Investor Presentation • Feb 14, 2025
Investor Presentation
Open in ViewerOpens in native device viewer


February 14, 2025

| Fourth quarter results 2024 |
3 |
|---|---|
| Additional slides | 30 |
| Additional information | 43 |
| Next event & Contact info | 59 |
Certain statements included in this announcement contain forward-looking information, including, without limitation, information relating to (a) forecasts, projections and estimates, (b) statements of Hydro management concerning plans, objectives and strategies, such as planned expansions, investments, divestments, curtailments or other projects, (c) targeted production volumes and costs, capacities or rates, start-up costs, cost reductions and profit objectives, (d) various expectations about future developments in Hydro's markets, particularly prices, supply and demand and competition, (e) results of operations, (f) margins, (g) growth rates, (h) risk management, and (i) qualified statements such as "expected", "scheduled", "targeted", "planned", "proposed", "intended" or similar.
Although we believe that the expectations reflected in such forward-looking statements are reasonable, these forward-looking statements are based on a number of assumptions and forecasts that, by their nature, involve risk and uncertainty. Various factors could cause our actual results to differ materially from those projected in a forward-looking statement or affect the extent to which a particular projection is realized. Factors that could cause these differences include, but are not limited to: our continued ability to reposition and restructure our upstream and downstream businesses; changes in availability and cost of energy and raw materials; global supply and demand for aluminium and aluminium products; world economic growth, including rates of inflation and industrial production; changes in the relative value of currencies and the value of commodity contracts; trends in Hydro's key markets and competition; and legislative, regulatory and political factors.
No assurance can be given that such expectations will prove to have been correct. Hydro disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Eivind Kallevik President & CEO
February 14, 2025
TRI1) per million hours worked 12 months rolling average

1) Total Recordable Injuries includes own employees and contractors
2) High Risk Incidents included own employees and contractors
3) Average over period



Free cash flow NOK 1.7 billion, adjusted RoaCE1) 8.5%
Bauxite & Alumina record results, driven by alumina price increase
2025 CO2 emission reduction target of 10 percent achieved, one year ahead of time
Hydro Extrusions restructuring to manage continued weak demand, saving cost and improving efficiency
Partnering with Rio Tinto and Siemens Mobility to accelerate the green transition
Proposed cash dividend of 50 percent of adjusted net income (NOK 2.25 per share)

('000) tonnes and share of sales, total and per segment, 2024

('000) tonnes and share of sales, total and per value added product, 2024


Hydro 2030:

Step up growth investments in Recycling and Extrusions to take lead in the market opportunities emerging from the green transition

Step up ambitions within renewable power generation

Execute on ambitious decarbonization and technology road map, and step up to contribute to nature positive and a just transition

Shape the market for greener aluminium in partnership with customers
NOK 350 million restructuring cost in 2024 to lift operational effectiveness
2024: Reducing more than 900 full time employees
Potential further restructuring actions in 2025 pending market development, particularly in Europe

• Stepping up improvement efforts through automation, operational improvements, procurement, recycling and commercial


• Growing in non-commoditized segments and market share growth in high-growth, profitable, and attractive segments

1) Forecast 2025 from Capital Markets Day in November 2024, based on at that time CRU forecasts 2) In real terms
Achieving Hydro's 2025 CO2 emission reduction target of 10 percent1) one year ahead of time

| 2018 | 2025 10% carbon emission reduction |
2030 30% carbon emission reduction |
2050 (or earlier) Net-zero carbon emissions |
|---|---|---|---|
| Net-zero technology in casthouse operations |
HalZero and CCS | Energy efficiency | |
| Alunorte fuel switching to natural gas fully implemented Alunorte starts two new electric boilers for steam production at the alumina refinery |
• Bio-methane installation at Sunndal casthouse in operation • Hydrogen pilot at Høyanger under construction • Building of plasma pilot at Sunndal commenced |
• Launched CCS partnership with Rio Tinto • Ongoing CCS technology tests at Sunndal plant • Ongoing HalZero feasibility study towards industrial scale pilot |
• Several energy efficiency measures under execution across Hydro sites, such as installing solar panels and solutions, and switching to LED lights |
Founded on renewable energy

Secure access to renewable power through hydropower, solar and wind

Pursue profitable projects through JV owned by Hydro and MAM1)

Strengthening the focus on Hydro's 2030 strategy, addressing challenging market conditions in the batteries and green hydrogen sectors
Consumption, TWh




Driving circularity in rail, turning old trains into new ones
Million tonnes capacity potential

Partnership is including a National railway company to supply the decommissioned trains and a disassembler to dismantle the train car bodies
2030 ambition

People have human rights protected and have access to equal opportunities
People have the necessary skills and jobs for the future low-carbon economy


Trond Olaf Christophersen Executive Vice President & CFO
New capacity ramp-up to rebalance global alumina market in 2025
Increase in China's import dependency from Guinea leads to higher global Bauxite prices

Alumina prices correcting from historically high levels, still sensitive to potential disruptions

Ramp-up of several new alumina refineries in Indonesia, India and China to lightly rebalance a global alumina market remaining tight in 2025 and 2026

Expected further tightening global primary market balance in 2025

1) Global primary production for 2024 at 72.5 million tonnes Sources: CRU, Fastmarkets, Platts, Bloomberg, LME, Hydro analysis

Continued soft markets going into 2025, especially in Europe
Year over Year
Extrusion market growth per quarter and annually Growth in %



Share of Q4 2024 Hydro Extrusions sales




| NOK million | Q4 2024 | Q4 2023 | Q3 2024 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|
| Revenue | 55 057 |
46 754 |
50 089 |
193 619 |
203 636 |
| Reported EBITDA | 9 055 |
4 673 |
5 934 |
23 291 |
26 543 |
| Adjusting items to EBITDA | (1 354) | (936) | 1 433 | (1 033) | (225) |
| Adjusted EBITDA | 7 701 | 3 737 |
7 367 | 22 258 |
26 318 |
| Reported EBIT | 6 375 |
(2 256) | 3 488 | 9 592 |
16 487 |
| Adjusted EBIT | 5 021 |
1 231 |
4 944 |
12 983 |
16 284 |
| Financial income (expense) | (2 447) | (259) | (1 862) | (3 046) | (7 625) |
| Reported Income (loss) before tax | 3 928 |
(2 516) | 1 626 |
6 546 |
8 862 |
| Income taxes | (2 146) | (256) | (217) | (3 742) | (3 822) |
| Reported Net income (loss) | 1 782 | (2 771) | 1 409 | 2 804 |
5 040 |
| Adjusted net income (loss) | 2 596 |
754 | 3 506 |
7 835 |
9 278 |
| Earnings per share | 0.96 | (1.26) | 0.40 | 1.77 | 2.90 |
| Adjusted earnings per share | 1.11 | 0.50 | 1.49 | 4.26 | 4.50 |
Results up driven by higher alumina prices, lower raw materials costs, positive currency effects, partly offset by higher fixed costs and a provisions for future social projects
| Key figures | Q4 2024 | Q4 2023 | Q3 2024 |
|---|---|---|---|
| Alumina production, kmt | 1 516 | 1 571 | 1 463 |
| Total alumina sales, kmt | 2 708 | 2 487 | 2 737 |
| Realized alumina price, USD/mt | 584 | 349 | 494 |
| Implied alumina cost, USD/mt1) | 417 | 331 | 378 |
| Bauxite production, kmt | 2 918 | 2 771 | 2 258 |
| Adjusted EBITDA, NOK million | 4 969 | 481 | 3 410 |
| Adjusted EBIT, NOK million | 4 216 | (269) | 2 761 |
| Adjusted RoaCE, % LTM2) | 21.4 % | -2.5 % | 9.3 % |


1) Realized alumina price minus Adjusted EBITDA for B&A, per mt alumina sales
2) Adjusted RoaCE calculated as Adjusted EBIT last 4 quarters less 25% tax / Average capital employed last 4 quarters
3) Realized alumina price

Implied EBITDA cost per mt1) All-in EBITDA margin per mt
Results up on higher all-in metal prices and reduced carbon cost offset by increased alumina cost and a tax settlement in Brazil
| Key figures | Q4 2024 | Q4 2023 | Q3 2024 |
|---|---|---|---|
| Primary aluminium production, kmt | 515 | 514 | 511 |
| Total sales, kmt | 536 | 541 | 531 |
| Realized LME price, USD/mt1) | 2 450 | 2 129 | 2 429 |
| Realized LME price, NOK/mt1) | 26 985 | 23 143 | 26 013 |
| Realized premium, USD/mt | 417 | 348 | 421 |
| Implied all-in primary cost, USD/mt 2) |
2 375 | 2 125 | 2 200 |
| Adjusted EBITDA, NOK million | 1 949 | 1 937 | 3 234 |
| Adjusted EBITDA including Qatalum 50% pro rata, NOK million | 2 565 | 2 487 | 3 828 |
| Adjusted EBIT, NOK million | 1 191 | 1 264 | 2 566 |
| Adjusted RoaCE, % LTM3) | 12.3 % | 13.8 % | 12.6 % |


Results up on positive results from sourcing and trading activities, and positive currency and inventory valuation effects, partly offset by lower results from recyclers
| Key figures | Q4 2024 | Q4 2023 | Q3 2024 |
|---|---|---|---|
| Recycling production, kmt | 172 | 166 | 170 |
| Metal products sales, kmt 1) |
621 | 645 | 630 |
| Adjusted EBITDA Recycling (NOK million) | 25 | 58 | (33) |
| Adjusted EBITDA Commercial (NOK million) | 294 | (97) | 310 |
| Adjusted EBITDA Metal Markets (NOK million) | 319 | (38) | 277 |
| Adjusted EBITDA excl. currency and inventory valuation effects | 115 | (36) | 375 |
| Adjusted EBIT (NOK million) | 150 | (229) | 119 |
| Adjusted RoaCE, % LTM2) | 3.4 % | 10.7 % | 0.8 % |

NOK million

1) Includes external and internal sales from primary casthouse operations, remelters and third-party metal sources 2) Adjusted RoaCE calculated as Adjusted EBIT last 4 quarters less 25% tax / Average capital employed last 4 quarters

Results down due to lower sales volumes, lower recycling margins and higher costs, partly offset by strict cost measures
| Key figures | Q4 2024 | Q4 2023 | Q3 2024 |
|---|---|---|---|
| External sales volumes, kmt | 220 | 236 | 240 |
| Adjusted EBITDA, NOK million | 371 | 923 | 879 |
| Adjusted EBIT, NOK million | (532) | 90 | 15 |
| Adjusted RoaCE, % LTM1) | 1.9 % | 8.8 % | 3.6 % |

1) Adjusted RoaCE calculated as Adjusted EBIT last 4 quarters less 25% tax / Average capital employed last 4 quarters. Previous periods have been restated following a change to the capital employed definition.

Results up on insurance compensation and higher trading and hedging results
| Key figures | Q4 2024 | Q4 2023 | Q3 2024 |
|---|---|---|---|
| Power production, GWh | 2 329 | 2 440 | 2 197 |
| Net spot sales, GWh | 254 | 101 | 104 |
| Southwest Norway spot price (NO2), NOK/MWh | 628 | 818 | 455 |
| Adjusted EBITDA, NOK million | 1 151 | 805 | 626 |
| Adjusted EBIT, NOK million | 1 085 | 755 | 575 |
| Adjusted RoaCE, % LTM1),2) | 12.7 % | 12.0 % | 8.7 % |
NOK million

1) Adjusted RoaCE calculated as Adjusted EBIT last 4 quarters less tax/ Average capital employed last 4 quarters 2) 50% tax rate applied for 2023 and 2024

3) Volume affected by disrupted delivery from a long-term power purchase agreement in the northern part of the Nord Pool area. The non-delivered volume were 0..1 TWh in the quarter

Increase in net debt as positive free cash flow is more than offset by share buybacks and other effects, including FX effects on debt


Prioritizing shareholder distribution by utilizing over the cycle adjusted net debt flexibility

Health and safety first
Maintain robustness while maneuvering mixed markets
Deliver on Recycling, Extrusions, and renewable growth ambitions
Execute on decarbonization and technology road map
5.
Seize opportunities in greener aluminium at premium pricing
Accelerating growth, value creation and sustainability


Note that the information on this page is based on forward looking information from current point in time and changes might occur during the coming quarter
Lower raw material cost in the range of NOK 100 million to 200 million, mainly driven by completed fuel switch implementation
Higher sales margins
Continued soft extrusions markets
71% of primary production for Q1 2025 priced at USD 2,535 per mt.
Higher alumina costs of between NOK 750 million and NOK 850 million offset by lower energy cost of around NOK 250 million Extrusions Energy
Lower results from sourcing and trading activities
Guidance for 2025 full year commercial Adjusted EBITDA excl. currency and inventory valuation effects of NOK 400 - 600 million
Higher production








Alumina PAX index (indexed)

Steam coal (indexed)


8.5%

Upstream costs3,4) USD per tonne




Adjusted RoaCE2)
12-month rolling %





| USD | BRL | EUR | |
|---|---|---|---|
| Sustainable effect (NOK million) |
+1.00 NOK/USD | +0.10 NOK/BRL | +1.00 NOK/EUR |
| AEBITDA | 4,730 | (510) | (130) |
| One-off reevaluation effect (NOK million) |
+1.00 NOK/USD | +0.10 NOK/BRL | +1.00 NOK/EUR |
| Financial items | (880) | 660 | (3,010) |

| NOK million | +1.00 NOK/USD | +0.10 NOK/BRL | +1.00 NOK/EUR | |||
|---|---|---|---|---|---|---|
| AEBITDA | 1,690 | (380) | - |
• Realized alumina price lags PAX by one month
Annual adjusted sensitivities based on normal annual business volumes. USDNOK 11.00, BRLNOK 1.90, EURNOK 11.80. 2025 Platts alumina index (PAX) exposure used
Note: Sensitivities refer to consolidated EBITDA impact, 1) Based on USDNOK 11.00. 2) Henry Hub






1) Amounts are as disclosed for the individual years reflecting the accounting policies applied for those years and Hydro's definition of APMs applied for the relevant years.





| NOK million | Fourth quarter 2024 |
Fourth quarter 2023 |
Third quarter 2024 |
Year 2023 |
Year 2024 |
|---|---|---|---|---|---|
| Revenue | 55 057 | 46 754 | 50 089 | 193 619 | 203 636 |
| Share of the profit (loss) in equity accounted investments | (311) | 46 | (363) | 492 | (516) |
| Other income, net | 2 155 | 1 272 | 996 | 4 152 | 5 543 |
| Total revenue and income | 56 901 | 48 072 | 50 722 | 198 263 | 208 663 |
| Raw material and energy expense | 33 815 | 29 633 | 32 099 | 123 538 | 129 349 |
| Employee benefit expense | 6 956 | 6 673 | 6 423 | 25 931 | 26 946 |
| Depreciation and amortization expense | 2 710 | 2 539 | 2 451 | 9 394 | 10 131 |
| Impairment of non-current assets | - | 4 424 | 22 | 4 421 | 39 |
| Other expenses | 7 045 | 7 061 | 6 239 | 25 387 | 25 712 |
| Earnings before financial items and tax (EBIT) | 6 375 | (2 256) | 3 488 | 9 592 | 16 487 |
| Interest and other finance income | 386 | 257 | 437 | 1 302 | 1 601 |
| Foreign currency exchange gain (loss) | (2 142) | 152 | (1 092) | (2 084) | (5 646) |
| Interest and other finance expense | (691) | (668) | (1 206) | (2 264) | (3 580) |
| Income (loss) before tax | 3 928 | (2 516) | 1 626 | 6 546 | 8 862 |
| Income taxes | (2 146) | (256) | (217) | (3 742) | (3 822) |
| Net income (loss) | 1 782 | (2 771) | 1 409 | 2 804 | 5 040 |
| Net income (loss) attributable to non-controlling interests | (130) | (235) | 616 | (778) | (750) |
| Net income (loss) attributable to Hydro shareholders | 1 912 | (2 537) | 793 | 3 583 | 5 790 |
| Earnings per share attributable to Hydro shareholders | 0.96 | (1.26) | 0.40 | 1.77 | 2.90 |
| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | 6 411 | 11 136 | 6 676 | 194 | 1 144 | 5 056 | (625) | (2 771) | 428 | 1 421 | 1 409 | 1 782 | 24 417 | 2 804 | 5 040 |
| Adjusted net income (loss) | 6 785 | 7 731 | 6 258 | 2 371 | 3 326 | 3 410 | 345 | 754 | 1 498 | 1 677 | 3 506 | 2 596 | 23 145 | 7 835 | 9 278 |
| Earnings per share | 2.80 | 5.49 | 3.34 | 0.12 | 0.62 | 2.56 | (0.18) | (1.26) | 0.47 | 1.07 | 0.40 | 0.96 | 11.76 | 1.77 | 2.90 |
| Adjusted earnings per share | 3.17 | 3.63 | 2.91 | 0.99 | 1.70 | 1.77 | 0.27 | 0.50 | 0.93 | 0.97 | 1.49 | 1.11 | 10.70 | 4.26 | 4.50 |

| NOK million | December 31 2024 |
September 30 2024 |
June 30 2024 |
March 31 2024 |
December 31 2023 |
September 30 2023 |
June 30 2023 |
March 31 2023 |
|---|---|---|---|---|---|---|---|---|
| Cash and cash equivalents | 15 049 | 18 875 | 18 886 | 19 622 | 24 618 | 19 105 | 22 453 | 30 873 |
| Short-term investments | 3 467 | 3 928 | 3 760 | 4 968 | 2 641 | 2 101 | 1 158 | 2 696 |
| Trade and other receivables | 28 510 | 28 809 | 28 689 | 28 969 | 25 404 | 26 387 | 27 561 | 28 350 |
| Inventories | 28 187 | 26 127 | 25 208 | 25 291 | 25 449 | 27 648 | 28 808 | 30 216 |
| Other current financial assets | 412 | 1 288 | 952 | 1 350 | 1 900 | 1 726 | 2 722 | 1 302 |
| Assets held for sale | - | - | - | 4 131 | 3 685 | - | - | - |
| Property, plant and equipment | 77 937 | 75 391 | 74 448 | 77 334 | 74 981 | 74 367 | 72 985 | 67 827 |
| Intangible assets | 8 436 | 8 334 | 8 365 | 8 741 | 8 447 | 10 823 | 10 215 | 9 839 |
| Investments accounted for using the equity method | 25 054 | 24 253 | 24 871 | 22 512 | 21 228 | 24 633 | 24 277 | 22 566 |
| Prepaid pension | 10 115 | 9 455 | 9 518 | 9 670 | 8 664 | 9 335 | 9 981 | 9 040 |
| Other non-current assets | 10 205 | 10 294 | 10 516 | 10 545 | 9 444 | 9 135 | 8 346 | 8 684 |
| Total assets | 207 371 | 206 755 | 205 213 | 213 133 | 206 462 | 205 260 | 208 506 | 211 395 |
| Bank loans and other interest-bearing short-term debt | 11 601 | 13 935 | 16 249 | 8 169 | 7 111 | 5 764 | 5 271 | 5 899 |
| Trade and other payables | 26 976 | 26 130 | 26 336 | 28 541 | 26 232 | 24 860 | 25 529 | 25 702 |
| Other current liabilities | 10 834 | 9 475 | 8 561 | 8 058 | 10 549 | 11 093 | 9 593 | 10 741 |
| Liabilities in disposal group | - | - | - | 129 | 141 | - | - | - |
| Long-term debt | 23 147 | 23 864 | 22 867 | 30 996 | 28 978 | 29 944 | 29 756 | 29 615 |
| Provisions | 5 203 | 6 127 | 6 164 | 5 987 | 5 867 | 5 897 | 6 243 | 5 692 |
| Pension liabilities | 9 226 | 9 322 | 9 027 | 9 071 | 9 222 | 8 475 | 8 388 | 8 669 |
| Deferred tax liabilities | 4 761 | 4 797 | 5 272 | 5 079 | 4 717 | 6 153 | 6 197 | 5 289 |
| Other non-current liabilities | 8 171 | 7 605 | 6 894 | 7 353 | 6 462 | 5 325 | 5 687 | 5 429 |
| Equity attributable to Hydro shareholders | 101 461 | 99 123 | 98 448 | 105 502 | 100 579 | 103 062 | 106 873 | 108 582 |
| Non-controlling interests | 5 991 | 6 376 | 5 394 | 6 247 | 6 604 | 4 686 | 4 968 | 5 777 |
| Total liabilities and equity | 207 371 | 206 755 | 205 213 | 213 133 | 206 462 | 205 260 | 208 506 | 211 395 |
| NOK million (+=loss/()=gain) | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2024 | ||
|---|---|---|---|---|---|---|---|
| Unrealized derivative effects on LME related contracts | Hydro Bauxite & Alumina | 3 | 8 | (7) | (18) | (15) | |
| Unrealized derivative effects on raw material contracts | Hydro Bauxite & Alumina | (41) | (10) | (66) | (50) | (167) | |
| Impairment charges equity accounted investments | Hydro Bauxite & Alumina | - | - | - | 132 | 132 | |
| Total impact | Hydro Bauxite & Alumina | (38) | (2) | (73) | 63 | (50) | |
| Unrealized derivative effects on power contracts | Hydro Energy | 61 | (147) | 13 | 139 | 66 | |
| (Gains)/losses on divestments | Hydro Energy | - | (321) | - | - | (321) | |
| Impairment charges equity accounted investments | Hydro Energy | - | - | 581 | 315 | 896 | |
| Transaction related effects | Hydro Energy | - | - | (35) | - | (35) | |
| Net foreign exchange (gain)/loss | Hydro Energy | (5) | (4) | (6) | (6) | (20) | |
| Other effects | Hydro Energy | - | (164) | - | - | (164) | |
| Total impact | Hydro Energy | 56 | (635) | 554 | 448 | 422 | |
| Unrealized derivative effects on LME related contracts | Hydro Aluminium Metal | 39 | 862 | 455 | (520) | 836 | |
| Unrealized derivative effects on power contracts | Hydro Aluminium Metal | (31) | 94 | 17 | (64) | 16 | |
| Significant rationalization charges and closure costs | Hydro Aluminium Metal | - | - | 55 | - | 55 | |
| (Gains)/losses on divestments | Hydro Aluminium Metal | - | - | - | (60) | (60) | |
| Impairment charges equity accounted investments | Hydro Aluminium Metal | - | - | - | 52 | 52 | |
| Net foreign exchange (gain)/loss | Hydro Aluminium Metal | (78) | (81) | (75) | (88) | (322) | |
| Other effects | Hydro Aluminium Metal | (642) | (642) | ||||
| Total impact | Hydro Aluminium Metal | (69) | 874 | 452 | (1 322) | (65) | |
| Unrealized derivative effects on LME related contracts | Hydro Metal Markets | 2 | (124) | 246 | (256) | (131) | |
| Other effects | Hydro Metal Markets | - | (137) | - | - | (137) | |
| Total impact | Hydro Metal Markets | 2 | (261) | 246 | (256) | (269) | |
| Unrealized derivative effects on LME related contracts | Hydro Extrusions | (9) | (159) | 212 | (154) | (109) | |
| Unrealized derivative effects on power contracts | Hydro Extrusions | (13) | 3 | 26 | (21) | (5) | |
| Significant rationalization charges and closure costs | Hydro Extrusions | 32 | 56 | 74 | 189 | 352 | |
| (Gains)/losses on divestments and other transaction related effects | Hydro Extrusions | (9) | - | - | - | (9) | |
| Total impact | Hydro Extrusions | 1 | (100) | 312 | 15 | 228 | |
| Unrealized derivative effects on LME related contracts | Other and eliminations | 15 | (15) | - | - | (1) | |
| (Gains)/losses on divestments | Other and eliminations | (14) | - | - | - | (14) | |
| Net foreign exchange (gain)/loss | Other and eliminations | (52) | (65) | (58) | (76) | (252) | |
| Other effects | Other and eliminations | - | - | - | (225) | (225) | |
| Total impact | Other and eliminations | (52) | (80) | (59) | (302) | (492) | |
| Adjusting items to EBITDA | Hydro | (100) | (205) | 1 433 | (1 354) | (225) | |
| Impairment charges | Hydro Extrusions | - | - | 22 | - | 22 | |
| Adjusting items to EBIT | Hydro | (100) | (205) | 1 456 | (1 354) | (202) | |
| Net foreign exchange (gain)/loss and other | Hydro | 1 633 | 779 | 1 467 | 2 142 | 6 021 | |
| Adjusting items to income (loss) before tax | Hydro | 1 533 | 574 | 2 923 | 788 | 5 819 | |
| Calculated income tax effect | Hydro | (463) | (317) | (826) | 26 | (1 580) | |
| Adjusting items to net income (loss) |
Hydro | 1 070 | 257 | 2 098 | 814 | 4 238 | 47 |

| NOK million (+=loss/()=gain) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Year 2023 | |
|---|---|---|---|---|---|---|
| Unrealized derivative effects on raw material contracts | Hydro Bauxite & Alumina | 177 | 94 | (41) | 182 | 412 |
| Community contributions Brazil | Hydro Bauxite & Alumina | - | 25 | - | - | 25 |
| Total impact | Hydro Bauxite & Alumina | 177 | 118 | (41) | 182 | 437 |
| Unrealized derivative effects on power contracts | Hydro Energy | 214 | 184 | 41 | (37) | 401 |
| Net foreign exchange (gain)/loss | Hydro Energy | (3) | (7) | (5) | (6) | (20) |
| Other effects | Hydro Energy | - | - | - | 164 | 164 |
| Total impact | Hydro Energy | 211 | 177 | 36 | 120 | 544 |
| Unrealized derivative effects on LME related contracts | Hydro Aluminium Metal | 709 | (2 836) | 1 414 | (954) | (1 667) |
| Unrealized derivative effects on power contracts | Hydro Aluminium Metal | 62 | (106) | 113 | 33 | 103 |
| Net foreign exchange (gain)/loss | Hydro Aluminium Metal | (37) | (114) | (79) | (89) | (320) |
| Total impact | Hydro Aluminium Metal | 733 | (3 055) | 1 448 | (1 010) | (1 884) |
| Unrealized derivative effects on LME related contracts | Hydro Metal Markets | 34 | (146) | 448 | (121) | 215 |
| Transaction related effects | Hydro Metal Markets | 50 | 4 | 35 | 31 | 120 |
| Total impact | Hydro Metal Markets | 84 | (142) | 483 | (90) | 335 |
| Unrealized derivative effects on LME related contracts | Hydro Extrusions | (19) | 6 | 113 | (134) | (34) |
| Unrealized derivative effects on power contracts | Hydro Extrusions | 5 | (24) | (2) | (6) | (28) |
| Significant rationalization charges and closure costs | Hydro Extrusions | 51 | 27 | 17 | 171 | 265 |
| (Gains)/losses on divestments and other transaction related effects | Hydro Extrusions | 20 | - | 1 | 4 | 25 |
| Other effects | Hydro Extrusions | - | (107) | - | - | (107) |
| Total impact | Hydro Extrusions | 57 | (98) | 128 | 35 | 121 |
| Unrealized derivative effects on LME related contracts | Other and eliminations | (15) | (35) | 25 | (18) | (43) |
| (Gains)/losses on divestments | Other and eliminations | - | - | (25) | - | (25) |
| Net foreign exchange (gain)/loss | Other and eliminations | (115) | (143) | (130) | (155) | (543) |
| Other effects | Other and eliminations | - | 26 | - | - | 26 |
| Total impact | Other and eliminations | (131) | (151) | (130) | (174) | (585) |
| Adjusting items to EBITDA | Hydro | 1 132 | (3 152) | 1 923 | (936) | (1 033) |
| Impairment charges | Hydro Bauxite & Alumina | - | - | - | 3 773 | 3 773 |
| Impairment charges | Hydro Aluminium Metal | - | - | - | 628 | 628 |
| Impairment charges | Hydro Extrusions | - | - | - | 23 | 23 |
| Adjusting items to EBIT | Hydro | 1 132 | (3 152) | 1 923 | 3 487 | 3 391 |
| Net foreign exchange (gain)/loss and other | Hydro | 1 985 | 789 | (538) | (152) | 2 084 |
| Adjusting items to income (loss) before tax | Hydro | 3 117 | (2 362) | 1 385 | 3 336 | 5 475 |
| Calculated income tax effect | Hydro | (935) | 716 | (416) | 190 | (445) |
| Adjusting items to net income (loss) |
Hydro | 2 182 | (1 646) | 970 | 3 525 | 5 031 |

| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 718 | 484 | 10 | (586) | (221) | 88 | (610) | (269) | 43 | 841 | 2 761 | 4 216 | 626 | (1 013) | 7 861 |
| Hydro Energy | 2 192 | 777 | 275 | 1 493 | 677 | 805 | 712 | 755 | 1 103 | 545 | 575 | 1 085 | 4 737 | 2 950 | 3 308 |
| Hydro Aluminium Metal | 4 183 | 6 349 | 5 837 | 4 097 | 3 328 | 2 550 | 727 | 1 264 | 1 306 | 1 834 | 2 566 | 1 191 | 20 467 | 7 869 | 6 898 |
| Hydro Metal Markets | 487 | 666 | 494 | (134) | 628 | 290 | 482 | (229) | 68 | 146 | 119 | 150 | 1 514 | 1 170 | 482 |
| Hydro Extrusions | 1 587 | 1 600 | 640 | 168 | 1 485 | 1 228 | 548 | 90 | 690 | 609 | 15 | (532) | 3 995 | 3 351 | 783 |
| Other and Eliminations | 3 | (425) | 356 | (93) | (532) | (173) | (259) | (380) | (244) | (623) | (1 093) | (1 088) | (159) | (1 343) | (3 048) |
| Total | 9 170 | 9 452 | 7 611 | 4 946 | 5 364 | 4 788 | 1 600 | 1 231 | 2 966 | 3 353 | 4 944 | 5 021 | 31 179 | 12 983 | 16 284 |
| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 1 270 | 1 117 | 633 | 101 | 437 | 817 | 93 | 481 | 804 | 1 616 | 3 410 | 4 969 | 3 122 | 1 828 | 10 799 |
| Hydro Energy | 2 239 | 824 | 321 | 1 542 | 726 | 854 | 762 | 805 | 1 152 | 611 | 626 | 1 151 | 4 926 | 3 146 | 3 540 |
| Hydro Aluminium Metal | 4 765 | 6 977 | 6 463 | 4 756 | 3 972 | 3 215 | 1 379 | 1 937 | 1 965 | 2 520 | 3 234 | 1 949 | 22 963 | 10 502 | 9 668 |
| Hydro Metal Markets | 525 | 705 | 534 | (91) | 669 | 334 | 568 | (38) | 269 | 309 | 277 | 319 | 1 673 | 1 533 | 1 175 |
| Hydro Extrusions | 2 331 | 2 365 | 1 385 | 939 | 2 223 | 2 013 | 1 322 | 923 | 1 437 | 1 377 | 879 | 371 | 7 020 | 6 480 | 4 065 |
| Other and Eliminations | 35 | (395) | 384 | (63) | (501) | (134) | (225) | (370) | (216) | (594) | (1 060) | (1 058) | (39) | (1 231) | (2 928) |
| Total | 11 165 | 11 594 | 9 721 | 7 184 | 7 525 | 7 098 | 3 899 | 3 737 | 5 411 | 5 839 | 7 367 | 7 701 | 39 664 | 22 258 | 26 318 |

| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 1 094 | 657 | (147) | (1 133) | (399) | (30) | (570) | (4 223) | 81 | 844 | 2 834 | 4 153 | 471 | (5 222) | 7 911 |
| Hydro Energy | 2 424 | 793 | 526 | 878 | 466 | 628 | 677 | 634 | 1 047 | 1 180 | 22 | 637 | 4 621 | 2 406 | 2 886 |
| Hydro Aluminium Metal | 254 | 11 777 | 6 061 | 2 200 | 2 595 | 5 605 | (721) | 1 646 | 1 376 | 960 | 2 114 | 2 513 | 20 292 | 9 125 | 6 963 |
| Hydro Metal Markets | 297 | 1 516 | 300 | (492) | 544 | 432 | (1) | (139) | 65 | 407 | (128) | 406 | 1 621 | 835 | 750 |
| Hydro Extrusions | 2 114 | 1 059 | 510 | 16 | 1 427 | 1 326 | 420 | 33 | 689 | 709 | (320) | (546) | 3 699 | 3 206 | 532 |
| Other and Eliminations | 39 | (385) | 420 | (63) | (402) | (21) | (128) | (206) | (192) | (542) | (1 034) | (787) | 11 | (758) | (2 556) |
| Total | 6 222 | 15 418 | 7 670 | 1 405 | 4 233 | 7 939 | (323) | (2 256) | 3 066 | 3 557 | 3 488 | 6 375 | 30 715 | 9 592 | 16 487 |
| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 1 647 | 1 290 | 477 | (446) | 260 | 698 | 134 | 300 | 842 | 1 618 | 3 483 | 4 906 | 2 967 | 1 392 | 10 849 |
| Hydro Energy | 2 471 | 840 | 572 | 926 | 515 | 677 | 726 | 684 | 1 096 | 1 246 | 73 | 703 | 4 810 | 2 602 | 3 118 |
| Hydro Aluminium Metal | 836 | 12 405 | 6 736 | 2 888 | 3 239 | 6 270 | (69) | 2 946 | 2 035 | 1 646 | 2 782 | 3 270 | 22 866 | 12 386 | 9 733 |
| Hydro Metal Markets | 335 | 1 556 | 339 | (449) | 586 | 476 | 85 | 51 | 267 | 570 | 31 | 575 | 1 780 | 1 198 | 1 443 |
| Hydro Extrusions | 2 858 | 1 824 | 1 255 | 1 045 | 2 165 | 2 111 | 1 194 | 888 | 1 436 | 1 477 | 567 | 356 | 6 982 | 6 359 | 3 836 |
| Other and Eliminations | 71 | (354) | 449 | (34) | (371) | 17 | (95) | (197) | (164) | (513) | (1 002) | (756) | 132 | (645) | (2 436) |
| Total | 8 217 | 17 561 | 9 828 | 3 930 | 6 393 | 10 249 | 1 975 | 4 673 | 5 511 | 6 044 | 5 934 | 9 055 | 39 536 | 23 291 | 26 543 |

| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 7 901 | 9 413 | 8 652 | 7 986 | 8 320 | 8 830 | 8 423 | 9 948 | 10 200 | 11 905 | 14 306 | 17 808 | 33 951 | 35 521 | 54 219 |
| Hydro Energy | 4 268 | 2 456 | 2 854 | 3 037 | 3 452 | 2 162 | 3 299 | 2 644 | 2 882 | 2 561 | 2 370 | 2 775 | 12 614 | 11 557 | 10 589 |
| Hydro Aluminium Metal | 11 094 | 24 583 | 16 678 | 13 129 | 15 236 | 18 211 | 11 366 | 13 562 | 13 170 | 13 867 | 13 609 | 14 840 | 65 483 | 58 375 | 55 486 |
| Hydro Metal Markets | 22 674 | 27 698 | 22 374 | 18 222 | 20 873 | 22 483 | 19 329 | 18 629 | 18 677 | 21 472 | 20 249 | 20 994 | 90 968 | 81 314 | 81 391 |
| Hydro Extrusions | 23 468 | 25 269 | 22 620 | 19 819 | 22 717 | 22 608 | 19 142 | 18 178 | 19 306 | 19 707 | 18 506 | 17 615 | 91 176 | 82 645 | 75 133 |
| Other and Eliminations | (22 788) | (24 626) | (20 733) | (18 118) | (22 065) | (20 664) | (16 856) | (16 208) | (16 690) | (18 568) | (18 950) | (18 975) | (86 264) | (75 794) | (73 183) |
| Total | 46 616 | 64 793 | 52 445 | 44 075 | 48 534 | 53 630 | 44 702 | 46 754 | 47 545 | 50 944 | 50 089 | 55 057 | 207 929 | 193 619 | 203 636 |
| External revenue | |||||||||||||||
| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
| Hydro Bauxite & Alumina | 5 052 | 5 864 | 5 641 | 5 091 | 5 289 | 5 570 | 5 404 | 6 807 | 6 963 | 8 307 | 9 707 | 12 635 | 21 649 | 23 069 | 37 611 |
| Hydro Energy | 2 415 | 646 | 1 082 | 1 324 | 1 634 | 257 | 1 616 | 1 058 | 1 217 | 857 | 606 | 1 010 | 5 467 | 4 564 | 3 690 |
| Hydro Aluminium Metal | (2 518) | 8 640 | 4 327 | 2 638 | 1 528 | 5 444 | 1 741 | 3 936 | 3 600 | 3 456 | 3 756 | 4 519 | 13 087 | 12 649 | 15 331 |
| Hydro Metal Markets | 18 472 | 24 420 | 18 796 | 15 132 | 17 308 | 19 837 | 16 716 | 16 829 | 16 500 | 18 591 | 17 506 | 19 345 | 76 821 | 70 690 | 71 942 |
| Hydro Extrusions | 23 199 | 25 228 | 22 585 | 19 881 | 22 765 | 22 527 | 19 221 | 18 122 | 19 262 | 19 729 | 18 511 | 17 545 | 90 892 | 82 635 | 75 046 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other and Eliminations | (5) | (6) | 15 | 9 | 10 | (4) | 3 | 3 | 4 | 4 | 4 | 4 | 13 | 13 | 15 |
| Total | 46 616 | 64 793 | 52 445 | 44 075 | 48 534 | 53 630 | 44 702 | 46 754 | 47 545 | 50 944 | 50 089 | 55 057 | 207 929 | 193 619 | 203 636 |

| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 2 848 | 3 549 | 3 011 | 2 895 | 3 031 | 3 260 | 3 019 | 3 141 | 3 238 | 3 597 | 4 599 | 5 174 | 12 303 | 12 542 | 16 608 |
| Hydro Energy | 1 853 | 1 810 | 1 772 | 1 713 | 1 818 | 1 905 | 1 683 | 1 586 | 1 665 | 1 704 | 1 764 | 1 766 | 7 148 | 6 993 | 6 899 |
| Hydro Aluminium Metal | 13 611 | 15 943 | 12 352 | 10 491 | 13 709 | 12 767 | 9 624 | 9 626 | 9 570 | 10 411 | 9 852 | 10 321 | 52 396 | 45 726 | 40 155 |
| Hydro Metal Markets | 4 201 | 3 277 | 3 578 | 3 091 | 3 565 | 2 647 | 2 612 | 1 801 | 2 177 | 2 880 | 2 743 | 1 649 | 14 147 | 10 625 | 9 449 |
| Hydro Extrusions | 269 | 41 | 36 | (62) | (48) | 81 | (80) | 56 | 44 | (22) | (5) | 70 | 284 | 10 | 87 |
| Other and Eliminations | (22 783) | (24 620) | (20 748) | (18 126) | (22 075) | (20 660) | (16 860) | (16 211) | (16 694) | (18 571) | (18 953) | (18 979) | (86 278) | (75 806) | (73 197) |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | - | - | - | - | - | - | - | - | - | - | (13) | (140) | - | - | (153) |
| Hydro Energy | (28) | (39) | (32) | (81) | (67) | (59) | (57) | (110) | (106) | (128) | (692) | (488) | (180) | (293) | (1 413) |
| Hydro Aluminium Metal | 383 | 626 | 340 | 200 | 154 | 264 | 179 | 135 | 126 | 275 | 344 | 274 | 1 549 | 733 | 1 020 |
| Hydro Metal Markets | - | - | - | - | - | - | - | - | - | - | - | (3) | - | - | (3) |
| Hydro Extrusions | - | - | - | - | - | 1 | 1 | 3 | - | - | - | - | - | 5 | - |
| Other and Eliminations | 22 | (184) | 118 | 12 | 8 | (25) | 47 | 17 | 25 | (35) | (2) | 45 | (32) | 47 | 32 |
| Total | 377 | 403 | 426 | 131 | 95 | 181 | 171 | 46 | 46 | 113 | (363) | (311) | 1 337 | 492 | (516) |

Return on average capital employed 1) (RoaCE)
| Reported RoaCE | Adjusted RoaCE | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | ||
| Hydro Bauxite & Alumina | 21.5% | (12.7%) | 1.3% | 11.9% | 5.4% | 1.9% | 4.6% | 21.4% | (2.5%) | 1.8% | 12.0% | 5.9% | 2.5% | 6.0% | |
| Hydro Energy 2) | 6.7% | 10.4% | 28.8% | 26.5% | 249.5% | 13.4% | 18.8% | 12.7% | 12.0% | 29.5% | 25.4% | 8.7% | 12.9% | 18.8% | |
| Hydro Aluminium Metal | 12.4% | 16.0% | 35.1% | 21.6% | 1.9% | (3.9%) | 5.6% | 12.3% | 13.8% | 35.4% | 28.3% | 2.9% | (2.6%) | 4.7% | |
| Hydro Metal Markets | 5.2% | 7.6% | 33.2% | 24.0% | 22.8% | 20.7% | 25.1% | 3.4% | 10.7% | 31.0% | 23.9% | 21.6% | 27.3% | 19.4% | |
| Hydro Extrusions | 1.3% | 8.4% | 10.5% | 9.4% | 1.3% | 3.8% | 5.3% | 1.9% | 8.8% | 11.4% | 10.3% | 6.2% | 5.7% | 7.2% | |
| Hydro Group | 8.5% | 4.1% | 21.9% | 16.3% | 5.4% | (0.9%) | 6.0% | 8.5% | 7.1% | 22.2% | 18.6% | 3.7% | 1.3% | 6.6% |
| NOK million | December 31 2024 |
|---|---|
| Hydro Bauxite & Alumina | 26 829 |
| Hydro Energy | 9 905 |
| Hydro Aluminium Metal | 46 611 |
| Hydro Metal Markets | 11 440 |
| Hydro Extrusions | 31 485 |
| Other and Eliminations | (2 842) |
| Total | 123 428 |

Graph excludes BNOK (2.8) in capital employed in Other and Eliminations
1) RoaCE at business area level is calculated using 25% tax rate. For Hydro Energy, 50% tax rate is used for 2024 and 2023, 40% for 2022 and 2021, 80% for 2020 and 2019, and 70% for 2018 2) Hydro Energy reported RoaCE for 2020 higher than previous years due to the Lyse transaction

| NOK million | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Hydro Bauxite & Alumina | 553 | 633 | 624 | 687 | 659 | 729 | 703 | 4 523 | 761 | 775 | 649 | 753 | 2 496 | 6 614 | 2 938 |
| Hydro Energy | 47 | 47 | 47 | 48 | 48 | 49 | 49 | 50 | 49 | 66 | 51 | 66 | 190 | 196 | 232 |
| Hydro Aluminium Metal | 605 | 651 | 698 | 711 | 666 | 687 | 674 | 1 326 | 682 | 708 | 691 | 781 | 2 664 | 3 353 | 2 862 |
| Hydro Metal Markets | 38 | 39 | 39 | 44 | 42 | 45 | 87 | 194 | 202 | 165 | 160 | 172 | 161 | 368 | 698 |
| Hydro Extrusions | 746 | 767 | 748 | 1 036 | 741 | 792 | 779 | 859 | 750 | 772 | 891 | 907 | 3 297 | 3 171 | 3 320 |
| Other and Eliminations | 32 | 31 | 28 | 30 | 31 | 38 | 34 | 10 | 28 | 29 | 32 | 30 | 121 | 113 | 120 |
| Total | 2 020 | 2 168 | 2 185 | 2 556 | 2 186 | 2 340 | 2 327 | 6 962 | 2 472 | 2 515 | 2 473 | 2 710 | 8 929 | 13 815 | 10 170 |
| Percent | USD | EUR | BRL | NOK & Other |
|---|---|---|---|---|
| Hydro Bauxite & Alumina | 100% | |||
| Hydro Energy | 5% | 95% | ||
| Hydro Aluminium Metal | 10% | 30% | 60% | |
| Hydro Metal Markets | 25% | 20% | 55% | |
| Hydro Extrusions | 40% | 35% | 25% | |
| Other and Eliminations | 15% | 15% | 70% |


| Hydro Bauxite & Alumina | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Alumina production (kmt) | 1 519 | 1 536 | 1 579 | 1 559 | 1 550 | 1 542 | 1 522 | 1 571 | 1 503 | 1 492 | 1 463 | 1 516 | 6 193 | 6 185 | 5 973 | |
| Sourced alumina (kmt) | 741 | 758 | 764 | 593 | 686 | 553 | 692 | 909 | 1 080 | 1 231 | 1 247 | 1 164 | 2 856 | 2 840 | 4 721 | |
| Total alumina sales (kmt) | 2 251 | 2 305 | 2 344 | 2 220 | 2 171 | 2 153 | 2 229 | 2 487 | 2 574 | 2 722 | 2 737 | 2 708 | 9 121 | 9 040 | 10 741 | |
| Realized alumina price (USD) 1) | 391 | 430 | 364 | 342 | 367 | 373 | 349 | 349 | 366 | 400 | 494 | 584 | 382 | 359 | 462 | |
| Implied alumina cost (USD) 2) | 327 | 378 | 337 | 337 | 347 | 336 | 345 | 331 | 337 | 345 | 378 | 417 | 345 | 340 | 368 | |
| Bauxite production (kmt) 3) | 2 638 | 2 736 | 2 814 | 2 824 | 2 648 | 2 630 | 2 848 | 2 771 | 2 600 | 2 730 | 2 258 | 2 918 | 11 012 | 10 897 | 10 506 | |
| Sourced bauxite (kmt) | 856 | 1 674 | 1 220 | 1 861 | 1 078 | 1 100 | 1 204 | 2 001 | 1 200 | 1 134 | 1 346 | 978 | 5 611 | 5 383 | 4 657 | |
| Adjusted EBITDA margin 4) |
16.1% | 11.9% | 7.3% | 1.3% | 5.3% | 9.2% | 1.1% | 4.8% | 7.9% | 13.6% | 23.8% | 27.9% | 9.2% | 5.1% | 19.9% | |
| Hydro Energy | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 | |
| Power production, GWh | 2 730 | 1 602 | 1 330 | 2 002 | 2 610 | 2 431 | 2 216 | 2 440 | 2 843 | 1 929 | 2 197 | 2 329 | 7 664 | 9 697 | 9 298 | |
| Net spot sales, GWh | 986 | (433) | (703) | 511 | 817 | 333 | 24 | 101 | 844 | (146) | 104 | 254 | 361 | 1 275 | 1 056 | |
| Nordic spot electricity price, NOK/MWh | 1 090 | 1 211 | 1 757 | 1 414 | 934 | 647 | 949 | 515 | 667 | 408 | 133 | 364 | 1 370 | 642 | 418 | |
| Southern Norway spot electricity price (NO2), NOK/MWh | 1 504 | 1 752 | 3 519 | 1 719 | 1 182 | 958 | 664 | 818 | 736 | 519 | 455 | 628 | 2 128 | 904 | 582 | |
| margin 4) Adjusted EBITDA |
52.5% | 33.6% | 11.2% | 50.8% | 21.0% | 39.5% | 23.1% | 30.4% | 40.0% | 23.8% | 26.4% | 41.5% | 39.0% | 27.2% | 33.4% |
1) Weighted average of own production and third-party contracts, excluding hedge results. The majority of the alumina is sold linked to either the LME prices or alumina index with a one-month delay
2) Implied alumina cost (based on EBITDA and sales volume) replaces previous apparent alumina cash cost
3) Paragominas production, on wet basis
4) Adjusted EBITDA divided by total revenues

| Hydro Aluminium Metal 1) | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Realized aluminium price LME, USD/mt | 2 662 | 3 031 | 2 497 | 2 246 | 2 291 | 2 273 | 2 146 | 2 129 | 2 248 | 2 377 | 2 429 | 2 450 | 2 599 | 2 218 | 2 374 |
| Realized aluminium price LME, NOK/mt3) | 23 542 | 28 461 | 24 706 | 22 813 | 23 566 | 24 417 | 22 456 | 23 143 | 23 609 | 25 526 | 26 013 | 26 985 | 24 739 | 22 995 | 25 516 |
| Realized premium above LME, USD/mt2) | 786 | 870 | 801 | 577 | 503 | 456 | 432 | 348 | 358 | 365 | 421 | 417 | 756 | 435 | 392 |
| Realized premium above LME, NOK/mt2)3) | 6 954 | 8 167 | 7 920 | 5 857 | 5 169 | 4 894 | 4 521 | 3 778 | 3 758 | 3 919 | 4 511 | 4 595 | 7 197 | 4 511 | 4 218 |
| Realized NOK/USD exchange rate 3) | 8.84 | 9.39 | 9.89 | 10.16 | 10.29 | 10.74 | 10.47 | 10.87 | 10.50 | 10.74 | 10.71 | 11.01 | 9.52 | 10.37 | 10.75 |
| Implied primary cost (USD) 4) |
1 550 | 1 500 | 1 550 | 1 650 | 1 700 | 1 725 | 1 750 | 1 775 | 1 825 | 1 850 | 1 750 | 2 025 | 1 550 | 1 750 | 1 875 |
| Implied all-in primary cost (USD) 5) | 2 450 | 2 500 | 2 350 | 2 250 | 2 275 | 2 250 | 2 200 | 2 125 | 2 225 | 2 300 | 2 200 | 2 475 | 2 375 | 2 225 | 2 300 |
| Hydro Aluminium Metal production, kmt | 540 | 532 | 543 | 522 | 499 | 506 | 512 | 514 | 505 | 507 | 511 | 515 | 2 137 | 2 031 | 2 038 |
| Casthouse production, kmt | 555 | 542 | 547 | 522 | 513 | 519 | 523 | 512 | 519 | 519 | 522 | 511 | 2 166 | 2 067 | 2 070 |
| Total sales, kmt6) | 600 | 581 | 533 | 542 | 559 | 577 | 539 | 541 | 540 | 584 | 531 | 536 | 2 256 | 2 217 | 2 191 |
| EBITDA margin 8) Adjusted |
43.0% | 28.4% | 38.8% | 36.2% | 26.1% | 17.7% | 12.1% | 14.3% | 14.9% | 18.2% | 23.8% | 13.1% | 35.1% | 18.0% | 17.4% |
| Hydro Metal Markets | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
| Remelt production (1 000 mt) | 151 | 158 | 124 | 115 | 132 | 146 | 176 | 166 | 179 | 202 | 170 | 172 | 548 | 620 | 723 |
| Third-party sales (1 000 mt) | 72 | 74 | 76 | 81 | 78 | 81 | 92 | 81 | 75 | 87 | 88 | 92 | 304 | 331 | 341 |
| sales excl. ingot trading (1 000 mt) 7) Hydro Metal Markets |
731 | 710 | 635 | 614 | 674 | 691 | 652 | 645 | 622 | 682 | 630 | 621 | 2 691 | 2 662 | 2 556 |
| Hereof external sales excl. ingot trading (1 000 mt) | 610 | 607 | 536 | 530 | 566 | 590 | 567 | 567 | 540 | 589 | 543 | 546 | 2 284 | 2 290 | 2 218 |
| External revenue (NOK million) | 18 472 | 24 420 | 18 796 | 15 132 | 17 308 | 19 837 | 16 716 | 16 829 | 16 500 | 18 591 | 17 506 | 19 345 | 76 821 | 70 690 | 71 942 |
| Hydro Extrusions | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Year 2022 | Year 2023 | Year 2024 |
| Hydro Extrusions external shipments (1 000 mt) | 347 | 338 | 301 | 265 | 301 | 293 | 260 | 236 | 266 | 262 | 240 | 220 | 1 251 | 1 090 | 988 |
| Hydro Extrusions – Pro-forma adjusted EBIT per mt, NOK |
4 568 | 4 740 | 2 123 | 636 | 4 937 | 4 184 | 2 107 | 383 | 2 593 | 2 321 | 63 | (2 420) | 3 194 | 3 074 | 792 |
1) Operating and financial information includes Hydro's proportionate share of production and sales volumes in equity accounted
investments. Realized prices, premiums and exchange rates exclude equity accounted investments
2) Average realized premium above LME for casthouse sales from Hydro Aluminium Metal
3) Including strategic hedges /hedge accounting applied
4) Realized LME price minus Adjusted EBITDA margin (incl. Qatalum) per mt primary aluminium produced. Includes net earnings from primary casthouses
5) Realized all-in price minus Adjusted EBITDA margin (incl. Qatalum) per mt primary aluminium sold. Includes net earnings from
primary casthouses
6) Total sales replaces previous casthouse sales due to change of definition
7) Includes external and internal sales from primary casthouse operations, remelters and third-party Metal sources
8) Adjusted EBITDA divided by total revenues

| Precision Tubing | Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
Year 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Year 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Year 2024 |
Extrusion Europe | Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
Year 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Year 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Year 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume (kmt) | 31 | 28 | 30 | 28 | 117 | 31 | 32 | 31 | 29 | 124 | 31 | 31 | 31 | 29 | 122 | Volume (kmt) | 151 | 144 | 119 | 106 | 520 | 124 | 121 | 99 | 92 | 436 | 108 | 105 | 92 | 86 | 390 |
| Operating revenues (NOKm) | 2 091 | 2 038 2 129 2 020 | 8 278 | 2 279 2 429 2 344 2 204 | 9 256 | 2 229 2 358 2 309 2 220 | 9 115 | Operating revenues (NOKm) | 9 532 10 147 8 696 7 787 36 162 | 9 035 8 926 6 864 6 625 31 450 | 7 281 7 286 6 716 6 292 27 574 | ||||||||||||||||||||
| Adjusted EBITDA (NOKm) | 184 | 95 | 135 | 50 | 464 | 152 | 185 | 259 | 131 | 727 | 193 | 232 | 196 | 187 | 809 | Adjusted EBITDA (NOKm) | 1 035 | 1 025 | 669 | 480 | 3 209 | 867 | 819 | 327 | 305 | 2 318 | 469 | 352 | 52 (159) | 714 | |
| Adjusted EBIT (NOKm) | 82 | (3) | 35 | (51) | 63 | 61 | 87 | 161 | 37 | 346 | 96 | 135 | 94 | 87 | 410 | Adjusted EBIT (NOKm) | 782 | 767 | 415 | 231 | 2 196 | 623 | 564 | 79 | 26 | 1 291 | 205 | 80 (271) (441) | (428) | ||
| Building Systems | Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
Year 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Year 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Year 2024 |
Extrusion North America | Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
Year 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Year 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Year 2024 |
| Volume (kmt) | 24 | 24 | 19 | 18 | 85 | 19 | 19 | 17 | 19 | 75 | 19 | 20 | 17 | 18 | 74 | Volume (kmt) | 142 | 141 | 134 | 112 | 529 | 126 | 121 | 113 | 95 | 455 | 108 | 106 | 99 | 87 | 401 |
| Operating revenues (NOKm) | 2 854 | 3 168 2 657 2 617 11 296 | 3 056 3 208 2 736 2 938 11 939 | 2 938 2 997 2 720 2 786 11 441 | Operating revenues (NOKm) | 9 096 10 263 9 412 7 750 36 522 | 8 684 8 304 7 535 6 622 31 146 | 7 088 7 370 6 982 6 435 27 875 | |||||||||||||||||||||||
| Adjusted EBITDA (NOKm) | 264 | 287 | 152 | 171 | 873 | 261 | 240 | 170 | 256 | 927 | 270 | 293 | 163 | 163 | 889 | Adjusted EBITDA (NOKm) | 895 | 1 042 | 476 | 330 | 2 743 | 965 | 813 | 592 | 317 | 2 686 | 582 | 571 | 559 | 303 | 2 014 |
| Adjusted EBIT (NOKm) | 156 | 179 | 43 | 57 | 435 | 149 | 116 | 49 | 126 | 440 | 148 | 168 | 37 | 36 | 389 | Adjusted EBIT (NOKm) | 618 | 743 | 196 | 25 | 1 582 | 677 | 508 | 288 | 11 | 1 484 | 324 | 305 | 252 | (84) | 797 |
| Other and eliminations | Q1 2022 |
Q2 2022 |
Q3 2022 |
Q4 2022 |
Year 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Year 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Year 2024 |
| Adjusted EBITDA (NOKm) | (47) | (83) | (47) | (91) | (268) | (22) | (44) | (26) | (86) | (178) | (77) | (72) | (90) (123) | (361) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Adjusted EBIT (NOKm) | (50) | (86) | (50) | (94) | (281) | (25) | (48) | (29) (109) | (211) | (83) | (78) | (96) (129) | (385) |

Scenarios are not forecasts, but illustrative earnings, cash flow and return potential based on sensitivities
| 2025 | 2030 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Assumptions used in scenarios |
Q3 2024 LTM | Forward real 2024 |
Last 5 year average |
CRU / S&P Global real 2024 |
Forward real 2024 |
Last 5 year average |
CRU / S&P Global real 2024 |
||
| LME, USD/mt | 2,300 | 2,550 (deflated by 2.5%) |
2,260 | 2,520 (deflated by 2.5%) |
2,370 (deflated by 2.5%) |
2,260 | 2,690 (deflated by 2.5%) |
||
| Realized premium, USD/mt | 370 | 4201) | 430 | 4304) (deflated by 2.5%) |
4201) | 430 | 5704) (deflated by 2.5%) |
||
| PAX, USD/mt | 400 | 4402) (deflated by 2.5%) |
340 | 390 (deflated by 2.5%) |
4002) (deflated by 2.5%) |
340 | 360 (deflated by 2.5%) |
||
| Gas, USD/MMBtu | 2.34 | 3.17 (deflated by 2.5%) |
3.46 | 3.15 (deflated by 2.5%) |
2.96 (deflated by 2.5%) |
3.46 | 3.25 (deflated by 2.5%) |
||
| Caustic soda, USD/mt | 390 | 3701) | 430 | 420 (deflated by 2.5%) |
3701) | 430 | 420 (deflated by 2.5%) |
||
| Coal, USD/mt | 90 | 120 (deflated by 2.5%) |
140 | 150 (deflated by 2.5%) |
1203) (deflated by 2.5%) |
140 | 130 (deflated by 2.5%) |
||
| Pitch, EUR/mt | 900 | 8501) | 870 | 9705) (deflated by 2.5%) |
8501) | 870 | 1,0405) (deflated by 2.5%) |
||
| Pet coke, USD/mt | 400 | 3301) | 450 | 4905) (deflated by 2.5%) |
3301) | 450 | 5305) (deflated by 2.5%) |
||
| NO2, NOK/MWh Nordic system, NOK/MWh |
630 500 |
5806) 450 (deflated by 2.5%) |
900 650 |
5807) 4507) (deflated by 2.5%) |
6406) 520 (deflated by 2.5%) |
900 650 |
6407) 5207) (deflated by 2.5%) |
||
| USDNOK EURNOK BRLNOK |
10.72 11.60 2.08 |
11.00 12.06 1.91 |
9.69 10.73 1.90 |
10.328) 11.438) 1.928) |
10.91 12.87 1.91 |
9.69 10.73 1.90 |
8.588) 10.108) 1.568) |
1) Spot price 2) 17% of LME forward price deflated by 2.5%. 3) 2026 nominal forward price deflated by 2.5% 4) Realized premium based on CRU standard ingot premium 5) Historic average % of LME, using CRU LME price deflated by 2.5% 6) Based on Nordic system forward price and constant NO2-Nordic system area price difference 7) Based on price from forward case 8) Based on S&P Global Source: Republished under license from CRU International Ltd. and S&P Global
For more information see www.hydro.com/ir

Martine Rambøl Hagen Head of Investor Relations
t: +47 91708918 e: [email protected]

Elitsa Blessi Investor Relations Officer
t: +47 91775472 e: [email protected]

Mathias Gautier Investor Relations Officer
t: +47 94861597 e: [email protected]

Kirsten Margrethe Hovi ESG Advisor
t: +47 90524874 e: [email protected]
Camilla Gihle Management Assistant
t: +47 92637820 e: [email protected]


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.