Société Générale, Paris
Transcription
Société Générale, Paris
Yara International ASA 4Q 2015 roadshow Torgeir Kvidal, CFO Kjetil Storås, IR 2 Summary fourth quarter Weaker result reflecting lower margins and deliveries Significant downtime impacts production of urea, ammonia and nitrates Global deliveries down 7%, but increase in Brazil Strong Industrial result with continued growth for environmental products Asset write-downs of NOK 1,150 million Proposed dividend NOK 15 per share, 51% of net income IR – 11 February 2016 3 Earnings per share* EPS excluding currency and special items 14.56 7.41 10.54 8.32 10.80 10.51 2.65 9.25 9.82 8.52 9.00 7.67 7.21 8.04 8.26 7.97 7.03 6.40 6.69 5.66 7.74 7.62 6.18 10.59 9.58 8.17 6.74 5.62 3.97 1.58 2.65 0.23 Annual NOK 2012 37.31 2013 2014 20.67 27.59 *Average number of shares for 4Q 2015: 274.6 million (4Q 2014: 275.8 million). IR – 11 February 2016 2015 29.38 4 EBITDA development NOK millions 4,625 722 102 3,504 1,296 Of which Pilbara and Belle Plaine ~ 700 MNOK EBITDA 4Q14 IR – 11 February 2016 Volume 1,460 461 Price/margin Other Currency Special items EBITDA 4Q15 5 Lower production due to maintenance stops and unplanned outages Ammonia1 Kilotons 2,500 Kilotons 6,000 Finished fertilizer & industrial products1 5,000 2,000 4,000 1,500 3,000 1,000 2,000 500 1,000 0 0 2011 2012 2013 2014 2015 2011 Urea * Including share of equity-accounted investees IR – 11 February 2016 2012 Nitrates 2013 NPK CN 2014 UAN 2015 SSP - based fertilizer 6 Brazil: 4Q industry deliveries 7% lower than last year, pick-up in Yara deliveries Brazil 4Q fertilizer deliveries Yara Brazil value-added product deliveries Thousands Kilotons Kilotons -7% 9,000 370 8,000 7,000 290 287 6,000 250 231 222 5,000 198 4,000 +2% ex. Galvani 3,000 183 175 Galvani 170 kt 147 102116 2,000 1,000 0 2011 Source: ANDA, Yara 2012 Brazil industry deliveries IR – 11 February 2016 2013 2014 Brazil deliveries 2015 Galvani deliveries 1Q 3Q 2Q 2013 2014 4Q 2015 7 Stable European nitrate premium Nitrogen upgrading margins1 (monthly publication prices) USD/t 700 European nitrate premium2 (quarterly Yara realized) USD/t 180 160 600 140 500 400 Nitrate premium above urea 300 Value above ammonia 200 Value above gas 100 120 100 80 60 40 Yara EU gas cost *20 0 4Q12 20 0 2Q13 4Q13 2Q14 Urea Black sea CFR proxy NH3 CFR (46% N) 1) All prices in urea equivalents IR – 11 February 2016 4Q14 2Q15 4Q15 CAN (46% N) Urea Egypt CFR proxy 4Q12 2Q13 4Q13 2Q14 4Q14 2Q15 4Q15 2) Yara European realized nitrate prices compared with urea publication prices with one month time lag. All numbers in USD per ton of CAN equivalents. 8 Stable commodity phosphate margins and solid NPK compound premiums NPK premium over blend1 USD/t Phosphate upgrading margins USD/t 600 700 600 500 500 400 Value above raw material Weighted average global premium above blend cost 400 300 Nitrate premium, CIF inland Germany 300 NH3, fob Black Sea *0.22 Urea, CIF inland Germany 200 200 MOP, CIF inland Germany Rock, fob North Africa *1.4 100 100 0 4Q12 DAP, CIF inland Germany 2Q13 4Q13 2Q14 DAP, fob USG IR – 11 February 2016 4Q14 2Q15 4Q15 0 4Q12 2Q13 4Q13 2Q14 4Q14 2Q15 1) Export NPK plants, average grade 19-10-13, net of transport and handling cost. 4Q15 9 Lower natural gas cost in Europe Yara European gas & oil cost USD/ MMBtu Change in European energy cost NOK millions 9.0 0 8.0 (200) 7.0 (400) 6.0 (600) 5.0 (800) 4.0 (1,000) 3.0 (1,200) 2.0 (1,400) 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 TTF (1-month lag) Yara Europe *Dotted lines denote forward prices as of 02 February 2016 Source: Yara, World Bank, Argus/ICIS Heren IR – 11 February 2016 (151) (588) (588) (726) (900) (1,050) (1,314) 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 Actual February 2016 estimate* 10 Lower urea prices due to lower supply cost from China Chinese urea balance this season Declining urea pricing USD/t 380 Million tons 45 38.9 40 35 35.1 +24% 30 340 31.9 25.6 360 320 7.0 300 25 9.4 5 220 0 200 Jul-Dec 14/15 Source: BOABC, CFMW IR – 11 February 2016 Jul-Dec 15/16 Production 240 Export 10 Domestic 260 Domestic 15 Export 280 Production 20 Urea price China (inland proxy price) Urea fob Black Sea 11 Proposed dividend NOK 15 per share Share of net income Dividend and buy-backs1 NOK per share 64% 15.5 0.5 14.1 57% 13.8 0.8 1.1 16% 53% 11.9 48% 48% 47% 1.9 6% 6% 41% 12% 6% 32% 25% 7.4 0.4 5.4 4.0 2.3 2.3 2.8 0.4 1.5 2.4 2.5 1.4 4.5 5.3 0.8 15.0 13.0 5.5 4.0 4.5 7% 10.0 5.5 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015P Share buy-backs Dividends 1) Number of shares based on the number of shares receiving dividend IR – 11 February 2016 30% 26% 13.0 7.0 4.5 7% 5% 25% 23% 23% 21% 18% 19% 16% 34% 19% 1% 48% 47% 51% 6% 35% 18% 17% 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015P Target range 40-45% Share buy-backs Dividends 12 Multiple growth options; de-bottlenecking and regional M&A currently most attractive 1 Reconfiguration/expansion at existing sites, potential for increased NPKs, nitrates and CN 2 Pursue medium-size/regional M&A, likely highest probability of success in current environment 3 Secure longer term partnerships with access to low cost raw materials for potential new builds IR – 11 February 2016 Additional information IR – 11 February 2016 14 Safe operations is our first priority 20.0 TRI 18.0 16.0 14.0 12.0 10.0 8.0 6.0 4.0 2.0 0.0 1987 1989 1991 1993 1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 TRI: Total recordable injuries, lost time (absence from work), restricted work and medical treatment cases per one million work hours IR – 11 February 2016 2015 15 Strong growth pipeline Production growth 2014-2017 Capex plan NOK bn 14.6 0.8 14.5 1.3 Cost&capacity improvements Committed growth mt 0.5 Maintenance 8.3 7.4 9.2 1.2 3.0 0.9 21.6 2.2 6.8 1.2 0.6 1.0 5.5 5.8 5.0 5.0 2015 2016 2017 2018 1.7 0.5 1.2 0.8 0.8 0.3 0.3 0.3 0.9 1.4 0.6 7.4 0.8 Committed growth (NOKbn)1 BASF JV Pilbara TAN + M&A Porsgrunn Köping Sluiskil Uusikapunki Galvani (Salitre) Ammonia vessels Other projects Total 1) 1.1 3.7 0.6 0.3 0.3 0.3 1.6 0.2 0.2 8.3 Yaras share of capex IR – 11 February 2016 0.8 3.0 18.8 Production Committed 20142 growth3 2) 3) 4) 0.6 0.6 5) M&A4 Sale Production Ammonia5 GrowHow 2017 UK Finished fertilizer and industrial products, excl. bulk blends Committed projects only. TAN Pilbara: 160 kt (net 90kt), Porsgrunn: 250kt, Glomfjord: 185kt, Uusikapunki: 250kt, Köping: 90kt, Sluiskil: net 160kt, Full-year impact vs. 2014 of Galvani (60% of ~ 3 mill.- tons) and OFD: ~400kt higher than 2014 Pilbara ammonia: 420 kt, BASF JV: 510 kt 16 Integrated business model provides scale, flexibility and end-to-end presence Downstream Upstream Industrial Supply & Trade Scale advantages IR – 11 February 2016 + Unique flexibility + Unrivalled presence 17 Fertilizer portfolio is being driven towards greater product differentiation and profit Product portfolio (2014/15 season volume) Differentiation improves margins and reduces exposure to commodity price volatility On-going efforts to further increase differentiation through: 17% 37% 24% 22% Standard products (Urea, UAN and Ammonia) Differentiated products (CAN, AN) Specialty (CN, Compound NPK, Fertigation) NPK blends IR – 11 February 2016 – Capacity expansions compound NPK, CN, nitrate and urea+S – On-going optimization of NPK portfolio towards higher value segments – Innovation and market growth in high-value fertigation markets – Continued YaraVita growth 18 Yara Industrial enhances value of fertilizer operations Solid growth last 10 years… • Yara’s global production system enables reliable supply with close proximity to industrial customers • Industrial adds value above commodity reference prices • Industrial is adding scale in operations • Industrial enables optimization of Yara’s upstream assets mill. tonnes 3.3 CAGR +7% 3.8 3.5 3.9 4.7 5.2 4.6 5.5 5.7 6.2 6.7 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 Environmental products Industrial N-chemicals TAN CO2 … with more stable earnings than fertilizer Quarterly EBITDA, excl. non-recurring items (rebased to 1Q 2012=100) 200 Yara’s Industrial segment is unique in 150 the fertilizer industry creating stability and robustness in revenues and margins 100 50 0 IR – 11 February 2016 1Q 2Q 3Q 4Q 1Q 2012 Industrial 2Q 3Q 4Q 1Q 2013 Downstream 2Q 3Q 4Q 1Q 2014 2015 Upstream 19 13% EBITDA growth p.a. since 2011 Base Chemicals Key product and service offering Strategic fit Gas and Industrial applications Chemical applications for food, feed, automotive, space, pharmaceutical and construction industries CO2 in a gas, liquid and Dry ice format CN for Industrial Applications Animal nutrition Optimization of Upstream assets Monetize secondary products into primary markets applications Environmental Solutions Abatement of emissions from heavy duty vehicles, off-road vehicles. NOx and SOx abatement for maritime sector Utilize technology, logistic advantage and infrastructure footprint Mining Applications Solutions to the Civil explosives industry based on Technical nitrates for mining and construction Handling, storage and economies of scale Geographical market Europe Global Global Global Market drivers GDP growth GDP growth, standard of living Legislations, GDP growth GDP growth, infrastructure projects, raw material security EBITDA 2011- 2014 (MNOK) Market CAGR 2014-2020 IR – 11 February 2016 413 357 426 533 2011 2012 2013 2014 5%1 1) 2) 3) 311 232 337 492 2011 2012 2013 2014 5%1 139 237 303 246 343 114 2011 2012 2013 2014 2011 2012 16%2 Source: IHS Global Insight. Nominal world GDP growth. 2014-2020 Source: Fertecon Urea Outlook - 2014 Source: «Technical Ammonium Nitrate Quarterly Market Outlook February 2015», CRU 225 223 2013 2014 2.5%3 20 We serve a wide range of customers through an extensive offering Yara value proposition End users Reagent Trucks Automotive Off-road vehicles Cars Power plants Stationary Cement factories Waste Incinerators Cruise and ferries Marine Coast-near vessels Deep sea vessels IR – 11 February 2016 Technology • AdBlue: High-quality urea solution Yara competitive edge Services • Dispensing bulk equipment • Telemetry • Training • NOxCare: high-quality urea solution and ammonia solution • SCR Technology • SNCR Technology • Hybridsystems • Optimization of operations, emissions reduction, safety and performance improvement • NOxCare40: High purity urea solution • SCR Technology • SOx scrubbers • Design and engineering • Commissioning • Operational training • Safety training • Maintenance • Spare-parts • Global reach • Strong market infrastructure • Reliable supply • Proximity to customers • High-quality products • Proven technology • Strong Yara brand 21 Price sensitivities linked to capacities Parameter 1 Operating income (MUSD) Urea + USD 10/t ... of which pure urea … of which UAN Compound NPK premium + USD 10/t 4 Hub gas Europe + USD 0.1/MMbtu 5 Ammonia + USD 10/t 6 Phosphate rock + USD 10/t IR – 11 February 2016 0.15 0.13 7 7 0.02 96 58 … of which pure nitrates … of which NPK 3 51 44 39 33 CAN price + USD 10/t 2 EPS (USD) EBITDA (MUSD) 102 62 38 40 51 7 15 0.11 54 0.16 -0.05 -18 -16 0.28 0.17 9 0.03 15 0.04 22 Yara benefits from a stronger USD Revenues and raw material costs are both USD-driven Fixed cost base in EUR (~40%), NOK (~20%), BRL (~15%) and USD/other (~25%) “Run-rate” vs. 2014-average2 Impact of 10% appreciation vs. NOK1 Fixed costs (NOK bn) USD EUR Translation impact on gross profit (NOK bn) -0.4 -0.3 Combined -1.2 2.6 3.0 -0.5 BRL NOK vs. FX EBIT (NOK bn) EBITDA (NOK bn) -0.5 - -0.3 - 3.0 1.8 EPS (NOK)3 2.5 6.7 -0.8 -0.3 -1.7 -0.8 1.4 2014 avg. 3 Feb 2015 1) 2) 3) Impact on EPS (NOK) 6.30 7.69 22% 8.38 8.69 4% -0.8 2.67 2.85 7% -0.6 4.2 Note: Currency gain/loss on USD debt reported in P&L statement will vary IR – 11 February 2016 % appreciation in FX vs NOK Compared with 2014 average FX-rates. Assumed long-term effects (approx. one year +) Run-rate=market as of 3 Feb 2015. 25% tax rate 14.7 13.4 23 Increased production and exports from China Chinese urea balance L12M Kilotons Million tons 80 71.4 70 75.3 7% 57.7 60 61.6 13.8 13.6 50 40 30 20 10 Jan 14– Dec 14 IR – 11 February 2016 2,400 2,200 2,000 1,800 1,600 1,400 1,200 1,000 800 600 400 200 0 Jan 15– Dec 15 Black Sea USD/t 550 500 450 400 350 300 250 200 150 100 50 0 Production Export Domestic Domestic Export Production 0 Chinese exports and urea price Source: BOABC, CFMW 24 Brazil 2015 industry deliveries 6% lower than last year, Yara Brazil -5% Brazil 2015 fertilizer deliveries Yara Brazil value-added product 2015 deliveries Kilotons Thousands Kilotons 35,000 1,200 -6% 30,000 1,000 25,000 800 20,000 600 15,000 -5% 10,000 400 200 5,000 0 0 2011 Source: ANDA, Yara 2012 2013 Brazil industry deliveries IR – 11 February 2016 2014 2015 Yara Brazil deliveries 2007 2008 2009 2010 2011 2012 2013 2014 2015 25 Yara 4Q fertilizer sales by market and product Kilotons 2,667 2,267 4Q14 2,784 2,084 766 Europe 1,099 4Q15 1,114 Latin America 1,315 1,358 1,464 549 477 North America 1,342 445 408 Asia Africa 1,426 1,006 849 923 233 NPK compounds1 NPK blends1 1) Yara produced NPK compound and NPK blends IR – 11 February 2016 Nitrate 286 Urea Other products 203 UAN 203 200 CN 26 Continued premium products growth outside Europe Value-added fertilizer deliveries1 Value-added fertilizer deliveries1 Kilotons Kilotons 370 3,500 3,000 292 281 287 268 2,500 242 224 2,000 183 1,500 144 119 122 108 CAGR 10% 1,000 77 62 56 500 0 4Q11 4Q12 4Q13 Outside Europe 4Q14 Asia Brazil Latin America excl. Brazil Africa 4Q13 4Q14 4Q15 Europe 1) YaraBela, YaraMila and YaraLiva deliveries IR – 11 February 2016 4Q15 North America 27 YaraMila and YaraBela deliveries Kilotons Yara-produced YaraMila deliveries Kilotons 1,600 1,600 1,400 1,400 1,200 1,200 1,000 1,000 800 800 600 600 400 400 200 200 Yara-produced YaraBela deliveries - 0 4Q11 4Q12 4Q13 Outside Europe IR – 11 February 2016 4Q14 4Q15 Europe 4Q11 4Q12 4Q13 Outside Europe 4Q14 Europe 4Q15 Value-added and distribution make up larger part of Yaras contribution Total Yara contribution NOK millions 11,000 10,000 9,000 Trade 8,000 7,000 6,000 Upgrade & distribution 5,000 4,000 3,000 2,000 Commodity overseas 1,000 Commodity Europe 0 2Q10 4Q10 IR – 11 February 2016 2Q11 4Q11 2Q12 4Q12 2Q13 4Q13 2Q14 4Q14 2Q15 4Q15 28 29 Earnings per segment 3,434 3,251 EBITDA1 (NOK millions) EBITDA excluding special items 2,176 1,998 1,234 1,435 1,211 1,253 Crop Nutrition 296 308 235 308 Industrial 4Q14 4Q15 1) 4Q 2015 result reflects new segment structure as described in note 3 of the financial report. IR – 11 February 2016 Production 30 Industrial volume development Kilotons 844 792 866 819 816 864 852 849 343 328 1Q13 368 358 2Q13 374 364 3Q13 432 367 4Q13 382 339 1Q14 Industrial N-chemicals IR – 11 February 2016 361 2Q14 829 815 511 456 892 859 438 380 3Q14 346 4Q14 Environmental products 540 541 577 482 333 1Q15 Other 364 2Q15 385 328 3Q15 4Q15 31 AdBlue deliveries Kilotons 450 400 350 300 250 200 150 100 50 0 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 IR – 11 February 2016 32 Earnings before interest, tax, depreciation and amortization (EBITDA) EBITDA excluding special items NOK millions 7,884 4,614 5,742 5,196 4,310 4,966 4,625 4,184 4,186 3,935 4,103 3,591 3,541 4,149 4,103 4,039 3,830 3,318 3,223 2,363 3,591 4,227 4,002 4,185 3,964 4,794 5,179 5,055 4,528 3,508 3,504 1,858 2012 2013 16,970 13,399 Annual NOK millions IR – 11 February 2016 2014 16,407 2015 21,361 33 Write-downs of NOK 1,150 million Yara Montoir (France) – nitrate and compound NPK plant NOK millions • small scale • limited export opportunities • serves home market, exposed to more commodity grains 1,150 224 382 544 Yara Trinidad - ammonia plant • small scale • frequent gas supply curtailments • lower energy efficiency compared to Yara’s average Montoir IR – 11 February 2016 Trinidad Other Total writedowns 34 Net interest-bearing debt development NOK millions 11,868 364 362 Share buy/backs FX gain 1,164 4,057 756 793 4,401 2,533 Net debt Sep 15 Cash earnings* 3,229 Pilbara buy-out Galvani payment Net operating Investments capital net change Other Net debt Dec 15 * Operating income plus depreciation and amortization, minus tax paid, net gain/loss on disposals, net interest expense and bank charges IR – 11 February 2016 35 Debt/equity ratio Net interest-bearing debt / equity ratio (end of period) 0.49 0.38 0.32 0.27 0.20 0.22 0.17 0.12 0.13 0.12 0.07 0.08 0.06 0.06 0.01 0.02 0.06 0.05 0.06 0.08 0.16 0.15 0.06 -0.04 2010 IR – 11 February 2016 2011 2012 2013 2014 2015 36 Yara stocks Kilotons Finished fertilizer Bunge Fertilizer included from 3Q 2013 7,000 6,000 5,000 4,000 3,000 2,000 1,000 - Urea IR – 11 February 2016 Nitrates Compound NPK Other 37 NutrioxTM - calcium nitrate with integrated technology solutions, for preventive waste water odor control • • • • Kilotons 226 Hydrogen sulphide (H2S) is a toxic gas that often develops in waste water and sewage systems 208 215 The absence of air and oxygen cause bacterial production of hydrogen sulphide (H2S). 76 84 90 128 128 131 2013 2014 2015 H2S causes eye, nose and throat irritation. H2S can also transform into sulphuric acid, causing corrosion in sewage networks Nutriox™ provides H2S prevention for corrosion, odor and toxicity control of municipal and industrial waste water systems Rest of World IR – 11 February 2016 Europe North America 38 Season-to-date Europe and US nitrogen fertilizer industry deliveries behind last year Million tons N Million tons N West Europe -5% 4.0 3.5 3.0 2.5 2.0 1.5 1.0 0.5 0.0 2H11 2H12 2H13 Domestic production 2H14 2H15 Net imports US 10.0 9.0 8.0 7.0 6.0 5.0 4.0 3.0 2.0 1.0 0.0 -4% 2H11 2H12 Domestic production 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 IR – 11 February 2016 2H13 2H14 2H15 Net imports 39 European producers’ nitrate stocks Index June 2007 = 1 1.4 1.2 1.0 0.8 0.6 0.4 0.2 0.0 Jul Aug Sep Oct 15/16 Source: Fertilizers Europe IR – 11 February 2016 Nov 10/11 Dec 11/12 Jan Feb 12/13 Mar 13/14 Apr 14/15 May Jun 40 Energy cost Yearly averages 2009 – 2013, quarterly averages for 2014-15 with forward prices* for 1Q16 and 2Q16. USD per MMBtu 10.7 11.0 11.4 10.5 9.2 7.6 8.2 6.6 6.6 4.7 4.8 8.0 8.0 9.2 9.8 8.5 7.5 8.1 7.0 6.9 6.1 5.2 4.0 6.5 2010 2011 3.9 3.7 2012 7.0 6.8 6.0 2013 1Q14 5.7 7.0 6.2 6.5 5.3 2Q14 Yara Global *Dotted lines denote forward prices as of 13 October 2015 Source: Yara, World Bank, Platts/Argus/ICIS Heren 3Q14 5.4 5.2 3.8 2.9 US gas price (Henry Hub) IR – 11 February 2016 7.5 4.6 2.8 2009 7.6 8.1 7.6 5.7 4.4 4.0 9.4 11.3 4Q14 1Q15 2.7 2Q15 2.7 3Q15 TTF day ahead (Zeebrugge 2009-2012) 5.0 4.2 4.1 4.6 4.1 3.9 2.1 2.1 2.2 4Q15 1Q16 2Q16 Yara Europe 41 Currency exposure affecting Profit & Loss At the beginning of the first quarter 2016 1. The US dollar debt generating Profit & Loss exposure was USD 1,800 million • Kept as hedge of future earnings and to finance inventories in emerging markets • Exposure mainly towards EUR (40 %), AUD and BRL (20 % each) and other emerging market currencies • The debt level in emerging markets will fluctuate with fertilizer seasons 2. Additional Profit & Loss exposure from internal currency positions • Payables mainly CAD (150 million) vs. NOK • Receivables mainly EUR (700 million) vs. NOK and BRL (1,750 million) vs. EUR IR – 11 February 2016 42 Global grain balance Grain consumption and production Million tons 2,550 2,500 2,450 2,400 2,350 2,300 2,250 2,200 2,150 2,100 2,050 2,000 1,950 07 08 Days of consumption in stocks Days 90 85 80 75 70 65 60 55 09 10 11 Consumption Source: USDA February 2016 IR – 11 February 2016 12 13 14 Production 15E 16F 07 08 09 10 11 12 13 14 15E 16F 43 Non-commercials’ net long position in corn Thousand contracts 500 400 300 200 100 0 -100 -200 Jan-09 Jul-09 Jan-10 Jul-10 Jan-11 Jul-11 Jan-12 Jul-12 Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Source: US Commodity Futures Trading Commission IR – 11 February 2016 44 Projected nitrogen capacity additions outside China Year 2015 2016 2017 2018 2019 Driving regions Excluding China Algeria 26% Saudi Arabia 24% USA 33% Algeria 14% USA 35% Nigeria 10% Nigeria 30% Russia 20% Nigeria 36% Russia 29% Urea capacity growth relative to nitrogen capacity Excluding China 1.8% (2.6%) 3.1% (3.0%) 2.3% (1.6%) 1.5% (1.5%) 1.2% (1.3%) Gross annual addition 2015-2019 ~2.0% Assumed annual closures ~0.5% Net annual addition 2015-2019 ~1.5% Trend consumption growth from 2004 2.0% Source: CRU urea update September 2015 (June 2015 in brackets) . Consumption data source is IFA. IR – 11 February 2016 45 Key value drivers – quarterly averages Urea prilled fob Black Sea (USD/t)/Urea granular fob Egypt (dotted line, USD/t) TTF day ahead (USD/MMBtu) 8.1 7.0 4Q14 1Q15 6.8 2Q15 6.4 3Q15 315 310 355 295 337 5.5 4Q15 US gas price Henry Hub (USD/MMBtu) 4Q14 CAN cif Germany (USD/t) 1Q15 277 297 268 281 250 270 2Q15 3Q15 4Q14 Ammonia fob Black Sea (USD/t) 4Q14 295 1Q15 273 257 255 2Q15 3Q15 4Q15 NOK/USD exchange rate 3.8 572 2.9 2.7 6.9 2.7 2.1 4Q14 1Q15 2Q15 3Q15 4Q15 4Q14 413 393 388 355 1Q15 2Q15 3Q15 4Q15 Source: Fertilizer Market Publications, CERA, World Bank, Norges Bank IR – 11 February 2016 4Q14 7.7 7.8 8.2 8.5 1Q15 2Q15 3Q15 4Q15 46 10-year fertilizer prices – monthly averages USD/t USD/t Ammonia fob Black Sea 1,000 500 800 400 600 300 400 200 200 100 0 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Urea prilled fob Black Sea/Urea granular fob Egypt USD/t 0 2006 CAN cif Germany 2007 2008 2009 2010 2011 2012 2013 2014 2015 DAP fob US Gulf/MOP granular fob Vancouver USD/t 1,200 800 1,000 600 800 600 400 400 200 200 0 2006 2007 2008 2009 2010 2011 2012 Source: Average of international publications IR – 11 February 2016 2013 2014 2015 0 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Average prices 2006 - 2015