LERØY SEAFOOD GROUP. Quarterly report Preliminary financial figures February 26 th Henning Beltestad. Sjur S.

Similar documents
LERØY SEAFOOD GROUP. Quarterly report Preliminary financial figures February 25 th Henning Beltestad. Sjur S.

LERØY SEAFOOD GROUP. Quarterly report Third quarter November 13 th Henning Beltestad. Sjur S. Malm CEO CFO

LERØY SEAFOOD GROUP. Quarterly report Second quarter August 22 th Henning Beltestad. Sjur S. Malm CEO CFO

LERØY SEAFOOD GROUP. Quarterly report Second quarter August 23 rd Henning Beltestad. Arne Vatne CEO. Group Chief Accountant

LERØY SEAFOOD GROUP. First quarter May 15 th Henning Beltestad. Arne Vatne CEO. Group Chief Accountant

LERØY SEAFOOD GROUP. Quarterly report Second quarter August 18 th Henning Beltestad. Ivan Vindheim CEO CFO

LERØY SEAFOOD GROUP. Quarterly report Third quarter November 8 th Henning Beltestad. Ivan Vindheim CEO CFO

LERØY SEAFOOD GROUP. Preliminary financial figures February 23 rd Henning Beltestad. Ivan Vindheim CEO CFO

Lerøy Seafood Group. Quarterly report First quarter May 8 th Ole-Eirik Lerøy. Ivan Vindheim. President & CEO CFO

LERØY SEAFOOD GROUP. Quarterly report Third quarter 2010 November 4th Henning Beltestad. Ivan Vindheim CEO CFO

Lerøy Seafood Group. Quarterly report First quarter May 12th Helge Singelstad. Ivan Vindheim CEO CFO

Lerøy Seafood Group. Quarterly report Second quarter August 12 th Ole-Eirik Lerøy. Ivan Vindheim. President & CEO CFO

i figures 2008 February 26 th 2009 Helge Singelstad Ivan Vindheim

i figures 2007 February 26 th 2008 Ole-Eirik Lerøy President & CEO

Lerøy Seafood Group. Quarterly report Third quarter November 4 th Ole-Eirik Lerøy. Ivan Vindheim. President & CEO CFO

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

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

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

Lerøy Seafood Group Quarterly report First quarter 2006 May 15th 2006 Ole-Eirik Lerøy President & CEO Helge Singelstad Vice president & vice CEO

Lerøy Seafood Group. Quarterly report Third quarter November 1 st Ole-Eirik Lerøy. Helge Singelstad. President & CEO

Lerøy Seafood Group. Quarterly report 2nd Quarter August 12 th Ole-Eirik Lerøy President & CEO Helge Singelstad Vice president & vice CEO

Lerøy Seafood Group. Preliminary financial figures February 26 th Ole-Eirik Lerøy. Helge Singelstad. President & CEO

Lerøy Seafood Group Quarterly report 3rd Quarter 2005 November 10th 2005 Ole-Eirik Lerøy President & CEO Helge Singelstad Vice president & vice CEO

Lerøy Seafood Group. Preliminary financial figures February 24 th Ole-Eirik Lerøy. Helge Singelstad. President & CEO

Lerøy Seafood Group Preliminary financial figures 2004 February 24th 2005 Ole-Eirik Lerøy President & CEO Helge Singelstad Vice president & vice CEO

Lerøy Seafood Group. Quarterly report First quarter May 13 th. Ole-Eirik Lerøy CEO Helge Singelstad CFO

Lerøy Seafood Group. Preliminary report February 26 th. Ole-Eirik Lerøy CEO. Helge Singelstad CFO

Lerøy Seafood Group. Quarterly report Second quarter August 26 th. Ole-Eirik Lerøy CEO Helge Singelstad CFO

Lerøy Seafood Group. Quarterly report First quarter May 13 th Ole-Eirik Lerøy President & CEO Helge Singelstad Vice president & vice CEO

Q May 12th Oslo

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

Lerøy Seafood Group. 2 nd quarterly report August 28 th. Ole-Eirik Lerøy CEO. Helge Singelstad CFO

Lerøy Seafood Group. 3 rd quarterly report November 28 th. Ole-Eirik Lerøy CEO. Helge Singelstad CFO

Lerøy Seafood Group. Quarterly report Third quarter November 25 th. Ole-Eirik Lerøy CEO Helge Singelstad CFO

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

Lerøy Seafood Group. 1 st quarterly report May 15 th. Ole-Eirik Lerøy CEO. Helge Singelstad CFO

Lerøy Seafood Group Preliminary report

Q MAY 8TH 2018

Q NOVEMBER 8TH 2018

Lerøy Seafood Group 3 rd quarter 2002

Lerøy Seafood Group 1 st half 2002

Third quarter report Quarterly report. Nr

To 31 MARCH 2013 INTERIM REPORT. Kvartalsrapport 1. kvartal 2013 TTS GROUP ASA


Lerøy Seafood Group SEPTEMBER 2018

Q1 Financial Presentation. Arne Møgster CEO Britt K. Drivenes - CFO

Financial Report Q FINANCIAL REPORT Q1 2010

Events after balance sheet date

3Q 2007 presentation 7 November 2007

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

Presentation of Cermaq

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

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

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

Financial report Q3 2014

RESULTATREGNSKAP ~ PROFIT & LOSS ACCOUNT. 2. kv kv. 98 (NOK 1 000)

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

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

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

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

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

Marine Harvest. Q Presentation 10 May 2017

RS Platou Markets. Seafood conference. 10th June 2010

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

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

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

Registrert revisor og cand.philol Leder Samfunnsøkonomisk Fanny Voldnes enhet i Certified Public Accountant, Cand.philol.

Austevoll Seafood ASA Q1 2009

Marine Harvest. Q Presentation 14 February 2018

Q1 presentation. Presented by Arne Møgster - CEO Britt Drivenes - CFO

Marine Harvest. Q Presentation 24 August 2017

Marine Harvest. Q Presentation 1 November 2017

Marine Harvest. Q Presentation 22 August 2018

4Q 2006 presentation 27. February 2007

SalMar ASA First quarter

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

Marine Harvest Q Presentation

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

Q Financial presentation. Arne Møgster CEO Britt Kathrine Drivenes CFO

Austevoll Seafood ASA

Austevoll Seafood ASA Q2 2009

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

Austevoll Seafood ASA Q4 and Preliminary Figures 2010

Austevoll Seafood ASA

Austevoll Seafood ASA

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

Presentation 2 nd Quarter 2010

Q BAKKAFROST GROUP Oslo 20 February 2018

Presentation 2 nd Quarter 2009

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

Interim Report Q2-18

Presentation 3 rd Quarter 2010

AGR Group ASA. 4 th quarter Page 1 of 16

Marine Harvest Q Presentation

FOURTH QUARTER / 2014

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

Interim report Third quarter of 2013

Oslo Børs Holding ASA first quarter 2006

Marine Harvest Q Presentation

Transcription:

LERØY SEAFOOD GROUP Quarterly report Preliminary financial figures 2012 February 26 th 2013 Henning Beltestad CEO 1 Sjur S. Malm 1 CFO

Agenda 1. 1 Considerations 2. 2 Key financial figures Q4 2012 3. 3 Lerøy at a glance 4. 4 Market glance 2 2

Highlights as of Q4 2012 Satisfactory cost development, too much volume in October EBIT before biomass adjustment NOK 136 million EBIT/kg all inclusive NOK 3.3 Price realisation impacted by to high share of volume at low prices in October Contracts Positive market view and low contract prices has resulted in low contract share Average contract share 11% (38% in Q3 2011), below target Contract prices in line with spot prices in the quarter Harvest volume Record-high volume, i.e. 41.3 GWT (Q4 2011: 39.6 GWT) Proposed dividend for 2012, NOK 7 per share 3 3

Highlights as of Q4 2012 Prices Salmon price increased significantly towards end of quarter More than 40% of own produced salmonids volume sold in October (low price) Realised price in Q4 2012 in line with Q4 2011 Costs Lowest cost/kg YTD, and cost significantly down y-o-y. Large cost variance in different farming operations in the quarter Biomass in sea: Record-high volume for the season 103.9 LWT Q4 12 vs 100.6 LWT Q4 11 41.9 LWT > 4kg Q4 12 vs 34.1 LWT > 4kg Q4 11 4 4

Key figures Q4 2012 All figures in NOK mill Q4-12 Q4-11 Change 2012 2011 Change Turnover 2 411 2 251 7 % 9 103 9 177-1 % EBITDA 210 192 9 % 775 1 485-48 % EBIT bef adj biom * 136 120 13 % 450 1 213-63 % PTP bef adj biom ** 114 96 19 % 380 1 183-68 % *) YTD figure including impairment loss of NOK 50m in Q1 2012 (fixed asset NOK33m, salaries NOK17m) in connection with closure of slaughter house in Lerøy Hydrotech **) PTP = Pre-tax profit 5 5

Turnover LSG NOK million 10 000 9 000 8 000 7 000 6 000 5 000 4 000 3 000 2 000 1 000 0 1980 1985 1990 1995 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 6 6

EBIT LSG pre biomass adj NOK million EBIT pr FV adj, annual EBIT pr FV adj, quarterly 1 800 600 1 600 1 400 1 200 500 400 1 000 800 600 300 200 400 200 0 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 100 0 Q1 07 Q2 07 Q3 07 Q4 07 Q1 08 Q2 08 Q3 08 Q4 08 Q1 09 Q2 09 Q3 09 Q4 09 Q1 10 Q2 10 Q3 10 Q4 10 Q1 11 Q2 11 Q3 11 Q4 11 Q1 12 Q2 12 Q3 12 Q4 12 LSG was listed on Oslo Stock Exchange in 03.06.2002 7 7

Ten years with sustainable growth, more to come! NOKm 12 000 7 000 2 000-3 000 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 175 000 150 000 125 000 100 000 75 000 50 000 25 000 0 GWT Market Cap EV GWT Listed on Oslo Stock Exchange 03.06.2002 8 8

Internal considerations Q4 2012 Farming Large variances in different operations Very strong result in Lerøy Aurora Still close to break-even in majority of operations Strong price development during quarter, however result impacted by more than 40% of own produced volume sold in October Price realisation in line with Q4 2011 Underlying production cost down y-o-y and q-o-q Sales and Distribution Low contract share combined with record high harvest volumes have given massive volumes in spot market High volumes in spot market has given pressure on margins in Sales and Distribution unit 9 9

Internal considerations Q4 2012 Affiliated company: Norskott (Scottish Sea Farms) Satisfactory profitability Satisfactory achieved prices. Increasing spot prices during Q4. Relatively high, and increasing contract share High production costs for the period EBIT/kg NOK 2.2 in Q4 2012 Biological situation is well managed and under control Financially solid NIBD NOK 2,232m as of Q4 2012 Fixed interest (swap) for NOK1,000m 10 years Equity NOK5,964m Equity ratio 51% Satisfactory operational cash flow 10 10

Agenda 1. 1 Considerations 2. 2 Key financial figures Q4 2012 3. 3 Lerøy at a glance 4. 4 Market glance 11 11

Income Statement Q4 2012 All figures in NOK 000 Q4 2012 Q4 2011 YTD 2012 2011 Salgsinntekter / Operating revenues 2 410 552 2 250 605 9 102 941 9 176 873 Vareforbruk / Cost of goods sold 1 701 760 1 563 085 6 442 319 5 866 180 Lønnskostnader / Salaries and wages 282 180 272 996 1 031 872 967 789 Andre driftskostnader / Other operating costs 216 622 222 723 853 883 858 107 Driftsresultat før avskrivninger / EBITDA 209 990 191 802 774 866 1 484 797 Ordinære avskrivninger / Ordinary depreciation 74 358 71 797 291 768 271 899 Nedskriving driftsmidler / Impairment loss fixed assets 0 0 33 000 0 Driftsresultat før verdijustering biomasse / EBIT before fair value adjustment biomass 135 632 120 004 450 098 1 212 898 Verdijustering biomasse / Fair value adjustment biomass 343 473 21 857 294 735-615 767 Driftsresultat / Operating profit (EBIT) 479 105 141 862 744 832 597 131 Inntekt fra tilknyttede selskaper / Income from associated companies 6 462-8 537 24 831 19 741 Netto finansposter / Net financial items -26 790-21 964-95 154-81 884 Resultat før skattekostnad og før just biomasse / Profit before tax bef adj biom. 114 034 95 730 379 913 1 183 314 Resultat før skattekostnad / Profit before tax 458 778 111 361 674 509 534 988 Beregnede skatter / Estimated taxation -126 608-36 615-182 748-156 311 Periodens resultat / Profit for the period 332 170 74 746 491 760 378 677 12 12

Balance Sheet Q4 2012 All figures in NOK 000 31.12.12 31.12.11 Eiendeler / Assets Immaterielle eiendeler / Intangible assets 3 993 598 3 885 419 Varige driftsmidler / Tangible fixed assets 2 094 539 1 836 384 Finansielle anleggsmidler / Financial non-current assets 357 945 360 794 Sum anleggsmidler / Total non-current assets 6 446 081 6 082 597 Biologiske eiendeler / Biological assets 2 724 941 2 370 938 Andre varer / Other inventories 326 225 328 045 Fordringer / Receivables 1 194 376 1 082 838 Betalingsmidler / Cash and cash equivalents 1 082 797 1 597 429 Sum omløpsmidler / Total current assets 5 328 340 5 379 250 Sum eiendeler / Total assets 11 774 420 11 461 847 Egenkapital og gjeld / Equity and debt Innskutt egenkapital / Paid in equity 2 785 936 2 785 936 Opptjent egenkapital / Earned equity 2 528 638 2 476 900 Ikke-kontrollerende eierinteresser / Non-controlling interests 649 382 534 931 Sum egenkapital / Total equity 5 963 956 5 797 766 Avsetning for forpliktelser / Accrued liabilities 1 282 892 1 098 673 Langsiktig gjeld / Long-term liabilities 2 402 770 2 429 365 Kortsiktige kreditter / Short-term loans 911 887 760 977 Annen kortsiktig gjeld / Other short-term liabilities 1 212 915 1 375 066 Sum gjeld / Total liabilities 5 810 464 5 664 082 Sum egenkapital og gjeld / Total equity and liabilities 13 11 774 420 13 11 461 847

Cash Flow Statement Q4 2012 All figures in NOK 000 Q4 2012 Q4 2011 YTD 2012 2011 Kontantstrøm fra drift / Cash flow from operating activities Resultat før skatt / Profit before tax 458 777 111 360 674 508 534 988 Betalt skatt / Income tax paid 12 450-13 548-267 078-407 229 Ordinære avskrivninger / Ordinary depreciation 74 358 71 800 291 768 271 900 Nedskrivinger varige driftsmidler / Impairment loss fixed assets 0 0 33 000 0 Resultat tilknyttede selskaper / Profit from associated companies -6 463 8 537-24 831-19 741 Endring verdijustering biomasse / Change in value adjustment biomass -343 473-23 594-294 735 616 741 Endring varelager / Change in inventories -61 526-77 611-32 316-313 670 Endring kundefordringer / Change in accounts receivable -32 313 22 882-32 119 86 893 Endring leverandører / Change in accounts payable 3 935-33 481 94 239 51 911 Poster klass. som finansieringsaktiviteter / Items reclassified as financing activeties 26 790 21 963 95 154 81 884 Andre tidsavgrensninger / Other accruals 43 340 104 018-93 977-30 865 Netto kontantstrøm fra drift / Net cash flows from operating activities 175 876 192 326 443 614 872 812 Kontantstrøm fra investeringsaktiviteter / Cash flow from investing activities Netto investering i varige driftsmidler etc. / Net investment in fixed assets etc. -136 171-154 577-505 522-516 660 Netto investering i immaterielle eiendeler / Net investment in intangible fixed assets 368-1 398-565 -9 405 Netto utbetaling ved kjøp av aksjer etc. / Net payments for acquisitions of shares etc. -2 065-675 964-1 675 Netto utbetaling v/kjøp av konsernselskaper / Net acquisitions of group companies 0 0-102 932-22 751 Innbetaling av utbytte fra tilknyttede selskaper / Dividend from associates 0 0 9 000 29 336 Endring langsiktige fordringer etc. / Change in long-term receivables etc. -217-66 -156-254 Netto kontantstrøm fra investeringsaktiviteter/net cash flow from investing activities -138 085-156 716-599 211-521 409 Kontantstrøm fra finansieringsaktiviteter / Cash flow from financing activities Netto endring i kortsiktige kreditter / Net change in bank overdraft -4 074 193 043 115 751 319 513 Netto endring langsiktig gjeld / Net change in long-term debt -60 992-57 771 8 075 213 618 Netto finanskostnader / Net financial costs -27 348-21 963-102 089-81 884 Gjenkjøp av egenkapitalinteresser / repurchase of equity interests 0-8 124 0-15 198 Utbetaling av utbytte / Dividend payments 0 0-382 828-565 939 Netto kontantstrøm fra finansieringsakt. / Net cash flow from financing activities -92 414 105 185-361 091-129 890 Netto kontantstrøm for perioden / Net cash flows for the period -54 623 140 795-516 688 221 512 Betalingsmidler v/periodens begynnelse / Cash and cash equiv. at beginning of period 1 138 765 1 456 635 1 597 429 1 357 096 Betalingsmidler fra virksomhetsoverdragelser / Cash from business combinations 0 0 3 401 18 821 Valutakursendringer på kontanter / Currency exchange gain or loss on cash -1 345 0-1 345 0 14 Betalingsmidler ved periodens slutt / Cash and equivalents at end of period 1 082 797 1 597 429 14 1 082 797 1 597 429

Key figures - Lerøy Seafood Group Q4 2012 Q4 2012 Q4 2011 YTD 2012 2011 Høstet volum (GWT) / Harvest volume (GWT) 41 313 39 610 153 403 136 672 Resultatmargin før just.biomasse / Profit margin before adj. biomass 4,7 % 8,3 % 4,2 % 12,9 % Resultatmargin / Profit margin 1) 19,0 % 1,3 % 7,4 % 5,8 % Driftsmargin før just.biomasse / Operating margin before adj.biomass 5,6 % 9,0 % 4,9 % 13,2 % Driftsmargin / Operating margin 2) 19,9 % 2,8 % 8,2 % 6,5 % Resultat per aksje før just.biomasse / Earnings per share before adj.biomass 1,55 2,54 5,11 15,13 Resultat per aksje / Earnings per share 3) 5,89 0,50 8,81 7,01 Utvannet resultat per aksje / Diluted earnings per share 5,89 0,50 8,81 7,01 ROCE før just.biomasse (annualisert) / ROCE before adj.biomass (annualised) 7,1 % 11,9 % 6,2 % 17,9 % ROCE (annualisert) / ROCE (annualised) 4) 24,1 % 3,0 % 9,9 % 8,4 % Egenkapitalandel / Equity ratio 50,7 % 50,9 % 50,7 % 50,6 % Netto rentebærende gjeld / Net interest bearing debt 2 231 860 1 598 291 2 231 860 1 592 914 Kontantstrøm per aksje / Cash-flow per share 5) 3,22 1,59 8,13 15,99 Utvannet kontantstrøm per aksje / Diluted cash-flow per share 3,22 1,59 8,13 15,99 1) Resultatmargin = Resultat før skatt / salgsinntekter 1) Profit margin = Profit before tax / revenues 2) Driftsmargin = Driftsresultat / salgsinntekter 2) Operating margin = Operating profit / revenues 3) Resultat per aksje = Majoritetens andel resultat / Gjennomsnittlig antall aksjer 3) Earnings per share = Majority interests / Average number of shares 4) ROCE = [Res. før skatt+nto fin.poster] / Gj.sn.[nto renteb. gjeld+sum egenkapital] 4) ROCE = [Pre tax profit + net fin. items] / Average [net interest bearing debt + total equity] 5) Kontantstrøm fra drift 5) Cash-flow from operations 15 15

Return on capital employed (ROCE) 35 30 25 Percent 20 15 10 18%* 5 0 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 * Target communicated at the listing on Oslo Stock Exchange 03.06.2002 16 16

Annual dividend since 1995 Dividend (NOKm), dividend yield Divdend yield and market cap NOKm 600 500 400 300 200 100 0 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 Dividend Yield 10% 8% 6% 4% 2% 0% 12 000 10 000 8 000 6 000 4 000 2 000 0 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 Market Cap Yield 9% 8% 7% 6% 5% 4% 3% 2% 1% 0% Listed on Oslo Stock Exchange 03.06.2002 Shareprice end 2011: NOK 84, Shareprice end 2012: NOK 129.5 17 17

Funding Sound debt repayment profile NOK million 2013 2014 2015 2016 2017 2018 -> Total Instalments 394 451 284 553 *) 260 854 2 797 Covenants NIBD/EBITDA < 5 and Equity ratio > 30% Q4 2012: 2.88 and 58.0 % respectively Satisfactory committed unused credit lines **) *) Of which NOK300m a 5 year bond with Eksportfinans ASA (renewed in October 2011) **) Adjusted for bank deposits and deferred tax associated with licenses 18 18

Key Figures per segment Q4 2012 Q4 2012 Figures NOKm Farming VAP/other production Elimination production Total production Sales & Distribution Elimination S&D Total Sales & Distribution Elimin / LSG ASA Total Group Revenues 1 196 306-55 1 448 2 609-248 2 361-1 398 2 411 EBIT before biom adj 57 19 0 76 65 0 65-5 136 RoS 4,7 % 6,2 % 5,2 % 2,5 % 2,8 % 5,6 % Volumes (GWTk) 41,3 41,3 41,3 41,3 41,3 EBIT/kg 1,4 0,5 1,8 1,6 1,6-0,1 3,3 Q4 2011 Figures NOKm Farming VAP/other production Elimination production Total production Sales & Distribution Elimination S&D Total Sales & Distribution Elimin / LSG ASA Total Group Revenues 1 107 217-36 1 288 2 321-130 2 191-1 228 2 251 EBIT before biom adj 32 12 0 43 83 0 83-6 120 RoS 2,9 % 5,3 % 3,4 % 3,6 % 3,8 % 5,3 % Volumes (GWTk) 39,6 39,6 39,6 39,6 39,6 EBIT/kg 0,8 0,3 1,1 2,1 2,1-0,2 3,0 19 19

Key Figures per segment YTD 2012 20 20

Key Figures Farming Q4 2012 Q4 2012 Figures NOKm Lerøy Midnor *) *) *) Lerøy Hydrotech Lerøy Aurora Lerøy Vest Sjøtroll Havbruk Farming Revenues 311 203 200 198 284 1 196 EBIT before biom adj 29-8 37 4-5 57 RoS 9,2 % -3,8 % 18,4 % 2,1 % -1,8 % 4,7 % Volumes (GWTk) 8,9 8,1 6,2 7,8 10,3 41,3 EBIT/kg 3,2-1,0 6,0 0,5-0,5 1,4 Q4 2011 Figures NOKm Lerøy Midnor Lerøy Hydrotech Lerøy Aurora Lerøy Vest Sjøtroll Havbruk Farming Revenues 340 201 173 261 132 1 107 EBIT before biom adj 57-28 24-17 -5 32 RoS 16,8 % -14,1 % 14,1 % -6,4 % -3,8 % 2,9 % Volumes (GWTk) 11,3 8,0 5,7 10,3 4,2 39,6 EBIT/kg 5,0-3,6 4,3-1,6-1,2 0,8 *) Including VAP (post / pre-rigor, fillets, portions etc) 21 21

Key Figures Farming YTD 2012 YTD AP12 2012 Figures NOKm *) ***) **) *) *) Lerøy Midnor Lerøy Hydrotech Lerøy Aurora Lerøy Vest Sjøtroll Havbruk Farming Revenues 1 120 722 613 987 935 4 377 EBIT before biom adj 166-19 83 16-8 238 RoS 14,9 % -2,7 % 13,6 % 1,6 % -0,9 % 5,4 % Volumes (GWTk) 34,4 27,5 20,0 38,7 32,9 153,4 EBIT/kg 4,8-0,7 4,2 0,4-0,3 1,6 EBIT/kg ex restruct. 1,1 1,9 YTD AP12 2011 Figures NOKm Lerøy Midnor Lerøy Hydrotech Lerøy Aurora Lerøy Vest Sjøtroll Havbruk Farming Revenues 1 262 849 621 1 066 794 4 592 EBIT before biom adj 361 157 155 198 106 978 RoS 28,6 % 18,5 % 25,0 % 18,6 % 13,3 % 21,3 % Volumes (GWTk) 35,9 26,4 18,1 34,5 21,7 136,6 EBIT/kg 10,1 6,0 8,6 5,7 4,9 7,2 *) Including VAP (post / pre-rigor, fillets, portions etc) **) Restructuring costs of NOK50m in (Q1 2012) ***) PD hit of NOK16m included in EBIT (Q2 2012) 22 22

Norskott Havbruk 100% figures LSG s share = 50% All figures in NOK millions Income statement Q4 2012 Q4 2011 2012 2011 Revenues 236 248 937 798 EBITDA 27 6 108 175 EBIT bef adj biom 15-7 55 124 EBIT 18-23 55 35 Pre tax 15-25 48 29 Net income after tax 11-18 35 27 Volumes (1000 gwt) 6,7 7,5 27,1 21,9 EBIT/kg 2,2-0,9 2,0 5,7 Balance sheet 31.12.2012 31.12.2011 Licences, goodwill 353 360 Tangible fixed assets 204 191 Inventories 523 530 Other current assets 107 121 Total assets 1 187 1 201 Equity 587 586 Debt 600 615 Total equity and debt 1 187 1 201 Net interest bearing debt 333 370 23 23

Agenda 1. 1 Considerations 2. 2 Key financial figures Q4 2012 3. 3 Lerøy at a glance 4. 4 Market glance 24 24

Sales per market and product, 2012 USA and Canada 7,0 % Rest of Europe 12,5 % Others 1,0 % Pelagic fish 0,7 % Others 4,9 % Shellfish 5,2 % Salmontrout 8,8 % Whole salmon 43,8 % EU 51,5 % Whitefish 8,5 % Norway 16,2 % Asia Pacific 11,8 % Processed salmon 28,0 % More than 70 countries 25 25

Integrated value chain #2 global in salmonids farming volumes Significant player within whitefish 11.5% (10.2%) share of Norwegian seafood export value 16.8% (16.7%) of Norwegian salmon export 25.4% (22.6%) of Norwegian value added salmon export Total of 1,883 employees Sales and distribution 438 Production and farming 1,445 Associates 415 (not consolidated) 26 26

Lerøy Seafood Group Salmon/trout farming Company Ownership Licences Mill. smolt 2010 2011 2012 2013E share No individuals GWT GWT GWT GWT Lerøy Midnor AS 100 % 30 9,5 34 000 35 900 34 400 36 000 Lerøy Aurora AS 100 % 17 7,5 20 300 18 100 20 000 22 000 Lerøy Hydrotech AS 100 % 24 7,0 25 200 26 400 27 500 27 000 Lerøy Vest AS 100 % 34 14,2 34 300 34 500 38 700 39 000 Sjøtroll Havbruk AS *) 50,71 % 25 8,4 3 000 21 700 32 900 30 000 Total Norway 130 46,6 116 800 136 600 153 400 154 000 Norskott Havbruk AS (UK) **) 50 % 7,0 13 500 10 900 13 600 12 500 Total 53,6 130 300 147 500 167 000 166 500 Consolidated, farming Affiliated, farming *) Acquired and consolidated as from November 2010 **) LSG s share 27 27

New smolt facility, Belsvik, Sør Trøndelag 28 28

Agenda 1. 1 Considerations 2. 2 Key financial figures Q4 2012 3. 3 Lerøy at a glance 4. 4 Market glance 29 29

Atlantic salmon Supply in tons WFE Change Change Change Change 2009 2010 09-10 2011 10-11 2012 11-12 2013 12-13 Norway 855 700 944 600 10,4 % 1 005 600 6,5 % 1 183 100 17,7 % 1 146 100-3,1 % United Kingdom 144 800 141 800-2,1 % 154 700 9,1 % 156 400 1,1 % 140 700-10,0 % Faroe Islands 47 100 41 800-11,3 % 56 300 34,7 % 70 600 25,4 % 70 300-0,4 % Ireland 14 800 17 800 20,3 % 16 000-10,1 % 15 600-2,5 % 12 000-23,1 % Total Europe 1 062 900 1 146 000 7,8 % 1 232 600 7,6 % 1 426 300 15,7 % 1 370 600-3,9 % Chile 239 100 129 600-45,8 % 221 000 70,5 % 364 000 64,7 % 478 400 31,4 % Canada 115 400 118 000 2,3 % 110 000-6,8 % 123 500 12,3 % 106 700-13,6 % Australia 32 200 33 000 2,5 % 36 000 9,1 % 36 500 1,4 % 37 000 1,4 % USA 16 400 18 000 9,8 % 18 300 1,7 % 19 600 7,1 % 19 500-0,5 % Others 2 800 4 500 60,7 % 5 000 11,1 % 8 500 70,0 % 11 100 30,6 % Total America 405 900 303 100-25,3 % 390 300 28,8 % 552 100 41,5 % 652 700 18,2 % Total World-wide 1 468 800 1 449 100-1,3 % 1 622 900 12,0 % 1 978 400 21,9 % 2 023 300 2,3 % Figures as per 25.02.13 Source: Kontali 30 30

Atlantic salmon - Harvest Quantities Europe in tons WFE 2013 Harvest estimates Atlantic Salmon Europe 160 000 10% 140 000 8% 5% 120 000 2% 0% 100 000 80 000 60 000-10% -7% -5% -2% -1% -3% -2% -2% -5% -10% 40 000-9% -15% 20 000 - -19% -20% -25% 2010 2011 2012 2013 Chng 12-13 0-line Figures as per 04.02.13 Source: Kontali 31 31

Atlantic salmon - Harvest Quantities World Wide in tons WFE Harvest estimates Atlantic Salmon World Wide 2013 250 000 20% 200 000 17% 15% 150 000 13% 10% 7% 5% 100 000 4% 50 000-5% 2% -4% -4% -1% 0% 1% 1% 0% -5% - -10% 2010 2011 2012 2013 Chng 12-13 0-line Figures as per 25.02.13 Source: Kontali 32 32

Limited impact in European market from Chile in 2012 Distribution Chilean volumes Production for EU market, 2012 180 000 160 000 140 000 120 000 100 000 80 000 60 000 40 000 20 000-46% 53% 57% 64% 136% 480% 600 % 500 % 400 % 300 % 200 % 100 % 0 % 2010 2011 2012 Faroe Islands 4 % United Kingdom 10 % Chile 3 % Ireland 1 % Other and re-export -2 % Growth % Norway 80 % 33 33

Atlantic Salmon Consumption Q4 2012 Salmon price Q4/12: 26,7 +14% (23,4) 300 000 13 % 22 % 25 % 250 000 200 000 150 000 8 % 9 % 20 % 15 % 10 % 5 % 2010 2011 100 000 50 000-9 % 0 % -5 % -10 % 2012 Growth % - Japan USA EU Russia Other markets -15 % Figures as per 04.02.13 Source: Kontali/NOS 34 34

Atlantic Salmon Consumption 2012 Salmon price: 2012: 26,6-17% (31,8) 1 000 000 900 000 800 000 700 000 600 000 500 000 400 000 300 000 200 000 100 000 17 % 19 % 27 % 36 % 38 % 45 % 40 % 35 % 30 % 25 % 20 % 15 % 10 % 5 % 2010 2011 2012 Growth % - EU USA Other markets Russia Japan 0 % Figures as per 04.02.13 Source: Kontali/NOS 35 35

SPOT prices, fresh Atlantic salmon cross-section, FCA Oslo as of week 3-2013 (Superior quality). Avrg Q4 12 NOK 26.51 vs avrg Q4 11 NOK 22,67 (+16.5%) Avrg 2012 NOK 26.25 vs avrg 2011 31.27 (-16.0%) Q2-05 Q3-05 Q4-05 Q1-06 Q2-06 Q3-06 Q4-06 Q1-07 Q2-07 Q3-07 Q4-07 Q1-08 Q2-08 Q3-08 Q4-08 Q1-09 Q2-09 Q3-09 Q4-09 Q1-10 Q2-10 Q3-10 Q4-10 Q1-11 Q2-11 Q3-11 Q4-11 Q1-12 Q2-12 Q3-12 Q4-12 Q1-13 NOS FCA Oslo 24,89 26,86 25,94 28,24 39,72 34,44 25,92 27,47 25,00 24,34 23,10 24,94 25,02 27,72 25,33 28,22 35,09 31,72 27,52 34,00 40,00 38,02 37,77 39,78 36,77 25,84 22,67 26,03 27,03 25,32 26,41 34,01 46,00 44,00 42,00 40,00 38,00 36,00 34,00 32,00 30,00 28,00 26,00 24,00 22,00 20,00 18,00 16,00 14,00 12,00 2005-1 2005-9 2005-17 2005-25 2005-33 2005-41 2005-49 2006-5 2006-13 2006-21 2006-29 2006-37 2006-45 2007-1 2007-9 2007-17 2007-25 2007-33 2007-41 2007-49 2008-5 2008-13 2008-21 2008-29 2008-37 2008-45 2009-1 2009-9 2009-17 2009-25 2009-33 2009-41 2009-49 2010-4 2010-12 2010-20 2010-28 2010-36 2010-44 2010-52 2011-08 2011-16 2011-24 2011-32 2011-40 2011-48 2012-04 2012-12 2012-20 2012-28 2012-36 2012-44 2012-52 Quarterly price NOS FCA OSLO Weekly price NOS FCA Oslo Figures as per 18.02.13 Source: NOS 36 36

Retail news - Fiks 37 37

Going forward! Continue to drive innovation in the industry Within farming operations Within product and category development Within entering new markets Continue to utilise our vertical integration Strong competitive edge with products with high traceability Provide flexibility and cost efficient solutions for customers Strong environmental focus Our operations are eternal We must ensure our products are as clean as today also in eternity Strong operational focus Strong continued cost focus despite improvement in prices Local «ownership» of assets We strive everyday to perform better today than we did yesterday 38 38

Thank you! 39 www.leroy.no 39