These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-Q
|
|
(Mark One)
|
|
|
|
x
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2016
|
||
|
OR
|
||
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from
to
|
||
|
Commission file number 001-32597
|
||
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
20-2697511
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
4 Parkway North, Suite 400
Deerfield, Illinois
(Address of principal executive offices)
|
|
60015
(Zip Code)
|
|
(847) 405-2400
(Registrant's telephone number, including area code)
|
||
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
|
|||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in millions, except per share amounts)
|
||||||||||||||
|
Net sales
|
$
|
680
|
|
|
$
|
928
|
|
|
$
|
2,818
|
|
|
$
|
3,193
|
|
|
Cost of sales
|
678
|
|
|
763
|
|
|
2,072
|
|
|
1,926
|
|
||||
|
Gross margin
|
2
|
|
|
165
|
|
|
746
|
|
|
1,267
|
|
||||
|
Selling, general and administrative expenses
|
44
|
|
|
42
|
|
|
141
|
|
|
120
|
|
||||
|
Transaction costs
|
—
|
|
|
37
|
|
|
179
|
|
|
37
|
|
||||
|
Other operating—net
|
57
|
|
|
33
|
|
|
181
|
|
|
74
|
|
||||
|
Total other operating costs and expenses
|
101
|
|
|
112
|
|
|
501
|
|
|
231
|
|
||||
|
Equity in (losses) earnings of operating affiliates
|
(2
|
)
|
|
6
|
|
|
(11
|
)
|
|
20
|
|
||||
|
Operating (loss) earnings
|
(101
|
)
|
|
59
|
|
|
234
|
|
|
1,056
|
|
||||
|
Interest expense
|
31
|
|
|
30
|
|
|
130
|
|
|
93
|
|
||||
|
Interest income
|
(2
|
)
|
|
—
|
|
|
(4
|
)
|
|
(1
|
)
|
||||
|
Other non-operating—net
|
1
|
|
|
5
|
|
|
(1
|
)
|
|
5
|
|
||||
|
(Loss) earnings before income taxes and equity in earnings of non-operating affiliates
|
(131
|
)
|
|
24
|
|
|
109
|
|
|
959
|
|
||||
|
Income tax (benefit) provision
|
(131
|
)
|
|
20
|
|
|
(21
|
)
|
|
333
|
|
||||
|
Equity in earnings of non-operating affiliates—net of taxes
|
—
|
|
|
93
|
|
|
—
|
|
|
72
|
|
||||
|
Net earnings
|
—
|
|
|
97
|
|
|
130
|
|
|
698
|
|
||||
|
Less: Net earnings attributable to noncontrolling interests
|
30
|
|
|
7
|
|
|
87
|
|
|
25
|
|
||||
|
Net (loss) earnings attributable to common stockholders
|
$
|
(30
|
)
|
|
$
|
90
|
|
|
$
|
43
|
|
|
$
|
673
|
|
|
Net (loss) earnings per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
(0.13
|
)
|
|
$
|
0.39
|
|
|
$
|
0.19
|
|
|
$
|
2.85
|
|
|
Diluted
|
$
|
(0.13
|
)
|
|
$
|
0.39
|
|
|
$
|
0.19
|
|
|
$
|
2.84
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
233.1
|
|
|
233.1
|
|
|
233.2
|
|
|
236.0
|
|
||||
|
Diluted
|
233.1
|
|
|
234.0
|
|
|
233.5
|
|
|
236.9
|
|
||||
|
Dividends declared per common share
|
$
|
0.30
|
|
|
$
|
0.30
|
|
|
$
|
0.90
|
|
|
$
|
0.90
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Net earnings
|
$
|
—
|
|
|
$
|
97
|
|
|
$
|
130
|
|
|
$
|
698
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency translation adjustment—net of taxes
|
(30
|
)
|
|
(50
|
)
|
|
(20
|
)
|
|
(100
|
)
|
||||
|
Unrealized loss on securities—net of taxes
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Defined benefit plans—net of taxes
|
—
|
|
|
43
|
|
|
(3
|
)
|
|
47
|
|
||||
|
|
(30
|
)
|
|
(8
|
)
|
|
(23
|
)
|
|
(54
|
)
|
||||
|
Comprehensive (loss) income
|
(30
|
)
|
|
89
|
|
|
107
|
|
|
644
|
|
||||
|
Less: Comprehensive income attributable to noncontrolling interests
|
30
|
|
|
7
|
|
|
87
|
|
|
25
|
|
||||
|
Comprehensive (loss) income attributable to common stockholders
|
$
|
(60
|
)
|
|
$
|
82
|
|
|
$
|
20
|
|
|
$
|
619
|
|
|
|
(Unaudited)
|
|
|
||||
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
(in millions, except share
and per share amounts)
|
||||||
|
Assets
|
|
|
|
|
|
||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
1,554
|
|
|
$
|
286
|
|
|
Restricted cash
|
7
|
|
|
23
|
|
||
|
Accounts receivable—net
|
207
|
|
|
267
|
|
||
|
Inventories
|
312
|
|
|
321
|
|
||
|
Prepaid income taxes
|
830
|
|
|
185
|
|
||
|
Other current assets
|
21
|
|
|
45
|
|
||
|
Total current assets
|
2,931
|
|
|
1,127
|
|
||
|
Property, plant and equipment—net
|
9,725
|
|
|
8,539
|
|
||
|
Investments in affiliates
|
287
|
|
|
298
|
|
||
|
Goodwill
|
2,359
|
|
|
2,390
|
|
||
|
Other assets
|
330
|
|
|
329
|
|
||
|
Total assets
|
$
|
15,632
|
|
|
$
|
12,683
|
|
|
Liabilities and Equity
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses
|
$
|
843
|
|
|
$
|
918
|
|
|
Income taxes payable
|
1
|
|
|
5
|
|
||
|
Customer advances
|
86
|
|
|
162
|
|
||
|
Other current liabilities
|
36
|
|
|
130
|
|
||
|
Total current liabilities
|
966
|
|
|
1,215
|
|
||
|
Long-term debt
|
5,540
|
|
|
5,537
|
|
||
|
Deferred income taxes
|
1,642
|
|
|
916
|
|
||
|
Other liabilities
|
504
|
|
|
628
|
|
||
|
Equity:
|
|
|
|
|
|
||
|
Stockholders' equity:
|
|
|
|
|
|
||
|
Preferred stock—$0.01 par value, 50,000,000 shares authorized
|
—
|
|
|
—
|
|
||
|
Common stock—$0.01 par value, 500,000,000 shares authorized, 2016—235,503,291 shares issued and 2015—235,493,395 shares issued
|
2
|
|
|
2
|
|
||
|
Paid-in capital
|
1,390
|
|
|
1,378
|
|
||
|
Retained earnings
|
2,892
|
|
|
3,058
|
|
||
|
Treasury stock—at cost, 2016—2,390,122 shares and 2015—2,411,839 shares
|
(151
|
)
|
|
(153
|
)
|
||
|
Accumulated other comprehensive loss
|
(273
|
)
|
|
(250
|
)
|
||
|
Total stockholders' equity
|
3,860
|
|
|
4,035
|
|
||
|
Noncontrolling interests
|
3,120
|
|
|
352
|
|
||
|
Total equity
|
6,980
|
|
|
4,387
|
|
||
|
Total liabilities and equity
|
$
|
15,632
|
|
|
$
|
12,683
|
|
|
|
Common Stockholders
|
|
|
|
|
||||||||||||||||||||||||||
|
|
$0.01 Par
Value
Common
Stock
|
|
Treasury
Stock
|
|
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
Stockholders'
Equity
|
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||||||
|
|
(in millions, except per share amounts)
|
||||||||||||||||||||||||||||||
|
Balance as of December 31, 2014
|
$
|
2
|
|
|
$
|
(222
|
)
|
|
$
|
1,414
|
|
|
$
|
3,175
|
|
|
$
|
(160
|
)
|
|
$
|
4,209
|
|
|
$
|
363
|
|
|
$
|
4,572
|
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
673
|
|
|
—
|
|
|
673
|
|
|
25
|
|
|
698
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment—net of taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|
(100
|
)
|
|
—
|
|
|
(100
|
)
|
||||||||
|
Unrealized net loss on securities—net of taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||||
|
Defined benefit plans—net of taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|
47
|
|
|
—
|
|
|
47
|
|
||||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
619
|
|
|
25
|
|
|
644
|
|
||||||||
|
Purchases of treasury stock
|
—
|
|
|
(527
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(527
|
)
|
|
—
|
|
|
(527
|
)
|
||||||||
|
Retirement of treasury stock
|
—
|
|
|
597
|
|
|
(62
|
)
|
|
(535
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Acquisition of treasury stock under employee stock plans
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||||
|
Issuance of $0.01 par value common stock under employee stock plans
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
||||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||||||
|
Excess tax benefit from stock-based compensation
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||||
|
Cash dividends ($0.90 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
|
—
|
|
|
(212
|
)
|
|
—
|
|
|
(212
|
)
|
||||||||
|
Distributions declared to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
(32
|
)
|
||||||||
|
Balance as of September 30, 2015
|
$
|
2
|
|
|
$
|
(153
|
)
|
|
$
|
1,375
|
|
|
$
|
3,101
|
|
|
$
|
(214
|
)
|
|
$
|
4,111
|
|
|
$
|
356
|
|
|
$
|
4,467
|
|
|
Balance as of December 31, 2015
|
$
|
2
|
|
|
$
|
(153
|
)
|
|
$
|
1,378
|
|
|
$
|
3,058
|
|
|
$
|
(250
|
)
|
|
$
|
4,035
|
|
|
$
|
352
|
|
|
$
|
4,387
|
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|
87
|
|
|
130
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment—net of taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
||||||||
|
Defined benefit plans—net of taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||||
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
87
|
|
|
107
|
|
||||||||
|
Acquisition of treasury stock under employee stock plans
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||||
|
Issuance of $0.01 par value common stock under employee stock plans
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
||||||||
|
Cash dividends ($0.90 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(209
|
)
|
|
—
|
|
|
(209
|
)
|
|
—
|
|
|
(209
|
)
|
||||||||
|
Issuance of noncontrolling interest in CF Industries Nitrogen, LLC (CFN)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,792
|
|
|
2,792
|
|
||||||||
|
Distributions declared to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(111
|
)
|
|
(111
|
)
|
||||||||
|
Balance as of September 30, 2016
|
$
|
2
|
|
|
$
|
(151
|
)
|
|
$
|
1,390
|
|
|
$
|
2,892
|
|
|
$
|
(273
|
)
|
|
$
|
3,860
|
|
|
$
|
3,120
|
|
|
$
|
6,980
|
|
|
|
Nine months ended
September 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in millions)
|
||||||
|
Operating Activities:
|
|
|
|
|
|
||
|
Net earnings
|
$
|
130
|
|
|
$
|
698
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
475
|
|
|
348
|
|
||
|
Deferred income taxes
|
730
|
|
|
(6
|
)
|
||
|
Stock-based compensation expense
|
15
|
|
|
13
|
|
||
|
Unrealized (gain) loss on natural gas and foreign currency derivatives
|
(169
|
)
|
|
70
|
|
||
|
Unrealized loss on embedded derivative
|
22
|
|
|
—
|
|
||
|
Gain on remeasurement of CF Fertilisers UK investment
|
—
|
|
|
(94
|
)
|
||
|
Loss on sale of equity method investments
|
—
|
|
|
43
|
|
||
|
Loss on disposal of property, plant and equipment
|
8
|
|
|
18
|
|
||
|
Undistributed earnings of affiliates—net of taxes
|
—
|
|
|
(2
|
)
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Accounts receivable—net
|
55
|
|
|
16
|
|
||
|
Inventories
|
(4
|
)
|
|
(72
|
)
|
||
|
Accrued and prepaid income taxes
|
(665
|
)
|
|
(69
|
)
|
||
|
Accounts payable and accrued expenses
|
(7
|
)
|
|
32
|
|
||
|
Customer advances
|
(75
|
)
|
|
56
|
|
||
|
Other—net
|
76
|
|
|
23
|
|
||
|
Net cash provided by operating activities
|
591
|
|
|
1,074
|
|
||
|
Investing Activities:
|
|
|
|
|
|
||
|
Additions to property, plant and equipment
|
(1,819
|
)
|
|
(1,791
|
)
|
||
|
Proceeds from sale of property, plant and equipment
|
8
|
|
|
9
|
|
||
|
Proceeds from sale of equity method investment
|
—
|
|
|
13
|
|
||
|
Purchase of CF Fertilisers UK, net of cash acquired
|
—
|
|
|
(554
|
)
|
||
|
Withdrawals from restricted cash funds
|
16
|
|
|
60
|
|
||
|
Other—net
|
4
|
|
|
(36
|
)
|
||
|
Net cash used in investing activities
|
(1,791
|
)
|
|
(2,299
|
)
|
||
|
Financing Activities:
|
|
|
|
|
|
||
|
Proceeds from long-term borrowings
|
—
|
|
|
1,000
|
|
||
|
Proceeds from short-term borrowings
|
150
|
|
|
367
|
|
||
|
Payments of short-term borrowings
|
(150
|
)
|
|
(367
|
)
|
||
|
Financing fees
|
(11
|
)
|
|
(28
|
)
|
||
|
Dividends paid on common stock
|
(209
|
)
|
|
(212
|
)
|
||
|
Issuance of noncontrolling interest in CFN
|
2,800
|
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(111
|
)
|
|
(32
|
)
|
||
|
Purchases of treasury stock
|
—
|
|
|
(556
|
)
|
||
|
Issuances of common stock under employee stock plans
|
—
|
|
|
8
|
|
||
|
Shares withheld for taxes
|
—
|
|
|
(1
|
)
|
||
|
Net cash provided by financing activities
|
2,469
|
|
|
179
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
(1
|
)
|
|
(8
|
)
|
||
|
Increase (decrease) in cash and cash equivalents
|
1,268
|
|
|
(1,054
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
286
|
|
|
1,997
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
1,554
|
|
|
$
|
943
|
|
|
|
|
Original Valuation
|
|
Net Adjustments to Fair Value in 2015
|
|
Adjusted Valuation as of December 31, 2015
|
|
Net Adjustments to Fair Value in 2016
(1)
|
|
Final
Valuation
|
||||||||||
|
|
(in millions)
|
|||||||||||||||||||
|
Fair value of consideration transferred
|
$
|
570
|
|
|
$
|
—
|
|
|
$
|
570
|
|
|
$
|
—
|
|
|
$
|
570
|
|
|
|
Fair value of 50% of equity interest already held by the Company
|
570
|
|
|
—
|
|
|
570
|
|
|
—
|
|
|
570
|
|
||||||
|
Total fair value
|
$
|
1,140
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
|
|
Assets acquired and liabilities assumed
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Current assets
|
$
|
165
|
|
|
$
|
1
|
|
|
$
|
166
|
|
|
$
|
—
|
|
|
$
|
166
|
|
|
|
Property, plant and equipment
|
898
|
|
|
—
|
|
|
898
|
|
|
—
|
|
|
898
|
|
|||||
|
|
Goodwill
|
328
|
|
|
(8
|
)
|
|
320
|
|
|
4
|
|
|
324
|
|
|||||
|
|
Other assets
|
140
|
|
|
(1
|
)
|
|
139
|
|
|
—
|
|
|
139
|
|
|||||
|
|
Total assets acquired
|
1,531
|
|
|
(8
|
)
|
|
1,523
|
|
|
4
|
|
|
1,527
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Current liabilities
|
74
|
|
|
1
|
|
|
75
|
|
|
—
|
|
|
75
|
|
|||||
|
|
Deferred income taxes
|
129
|
|
|
(9
|
)
|
|
120
|
|
|
4
|
|
|
124
|
|
|||||
|
|
Other liabilities
|
188
|
|
|
—
|
|
|
188
|
|
|
—
|
|
|
188
|
|
|||||
|
|
Total liabilities assumed
|
391
|
|
|
(8
|
)
|
|
383
|
|
|
4
|
|
|
387
|
|
|||||
|
Total net assets acquired
|
$
|
1,140
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
|
$
|
—
|
|
|
$
|
1,140
|
|
|
|
(1)
|
In July 2016, final adjustments were made to the fair value of the assets acquired and liabilities assumed, which resulted in a corresponding
$4 million
increase to goodwill.
|
|
|
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in millions, except per share amounts)
|
||||||||||||||
|
Net (loss) earnings attributable to common stockholders
|
$
|
(30
|
)
|
|
$
|
90
|
|
|
$
|
43
|
|
|
$
|
673
|
|
|
Basic earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted-average common shares outstanding
|
233.1
|
|
|
233.1
|
|
|
233.2
|
|
|
236.0
|
|
||||
|
Net (loss) earnings attributable to common stockholders
|
$
|
(0.13
|
)
|
|
$
|
0.39
|
|
|
$
|
0.19
|
|
|
$
|
2.85
|
|
|
Diluted earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted-average common shares outstanding
|
233.1
|
|
|
233.1
|
|
|
233.2
|
|
|
236.0
|
|
||||
|
Dilutive common shares—stock options
|
—
|
|
|
0.9
|
|
|
0.3
|
|
|
0.9
|
|
||||
|
Diluted weighted-average shares outstanding
|
233.1
|
|
|
234.0
|
|
|
233.5
|
|
|
236.9
|
|
||||
|
Net (loss) earnings attributable to common stockholders
|
$
|
(0.13
|
)
|
|
$
|
0.39
|
|
|
$
|
0.19
|
|
|
$
|
2.84
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
(in millions)
|
||||||
|
Finished goods
|
$
|
280
|
|
|
$
|
286
|
|
|
Raw materials, spare parts and supplies
|
32
|
|
|
35
|
|
||
|
Total inventories
|
$
|
312
|
|
|
$
|
321
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
(in millions)
|
||||||
|
Land
|
$
|
66
|
|
|
$
|
68
|
|
|
Machinery and equipment
|
7,754
|
|
|
7,348
|
|
||
|
Buildings and improvements
|
342
|
|
|
271
|
|
||
|
Construction in progress
(1)
|
4,682
|
|
|
3,626
|
|
||
|
Property, plant and equipment
|
12,844
|
|
|
11,313
|
|
||
|
Less: Accumulated depreciation and amortization
|
3,119
|
|
|
2,774
|
|
||
|
Property, plant and equipment—net
|
$
|
9,725
|
|
|
$
|
8,539
|
|
|
(1)
|
As of
September 30, 2016
and
December 31, 2015
, we had construction in progress that was accrued but unpaid of
$426 million
and
$543 million
, respectively. These amounts included accruals related to our capacity expansion projects of
$384 million
and
$471 million
as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
|
Nine months ended
September 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in millions)
|
||||||
|
Net capitalized turnaround costs:
|
|
|
|
|
|
||
|
Beginning balance
|
$
|
220
|
|
|
$
|
153
|
|
|
Additions
|
60
|
|
|
100
|
|
||
|
Depreciation
|
(66
|
)
|
|
(47
|
)
|
||
|
Effect of exchange rate changes
|
2
|
|
|
(2
|
)
|
||
|
Ending balance
|
$
|
216
|
|
|
$
|
204
|
|
|
|
Ammonia
|
|
Granular Urea
|
|
UAN
|
|
AN
|
|
Other
|
|
Total
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Balance as of December 31, 2015
|
$
|
587
|
|
|
$
|
828
|
|
|
$
|
576
|
|
|
$
|
324
|
|
|
$
|
75
|
|
|
$
|
2,390
|
|
|
CF Fertilisers UK
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
1
|
|
|
4
|
|
||||||
|
Effect of exchange rate changes
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
(4
|
)
|
|
(35
|
)
|
||||||
|
Balance as of September 30, 2016
|
$
|
587
|
|
|
$
|
828
|
|
|
$
|
576
|
|
|
$
|
296
|
|
|
$
|
72
|
|
|
$
|
2,359
|
|
|
(1)
|
In July 2016, final adjustments were made to the fair value of the assets acquired and liabilities assumed in the acquisition of the remaining
50%
equity interest in CF Fertilisers UK not previously owned by us, which resulted in a corresponding
$4 million
increase to goodwill. See Note
3—Acquisitions
for additional information.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
$
|
129
|
|
|
$
|
(23
|
)
|
|
$
|
106
|
|
|
$
|
140
|
|
|
$
|
(18
|
)
|
|
$
|
122
|
|
|
TerraCair brand
|
10
|
|
|
(10
|
)
|
|
—
|
|
|
10
|
|
|
(10
|
)
|
|
—
|
|
||||||
|
Trade names
|
31
|
|
|
(2
|
)
|
|
29
|
|
|
35
|
|
|
(1
|
)
|
|
34
|
|
||||||
|
Total intangible assets
|
$
|
170
|
|
|
$
|
(35
|
)
|
|
$
|
135
|
|
|
$
|
185
|
|
|
$
|
(29
|
)
|
|
$
|
156
|
|
|
|
Estimated
Amortization
Expense
|
||
|
|
(in millions)
|
||
|
Remainder of 2016
|
$
|
2
|
|
|
2017
|
9
|
|
|
|
2018
|
9
|
|
|
|
2019
|
9
|
|
|
|
2020
|
9
|
|
|
|
2021
|
9
|
|
|
|
|
September 30, 2016
|
||||||||||||||
|
|
Cost Basis
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Cash
|
$
|
113
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
113
|
|
|
Cash equivalents:
|
|
|
|
|
|
|
|
||||||||
|
U.S. and Canadian government obligations
|
1,417
|
|
|
—
|
|
|
—
|
|
|
1,417
|
|
||||
|
Other debt securities
|
24
|
|
|
—
|
|
|
—
|
|
|
24
|
|
||||
|
Total cash and cash equivalents
|
$
|
1,554
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,554
|
|
|
Restricted cash
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
||||
|
Nonqualified employee benefit trusts
|
17
|
|
|
2
|
|
|
—
|
|
|
19
|
|
||||
|
|
December 31, 2015
|
||||||||||||||
|
|
Cost Basis
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Cash
|
$
|
71
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
71
|
|
|
Cash equivalents:
|
|
|
|
|
|
|
|
||||||||
|
U.S. and Canadian government obligations
|
190
|
|
|
—
|
|
|
—
|
|
|
190
|
|
||||
|
Other debt securities
|
25
|
|
|
—
|
|
|
—
|
|
|
25
|
|
||||
|
Total cash and cash equivalents
|
$
|
286
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
286
|
|
|
Restricted cash
|
23
|
|
|
—
|
|
|
—
|
|
|
23
|
|
||||
|
Nonqualified employee benefit trusts
|
18
|
|
|
1
|
|
|
—
|
|
|
19
|
|
||||
|
|
September 30, 2016
|
||||||||||||||
|
|
Total Fair
Value
|
|
Quoted Prices
in Active
Markets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Cash equivalents
|
$
|
1,441
|
|
|
$
|
1,441
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Restricted cash
|
7
|
|
|
7
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative assets
|
5
|
|
|
—
|
|
|
5
|
|
|
—
|
|
||||
|
Nonqualified employee benefit trusts
|
19
|
|
|
19
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative liabilities
|
(48
|
)
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
||||
|
Embedded derivative liability
|
(30
|
)
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
||||
|
|
December 31, 2015
|
||||||||||||||
|
|
Total Fair
Value
|
|
Quoted Prices
in Active
Markets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Cash equivalents
|
$
|
215
|
|
|
$
|
215
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Restricted cash
|
23
|
|
|
23
|
|
|
—
|
|
|
—
|
|
||||
|
Nonqualified employee benefit trusts
|
19
|
|
|
19
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative liabilities
|
(211
|
)
|
|
—
|
|
|
(211
|
)
|
|
—
|
|
||||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Long-term debt
|
$
|
5,540
|
|
|
$
|
5,810
|
|
|
$
|
5,537
|
|
|
$
|
5,456
|
|
|
•
|
We recorded income tax expense of
$42 million
related to the reversal of prior year U.S. manufacturing profits deductions due to the recapture of these benefits in the third quarter of 2016. The recapture results from our intention to carry back certain tax losses to prior years that will reduce the amount of the prior year U.S. manufacturing profits deduction that can be claimed.
|
|
•
|
We recorded a valuation allowance of
$21 million
against certain foreign deferred tax assets which increased income tax expense.
|
|
•
|
We recorded an income tax benefit of
$9 million
related to the impact of certain transaction costs which were treated as not being deductible for tax purposes in the prior year and are now tax deductible as a result of the termination of the proposed combination with certain businesses of OCI. See Note
3—Acquisitions
for additional information.
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Interest on borrowings
(1)
|
$
|
76
|
|
|
$
|
65
|
|
|
$
|
227
|
|
|
$
|
192
|
|
|
Fees on financing agreements
(1)(2)(3)
|
6
|
|
|
8
|
|
|
42
|
|
|
12
|
|
||||
|
Interest on tax liabilities
|
2
|
|
|
1
|
|
|
3
|
|
|
2
|
|
||||
|
Interest capitalized
|
(53
|
)
|
|
(44
|
)
|
|
(142
|
)
|
|
(113
|
)
|
||||
|
Total interest expense
|
$
|
31
|
|
|
$
|
30
|
|
|
$
|
130
|
|
|
$
|
93
|
|
|
(1)
|
See Note
12—Financing Agreements
for additional information.
|
|
(2)
|
Fees on financing agreements for the
nine
months ended
September 30, 2016
includes
$28 million
of fees related to the termination of the tranche B commitment under the bridge credit agreement as a result of the termination of the Combination Agreement. Fees on financing agreements for both the three and
nine
months ended
September 30, 2015
includes
$6 million
of accelerated amortization of deferred fees related to the termination in September 2015 of the tranche A commitment under the bridge credit agreement. See Note
3—Acquisitions
for additional information.
|
|
(3)
|
Fees on financing agreements for both the three and
nine
months ended
September 30, 2016
includes
$2 million
of accelerated amortization of deferred fees related to the amendment of our senior unsecured revolving credit agreement which reduced the revolving credit facility to
$1.5 billion
from
$2.0 billion
. See Note
12—Financing Agreements
for additional information.
|
|
•
|
a requirement that the interest coverage ratio (as defined in the Revolving Credit Agreement) as of the last day of any fiscal quarter not be less than
2.75
to 1.00 and
|
|
•
|
a requirement that the total leverage ratio (as defined in the Revolving Credit Agreement) as of the last day of any fiscal quarter not be greater than
|
|
▪
|
5.25
to 1.00 for the quarters ending September 30, 2016, December 31, 2016 and March 31, 2017;
|
|
▪
|
5.00
to 1.00 for the quarter ending June 30, 2017;
|
|
▪
|
4.75
to 1.00 for the quarter ending September 30, 2017;
|
|
▪
|
4.00
to 1.00 for the quarter ending December 31, 2017; and
|
|
▪
|
3.75
to 1.00 for the quarters ending after December 31, 2017.
|
|
|
Effective Interest Rate
|
|
September 30,
2016 |
|
December 31,
2015 |
||||||||||||
|
|
|
Principal
|
|
Carrying Amount
(1)
|
|
Principal
|
|
Carrying Amount
(1)(2)
|
|||||||||
|
|
|
|
(in millions)
|
||||||||||||||
|
Public Senior Notes:
|
|
|
|
|
|
|
|
|
|
||||||||
|
6.875% due 2018
|
7.344%
|
|
$
|
800
|
|
|
$
|
794
|
|
|
$
|
800
|
|
|
$
|
792
|
|
|
7.125% due 2020
|
7.529%
|
|
800
|
|
|
790
|
|
|
800
|
|
|
788
|
|
||||
|
3.450% due 2023
|
3.562%
|
|
750
|
|
|
745
|
|
|
750
|
|
|
745
|
|
||||
|
5.150% due 2034
|
5.279%
|
|
750
|
|
|
739
|
|
|
750
|
|
|
739
|
|
||||
|
4.950% due 2043
|
5.031%
|
|
750
|
|
|
741
|
|
|
750
|
|
|
741
|
|
||||
|
5.375% due 2044
|
5.465%
|
|
750
|
|
|
740
|
|
|
750
|
|
|
740
|
|
||||
|
Private Senior Notes:
|
|
|
|
|
|
|
|
|
|
||||||||
|
4.490% due 2022
|
4.664%
|
|
250
|
|
|
248
|
|
|
250
|
|
|
248
|
|
||||
|
4.930% due 2025
|
5.061%
|
|
500
|
|
|
495
|
|
|
500
|
|
|
496
|
|
||||
|
5.030% due 2027
|
5.145%
|
|
250
|
|
|
248
|
|
|
250
|
|
|
248
|
|
||||
|
Total long-term debt
|
|
|
$
|
5,600
|
|
|
$
|
5,540
|
|
|
$
|
5,600
|
|
|
$
|
5,537
|
|
|
(1)
|
Carrying amount is net of unamortized debt discount and deferred debt issuance costs. Total unamortized debt discount was
$7 million
as of both
September 30, 2016
and
December 31, 2015
, and total deferred debt issuance costs were
$52 million
and
$56 million
as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
(2)
|
In connection with our adoption of ASU No. 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs, carrying amounts as of December 31, 2015 have been retrospectively adjusted to include a direct deduction of deferred debt issuance costs of
$56 million
. Prior to the adoption, these costs were included in other assets on our consolidated balance sheets. See Note
2—New Accounting Standards
for additional information.
|
|
•
|
a requirement that the interest coverage ratio (as defined in the Note Purchase Agreement) as of the last day of any fiscal quarter not be less than
2.75
to 1.00 and
|
|
•
|
a requirement that the total leverage ratio (as defined in the Note Purchase Agreement) as of the last day of any fiscal quarter not be greater than
|
|
▪
|
5.25
to 1.00 for the quarters ending September 30, 2016, December 31, 2016 and March 31, 2017;
|
|
▪
|
5.00
to 1.00 for the quarter ending June 30, 2017;
|
|
▪
|
4.75
to 1.00 for the quarter ending September 30, 2017;
|
|
▪
|
4.00
to 1.00 for the quarter ending December 31, 2017; and
|
|
▪
|
3.75
to 1.00 for the quarters ending after December 31, 2017.
|
|
|
Unrealized gain (loss) recognized in income
|
||||||||
|
|
|
|
Three months ended
September 30, |
||||||
|
Location
|
|
2016
|
|
2015
|
|||||
|
|
|
|
(in millions)
|
||||||
|
Natural gas derivatives
|
Cost of sales
|
|
$
|
(21
|
)
|
|
$
|
(126
|
)
|
|
Foreign currency derivatives
|
Other operating—net
|
|
—
|
|
|
13
|
|
||
|
Unrealized losses recognized in income
|
|
$
|
(21
|
)
|
|
$
|
(113
|
)
|
|
|
|
Gain (loss) in income
|
||||||
|
|
Three months ended
September 30, |
||||||
|
All Derivatives
|
2016
|
|
2015
|
||||
|
|
(in millions)
|
||||||
|
Unrealized net losses
|
$
|
(21
|
)
|
|
$
|
(113
|
)
|
|
Realized net losses
|
(10
|
)
|
|
(16
|
)
|
||
|
Net derivative losses
|
$
|
(31
|
)
|
|
$
|
(129
|
)
|
|
|
Unrealized gain (loss) recognized in income
|
||||||||
|
|
|
|
Nine months ended
September 30, |
||||||
|
Location
|
|
2016
|
|
2015
|
|||||
|
|
|
|
(in millions)
|
||||||
|
Natural gas derivatives
|
Cost of sales
|
|
$
|
169
|
|
|
$
|
(79
|
)
|
|
Foreign currency derivatives
|
Other operating—net
|
|
(1
|
)
|
|
16
|
|
||
|
Unrealized gains recognized in income (losses)
|
|
$
|
168
|
|
|
$
|
(63
|
)
|
|
|
|
Gain (loss) in income
|
||||||
|
|
Nine months ended
September 30, |
||||||
|
All Derivatives
|
2016
|
|
2015
|
||||
|
|
(in millions)
|
||||||
|
Unrealized net gains (losses)
|
$
|
168
|
|
|
$
|
(63
|
)
|
|
Realized net losses
|
(125
|
)
|
|
(75
|
)
|
||
|
Net derivative gains (losses)
|
$
|
43
|
|
|
$
|
(138
|
)
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||||||
|
|
Balance Sheet
Location
|
|
September 30,
2016 |
|
December 31,
2015 |
|
Balance Sheet
Location
|
|
September 30,
2016 |
|
December 31,
2015 |
||||||||
|
|
|
|
(in millions)
|
|
|
|
(in millions)
|
||||||||||||
|
Foreign currency derivatives
|
Other current assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other current liabilities
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
Foreign currency derivatives
|
Other assets
|
|
—
|
|
|
—
|
|
|
Other liabilities
|
|
—
|
|
|
—
|
|
||||
|
Natural gas derivatives
|
Other current assets
|
|
4
|
|
|
—
|
|
|
Other current liabilities
|
|
(30
|
)
|
|
(130
|
)
|
||||
|
Natural gas derivatives
|
Other assets
|
|
1
|
|
|
—
|
|
|
Other liabilities
|
|
(17
|
)
|
|
(81
|
)
|
||||
|
Total derivatives
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
|
|
$
|
(48
|
)
|
|
$
|
(211
|
)
|
|
Current / Noncurrent totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Other current assets
|
|
$
|
4
|
|
|
$
|
—
|
|
|
Other current liabilities
|
|
$
|
(31
|
)
|
|
$
|
(130
|
)
|
|
|
Other assets
|
|
1
|
|
|
—
|
|
|
Other liabilities
|
|
(17
|
)
|
|
(81
|
)
|
||||
|
Total derivatives
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
|
|
$
|
(48
|
)
|
|
$
|
(211
|
)
|
|
|
Amounts
presented in
consolidated
balance
sheets
(1)
|
|
Gross amounts not offset in consolidated balance sheets
|
|
|
||||||||||
|
|
|
Financial
instruments
|
|
Cash
collateral
received
(pledged)
|
|
Net
amount
|
|||||||||
|
|
(in millions)
|
||||||||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total derivative assets
|
$
|
5
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total derivative liabilities
|
48
|
|
|
5
|
|
|
—
|
|
|
43
|
|
||||
|
Net derivative liabilities
|
$
|
(43
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(43
|
)
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total derivative assets
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total derivative liabilities
|
211
|
|
|
—
|
|
|
—
|
|
|
211
|
|
||||
|
Net derivative liabilities
|
$
|
(211
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(211
|
)
|
|
(1)
|
We report the fair values of our derivative assets and liabilities on a gross basis on our consolidated balance sheets. As a result, the gross amounts recognized and net amounts presented are the same.
|
|
|
Nine months ended
September 30, |
||||||||||||||
|
|
2016
|
|
2015
|
||||||||||||
|
|
CFN
|
|
TNCLP
|
|
Total
|
|
TNCLP
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
$
|
—
|
|
|
$
|
352
|
|
|
$
|
352
|
|
|
$
|
363
|
|
|
Issuance of noncontrolling interest in CFN
|
2,792
|
|
|
—
|
|
|
2,792
|
|
|
—
|
|
||||
|
Earnings attributable to noncontrolling interests
|
67
|
|
|
20
|
|
|
87
|
|
|
25
|
|
||||
|
Declaration of distributions payable
|
(79
|
)
|
|
(32
|
)
|
|
(111
|
)
|
|
(32
|
)
|
||||
|
Ending balance
|
$
|
2,780
|
|
|
$
|
340
|
|
|
$
|
3,120
|
|
|
$
|
356
|
|
|
Distributions payable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Declaration of distributions payable
|
79
|
|
|
32
|
|
|
111
|
|
|
32
|
|
||||
|
Distributions to noncontrolling interests
|
(79
|
)
|
|
(32
|
)
|
|
(111
|
)
|
|
(32
|
)
|
||||
|
Ending balance
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Foreign
Currency
Translation
Adjustment
|
|
Unrealized
Gain (Loss)
on
Securities
|
|
Unrealized
Gain (Loss)
on
Derivatives
|
|
Defined
Benefit
Plans
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Balance as of December 31, 2014
|
$
|
(41
|
)
|
|
$
|
1
|
|
|
$
|
5
|
|
|
$
|
(125
|
)
|
|
$
|
(160
|
)
|
|
Unrealized loss
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||
|
Loss arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|||||
|
Reclassification to earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
5
|
|
|||||
|
Impact of CF Fertilisers UK acquisition
|
9
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
47
|
|
|||||
|
Effect of exchange rate changes and deferred taxes
|
(109
|
)
|
|
—
|
|
|
—
|
|
|
8
|
|
|
(101
|
)
|
|||||
|
Balance as of September 30, 2015
|
$
|
(141
|
)
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
(78
|
)
|
|
$
|
(214
|
)
|
|
Balance as of December 31, 2015
|
$
|
(198
|
)
|
|
$
|
1
|
|
|
$
|
5
|
|
|
$
|
(58
|
)
|
|
$
|
(250
|
)
|
|
Loss arising during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||
|
Effect of exchange rate changes and deferred taxes
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|||||
|
Balance as of September 30, 2016
|
$
|
(218
|
)
|
|
$
|
1
|
|
|
$
|
5
|
|
|
$
|
(61
|
)
|
|
$
|
(273
|
)
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Foreign Currency Translation Adjustment
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
CF Fertilisers UK equity method investment remeasurement
(1)
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
Total before tax
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
||||
|
Tax effect
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net of tax
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
Defined Benefit Plans
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Amortization of prior service (benefit) cost
(2)
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
CF Fertilisers UK equity method investment remeasurement
(1)
|
—
|
|
|
38
|
|
|
—
|
|
|
38
|
|
||||
|
Amortization of net loss
(2)
|
1
|
|
|
2
|
|
|
1
|
|
|
6
|
|
||||
|
Total before tax
|
—
|
|
|
40
|
|
|
—
|
|
|
43
|
|
||||
|
Tax effect
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
||||
|
Net of tax
|
$
|
—
|
|
|
$
|
39
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
Total reclassifications for the period
|
$
|
—
|
|
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
(1)
|
Represents the amount that was reclassified from accumulated other comprehensive income (loss) into equity in earnings of non-operating affiliates—net of taxes as a result of the remeasurement to fair value of our initial
50%
equity interest in CF Fertilisers UK.
|
|
(2)
|
These components are included in the computation of net periodic pension cost and were reclassified from accumulated other comprehensive income (loss) into cost of sales and selling, general and administrative expenses.
|
|
|
|
|
|
|
|
|
|
|
|
Ammonia
|
|
Granular
Urea (1) |
|
UAN
(1)
|
|
AN
(1)
|
|
Other
(1)
|
|
Consolidated
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Three months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
145
|
|
|
$
|
167
|
|
|
$
|
212
|
|
|
$
|
103
|
|
|
$
|
53
|
|
|
$
|
680
|
|
|
Cost of sales
|
149
|
|
|
152
|
|
|
218
|
|
|
114
|
|
|
45
|
|
|
678
|
|
||||||
|
Gross margin
|
$
|
(4
|
)
|
|
$
|
15
|
|
|
$
|
(6
|
)
|
|
$
|
(11
|
)
|
|
$
|
8
|
|
|
2
|
|
|
|
Total other operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101
|
|
|||||||
|
Equity in losses of operating affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|||||||
|
Operating loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(101
|
)
|
||||||
|
Three months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
261
|
|
|
$
|
171
|
|
|
$
|
349
|
|
|
$
|
80
|
|
|
$
|
67
|
|
|
$
|
928
|
|
|
Cost of sales
|
207
|
|
|
132
|
|
|
276
|
|
|
97
|
|
|
51
|
|
|
763
|
|
||||||
|
Gross margin
|
$
|
54
|
|
|
$
|
39
|
|
|
$
|
73
|
|
|
$
|
(17
|
)
|
|
$
|
16
|
|
|
165
|
|
|
|
Total other operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
112
|
|
|||||||
|
Equity in earnings of operating affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|||||||
|
Operating earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
59
|
|
||||||
|
|
Ammonia
|
|
Granular
Urea
(1)
|
|
UAN
(1)
|
|
AN
(1)
|
|
Other
(1)
|
|
Consolidated
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
770
|
|
|
$
|
642
|
|
|
$
|
891
|
|
|
$
|
318
|
|
|
$
|
197
|
|
|
$
|
2,818
|
|
|
Cost of sales
|
505
|
|
|
445
|
|
|
646
|
|
|
316
|
|
|
160
|
|
|
2,072
|
|
||||||
|
Gross margin
|
$
|
265
|
|
|
$
|
197
|
|
|
$
|
245
|
|
|
$
|
2
|
|
|
$
|
37
|
|
|
746
|
|
|
|
Total other operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
501
|
|
|||||||
|
Equity in losses of operating affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11
|
)
|
|||||||
|
Operating earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
234
|
|
||||||
|
Nine months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
1,148
|
|
|
$
|
594
|
|
|
$
|
1,112
|
|
|
$
|
179
|
|
|
$
|
160
|
|
|
$
|
3,193
|
|
|
Cost of sales
|
635
|
|
|
324
|
|
|
678
|
|
|
179
|
|
|
110
|
|
|
1,926
|
|
||||||
|
Gross margin
|
$
|
513
|
|
|
$
|
270
|
|
|
$
|
434
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
1,267
|
|
|
|
Total other operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
231
|
|
|||||||
|
Equity in earnings of operating affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|||||||
|
Operating earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,056
|
|
||||||
|
(1)
|
The cost of the products that are upgraded into other products is transferred at cost into the upgraded product results.
|
|
|
Three months ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
80
|
|
|
$
|
713
|
|
|
$
|
(113
|
)
|
|
$
|
680
|
|
|
Cost of sales
|
—
|
|
|
35
|
|
|
756
|
|
|
(113
|
)
|
|
678
|
|
|||||
|
Gross margin
|
—
|
|
|
45
|
|
|
(43
|
)
|
|
—
|
|
|
2
|
|
|||||
|
Selling, general and administrative expenses
|
1
|
|
|
4
|
|
|
39
|
|
|
—
|
|
|
44
|
|
|||||
|
Other operating—net
|
—
|
|
|
5
|
|
|
52
|
|
|
—
|
|
|
57
|
|
|||||
|
Total other operating costs and expenses
|
1
|
|
|
9
|
|
|
91
|
|
|
—
|
|
|
101
|
|
|||||
|
Equity in loss of operating affiliates
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||
|
Operating (loss) earnings
|
(1
|
)
|
|
36
|
|
|
(136
|
)
|
|
—
|
|
|
(101
|
)
|
|||||
|
Interest expense
|
—
|
|
|
86
|
|
|
(38
|
)
|
|
(17
|
)
|
|
31
|
|
|||||
|
Interest income
|
—
|
|
|
(12
|
)
|
|
(7
|
)
|
|
17
|
|
|
(2
|
)
|
|||||
|
Net loss of wholly owned subsidiaries
|
39
|
|
|
1
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|||||
|
Other non-operating—net
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Loss before income taxes
|
(40
|
)
|
|
(39
|
)
|
|
(92
|
)
|
|
40
|
|
|
(131
|
)
|
|||||
|
Income tax benefit
|
(10
|
)
|
|
—
|
|
|
(121
|
)
|
|
—
|
|
|
(131
|
)
|
|||||
|
Net (loss) earnings
|
(30
|
)
|
|
(39
|
)
|
|
29
|
|
|
40
|
|
|
—
|
|
|||||
|
Less: Net earnings attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
|||||
|
Net loss attributable to common stockholders
|
$
|
(30
|
)
|
|
$
|
(39
|
)
|
|
$
|
(1
|
)
|
|
$
|
40
|
|
|
$
|
(30
|
)
|
|
|
Three months ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net (loss) earnings
|
$
|
(30
|
)
|
|
$
|
(39
|
)
|
|
$
|
29
|
|
|
$
|
40
|
|
|
$
|
—
|
|
|
Other comprehensive loss
|
(30
|
)
|
|
(30
|
)
|
|
(30
|
)
|
|
60
|
|
|
(30
|
)
|
|||||
|
Comprehensive loss
|
(60
|
)
|
|
(69
|
)
|
|
(1
|
)
|
|
100
|
|
|
(30
|
)
|
|||||
|
Less: Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
|||||
|
Comprehensive loss attributable to common stockholders
|
$
|
(60
|
)
|
|
$
|
(69
|
)
|
|
$
|
(31
|
)
|
|
$
|
100
|
|
|
$
|
(60
|
)
|
|
|
Nine months ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
283
|
|
|
$
|
2,942
|
|
|
$
|
(407
|
)
|
|
$
|
2,818
|
|
|
Cost of sales
|
—
|
|
|
161
|
|
|
2,318
|
|
|
(407
|
)
|
|
2,072
|
|
|||||
|
Gross margin
|
—
|
|
|
122
|
|
|
624
|
|
|
—
|
|
|
746
|
|
|||||
|
Selling, general and administrative expenses
|
3
|
|
|
8
|
|
|
130
|
|
|
—
|
|
|
141
|
|
|||||
|
Transaction costs
|
(46
|
)
|
|
—
|
|
|
225
|
|
|
—
|
|
|
179
|
|
|||||
|
Other operating—net
|
—
|
|
|
5
|
|
|
176
|
|
|
—
|
|
|
181
|
|
|||||
|
Total other operating costs and expenses
|
(43
|
)
|
|
13
|
|
|
531
|
|
|
—
|
|
|
501
|
|
|||||
|
Equity in loss of operating affiliates
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|||||
|
Operating earnings
|
43
|
|
|
109
|
|
|
82
|
|
|
—
|
|
|
234
|
|
|||||
|
Interest expense
|
—
|
|
|
248
|
|
|
(59
|
)
|
|
(59
|
)
|
|
130
|
|
|||||
|
Interest income
|
—
|
|
|
(42
|
)
|
|
(21
|
)
|
|
59
|
|
|
(4
|
)
|
|||||
|
Net earnings of wholly owned subsidiaries
|
(16
|
)
|
|
(76
|
)
|
|
—
|
|
|
92
|
|
|
—
|
|
|||||
|
Other non-operating—net
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
Earnings (loss) before income taxes
|
59
|
|
|
(21
|
)
|
|
163
|
|
|
(92
|
)
|
|
109
|
|
|||||
|
Income tax provision (benefit)
|
16
|
|
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|||||
|
Net earnings
|
43
|
|
|
16
|
|
|
163
|
|
|
(92
|
)
|
|
130
|
|
|||||
|
Less: Net earnings attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
87
|
|
|
—
|
|
|
87
|
|
|||||
|
Net earnings attributable to common stockholders
|
$
|
43
|
|
|
$
|
16
|
|
|
$
|
76
|
|
|
$
|
(92
|
)
|
|
$
|
43
|
|
|
|
Nine months ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net earnings
|
$
|
43
|
|
|
$
|
16
|
|
|
$
|
163
|
|
|
$
|
(92
|
)
|
|
$
|
130
|
|
|
Other comprehensive loss
|
(23
|
)
|
|
(23
|
)
|
|
(23
|
)
|
|
46
|
|
|
(23
|
)
|
|||||
|
Comprehensive income (loss)
|
20
|
|
|
(7
|
)
|
|
140
|
|
|
(46
|
)
|
|
107
|
|
|||||
|
Less: Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
87
|
|
|
—
|
|
|
87
|
|
|||||
|
Comprehensive income (loss) attributable to common stockholders
|
$
|
20
|
|
|
$
|
(7
|
)
|
|
$
|
53
|
|
|
$
|
(46
|
)
|
|
$
|
20
|
|
|
|
Three months ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
78
|
|
|
$
|
983
|
|
|
$
|
(133
|
)
|
|
$
|
928
|
|
|
Cost of sales
|
—
|
|
|
84
|
|
|
812
|
|
|
(133
|
)
|
|
763
|
|
|||||
|
Gross margin
|
—
|
|
|
(6
|
)
|
|
171
|
|
|
—
|
|
|
165
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
3
|
|
|
39
|
|
|
—
|
|
|
42
|
|
|||||
|
Transaction costs
|
30
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
37
|
|
|||||
|
Other operating—net
|
—
|
|
|
(4
|
)
|
|
37
|
|
|
—
|
|
|
33
|
|
|||||
|
Total other operating costs and expenses
|
30
|
|
|
(1
|
)
|
|
83
|
|
|
—
|
|
|
112
|
|
|||||
|
Equity in earnings of operating affiliates
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||
|
Operating (loss) earnings
|
(30
|
)
|
|
(5
|
)
|
|
94
|
|
|
—
|
|
|
59
|
|
|||||
|
Interest expense
|
—
|
|
|
74
|
|
|
(21
|
)
|
|
(23
|
)
|
|
30
|
|
|||||
|
Interest income
|
—
|
|
|
(22
|
)
|
|
(1
|
)
|
|
23
|
|
|
—
|
|
|||||
|
Net earnings of wholly owned subsidiaries
|
(109
|
)
|
|
(143
|
)
|
|
—
|
|
|
252
|
|
|
—
|
|
|||||
|
Other non-operating—net
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|||||
|
Earnings before income taxes and equity in earnings of non-operating affiliates
|
79
|
|
|
86
|
|
|
111
|
|
|
(252
|
)
|
|
24
|
|
|||||
|
Income tax (benefit) provision
|
(11
|
)
|
|
(24
|
)
|
|
55
|
|
|
—
|
|
|
20
|
|
|||||
|
Equity in earnings of non-operating affiliates—net of taxes
|
—
|
|
|
—
|
|
|
93
|
|
|
—
|
|
|
93
|
|
|||||
|
Net earnings
|
90
|
|
|
110
|
|
|
149
|
|
|
(252
|
)
|
|
97
|
|
|||||
|
Less: Net earnings attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||
|
Net earnings attributable to common stockholders
|
$
|
90
|
|
|
$
|
110
|
|
|
$
|
142
|
|
|
$
|
(252
|
)
|
|
$
|
90
|
|
|
|
Three months ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net earnings
|
$
|
90
|
|
|
$
|
110
|
|
|
$
|
149
|
|
|
$
|
(252
|
)
|
|
$
|
97
|
|
|
Other comprehensive loss
|
(7
|
)
|
|
(8
|
)
|
|
(9
|
)
|
|
16
|
|
|
(8
|
)
|
|||||
|
Comprehensive income
|
83
|
|
|
102
|
|
|
140
|
|
|
(236
|
)
|
|
89
|
|
|||||
|
Less: Comprehensive income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||
|
Comprehensive income attributable to common stockholders
|
$
|
83
|
|
|
$
|
102
|
|
|
$
|
133
|
|
|
$
|
(236
|
)
|
|
$
|
82
|
|
|
|
Nine months ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net sales
|
$
|
—
|
|
|
$
|
270
|
|
|
$
|
3,380
|
|
|
$
|
(457
|
)
|
|
$
|
3,193
|
|
|
Cost of sales
|
—
|
|
|
276
|
|
|
2,107
|
|
|
(457
|
)
|
|
1,926
|
|
|||||
|
Gross margin
|
—
|
|
|
(6
|
)
|
|
1,273
|
|
|
—
|
|
|
1,267
|
|
|||||
|
Selling, general and administrative expenses
|
2
|
|
|
4
|
|
|
114
|
|
|
—
|
|
|
120
|
|
|||||
|
Transaction costs
|
30
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
37
|
|
|||||
|
Other operating—net
|
—
|
|
|
(9
|
)
|
|
83
|
|
|
—
|
|
|
74
|
|
|||||
|
Total other operating costs and expenses
|
32
|
|
|
(5
|
)
|
|
204
|
|
|
—
|
|
|
231
|
|
|||||
|
Equity in earnings of operating affiliates
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
|
20
|
|
|||||
|
Operating (loss) earnings
|
(32
|
)
|
|
(1
|
)
|
|
1,089
|
|
|
—
|
|
|
1,056
|
|
|||||
|
Interest expense
|
—
|
|
|
205
|
|
|
(74
|
)
|
|
(38
|
)
|
|
93
|
|
|||||
|
Interest income
|
—
|
|
|
(37
|
)
|
|
(2
|
)
|
|
38
|
|
|
(1
|
)
|
|||||
|
Net earnings of wholly owned subsidiaries
|
(693
|
)
|
|
(800
|
)
|
|
—
|
|
|
1,493
|
|
|
—
|
|
|||||
|
Other non-operating—net
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|||||
|
Earnings before income taxes and equity in earnings of non-operating affiliates
|
661
|
|
|
631
|
|
|
1,160
|
|
|
(1,493
|
)
|
|
959
|
|
|||||
|
Income tax (benefit) provision
|
(12
|
)
|
|
(63
|
)
|
|
408
|
|
|
—
|
|
|
333
|
|
|||||
|
Equity in earnings of non-operating affiliates—net of taxes
|
—
|
|
|
—
|
|
|
72
|
|
|
—
|
|
|
72
|
|
|||||
|
Net earnings
|
673
|
|
|
694
|
|
|
824
|
|
|
(1,493
|
)
|
|
698
|
|
|||||
|
Less: Net earnings attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|||||
|
Net earnings attributable to common stockholders
|
$
|
673
|
|
|
$
|
694
|
|
|
$
|
799
|
|
|
$
|
(1,493
|
)
|
|
$
|
673
|
|
|
|
Nine months ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Net earnings
|
$
|
673
|
|
|
$
|
694
|
|
|
$
|
824
|
|
|
$
|
(1,493
|
)
|
|
$
|
698
|
|
|
Other comprehensive loss
|
(53
|
)
|
|
(54
|
)
|
|
(54
|
)
|
|
107
|
|
|
(54
|
)
|
|||||
|
Comprehensive income
|
620
|
|
|
640
|
|
|
770
|
|
|
(1,386
|
)
|
|
644
|
|
|||||
|
Less: Comprehensive income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|||||
|
Comprehensive income attributable to common stockholders
|
$
|
620
|
|
|
$
|
640
|
|
|
$
|
745
|
|
|
$
|
(1,386
|
)
|
|
$
|
619
|
|
|
|
September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
and
Reclassifications
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
1,549
|
|
|
$
|
—
|
|
|
$
|
1,554
|
|
|
Restricted cash
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||
|
Accounts and notes receivable—net
|
—
|
|
|
1,316
|
|
|
1,517
|
|
|
(2,626
|
)
|
|
207
|
|
|||||
|
Inventories
|
—
|
|
|
—
|
|
|
312
|
|
|
—
|
|
|
312
|
|
|||||
|
Prepaid income taxes
|
—
|
|
|
—
|
|
|
830
|
|
|
—
|
|
|
830
|
|
|||||
|
Other current assets
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
21
|
|
|||||
|
Total current assets
|
—
|
|
|
1,321
|
|
|
4,236
|
|
|
(2,626
|
)
|
|
2,931
|
|
|||||
|
Property, plant and equipment—net
|
—
|
|
|
—
|
|
|
9,725
|
|
|
—
|
|
|
9,725
|
|
|||||
|
Investments in affiliates
|
4,156
|
|
|
9,632
|
|
|
287
|
|
|
(13,788
|
)
|
|
287
|
|
|||||
|
Due from affiliates
|
571
|
|
|
—
|
|
|
2
|
|
|
(573
|
)
|
|
—
|
|
|||||
|
Goodwill
|
—
|
|
|
—
|
|
|
2,359
|
|
|
—
|
|
|
2,359
|
|
|||||
|
Other assets
|
—
|
|
|
18
|
|
|
312
|
|
|
—
|
|
|
330
|
|
|||||
|
Total assets
|
$
|
4,727
|
|
|
$
|
10,971
|
|
|
$
|
16,921
|
|
|
$
|
(16,987
|
)
|
|
$
|
15,632
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts and notes payable and accrued expenses
|
$
|
867
|
|
|
$
|
556
|
|
|
$
|
2,046
|
|
|
$
|
(2,626
|
)
|
|
$
|
843
|
|
|
Income taxes payable
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Customer advances
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
86
|
|
|||||
|
Other current liabilities
|
—
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
36
|
|
|||||
|
Total current liabilities
|
867
|
|
|
556
|
|
|
2,169
|
|
|
(2,626
|
)
|
|
966
|
|
|||||
|
Long-term debt
|
—
|
|
|
5,540
|
|
|
—
|
|
|
—
|
|
|
5,540
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
81
|
|
|
1,561
|
|
|
—
|
|
|
1,642
|
|
|||||
|
Due to affiliates
|
—
|
|
|
573
|
|
|
—
|
|
|
(573
|
)
|
|
—
|
|
|||||
|
Other liabilities
|
—
|
|
|
65
|
|
|
439
|
|
|
—
|
|
|
504
|
|
|||||
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
16
|
|
|
(16
|
)
|
|
—
|
|
|||||
|
Common stock
|
2
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
2
|
|
|||||
|
Paid-in capital
|
1,390
|
|
|
(13
|
)
|
|
9,936
|
|
|
(9,923
|
)
|
|
1,390
|
|
|||||
|
Retained earnings
|
2,892
|
|
|
4,442
|
|
|
(48
|
)
|
|
(4,394
|
)
|
|
2,892
|
|
|||||
|
Treasury stock
|
(151
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(151
|
)
|
|||||
|
Accumulated other comprehensive loss
|
(273
|
)
|
|
(273
|
)
|
|
(273
|
)
|
|
546
|
|
|
(273
|
)
|
|||||
|
Total stockholders' equity
|
3,860
|
|
|
4,156
|
|
|
9,632
|
|
|
(13,788
|
)
|
|
3,860
|
|
|||||
|
Noncontrolling interests
|
—
|
|
|
—
|
|
|
3,120
|
|
|
—
|
|
|
3,120
|
|
|||||
|
Total equity
|
3,860
|
|
|
4,156
|
|
|
12,752
|
|
|
(13,788
|
)
|
|
6,980
|
|
|||||
|
Total liabilities and equity
|
$
|
4,727
|
|
|
$
|
10,971
|
|
|
$
|
16,921
|
|
|
$
|
(16,987
|
)
|
|
$
|
15,632
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
and
Reclassifications
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
286
|
|
|
Restricted cash
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
|||||
|
Accounts and notes receivable—net
|
1
|
|
|
2,987
|
|
|
1,565
|
|
|
(4,286
|
)
|
|
267
|
|
|||||
|
Inventories
|
—
|
|
|
—
|
|
|
321
|
|
|
—
|
|
|
321
|
|
|||||
|
Prepaid income taxes
|
—
|
|
|
—
|
|
|
185
|
|
|
—
|
|
|
185
|
|
|||||
|
Other current assets
|
—
|
|
|
24
|
|
|
21
|
|
|
—
|
|
|
45
|
|
|||||
|
Total current assets
|
2
|
|
|
3,011
|
|
|
2,400
|
|
|
(4,286
|
)
|
|
1,127
|
|
|||||
|
Property, plant and equipment—net
|
—
|
|
|
—
|
|
|
8,539
|
|
|
—
|
|
|
8,539
|
|
|||||
|
Investments in affiliates
|
4,303
|
|
|
8,148
|
|
|
298
|
|
|
(12,451
|
)
|
|
298
|
|
|||||
|
Due from affiliates
|
571
|
|
|
—
|
|
|
2
|
|
|
(573
|
)
|
|
—
|
|
|||||
|
Goodwill
|
—
|
|
|
—
|
|
|
2,390
|
|
|
—
|
|
|
2,390
|
|
|||||
|
Other assets
|
—
|
|
|
19
|
|
|
310
|
|
|
—
|
|
|
329
|
|
|||||
|
Total assets
|
$
|
4,876
|
|
|
$
|
11,178
|
|
|
$
|
13,939
|
|
|
$
|
(17,310
|
)
|
|
$
|
12,683
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts and notes payable and accrued expenses
|
$
|
841
|
|
|
$
|
648
|
|
|
$
|
3,715
|
|
|
$
|
(4,286
|
)
|
|
$
|
918
|
|
|
Income taxes payable
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|||||
|
Customer advances
|
—
|
|
|
—
|
|
|
162
|
|
|
—
|
|
|
162
|
|
|||||
|
Other current liabilities
|
—
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
130
|
|
|||||
|
Total current liabilities
|
841
|
|
|
648
|
|
|
4,012
|
|
|
(4,286
|
)
|
|
1,215
|
|
|||||
|
Long-term debt
|
—
|
|
|
5,537
|
|
|
—
|
|
|
—
|
|
|
5,537
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
52
|
|
|
864
|
|
|
—
|
|
|
916
|
|
|||||
|
Due to affiliates
|
—
|
|
|
573
|
|
|
—
|
|
|
(573
|
)
|
|
—
|
|
|||||
|
Other liabilities
|
—
|
|
|
66
|
|
|
562
|
|
|
—
|
|
|
628
|
|
|||||
|
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
17
|
|
|
(17
|
)
|
|
—
|
|
|||||
|
Common stock
|
2
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
2
|
|
|||||
|
Paid-in capital
|
1,378
|
|
|
(13
|
)
|
|
8,365
|
|
|
(8,352
|
)
|
|
1,378
|
|
|||||
|
Retained earnings
|
3,058
|
|
|
4,565
|
|
|
16
|
|
|
(4,581
|
)
|
|
3,058
|
|
|||||
|
Treasury stock
|
(153
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(153
|
)
|
|||||
|
Accumulated other comprehensive loss
|
(250
|
)
|
|
(250
|
)
|
|
(250
|
)
|
|
500
|
|
|
(250
|
)
|
|||||
|
Total stockholders' equity
|
4,035
|
|
|
4,302
|
|
|
8,149
|
|
|
(12,451
|
)
|
|
4,035
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
352
|
|
|
—
|
|
|
352
|
|
|||||
|
Total equity
|
4,035
|
|
|
4,302
|
|
|
8,501
|
|
|
(12,451
|
)
|
|
4,387
|
|
|||||
|
Total liabilities and equity
|
$
|
4,876
|
|
|
$
|
11,178
|
|
|
$
|
13,939
|
|
|
$
|
(17,310
|
)
|
|
$
|
12,683
|
|
|
|
Nine months ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net earnings
|
$
|
43
|
|
|
$
|
16
|
|
|
$
|
163
|
|
|
$
|
(92
|
)
|
|
$
|
130
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Depreciation and amortization
|
—
|
|
|
9
|
|
|
466
|
|
|
—
|
|
|
475
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
29
|
|
|
701
|
|
|
—
|
|
|
730
|
|
|||||
|
Stock-based compensation expense
|
14
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
15
|
|
|||||
|
Unrealized gain on natural gas and foreign currency derivatives
|
—
|
|
|
—
|
|
|
(169
|
)
|
|
—
|
|
|
(169
|
)
|
|||||
|
Unrealized loss on embedded derivative
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
|||||
|
Loss on disposal of property, plant and equipment
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|||||
|
Undistributed earnings of affiliates—net
|
(16
|
)
|
|
(76
|
)
|
|
—
|
|
|
92
|
|
|
—
|
|
|||||
|
Changes in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts and notes receivable—net
|
1
|
|
|
178
|
|
|
(61
|
)
|
|
(63
|
)
|
|
55
|
|
|||||
|
Inventories
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||
|
Accrued and prepaid income taxes
|
—
|
|
|
—
|
|
|
(665
|
)
|
|
—
|
|
|
(665
|
)
|
|||||
|
Accounts and notes payable and accrued expenses
|
(9
|
)
|
|
(34
|
)
|
|
(27
|
)
|
|
63
|
|
|
(7
|
)
|
|||||
|
Customer advances
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|
(75
|
)
|
|||||
|
Other—net
|
—
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
76
|
|
|||||
|
Net cash provided by operating activities
|
33
|
|
|
122
|
|
|
436
|
|
|
—
|
|
|
591
|
|
|||||
|
Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Additions to property, plant and equipment
|
—
|
|
|
—
|
|
|
(1,819
|
)
|
|
—
|
|
|
(1,819
|
)
|
|||||
|
Proceeds from sale of property, plant and equipment
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|||||
|
Withdrawals from restricted cash funds
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|||||
|
Other—net
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
|||||
|
Net cash used in investing activities
|
—
|
|
|
—
|
|
|
(1,791
|
)
|
|
—
|
|
|
(1,791
|
)
|
|||||
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Short-term debt—net
|
35
|
|
|
(112
|
)
|
|
77
|
|
|
—
|
|
|
—
|
|
|||||
|
Financing fees
|
—
|
|
|
(5
|
)
|
|
(6
|
)
|
|
—
|
|
|
(11
|
)
|
|||||
|
Dividends paid on common stock
|
(209
|
)
|
|
(140
|
)
|
|
(140
|
)
|
|
280
|
|
|
(209
|
)
|
|||||
|
Dividends to/from affiliates
|
140
|
|
|
140
|
|
|
—
|
|
|
(280
|
)
|
|
—
|
|
|||||
|
Issuance of noncontrolling interest in CFN
|
—
|
|
|
—
|
|
|
2,800
|
|
|
—
|
|
|
2,800
|
|
|||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
(111
|
)
|
|
—
|
|
|
(111
|
)
|
|||||
|
Net cash (used in) provided by financing activities
|
(34
|
)
|
|
(117
|
)
|
|
2,620
|
|
|
—
|
|
|
2,469
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
(Decrease) increase in cash and cash equivalents
|
(1
|
)
|
|
5
|
|
|
1,264
|
|
|
—
|
|
|
1,268
|
|
|||||
|
Cash and cash equivalents at beginning of period
|
1
|
|
|
—
|
|
|
285
|
|
|
—
|
|
|
286
|
|
|||||
|
Cash and cash equivalents at end of period
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
1,549
|
|
|
$
|
—
|
|
|
$
|
1,554
|
|
|
|
Nine months ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
CF Industries
|
|
Other
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
(in millions)
|
||||||||||||||||||
|
Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net earnings
|
$
|
673
|
|
|
$
|
694
|
|
|
$
|
824
|
|
|
$
|
(1,493
|
)
|
|
$
|
698
|
|
|
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Depreciation and amortization
|
—
|
|
|
11
|
|
|
337
|
|
|
—
|
|
|
348
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
30
|
|
|
(36
|
)
|
|
—
|
|
|
(6
|
)
|
|||||
|
Stock-based compensation expense
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|||||
|
Unrealized gain on natural gas and foreign currency derivatives
|
—
|
|
|
—
|
|
|
70
|
|
|
—
|
|
|
70
|
|
|||||
|
Loss on sale of equity method investments
|
—
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|||||
|
Gain on remeasurement of CF Fertilisers UK investment
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
—
|
|
|
(94
|
)
|
|||||
|
Loss on disposal of property, plant and equipment
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||
|
Undistributed earnings of affiliates—net
|
(693
|
)
|
|
(800
|
)
|
|
(2
|
)
|
|
1,493
|
|
|
(2
|
)
|
|||||
|
Due to/from affiliates—net
|
2
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Changes in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts and notes receivable—net
|
—
|
|
|
18
|
|
|
141
|
|
|
(143
|
)
|
|
16
|
|
|||||
|
Inventories
|
—
|
|
|
—
|
|
|
(72
|
)
|
|
—
|
|
|
(72
|
)
|
|||||
|
Accrued and prepaid income taxes
|
2
|
|
|
(10
|
)
|
|
(61
|
)
|
|
—
|
|
|
(69
|
)
|
|||||
|
Accounts and notes payable and accrued expenses
|
6
|
|
|
(79
|
)
|
|
(38
|
)
|
|
143
|
|
|
32
|
|
|||||
|
Customer advances
|
—
|
|
|
—
|
|
|
56
|
|
|
—
|
|
|
56
|
|
|||||
|
Other—net
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
|||||
|
Net cash provided by (used in) operating activities
|
3
|
|
|
(136
|
)
|
|
1,207
|
|
|
—
|
|
|
1,074
|
|
|||||
|
Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Additions to property, plant and equipment
|
—
|
|
|
—
|
|
|
(1,791
|
)
|
|
—
|
|
|
(1,791
|
)
|
|||||
|
Proceeds from sale of property, plant and equipment
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|||||
|
Proceeds from sale of equity method investment
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
|||||
|
Purchase of CF Fertilisers UK, net of cash acquired
|
—
|
|
|
—
|
|
|
(554
|
)
|
|
—
|
|
|
(554
|
)
|
|||||
|
Withdrawals from restricted cash funds
|
—
|
|
|
—
|
|
|
60
|
|
|
—
|
|
|
60
|
|
|||||
|
Other—net
|
—
|
|
|
(82
|
)
|
|
(36
|
)
|
|
82
|
|
|
(36
|
)
|
|||||
|
Net cash used in investing activities
|
—
|
|
|
(82
|
)
|
|
(2,299
|
)
|
|
82
|
|
|
(2,299
|
)
|
|||||
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Proceeds from long-term borrowings
|
—
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|||||
|
Short-term debt—net
|
546
|
|
|
(856
|
)
|
|
310
|
|
|
—
|
|
|
—
|
|
|||||
|
Financing fees
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|||||
|
Dividends paid on common stock
|
(212
|
)
|
|
(212
|
)
|
|
(212
|
)
|
|
424
|
|
|
(212
|
)
|
|||||
|
Dividends to/from affiliates
|
212
|
|
|
212
|
|
|
—
|
|
|
(424
|
)
|
|
—
|
|
|||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
|||||
|
Purchases of treasury stock
|
(556
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(556
|
)
|
|||||
|
Issuances of common stock under employee stock plans
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||
|
Shares withheld for taxes
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
Other—net
|
—
|
|
|
—
|
|
|
82
|
|
|
(82
|
)
|
|
—
|
|
|||||
|
Net cash (used in) provided by financing activities
|
(2
|
)
|
|
116
|
|
|
147
|
|
|
(82
|
)
|
|
179
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
1
|
|
|
(102
|
)
|
|
(953
|
)
|
|
—
|
|
|
(1,054
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
—
|
|
|
106
|
|
|
1,891
|
|
|
—
|
|
|
1,997
|
|
|||||
|
Cash and cash equivalents at end of period
|
$
|
1
|
|
|
$
|
4
|
|
|
$
|
938
|
|
|
$
|
—
|
|
|
$
|
943
|
|
|
•
|
Overview of CF Holdings
|
|
•
|
Our Company
|
|
•
|
Items Affecting Comparability of Results
|
|
•
|
Financial Executive Summary
|
|
•
|
Results of Consolidated Operations
|
|
•
|
Third
Quarter of
2016
Compared to
Third
Quarter of
2015
|
|
•
|
Nine Months Ended September 30, 2016
Compared to
Nine Months Ended September 30, 2015
|
|
•
|
Operating Results by Business Segment
|
|
•
|
Liquidity and Capital Resources
|
|
•
|
Off-Balance Sheet Arrangements
|
|
•
|
Critical Accounting Policies and Estimates
|
|
•
|
Recent Accounting Pronouncements
|
|
•
|
Forward-Looking Statements
|
|
•
|
four U.S. nitrogen fertilizer manufacturing facilities located in Donaldsonville, Louisiana (the largest nitrogen fertilizer complex in the world); Port Neal, Iowa; Yazoo City, Mississippi; and Woodward, Oklahoma. These facilities are owned by CF Industries Nitrogen, LLC (CFN), of which we own a majority interest and CHS Inc. (CHS), owns a minority interest;
|
|
•
|
a 75.3% interest in Terra Nitrogen Company, L.P. (TNCLP), a publicly traded master limited partnership. We are the sole general partner and the majority limited partner of TNCLP which, through its subsidiary Terra Nitrogen, Limited Partnership (TNLP), operates a nitrogen fertilizer manufacturing facility in Verdigris, Oklahoma;
|
|
•
|
two Canadian nitrogen fertilizer manufacturing facilities located in Medicine Hat, Alberta (the largest nitrogen fertilizer complex in Canada) and Courtright, Ontario;
|
|
•
|
two United Kingdom nitrogen manufacturing complexes located in Ince and Billingham;
|
|
•
|
an extensive system of terminals and associated transportation equipment located primarily in the midwestern United States; and
|
|
•
|
a 50% interest in Point Lisas Nitrogen Limited (PLNL), an ammonia production joint venture located in the Republic of Trinidad and Tobago that we account for under the equity method.
|
|
▪
|
Nitrogen Fertilizer Market Conditions
|
|
▪
|
Capacity Expansion Projects
|
|
▪
|
CF Fertilisers UK Acquisition
|
|
▪
|
Transaction Costs and Termination of Agreement to Combine with Certain of OCI N.V.’s Businesses
|
|
▪
|
Strategic Venture with CHS
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||
|
Expansion Project Amounts in Cost of Sales
|
(in millions)
|
|
(in millions)
|
||||||||||||||||||||||||
|
Depreciation
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
|
|
$
|
57
|
|
|
$
|
—
|
|
|
$
|
57
|
|
|
|
|
Donaldsonville ammonia start-up costs
|
18
|
|
|
—
|
|
|
18
|
|
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|
|
||||||
|
Total
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
|
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Expansion Project Amounts in Other Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Expenses that did not qualify for capitalization
|
24
|
|
|
15
|
|
|
9
|
|
|
|
|
59
|
|
|
36
|
|
|
23
|
|
|
|
||||||
|
Total Expansion Project Amounts
|
$
|
61
|
|
|
$
|
15
|
|
|
$
|
46
|
|
|
|
|
$
|
134
|
|
|
$
|
36
|
|
|
$
|
98
|
|
|
|
|
|
CF Holdings Reportable Segments
|
|
|
||||||||||||
|
CF Fertilisers UK Financial Results
|
Ammonia
|
|
AN
|
|
Other
|
|
Consolidated
|
||||||||
|
|
(in millions, except percentages)
|
||||||||||||||
|
One month ended July 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Sales volume by product tons (000s)
|
17
|
|
|
180
|
|
|
57
|
|
|
254
|
|
||||
|
Net sales
|
$
|
4
|
|
|
$
|
32
|
|
|
$
|
7
|
|
|
$
|
43
|
|
|
Cost of sales
|
3
|
|
|
35
|
|
|
4
|
|
|
42
|
|
||||
|
Gross margin
|
$
|
1
|
|
|
$
|
(3
|
)
|
|
$
|
3
|
|
|
$
|
1
|
|
|
Gross margin percentage
|
25.0
|
%
|
|
(9.4
|
)%
|
|
42.9
|
%
|
|
2.3
|
%
|
||||
|
Seven months ended July 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Sales volume by product tons (000s)
|
100
|
|
|
737
|
|
|
468
|
|
|
1,305
|
|
||||
|
Net sales
|
$
|
26
|
|
|
$
|
164
|
|
|
$
|
79
|
|
|
$
|
269
|
|
|
Cost of sales
|
22
|
|
|
155
|
|
|
74
|
|
|
251
|
|
||||
|
Gross margin
|
$
|
4
|
|
|
$
|
9
|
|
|
$
|
5
|
|
|
$
|
18
|
|
|
Gross margin percentage
|
15.4
|
%
|
|
5.5
|
%
|
|
6.3
|
%
|
|
6.7
|
%
|
||||
|
•
|
We reported a net loss attributable to common stockholders of
$30 million
in the
third
quarter of
2016
compared to net earnings of
$90 million
in the same quarter of
2015
, a
decrease
of
$120 million
.
|
|
•
|
Diluted net loss per share attributable to common stockholders was
$0.13
per share in the
third
quarter of
2016
compared to diluted net earnings per share of
$0.39
in the
third
quarter of
2015
. The net loss is due to lower net earnings.
|
|
•
|
During the
third
quarter of
2016
, we experienced
lower
net earnings compared to the
third
quarter of
2015
due primarily to
lower
gross margin during the
third
quarter of
2016
and the prior year gain of $94 million on the remeasurement to fair value of our initial 50% equity interest in CF Fertilisers UK related to the closing of our acquisition of the remaining 50% equity interest in CF Fertilisers UK. These items were partly offset by decreased transaction costs and an income tax benefit during the
third
quarter of
2016
compared to an income tax provision during the
third
quarter of
2015
.
|
|
•
|
Our total gross margin
declined
by
$163 million
, or
99%
, to
$2 million
in the
third
quarter of
2016
from
$165 million
in the
third
quarter of
2015
. The impact of the CF Fertilisers UK acquisition increased gross margin in the current quarter by
$1 million
, or
1%
. The remaining
decrease
in gross margin of
$164 million
, or
99%
, was due primarily to
lower
average selling prices and higher expansion project related costs, partially offset by the impact of lower mark-to-market losses on natural gas derivatives, increased sales volume and lower operating costs:
|
|
▪
|
Average selling prices, primarily UAN, granular urea and ammonia
decrease
d by 35%, which reduced gross margin by $333 million.
|
|
▪
|
Lower unrealized net mark-to-market
loss
es on natural gas derivatives increased gross margin by
$105 million
as the
third
quarter of
2016
included a
$21 million
loss
and the
third
quarter of
2015
included a
$126 million
loss
.
|
|
▪
|
Donaldsonville expansion project depreciation for the granular urea and the UAN plants and start-up costs for the new ammonia plant reduced gross margin by $37 million.
|
|
▪
|
Sales volume, primarily granular urea,
increase
d by 6%, which increased gross margin by $21 million.
|
|
▪
|
Lower physical natural gas costs in the
third
quarter of
2016
, partially offset by the impact of natural gas derivatives that settled in the period, increased gross margin by $10 million as compared to the
third
quarter of
2015
.
|
|
▪
|
Lower operating costs, including distribution, freight and other production costs, increased gross margin by approximately $69 million.
|
|
•
|
During the
third
quarter of
2016
, primarily as a result of
lower
net earnings, our income tax provision declined by
$151 million
to a net benefit of
$131 million
from an income tax provision of
$20 million
for the
third
quarter of
2015
. See below and Note
10—Income Taxes
to our unaudited interim consolidated financial statements included in Part I, Item 1 of this report for additional information on our income tax benefit.
|
|
•
|
Our
third
quarter
2016
results included $61 million of expenses ($39 million after tax) related to our capacity expansion projects in Donaldsonville, Louisiana and Port Neal, Iowa including costs that did not qualify for capitalization, start-up costs and incremental depreciation,
$22 million
of unrealized loss related to a fair value adjustment to an embedded derivative (
$14 million
after tax),
$21 million
of unrealized net mark-to-market
loss
es (
$13 million
after tax) on natural gas derivatives, $4 million of expenses ($2 million after tax) related to the July 2016 Credit Agreement Amendment (as defined in “—Liquidity and Capital Resources—Debt—Revolving Credit Agreement,” below) and the September 2016 NPA Amendment (as defined in “—Liquidity and Capital Resources—Debt—Public Senior Notes and Private Senior Notes—Private Senior Notes,” below),
$3 million
of losses on foreign currency transactions primarily related to unrealized losses on foreign currency denominated intercompany debt not permanently invested (
$4 million
after tax). Net earnings attributable to common stockholders of
$90 million
for the
third
quarter of
2015
included a
$94 million
gain (
$94 million
after tax) as a result of the remeasurement to fair value of our initial 50% equity interest in CF Fertilisers UK,
$37 million
of transaction costs (
$25 million
after tax),
$12 million
of
loss
es on foreign currency transactions primarily related to unrealized losses on foreign currency denominated intercompany debt not permanently invested (
$14 million
after tax),
$126 million
of unrealized net mark-to-market
loss
es (
$79 million
after tax) on natural gas derivatives, amortization of the financing fees related to the terminated bridge credit agreement of
$6 million
(
$4 million
after
|
|
•
|
Our total net sales
decreased
$248 million
, or
27%
, in the
third
quarter of
2016
compared to the
third
quarter of
2015
including the impact of the CF Fertilisers UK acquisition, which increased our net sales by
$43 million
, or
5%
, in the third quarter of 2016. The remaining
decline
in our net sales of
$291 million
, or
31%
, was due to a 35%
decrease
in average selling prices partially offset by a 6%
increase
in sales volume.
|
|
•
|
Net cash provided by operating activities during the first
nine
months of
2016
was
$591 million
as compared to
$1.07 billion
in the first
nine
months of
2015
. The
$483 million
decrease
resulted from lower net earnings during the first
nine
months of
2016
and working capital changes. The working capital changes include lower amounts paid for income taxes and higher tax refunds received in the first
nine
months of
2016
compared to the same period of 2015. Additionally there was a greater reduction in accounts receivable levels and lower amounts spent on inventory during the first
nine
months of
2016
as compared to the first
nine
months of
2015
. Unfavorable changes in working capital also occurred including a lower level of customer advances in 2016 due to customers’ hesitancy to enter into prepaid contracts in the current fertilizer price environment.
|
|
•
|
Net cash used in investing activities was
$1.79 billion
in the first
nine
months of
2016
as compared to
$2.30 billion
in the first
nine
months of
2015
. The $
508 million
decrease is primarily due to the 2015 acquisition of the remaining 50% equity interest in CF Fertilisers UK not previously owned by us for a net cash payment of $554 million, which was net of cash acquired of $19 million. This decrease was partly offset by the increase in capital expenditures primarily related to the capacity expansion projects in Donaldsonville, Louisiana and Port Neal, Iowa. During the first
nine
months of
2016
, capital expenditures totaled
$1.82 billion
compared to
$1.79 billion
in the first
nine
months of
2015
.
|
|
•
|
Net cash provided by financing activities was
$2.47 billion
in the first
nine
months of
2016
compared to
$179 million
in the same period of
2015
. In the first
nine
months of
2016
, CHS purchased a minority equity interest in CFN, a subsidiary of CF Holdings, for $
2.8 billion
. No share repurchases were made during the first
nine
months of
2016
compared to
8.9 million
shares repurchased for
$556 million
in cash during the first
nine
months of
2015
. Dividends paid on common stock were
$209 million
and
$212 million
in the first
nine
months of
2016
and
2015
, respectively. In the first
nine
months of
2015
, we issued the Private Senior Notes (as defined in “—Liquidity and Capital Resources—Debt—Public Senior Notes and Private Senior Notes—Private Senior Notes,” below) and received proceeds of approximately $1.0 billion.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||||
|
|
(in millions, except as noted)
|
|
(in millions, except as noted)
|
||||||||||||||||||||||||||
|
Net sales
|
$
|
680
|
|
|
$
|
928
|
|
|
$
|
(248
|
)
|
|
(27
|
)%
|
|
$
|
2,818
|
|
|
$
|
3,193
|
|
|
$
|
(375
|
)
|
|
(12
|
)%
|
|
Cost of sales (COS)
|
678
|
|
|
763
|
|
|
(85
|
)
|
|
(11
|
)%
|
|
2,072
|
|
|
1,926
|
|
|
146
|
|
|
8
|
%
|
||||||
|
Gross margin
|
2
|
|
|
165
|
|
|
(163
|
)
|
|
(99
|
)%
|
|
746
|
|
|
1,267
|
|
|
(521
|
)
|
|
(41
|
)%
|
||||||
|
Gross margin percentage
|
0.3
|
%
|
|
17.8
|
%
|
|
(17.5
|
)%
|
|
|
|
26.5
|
%
|
|
39.7
|
%
|
|
(13.2
|
)%
|
|
|
||||||||
|
Selling, general and administrative expenses
|
44
|
|
|
42
|
|
|
2
|
|
|
5
|
%
|
|
141
|
|
|
120
|
|
|
21
|
|
|
18
|
%
|
||||||
|
Transaction costs
|
—
|
|
|
37
|
|
|
(37
|
)
|
|
(100
|
)%
|
|
179
|
|
|
37
|
|
|
142
|
|
|
N/M
|
|||||||
|
Other operating—net
|
57
|
|
|
33
|
|
|
24
|
|
|
73
|
%
|
|
181
|
|
|
74
|
|
|
107
|
|
|
145
|
%
|
||||||
|
Total other operating costs and expenses
|
101
|
|
|
112
|
|
|
(11
|
)
|
|
(10
|
)%
|
|
501
|
|
|
231
|
|
|
270
|
|
|
117
|
%
|
||||||
|
Equity in (losses) earnings of operating affiliates
|
(2
|
)
|
|
6
|
|
|
(8
|
)
|
|
N/M
|
|
(11
|
)
|
|
20
|
|
|
(31
|
)
|
|
N/M
|
||||||||
|
Operating (loss) earnings
|
(101
|
)
|
|
59
|
|
|
(160
|
)
|
|
N/M
|
|
234
|
|
|
1,056
|
|
|
(822
|
)
|
|
(78
|
)%
|
|||||||
|
Interest expense—net
|
29
|
|
|
30
|
|
|
(1
|
)
|
|
(3
|
)%
|
|
126
|
|
|
92
|
|
|
34
|
|
|
37
|
%
|
||||||
|
Other non-operating—net
|
1
|
|
|
5
|
|
|
(4
|
)
|
|
(80
|
)%
|
|
(1
|
)
|
|
5
|
|
|
(6
|
)
|
|
N/M
|
|||||||
|
(Loss) earnings before income taxes and equity in earnings of non-operating affiliates
|
(131
|
)
|
|
24
|
|
|
(155
|
)
|
|
N/M
|
|
109
|
|
|
959
|
|
|
(850
|
)
|
|
(89
|
)%
|
|||||||
|
Income tax (benefit) provision
|
(131
|
)
|
|
20
|
|
|
(151
|
)
|
|
N/M
|
|
(21
|
)
|
|
333
|
|
|
(354
|
)
|
|
N/M
|
||||||||
|
Equity in earnings of non-operating affiliates—net of taxes
|
—
|
|
|
93
|
|
|
(93
|
)
|
|
(100
|
)%
|
|
—
|
|
|
72
|
|
|
(72
|
)
|
|
(100
|
)%
|
||||||
|
Net earnings
|
—
|
|
|
97
|
|
|
(97
|
)
|
|
(100
|
)%
|
|
130
|
|
|
698
|
|
|
(568
|
)
|
|
(81
|
)%
|
||||||
|
Less: Net earnings attributable to noncontrolling interests
|
30
|
|
|
7
|
|
|
23
|
|
|
N/M
|
|
87
|
|
|
25
|
|
|
62
|
|
|
248
|
%
|
|||||||
|
Net (loss) earnings attributable to common stockholders
|
$
|
(30
|
)
|
|
$
|
90
|
|
|
$
|
(120
|
)
|
|
N/M
|
|
$
|
43
|
|
|
$
|
673
|
|
|
$
|
(630
|
)
|
|
(94
|
)%
|
|
|
Diluted net (loss) earnings per share attributable to common stockholders
|
$
|
(0.13
|
)
|
|
$
|
0.39
|
|
|
$
|
(0.52
|
)
|
|
N/M
|
|
$
|
0.19
|
|
|
$
|
2.84
|
|
|
$
|
(2.65
|
)
|
|
(93
|
)%
|
|
|
Diluted weighted-average common shares outstanding
|
233.1
|
|
|
234.0
|
|
|
(0.9
|
)
|
|
—
|
%
|
|
233.5
|
|
|
236.9
|
|
|
(3.4
|
)
|
|
(1
|
)%
|
||||||
|
Dividends declared per common share
|
$
|
0.30
|
|
|
$
|
0.30
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
0.90
|
|
|
$
|
0.90
|
|
|
$
|
—
|
|
|
—
|
%
|
|
Supplemental Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Natural gas costs in COS (per MMBtu)
(1)
|
$
|
2.70
|
|
|
$
|
3.00
|
|
|
$
|
(0.30
|
)
|
|
(10
|
)%
|
|
$
|
2.41
|
|
|
$
|
3.07
|
|
|
$
|
(0.66
|
)
|
|
(21
|
)%
|
|
Realized derivatives loss in COS (per MMBtu)
(2)
|
0.17
|
|
|
0.05
|
|
|
0.12
|
|
|
240
|
%
|
|
0.60
|
|
|
0.23
|
|
|
0.37
|
|
|
161
|
%
|
||||||
|
Cost of natural gas in COS (per MMBtu)
|
$
|
2.87
|
|
|
$
|
3.05
|
|
|
$
|
(0.18
|
)
|
|
(6
|
)%
|
|
$
|
3.01
|
|
|
$
|
3.30
|
|
|
$
|
(0.29
|
)
|
|
(9
|
)%
|
|
Average daily market price of natural gas (per MMBtu) Henry Hub (Louisiana)
|
$
|
2.84
|
|
|
$
|
2.75
|
|
|
$
|
0.09
|
|
|
3
|
%
|
|
$
|
2.31
|
|
|
$
|
2.78
|
|
|
$
|
(0.47
|
)
|
|
(17
|
)%
|
|
Average daily market price of natural gas (per MMBtu) National Balancing Point (UK)
|
$
|
4.08
|
|
|
$
|
6.44
|
|
|
$
|
(2.36
|
)
|
|
(37
|
)%
|
|
$
|
4.31
|
|
|
$
|
6.85
|
|
|
$
|
(2.54
|
)
|
|
(37
|
)%
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
$
|
21
|
|
|
$
|
126
|
|
|
$
|
(105
|
)
|
|
(83
|
)%
|
|
$
|
(169
|
)
|
|
$
|
79
|
|
|
$
|
(248
|
)
|
|
N/M
|
|
|
Capital expenditures
|
$
|
440
|
|
|
$
|
759
|
|
|
$
|
(319
|
)
|
|
(42
|
)%
|
|
$
|
1,819
|
|
|
$
|
1,791
|
|
|
$
|
28
|
|
|
2
|
%
|
|
Production volume by product tons (000s):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Ammonia
(3)
|
1,987
|
|
|
1,915
|
|
|
72
|
|
|
4
|
%
|
|
5,981
|
|
|
5,575
|
|
|
406
|
|
|
7
|
%
|
||||||
|
Granular urea
|
827
|
|
|
544
|
|
|
283
|
|
|
52
|
%
|
|
2,454
|
|
|
1,762
|
|
|
692
|
|
|
39
|
%
|
||||||
|
UAN (32%)
|
1,614
|
|
|
1,372
|
|
|
242
|
|
|
18
|
%
|
|
4,903
|
|
|
4,286
|
|
|
617
|
|
|
14
|
%
|
||||||
|
AN
|
475
|
|
|
365
|
|
|
110
|
|
|
30
|
%
|
|
1,292
|
|
|
796
|
|
|
496
|
|
|
62
|
%
|
||||||
|
(1)
|
Includes the cost of natural gas that is included in cost of sales during the period under the first-in, first-out (FIFO) inventory cost method.
|
|
(2)
|
Includes realized gains and losses on natural gas derivatives settled during the period. Excludes unrealized mark-to-market gains and losses on natural gas derivatives.
|
|
(3)
|
Gross ammonia production, including amounts subsequently upgraded on-site into granular urea, UAN, or AN.
|
|
•
|
Average selling prices, primarily UAN, granular urea and ammonia
decrease
d by 35%, which reduced gross margin by $333 million.
|
|
•
|
Lower unrealized net mark-to-market
loss
es on natural gas derivatives increased gross margin by
$105 million
as the
third
quarter of
2016
included a
$21 million
loss
and the
third
quarter of
2015
included a
$126 million
loss
.
|
|
•
|
Donaldsonville expansion project depreciation for the granular urea and the UAN plants and start-up costs for the new ammonia plant reduced gross margin by $37 million.
|
|
•
|
Sales volume, primarily granular urea,
increase
d by 6%, which increased gross margin by $21 million.
|
|
•
|
Lower physical natural gas costs in the
third
quarter of
2016
, partially offset by the impact of natural gas derivatives that settled in the period, increased gross margin by $10 million as compared to the
third
quarter of
2015
.
|
|
•
|
Lower operating costs, including distribution, freight and other production costs, increased gross margin by approximately $69 million.
|
|
•
|
We recorded income tax expense of
$42 million
related to the reversal of prior year U.S. manufacturing profits deductions due to the recapture of these benefits in the third quarter of 2016. The recapture results from our intention to carry back certain tax losses to prior years that will reduce the amount of the prior year U.S. manufacturing profits deduction that can be claimed.
|
|
•
|
We recorded a valuation allowance of
$21 million
against certain foreign deferred tax assets which increased income tax expense.
|
|
•
|
We recorded an income tax benefit of
$9 million
related to the impact of certain transaction costs which were treated as not being deductible for tax purposes in the prior year and are now tax deductible as a result of the termination of the proposed combination with certain businesses of OCI. See Note
3—Acquisitions
to our unaudited interim consolidated financial statements included in Part I, Item 1 of this report for additional information.
|
|
•
|
Average selling prices, primarily for UAN, ammonia, and granular urea,
decrease
d by 29%, which reduced gross margin by $995 million.
|
|
•
|
Unrealized net mark-to-market
gain
s on natural gas derivatives increased gross margin by
$248 million
as the
nine months ended September 30, 2016
included a
$169 million
gain
and the
first nine months of 2015
included a
$79 million
loss
.
|
|
•
|
Sales volume, primarily granular urea and UAN,
increase
d by 13%, which increased gross margin by $166 million.
|
|
•
|
Donaldsonville expansion project depreciation for the granular urea and the UAN plants and start-up costs for the new ammonia plant reduced gross margin by $75 million.
|
|
•
|
Lower physical natural gas costs in the
nine months ended September 30, 2016
, partially offset by the impact of natural gas derivatives that settled in the period, increased gross margin by $59 million as compared to the
first nine months of 2015
.
|
|
•
|
Lower operating costs, including distribution, freight and other production costs, increased gross margin by approximately $58 million.
|
|
|
Ammonia
|
|
Granular
Urea
(1)
|
|
UAN
(1)
|
|
AN
(1)
|
|
Other
(1)
|
|
Consolidated
|
||||||||||||
|
|
(in millions, except percentages)
|
||||||||||||||||||||||
|
Three months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
145
|
|
|
$
|
167
|
|
|
$
|
212
|
|
|
$
|
103
|
|
|
$
|
53
|
|
|
$
|
680
|
|
|
Cost of sales
|
149
|
|
|
152
|
|
|
218
|
|
|
114
|
|
|
45
|
|
|
678
|
|
||||||
|
Gross margin
|
$
|
(4
|
)
|
|
$
|
15
|
|
|
$
|
(6
|
)
|
|
$
|
(11
|
)
|
|
$
|
8
|
|
|
$
|
2
|
|
|
Gross margin percentage
|
(2.8
|
)%
|
|
9.0
|
%
|
|
(2.8
|
)%
|
|
(10.7
|
)%
|
|
15.1
|
%
|
|
0.3
|
%
|
||||||
|
Three months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
261
|
|
|
$
|
171
|
|
|
$
|
349
|
|
|
$
|
80
|
|
|
$
|
67
|
|
|
$
|
928
|
|
|
Cost of sales
|
207
|
|
|
132
|
|
|
276
|
|
|
97
|
|
|
51
|
|
|
763
|
|
||||||
|
Gross margin
|
$
|
54
|
|
|
$
|
39
|
|
|
$
|
73
|
|
|
$
|
(17
|
)
|
|
$
|
16
|
|
|
$
|
165
|
|
|
Gross margin percentage
|
20.8
|
%
|
|
22.8
|
%
|
|
20.8
|
%
|
|
(21.6
|
)%
|
|
24.3
|
%
|
|
17.8
|
%
|
||||||
|
Nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
770
|
|
|
$
|
642
|
|
|
$
|
891
|
|
|
$
|
318
|
|
|
$
|
197
|
|
|
$
|
2,818
|
|
|
Cost of sales
|
505
|
|
|
445
|
|
|
646
|
|
|
316
|
|
|
160
|
|
|
2,072
|
|
||||||
|
Gross margin
|
$
|
265
|
|
|
$
|
197
|
|
|
$
|
245
|
|
|
$
|
2
|
|
|
$
|
37
|
|
|
$
|
746
|
|
|
Gross margin percentage
|
34.4
|
%
|
|
30.7
|
%
|
|
27.5
|
%
|
|
0.6
|
%
|
|
18.8
|
%
|
|
26.5
|
%
|
||||||
|
Nine months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net sales
|
$
|
1,148
|
|
|
$
|
594
|
|
|
$
|
1,112
|
|
|
$
|
179
|
|
|
$
|
160
|
|
|
$
|
3,193
|
|
|
Cost of sales
|
635
|
|
|
324
|
|
|
678
|
|
|
179
|
|
|
110
|
|
|
1,926
|
|
||||||
|
Gross margin
|
$
|
513
|
|
|
$
|
270
|
|
|
$
|
434
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
$
|
1,267
|
|
|
Gross margin percentage
|
44.7
|
%
|
|
45.4
|
%
|
|
39.0
|
%
|
|
—
|
%
|
|
31.4
|
%
|
|
39.7
|
%
|
||||||
|
(1)
|
The cost of products that are upgraded into other products is transferred at cost into the upgraded product results.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||||
|
|
(in millions, except as noted)
|
|
(in millions, except as noted)
|
||||||||||||||||||||||||||
|
Net sales
|
$
|
145
|
|
|
$
|
261
|
|
|
$
|
(116
|
)
|
|
(44
|
)%
|
|
$
|
770
|
|
|
$
|
1,148
|
|
|
$
|
(378
|
)
|
|
(33
|
)%
|
|
Cost of sales
|
149
|
|
|
207
|
|
|
(58
|
)
|
|
(28
|
)%
|
|
505
|
|
|
635
|
|
|
(130
|
)
|
|
(20
|
)%
|
||||||
|
Gross margin
|
$
|
(4
|
)
|
|
$
|
54
|
|
|
$
|
(58
|
)
|
|
(107
|
)%
|
|
$
|
265
|
|
|
$
|
513
|
|
|
$
|
(248
|
)
|
|
(48
|
)%
|
|
Gross margin percentage
|
(2.8
|
)%
|
|
20.8
|
%
|
|
(23.6
|
)%
|
|
|
|
34.4
|
%
|
|
44.7
|
%
|
|
(10.3
|
)%
|
|
|
||||||||
|
Sales volume by product tons (000s)
|
505
|
|
|
585
|
|
|
(80
|
)
|
|
(14
|
)%
|
|
2,112
|
|
|
2,176
|
|
|
(64
|
)
|
|
(3
|
)%
|
||||||
|
Sales volume by nutrient tons (000s)
(1)
|
414
|
|
|
480
|
|
|
(66
|
)
|
|
(14
|
)%
|
|
1,732
|
|
|
1,785
|
|
|
(53
|
)
|
|
(3
|
)%
|
||||||
|
Average selling price per product ton
|
$
|
287
|
|
|
$
|
446
|
|
|
$
|
(159
|
)
|
|
(36
|
)%
|
|
$
|
365
|
|
|
$
|
527
|
|
|
$
|
(162
|
)
|
|
(31
|
)%
|
|
Average selling price per nutrient ton
(1)
|
$
|
350
|
|
|
$
|
544
|
|
|
$
|
(194
|
)
|
|
(36
|
)%
|
|
$
|
445
|
|
|
$
|
643
|
|
|
$
|
(198
|
)
|
|
(31
|
)%
|
|
Gross margin per product ton
|
$
|
(8
|
)
|
|
$
|
93
|
|
|
$
|
(101
|
)
|
|
N/M
|
|
$
|
125
|
|
|
$
|
236
|
|
|
$
|
(111
|
)
|
|
(47
|
)%
|
|
|
Gross margin per nutrient ton
(1)
|
$
|
(10
|
)
|
|
$
|
113
|
|
|
$
|
(123
|
)
|
|
N/M
|
|
$
|
153
|
|
|
$
|
287
|
|
|
$
|
(134
|
)
|
|
(47
|
)%
|
|
|
Depreciation and amortization
|
$
|
19
|
|
|
$
|
32
|
|
|
$
|
(13
|
)
|
|
(41
|
)%
|
|
$
|
59
|
|
|
$
|
75
|
|
|
$
|
(16
|
)
|
|
(21
|
)%
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
$
|
7
|
|
|
$
|
29
|
|
|
$
|
(22
|
)
|
|
(76
|
)%
|
|
$
|
(55
|
)
|
|
$
|
18
|
|
|
$
|
(73
|
)
|
|
N/M
|
|
|
(1)
|
Ammonia represents 82% nitrogen content. Nutrient tons represent the equivalent tons of nitrogen within the product tons.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||||
|
|
(in millions, except as noted)
|
|
(in millions, except as noted)
|
||||||||||||||||||||||||||
|
Net sales
|
$
|
167
|
|
|
$
|
171
|
|
|
$
|
(4
|
)
|
|
(2
|
)%
|
|
$
|
642
|
|
|
$
|
594
|
|
|
$
|
48
|
|
|
8
|
%
|
|
Cost of sales
|
152
|
|
|
132
|
|
|
20
|
|
|
15
|
%
|
|
445
|
|
|
324
|
|
|
121
|
|
|
37
|
%
|
||||||
|
Gross margin
|
$
|
15
|
|
|
$
|
39
|
|
|
$
|
(24
|
)
|
|
(62
|
)%
|
|
$
|
197
|
|
|
$
|
270
|
|
|
$
|
(73
|
)
|
|
(27
|
)%
|
|
Gross margin percentage
|
9.0
|
%
|
|
22.8
|
%
|
|
(13.8
|
)%
|
|
|
|
30.7
|
%
|
|
45.4
|
%
|
|
(14.7
|
)%
|
|
|
||||||||
|
Sales volume by product tons (000s)
|
823
|
|
|
539
|
|
|
284
|
|
|
53
|
%
|
|
2,714
|
|
|
1,755
|
|
|
959
|
|
|
55
|
%
|
||||||
|
Sales volume by nutrient tons (000s)
(1)
|
378
|
|
|
248
|
|
|
130
|
|
|
52
|
%
|
|
1,248
|
|
|
807
|
|
|
441
|
|
|
55
|
%
|
||||||
|
Average selling price per product ton
|
$
|
203
|
|
|
$
|
317
|
|
|
$
|
(114
|
)
|
|
(36
|
)%
|
|
$
|
237
|
|
|
$
|
338
|
|
|
$
|
(101
|
)
|
|
(30
|
)%
|
|
Average selling price per nutrient ton
(1)
|
$
|
442
|
|
|
$
|
688
|
|
|
$
|
(246
|
)
|
|
(36
|
)%
|
|
$
|
514
|
|
|
$
|
736
|
|
|
$
|
(222
|
)
|
|
(30
|
)%
|
|
Gross margin per product ton
|
$
|
18
|
|
|
$
|
72
|
|
|
$
|
(54
|
)
|
|
(75
|
)%
|
|
$
|
73
|
|
|
$
|
154
|
|
|
$
|
(81
|
)
|
|
(53
|
)%
|
|
Gross margin per nutrient ton
(1)
|
$
|
40
|
|
|
$
|
157
|
|
|
$
|
(117
|
)
|
|
(75
|
)%
|
|
$
|
158
|
|
|
$
|
334
|
|
|
$
|
(176
|
)
|
|
(53
|
)%
|
|
Depreciation and amortization
|
$
|
25
|
|
|
$
|
11
|
|
|
$
|
14
|
|
|
127
|
%
|
|
$
|
75
|
|
|
$
|
31
|
|
|
$
|
44
|
|
|
142
|
%
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
$
|
5
|
|
|
$
|
33
|
|
|
$
|
(28
|
)
|
|
(85
|
)%
|
|
$
|
(44
|
)
|
|
$
|
21
|
|
|
$
|
(65
|
)
|
|
N/M
|
|
|
(1)
|
Granular urea represents 46% nitrogen content. Nutrient tons represent the tons of nitrogen within the product tons.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||||
|
|
(in millions, except as noted)
|
|
(in millions, except as noted)
|
||||||||||||||||||||||||||
|
Net sales
|
$
|
212
|
|
|
$
|
349
|
|
|
$
|
(137
|
)
|
|
(39
|
)%
|
|
$
|
891
|
|
|
$
|
1,112
|
|
|
$
|
(221
|
)
|
|
(20
|
)%
|
|
Cost of sales
|
218
|
|
|
276
|
|
|
(58
|
)
|
|
(21
|
)%
|
|
646
|
|
|
678
|
|
|
(32
|
)
|
|
(5
|
)%
|
||||||
|
Gross margin
|
$
|
(6
|
)
|
|
$
|
73
|
|
|
$
|
(79
|
)
|
|
N/M
|
|
$
|
245
|
|
|
$
|
434
|
|
|
$
|
(189
|
)
|
|
(44
|
)%
|
|
|
Gross margin percentage
|
(2.8
|
)%
|
|
20.8
|
%
|
|
(23.6
|
)%
|
|
|
|
27.5
|
%
|
|
39.0
|
%
|
|
(11.5
|
)%
|
|
|
||||||||
|
Sales volume by product tons (000s)
|
1,350
|
|
|
1,445
|
|
|
(95
|
)
|
|
(7
|
)%
|
|
4,634
|
|
|
4,266
|
|
|
368
|
|
|
9
|
%
|
||||||
|
Sales volume by nutrient tons (000s)
(1)
|
427
|
|
|
458
|
|
|
(31
|
)
|
|
(7
|
)%
|
|
1,461
|
|
|
1,347
|
|
|
114
|
|
|
8
|
%
|
||||||
|
Average selling price per product ton
|
$
|
157
|
|
|
$
|
242
|
|
|
$
|
(85
|
)
|
|
(35
|
)%
|
|
$
|
192
|
|
|
$
|
261
|
|
|
$
|
(69
|
)
|
|
(26
|
)%
|
|
Average selling price per nutrient ton
(1)
|
$
|
496
|
|
|
$
|
763
|
|
|
$
|
(267
|
)
|
|
(35
|
)%
|
|
$
|
610
|
|
|
$
|
826
|
|
|
$
|
(216
|
)
|
|
(26
|
)%
|
|
Gross margin per product ton
|
$
|
(4
|
)
|
|
$
|
50
|
|
|
$
|
(54
|
)
|
|
N/M
|
|
$
|
53
|
|
|
$
|
102
|
|
|
$
|
(49
|
)
|
|
(48
|
)%
|
|
|
Gross margin per nutrient ton
(1)
|
$
|
(14
|
)
|
|
$
|
159
|
|
|
$
|
(173
|
)
|
|
N/M
|
|
$
|
168
|
|
|
$
|
322
|
|
|
$
|
(154
|
)
|
|
(48
|
)%
|
|
|
Depreciation and amortization
|
$
|
58
|
|
|
$
|
43
|
|
|
$
|
15
|
|
|
35
|
%
|
|
$
|
175
|
|
|
$
|
140
|
|
|
$
|
35
|
|
|
25
|
%
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
$
|
7
|
|
|
$
|
53
|
|
|
$
|
(46
|
)
|
|
(87
|
)%
|
|
$
|
(52
|
)
|
|
$
|
33
|
|
|
$
|
(85
|
)
|
|
N/M
|
|
|
(1)
|
UAN represents between 28% and 32% of nitrogen content, depending on the concentration specified by the customer. Nutrient tons represent the tons of nitrogen within the product tons.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||||
|
|
(in millions, except as noted)
|
|
(in millions, except as noted)
|
||||||||||||||||||||||||||
|
Net sales
|
$
|
103
|
|
|
$
|
80
|
|
|
$
|
23
|
|
|
29
|
%
|
|
$
|
318
|
|
|
$
|
179
|
|
|
$
|
139
|
|
|
78
|
%
|
|
Cost of sales
|
114
|
|
|
97
|
|
|
17
|
|
|
18
|
%
|
|
316
|
|
|
179
|
|
|
137
|
|
|
77
|
%
|
||||||
|
Gross margin
|
$
|
(11
|
)
|
|
$
|
(17
|
)
|
|
$
|
6
|
|
|
(35
|
)%
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
N/M
|
|
|
Gross margin percentage
|
(10.7
|
)%
|
|
(21.6
|
)%
|
|
10.9
|
%
|
|
|
|
0.6
|
%
|
|
—
|
%
|
|
0.6
|
%
|
|
|
||||||||
|
Sales volume by product tons (000s)
|
599
|
|
|
347
|
|
|
252
|
|
|
73
|
%
|
|
1,610
|
|
|
795
|
|
|
815
|
|
|
103
|
%
|
||||||
|
Sales volume by nutrient tons (000s)
(1)
|
203
|
|
|
117
|
|
|
86
|
|
|
74
|
%
|
|
545
|
|
|
271
|
|
|
274
|
|
|
101
|
%
|
||||||
|
Average selling price per product ton
|
$
|
172
|
|
|
$
|
229
|
|
|
$
|
(57
|
)
|
|
(25
|
)%
|
|
$
|
198
|
|
|
$
|
225
|
|
|
$
|
(27
|
)
|
|
(12
|
)%
|
|
Average selling price per nutrient ton
(1)
|
$
|
507
|
|
|
$
|
679
|
|
|
$
|
(172
|
)
|
|
(25
|
)%
|
|
$
|
583
|
|
|
$
|
660
|
|
|
$
|
(77
|
)
|
|
(12
|
)%
|
|
Gross margin per product ton
|
$
|
(18
|
)
|
|
$
|
(50
|
)
|
|
$
|
32
|
|
|
64
|
%
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
—
|
%
|
|
Gross margin per nutrient ton
(1)
|
$
|
(54
|
)
|
|
$
|
(147
|
)
|
|
$
|
93
|
|
|
63
|
%
|
|
$
|
4
|
|
|
$
|
(1
|
)
|
|
$
|
5
|
|
|
N/M
|
|
|
Depreciation and amortization
|
$
|
22
|
|
|
$
|
20
|
|
|
$
|
2
|
|
|
10
|
%
|
|
$
|
72
|
|
|
$
|
44
|
|
|
$
|
28
|
|
|
64
|
%
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
$
|
1
|
|
|
$
|
11
|
|
|
$
|
(10
|
)
|
|
(91
|
)%
|
|
$
|
(7
|
)
|
|
$
|
7
|
|
|
$
|
(14
|
)
|
|
N/M
|
|
|
(1)
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
|
•
|
Diesel exhaust fluid (DEF) is an aqueous urea solution typically made with 32.5% high-purity urea and 67.5% deionized water.
|
|
•
|
Urea liquor is a liquid product that we sell in concentrations of 40%, 50% and 70% urea as a chemical intermediate.
|
|
•
|
Nitric acid is a nitrogen-based product with a nitrogen content of 22.2%.
|
|
•
|
Compound fertilizer products (NPKs) are solid granular fertilizer products for which the nutrient content is a combination of nitrogen, phosphorus and potassium.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
|
2016
|
|
2015
|
|
2016 v. 2015
|
||||||||||||||||||
|
|
(in millions, except as noted)
|
|
(in millions, except as noted)
|
||||||||||||||||||||||||||
|
Net sales
|
$
|
53
|
|
|
$
|
67
|
|
|
$
|
(14
|
)
|
|
(21
|
)%
|
|
$
|
197
|
|
|
$
|
160
|
|
|
$
|
37
|
|
|
23
|
%
|
|
Cost of sales
|
45
|
|
|
51
|
|
|
(6
|
)
|
|
(12
|
)%
|
|
160
|
|
|
110
|
|
|
50
|
|
|
45
|
%
|
||||||
|
Gross margin
|
$
|
8
|
|
|
$
|
16
|
|
|
$
|
(8
|
)
|
|
(50
|
)%
|
|
$
|
37
|
|
|
$
|
50
|
|
|
$
|
(13
|
)
|
|
(26
|
)%
|
|
Gross margin percentage
|
15.1
|
%
|
|
24.3
|
%
|
|
(9.2
|
)%
|
|
|
|
18.8
|
%
|
|
31.4
|
%
|
|
(12.6
|
)%
|
|
|
||||||||
|
Sales volume by product tons (000s)
|
389
|
|
|
297
|
|
|
92
|
|
|
31
|
%
|
|
1,204
|
|
|
744
|
|
|
460
|
|
|
62
|
%
|
||||||
|
Sales volume by nutrient tons (000s)
(1)
|
73
|
|
|
56
|
|
|
17
|
|
|
30
|
%
|
|
230
|
|
|
144
|
|
|
86
|
|
|
60
|
%
|
||||||
|
Average selling price per product ton
|
$
|
136
|
|
|
$
|
226
|
|
|
$
|
(90
|
)
|
|
(40
|
)%
|
|
$
|
164
|
|
|
$
|
215
|
|
|
$
|
(51
|
)
|
|
(24
|
)%
|
|
Average selling price per nutrient ton
(1)
|
$
|
726
|
|
|
$
|
1,196
|
|
|
$
|
(470
|
)
|
|
(39
|
)%
|
|
$
|
857
|
|
|
$
|
1,109
|
|
|
$
|
(252
|
)
|
|
(23
|
)%
|
|
Gross margin per product ton
|
$
|
21
|
|
|
$
|
55
|
|
|
$
|
(34
|
)
|
|
(62
|
)%
|
|
$
|
31
|
|
|
$
|
67
|
|
|
$
|
(36
|
)
|
|
(54
|
)%
|
|
Gross margin per nutrient ton
(1)
|
$
|
110
|
|
|
$
|
291
|
|
|
$
|
(181
|
)
|
|
(62
|
)%
|
|
$
|
161
|
|
|
$
|
348
|
|
|
$
|
(187
|
)
|
|
(54
|
)%
|
|
Depreciation and amortization
|
$
|
12
|
|
|
$
|
11
|
|
|
$
|
1
|
|
|
9
|
%
|
|
$
|
34
|
|
|
$
|
26
|
|
|
$
|
8
|
|
|
31
|
%
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
—
|
%
|
|
$
|
(11
|
)
|
|
$
|
—
|
|
|
$
|
(11
|
)
|
|
—
|
%
|
|
(1)
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
|
•
|
a requirement that the interest coverage ratio (as defined in the Revolving Credit Agreement) as of the last day of any fiscal quarter not be less than
2.75
to 1.00 and
|
|
•
|
a requirement that the total leverage ratio (as defined in the Revolving Credit Agreement) as of the last day of any fiscal quarter not be greater than:
|
|
▪
|
5.25
to 1.00 for the quarters ending September 30, 2016, December 31, 2016 and March 31, 2017;
|
|
▪
|
5.00
to 1.00 for the quarter ending June 30, 2017;
|
|
▪
|
4.75
to 1.00 for the quarter ending September 30, 2017;
|
|
▪
|
4.00
to 1.00 for the quarter ending December 31, 2017; and
|
|
▪
|
3.75
to 1.00 for the quarters ending after December 31, 2017.
|
|
|
Effective Interest Rate
|
|
September 30,
2016 |
|
December 31,
2015 |
||||||||||||
|
|
|
Principal Outstanding
|
|
Carrying Amount
(1)
|
|
Principal Outstanding
|
|
Carrying Amount
(1)(2)
|
|||||||||
|
|
|
|
(in millions)
|
||||||||||||||
|
Public Senior Notes:
|
|
|
|
|
|
|
|
|
|
||||||||
|
6.875% due 2018
|
7.344%
|
|
$
|
800
|
|
|
$
|
794
|
|
|
$
|
800
|
|
|
$
|
792
|
|
|
7.125% due 2020
|
7.529%
|
|
800
|
|
|
790
|
|
|
800
|
|
|
788
|
|
||||
|
3.450% due 2023
|
3.562%
|
|
750
|
|
|
745
|
|
|
750
|
|
|
745
|
|
||||
|
5.150% due 2034
|
5.279%
|
|
750
|
|
|
739
|
|
|
750
|
|
|
739
|
|
||||
|
4.950% due 2043
|
5.031%
|
|
750
|
|
|
741
|
|
|
750
|
|
|
741
|
|
||||
|
5.375% due 2044
|
5.465%
|
|
750
|
|
|
740
|
|
|
750
|
|
|
740
|
|
||||
|
Private Senior Notes:
|
|
|
|
|
|
|
|
|
|
||||||||
|
4.490% due 2022
|
4.664%
|
|
250
|
|
|
248
|
|
|
250
|
|
|
248
|
|
||||
|
4.930% due 2025
|
5.061%
|
|
500
|
|
|
495
|
|
|
500
|
|
|
496
|
|
||||
|
5.030% due 2027
|
5.145%
|
|
250
|
|
|
248
|
|
|
250
|
|
|
248
|
|
||||
|
Total long-term debt
|
|
|
$
|
5,600
|
|
|
$
|
5,540
|
|
|
$
|
5,600
|
|
|
$
|
5,537
|
|
|
(1)
|
Carrying amount is net of unamortized debt discount and deferred debt issuance costs. Total unamortized debt discount was
$7 million
as of both
September 30, 2016
and
December 31, 2015
, and total deferred debt issuance costs were
$52 million
and
$56 million
as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
(2)
|
In connection with our adoption of ASU No. 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs, carrying amounts as of December 31, 2015 have been retrospectively adjusted to include a direct deduction of deferred debt issuance costs of $56 million. Prior to the adoption, these costs were included in other assets on our consolidated balance sheets. See Note
2—New Accounting Standards
to our unaudited interim consolidated financial statements included in Part I, Item 1 of this report for additional information.
|
|
•
|
a requirement that the interest coverage ratio (as defined in the Note Purchase Agreement) as of the last day of any fiscal quarter not be less than
2.75
to 1.00 and
|
|
•
|
a requirement that the total leverage ratio (as defined in the Note Purchase Agreement) as of the last day of any fiscal quarter not be greater than:
|
|
▪
|
5.25
to 1.00 for the quarters ending September 30, 2016, December 31, 2016 and March 31, 2017;
|
|
▪
|
5.00
to 1.00 for the quarter ending June 30, 2017;
|
|
▪
|
4.75
to 1.00 for the quarter ending September 30, 2017;
|
|
▪
|
4.00
to 1.00 for the quarter ending December 31, 2017; and
|
|
▪
|
3.75
to 1.00 for the quarters ending after December 31, 2017.
|
|
|
Remainder of 2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
After 2020
|
|
Total
|
||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Long-term debt
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
800
|
|
|
$
|
—
|
|
|
$
|
800
|
|
|
$
|
4,000
|
|
|
$
|
5,600
|
|
|
Interest payments on long-term debt
(1)
|
112
|
|
|
305
|
|
|
277
|
|
|
250
|
|
|
221
|
|
|
2,603
|
|
|
3,768
|
|
|||||||
|
Other Obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating leases
|
21
|
|
|
94
|
|
|
77
|
|
|
62
|
|
|
49
|
|
|
127
|
|
|
430
|
|
|||||||
|
Equipment purchases and plant improvements
|
93
|
|
|
64
|
|
|
6
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
168
|
|
|||||||
|
Capacity expansion projects
(2)
|
348
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
348
|
|
|||||||
|
Transportation
(3)
|
16
|
|
|
11
|
|
|
8
|
|
|
7
|
|
|
3
|
|
|
—
|
|
|
45
|
|
|||||||
|
Purchase obligations
(4)(5)
|
271
|
|
|
537
|
|
|
274
|
|
|
217
|
|
|
218
|
|
|
242
|
|
|
1,759
|
|
|||||||
|
Contributions to pension plans
(6)
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||||||
|
Net operating loss settlement
(7)
|
11
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|||||||
|
Total
(8)(9)
|
$
|
878
|
|
|
$
|
1,022
|
|
|
$
|
1,442
|
|
|
$
|
541
|
|
|
$
|
1,291
|
|
|
$
|
6,972
|
|
|
$
|
12,146
|
|
|
(1)
|
Based on debt balances, before discounts and offering expenses, and on interest rates as of
September 30, 2016
.
|
|
(2)
|
Represents contractual obligations related to the Donaldsonville, Louisiana and Port Neal, Iowa capacity expansion projects. Contractual commitments do not include any amounts related to our foreign currency derivatives. For further information, see our previous discussion under Capacity Expansion Projects and Restricted Cash in the Liquidity and Capital Resources section.
|
|
(3)
|
Includes anticipated expenditures under certain contracts to transport finished products to and from our facilities. The majority of these arrangements allow for reductions in usage based on our actual operating rates. Amounts are based on projected normal operating rates and contracted or current spot prices, where applicable, as of
September 30, 2016
, and actual operating rates and prices may differ.
|
|
(4)
|
Includes minimum commitments to purchase natural gas based on prevailing market-based forward prices at
September 30, 2016
. Purchase obligations do not include any amounts related to our natural gas derivatives.
|
|
(5)
|
Includes a commitment to purchase ammonia from PLNL at market-based prices under an agreement that expires in 2018. The annual commitment based on market prices at
September 30, 2016
is $54 million with a total remaining commitment of $109 million.
|
|
(6)
|
Represents the contributions we expect to make to our pension plans during the remainder of
2016
. Our pension funding policy is to contribute amounts sufficient to meet minimum legal funding requirements plus discretionary amounts that we may deem to be appropriate.
|
|
(7)
|
Represents the amounts we expect to pay to our pre-IPO owners in conjunction with the amended Net Operating Loss Agreement and the 2013 settlement with the Internal Revenue Service.
|
|
(8)
|
Excludes $165 million of unrecognized tax benefits due to the uncertainty in the timing of potential tax payments.
|
|
(9)
|
Excludes $11 million of environmental remediation liabilities.
|
|
•
|
the cyclical nature of our business and the agricultural sector;
|
|
•
|
the global commodity nature of our fertilizer products, the impact of global supply and demand on our selling prices, and the intense global competition from other fertilizer producers;
|
|
•
|
conditions in the U.S. and European agricultural industry;
|
|
•
|
the volatility of natural gas prices in North America and Europe;
|
|
•
|
difficulties in securing the supply and delivery of raw materials, increases in their costs or delays or interruptions in their delivery;
|
|
•
|
reliance on third party providers of transportation services and equipment;
|
|
•
|
the significant risks and hazards involved in producing and handling our products against which we may not be fully insured;
|
|
•
|
our ability to manage our indebtedness;
|
|
•
|
risks associated with our incurrence of additional indebtedness;
|
|
•
|
our ability to complete an issuance of new long-term debt on terms acceptable to us or at all;
|
|
•
|
our ability to maintain compliance with covenants under the agreements governing our indebtedness;
|
|
•
|
downgrades of our credit ratings;
|
|
•
|
risks associated with cyber security;
|
|
•
|
weather conditions;
|
|
•
|
our ability to complete our production capacity expansion projects on schedule as planned, on budget or at all;
|
|
•
|
risks associated with our ability to utilize our tax net operating losses and other tax assets, including the risk that the use of such tax benefits is limited by an "ownership change;"
|
|
•
|
risks associated with expansions of our business, including unanticipated adverse consequences and the significant resources that could be required;
|
|
•
|
potential liabilities and expenditures related to environmental, health and safety laws and regulations and permitting requirements;
|
|
•
|
future regulatory restrictions and requirements related to greenhouse gas emissions;
|
|
•
|
the seasonality of the fertilizer business;
|
|
•
|
the impact of changing market conditions on our forward sales programs;
|
|
•
|
risks involving derivatives and the effectiveness of our risk measurement and hedging activities;
|
|
•
|
our reliance on a limited number of key facilities;
|
|
•
|
risks associated with the operation or management of the CHS strategic venture, risks and uncertainties relating to the market prices of the fertilizer products that are the subject of our supply agreement with CHS over the life of the supply agreement, and the risk that any challenges related to the CHS strategic venture will harm our other business relationships;
|
|
•
|
risks associated with our PLNL joint venture;
|
|
•
|
acts of terrorism and regulations to combat terrorism;
|
|
•
|
risks associated with international operations; and
|
|
•
|
deterioration of global market and economic conditions.
|
|
•
|
make it more difficult for us to pay or refinance our debts as they become due during adverse economic and industry conditions because any related decrease in revenues could cause us not to have sufficient cash flows from operations to make our scheduled debt payments;
|
|
•
|
cause us to be less able to take advantage of significant business opportunities, such as acquisition opportunities, and to react to changes in market or industry conditions;
|
|
•
|
cause us to use a portion of our cash flow from operations for debt service, reducing the availability of cash to fund working capital and capital expenditures, and other business activities;
|
|
•
|
cause us to be more vulnerable to general adverse economic and industry conditions;
|
|
•
|
expose us to the risk of increased interest rates because certain of our borrowings, including borrowings under our senior unsecured revolving credit agreement (as amended, the Revolving Credit Agreement), could be at variable rates of interest;
|
|
•
|
make us more leveraged than some of our competitors, which could place us at a competitive disadvantage;
|
|
•
|
limit our ability to borrow additional monies in the future to fund working capital, capital expenditures and other general corporate purposes; and
|
|
•
|
result in a downgrade in the credit rating of our indebtedness which could increase the cost of further borrowings.
|
|
•
|
difficulties in integrating the parties’ operations, systems, technologies, products and personnel;
|
|
•
|
incurrence of significant transaction-related expenses;
|
|
•
|
potential integration or restructuring costs;
|
|
•
|
potential impairment charges related to the goodwill, intangible assets or other assets to which any such transaction relates, in the event that the economic benefits of such transaction prove to be less than anticipated;
|
|
•
|
other unanticipated costs associated with such transactions;
|
|
•
|
our ability to achieve operating and financial efficiencies, synergies and cost savings;
|
|
•
|
our ability to obtain the desired financial or strategic benefits from any such transaction;
|
|
•
|
the parties’ ability to retain key business relationships, including relationships with employees, customers, partners and suppliers;
|
|
•
|
potential loss of key personnel;
|
|
•
|
entry into markets or involvement with products with which we have limited current or prior experience or in which competitors may have stronger positions;
|
|
•
|
assumption of contingent liabilities, including litigation;
|
|
•
|
exposure to unanticipated liabilities;
|
|
•
|
differences in the parties’ internal control environments, which may require significant time and resources to resolve in conformity with applicable legal and accounting standards;
|
|
•
|
increased scope, geographic diversity and complexity of our operations;
|
|
•
|
the tax effects of any such transaction; and
|
|
•
|
the potential for costly and time-consuming litigation, including stockholder lawsuits.
|
|
•
|
the impact of particular economic, tax, currency, political, legal and regulatory risks associated with specific countries;
|
|
•
|
challenges caused by distance and by language and cultural differences;
|
|
•
|
difficulties and costs of complying with a wide variety of complex laws, treaties and regulations;
|
|
•
|
unexpected changes in regulatory environments;
|
|
•
|
political and economic instability, including the possibility for civil unrest;
|
|
•
|
nationalization of properties by foreign governments;
|
|
•
|
tax rates that may exceed those in the United States, and earnings that may be subject to withholding requirements;
|
|
•
|
the imposition of tariffs, exchange controls or other restrictions; and
|
|
•
|
the impact of currency exchange rate fluctuations.
|
|
|
Issuer Purchases of Equity Securities
|
||||||||||||
|
Period
|
Total
Number
of Shares
(or Units)
Purchased
(1)
|
|
Average
Price Paid
per Share
(or Unit)
|
|
Total Number of
Shares (or Units)
Purchased as Part of
Publicly Announced
Plans or Programs
(2)
|
|
Maximum Number (or
Approximate Dollar
Value) of Shares (or
Units) that May Yet Be
Purchased Under the
Plans or Programs
(in thousands)
(2)
|
||||||
|
July 1, 2016 - July 31, 2016
|
2,686
|
|
|
$
|
25.33
|
|
|
—
|
|
|
$
|
100,000
|
|
|
August 1, 2016 - August 31, 2016
|
17,242
|
|
|
22.35
|
|
|
—
|
|
|
100,000
|
|
||
|
September 1, 2016 - September 30, 2016
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
||
|
Total
|
19,928
|
|
|
$
|
22.75
|
|
|
—
|
|
|
|
|
|
|
(1)
|
Represents shares withheld to pay for employee tax obligations upon the vesting of restricted stock awards.
|
|
(2)
|
Represents the authorized share repurchase program announced on August 6, 2014 that allows management to repurchase common stock for a total expenditure of up to
$1.0 billion
through December 31, 2016 (the 2014 Program). This program is discussed in Note
15—Stockholders' Equity
, in the notes to the consolidated financial statements included in Item 1 of this report.
|
|
|
|
CF Industries Holdings, Inc.
|
|
|
|
Date: November 3, 2016
|
By:
|
/s/ W. ANTHONY WILL
|
|
|
|
|
W. Anthony Will
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
Date: November 3, 2016
|
By:
|
/s/ DENNIS P. KELLEHER
|
|
|
|
|
Dennis P. Kelleher
Senior Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
Exhibit No.
|
Description
|
|
|
3.1
|
|
Second Amended and Restated Certificate of Incorporation, as amended (incorporated by reference to Exhibit 3.2 to CF Industries Holdings, Inc.’s Current Report on Form 8-K filed with the SEC on September 7, 2016, File No. 001-32597)
|
|
4.1
|
|
Tax Benefits Preservation Plan, dated as of September 6, 2016, between CF Industries Holdings, Inc. and Computershare Trust Company, N.A. (incorporated by reference to Exhibit 4.1 to CF Industries Holdings, Inc.’s Current Report on Form 8-K filed with the SEC on September 7, 2016, File No. 001-32597)
|
|
4.2
|
|
Specimen common stock certificate (incorporated by reference to Exhibit 4.2 to CF Industries Holdings, Inc.’s Current Report on Form 8-K filed with the SEC on September 7, 2016, File No. 001-32597)
|
|
4.3
|
|
Second Amendment, dated as of September 7, 2016, to the Note Purchase Agreement, dated as of September 24, 2015, among CF Industries Holdings, Inc., CF Industries, Inc. and the noteholders party thereto (incorporated by reference to Exhibit 4.1 to CF Industries Holdings, Inc.’s Current Report on Form 8-K filed with the SEC on September 9, 2016, File No. 001-32597)
|
|
10.1
|
|
Amendment No. 2 to the Third Amended and Restated Revolving Credit Agreement, dated as of July 29, 2016, among CF Industries Holdings, Inc., CF Industries, Inc., the lenders party thereto, the issuing banks party thereto, and Morgan Stanley Senior Funding, Inc., as Administrative Agent (incorporated by reference to Exhibit 10.1 to CF Industries Holdings, Inc.’s Current Report on Form 8-K filed with the SEC on August 4, 2016, File No. 001-32597)
|
|
10.2
|
|
Amendment to the CF Industries Holdings, Inc. 2009 Equity and Incentive Plan, dated as of July 21, 2016 (incorporated by reference to Exhibit 10.3 to CF Industries Holdings, Inc.'s Quarterly Report on Form 10-Q filed with the SEC on August 4, 2016, File No. 001-32597)
|
|
10.3
|
|
Amendment to the CF Industries Holdings, Inc. 2014 Equity and Incentive Plan, dated as of July 21, 2016 (incorporated by reference to Exhibit 10.4 to CF Industries Holdings, Inc.'s Quarterly Report on Form 10-Q filed with the SEC on August 4, 2016, File No. 001-32597)
|
|
10.4
|
|
Form of Equity Award Amendment Letter Agreement, dated as of July 21, 2016 (incorporated by reference to Exhibit 10.5 to CF Industries Holdings, Inc.'s Quarterly Report on Form 10-Q filed with the SEC on August 4, 2016, File No. 001-32597)
|
|
10.5
|
|
Amendment No. 3 to the Third Amended and Restated Revolving Credit Agreement, dated as of October 31, 2016, by and among CF Industries Holdings, Inc., CF Industries, Inc., Morgan Stanley Senior Funding, Inc., as administrative agent under the Existing Revolving Credit Agreement (as defined therein), the issuing banks under the Existing Revolving Credit Agreement signatory thereto, and the lenders under the Existing Revolving Credit Agreement signatory thereto (incorporated by reference to Exhibit 10.1 to CF Industries Holdings, Inc.’s Current Report on Form 8-K filed with the SEC on November 3, 2016, File No. 001-32597)
|
|
31.1
|
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2
|
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101
|
|
The following financial information from CF Industries Holdings, Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016, formatted in XBRL (eXtensible Business Reporting Language): (1) Consolidated Statements of Operations, (2) Consolidated Statements of Comprehensive Income, (3) Consolidated Balance Sheets, (4) Consolidated Statements of Equity, (5) Consolidated Statements of Cash Flows, and (6) the Notes to Unaudited Consolidated Financial Statements
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|