Investor Presentaiton
Significant exposure to commodity
and currency fluctuations
Aluminium price sensitivity +10%
NOK million
3 110
2 180
Currency sensitivities +10%
Sustainable effect:
NOK million
Adj. EBITDA
Hydro
USD
BRL
EUR
3,740
(840)
10
One-off reevaluation effect:
Adjusted Net Income
Financial items
(990)
Adj EBITDA
Other commodity prices, sensitivity +10%
NOK million
980
530
(250)
(230)
(150)
(580)
Standard Realized
Pet coke
Fuel oil
ingot
premium¹)
PAX
(630)
Caustic
soda
Pitch
Coal
1) Europe duty paid
1,040
(4,050)
Annual adjusted sensitivities based on normal annual business volumes. LME USD 2,250 per mt,
standard ingot premium 260 USD/mt, PAX 325 USD/mt, fuel oil USD 830 per mt, petroleum coke USD
685 per mt, pitch 1,340 EUR/t, caustic soda USD 930 per mt, coal USD 230 per mt, USD/NOK 10.16,
BRL/NOK 1.94, EUR/NOK 10.39
Aluminium price sensitivity is net of aluminium price indexed costs and excluding unrealized effects
related to operational hedging
BRL sensitivity calculated on a long-term basis with fuel oil assumed in USD. In the short-term, fuel oil
is BRL-denominated
Excludes effects of priced contracts in currencies different from adjusted currency exposure
(transaction exposure)
Currency sensitivity on financial items includes effects from intercompany positions
•
2022 Platts alumina index (PAX) exposure used
•
Adjusted Net Income sensitivity calculated as UEBITDA sensitivity after 30% tax
Sensitivities include strategic hedges for 2022 (remaining volumes for 2022, annualized)
69View entire presentation