RESULTS PRESENTATION EMPRESAS AQUACHILE S.A. As of March 31st, 2018
June 12, 2018
Highlights Financial Review Productive Performance
Sales Outlook
Highligts of the Period
♦
Prices of Salmon and Trout decreased by 16% compared to the same period of 2017
♦
Harvest volumes of Salmon and Trout increased by 9,8% in comparison with Q1 2017
♦
The firm achieved a gross margin of 25% and an EBITDA margin of 21%, regardless the lower prices
♦
Seven quarters in a row with positive EBIT, EBITDA and Net Income
♦
ROE of 17,5% on a LTM basis
♦
Net Financial Debt decreased by US$ 23 million since the Q4 2017, reaching a level of US$155 million
♦
By the end of Q1-2018 the company has 31% more biomass than at the same period of the previous year
Pág. Nº3
Highlights
Financial Review Productive Performance
Sales Outlook
Consolidated P&L Statement
Figures in ThUS$
Q1-18
Q1-17
∆QoQ
2017
Sales Operational cost (1) Operational margin
183,982 -137,653 46,328
196,776 -139,791 56,986
-7% -2% -19%
632,738 -462,133 170,606
-8,088 38,240
-6,759 50,226
+20% -24%
-28,664 141,942
+20.8
+25.5%
Depreciation & Amortization EBIT pre FV adj.
-7,349 30,892
-8,662 41,564
-15% -26%
-34,273 107,669
Net Revenues from biological assets (3) EBIT post FV adj.
6.195 37,086
-10,222 31,342
+18%
-3,610 104,059
Financial expenses Financial income Other non operating items (4) Income taxes Net income
-3,552 362 -53 -8,897 24,946
-4,696 196 -1,073 -7,578 18,191
-24% +84% +95% +17% +37%
-18,215 664 -1,678 -26,278 58,912
% Net Income / Sales
+13.6%
+9.2%
Other cost and operating expenses (2) EBITDA pre FV adj. % EBITDA / Sales
(1) (2) (3) (4)
+22.4%
+9.3%
“Cost of Goods Sold” minus the “Adjustment by depreciation and amortization” “Costs of Distribution” plus “Administration Expenses” “Fair Value of harvested and sold biologic assets” plus “Fair Value of biologic assets of the exercise” “Other Income” minus “Other Expenses” plus “Exchange Rate differences” plus “Result of units adjustments”
Pág. Nº5
158
-5
-17 202 226
-2
224 192
152 172
-5
158
-10
-28
* EBITDA and EBIT Pre Fair Value 146 151 159 215
135
Net Income (US$ million)
11
197
124
100 96 121 106
26
9
2
** EBIT Salmon and Trout 10
-8
-12
-17 -21
-30 -30
Q1-12 Q2-12 Q3-12 Q4-12 Q1-13 Q2-13 Q3-13 Q4-13 Q1-14 Q2-14 Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15 Q1-16 Q2-16 Q3-16 Q4-16 Q1-17 Q2-17 Q3-17 Q4-17 Q1-18
Q1-12 Q2-12 Q3-12 Q4-12 Q1-13 Q2-13 Q3-13 Q4-13 Q1-14 Q2-14 Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15 Q1-16 Q2-16 Q3-16 Q4-16 Q1-17 Q2-17 Q3-17 Q4-17 Q1-18 193 191
Q1-12 Q2-12 Q3-12 Q4-12 Q1-13 Q2-13 Q3-13 Q4-13 Q1-14 Q2-14 Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15 Q1-16 Q2-16 Q3-16 Q4-16 Q1-17 Q2-17 Q3-17 Q4-17 Q1-18
Q1-12 Q2-12 Q3-12 Q4-12 Q1-13 Q2-13 Q3-13 Q4-13 Q1-14 Q2-14 Q3-14 Q4-14 Q1-15 Q2-15 Q3-15 Q4-15 Q1-16 Q2-16 Q3-16 Q4-16 Q1-17 Q2-17 Q3-17 Q4-17 Q1-18
Financial Ratios Evolution Sales (US$ million) EBITDA* (US$ million)
209
184
63
121 39 50
25 19
56
-12 -18 -21
18
5
-2 -3 -0.28 -0.24
-0.63 -0.92
-1.13 -1.25
15 22
0 2
0.52 0.40
5
-12 -2 -19
25 25
0.82
-0.22
50
26
38
5 15
-10 -1
-26 -17
36
EBIT** (US$ / Kg WFE) 1.75 1.73 1.56
1.03 1.22
0.74
1.16
0.34 0.01
-0.08 -0.69 -0.89
-0.35
-1.23 -1.48
-36
Pรกg. Nยบ6
Financial summary by species
15,331
12,037
Sales (Th.US$): EBIT (Th.US$):
94,680 18,453
86,076 20,434
EBIT / Kg (US$/Kg WFE):
1.20
1.70
Volume (Ton WFE):
2,590
2,857
Sales (Th.US$):
14,860
19,705
EBIT (Th.US$):
3,095
7,066
EBIT / Kg (US$/Kg WFE):
1.20
2.47
Volume (Ton WFE): Sales (Th.US$): EBIT (Th.US$): EBIT / Kg WFE (US$/Kg WFE):
7,811 36,327 8,262 1.06
9,247 45,719 14,343 1.55
Volume (Ton WFE): Sales (Th.US$): EBIT (Th.US$): EBIT / Kg WFE (US$/Kg WFE):
Trout
Volume (Ton WFE):
Pacific Salmon
Q1 2017
Tilapia
Atlantic Salmon
Q1 2018
4,309 11,675 1,081 0.25
5,734 13,683 -280 -0.05
Sales Q1 2018 (US$)
60%
9%
23%
7%
Pรกg. Nยบ7
Balance Sheet Statement
Q1-18
2017
∆ YoY
Total Assets Cash and cash equivalents Accounts receivables Biological assets - Inventory Properties, plants & equipments Others Assets
824,546 65,888 68,952 304,988 195,382 189,336
794,890 40,772 76,125 288,256 191,448 198,290
+3,7% +61,6% -9,4% +5,8% +2,1% -4,5%
Total Liabilities Financial Debt Accounts payable Others Liabilities
414,212 220,929 138,928 54,355
403,365 218,731 132,004 52,630
+2,7% +1,0% +5,2% +3,3%
Equity
410,334
391,525
+4,8%
Total Equity and Liabilities
824,546
794,890
+3,7%
Figures in ThUS$
♦
Total Assets grew by 3.7% in comparison with the close of the 2017 exercise. This variation is mainly explained by the increase in the Cash and Cash Equivalents due to the returns from the Pacific Salmon season, but also because of a bigger on-growing biomass in the sea (∆+10,000 tons WFE QoQ).
♦
Total Liabilities grew by 2.7%, due to an increase in the Accounts Payables, which in turn is explained by the bigger on-growing biomass.
Pág. Nº8
Cash Flow Statemet
Summary (Th. US$) Q1-18
Q1-17
∆ QoQ
Operating activities
35,882
77,745
-54%
Investment activities
-9,106
-4,764
+91%
Financing activities
-1,853
-20,419
-91%
Net change in cash Cash at the end of the period
25,116 65,888
52,960 89,953
-53% -27%
Cash variation (Figures in ThUS$)
♦
Operating Activities generated US$35.9 million in cash during Q12018. The lower level of cash generation is explained in part due to the higher requirements of working capital due to a bigger biomass in the sea (extra 30% on a QoQ basis)
♦
The disbursement of US$9.1 million in Investment Activities is related to CAPEX investments oriented to support the organic growth plan of the company. These investments were mainly concentrated on the grow-out stage (sea operations)
♦
During Q1-2018 no capital repayments were recorded
+35,882 65,888 -9,106
-1,853
40,772
31 Dec 2017
Operating
Investment
Financing
31 Mar 2018
Pág. Nº9
Highlights Financial Review
Productive Performance Sales Outlook
mar-18
nov-17
jul-17
mar-17
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
nov-14
3,0
mar-18
nov-17
jul-17
mar-17
7%
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
1.50
nov-14
2.27
jul-14
Quarterly
mar-14
FCRe* jul-14
5.9 5.4
nov-13
7.6
mar-14
10.0
jul-13
11.8
nov-13
13.6
mar-13
15.3
jul-13
18.7
nov-12
1.46
Q1-18
Q4-17
Harvests (Th. ton WFE)
jul-12
1.56
Q3-17
16.1
Q1-18
1.57
Q2-17
Q1-17
18.1
2017
1.59
Q4-16
10.1
2016
1.73
Q3-16
Q2-16
15.9
2015
1.51
2014
1.73
Q1-16
Q4-15
20.1
2013
1.43
2012
1.49
Q3-15
14.7
Q2-15
Q1-15
16.4
2011
2010
Q4-14
Q3-14
17.6
2009
1.53
Q2-14
13.8
2008
1.46
Q1-14
Q4-13
Q3-13
15.2
2007
2006
Summary by Species: Atlantic Salmon Harvest weight evolution (Kg WFE)
21.4
6,0
4,5 4.27
1,5
0,0
Monthly mortality(%) 8%
6%
Algae Bloom
5%
4%
3%
2%
1% 0.69%
0%
* Economic Conversion Rate
Pรกg. Nยบ11
mar-18
nov-17
jul-17
mar-17
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
nov-14
jul-14
mar-14
nov-13
3,0
mar-18
nov-17
jul-17
mar-17
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
nov-14
jul-14
mar-14
1.35
nov-13
1.53
jul-13
FCRe*
mar-13
3.7
jul-13
3.3
Q1-18
1.9
Q4-17
11.1
jul-12
1.32
Q3-17
Q2-17
4.5
Q1-18
1.35
Q1-17
3.4 3.6
2017
1.50
Q4-16
Q3-16
Q2-16
Q1-16 1.9
2016
1.53
2015
1.53
2014
1.88
Q4-15
Harvests (Th. ton WFE)
nov-12
* Economic Conversion Rate 4.0
2013
1.53 5.1
Q3-15
5.8
2012
4.6
Q2-15
Q1-15
Q4-14
4.2
2011
1.48
Q3-14
4.7
2010
Q2-14
5.1
2009
Q1-14
Q4-13
Q3-13
5.8
2007
2006
Summary by Species: Trout Harvest weight evolution (Kg WFE)
4,5 2.93
5.7
1,5
0.3 1.3
0,0
Quarterly
Monthly mortality(%)
1.75
8%
1.56 6%
4% 2.49%
2%
0%
Pรกg. Nยบ12
2%
0%
* Economic Conversion Rate
Pรกg. Nยบ13
mar-18
nov-17
jul-17
mar-17
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
nov-14
jul-14
4,5
mar-18
nov-17
jul-17
mar-17
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
nov-14
1.20
jul-14
1.25
mar-14
1.32
nov-13
FCRe* mar-14
0.2
jul-13
4.9
nov-13
14.5
mar-13
12.2
jul-13
17.8
nov-12
Harvests (Th. ton WFE)
jul-12
6.4
Q1-18
Q4-17
17.9
Q1-18
1.42
Q3-17
Q2-17
4.7
Q1-17
Season 16-17
2017
1.23
Q4-16
6.6
2016
1.31
Q3-16
Q2-16
0.6
2015
1,28
Q1-16
Season 15-16
2014
1.32
2013
1.23
Q4-15
Q3-15
Q2-15
Q1-15
Season 14-15
2012
2011
1.32
2010
11.6 11.1
Q4-14
Q3-14
Q2-14
Q1-14
Q4-13
Q3-13 Season 13-14
2009
2008
1.30
2007
2006
Summary by Species: Pacific Salmon Harvest weight evolution (Kg WFE)
Season 17-18
3.91
3,0
1,5
0,0
Monthly mortality(%)
6%
Quarterly
1.28
4%
1.22 1.13%
Highlights Financial Review Productive Performance
Sales Outlook
Sales Sales (Th. Tons WFE) 34 28
23
20
19 18
16
22
♦
Trout
12 10
♦
Lower sales volumes for Pacific Salmon (∆-16%) and Trout (∆-9%)
♦
Higher sales volumes for Atlantic Salmon (∆+27% QoQ)
Q1-17
Q4-16
Q3-16
Q2-16
Q1-16
Q4-15
Sales of 26,000 tons WFE of salmon and trout during Q1-2018 (∆+8,3% QoQ)
18
Q3-15
Q2-15
Q1-15
Q4-14
Q3-14
Q2-14
Q1-14
Q4-13
Q3-13
Q2-13
Atlantic Salmon
26
24 13
Q1-13
Q4-12
Q3-12
Q2-12
Q1-12
13 13
27
33
32
30
Q1-18
31
Q4-17
27 28
Q3-17
32
Q2-17
29
Pacific Salmon
Chilean Atlantic Salmon Price – FOB Miami (US$ / Trim D 2-3 Lb)
♦
Lower market Price (∆ -16% QoQ) ♦
7,0 6,0
The achieved sales prices of AquaChile were 11.9% lower than in Q1-2017
5,0 4,0 3,0
mar-18
nov-17
jul-17
mar-17
nov-16
jul-16
mar-16
nov-15
jul-15
mar-15
nov-14
jul-14
mar-14
nov-13
jul-13
mar-13
nov-12
jul-12
mar-12
nov-11
jul-11
mar-11
2,0
Source: Urner Barry
Pág. Nº15
Comparative Revenues: Q1 2018 vs. Q1 2017 Cifras en millones de US$
Sales Q1-17
Atlantic Salmon
Trout
Pacific Salmon
+20
197 -12
Feed
Other Income
-1
-4
+2 -3
-2
∆ Price
♦
Tilapia
-3
-7
Sales Q1-18
184 -4
∆ Volume
The lower level of revenues for Q1-2018 is explained by the effect of the lower sales prices for the three species added to the lower sales volumes of Pacific Salmon and Trout. These effects got partially compensated by the higher sales volume of Atlantic Salmon (∆ +3,294 tons WFE).
Pág. Nº16
Sales by Market Figures in US$ million 140
120
100 140
80 120
140
140
60
100
11 120
40
80
120
2
4 100
56 20
4
Russia (11%)
100 60
80
0
40
80
60
0
0
Europe (2%)
10
North America (42%)
60
20
40
0
2
7
40
20
140
20
1 120
0
Middle East (1%)
100
80
Asia ex–Japan (6%)
1
25 11
0
Japan (24%)
60
40
20 20
1 0 2
0
Latin America (15%)
Atlantic Salmon
Trout
Pacific Salmon
Tilapia
Pág. Nº17
Highlights Financial Review Productive Performance
Sales
Outlook
World harvest perspectives Atlantic Salmon (Th. Tons) 2,228 2,000
1,634
453
2,042 446
381
583
364
2,305
485
2,558 565
2,166
518
509
491
430
1,456 407
2,317
2,403
598 504
468
579
596
623
221 130
945
1,006
2010
2011
1,183
1,144
1,199
1,234
1,171
1,208
1,298
2012
2013
2014
2015
2016
2017
2018E
Noruega
Chile
1,370
2019E
Other
Source: ABG Sundal Collier
Pรกg. Nยบ19
Atlantic Salmon Prices Norway
Chile
Source: ABG Sundal Collier
♦
During the first four months of 2018 the Miami FOB prices for the Trim-D (3-4 lbs) Chilean salmon showed an uprising trend that reached a peak of approximately 6.5 US$/lb during the 21st week of the year
♦
Between weeks 17 and 22 (Apr.-May) the reference prices for the Chilean salmon reached 10-year maximum levels for those weeks of the year
Pág. Nº20
AquaChile’s Production Perspectives
Tons WFE
Q1-17
Q2- 17
Q3-17
Q4-17
2017
Q1-18
Q2-18
2H-18E
2018E
Atlantic Salmon
11.755
10.038
7.586
18.685
48.065
15.296
8.000
25.000
48.000 - 49.000
Trout
3.554
1.908
3.332
1.326
10.121
3.680
10.500
5.500
19.500 - 20.500
Pacific Salmon
6.400
0
32
17.753
24.186
4.858
0
18.000
22.500 - 23.500
Total Salmonids Tilapia Costa Rica
21.709
11.947
10.950
37.765
82.371
23.834
18.500
48.500
90.000 - 93.000
5.068
4.342
4.091
3.849
17.351
4.601
4.300
7.900
16.000 - 17.000
Total Salmónids and Tilapia
26.778
16.289
15.041
41.614
99.722
28.434
22.800
56.400
106.000 - 110.000
Pág. Nº21
Thank you
Investor.relations@aquachile.com