BAKKAFROST INTRAFISH SEAFOOD INVESTOR FORUM London 13 September 2018

Similar documents
Q BAKKAFROST GROUP Oslo 21 August 2018

Q BAKKAFROST GROUP Oslo 20 February 2018

Q BAKKAFROST GROUP Oslo 19 February 2019

Q BAKKAFROST GROUP Oslo 10 May 2016

Q BAKKAFROST GROUP New York 19 May 2016

Q BAKKAFROST GROUP Oslo February 24 th 2015

P/F Bakkafrost Condensed Consolidated Interim Report for Q and 9 months 2013

Q THIRD QUARTER BAKKAFROST GROUP Glyvrar 5 November 2013

Q BAKKAFROST GROUP Glyvrar 28 October 2014

P/F Bakkafrost. Condensed Consolidated Interim Report for Q and 12 Months Operational EBIT mdkk

Q BAKKAFROST GROUP Glyvrar 20 May 2014

15,000 12, , , , ,158 13,004 12, , ,664

Presentatio. on Q3 2010

Dette billede kan ikke vises i øjeblikket. Q FOURTH QUARTER BAKKAFROST GROUP Glyvrar 25 February 2014

PRESENTATION Q CEO Regin Jacobsen / CFO Teitur Samuelsen Oslo November 6 th 2012

Q NOVEMBER 8TH 2018

Q MAY 8TH 2018

Q November 9th. Lerøy Seafood Group ASA. CEO Henning Beltestad CFO Sjur S. Malm

ANNUAL REPORT Faroese Company Registration No. 1724

ANNUAL REPORT. Faroese Company Registration No BAKKAFROST 1 ANNUAL REPORT 2016

Q August 24th. Lerøy Seafood Group ASA. CEO Henning Beltestad CFO Sjur S. Malm

Marine Harvest. Q Presentation 10 May 2017

Q May 12th Oslo

Marine Harvest. Q Presentation 14 February 2018

Interim Report Q2-18

SalMar ASA. Presentation Q CEO Yngve Myhre, CFO Trond Tuvstein Oslo, 14 November w w w. s a l m a r. n o

Marine Harvest. Q Presentation 24 August 2017

Marine Harvest. Q Presentation 1 November 2017

SalMar ASA. Presentation Q CEO Olav-Andreas Ervik CFO Trond Tuvstein

Marine Harvest. Q Presentation 22 August 2018

Presentation of Cermaq

THIRD QUARTER / 2018

Lerøy Seafood Group SEPTEMBER 2018

NORWAY ROYA L S A L M ON PRESENTATION Q Oslo, 7 November 2017 Charles Høstlund, CEO Ola Loe, CFO 1

Q Nova Austral Financial Reporting May 2nd, 2018

SalMar ASA. Presentation Q CEO Leif Inge Nordhammer CFO Trond Tuvstein

RS Platou Markets. Seafood conference. 10th June 2010

PRESENTATION Q Oslo, 19 February 2013 John Binde, CEO Ola Loe, CFO

The Norwegian Aquaculture Analysis - Summary of key findings

P/F BAKKAFROST.

Financial report Q3 2014

All figures in NOK 1,000 Q3 11 Q3 10 Sept. 30, 2011 Sept. 30,

P/F BAKKAFROST.

Marine Harvest Q Presentation

SalMar ASA First quarter

Marine Harvest Q Presentation

Operating revenue NOK million Operational EBIT NOK million. Harvest volume (HOG) tonnes Q3 09 Q4 09 Q1 10 Q2 10 Q3 10

Villa Organic AS fourth quarter 2012

Marine Harvest Q Presentation

Harvest volume (HOG) tons. Operational EBIT NOK million. Operational revenue NOK million Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11


PRESENTATION Q Oslo, 14 November 2012 John Binde, CEO Ola Loe, CFO

PRESENTATION Q Oslo, 15 August 2013 John Binde, CEO Ola Loe, CFO

YEAR TO 31 DECEMBER 2012

Best Ideas 2018, Hosted by MOI Global Bakkafrost (Oslo:BAKKA) Robert Leitz.

Third QUARTER / 2017

Events after balance sheet date

Interim Report Q2-17

FOURTH QUARTER / 2014

Q Financial presentation. CEO - Arne Møgster CFO - Britt Kathrine Drivenes

Interim Report Q1-18

Harvest volume (GW) tonnes. Operating revenue NOK million. Operational EBIT NOK million Q1 11 Q2 11 Q3 11 Q4 11 Q1 12 Q1 11 Q2 11 Q3 11 Q4 11 Q1 12

Harvest volume (GW) tonnes. Operating revenue NOK million. Operational EBIT NOK million Q2 11 Q3 11 Q4 11 Q1 12 Q2 12 Q2 11 Q3 11 Q4 11 Q1 12 Q2 12

Salmon price, demand and market trends

PRESENTATION Q Oslo, 26 February 2014 John Binde, CEO Ola Loe, CFO

Financial Report Q FINANCIAL REPORT Q1 2010

Cermaq ASA Presentation for Pareto Securities Oslo, 14 th June 2012

Fishpool Christmas Seminar 2017 Bearish signals going into 2018

Highlights for the quarter Q2 / EBIT NOK 60 million pre biomass write-down

FOURTH QUARTER / 2016

Marine Harvest Q Presentation

Grieg Seafood ASA. griegseafood.com. Andreas Kvame CEO. Atle Harald Sandtorv CFO. 8 November 2017

Lerøy Seafood Group. Preliminary financial figures February 25th Helge Singelstad. Alf-Helge Aarskog. Ivan Vindheim.

Interim Report Q4-17

Aker Seafoods Second quarter 2009 Sales of fresh products up, but prices down

Q Financial presentation. CEO - Arne Møgster CFO - Britt Kathrine Drivenes

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

Alternative Performance Measures (APM)/ Non-IFRS Financial Measures. Definitions of Alternative Performance Measures/ Non-IFRS Financial Measures

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

Q U A R T E R L Y R E P O R T 2 N D Q U A R T E R

Alternative Performance Measures (APM) / Non-IFRS Financial Measures. Definitions of Alternative Performance Measures, Non-IFRS Financial Measures

Financial targets and investments in sustainable growth. Atle Harald Sandtorv, CFO

Interim Report. January September 2013

Grieg Seafood ASA Quarterly report Q4 2018

Presentation Q Oslo, 8 May Charles Høstlund, CEO Ola Loe, CFO

Presentation Q Oslo, 6 November Charles Høstlund, CEO Ola Loe, CFO

Chile, que pasa? -an update of the situation for salmon farming in Chile, - issues and potential solutions

Austevoll Seafood ASA Q1 2009

Your Aquaculture Technology and Service Partner. Company presentation November 2014

Lerøy Seafood Group. Quarterly report Second quarter August 19th Helge Singelstad. Ivan Vindheim CEO CFO

Sølvtrans Holding ASA Q Oslo, 7 November Roger Halsebakk, CEO Jon Kvalø, CFO

Lerøy Seafood Group. Quarterly report First quarter May 12th Helge Singelstad. Henning Beltestad. Ivan Vindheim.

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

INTERIM PRESENTATION Second quarter, 2006

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

Athens Greece 31 March Annual 2017 Results Presentation NIREUS AQUACULTURE S.A.

Aker Seafoods Second quarter 2010 Profits improved in high season

Austevoll Seafood ASA

Strategic pricing challenges from a buyer s perspective

THIRD QUARTER MARINE HARVEST GROUP

Transcription:

BAKKAFROST INTRAFISH SEAFOOD INVESTOR FORUM London 13 September 2018

DISCLAIMER This presentation includes statements regarding future results, which are subject to risks and uncertainties. Consequently, actual results may differ significantly from the results indicated or implied in these statements. 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. Page 2

BAKKAFROST VALUE CHAIN AND STRATEGY MARKETS AND SALES SUMMARY Q2 AND H1 2018 INVESTMENT PLAN 2018-2022

VALUE CHAIN Longest value chain in the industry From raw materials for salmon feed to finished products 50 years of experience High quality Competitive setup Local values Page 4

BUSINESS MODEL VALUE CREATION Catches Fishmeal & -oil production Feed plant Hatcheries Salmon Salmon plant Page 5

VALUE CREATION AT LOW COST 3,100 tonnes fish 5 mdkk 750 tonnes fishmeal and -oil 8 mdkk 2,500 tonnes feed 23 mdkk Egg and smolt 2,300 tonnes salmon 120 mdkk 2,100 tonnes salmon products 155 mdkk Page 6

BRAND PREMIUM Brand premium on Salmon from Faroe Island Premium of approx. 1 EUR/kg Based on: Larger fish Good reputation Market strategy Product strategy Market price by origin (EUR/kg) 8,00 7,00 6,00 Sales Price 5,00 4,00 3,00 2,00 1,00 1,60 1,40 1,20 1,00 0,80 0,60 0,40 0,20 Premium 0,00 2010 2011 2012 2013 2014 2015 2016 Faroe Islands Norway diff 0,00 Source: Kontali Page 7

COMPETITIVE POSITION LISTED FARMING COMPANIES ON OSLO STOCK EXCHANGE Competitive position changed from 2012 EBIT / KG Since 2012 significant improved competitive position compared to other listed companies Margin per kg is crucial in order to be competitive Page 8

FINANCIAL DEVELOPMENT 2010 - Revenues increased nearly 5 times Revenue for Bakkafrost increased from 820 mdkk in 2010 to 3.8 bdkk in Operational EBIT increased nearly 6 times Operational EBIT increased from 247 mdkk in 2010 to 1.4 bdkk in Revenue (mdkk) 4.000 Operational EBIT (mdkk) 1.600 3.500 1.400 3.000 1.200 2.500 1.000 2.000 800 1.500 600 1.000 400 500 200 0 0 Page 9

BAKKAFROST VALUE CHAIN AND STRATEGY MARKETS AND SALES SUMMARY Q2 AND H1 2018 INVESTMENT PLAN 2018-2022

MARKET DIVERSIFICATION Bakkafrost salmon is a global product sold worldwide 86% of sales came from Continental Europe in 2002 15% of sales came from Continental Europe in. Strong development in sales to USA, Asia and Eastern Europe 2002 2007 USA UK 3% Asia 4% 5% USA 8% Asia 8% Eastern Europe 10% Cont.EU 47% Eastern Europe 29% Cont.EU 15% UK 10% Cont.EU 86% UK 27% Asia 23% USA 23% Source: Bakkafrost Page 11

MARKETS & SALES Same trend in Q2 2018 as in previous quarter. Sales to Eastern Europe and Asia increased, and sales to EU decreased. Sales to USA was nearly flat in Q2 2018, compared to Q2. VAP on contract was on a low level at 16% EU market decreased from 46% in Q2 to 27% in Q2 2018 USA was nearly flat at 15%, compared to 16% Asia increased from 16% to 25% Eastern Europe increased from 22% to 33% Harvest volumes used in VAP was 15% in Q2 2018, compared to 29% in Q2 Total sales of salmon by markets Fresh salmon only by markets Q2 2018 Q2 2018 Q2 Q2 H1 2018 H1 2018 H1 EU 27% 46% 29% 46% USA 15% 16% 16% 17% Asia 25% 16% 23% 15% Eastern Europe 33% 22% 32% 22% H1 EU 20% 28% 21% 28% USA 15% 21% 16% 23% Asia 28% 22% 26% 20% Eastern Europe 37% 29% 37% 29% Contract share, VAP products [% of qty] 100% 80% 60% 85% 71% 84% 72% 40% 20% 0% 15% 29% 16% 28% Q2 2018 Q2 H1 2018 H1 VAP on contract HOG, spot Page 12

ACQUISITION OF US SALMON IMPORTER NORTH LANDING Bakkafrost signed an agreement in Q2 2018 to acquire the business and assets in North Landing. The acquisition has been closed in Q3 2018 North Landing Sales office, handling and processing facilities in Clifton, New Jersey Market access Serve Bakkafrost s customers in the US market Page 13

BAKKAFROST VALUE CHAIN AND STRATEGY MARKETS AND SALES SUMMARY Q2 AND H1 2018 INVESTMENT PLAN 2018-2022 Bakkafrost HQ Glyvrar

HIGHLIGHTS Harvested 12,902 tgw in Q2 2018 (18,402 tgw in Q2 ) Operation Feed sales of 15,673 tonnes in Q2 2018* (17,032 tonnes in Q2 *) Raw material purchase of 118,387 tonnes in Q2 2018 (163,100 tonnes in Q2 ) Revenues and Operational EBIT Revenues of DKK 954 million in Q2 2018 (DKK 1,206 million in Q2 ) Operational EBIT** of DKK 408 million in Q2 2018 (DKK 459 million in Q2 ) Cash Flow Cash flow from operations of DKK 279 million in Q2 2018 (DKK 498 million in Q2 ) Segments Farming and FOF segments had positive results, while VAP segment had a loss Dividend Dividend of DKK 10.50 per share (NOK 13.52) paid out in April 2018 *) Including internal sales of 14,656 tonnes in Q2 2018 (16,012 tonnes in Q2 ) **) EBIT before fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax Page 15

SUMMARY OF THE QUARTER The result for the Farming segment decreased due to lower volumes. The VAP result was negative again, but the FOF segment had a good result. Farming/VAP margin increased from 29.77 NOK/kg in Q2 to 37.41 NOK/kg in Q2 2018 VAP segment had a margin of -11.00 NOK/kg in Q2 2018, compared to -13.01 NOK/kg in Q2 Farming margin was 39.09 NOK/kg in Q2 2018, compared to 33.50 NOK/kg in Q2 FOF delivered a strong EBITDA margin of 20.2% in Q2 2018, compared to 15.1% in Q2 (DKK million) Q2 2018 Q2 H1 2018 H1 Operating revenues 954 1,206 1,805 2,060 Operational EBITDA 456 505 770 882 Operational EBIT 408 459 676 795 Profit for the period 339 398 611 477 Operational EBITDA margin 47.8% 41.8% 42.7% 42.8% Operational EBIT margin 42.7% 38.1% 37.4% 38.6% Operational EBIT/Kg (Farming) (NOK) 39.09 33.50 31.85 33.71 Operational EBIT/Kg (Farming and VAP) (NOK) 37.41 29.77 30.39 29.51 Operational EBIT/Kg (VAP) (NOK) -11.00-13.01-8.99-14.88 EBITDA margin (Fishmeal, -Oil and Feed) 20.2% 15.1% 24.3% 15.6% Group Operational EBIT was DKK 408 million in Q2 2018, compared to DKK 459 million in Q2 Page 16

GROUP PROFIT AND LOSS Revenues on lower level in Q2 2018 due to lower harvest. Revenues in Q2 2018 amounted to DKK 954 million, compared to DKK 1,206 million in Q2 2018. Operational EBIT in Q2 2018 decreased to DKK 408 million, compared to DKK 459 million in Q2 Fair value of biomass increased due to higher salmon prices, compared to the end of last quarter and provisions for onerous contracts increased Revenue tax, recognized as cost, amounted to DKK -31 million in Q2 2018, compared to DKK -45 million in Q2 Financial items amounted to DKK 9 million and taxes amounted to DKK -74 million in Q2 2018 Profit after tax for Q2 2018 was DKK 339 million, compared to DKK 398 million in Q2 (DKK million) Q2 2018 Q2 H1 2018 H1 Operating revenues 954 1,206 1,805 2,060 Operational EBITDA* 456 505 770 882 Operational EBIT* 408 459 676 795 Fair value adjustment of biological assets 35 55 142-180 Onerous contracts -6 25-6 55 Income from associates -2-2 1 0 Revenue tax -31-45 -58-76 EBIT 403 491 755 594 Net Financial items 9-5 -10-11 EBT 413 486 745 583 Taxes -74-88 -134-106 Profit for the period 339 398 611 477 Operational EBITDA margin 47.8% 41.8% 42.7% 42.8% Operational EBIT margin 42.7% 38.1% 37.4% 38.6% Operational EBIT/kg (Farming and VAP) (NOK) 37.41 29.77 30.39 29.51 EBITDA margin (fishmeal, -oil and feed) 20.2% 15.1% 24.3% 15.6% * Operational EBITDA and EBIT aligned for fair value adjustment of biomass, onerous contracts provisions, income from associates and revenue tax. Page 17

OPERATIONAL EBIT* AND EARNINGS PER SHARE Operational EBIT* (DKK million) 235 303 307 257 254 206 459 350 335 255 252 331 268 408 2015 2016 YTD 2018 1,001 1,165 1,378 676 11,44 Earnings per share (DKK) 2.73 3,91 3.46 6,56 4,39 4,61 7,13 1,63 8,19 1,16 5,60 6,96 2015 2016 YTD 2018 16.69 27.56 10.52 12.56-0,45 *) Operational EBIT is EBIT before fair value adjustments of biomass, onerous contracts provisions, income from associates and revenue tax Page 18

BALANCE SHEET Intangible assets at the end of Q2 2018 are unchanged from year end Investments in PPE of DKK 131 million in Q2 2018 and PPE amounts to DKK 2.7 billion Financial assets amount to DKK 79 million The carrying amount of biological assets amounts to DKK 1,107 million, whereof fair value adjustment amounts to DKK 329 million Inventory amounts to DKK 479 million at the end of Q2 2018, compared to DKK 306 million at the end of Changes in equity consist primarily of the positive results and paid-out dividend in Q2 2018. Equity ratio is 68% at the end Q2 2018 NIBD at DKK 443 million up from DKK 258 million at end (DKK million) End H1 2018 End H1 End Intangible assets 377 377 377 Property, plant and equipment 2,715 2,380 2,570 Financial assets 79 59 77 Long-term receivables 9 0 0 Biological assets 1,107 1,544 1,097 Inventory 479 460 306 Receivables 352 326 262 Other receivables 68 134 157 Cash and cash equivalents 284 353 310 Total Assets 5,470 5,633 5,156 Equity 3,725 3,599 3,626 Deferred tax and other taxes 613 648 455 Long-term interest-bearing debt 728 476 147 Financial derivatives 0 118 127 Short-term interest-bearing debt 0 388 379 Accounts and other payables 404 404 422 Total Equity and Liabilities 5,470 5,633 5,156 Page 19

NET INTEREST-BEARING DEBT (NIBD) Net Interest-Bearing Debt Cash flow from operating activities decreased the NIBD with DKK 421 million in Q2 2018 Development in NIBD in DKK millions 2 142 Dividend payment increased the NIBD with DKK 511 million in Q2 2018 511 421 Net investments, change in working capital and other in Q2 2018 increased the NIBD with DKK 252 million 108 443 102 Financing end Q2 2018 Bank facilities of EUR 200 million NIBD Q1 2018 Net investments Dividend Other Change in working capital NIBD and available funding 1.800 Cash from operating activities NIBD Q2 2018 NIBD: DKK 443 million 1.600 1.400 Undrawn loan facilities: DKK 1,039 million 1.200 1.000 800 600 400 200 0 NIDB Available funding Page 20

BAKKAFROST VALUE CHAIN AND STRATEGY MARKETS AND SALES SUMMARY Q2 AND H1 2018 INVESTMENT PLAN 2018-2022 Hatchery Strond, Klaksvík under construction First batch of eggs came into the hatchery 19 June 2018. At full operation in 2019/2020, the hatchery is expected to produce 7 million smolts at 500 gram each.

INVESTMENT PROGRAMME 2018-2022 Same aim as in previous investment programs: Biological risk Efficiency Sustainable growth And investments will be made step by step in the relevant parts of the value chain Page 22

~55% SUSTAINABLE GROWTH IN HARVEST EXPECTED BY 2023 (CAGR 9.2%) Sustainable Growth part of Investment Program New portfolio of sites in Suðuroy 10,000 tonnes expected by 2023 Full infrastructure to be upgraded Roll-out of large smolt strategy 15,000 tonnes expected by by 2022 (1) R&D projects Aimed at identifying growth beyond current horizon Note: (1) Full harvest effect from large smolt strategy deferred from 2021 to 2022, compared to previous communication, due delay in construction and start up of the Strond smolt plant Page 23

PREPARING FOR THE FUTURE UPDATED INVESTMENT PLAN (DKK 3 BILLION) Fishmeal, oil and feed (DKK ~ 425 million) Increased fish oil capacity to support marine index Increased feed capacity and advanced feed line capabilities Development of unique Faroese breeding program (DKK ~ 200 million) Support product differentiation and adaptability to local biology Completion of existing smolt projects and new development (DKK ~ 1,000 million) Investment program 2018-2022 765 715 590 540 390 Support growth and reduce biological risk Farming investments to allow sustainable growth (DKK ~ 1,300 million) 2018 2019 2020 2021 2022 Broodstock Smolt Farming VAP FOF Farming equipment, fish transportation and biogas plant Selected R&D investments to cater for growth beyond current horizon Market driven investments within processing (DKK ~ 85 million) Note: Total aggregate spend for 2018 2020 increased by DKK 970 million, compared to previous investment plan Page 24

SUÐUROY SOLE OPERATOR IN REORGANIZED PRODUCTION CLUSTER To be operated with separate infrastructure Suðuroy - Reorganized production cluster Harvest capacity of 15,000 tonnes annually Of which 5,000 tonnes from large smolt Separate hatchery for large smolt Four farming sites Only operator in area secures biological control 112 km Separate harvest facility in place Existing farming site New farming site Harvesting facility Location of hatchery to be determined Page 25

IN-HOUSE BROODSTOCK OPERATION Breeding program based on gene pool of local wild salmon strain Sandoy eastside remote and good location for broodstock site Adaptability to local biology Product differentiation Support branding strategy Independence of external suppliers Veterinary control Location in remote area with no farming operation New broodstock plant Page 26

SUSTAINABILITY UPDATE BIOGAS PLANT INVESTMENT Faroe Islands Biogas Plant Investment (2019-) Sustainability commitment Part of Bakkafrost s 2020 Healthy Living Plan Waste management 40-50,000 tonnes from salmon and dairy farms to be processed, annually Heat and electricity production Enough heat for 400 homes and electricity for 1,900 homes Contribution to national renewable target 100% electricity from renewable sources by 2030 Reducing carbon emissions Projected to save 11,000 tonnes of CO 2 emissions annually Reducing fertilizer imports 40-45,000 tonnes of liquid fertilizer to be distributed annually Page 27

UPDATED INVESTMENT PROGRAM TO SUPPORT SUSTAINABLE GROWTH Total investments of DKK 3 billion (2018-2022) Front loaded average investment level of DKK 10/kg Incremental investments of DKK 120/kg growth (25k tgw) Completes upgrading of entire infrastructure in value chain Total investments of DKK 5.3 billion (2013-2022) Average cash conversion ratio 1 2016- > 50% Note 1: (Adj. EBITDA capex delta WC) / Adj. EBITDA Page 28

SUPERIOR BIOLOGY COMBINED WITH STATE OF THE ART INFRASTRUCTURE FISHMEAL, OIL AND FEED BROODSTOCK SMOLT SEA WATER PROCESSING SALES/MARKETING CURRENT CAPACITY Equivalent to 100k (tgw) None 12 million @ 200 grams 21 farming sites/17 fjords 130k primary (tgw) Central sales Faroes annual harvest @ 55k (tgw) @100g smolt/ 40k secondary (tgw) UK sales office marine index of 44% 65k (tgw) @500g smolt 80k packaging material (tgw) US sales office 4 well boats Branding 2 service vessels ONGOING/ PLANNED INVESTMENTS Additional 65k (tgw) Own breeding programme 19 million @ 500 grams Upgraded infrastructure Selected upgrading, Marketing/sales initiatives annual harvest @ Full self sufficiency Fish transportation efficiency and functionality Market penetration marine index of 44% R&D PURPOSE Sustainable Growth Adaptability to local biology Sustainable growth >76k (tgw) @ 500g smolt Product quality Premium price achievement Flexibility Product differentiation Reduced exposure in sea Product presentation Reduced spot price sensitivity Efficiency/streamlining Support branding strategy (immaterial property) Product differentiation Maintain low exposure to Innovation Independence of external Fresh premium product single markets Environmental improvement suppliers capability Food safety Veterinary control Entire infrastructure wholly owned and on balance sheet Page 29

Page 30