8 2 i Q 4 2 0 1 ) t 7 t 5 5 t 7 a w m a e r a p u r c a s e o o n n e s n o n n e s n |
|
| R d e e n e s a n v u |
R f D K K 0 i l l i i Q 4 2 0 1 8 ( D K K 9 0 6 i l l i i Q 4 2 0 1 ) 7 5 7 e v e n u e s o m o n n m o n n |
| O t i l E B I T p e r a o n a |
O t i l E B I T ** f D K K 2 3 1 i l l i i Q 4 2 0 1 8 ( D K K 3 3 1 i l l i i Q 4 2 0 1 7 ) p e r a o n a o m o n n m o n n |
| C h F l a s o w |
C h f l f t i f D K K 5 9 i l l i i Q 4 2 0 1 8 ( D K K 2 6 1 i l l i i Q 4 2 0 1 7 ) a s o w r o m o p e r a o n s o m o n n m o n n - |
| S t e g m e n s |
P i t i t i l E B I T f l l t o s v e o p e r a o n a o r a s e g m e n s |
| D i i d d v e n s |
P d d i i d d f D K K 8 2 5 h f 2 0 1 8 ( D K K 1 0 5 0 h f 2 0 1 7 ) r o p o s e v e n o p e r s a r e o r p e r s a r e o r |
*) Including internal sales of 21,649 tonnes in Q4 2018 (17,597 tonnes in Q4 2017)
**) EBIT before fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax
Operational EBIT for the Farming segment decreased due to lower achieved prices. Positive operational EBIT for the VAP segment, but lower EBITDA margin for the FOF segment.
| ( D K K i l l i ) m o n |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| Op ing t er a re ve nu e |
7 5 0 |
9 0 6 |
3, 1 7 7 |
3, 7 7 0 |
| Op t ion l E B I T D A er a a |
2 8 2 |
3 8 7 |
1, 2 4 7 |
1, 6 1 5 |
| Op io l E B I T t er a na |
2 3 1 |
3 3 1 |
1, 0 7 5 |
1, 3 7 8 |
| Pr f i t fo t he io d o r p er |
-7 | 2 2 - |
9 6 0 |
1 1 5 |
| Op t ion l E B I T D A in er a a ma rg |
3 6 % 7. |
4 1. % 7 |
4 0. 0 % |
4 1. 4 % |
| Op ion l E B I T in t er a a ma rg |
3 0. 7 % |
3 6. 6 % |
3 3. 8 % |
3 6. 5 % |
| Op / ( ) ( O ) t ion l E B I T Kg Fa ing N K er a a rm |
2 1. 5 6 |
2 5. 7 6 |
2 7. 8 9 |
3 0. 0 2 |
| Op t ion l E B I T / Kg ( Fa ing d V A P ) ( N O K ) er a a rm a n |
2 1. 9 1 |
2 9. 8 8 |
2 7. 2 4 |
2 8. 2 9 |
| Op / ( ) ( O ) t ion l E B I T Kg V A P N K er a a |
1. 5 1 |
9. 5 4 |
3. 4 6 - |
4. 9 6 - |
| E B I T D A in ( F is hm l, - O i l a d Fe d ) ma rg ea n e |
% 2 1. 0 |
% 2 5. 5 |
% 2 0. 0 |
% 2 0. 4 |
Sales distribution changed in Q4 2018, compared with Q4 2017 and the previous quarter, especially sales of fresh salmon. Sales to Eastern Europe decreased significantly, and all other markets increased in the fresh salmon sales. VAP on contract is still on a low level
| T l l f l t o a s a e s o s a m o n b k t y m a r e s |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| E U |
% 4 4 |
% 4 5 |
% 3 1 |
% 4 5 |
| U S A |
2 6 % |
1 7 % |
2 0 % |
1 8 % |
| As ia |
2 4 % |
1 % 5 |
2 4 % |
1 6 % |
| Ea ter Eu s n rop e |
6 % |
2 3 % |
2 5 % |
2 1 % |
| F h l l r e s s a m o n o n y b k t y m a r e s |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| E U |
% 3 5 |
% 1 2 |
% 2 3 |
% 2 3 |
| U S A |
3 0 % |
2 5 % |
2 1 % |
2 4 % |
| As ia |
2 8 % |
2 3 % |
2 7 % |
2 3 % |
| Ea ter Eu s n rop e |
% 7 |
% 4 0 |
% 2 9 |
% 3 0 |
4.7% increased global supply in Q4 2018, compared with Q4 2017, corresponding to 27,500 tonnes
Source: Kontali
| S U P P L Y D E V E L O P M E N T ( ) H O G 1, 0 0 0 t o n n e s ‐ |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
h C a n g e % |
|---|---|---|---|
| N o r w a y |
3 2 1. 0 |
3 2 1. 8 |
% 0. 3 - |
| U K |
4 0. 6 |
4 0. 4 |
0. 4 % |
| I l d r e a n |
3. 9 |
3. 7 |
4. 9 % |
| F a r o e s |
2 1. 5 |
1 8. 5 |
1 6. 0 % |
| l T E t o a u r o p e |
3 8 7. 0 |
3 8 4. 5 |
0. 7 % |
| C h i l e |
1 6 9. 2 |
1 4 5. 4 |
1 6. 3 % |
| C d a n a a |
3 0 5. |
3 3. 9 |
3. 2 % |
| S U A |
0 5. |
1 5. |
1. 8 % - |
| l A i T t o a m e r c a s |
2 0 9. 3 |
1 8 4. 5 |
1 3. 4 % |
| O h t e r |
2 1. 8 |
2 1. 5 |
1. 3 % |
| T l ( H d i ) t t t t o a a r v e s e q u a n y |
6 1 8. 0 |
9 0. 5 5 |
4. % 7 |
EU growth 2% higher than European harvest
Demand fuelled by price pressure on small sized fish
Chile has taken larger share of large fish markets
| Es t im te a |
d v lum o es |
Q 4 c om p ar |
iso n |
Es t im te d v a |
lum o es |
F Y c om p ar |
iso n |
|
|---|---|---|---|---|---|---|---|---|
| Ma ke ts r |
Q 4 2 0 1 8 E |
Q 4 2 0 1 7 |
Vo lum e |
% | F Y 2 0 1 8 E |
F Y 2 0 1 7 |
Vo lum e |
% |
| E U |
2 7 5, 0 0 0 |
2 6 8, 0 0 0 |
7, 0 0 0 |
2. 6 % |
9 5 5, 6 0 0 |
9 2 1, 1 0 0 |
3 4, 5 0 0 |
3. 7 5 % |
| U S A |
1 0 7, 7 0 0 |
1 0 3, 0 0 0 |
4, 7 0 0 |
4. 6 % |
4 2 7, 7 0 0 |
3 9 7, 7 0 0 |
3 0, 0 0 0 |
7. 5 4 % |
| Ru ia ss |
2 4, 3 0 0 |
2 3, 3 0 0 |
1, 0 0 0 |
4. 3 % |
8 7, 1 0 0 |
6 9, 8 0 0 |
1 7, 3 0 0 |
2 4. 7 9 % |
| Ja p an |
1 6, 2 0 0 |
1 5, 9 0 0 |
3 0 0 |
1. 9 % |
5 3, 8 0 0 |
5 7, 6 0 0 |
3, 8 0 0 - |
6. 6 0 % - |
| Gr C h ina ter ea |
3 0, 6 0 0 |
3 3, 0 0 0 |
2, 4 0 0 - |
7. 3 % - |
1 2 2, 0 0 0 |
1 0 8, 1 0 0 |
1 3, 9 0 0 |
1 2. 8 6 % |
| A S E A N |
2 2, 1 0 0 |
2 0, 3 0 0 |
1, 8 0 0 |
8. 9 % |
7 2, 0 0 0 |
7 9, 0 0 0 |
7, 0 0 0 - |
8. 8 6 % - |
| La in Am ica t er |
4 0, 1 0 0 |
3 6, 1 0 0 |
4, 0 0 0 |
1 1. 1 % |
1 2, 6 0 0 5 |
1 3 4 0 0 5, |
1 7, 2 0 0 |
1 2. 7 0 % |
| U kra ine |
5, 1 0 0 |
4, 8 0 0 |
3 0 0 |
6. 3 % |
1 5, 7 0 0 |
1 3, 6 0 0 |
2, 1 0 0 |
1 5. 4 4 % |
| O he ke t ts r m ar |
8 4, 0 0 0 |
4, 3 0 0 7 |
9, 0 0 7 |
1 3. 1 % |
2 8, 4 0 0 7 |
2 0 0 5 5, 5 |
2 2, 9 0 0 |
8. 9 6 % |
| To l a l l m ke ta ts ar |
6 0 1 0 0 5, |
8, 0 0 5 7 7 |
2 6, 4 0 0 |
4. 6 % |
2, 1 6 4, 9 0 0 |
2, 0 3 8 0 0 7, |
1 2 1 0 0 7, |
6. 2 4 % |
Greater China = China / Hong Kong / Taiwan (incl. estimated re‐export from Vietnam) ASEAN = Association of Southeast Asian Nations (estimated re‐export from Vietnam subtracted) Latin America (including both Mexico and Caribbean + domestic consumption in Chile) All figures above are in tonnes hog, and are rounded to the nearest 100 tonnes.
Americas – Limited growth
Europe – Increasing growth
Chile expected to grow modestly due to regulatory constraints
Uncertainty linked to biological performance in Norway
SHORT TERM SUPPLY OUTLOOK
SUPPLY - TOTAL
Source: Kontali
Bakkafrost's hatchery at Viðareiði viewed from the top of the mountain
Bakkafrost transferred 3.3 million smolts in Q4 2018 (3.4 million smolts in Q4 2017)
Average temperatures in Q4 2018 were 0.26 oC down – from 8.75 oC in Q4 2017 to 8.49 oC in Q4 2018
| H t V l a r v e s o u m e s O G t [ H ] o n n e s |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| N h R i t o r e g o n |
3, 9 9 6 |
0 | 2 8 8 9 5, |
2 4, 3 6 4 |
| W t R i e s e g o n |
8, 2 3 8 |
1 1, 4 7 0 |
1 8, 7 0 2 |
3 0, 2 5 1 |
| T t l o a |
1 2, 2 3 4 |
1 1, 4 7 0 |
4 4, 5 9 1 |
5 4, 6 1 5 |
| ( D K K i l l i ) m o n |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| O i t p e r a n g r e e n e v u |
6 8 2 |
5 7 7 |
2, 6 8 5 |
2, 9 8 7 |
| O t i l E B I T p e r a o n a |
2 0 4 |
2 2 9 |
9 6 6 |
1, 3 0 8 |
| O t i l E B I T i p e r a o n a m a r g n |
% 3 0 |
% 4 0 |
% 3 8 |
% 4 4 |
M/S Hans á Bakka
Margin - EBIT per kg total harvested quantity [NOK/kg]
| ( N O K / k ) g |
Q 4 2 0 1 8 |
|||
|---|---|---|---|---|
| N t h o r R i e g o n |
W t e s R i e g o n |
F i a r m n g |
||
| O / t i l E B I T k p e r a o n a g g w |
1 4. 9 0 |
2 4. 7 9 |
2 1. 5 6 |
1) Currency rate NOK/DKK: 77.00
| ( ) D K K i l l i m o n |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| O t i p e r a n g r e v e n u e |
1 0 9 |
2 8 8 |
3 6 5 |
9 9 9 |
| O t i l E B I T p e r a o n a |
3 | 3 7 |
2 2 - |
7 5 - |
| O i l E B I T i t p e r a o n a m a r g n |
3 % |
1 3 % |
6 % - |
8 % - |
| V A P d d l p r o u c e v o u m e s ( t ) g w |
2, 8 4 5 |
4, 9 4 9 |
8, 3 5 5 |
1 9, 0 6 7 |
| ( D K K i l l i ) m o n |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| O t i p e r a n g r e v e n u e |
2 8 8 |
3 6 7 |
1, 2 6 9 |
1, 3 0 3 |
| E B I T D A |
6 0 |
9 4 |
2 5 4 |
2 6 6 |
| E B I T D A i m a r g n |
2 1. 0 % |
2 % 5. 5 |
2 0. 0 % |
2 0. % 4 |
| F d l d ( t ) * e e s o o n n e s |
2 4, 7 1 1 |
1 8, 9 5 5 |
7 7, 7 7 5 |
7 8, 1 3 4 |
| F i h l l d l ( ) t t s m e a s o e x e r n a o n n e s |
3, 8 2 7 |
1 8, 9 5 5 |
4 3, 2 3 5 |
9, 0 0 6 5 |
Both fishmeal and fish oil prices increased in Q4 2018, compared to previous quarter
Volumes of raw material purchase and feed sale [tonnes]
Bakkafrost in Glyvrar at night
| ( D K K i l l i ) m o n |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| O t ing p e ra re ve nu e |
7 5 0 |
9 0 6 |
3, 1 7 7 |
3, 7 7 0 |
| O io l E B I T D A * t p e ra na |
2 8 2 |
3 7 8 |
1, 2 7 4 |
1, 5 6 1 |
| O * t io l E B I T p e ra na |
2 3 1 |
3 3 1 |
1, 0 7 5 |
1, 3 7 8 |
| Fa ir lu d j f b io lo ic l a t t t va e a u s m e n o g a s s e s |
-2 4 0 |
3 5 9 - |
1 9 6 |
6 9 4 - |
| O t t ne ro s c o n ra c s u |
1 7 |
0 | 0 | 6 7 |
| In fro ia t c o m e m a s s o c e s |
1 1 |
1 8 |
9 | 1 7 |
| Re t ve nu e ax |
-2 4 |
2 0 - |
9 6 - |
1 2 0 - |
| E B I T |
-5 | 2 9 - |
1, 1 8 4 |
6 4 9 |
| Ne t F ina ia l i t nc e m s |
-2 | 2 | 1 2 - |
2 5 - |
| E B T |
-7 | 2 7 - |
1, 1 2 7 |
6 2 4 |
| Ta xe s |
0 | 5 | 2 1 2 - |
1 1 2 - |
| Pr f i fo he io d t t o r p e r |
-7 | 2 2 - |
9 6 0 |
1 1 5 |
| O t io l E B I T D A in p e ra na m a rg |
3 7. 6 % |
4 1. 7 % |
4 0. 1 % |
4 1. 4 % |
| O t io l E B I T in p e ra na m a rg |
% 3 0. 7 |
% 3 6. 6 |
% 3 3. 8 |
% 3 6. 5 |
| O t io l E B I T / kg ( Fa ing d V A P ) ( N O K ) p e ra na rm an |
2 1. 9 1 |
2 9. 8 8 |
2 7. 2 4 |
2 8. 2 9 |
| E B I T D A in ( f fee ) is hm l, - i l a d d m a rg ea o n |
2 1. 0 % |
2 % 5. 5 |
2 0. 0 % |
2 0. 4 % |
* Operational EBITDA and EBIT aligned for fair value adjustment of biomass, onerous contracts provisions, income from associates and revenue tax.
Operational EBIT* (DKK million)
1,001 1,165 1,378 1,075 2015 2016 2017 2018
Earnings per share (DKK)
*) Operational EBIT is EBIT before fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax
| ( D K K i l l i ) m o n |
2 0 1 8 |
2 0 1 7 |
|---|---|---|
| I t i b l t n a n g e a s s e s |
3 9 0 |
3 7 7 |
| P t l t d i t r o p e r y, p a n a n e q u p m e n |
2, 8 8 4 |
2, 5 7 0 |
| F i i l t n a n c a a s s e s |
1 1 3 |
7 7 |
| L i b l -t o n g e r m r e c e v a e s |
9 | 0 |
| B i l i l t o o g c a a s s e s |
1, 3 8 5 |
1, 0 9 7 |
| I t n e n o r v y |
4 3 9 |
3 0 6 |
| R i b l e c e a e s v |
2 6 9 |
2 6 2 |
| O h i b l t e r r e c e a e s v |
2 3 |
1 5 7 |
| C h d h i l t a s a n c a s e q a e n s u v |
3 1 7 |
3 1 0 |
| T t l A t o a s s e s |
8 0 3 5, |
1 6 5, 5 |
| E i t q u y |
4, 0 7 7 |
3, 6 2 6 |
| f D d t d t h t e e r r e a x a n o e r a x e s |
5 3 4 |
4 5 5 |
| L -t i t t- b i d b t o n g e r m n e r e s e a r n g e |
8 1 2 |
1 4 7 |
| F i i l d i t i n a n c a e r v a v e s |
0 | 1 2 7 |
| S h t- t i t t- b i d b t o r e r m n e r e s e a r n g e |
0 | 3 7 8 |
| A t d t h b l c c o u n s a n o e r p a y a e s |
3 7 9 |
4 2 1 |
| T t l E i t d L i b i l i t i o a q u y a n a e s |
5, 8 0 3 |
5, 1 5 6 |
| ( D K K i l l i ) m o n |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
2 0 1 8 |
2 0 1 7 |
|---|---|---|---|---|
| C h f l f i t a s o w r o m o p e r a o n s |
5 9 - |
2 6 1 |
9 1 3 |
1, 4 5 8 |
| C h f l f i t t a s o r o m n e s m e n s w v |
1 4 7 - |
1 6 9 - |
3 1 5 - |
6 3 6 - |
| C f f f h l i i a s o w r o m n a n c n g |
2 1 6 |
1 3 0 - |
3 7 5 - |
7 4 8 - |
| N h i h t e c a n g e n c a s |
1 1 |
3 8 - |
7 | 7 5 |
| C h h d f h i d t t t a s a e e n o e p e r o |
3 1 7 |
3 1 0 |
3 1 7 |
3 1 0 |
| f U d i l i t i n r a n a c e s w |
9 9 8 |
1, 0 0 5 |
9 9 8 |
1, 0 0 5 |
Feed sales in 2019 are expected to be around 85,000 tonnes
Totalling ~ DKK 3 billion over five years
SUMMARY OF Q4 2018
| G Su f Sa ( O G ) lo ba l ly A t lan t ic lm he d o t te d - H p p o on a n g u |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2 0 1 5 |
2 0 1 6 |
2 0 1 7 |
2 0 1 8 E |
2 0 1 9 E |
|||||
| No rwa y |
1, 1 1 1 |
1, 0 5 4 |
1, 0 8 7 |
1, 1 2 8 |
1, 1 9 5 |
||||
| U K |
1 0 5 |
1 4 2 |
1 9 5 |
1 3 8 |
1 6 0 |
||||
| Ire lan d |
1 4 |
1 4 |
1 5 |
1 3 |
1 5 |
||||
| Fa roe s |
6 8 |
7 0 |
7 2 |
6 5 |
6 7 |
||||
| To l Eu ta ro p e |
1, 3 4 3 |
1, 2 9 7 |
1, 3 3 4 |
1, 3 4 4 |
1, 4 3 7 |
||||
| C h i le |
3 8 5 |
4 4 5 |
0 8 5 |
6 1 0 |
6 2 0 |
||||
| Ca da na |
1 2 2 |
1 3 1 |
1 2 5 |
1 3 0 |
1 3 2 |
||||
| S U A |
1 8 |
2 0 |
2 0 |
1 7 |
1 5 |
||||
| To l Am ica ta er s |
6 8 7 |
6 0 6 |
6 2 5 |
7 5 7 |
6 8 7 |
||||
| O t he r |
6 6 |
6 1 |
7 8 |
7 6 |
9 2 |
||||
| To ta l ( ha te d q t i ty ) rve s ua n |
2, 0 8 7 |
1, 9 4 6 |
2, 0 6 5 |
2, 1 7 7 |
2, 2 9 7 |
||||
| Su G ly t h - lo ba l p p g row |
0 % 4. |
6. 8 % ‐ |
6. % 1 |
% 5. 4 |
% 5. 5 |
||||
| Su ly t h - Eu p p g row rop e |
% 2. 3 |
% 4. 7 ‐ |
% 4. 3 |
% 0. 7 |
% 6. 9 |
||||
| Su ly t h - Am ica p p g row er s |
7. 4 % |
1 0. 7 % ‐ |
7. 7 % |
1 6. 1 % |
1. 4 % |
| 2 0 1 5 |
2 0 1 6 |
2 0 1 7 |
2 0 1 8 E |
2 0 1 9 E |
|
|---|---|---|---|---|---|
| E U |
9 7 2 |
9 4 5 |
9 2 1 |
9 5 6 |
1, 0 0 5 |
| U S A |
3 8 1 |
3 7 8 |
3 9 8 |
4 2 8 |
4 6 4 |
| Ja p an |
5 4 |
5 9 |
5 8 |
5 4 |
5 6 |
| Ru ia ss |
9 7 |
6 7 |
7 0 |
8 7 |
9 8 |
| he O t rs |
5 7 5 |
5 4 8 |
5 9 2 |
6 4 1 |
6 8 4 |
| ( So Qu ) To ta l l d t i ty an |
2, 0 8 0 |
1, 9 9 7 |
2, 0 3 8 |
2, 1 6 5 |
2, 3 0 7 |
Comments:
All figures are in hog‐equivalents and thousand tonnes.
Figures represents sold quantity of Atlantic Salmon from each producing country
| C C M A R K E T U R R E N Y |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
C % ha ng e |
|---|---|---|---|
| Na da No ( E U R ) s q rw ay |
5. 7 7 |
1 3 5. |
1 2. 4 % |
| U B No t h Ea t U S 1 4- 1 6 l b H O G ( U S D kg ) r s p er |
9. 0 7 |
8. 1 9 |
1 0. 7 % |
| D K K |
Q 4 2 0 1 8 |
Q 4 2 0 1 7 |
C % ha ng e |
|---|---|---|---|
| Na da No s q rw ay |
3. 0 3 4 |
3 8. 1 7 |
1 2. % 7 |
| U B No t h Ea t U S 1 4- 1 6 l b H O G ( kg ) r s p er |
5 9. 2 9 |
5 1. 7 7 |
1 4. 5 % |
Source: Kontali
| FIS HM EA L, OIL AN D F EED |
BR OO DST OC K |
SM OL T |
SEA W AT ER PR OC |
/ SA LES MA RK ETI NG |
||
|---|---|---|---|---|---|---|
| CU RR EN T CA PA CIT Y |
len 0k ( ) Equ iva 10 t to tgw ual ha st @ ann rve dex of rin e in 44 % ma |
No ne |
mil lion 12 @ 20 0 g ram s |
/ far fjo rds 21 min ites 17 g s ( ) lt/ 55k @ 100 tgw g s mo 65k ( ) lt @ 500 tgw g s mo ell boa 4 w ts 2 s ice ls erv ve sse |
k p ( ) 130 rim tgw ary ( ) 40 k se dar tgw con y 80k cka l ( ) ing ria ate tgw pa g m |
al s ale Ce s F ntr aro es UK les off ice sa sal off US ice es ndi Bra ng |
| / ON GO ING PLA NN ED INV EST ME NT S |
Ad dit al 6 5k ( ) ion tgw ual ha st @ ann rve rin e in dex of 44 % ma |
n b din Ow ree g p rog ram me Ful l se lf s uff icie ncy |
mil lion 19 @ 50 0 g ram s |
ded inf Up tru ctu gra ras re h t Fis tio rta ran spo n R& D |
Sel ed rad ing ect upg , ffic and fu alit ien ion nct e cy y |
rke /sa les Ma tin init iati g ves rke Ma tio t p tra ene n |
| PU RP OS E |
nab le G th Sus tai row Fle xib ility Eff /st mli icie nin ncy rea g tio Inn ova n al i Env iro ent ent nm mp rov em d s afe Foo ty |
Ad tab ility loc al b iolo to ap gy duc t d iffe Pro tiat ion ren Sup t b din tra teg por ran g s y ( l pr ) imm ria ate rty ope Ind nde of nal ter epe nce ex lier sup p s rol Ve ina ter ont ry c |
nab le g th Sus tai row Red d e e in uce xpo sur se a |
76k ( ) lt @ 500 tgw > g s mo |
duc ual Pro ity t q duc Pro atio t p ent res n duc t d iffe Pro tiat ion ren sh miu rod Fre uct pre m p abi lity cap |
hie Pre miu rice ent m p ac vem Red d s rice nsi tiv ity t p uce po se low Ma int ain to ex pos ure ing le m ark ets s |
Entire infrastructure wholly owned and on balance sheet
•
| ( D K K ) m |
Q 4 2 0 1 8 |
Q 3 2 0 1 8 |
Q 2 2 0 1 8 |
Q 1 2 0 1 8 |
Q 4 2 0 1 7 |
Q 3 2 0 1 7 |
Q 2 2 0 1 7 |
Q 1 2 0 1 7 |
Q 4 2 0 1 6 |
Q 3 2 0 1 6 |
Q 2 2 0 1 6 |
Q 1 2 0 1 6 |
Q 4 2 0 1 5 |
Q 3 2 0 1 5 |
Q 2 2 0 1 5 |
Q 1 2 0 1 5 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Re ve nu e |
0 7 5 |
6 2 2 |
9 5 4 |
8 1 5 |
9 0 6 |
8 0 4 |
1, 2 0 6 |
8 5 4 |
8 6 8 |
6 0 4 |
9 0 7 |
9 0 5 |
6 0 7 |
6 7 7 |
8 0 0 |
6 1 3 |
| Op t ion l E B I T er a a |
2 3 1 |
1 6 8 |
4 0 8 |
2 6 8 |
3 3 1 |
2 5 2 |
4 5 9 |
3 3 5 |
3 5 0 |
2 5 5 |
3 0 7 |
2 5 4 |
2 5 7 |
2 0 6 |
3 0 3 |
2 3 5 |
| Pr f i t / Lo o ss |
-7 | 3 5 6 |
3 3 9 |
2 7 2 |
2 2 - |
5 6 |
3 9 8 |
7 9 |
5 5 5 |
3 4 6 |
2 2 4 |
2 1 3 |
3 1 9 |
1 6 8 |
1 9 1 |
1 3 2 |
| Ha t ( tg ) rve s w |
1 2, 2 3 4 |
7, 2 1 7 |
1 2, 9 0 2 |
1 2, 2 3 7 |
1 1, 4 7 0 |
1 1, 5 8 5 |
1 8, 4 0 2 |
1 3, 1 5 8 |
1 2, 9 4 0 |
1 0, 6 6 4 |
1 3, 0 0 4 |
1 0, 9 3 4 |
1 3, 6 7 5 |
1 2, 9 8 2 |
1 4, 1 8 2 |
9, 7 2 6 |
| Op E B I T Fa ing & V A P ( N O K / kg ) rm |
2 1. 9 1 |
2 5. 3 4 |
3 7. 4 1 |
2 2. 9 2 |
2 9. 8 8 |
2 3. 0 2 |
2 9. 7 7 |
2 9. 4 0 |
3 2. 0 0 |
2 8. 9 7 |
2 7. 8 8 |
2 7. 5 5 |
2 1. 8 3 |
1 8. 1 0 |
2 2. 6 2 |
2 6. 1 2 |
| Eq i ty t io u ra |
0 % 7 |
0 % 7 |
6 8 % |
6 9 % |
0 % 7 |
6 8 % |
6 4 % |
6 % 5 |
6 6 % |
6 3 % |
6 1 % |
6 6 % |
6 6 % |
6 3 % |
6 1 % |
6 1 % |
| N I B D |
4 9 5 |
2 8 6 |
4 4 3 |
1 0 2 |
2 8 5 |
3 6 5 |
6 0 5 |
4 9 5 |
6 3 5 |
0 4 5 |
6 0 3 |
2 1 8 |
3 9 1 |
1 8 2 |
3 0 2 |
2 2 7 |
Revenue for the Bakkafrost Group has increased from 820 mDKK in 2010 to 3.2 bDKK in 2018.
Operational EBIT for the Bakkafrost Group has increased from 247 mDKK in 2010 to 1.1 bDKK in 2018.
The margin in Farming was NOK 27.89 per kg in 2018.
The margin in VAP was NOK -3.46 per kg in 2018.
• Dividend for 2018 of DKK 8.25 (NOK 10.70****) per share will be paid out in Q2 2019
Dividend per share in % of adj. EPS*
**** The dividend per share in NOK is subject to changes depending on the exchange rate between DKK and NOK, which will be announced after the Annual General Meeting.
| 2 0 la ha ho l d t rg e s s re e rs |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| nk ing Ra |
Ho ldin g |
Pe nta rce ge |
Na me |
Cit ize nsh ip |
|||||
| 1 | 7 4.5 94 .43 |
40 9, |
Ø JAC OB SEN OD DV R |
Isla nd Far oe s |
|||||
| 2 | 7 4.4 91 .21 |
19 9, |
JAC OB SEN RE GIN |
Isla nd Far oe s |
|||||
| 3 | 0 3.7 65 .64 |
71 7, |
FO YG ON LKE TR DF DE T |
No rw ay |
|||||
| 4 | 3 2.5 28 .38 |
17 5, |
rde k A bp No a B an |
ark De nm |
|||||
| 5 | 8 1.1 81 .21 |
42 2, |
Sta Str Ba nk d T t C te eet an rus om p |
Un ite d S tat es |
|||||
| 6 | 4 1.1 54 .62 |
36 2, |
/ Th k o f N rk llon e B Yo Me SA NV an ew |
ite d K ing do Un m |
|||||
| 7 | 89 89 1.0 |
82 1, |
SW ED BA NK RO BU R S MA BO LAG SFO ND |
ed Sw en |
|||||
| 8 | 7 870 .54 |
78 1, |
Sta Str Ba nk d T t C te eet an rus om p |
Un ite d S tat es |
|||||
| 9 | 0 830 .00 |
70 1, |
HA ND ELS BA NK EN NO RD EN SE LEK TIV |
ed Sw en |
|||||
| 10 | 2 828 .24 |
70 1, |
Ch nk, nd JPM Ba N. A., Lo org an ase on |
d K do Un ite ing m |
|||||
| 11 | 818 .56 4 |
68 1, |
CLE STR ING S.A AR EA M BA NK |
bo Lux em urg |
|||||
| 12 | 2 665 .98 |
36 1, |
NN PA RA PLU FO ND S 1 N. V. |
Th eth erl ds e N an |
|||||
| 13 | 4 606 .29 |
24 1, |
JPM Ch Ba nk, N. A., Lo nd org an ase on |
Un ite d S tat es |
|||||
| 14 | 1 578 .91 |
18 1, |
nk d T Sta Str Ba t C te eet an rus om p |
ite d S Un tat es |
|||||
| 15 | 2 503 .21 |
03 1, |
( L) Glo ba l Su ble NN ina Eq uit sta y |
bo Lux em urg |
|||||
| 16 | 84 47 6.1 |
97 0, |
RB C I NV EST OR SE RV ICE S T RU ST |
Ca da na |
|||||
| 17 | 48 44 7.2 |
92 0, |
STO RE BR AN D N OR GE I V ER DIP AP IRF ON D |
No rw ay |
|||||
| 18 | 52 41 9.7 |
86 0, |
Ch nk, nd JPM Ba N. A., Lo org an ase on |
d K do Un ite ing m |
|||||
| 19 | 69 41 5.9 |
85 0, |
KLP AK SJE NO RG E IN DE KS |
No rw ay |
|||||
| 20 | 63 41 1.2 |
84 0, |
nk d T Sta Str Ba t C te eet an rus om p |
d S Un ite tat es |
Traded Monthly
Subscribe Oslo Stock Exchange Releases from BAKKA by e-mail on: http://www.bakkafrost.com/en/bakkafrost_investor/
BAKKAFROST / Q4 2018 PRESENTATION
Page 36
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.