How To Calculate Norsk Hydro'S First Quarter 1997 Results

Similar documents
Norsk Hydro. Second quarter 1997

Focus for the future

Fourth quarter February 19, 2008 (1)

First quarter report Q 2014

Result up on higher volumes and prices

Quarterly report 1st quarter 2005

Second quarter report 2

first quar ter r eport

Finance. Eivind Kallevik. Capital Markets Day 2013 (1)

second quarter report

Alunorte improvements, seasonality and lower power production

Quarterly Report 3/2003

November 4, 2015 Consolidated Financial Results for the Second Quarter of Fiscal Year 2015 (From April 1, 2015 to September 30, 2015) [Japan GAAP]

Underlying EBIT. NOK 1,619 million

2015 THIRD QUARTER RESULTS

Underlying EBIT. NOK 868 million

Yara International ASA Third Quarter results 2012

Consolidated Earnings Report for the Second Quarter of Fiscal 2011 [Japanese GAAP]

FINANCIAL RESULTS FOR THE THREE MONTH ENDED JUNE 2013

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS

Ternium Announces First Quarter 2015 Results

Yara International ASA Fourth quarter results February 2012

HSBC BANK CANADA FIRST QUARTER 2014 RESULTS

How To Profit From A Strong Dollar

February 2, 2016 Consolidated Financial Results for the Third Quarter of Fiscal Year 2015 (From April 1, 2015 to December 31, 2015) [Japan GAAP]

This discussion and analysis contains forward-looking statements. Please refer to the cautionary language on page 19.

Operational data First quarter Full year Change 2009

Half-year report Aarhus United A/S

Cytec Announces First Quarter 2010 Results. As-Adjusted EPS of $0.66, Significantly Above Prior Year As-Adjusted EPS of $0.06

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited; in millions, except per share amounts)

Oceaneering Reports First Quarter 2016 Results

CORRAL PETROLEUM HOLDINGS AB (publ)

Mitsubishi Electric Announces Consolidated Financial Results for the First Quarter of Fiscal 2017

Sumio Marukawa +81(3)

Mitsubishi Electric Announces Consolidated Financial Results for the First 9 Months and Third Quarter of Fiscal 2016

CONSOLIDATED STATEMENT OF INCOME

Half year results 2011

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014

GrandVision reports Revenue growth of 13.8% and EPS growth of 31.7%

Overview of Business Results for the 2nd Quarter of Fiscal Year Ending March 31, 2012 (2Q FY2011)

Change (%) Six months ended June 30, 2013 Six months ended June 30, Operating income ( million) Change (%)

O2 Czech Republic January to September 2014 Financial Results

Yara International ASA First quarter results April 2009

BP NORGE AS. Annual Accounts 2010

Presentation on Results for FY Idemitsu Kosan Co.,Ltd. May 10, 2016

5N PLUS INC. Condensed Interim Consolidated Financial Statements (Unaudited) For the three month periods ended March 31, 2016 and 2015 (in thousands

Nippon Mining Holdings, Inc.

Words from the President and CEO 3 Financial highlights 4 Highlights 5 Export lending 5 Local government lending 6 Funding 6 Results 6 Balance sheet

FOR IMMEDIATE RELEASE February 4, 2016

Consolidated and Non-Consolidated Financial Statements

GrandVision reports 2.8 billion Revenue and 449 million EBITDA for 2014

Consolidated Financial Results April 1, June 30, 2001

CONSOLIDATED FINANCIAL REPORT FIRST QUARTER FISCAL 2009

FINANCIAL REPORT Q4 2015

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9

EDB Business Partner ASA FOURTH QUARTER 2003 INTERIM REPORT

1st Quarter Report Aarhus United A/S

DATA GROUP LTD. ANNOUNCES SECOND QUARTER FINANCIAL RESULTS FOR 2015

Intel Reports Second-Quarter Results

WE ARE DEFINED BY OUR VALUES

First quarter 2015 report

Yara International ASA Second quarter results 2014

PEGAS NONWOVENS SA. First quarter 2010 unaudited consolidated financial results

FY 2012 SECOND QUARTER (CUMULATIVE) CONSOLIDATED FINANCIAL RESULTS (April 1, 2012 to September 30, 2012)

FRANKLIN ELECTRIC REPORTS RECORD SECOND QUARTER 2013 SALES AND EARNINGS

Press release Regulated information

Presentation on Results for the 2nd Quarter FY Idemitsu Kosan Co.,Ltd. November 4, 2015

Consolidated financial statements of. BIOX Corporation. For the three month periods ended December 31, 2010 and (Unaudited)

FINANCIAL SUPPLEMENT December 31, 2015

of Fiscal 2006 (Consolidated)

Tower International Reports Solid Third Quarter And Raises Full Year Outlook

Second-quarter and half-year report 2016

FINANCIAL RESULTS Q2 2015

INTERIM REPORT for the period January 1 June 30, 2006

Cover photo: Sturlason

Selected Financial Summary (U.S. GAAP) Toyota Motor Corporation Fiscal years ended March 31

Equity per share (NOK) Equity ratio 39 % 38 % 36 % Non-current net asset value per share (NOK) (EPRA NNNAV) 2)


Contact Christopher Mecray D Christopher.Mecray@axaltacs.com

HORNBACH Holding AG & Co. KGaA Group. 1 st QUARTER 2016/2017

Norsk Gjenvinning Group 1st Quarter 2016 Erik Osmundsen, CEO and Dean Zuzic, CFO

RESULTS OF OPERATIONS

Delphi Reports Third Quarter 2015 Financial Results

FOR IMMEDIATE RELEASE

INTERIM REPORT 2012 FOURTH QUARTER (Q4)

Financial Results. siemens.com

Weaker prices, strong rolled product sales and record bauxite production. Third quarter presentation

Brookfield financial Review q2 2010

Aurora LPG Holding ASA

Summary of Financial Statements (J-GAAP) (Consolidated)

EVENTS AFTER THE END OF THE PERIOD

Press Release. Vallourec reports Q4 and Full Year 2012 results

Altinex Oil Norway AS (Entity no ) 3 quarter 2010 (unaudited)

Staples, Inc. Announces First Quarter 2016 Performance

CONSOLIDATED FINANCIAL STATEMENTS

QUARTERLY REPORT For the six months ended September 30, _ indd /12/21 11:54:11

BENTELER GROUP SALES DOWN 28%

2 N D Q U A R T E R O s l o, 1 8 J u l y

(April 1, 2015 June 30, 2015)

TO OUR SHAREHOLDERS PROFITABLE GROWTH COURSE INTERNATIONALIZATION FURTHER EXTENDED US MARKET IN FOCUS

Transcription:

Norsk Hydro First quarter 1997

Norsk Hydro First quarter 1997 Consolidated results (US GAAP) 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr 1,754 Operating income 3,145 3,116 152 Non-consolidated investees 83 173 1,874 Income before tax 3,202 3,327 (629) Income tax expense (1,667) (1,465) 776 Tax effect of changes in tax law 2,013 Net income 1,540 1,868 8.80 Earnings per share 6.70 8.20 Norsk Hydro's net income in the first quarter was NOK 1,540 million (USD 231.9 million). This was a decline of 18% compared to the first quarter of 1996. Net income increased by 24% compared to the fourth quarter of 1996, excluding the effect of the change in the tax law for hydro-electric power plants. Earnings per share in the first quarter of 1997 were NOK 6.70 (USD 1.01).

Norsk Hydro First quarter 1997 First quarter operating income was NOK 3,145 million (USD 473.6 million), which was virtually unchanged from operating income for the first quarter of 1996. Oil and Gas had a significantly better result than last year. Operating income for Agriculture and Petrochemicals was somewhat lower, while Light Metals showed a marked decline. Compared to the fourth quarter of 1996, first quarter operating income showed an improvement of 79%. This was due to higher earnings in Agriculture, Oil and Gas and Light Metals. In the fourth quarter of 1996, the results for Oil and Gas were negatively impacted by the NOK 600 million charge for impairment and other losses related to the Frigg area. Earnings for non-consolidated investees fell compared to the first quarter of 1996 by 52% to NOK 83 million. The drop is attributable to the weaker results for Hydro Texaco's retail gasoline activities and the fertilizer affiliates located outside Europe. "Other income" in the first quarter of NOK 78 million represents a gain on the sale of a portion of Hydro's interest in a partly-owned power plant.

Norsk Hydro First quarter 1997 Hydro's investments during the quarter totaled NOK 2.4 billion. This was 33% less than in the same period in 1996, when an investment of NOK 1.2 billion to extend concessions for four power plants in Norway was made. OUTLOOK FOR 1997 In the international fertilizer market, new capacity is expected to put downward pressure on the prices of urea and ammonia. Crude oil inventories have risen in recent months. Inventory levels, in combination with increased OPEC and non-opec production, create uncertainty for future oil prices. The aluminium market reflects an increase in demand. New industry production capacity, and the potential start-up of idled capacity, may offset the effect of increased demand. Hydro's water and snow reservoirs have improved in the course of the first quarter. Hydro's hydro-electric production is, therefore, expected to be in line with a normal year.

Norsk Hydro First quarter 1997 The international marketplace for PVC and VCM continues to show solid growth. However, due to new production capacity coming on line in the USA and Asia, no appreciable change in product margins is expected. AGRICULTURE 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr 386 Operating income 856 889 First quarter operating income for Agriculture of NOK 856 million was 4% less than in the same quarter of 1996. The decline was due to somewhat lower fertilizer prices in Europe and increased costs for raw materials. Operating income rose by 122% compared to the fourth quarter of last year. The change reflects the seasonal increase in demand with a stronger concentration of sales in the spring. Geneall

Norsk Hydro First quarter 1997 Total deliveries of fertilizer to the Western European market have been somewhat lower thus far in the 1996/97 fertilizer season than they were in the corresponding period last season. High inventories at the start of the season are the main reason for the decline. During the first quarter of 1997, deliveries were also lower than during the same period last year. However, market activity increased towards the end of the quarter. Total imports from the former Soviet Union and from Central Europe have remained at roughly the same level for this season as the previous season. European fertilizer prices were somewhat lower in the first quarter than in the corresponding period last year. This can be attributed to lower deliveries and high production as a result of improved operational efficiency among the European manufacturers. For Hydro, the effect of the lower prices has been compensated by higher sales volumes. Hydro's total fertilizer sales to the European markets increased by 30% in the first quarter compared to the same quarter last year. Most of the increase is due to the acquisition of the Italian fertilizer operations from ENI.

Norsk Hydro First quarter 1997 Hydro's fertilizer plant utilization was high throughout the quarter. High oil and gas prices have resulted in an increase in the raw materials costs for ammonia production. Earnings for Hydro's fertilizer trading operations outside of Europe were at the same level as in the first quarter last year. International fertilizer prices showed a downward trend throughout the first quarter. Ammonia prices fell from a very high level at the end of 1996. Urea prices also weakened in the first quarter, partly as a result of low demand from China. In the case of the most important phosphate-based fertilizer, DAP, prices stabilized at the end of the quarter. Start-up of a new urea plant in Qatar, of which Hydro owns 25%, began at the end of the quarter. Hydro's Industrial Chemicals operations had a somewhat weaker result for the quarter compared to the same quarter last year, as a result of the lower margins for chemicals and industrial gas products.

Norsk Hydro First quarter 1997 OIL AND GAS 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr 1,340 Operating income 1,924 1,497 202 Exploration expense 114 134 3.4 Oil and gas production (mill. toe) 3.5 3.4 23.80 Oil price (USD/bbl) 21.40 19.00 152.70 Oil price (NOK/bbl) 141.00 121.70 Operating income for Oil and Gas in the first quarter increased by 29% to NOK 1,924 million compared to the same period in 1996. The improvement was primarily due to higher oil prices and a positive cost development. Operating income increased by 44% compared to the fourth quarter last year, when the result was negatively affected by the write-down and provision for losses in the Frigg area, totaling NOK 600 million. Hydro's oil and gas production was 3% higher than in the first quarter of 1996. The increase was due to gas deliveries from Troll, which started on 1 October 1996. Production from the Vigdis oil field commenced in January 1997. Hydro has interests of 7.7% and 8.4%, respectively, in these fields.

Norsk Hydro First quarter 1997 The average crude oil price was USD 21.4 per barrel in the first quarter, an advance of 13% compared to the same period last year. Stated in Norwegian kroner, the increase was 16%. Average gas prices were also higher than in the equivalent period of 1996. Exploration costs of NOK 114 million were charged to expense which was somewhat lower than in the same period last year. The Gas Sales Committee (GFU) entered into agreements for sale of gas to buyers in Italy and the Czech Republic. When the deliveries build up to the peak level around the year 2004, sales under these agreements are expected to total 10-11 billion Sm 3 of gas annually. Hydro's share of the sales volume will be dependent upon which fields are allocated contracted volumes by the Norwegian authorities. Hydro's Refining and Marketing activities showed a decline in results in the first quarter compared to the same period last year because of the lower prices for refined products.

Norsk Hydro First quarter 1997 LIGHT METALS 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr 105 Operating income 396 689 Operating income for Light Metals was NOK 396 million in the first quarter of 1997 compared to NOK 689 million for the same period last year. The decrease was due principally to lower aluminium prices. Compared to the fourth quarter of 1996, earnings were considerably improved due to better results for aluminium, magnesium and energy operations. First quarter operating income for primary aluminium production was weaker than in the comparable period of 1996 as a result of lower realized aluminium prices. Prices on the London Metal Exchange (LME) increased 12% compared to the price level in the fourth quarter of last year. However, the price increase is not fully reflected in the first quarter results because of time lags in realized prices. Hydro's total production of aluminium was at the same level as in the first quarter of last year.

Norsk Hydro First quarter 1997 The result for trading activities improved from the earnings for the first quarter of last year. This was due partly to the increased volumes from tolling contracts in the USA. Operating income for extruded and rolled products showed improvement compared to the first quarter of 1996. Increased demand and higher production were the main factors that accounted for the increase. Realignment and further development of production processes for automotive components continue to adversely affect results. Raufoss Automotive was acquired on 1 April as a part of the continued development in the automotive sector. Magnesium's operating income in the first quarter weakened compared to the first quarter of last year, reflecting lower prices for pure magnesium. The effect of lower prices was partially offset by higher sales volumes. Demand for magnesium alloys continued to grow in 1997, and this has contributed to high capacity utilization in Hydro's production facilities. First quarter results for Energy were lower than in the first quarter of last year due to somewhat lower prices and lower production. In the first quarter of 1996, earnings were also positively impacted by the settlement of a price dispute related to previous years income. Operating income in the first quarter was substantially higher than in the fourth quarter of 1996, as a result of increased production.

Norsk Hydro First quarter 1997 PETROCHEMICALS 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr 79 Operating income 59 87 Petrochemicals' operating income in the first quarter was NOK 59 million compared to NOK 87 million in the same quarter of last year. Performance was hurt by lower caustic soda prices, increased raw materials costs and reduced production due to the phase-in of new production capacity. Slightly higher PVC prices and lower fixed costs had a positive impact on first quarter results. The international PVC and VCM markets continue to display regional variations in demand. Demand has been higher in Asia and the USA than in western Europe, where activity in the building industry was relatively low. The strong growth in the global demand for PVC has contributed to the increased production of the by-product caustic soda. Since production increases have surpassed the growth in demand, the price of caustic soda has been under pressure.

Norsk Hydro First quarter 1997 OTHER ACTIVITIES 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr (156) Operating income (90) (46) Other activities include unallocated costs for corporate functions and shared services, as well as certain subsidiaries including a wholly-owned marine biochemistry company, Pronova; Hydro Seafood s fish farming operations; and Industriforsikring, a captive industrial insurance company.

Norsk Hydro First quarter 1997 FINANCE 1996 1997 1996 4th qtr NOK million 1st qtr 1st qtr 350 Net interest expense 210 137 19 Net foreign exchange loss 59 80 (138) Net gain on securities (165) (266) 14 Other, net 11 245 Net financial (income) expense 104 (38) 6.45 NOK/USD exchange rate 1) 6.67 6.42 1) As of the end of the period. Net financial expense in the first quarter amounted to NOK 104 million compared to an income of NOK 38 million in the first quarter of 1996. The change is mainly attributable to the higher net realized and unrealized gains on marketable equity securities in the first quarter of 1996. Capitalized interest on plant under construction was NOK 134 million in the first quarter of 1997 compared with NOK 153 million in the corresponding period last year.

Norsk Hydro First quarter 1997 Net cash flow from operations amounted to NOK 2.1 billion in the first quarter of 1997, compared with NOK 2.6 billion in the first quarter of 1996. The reduction was due to a larger increase in working capital requirements and lower net income than in the same quarter of 1996. The long-term debt to equity ratio of 0.40 at the end of the first quarter remained at the previous year s level.

Norsk Hydro First quarter 1997 TAXES The provision for current and deferred taxes in the first quarter was NOK 1,667 million, equivalent to 52% of pre-tax income. The corresponding figure for the first quarter of 1996 was NOK 1,465 million, equivalent to 44% of pre-tax income. The higher effective tax rate this year is due to the higher relative proportion of income attributable to offshore oil and gas activities. Current tax is estimated to represent about 84% of total taxes in the first quarter. This compares to 86% for the entire year of 1996, excluding the effect of the 1996 change in the tax law for hydro-electric power production facilities. Oslo, 21 April 1997 The Board of Directors

Norsk Hydro First quarter 1997 INCOME STATEMENTS First quarter Year NOK million except per share data 1997 1996 1996 Operating revenues 23,249 21,380 84,840 Depreciation, depletion and amortization 1,659 1,665 6,725 Other operating costs 18,445 16,599 67,462 Provision for impairment and losses 1,000 Operating income 3,145 3,116 9,653 Equity in net income of non-consolidated investees 83 173 630 Financial income (expense), net (104) 38 (219) Other income 78 213 Income before taxes and minority interest 3,202 3,327 10,277 Income tax expense (1,667) (1,465) (4,829) Tax effect of changes in tax law 776 Minority interest 5 6 (20) Net income 1,540 1,868 6,204 Earnings per share 6.70 8.20 27.10 Comments * All figures are based on generally accepted accounting principles in the United States (US GAAP), unless otherwise stated. * Interim figures are unaudited. * Earnings and shareholders equity per share have been calculated based on the average number of outstanding shares of 229,072,674.

Norsk Hydro First quarter 1997 INDIVIDUAL INDUSTRY SEGMENTS Operating revenues First quarter Year NOK million 1997 1996 1996 Agriculture 10,704 9,414 37,858 Oil and Gas 4,742 4,107 17,764 Light Metals 6,193 6,120 22,026 Petrochemicals 1,293 1,362 5,522 Other activities 1,323 1,299 5,525 Intersegment sales (1,006) (922) (3,855) Total 23,249 21,380 84,840 Operating income First quarter Year NOK million 1997 1996 1996 Agriculture 856 889 2,667 Oil and Gas 1,924 1,497 5,631 Light Metals 396 689 1,253 Petrochemicals 59 87 287 Other activities and costs not identified with a segment (90) (46) (185) Total 3,145 3,116 9,653

Norsk Hydro First quarter 1997 QUARTERLY RESULTS 1997 1996 NOK million except per share data 1st qtr 1st qtr 2nd qtr 3rd qtr 4th qtr Operating revenues 23,249 21,380 21,568 20,173 21,719 Operating income 3,145 3,116 2,633 2,150 1,754 Net income 1,540 1,868 1,414 909 2,013 Earnings per share 6.70 8.20 6.10 4.00 8.80 1997 1996 USD million except per share data * 1st qtr 1st qtr 2nd qtr 3rd qtr 4th qtr Operating revenues 3,501.0 3,326.4 3,294.6 3,127.9 3,369.8 Operating income 473.6 484.8 402.2 333.4 272.1 Net income 231.9 290.6 216.0 140.9 312.3 Earnings per share 1.01 1.28 0.93 0.62 1.37 * Amounts have been converted to USD for convenience using the average exchange rate (NOK/USD) in effect during the quarters as follows: 6.6406 6.4273 6.5465 6.4494 6.4451

Norsk Hydro First quarter 1997 BALANCE SHEETS NOK million except per share data 31.03.1997 31.03.1996 31.12.1996 ASSETS Current assets Cash and cash equivalents 4,028 4,074 3,538 Other liquid assets 2,975 3,140 2,953 Receivables 22,183 19,955 19,497 Inventories 12,225 10,876 13,194 Total current assets 41,411 38,045 39,182 Non-current assets Property, plant and equipment, less accumulated depreciation, depletion and amortization 52,381 49,422 52,053 Other assets 14,335 13,849 14,229 Total non-current assets 66,716 63,271 66,282 Total assets 108,127 101,316 105,464

Norsk Hydro First quarter 1997 LIABILITIES AND SHAREHOLDERS EQUITY NOK million except per share data 31.03.1997 31.03.1996 31.12.1996 Current liabilities Bank loans and other interest bearing short-term debt 4,122 3,336 3,610 Current portion of long-term debt 1,313 1,716 1,346 Other current liabilities 19,428 17,682 18,795 Total current liabilities 24,863 22,734 23,751 Long-term liabilities Long-term debt 17,546 16,281 17,330 Deferred tax liabilities 17,231 17,614 16,887 Other long-term liabilities 4,711 4,735 4,765 Total long-term liabilities 39,488 38,630 38,982 Minority shareholders interest in consolidated subsidiaries 1,126 1,204 1,184 Shareholders equity 42,650 38,748 41,547 Total liabilities and shareholders equity 108,127 101,316 105,464 Shareholders equity per share 186.20 169.20 181.40

Norsk Hydro First quarter 1997 STATEMENTS OF CASH FLOWS First quarter Year NOK million 1997 1996 1996 Operating activities: Net income 1,540 1,868 6,204 Adjustments: Depreciation, depletion and amortization 1,659 1,665 6,725 Provision for impairment and losses 1,000 Other adjustments (1,090) (902) (2,477) Net cash provided by operating activities 2,109 2,631 11,452 Investing activities: Purchases of property, plant and equipment (2,159) (3,169) (10,958) Purchases of other investments (112) (202) (2,223) Net sales of short-term investments 47 372 347 Proceeds from sales of property, plant and equipment 42 44 174 Other proceeds 58 483 1,305 Net cash provided by (used in) investing activities (2,124) (2,472) (11,355) Financing activities: Loan proceeds 628 54 2,307 Principal repayments (122) (875) (2,346) Dividends paid (1,374) Net cash provided by (used in) financing activities 506 (821) (1,413) Foreign currency effects on cash flows (1) (60) 58 Net increase (decrease) in cash and cash equivalents 490 (722) (1,258) Cash and cash equivalents at beginning of period 3,538 4,796 4,796 Cash and cash equivalents at end of period 4,028 4,074 3,538

Norsk Hydro First quarter 1997 OPERATING INCOME - NORWEGIAN ACCOUNTING PRINCIPLES Norsk Hydro prepares its financial statements in accordance with the accounting principles generally accepted in Norway and with US GAAP. In the report, operating revenues and operating income according to Norwegian accounting principles are shown in the table below. All other figures in the report are presented in accordance with US GAAP. The general comments concerning developments in the operations of industry segments are applicable to both sets of accounting principles, unless otherwise stated. The main differences between Norwegian and United States accounting principles (US GAAP) are that exploration costs for oil and gas activities and interest during construction are expensed as incurred under Norwegian accounting principles. Under US GAAP, drilling costs for exploratory wells are capitalized pending a determi-nation of whether proved reserves have been found. If commercially exploitable reserves are not proved, the drilling costs are expensed. The capitalized drilling costs are depreciated when production begins. Interest on plant under construction is capitalized under US GAAP and is depreciated along with the facilities. First quarter Year NOK million 1997 1996 1996 Operating revenues 23,249 21,380 84,840 Depreciation 1,483 1,456 5,852 Other operating costs 18,514 16,656 67,886 Provision for impairment and losses 822 Operating income 3,252 3,268 10,280

Expansion in fertilizer offsets lower prices Positive trend for Oil and Gas continued Increased activity for Light Metal s downstream operations 2 Situation for hydro-electric production returns to normal Start-up of Hydro s idle aluminium capacity and new PVC capacity at quarter s end

Consolidated income statements 3 1st quarter NOK million 1997 1996 Operating revenues 23,249 21,380 Operating income 3,145 3,116 Equity in net income of non-consolidated investees 83 173 Financial income (expense) (104) 38 Other income (expense) 78 Income before taxes and minority interest 3,202 3,327 Tax (1,667) (1,465) Minority interest 5 6 Net Income 1,540 1,868 Earnings per share - NOK 6.70 8.20

Operating income 4 NOK million 4,000 3,500 3,000 2,500 2,000 1,500 1,000 500 1,915 1,900 1,537 1,616 3,556 2,719 2,405 2,024 3,116 2,633 2,150 1,754 3,145 0 1994* 1995 1996 1997 Accumulated 6,968 10,704 9,653 3,145 *) Excluding reversal of previously accrued restructuring charges of NOK 184 million in 3rd qtr. 1994

Operating income By business segment 5 1st quarter NOK million 1997 1996 Agriculture 856 889 Oil and Gas 1,924 1,497 Light Metals 396 689 Petrochemicals 59 87 Other activities and costs not identified with a segment (90) (46) Total 3,145 3,116

Variance analysis - Group Operating income 6 NOK million 1st quarter 1997 3,145 1st quarter 1996 3,116 Variance 29 Explanation: - Improved prices Oil and Gas 350 - Increased volume 350 - Lower margins for land-based activities (450) - Other (220)

Operating income By business segment 7 1st qtr. 4th qtr. NOK million 1997 1996 Agriculture 856 386 Oil and Gas 1,924 1,340 Light Metals 396 105 Petrochemicals 59 79 Other activities and costs not identified with a segment (90) (156) Total 3,145 1,754

Net income 8 NOK million 2,500 2,000 2,130 1,947 1,868 2,013 1,500 1,658 1,381 1,414 1,540 1,000 1,049 1,097 1,013 877 909 1,237 500 0 1994* 1995* 1996** 1997 Accumulated 3,909 7,150 6,204 1,540 *) Before effect of changes in accounting principles in 1st qtr. 1994; NOK 127 mill. and 1st qtr. 1995; NOK (17) million. **) After tax law change: Hydro-electric power; NOK 776 million

Long-term debt / shareholders' equity 9 1.25 1.00 1.03 0.75 0.50 0.25 0.00 0.60 0.45 0.41 0.40 1993 1994 1995 1996 31.03.97 Long-term debt divided by shareholders' equity plus minority interest

Operating income - Agriculture 10 NOK million 1,000 800 843 798 889 866 856 600 544 580 521 526 400 430 347 386 200 243 0 1994 1995 1996 1997 Accumulated 1,564 2,742 2,667 856

Variance analysis - Agriculture Operating income 11 NOK million 1st quarter 1997 856 1st quarter 1996 889 Variance (33) Explanation: - Fertilizer volume 280 - Fertilizer margin (260) - Other (50)

Variance analysis - Agriculture Operating income 12 NOK million 1st quarter 1997 856 4th quarter 1996 386 Variance 470 Explanation: - Fertilizer volume 540 - Fertilizer margin (170) - Other 100

Ammonia price Western Europe C&F 13 USD/tonne 300 250 200 150 100 50 1992 1993 1994 1995 1996 1st qtr. 1997 Sources: Green Markets, British Sulphur, Fertecon

Price development - urea/dap 14 USD/tonne 250 200 DAP Bulk FOB US Gulf 150 100 50 UREA Bulk FOB Middle East 1993 1994 1995 1996 1st qtr. 1997 Sources: Green Markets, British Sulphur, Fertecon

European fertilizer price index 15 Index (average 1989-91=100) 120 110 100 90 80 70 1992 1993 1994 1995 1996 1st qtr. 1997

Operating income - Oil and Gas 16 NOK million 2,000 * * 1,924 1,500 1,000 500 814 881 724 822 1,017 310 * 859 1,089 1,497 1,448 1,340 1,346 0 1994 1995 1996 1997 Accumulated 3,241 3,275 5,631 1,924 *) Frigg-area: Impairment and other losses NOK 755 million in 2nd qtr. 1995, NOK 400 million in 3rd qtr. 1996 and NOK 600 million in 4th qtr. 1996

Variance analysis - Oil and Gas Operating income 17 NOK million 1st quarter 1997 1,924 1st quarter 1996 1,497 Variance 427 Explanation: - Price and foreign exchange effects 350 - Depreciation 50 - Increased production 40 - Field costs / transportation 20 - Exploration and field evaluation 20 - Reduced earnings Refining and marketing (50)

Price development - crude oil Average per quarter USD/bbl 30 18 NOK/bbl 180 25 150 20 15 120 90 10 60 1992 1993 1994 1995 1996 1st qtr. 1997 USD/bbl NOK/bbl 1st quarter 1997: 141.0 NOK/bbl 21.4 USD/bbl

Petroleum production Own reserves, per quarter 19 1,000 toe 3,500 3,000 2,500 2,861 2,842 2,562 3,264 2,998 2,877 2,949 3,341 3,369 3,321 3,442 3,359 3,489 2,000 1,500 1,000 500 0 Annual production 1994 1995 1996 1st qtr. 1997 (mill. toe) 11.5 12.2 13.5 3.5 Oil Gas

Operating costs per barrel oil equivalents 20 NOK/bbl 100 80 60 40 20 0 92 92 85 75 78 68 63 64 63 56 58 49 1992 1993 1994 1995* 1996* 1st qtr. 1997 Net operating costs Exploration Field and production costs Depreciation and abandonment Transportation costs *) Excl. impairment Frigg-area

Exploration activity and costs 21 NOK million 300 250 200 150 100 50 0-50 -100-150 1/94 2/94 3/94 4/94 1/95 2/95 3/95 4/95 1/96 2/96 3/96 4/96 1/97 Expensed share Capitalized share Activity Previously capitalized wells expensed

Operating income - Light Metals 22 NOK million 1,500 1,341 1,200 900 933 943 689 600 300 509 391 246 305 438 301 158 105 396 0 1994* 1995 1996 1997 Accumulated 1,451 3,655 1,253 396 *) Excluding reversal of restructuring charges of NOK (184) million in 3rd qtr. 1994

Variance analysis - Light Metals Operating income 23 NOK million 1st quarter 1997 396 1st quarter 1996 689 Variance (293) Explanation: - Downstream activities 70 - Aluminium trading and tolling 40 - Primary metal margin (230) - Contract settlement Energy (50) - Other (120)

Variance analysis - Light Metals Operating income 24 NOK million 1st quarter 1997 396 4th quarter 1996 105 Variance 291 Explanation: - Hydro-electric production 150 - Metal volume 70 - Primary metal margin 40 - Other 30

Price development - primary aluminium 3-month LME price, monthly average 25 USD/tonne 2,500 2,000 1,500 1,000 1993 1994 1995 1996 1st qtr. 1997

Inventories - primary aluminium Registered inventories in the western world 26 1,000 tonnes 5,000 4,000 3,000 2,000 1,000 0 1984 1986 1988 1990 1992 1994 1996 Jan Feb Mar (E) 1997 IPAI (Producers' inventories) LME (London Metal Exchange) Sources: IPAI and Reuter

Primary aluminium shipments and industrial production Western world 27 Change from previous year (%) 12 8 4 0-4 1990 1991 1992 1993 1994 1995 1996 1997 (E) Primary aluminium shipments Industrial production Sources: CRU, WBMS and Hydro

Extrusion plant bookings 28 Index (1st qtr. 1994 = 100) 120 110 100 90 80 70 1994 1995 1996 1997

Magnesium 1993-1996 Western world supply and demand 29 1,000 tonnes 100 80 60 40 20 0 1/93 2/93 3/93 4/93 1/94 2/94 3/94 4/94 1/95 2/95 3/95 4/95 1/96 2/96 3/96 4/96 Western production Import FSU and China Western demand Sources: IMA and Hydro

Price development magnesium Pure and alloy 30 Index 1st qtr. 1993 = 100 140 120 100 80 1993 1994 1995 1996 1st qtr. 1997 Pure Alloy

Water reservoir levels in Norway 31 Percent 100 80 60 Maximum level 1982-91 Minimum level 1982-91 40 20 Median 1982-91 0 1 8 16 24 32 40 48 52 Week Reservoir levels 1996 Reservoir levels 1997

Operating income - Petrochemicals 32 NOK million 400 350 334 392 353 348 300 250 200 150 100 50 0 259 172 133 118 87 79 45 59 3 1994 1995 1996 1997 Accumulated 898 1,138 287 59

Price development - caustic soda Contract prices Northwest Europe 33 DEM/tonne 700 600 500 400 300 200 100 0 1988 1989 1990 1991 1992 1993 1994 1995 1996 1st qtr. 1997 Source: Harriman

Price development - PVC S-PVC (pipe grade) CIF, Northwest Europe 34 DEM/kg 2.00 1.75 1.50 1.25 1.00 0.75 0.50 0.25 0.00 1988 1989 1990 1991 1992 1993 1994 1995 1996 1st qtr. 1997 Source: Platt s

: How to use this guide Several navigation tools have been built into this guide to help you find the you need. The area on the right side of each page includes the main navigation buttons with the following functions: Information: Press this button and you will get added on the subject. : Press this button and you will return to the original text screen. : Press this button for general. Press this button and you will always get to the start of the document. Press this button for one page. Press this button for one page forward. RED HIGHLIGHTED TEXT: Click on the highlighted text for additional.