yara international asa - nomura holdings international asa tor holba – head of upstream nomura...

41
Yara International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012

Upload: vodieu

Post on 26-May-2018

218 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

Yara International ASA Tor Holba – Head of Upstream

Nomura Global Chemical Industry Leaders Conference 22 March 2012

Page 2: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

1

IR – Date: 2012-03-22

A business strategy geared for global optimization

Unrivalled presence + +

Upstream

Industrial

Downstream

Supply & Trade

Scale advantages

Unique flexibility

Page 3: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

2

IR – Date: 2012-03-22

* Incl. companies’ shares of JVs Source: Yara & Fertecon Source: Fertilizer Europe Source: Fertilizer Europe

0 1 2 3 4 5 6 7 8 9

Yara CF GDF Agrium PCS 0 1 2 3 4 5 6 7 8

Yara* Euroc. Acron ZAT Rossosh 0

1

2

3

4

5

6

7

Yara Euroc. GDF Acron Agrofert

Yara – the leader in nitrogen fertilizers

Production capacity* (mill t)

Global no 1 in ammonia Global no 1 in nitrates Global no 1 in NPK complex fertilizer

Production capacity* (mill t) Production capacity* (mill t)

Page 4: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

3

IR – Date: 2012-03-22

100

200

300

400

500

600

700

800

4Q09 2Q10 4Q10 2Q11 4Q11

USD/t

Phosphate upgrading margins

DAP

Margin above blend

cost

Nitrate premium above urea

Value above gas

Rock*1.4

Value above raw material

300

350

400

450

500

550

600

650

700

4Q09 2Q10 4Q10 2Q11 4Q11

USD/t

NPK blend premium

Blend cost T17 del France

100

200

300

400

500

600

700

4Q09 2Q10 4Q10 2Q11 4Q11

USD/t

Nitrogen upgrading margins

Urea CFR proxy CAN proxy (46% N)

NH3*0.22

Yara EU gas cost *25

Yara creates substantial value over and above the commodity nitrogen margin

Page 5: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

4

IR – Date: 2012-03-22

Food prices at high levels despite drop in fourth quarter

0

50

100

150

200

250

1/2004 1/2005 1/2006 1/2007 1/2008 1/2009 1/2010 1/2011 1/2012

Index

FAO price index

Cereals Price Index Food Price Index Yearly avg Food price index

Source: FAO

Page 6: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

5

IR – Date: 2012-03-22

Continued strong price incentives necessary to avoid inventory decline

1,800 1,850 1,900 1,950 2,000 2,050 2,100 2,150 2,200 2,250 2,300

98 00 02 04 06 08 10 12F

Consumption

Production

Source: USDA, March 2012

Grain production and consumption Days of consumption in stocks

Million tons

40

50

60

70

80

90

100

110

120

98 00 02 04 06 08 10 12F

Days

Page 7: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

6

IR – Date: 2012-03-22

Source: Fertecon urea update January 2012. Consumption data source is IFA. Previous update in paranthesis

Year Driving regions Urea capacity growth relative to nitrogen capacity

World Excluding China World Excluding China 2011 China 46%

Pakistan 18% Pakistan 34%

Iran 17% 1.6% (2.0%) 1.4% (1.5%)

2012 China 64% Qatar 10%

Qatar 27% Algeria 23%

4.2% (4.2%) 2.4% (3.1%)

2013 China 28% Algeria 22%

Algeria 30% India 19%

2.3% (2.0%) 2.7% (2.2%)

2014 Algeria 23% Saudi Arabia 23%

Algeria 25% Saudi Arabia 25%

0.3% (0.9%) 0.5% (1.4%)

2015 Brazil 18% Indonesia 15%

Brazil 19% Indonesia 16%

2.1% (-) 3.2% (-)

Gross annual addition 2011-2015 ~2.0%

Assumed annual closures ~0.5% Net annual addition 2011-2015 ~1.5% Trend consumption growth from 2001 2.5% 2.0%

Projected nitrogen capacity additions outside China in line with historical consumption growth

Page 8: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

7

IR – Date: 2012-03-22

Lower Chinese urea exports in 2011

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

2007

Kilotons

Source: BOABC

2008

0 %

20 %

40 %

60 %

80 %

100 %

120 %

140 %

160 %

180 %

200 %

0

100

200

300

400

500

600

700

800

900

USD per ton Export tax

Urea fob Black Sea

Export tax

2009

2010

Accumulated urea exports Urea price and export tax

2011

Page 9: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

8

IR – Date: 2012-03-22

Demand-driven Chinese domestic urea price since mid 2011

Higher coal prices, increased focus on emission control and energy efficiency has led to higher domestic urea prices

Source: China Fertilizer Market Week

800

1,000

1,200

1,400

1,600

1,800

2,000

2,200

2,400 RMB/t

Urea price ex works Anthracite price

Page 10: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

9

IR – Date: 2012-03-22

370 335

430

765

0

100

200

300

400

500

600

700

800

CMD 2011 Anthracite price & 2012 system

Domestic price & 2012 system

Domestic price & 110% tax

USD/t

Cash cost Inland transport Tax Producer margin Series5

Current domestic price and 2012 tariff implies swing price of USD 430 fob China

Page 11: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

Date: 28.02.2012 Page: 10

Global downstream player with sales to 150 countries

Yara plants Joint venture plants Sales offices Development programs R&D Units

48%

Europe 9.4 mill tons

12% Asia 2.3 mill tons

15% North America 2.9 mill tons

Latin America 3.8 mill tons

19%

6% Africa 1.2 mill tons

Page 12: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

11

IR – Date: 2012-03-22

European deliveries lagging last season

0.0

0.5

1.0

1.5

2.0

2.5

3.0

3.5

4.0

4.5

2H07 2H08 2H09 2H10 2H11

Domestic Imports

Source: Yara estimate for fertilizer deliveries to selected West European countries. Total nitrogen deliveries based on TFI, US Trade Commission, Blue-Johnson and Yara estimates

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

8.0

9.0

2H07 2H08 2H09 2H10 2H11

Production Net imports

West Europe USA

-18%

Million tons Million tons

Page 13: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

12

IR – Date: 2012-03-22

Nitrate premium is mainly a function of crop prices and marketing effort

0

50

100

150

200

250

300

350

400

0

50

100

150

200

250

300

350

400

450

02/03 03/04 04/05 05/06 06/07 07/08 08/09 09/10 10/11

Wheat price, USD/t CAN price, USD/t

Adjusted urea* Nitrate premium, USD/t Wheat price

* Urea fob Black sea adjusted for import costs into Europe and nitrogen content similar to CAN

Page 14: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

13

IR – Date: 2012-03-22

100

1,016

0

200

400

600

800

1,000

1,200

Wheat/UK Oranges/Brazil

Index

Increase in crop production value using nitrates instead of urea

Nitrates’ agronomic advantage has higher value for cash crops than for commodity crops

(160 kg N/ha) (180 kg N/ha)

1,553

3,192

0

500

1,000

1,500

2,000

2,500

3,000

3,500

Wheat/UK Oranges/Brazil

€/ha

Crop value with nitrates

Page 15: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

14

IR – Date: 2012-03-22 IR – Date: 2011-04-29

0

20

40

60

80

100

120

140

160

180

4Q Full year

USD/t NPK margins*

2010 2011

* Product from Porsgrunn, Glomfjord, Ravenna and Montoir sold in Europe

Good NPK development

0

200

400

600

800

1,000

1,200

1,400

1,600

1,800

2,000

1Q 2Q 3Q 4Q

Kilotons

NPK volumes

2010 2011

Page 16: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

15

IR – Date: 2012-03-22

11.90 10.20 13.88

20.63

28.27

13.08

30.24

41.99

0

5

10

15

20

25

30

35

40

45

2004PF 2005 2006 2007 2008 2009 2010 2011

EPS EPS ex special items & currency

2011 earnings per share highest so far

Healthy grain fundamentals and farm margins led to strong demand for all nutrients

Supply constraints as China halved

exports due to a tighter domestic market and higher coal prices

Rossosh and 16% in Yara Praxair divested at attractive terms

NOK per share

Page 17: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

16

IR – Date: 2012-03-22

0.34

0.75

0.49

0.20 0.28

0.63

0.38

0.22

0.40

0.57

0.32

0.12

0.84

0.56

0.27

0.12

0.0

0.1

0.2

0.3

0.4

0.5

0.6

0.7

0.8

0.9

2008 2009 2010 2011

Strong cash-generation Net interest-bearing debt / equity ratio (end of period)

Page 18: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

17

IR – Date: 2012-03-22

0

5

10

15

20

25

30

2010 Qafco, Sluiskil and Porsgrunn

expansions

Remaining 2016

Million tons External OPP/JV sales

We aim to increase own-produced and JV volumes by 8 million tons by 2016

In the five years to 2016, Yara’s OPP/JV sales will grow by

40%

Page 19: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

18

IR – Date: 2012-03-22

Basis for Yara’s profitable growth ambitions

Valuation and capital discipline

In acquisitions Yara looks for: Relative synergies compared to alternative buyers Distressed sellers Our cycle view compared to seller & alternative buyers

Capital and valuation discipline demonstrated

Grain, fertilizer and gas outlook has recently improved increasing nitrogen asset values

0 %

5 %

10 %

15 %

20 %

25 %

2004 2005 2006 2007 2008 2009 2010 L12M

Strong earnings through the cycle

Long term target

Yara CROGI

Industry-leading acquisition track-record

A scalable business model giving synergies

Page 20: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

19

IR – Date: 2012-03-22

More information can be found at www.yara.com

Page 21: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

20

IR – Date: 2012-03-22

9.63

14.93 10.91

-7.27

3.06 3.88

1.21

4.93 5.27

12.86

6.68 5.42

10.02 7.73

12.42 11.84

-10

-5

0

5

10

15

20

Earnings per share*

NOK

* Average number of shares for 4Q 2011: 286.0 million (4Q 2010: 288.4 million).

NOK 28.27 13.08 30.24 41.99

Annual

2008 2009 2010 2011

EPS excluding currency and special items

Page 22: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

21

IR – Date: 2012-03-22

6,108 6,618 6,472

8,441

17,917

5,549

15,315

18,163

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

16,000

18,000

20,000

2004PF 2005 2006 2007 2008 2009 2010 2011

EBITDA EBITDA ex special items

NOK millions

Earnings before interest, tax, depreciation and amortization (EBITDA)

Page 23: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

22

IR – Date: 2012-03-22

Fourth-quarter net debt development NOK millions

* Included in net interest-bearing debt are external bank time deposits (4-12 months), this is part of other current assets in balance sheet

** Operating income plus depreciation and amortization, minus tax paid, net gain/loss on disposals, net interest expense and bank charges

4,961

5,539

2,523

304

329

2,039

786 297

175

441

2,000

2,500

3,000

3,500

4,000

4,500

5,000

5,500

6,000

Net interest-bearing debt

Sep 11*

Cash earnings** Dividends received from

equity accounted investees

Net operating capital change

Praxair divestment

Investments (net)

Share buy-backs and

redemption of shares

Foreign exchange gain/(loss)

Other Net interest-bearing debt

Dec 11

Page 24: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

23

IR – Date: 2012-03-22

Strong European 2Q deliveries despite drought

-

500

1,000

1,500

2,000

2,500

3Q08 4Q08 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11

Kilotons European nitrogen deliveries

Average

Page 25: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

24

IR – Date: 2012-03-22

0.0

0.2

0.4

0.6

0.8

1.0

1.2

1.4

1.6

1.8

Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun

Index, June 2007=1

11/12 07/08 08/09 09/10 10/11

Source: Fertilizers Europe

European producer nitrate stocks increased in 4Q

Page 26: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

25

IR – Date: 2012-03-22

3,710

3,002 2,562

1,956

2,592 2,551 2,451 2,436

2,983

2,347 2,564 2,400

2,937

2,256 2,216 1,960

2,575 3,015

2,180

1,540

2,290 2,658 2,765

2,355 2,146

2,412

2,910

2,514

2,543 2,715

2,617

2,280

6,284 6,017

4,742

3,496

4,882 5,210 5,216

4,791 5,129

4,759

5,474

4,914

5,481

4,970 4,834

4,239

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000 Outside Europe Europe

Fertilizer volumes

Kilotons

2008 2009 2010

Accumulated, Kt

Fin. fertilizer 20,540 20,099 20,276 19,522

2011

Page 27: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

26

IR – Date: 2012-03-22

Yara 4Q fertilizer sales by market and product

2,401

997

516 631 370

1,960

949

487 611 233

0

500

1,000

1,500

2,000

2,500

3,000

Europe Latin America Asia North America Africa

Kilotons 4Q10 4Q11

1,685 1,287 1,170

434 166 173

1,547

1,086 852

350 241 165

0

1,000

2,000

3,000

NPK Nitrate Urea Other products UAN CN

Kilotons

4Q10 4Q11

2011: 4.2 million tons (2010: 4.9 million tons)

Page 28: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

27

IR – Date: 2012-03-22

Yara – production volume*

0

500

1,000

1,500

2,000

2,500

3,000

3,500

4,000

4,500

5,000

Kilotons

Urea Nitrates NPK CN UAN

2008 2009 2010 2011

* Including share of equity-accounted investees

0

500

1,000

1,500

2,000

2,500 Kilotons

Finished fertilizer Ammonia

2008 2009 2010 2011

Page 29: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

28

IR – Date: 2012-03-22

4.4

5.6 5.6

9.6

4.8 5.7

7.6 8.3 8.3 8.6

7.8 7.8

5.4

7.5 7.0

12.0

6.6

7.6

10.1

11.1 10.9 10.8 10.6 10.5

0

2

4

6

8

10

12

14

2005 2006 2007 2008 2009 2010 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12

US gas price (Henry Hub) Yara Global Zeebrugge day ahead Yara Europe

Spot natural gas versus Yara average

USD per MMBtu

Source: Yara, World Bank, Platts

Yearly averages 2005 – 2010, quarterly averages for 2011-12 with forward prices* for 1Q12 and 2Q12

*Dotted lines denote forward prices as of 26 January 2012

Page 30: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

29

IR – Date: 2012-03-22

0%

2%

4%

6%

8%

10%

12%

Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun

Share of annual sales

10/11 Avg 05/06-09/10 seasons

Yara nitrate sales

Page 31: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

30

IR – Date: 2012-03-22

0.0

2.0

4.0

6.0

8.0

10.0

Ammonia Nitrate NPK Urea

Outside Europe Europe

Yara production capacities Million tons product

Page 32: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

31

IR – Date: 2012-03-22

0.0

2.0

4.0

6.0

8.0

10.0

12.0 Million tons

Quarterly urea trade

Source: IFA, Iran from GTIS

Page 33: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

32

IR – Date: 2012-03-22

Source: PepsiCo Vietnam, 2011

Yara Crop nutrition program helps potato growers in Vietnam

Page 34: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

33

IR – Date: 2012-03-22

0

25

50

75

100

AN Urea UAN

Nitrate-based fertilizers are superior to urea both agronomically and environmentally

The agronomical efficiency of nitrates is superior to urea

The carbon footprint is lower than for Urea

Source: DEFRA (2006), NT26 project report; Fertilizer Europe; 2EMEP/EEA air pollutant emission inventory guidebook (2007); Yara

Nitrogen recovery (% of AN)

Urea requires up to 20% higher N application to achieve same cereal crop yield and quality as AN

Lifecycle carbon footprint (kg CO2 eq/kg N)

0

4

8

12

AN Urea

Although urea is more CO2 efficient in production, CO2 emissions and ammonia volatilization on application

more than offset for this

Page 35: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

34

IR – Date: 2012-03-22

NPKs have significant cash crop share, while nitrates today mainly serve commodity crops

North America Europe

Asia

Africa Latin America

2,571

4,700

NPK Nitrate

Commodity crops

Cash crops

191

100

NPK Nitrate

70

150

NPK Nitrate

866

10

NPK Nitrate

343

450

NPK Nitrate

Page 36: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

35

IR – Date: 2012-03-22

Key investment value driver

Typical source of value creation

Selected examples Attractive capital cost/

entry fee

Attractive operating cash

flow Distressed seller Rostock

Non-core divestiture Belle Plaine

Advantageous CAPEX Qafco 4

First mover DeNox (Air1)

Finders’ fee Qafco, Dallol

Scale advantages Kemira GH, Lifeco

Low-cost raw material Qafco, Burrup

Hidden trends Trinidad

Unique product offering Kemira GH, Phosyn

Consolidation synergies Kemira GH, European production assets

Focus on key investment value drivers ensures value-creating growth

Typically increasing degree of

Yara specific value

creation potential

from investment

Page 37: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

36

IR – Date: 2012-03-22

*Assuming 30% marginal tax rate on underlying business and 287.2 million shares

** Net fixed costs in EUR and NOK

Yara sensitivities

Operating Income

USD million EBITDA

USD million EPS* USD

Urea sensitivity +100 USD/t 944 1,095 2.8 …of which pure Urea 304 422 1.2 …of which Nitrates 367 391 1.0 …of which NPK 198 207 0.5 Nitrate premium +50 USD/t 439 467 1.2 …of which pure Nitrates 273 294 0.8 Hub gas Europe + 1 USD/MMBtu (90) (110) (0.3) Ammonia + 100 USD/t - 50 0.2 Phos rock + 50 USD/t 50 50 0.1 Hub gas North Am + 1 USD/MMBtu (27) (27) (0.1) Crude oil + 10 USD/brl (80) (80) (0.2) Currency + 1 USD/NOK ** 90 90 0.2

Sensitivities assume stable value-added margins and no inter-correlation between factors

Page 38: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

37

IR – Date: 2012-03-22

NOK Last 4 quarters

5-year avg. to 30 Sep 20112)

Chinese swing

Demand-driven

EBITDA1) 14,800 15,200 13,500 23,600

Depreciation -2,600 -2,600 -2,600 -2,600

Interest expense -800 -700 -700 -700

Income before tax 11,400 11,900 10,200 20,300

Tax -2,400 -2,800 -2,100 -4,500

Net income 9,000 9,100 8,100 15,800

Number of shares (millions) 287.9 287.2 287.2 287.2

Earnings per share (NOK) 31 32 28 55

Currency translation +1 USD/NOK 2,600 2,550 2,300 4,100

1) Including interest income, assumed in line with last 4 quarters in all scenarios. 2) Not historical earnings, but estimated earnings for today’s Yara business, using 5-year average price conditions.

Yara financial scenarios

Page 39: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

38

IR – Date: 2012-03-22

Price and currency assumptions in scenarios

Last 4 quarters

5-year avg. to 30 Sep 11

Chinese swing*

Demand-driven**

Ammonia fob Black Sea (USD/t) 459 366 450 550

Urea prilled fob Black Sea (USD/t) 386 342 360 510

Nitrate premium , USD/t 94 77 62 68

Phos rock fob North Africa (USD/t) 164 158 200 200

DAP fob Morocco (USD/t) 594 575 600 600

Zeebrugge natural gas (USD/MMBtu) 8.8 7.3 9.3 9.3

Henry hub natural gas (USD/MMBtu) 4.1 5.8 3.9 3.9

Yara’s European energy price (USD/MMBtu) 10.1 8.8 10.8 10.8

Brent blend crude oil price (USD/bbl) 98 81 106 106

NOK/USD 5.7 5.9 5.8 5.8

* Ammonia and urea prices equal to marginal producers’ cash cost, energy prices are forward prices as of 21 November ** Given example to illustrate effect of urea price USD 150 per ton above marginal cost.

Page 40: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

39

IR – Date: 2012-03-22

Key value drivers – quarterly averages

359 354 408

484 446

0

100

200

300

400

500

600

4Q 10 1Q 11 2Q 11 3Q 11 4Q11

Urea prilled fob Black Sea (USD/t)

318 377 384 376 378

0 50

100 150 200 250 300 350 400 450

4Q 10 1Q 11 2Q 11 3Q 11 4Q11

CAN cif Germany (USD/t)

3.8 4.2 4.4

4.1

3.3

0 0.5

1 1.5

2 2.5

3 3.5

4 4.5

5

4Q 10 1Q 11 2Q 11 3Q 11 4Q11

US gas price Henry Hub (USD/MMBtu)

8.3

9.0

9.5

9.2 9.0

7.6 7.8

8 8.2 8.4 8.6 8.8

9 9.2 9.4 9.6

4Q 10 1Q 11 2Q 11 3Q 11 4Q11

Zeebrugge day ahead(USD/MMBtu)

5.9 5.7 5.4 5.5 5.8

0 1 2 3 4 5 6 7 8 9

10

4Q 10 1Q 11 2Q 11 3Q 11 4Q11

NOK/USD exchange rate

403 470 499 526

576

0

100

200

300

400

500

600

700

4Q 10 1Q 11 2Q 11 3Q11 4Q11

Ammonia fob Black Sea (USD/t)

Source: Fertilizer Market Publications, CERA, World Bank, Norges Bank

Page 41: Yara International ASA - Nomura Holdings International ASA Tor Holba – Head of Upstream Nomura Global Chemical Industry Leaders Conference 22 March 2012 1 IR – Date: 201203- -22

40

IR – Date: 2012-03-22

10-year fertilizer prices – monthly averages

Source: Average of international publications

0

200

400

600

800

1,000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

USD/t Ammonia fob Black Sea

0

100

200

300

400

500

2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011

USD/t CAN cif Germany

0

200

400

600

800

2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011

USD/t Urea prilled fob Black Sea

Average prices 2001 - 2011

0

200

400

600

800

1,000

1,200

2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011

USD/t DAP fob US Gulf