The sensitivities are based on Yara's capacities as stated in the capacity table below, assuming a 95% utilization. Sensitivities assume stable value-added margins and no inter-correlation between factors. EPS sensitivities are based on 269.7 million shares and assume 25% marginal tax rate on underlying business.
CAN sensitivities include fertilizer nitrate capacity and NPK capacity converted into CAN equivalents.
The currency sensitivities assume that revenues and raw material costs are USD-driven while fixed costs are exposed to local currencies at the locations where we operate.
The European hub gas sensitivity is based on our gas consumption in Europe linked to hub pricing.
Last updated 15 June 2020
|USD million||USD million||USD|
|Urea sensitivity +10 USD/t||44||44||0.12|
|…of which pure Urea||38||38||0.11|
|…of which UAN||6||6||0.02|
|Nitrate sensitivity CAN +10 USD/t||106||106||0.30|
|…of which pure Nitrates||66||66||0.18|
|…of which NPKs||41||41||0.11|
|Compound NPK premium +10 USD/t||55||55||0.15|
|Hub gas Europe + 0.1 USD/MMBtu||-16||-16||-0.04|
|Hub gas North Am + 0.1 USD/MMBtu||-3.0||-3.0||-0.01|
|Ammonia + 10 USD/t||7||7||0.02|
NOK appreciation versus USD
BRL appreciation versus USD
The sensitivities are based on Yara's capacity and a utilization of 95%. If sales differ from this assumption, the estimated effects using the sensitivities can be misleading. This is especially relevant when using the sensitivities on quarters when sales volumes, for various reasons, could differ from both actual production and the stated capacity.
Sensitivities do not include our phosphate upgrading activities. We upgrade phosphate rock into NPK, which depending on the price development of both DAP as the finished product and phosphate rock and ammonia as the key raw materials, can generate significant value. This upgrading activity is not included in any of the sensitivities but can be estimated by looking at upgrading margins in the phosphate value chain.
There is an average time lag of approximately one month before changes in spot gas prices affect our bottom line.