Full Year Results Reflect Record Ammonia Shipments
Share Repurchases Result in Lowest Share Count Ever
Update For Capacity Expansion Projects Highlights Forecasted Cost
Increase
DEERFIELD, Ill.--(BUSINESS WIRE)--
CF Industries Holdings, Inc. (NYSE: CF), a global leader in nitrogen
fertilizer manufacturing and distribution, today announced results for
its fiscal fourth quarter ended December 31, 2014.
Fourth Quarter Highlights
-
Three percent increase in nitrogen revenues attributable to stronger
ammonia and urea pricing.
-
EBITDA(1) of $501.3 million, which includes $3.0 million of
an adjustment to increase the pre-tax gain on the phosphate sale.
-
Net earnings of $238.3 million or $4.82 per diluted share, which
includes $1.8 million, or $0.04 per diluted share, of an adjustment to
increase the after-tax gain on the phosphate sale.
-
Repurchased 1.4 million shares for $373 million, resulting in the
lowest shares outstanding ever.
Full Year Highlights
-
Record twelve month ammonia shipments of 3.0 million tons.
-
EBITDA(1) of $2.7 billion, which includes $750.1 million
for the pre-tax gain on phosphate sale.
-
Net earnings attributable to common stockholders of $1.4 billion or
$27.08 per diluted share, which includes $462.8 million, or $9.01 per
diluted share, for the after-tax gain on phosphate sale.
-
Issued $1.5 billion of long-dated investment grade debt.
-
Repurchased 7.7 million shares for $1.9 billion at an average price of
approximately $250 per share.
-
Increased the quarterly dividend by 50 percent from $1.00 to $1.50 per
share.
Update on Capacity Expansion Projects
-
The most recent cost estimate for the capacity expansion projects has
increased just under 10 percent from $3.8 billion, up to approximately
$4.2 billion.
-
Increase primarily associated with Port Neal project which reflects
updated construction estimates based on having received finalized
engineering drawings, specific quantities of material and labor hours,
and higher labor costs.
-
The projected economics on the total project remain attractive with an
investment return well into the teens and significantly above
company's cost of capital.
-
The projects remain on schedule, with planned Donaldsonville start up
in third quarter 2015 for urea, fourth quarter 2015 for UAN and early
2016 for ammonia.
- Port Neal startup scheduled in mid-2016 for ammonia and third quarter
2016 for urea.
_______________________________________________________________________________
| (1) |
| Earnings Before Interest, Taxes, Depreciation and
Amortization. See reconciliation of EBITDA in the table
accompanying this release. |
| |
|
Overview of Results
CF Industries Holdings, Inc. today reported fourth quarter 2014 EBITDA
of $501.3 million and net earnings attributable to common stockholders
of $238.3 million, or $4.82 per diluted share. These results compared to
EBITDA of $643.0 million and net earnings attributable to common
stockholders of $325.8 million, or $5.71 per diluted share, in the
fourth quarter of 2013. Nitrogen products segments net sales in the
fourth quarter of 2014 were $1,216.5 million compared to $1,178.7
million in the same period last year. Total company net sales in the
prior year are not comparable given the sale of the phosphate business.(2)
_______________________________________________________________________________
| (2) |
| Because of the sale of the phosphate business in 2014, the
company completed certain changes to its reporting structures that
reflect new reporting segments. The reporting segments now consist
of: ammonia, granular urea, UAN, other and phosphate. The
company’s nitrogen products segments consist of the ammonia,
granular urea, UAN and the other segment as described in this
release. |
| |
|
“The operating cash flow delivered by CF Industries was strong in the
fourth quarter and for all of 2014, even in a year defined by difficult
weather, elevated natural gas prices and volatility in global commodity
markets,” said Tony Will, president and chief executive officer, CF
Industries Holdings, Inc.
Certain items impacting the company's pre-tax income and after-tax
earnings per diluted share for the fourth quarter of 2014 and 2013 are
highlighted below:
|
|
|
| |
| |
| | | | Three months ended December 31, 2014 | | Three months ended December 31, 2013 |
| | | | Pre-tax $ in millions |
| After-tax EPS Impact | | Pre-tax $ in millions |
| After-tax EPS Impact |
| | | | (in millions, except per share amounts) |
|
(Gain) loss on mark-to-market - natural gas
| | | |
$
|
40.4
| | |
$
|
0.51
| | |
$
|
(54.0
|
)
| |
$
|
(0.60
|
)
|
|
(Gain) loss on foreign currency
| | | |
11.0
| | |
0.14
| | |
(6.5
|
)
| |
(0.07
|
)
|
|
Expansion project expenses
| | | |
8.8
| | |
0.11
| | |
6.5
| | |
0.07
| |
|
Gain on sale of phosphate business
| | | |
(3.0
|
)
| |
(0.04
|
)
| |
—
| | |
—
| |
|
Pension settlement charge
| | | |
9.7
|
| |
0.12
|
| |
—
|
| |
—
|
|
|
(Gain/income) loss/expense sub-total
| | | |
$
|
66.9
|
| |
$
|
0.84
|
| |
$
|
(54.0
|
)
| |
$
|
(0.60
|
)
|
| | | | | | | | | | | | | | | | | |
|
CF Industries generated a three percent year over year increase in sales
of its nitrogen products during the fourth quarter driven by higher
average selling prices, partially offset by a decrease in overall sales
volume. The decrease in EBITDA and net earnings was primarily
attributable to higher realized natural gas costs and a mark-to-market
loss on derivative positions in the fourth quarter of 2014 as compared
to a gain on derivative positions in the fourth quarter of 2013.
Full year 2014 EBITDA was $2.7 billion and net earnings attributable to
common stockholders was $1.4 billion, or $27.08 per diluted share,
compared to EBITDA of $2.7 billion and net earnings attributable to
common stockholders of $1.5 billion, or $24.74 per diluted share, for
the comparable period in 2013. Full year 2014 EBITDA included
$750.1 million of pre-tax gain on sale of the phosphate business, and
net earnings included $462.8 million, or $9.01 per diluted share, of
after-tax gain.
Certain items impacting the company's pre-tax income and after-tax
earnings per diluted share for the full year 2014 and 2013 are
highlighted below.
|
|
|
| |
| |
| | | | Twelve months ended December 31, 2014 | | Twelve months ended December 31, 2013 |
| | | | Pre-tax $ in millions |
| After-tax EPS Impact | | Pre-tax $ in millions |
| After-tax EPS Impact |
| | | | (in millions, except per share amounts) |
|
(Gain) loss on mark-to-market - natural gas
| | | |
$
|
79.5
| | |
$
|
0.97
| | |
$
|
(52.9
|
)
| |
$
|
(0.57
|
)
|
|
(Gain) loss on foreign currency
| | | |
38.4
| | |
0.47
| | |
(20.8
|
)
| |
(0.22
|
)
|
|
Expansion project expenses
| | | |
30.7
| | |
0.38
| | |
10.8
| | |
0.12
| |
|
Gain on sale of phosphate business
| | | |
(750.1
|
)
| |
(9.01
|
)
| |
—
| | |
—
| |
|
Pension settlement charges
| | | |
13.1
| | |
0.16
| | |
—
| | |
—
| |
|
Pre-IPO owners tax savings settlement(1) | | | |
—
|
| |
—
|
| |
55.2
|
| |
0.93
|
|
|
(Gain/income) loss/expense sub-total
| | | |
(588.4
|
)
| |
(7.03
|
)
| |
(7.7
|
)
| |
0.26
| |
|
Benefit for prior net operating losses (NOL)(1) | | | |
—
|
| |
—
|
| |
(75.8
|
)
| |
(1.28
|
)
|
|
Total
| | | |
$
|
(588.4
|
)
| |
$
|
(7.03
|
)
| |
$
|
(83.5
|
)
| |
$
|
(1.02
|
)
|
______________________________________________________________________________
(1) |
| During the first quarter of 2013, the company recognized a
tax benefit for net operating losses generated prior to its IPO.
The deductions allowed under a settlement with the IRS reduced the
tax provision by $75.8 million, and the company recorded a $55.2
million non-operating expense for the portion of the tax savings
from the settlement that is payable to the company’s pre-IPO
owners. Consequently, the net after-tax benefit to the company was
$20.6 million, or $0.35 per diluted share. |
| |
|
Industry Conditions
For nitrogen fertilizers, the fourth quarter of 2014 was marked by
restocking activities to replenish low inventories, particularly in
North America and India. Global operating rates for ammonia began to
increase from the low rates seen during the third quarter, and several
off-shore producers chose to maximize merchant ammonia sales as opposed
to upgrading the ammonia into other forms of nitrogen. Lower operating
rates for urea production outside of China, combined with a greater than
normal volume of India urea tenders, led to a record quarterly and
annual level of Chinese urea exports.
A tighter North American ammonia inventory position and lower global
production compared to the fall of 2013 led to higher ammonia prices on
a year-over-year basis during the fourth quarter. However, cold weather
in the U.S. Cornbelt during November caused a reduction in fall ammonia
application. The reduced fall application contributed to strong
expectations for spring 2015 demand and many North American dealers
expressed significant interest in purchasing ammonia and UAN for spring
delivery.
Global urea prices at the start of the quarter were well above prior
year levels given strong international demand to rebuild depleted
inventories in several regions, notably North America and India. While
high Chinese exports during the fourth quarter resulted in a record of
approximately 15 million short tons of urea in calendar 2014, these
volumes were required due to urea production outages in other regions
and to satisfy Indian demand. Several large Indian tenders and inventory
restocking activity in North America helped to put a solid floor under
urea prices, as shown in granular prices at the U.S. Gulf of Mexico with
a low point of approximately $305 per short ton in the fourth quarter of
2014 compared to $282 in the fourth quarter of 2013.
The UAN market was relatively stable during the fourth quarter with
prices little changed from the same period in 2013 as customers took an
interest in building inventory in anticipation of strong spring demand
due to the reduced fall ammonia application season. While North America
was a destination for a higher level of imports than the prior year, the
company believes these imports were needed to fill depleted inventories
and prepare for spring demand.
Outlook
CF Industries continues to forecast 90 million acres of corn will be
planted in 2015. Given the shortened fall ammonia application season
across the northern U.S. and Canada, a significant volume of nitrogen
will still need to be applied in the first half of 2015 to catch up to
the overall levels needed to support the expected planted acres. The
demand is reflected in the company's strong order book as shown by the
increase in advance customer payments compared to the end of 2013.
Since November, retailers, wholesalers and distributors have been
placing advance orders to secure ammonia availability for what is
expected to be a strong spring application season. The company is
pleased with its order book, especially in consideration of the
decreases in international ammonia prices seen entering 2015.
The company has experienced strong customer interest in purchasing urea
for delivery into April as well, and has opted to book orders to take
advantage of attractive pricing opportunities. Urea prices through and
subsequent to the fourth quarter were largely unaffected by the decline
in global oil prices, as the urea price floor continues to be dependent
on the cost structure of Chinese based producers utilizing coal as their
primary feedstock. The company expects China will export a minimum of
about 11 million tons during 2015, but the volume could be greater due
to the potential for strong global demand and reduced output for those
producers facing continued gas shortages in some parts of the world.
UAN prices have increased from their 2014 lows due to increased buyer
interest, particularly in the U.S. Cornbelt where some demand is
expected to switch to UAN to make up the nitrogen levels needed in the
soil given the reduced fall ammonia application.
“We have an attractive order book and are well positioned to capitalize
on the fertilizer market conditions we see developing for the first half
of 2015,” stated Mr. Will. “With a broad base of ammonia and UAN storage
assets, and one of the largest urea production systems in North America,
we will be able to have the nitrogen products farmers need in place for
what is anticipated to be a robust spring application season.”
Attractive North American natural gas costs, in comparison to feedstock
costs in other regions of the world, continue to support CF Industries’
long-term cash generation prospects. Natural gas production in the U.S.
lower-48 states was, on average, almost 5 billion cubic feet per day
higher in the fourth quarter 2014 than 2013. Higher production, combined
with lower than expected natural gas consumption in late December and
January, has led to industry projections that the natural gas storage
balance is expected to be at or above the five year average at the end
of winter, and potentially significantly above by November 2015. As a
result, gas prices have decreased to less than $3.00 per MMBtu compared
to the collars the company has for 90 percent of its gas needs through
the first quarter of 2015 with an average floor price of $3.41 per MMBtu
and an average ceiling of $4.25 per MMBtu. Henry Hub natural gas futures
are below $3.00 per MMBtu through most of 2015, and do not exceed $4.00
on a calendar year basis until 2021. As of the beginning of February,
the company had no material hedges in place beyond the first quarter of
2015.
Update on Capacity Expansion Projects
The company recently updated its cost estimate to complete its projects
to construct new ammonia, urea and UAN plants at Donaldsonville,
Louisiana and new ammonia and urea plants at Port Neal, Iowa. The update
was based upon refined estimates for specific quantities of construction
materials and work-hours based upon final issued-for-construction
drawings from the engineering firms designing the plants.
Based on this review, the most recent cost estimate for the capacity
expansion projects has increased just under 10 percent from $3.8 billion
to approximately $4.2 billion. Taking into account the more detailed
engineering and construction information and additional progress the
company has made on the projects, the potential variance to the budget
has also been tightened to plus or minus a few percentage points, as
compared to the original plus or minus 10 percent level of accuracy.
The company has found that the full impact of the costs associated with
building the plants in western Iowa will exceed the original estimate
due to increases in material content and higher labor costs than
initially modeled. There are additional materials and work hours needed
for increased construction and winterization scope, and higher wage and
per diem rates to attract and retain the qualified skilled-trade workers
compared to the original estimate.
The projects continue to progress on-schedule, with anticipated start up
dates of the third quarter 2015 for urea, fourth quarter 2015 for UAN
and early 2016 for ammonia at Donaldsonville. Port Neal is scheduled to
start up in mid-2016 for ammonia and in the third quarter of 2016 for
urea. These projects will increase the company's nitrogen capacity by
1.7 million nutrient tons, or approximately 25 percent. Even including
the higher cost estimates, the company continues to expect the projects
to generate an internal rate of return well into the teens,
significantly above the company's cost of capital.
For 2015, the company expects total capital expenditures in a range of
$2.0 billion to $2.5 billion. This consists of between $1.5 billion and
$2.0 billion for the capacity expansion projects and approximately $500
million of sustaining and other capital expenditures.
|
|
|
| |
| |
Consolidated Results | | | | | | |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except as noted) |
|
Net sales
| | | |
$
|
1,216.5
| | |
$
|
1,326.3
| | |
$
|
4,743.2
| | |
$
|
5,474.7
| |
|
Cost of sales
| | | |
772.2
|
| |
732.5
|
| |
2,964.7
|
| |
2,954.5
|
|
|
Gross margin
| | | |
$
|
444.3
|
| |
$
|
593.8
|
| |
$
|
1,778.5
|
| |
$
|
2,520.2
|
|
| | | | | | | | | | | | | |
|
|
Gross margin percentage
| | | |
36.5
|
%
| |
44.8
|
%
| |
37.5
|
%
| |
46.0
|
%
|
| | | | | | | | | | | | | |
|
|
EBITDA
| | | |
$
|
501.3
| | |
$
|
643.0
| | |
$
|
2,712.3
| | |
$
|
2,684.9
| |
| | | | | | | | | | | | | |
|
|
Net earnings attributable to common stockholders
| | | |
$
|
238.3
| | |
$
|
325.8
| | |
$
|
1,390.3
| | |
$
|
1,464.6
| |
| | | | | | | | | | | | | |
|
|
Diluted earnings per share
| | | |
$
|
4.82
| | |
$
|
5.71
| | |
$
|
27.08
| | |
$
|
24.74
| |
| | | | | | | | | | | | | |
|
|
Tons of product sold (000s):
| | | | | | | | | | | | | | |
|
Nitrogen product segments
| | | |
3,521
| | |
3,560
| | |
13,276
| | |
12,945
| |
|
Phosphate segment
| | | |
—
|
| |
415
|
| |
487
|
| |
1,857
|
|
|
Total tons of product sold
| | | |
3,521
| | |
3,975
| | |
13,763
| | |
14,802
| |
| | | | | | | | | | | | | |
|
|
Cost of natural gas:
| | | | | | | | | | | | | | |
|
Purchased natural gas costs (per MMBtu)(1) | | | |
$
|
3.99
| | |
$
|
3.67
| | |
$
|
4.49
| | |
$
|
3.64
| |
|
Realized derivatives (gain) loss (per MMBtu)(2) | | | |
0.08
|
| |
0.07
|
| |
(0.24
|
)
| |
0.02
|
|
|
Cost of natural gas (per MMBtu)
| | | |
$
|
4.07
| | |
$
|
3.74
| | |
$
|
4.25
| | |
$
|
3.66
| |
| | | | | | | | | | | | | |
|
|
Average daily market price of natural gas
| | | | | | | | | | | | | | |
|
Henry Hub (per MMBtu)
| | | |
$
|
3.75
| | |
$
|
3.84
| | |
$
|
4.32
| | |
$
|
3.72
| |
| | | | | | | | | | | | | |
|
|
Capital expenditures
| | | |
$
|
535.8
| | |
$
|
190.9
| | |
$
|
1,808.5
| | |
$
|
823.8
| |
| | | | | | | | | | | | | |
|
|
Production volume by product tons (000s):
| | | | | | | | | | | | | | |
|
Ammonia(3) | | | |
1,753
| | |
1,940
| | |
7,011
| | |
7,105
| |
|
Granular urea
| | | |
590
| | |
656
| | |
2,347
| | |
2,474
| |
|
UAN (32%)
| | | |
1,626
| | |
1,652
| | |
5,939
| | |
6,332
| |
_______________________________________________________________________________
(1) |
| Includes the cost of natural gas purchased during the period
for use in production. |
(2) | | Includes the impact of gains and losses on natural gas
derivatives that were settled and realized during the period.
Excludes the unrealized mark-to-market gains and losses on natural
gas derivatives. |
(3) | | Gross ammonia production including amounts subsequently
upgraded on-site into urea and/or UAN. |
| |
|
CF Industries recognized revenue in the second quarter of 2014 from
sales of phosphate inventory that remained in its distribution system
after the sale of the phosphate business to The Mosaic Company in the
first quarter. Because of the sale of the phosphate business, the
phosphate segment ceased to have reported results after the second
quarter of 2014.
With the sale of the phosphate business in 2014, the company made
certain changes to its reporting structures that reflect new operating
segments. The reporting segments now consist of: ammonia, granular urea,
UAN, other and phosphate. These segments are differentiated by products,
which have varied agricultural and industrial applications. Historical
financial results have been restated to reflect the new segment
structure on a comparable basis. The phosphate segment will continue to
be shown only until there are no prior year results from the segment.
Comparison of 2014 to 2013 Fourth Quarter periods:
-
Net sales for nitrogen products increased primarily due to higher
average prices in each segment except UAN, and higher urea and other
segment sales volumes. These were partially offset by lower ammonia
and UAN sales volumes.
-
Gross margin decreased primarily due to increased realized natural gas
costs and the impact of net mark-to-market losses. Unrealized losses
on natural gas hedges of $40.4 million in the fourth quarter of 2014
compared to unrealized gains of $54.0 million in 2013.
Comparison of 2014 to 2013 twelve month periods:
-
Full year 2014 total net sales, excluding the phosphate segment,
declined from the prior year primarily due to lower average selling
prices for nitrogen products, partially offset by higher nitrogen
sales volumes including record full year 2014 ammonia shipments of
3.0 million tons.
-
EBITDA declined due to lower revenue and higher natural gas costs than
the prior year. Full year results for 2014 included $79.5 million of
non-cash pre-tax net mark-to-market losses on natural gas derivatives,
compared to $52.9 million of pre-tax unrealized gains on natural gas
derivatives in 2013.
Segment Results
Ammonia Segment
CF Industries’ ammonia segment produces anhydrous ammonia (ammonia),
which is the company’s most concentrated nitrogen fertilizer, containing
82 percent nitrogen. The results of the ammonia segment consist of sales
of ammonia to external customers. In addition, ammonia is the “basic”
nitrogen product that the company upgrades into other nitrogen
fertilizers such as urea and UAN solution.
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except as noted) |
|
Net sales
| | | |
$
|
467.0
| | |
$
|
439.4
| | |
$
|
1,576.3
| | |
$
|
1,437.9
| |
|
Cost of sales
| | | |
290.1
|
| |
210.1
|
| |
983.2
|
| |
656.5
|
|
|
Gross margin
| | | |
$
|
176.9
|
| |
$
|
229.3
|
| |
$
|
593.1
|
| |
$
|
781.4
|
|
| | | | | | | | | | | | | |
|
|
Gross margin percentage
| | | |
37.9
|
%
| |
52.2
|
%
| |
37.6
|
%
| |
54.3
|
%
|
| | | | | | | | | | | | | |
|
|
Sales volume by product tons (000s)
| | | |
836
| | |
859
| | |
2,969
| | |
2,427
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
685
| | |
704
| | |
2,434
| | |
1,990
| |
| | | | | | | | | | | | | |
|
|
Average selling price per product ton
| | | |
$
|
559
| | |
$
|
512
| | |
$
|
531
| | |
$
|
592
| |
|
Average selling price per nutrient ton(1) | | | |
682
| | |
624
| | |
648
| | |
723
| |
| | | | | | | | | | | | | |
|
|
Gross margin per product ton
| | | |
$
|
212
| | |
$
|
267
| | |
$
|
200
| | |
$
|
322
| |
|
Gross margin per nutrient ton(1) | | | |
258
| | |
326
| | |
244
| | |
393
| |
| | | | | | | | | | | | | |
|
|
Depreciation and amortization
| | | |
$
|
15.5
| | |
$
|
15.8
| | |
$
|
69.0
| | |
$
|
58.2
| |
_______________________________________________________________________________
(1) |
| Nutrient tons represent the tons of nitrogen within the
product tons. |
| |
|
Comparison of 2014 to 2013 Fourth Quarter periods:
-
Ammonia sales volume decreased due to the early arrival of cold and
wet weather in the Northern Tier and U.S. Cornbelt causing a shortened
fall ammonia application season. The reduction in agricultural ammonia
sales was partially offset by sales to The Mosaic Company.
-
Ammonia average selling prices increased in the fourth quarter of 2014
compared to the fourth quarter of 2013 due to tighter North American
inventory and lower global supply as a result of reduced production in
off-shore regions.
-
Ammonia gross margin declined from 2013 to 2014 primarily due to
higher natural gas costs and lower sales volumes, which were partially
offset by higher average prices.
-
Ammonia volume, average selling price and gross margin percentage were
all impacted by the 86,000 tons of ammonia sold to The Mosaic Company.
Prior to the sale of the phosphate business, Point Lisas Nitrogen
Limited ("PLNL") sold ammonia to CF Industries for use in the
phosphate business and the cost was included in production costs of
the phosphate segment. Subsequent to the sale of the phosphate
business, CF Industries now sells the PLNL sourced ammonia to Mosaic.
The revenue from these sales to Mosaic and costs to purchase the
ammonia from PLNL is included in the ammonia segment. This ammonia is
purchased from PLNL at market prices, and resold to Mosaic at similar
prices, having the effect of reducing the company’s ammonia segment
gross margin percentage. The company continues to recognize its share
of the profit from the production of the associated ammonia within the
“Equity in earnings of operating affiliates” (i.e. PLNL) line on the
income statement.
Granular Urea Segment
CF Industries’ granular urea segment produces granular urea, which
contains 46 percent nitrogen. Produced from ammonia and carbon dioxide,
it has the highest nitrogen content of any of the company’s solid
nitrogen fertilizers.
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except as noted) |
|
Net sales
| | | |
$
|
231.1
| | |
$
|
204.6
| | |
$
|
914.5
| | |
$
|
924.6
| |
|
Cost of sales
| | | |
138.5
|
| |
85.7
|
| |
516.6
|
| |
410.1
|
|
|
Gross margin
| | | |
$
|
92.6
|
| |
$
|
118.9
|
| |
$
|
397.9
|
| |
$
|
514.5
|
|
| | | | | | | | | | | | | |
|
|
Gross margin percentage
| | | |
40.1
|
%
| |
58.1
|
%
| |
43.5
|
%
| |
55.6
|
%
|
| | | | | | | | | | | | | |
|
|
Sales volume by product tons (000s)
| | | |
646
| | |
611
| | |
2,459
| | |
2,506
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
297
| | |
281
| | |
1,131
| | |
1,153
| |
| | | | | | | | | | | | | |
|
|
Average selling price per product ton
| | | |
$
|
358
| | |
$
|
335
| | |
$
|
372
| | |
$
|
369
| |
|
Average selling price per nutrient ton(1) | | | |
778
| | |
728
| | |
809
| | |
802
| |
| | | | | | | | | | | | | |
|
|
Gross margin per product ton
| | | |
$
|
143
| | |
$
|
195
| | |
$
|
162
| | |
$
|
205
| |
|
Gross margin per nutrient ton(1) | | | |
312
| | |
423
| | |
352
| | |
446
| |
| | | | | | | | | | | | | |
|
|
Depreciation and amortization
| | | |
$
|
10.5
| | |
$
|
8.9
| | |
$
|
37.5
| | |
$
|
37.4
| |
_______________________________________________________________________________
(1) |
| Nutrient tons represent the tons of nitrogen within the
product tons. |
| |
|
Comparison of 2014 to 2013 Fourth Quarter periods:
-
Granular urea sales volume increased as the company chose to sell into
a rising urea price environment as customers were restocking inventory
levels which were exceptionally low at the end of the third quarter of
2014, compared to the prior year period when the company chose to
limit sales during a period of weak industry prices.
-
Granular urea average price per ton increased due to tight global
supply, robust domestic demand and the company’s decision to sell into
the spot market for prompt delivery.
-
Granular urea gross margin decreased due primarily to higher natural
gas cost, which was partially offset by higher sales volume and prices.
UAN Segment
CF Industries’ UAN segment produces urea ammonium nitrate solution
(UAN). UAN is a liquid fertilizer product with nitrogen content that
typically ranges from 28 percent to 32 percent and is produced by
combining urea and ammonium nitrate in solution.
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except as noted) |
|
Net sales
| | | |
$
|
420.5
| | |
$
|
447.5
| | |
$
|
1,669.8
| | |
$
|
1,935.1
| |
|
Cost of sales
| | | |
267.2
|
| |
223.6
|
| |
997.4
|
| |
895.6
|
|
|
Gross margin
| | | |
$
|
153.3
|
| |
$
|
223.9
|
| |
$
|
672.4
|
| |
$
|
1,039.5
|
|
| | | | | | | | | | | | | |
|
|
Gross margin percentage
| | | |
36.5
|
%
| |
50.0
|
%
| |
40.3
|
%
| |
53.7
|
%
|
| | | | | | | | | | | | | |
|
|
Sales volume by product tons (000s)
| | | |
1,597
| | |
1,680
| | |
6,092
| | |
6,383
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
505
| | |
532
| | |
1,925
| | |
2,015
| |
| | | | | | | | | | | | | |
|
|
Average selling price per product ton
| | | |
$
|
263
| | |
$
|
266
| | |
$
|
274
| | |
$
|
303
| |
|
Average selling price per nutrient ton(1) | | | |
833
| | |
841
| | |
867
| | |
960
| |
| | | | | | | | | | | | | |
|
|
Gross margin per product ton
| | | |
$
|
96
| | |
$
|
133
| | |
$
|
110
| | |
$
|
163
| |
|
Gross margin per nutrient ton(1) | | | |
304
| | |
421
| | |
349
| | |
516
| |
| | | | | | | | | | | | | |
|
|
Depreciation and amortization
| | | |
$
|
41.1
| | |
$
|
43.3
| | |
$
|
179.3
| | |
$
|
172.6
| |
_______________________________________________________________________________
(1) |
| Nutrient tons represent the tons of nitrogen within the
product tons. |
| |
|
Comparison of 2014 to 2013 Fourth Quarter periods:
-
UAN sales volume decreased as the company chose not to export UAN as
it did in 2013, and instead to build inventory in anticipation of
attractive domestic sales opportunities in 2015.
-
UAN gross margin decreased due to lower sales and higher natural gas
costs.
Other Segment
CF Industries’ other segment includes ammonium nitrate (AN), diesel
exhaust fluid (DEF) and urea liquor. AN is a granular, nitrogen-based
product with a nitrogen content of 34 percent. DEF is an aqueous urea
solution made with 32.5 percent high-purity urea and 67.5 percent
deionized water. Urea liquor is a liquid product that the company sells
as a chemical intermediate in concentrations of 40 percent, 50 percent
and 70 percent urea.
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except as noted) |
|
Net sales
| | | |
$
|
97.9
| | |
$
|
87.2
| | |
$
|
414.2
| | |
$
|
380.2
| |
|
Cost of sales
| | | |
76.4
|
| |
67.2
|
| |
309.2
|
| |
270.3
|
|
|
Gross margin
| | | |
$
|
21.5
|
| |
$
|
20.0
|
| |
$
|
105.0
|
| |
$
|
109.9
|
|
| | | | | | | | | | | | | |
|
|
Gross margin percentage
| | | |
22.0
|
%
| |
22.9
|
%
| |
25.4
|
%
| |
28.9
|
%
|
| | | | | | | | | | | | | |
|
|
Sales volume by product tons (000s)
| | | |
442
| | |
410
| | |
1,756
| | |
1,629
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
122
| | |
112
| | |
484
| | |
446
| |
| | | | | | | | | | | | | |
|
|
Average selling price per product ton
| | | |
$
|
221
| | |
$
|
213
| | |
$
|
236
| | |
$
|
233
| |
|
Average selling price per nutrient ton(1) | | | |
802
| | |
779
| | |
856
| | |
852
| |
| | | | | | | | | | | | | |
|
|
Gross margin per product ton
| | | |
$
|
49
| | |
$
|
49
| | |
$
|
60
| | |
$
|
67
| |
|
Gross margin per nutrient ton(1) | | | |
176
| | |
179
| | |
217
| | |
246
| |
| | | | | | | | | | | | | |
|
|
Depreciation and amortization
| | | |
$
|
17.3
| | |
$
|
14.7
| | |
$
|
66.9
| | |
$
|
60.2
| |
_______________________________________________________________________________
(1) |
| Nutrient tons represent the tons of nitrogen within the
product tons. |
| |
|
Comparison of 2014 to 2013 Fourth Quarter periods:
-
Other segment volume was higher due to increased DEF sales and strong
AN sales.
-
Other segment average selling price increased due to higher prices on
DEF and agricultural AN.
-
Other segment gross margin increased primarily due to higher sales,
partially offset by higher gas costs.
Environmental, Health & Safety Performance
As of December 31, 2014, CF Industries’ 12-month rolling average
recordable incidence rate reached an all-time low of 1.3, compared to
the most recently available 3-year average of 2.8 for the company’s
broad set of peer chemical companies. Additionally, CF employees had no
lost-time accidents during the fourth quarter.
“Reflecting CF Industries’ strong safety culture, in January 2015 we
announced to our employees the creation of the Stephen R. Wilson
Excellence in Safety Award,” said Mr. Will. “The intent of this annual
award is to recognize excellence in safety culture and practices and
facilitate a one company perspective on safety across the enterprise. I
look forward to highlighting and formally recognizing our best
behavioral and process safety practices through this program.”
Balance Sheet and Cash Flow Items
As of December 31, 2014, CF Industries had total liquidity of $3.1
billion including its $1.0 billion undrawn revolving credit facility.
Total long-term debt was $4.6 billion.
Total cash capital expenditures during the quarter were $535.8 million.
Of this, $383.1 million related to the capacity expansion projects,
bringing year-to-date cash expenditures to $1.3 billion and project
announcement to date cash expenditures to $1.8 billion. In addition to
the year-to-date cash expenditures, the company has accrued payables
related to the expansion projects of $244.3 million. Year-to-date
capital expenditures for sustaining items totaled approximately $500
million.
During the fourth quarter, the company repurchased 1.4 million shares
for approximately $373 million. Subsequent to the quarter, the company
repurchased an additional 437,000 shares for approximately $127 million,
bringing the company's shares outstanding down to 47.9 million as of
January 31, 2015, representing the lowest share count for the company
ever. As a result of the share repurchases, and high-return investments
in production growth, the company's nitrogen nutrient tons per thousand
shares has increased by 165 percent from 53 prior to the acquisition of
Terra Industries to 140 as of January 31, 2015. As of February 1, 2015,
the company had $500 million remaining authorization under its current
share repurchase program.
Dividend Payment
On February 4, 2015, CF Industries’ Board of Directors declared a
quarterly dividend of $1.50 per common share. The dividend will be paid
on February 27, 2015, to stockholders of record as of February 17, 2015.
Conference Call
CF Industries will hold a conference call to discuss these fourth
quarter and year-to-date results at 9:00 a.m. ET on Wednesday, February
18, 2015. Investors can access the call and find dial-in information on
the Investor Relations section of the company’s website at www.cfindustries.com.
About CF Industries Holdings, Inc.
CF Industries Holdings, Inc., headquartered in Deerfield, Illinois,
through its subsidiaries is a global leader in the manufacturing and
distribution of nitrogen products, serving both agricultural and
industrial customers. CF Industries operates world-class nitrogen
manufacturing complexes in the central United States and Canada and
distributes plant nutrients through a system of terminals, warehouses,
and associated transportation equipment located primarily in the
midwestern United States. The company also owns 50 percent interests in
GrowHow UK Limited, a plant nutrient manufacturer in the United Kingdom;
an ammonia facility in The Republic of Trinidad and Tobago; and KEYTRADE
AG, a global plant nutrient trading organization headquartered near
Zurich, Switzerland. CF Industries routinely posts investor
announcements and additional information on the company’s website at www.cfindustries.com
and encourages those interested in the company to check there frequently.
Note Regarding Non-GAAP Financial Measures
The company reports its financial results in accordance with U.S.
generally accepted accounting principles (GAAP). Management believes
that EBITDA, a non-GAAP financial measure, provides additional
meaningful information regarding the company's performance and financial
strength. Non-GAAP financial measures should be viewed in addition to,
and not as an alternative for, the company's reported results prepared
in accordance with GAAP. In addition, because not all companies use
identical calculations, EBITDA included in this release may not be
comparable to similarly titled measures of other companies.
Reconciliations of EBITDA to GAAP are provided in the tables
accompanying this release under “CF Industries Holdings, Inc.-Selected
Financial Information-Non-GAAP Disclosure Items.”
Safe Harbor Statement
All statements in this communication, other than those relating to
historical facts, are “forward-looking statements.” These
forward-looking statements are not guarantees of future performance and
are subject to a number of assumptions, risks and uncertainties, many of
which are beyond our control, which could cause actual results to differ
materially from such statements. These statements include, but are not
limited to, statements about future strategic plans; and statements
about future financial and operating results. Important factors that
could cause actual results to differ materially from our expectations
include, among others: the volatility of natural gas prices in North
America; 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. agricultural industry; reliance on third party providers of
transportation services and equipment; risks associated with cyber
security; weather conditions; our ability to complete our production
capacity expansion projects on schedule as planned and on budget or at
all; risks associated with other expansions of our business, including
unanticipated adverse consequences and the significant resources that
could be required; potential liabilities and expenditures related to
environmental and health and safety laws and regulations; 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; the significant risks and hazards involved in
producing and handling our products against which we may not be fully
insured; our reliance on a limited number of key facilities; risks
associated with joint ventures; acts of terrorism and regulations to
combat terrorism; difficulties in securing the supply and delivery of
raw materials, increases in their costs or delays or interruptions in
their delivery; risks associated with international operations; losses
on our investments in securities; deterioration of global market and
economic conditions; our ability to manage our indebtedness; and loss of
key members of management and professional staff. More detailed
information about factors that may affect our performance may be found
in our filings with the Securities and Exchange Commission, including
our most recent periodic reports filed on Form 10-K and Form 10-Q, which
are available in the Investor Relations section of the CF Industries
website. Forward-looking statements are given only as of the date of
this release and we disclaim any obligation to update or revise the
forward-looking statements, whether as a result of new information,
future events or otherwise, except as required by law.
|
|
|
|
CF INDUSTRIES HOLDINGS, INC. SELECTED FINANCIAL INFORMATION RESULTS OF OPERATIONS |
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except per share amounts) |
|
Net sales
| | | |
$
|
1,216.5
| | |
$
|
1,326.3
| | |
$
|
4,743.2
| | |
$
|
5,474.7
| |
|
Cost of sales
| | | |
772.2
|
| |
732.5
|
| |
2,964.7
|
| |
2,954.5
|
|
|
Gross margin
| | | |
444.3
|
| |
593.8
|
| |
1,778.5
|
| |
2,520.2
|
|
|
Selling, general and administrative expenses
| | | |
32.5
| | |
45.0
| | |
151.9
| | |
166.0
| |
|
Other operating—net
| | | |
11.8
|
| |
(6.6
|
)
| |
53.3
|
| |
(15.8
|
)
|
|
Total other operating costs and expenses
| | | |
44.3
| | |
38.4
| | |
205.2
| | |
150.2
| |
|
Gain on sale of phosphate business
| | | |
3.0
| | |
—
| | |
750.1
| | |
—
| |
|
Equity in earnings of operating affiliates
| | | |
15.8
|
| |
9.4
|
| |
43.1
|
| |
41.7
|
|
|
Operating earnings
| | | |
418.8
| | |
564.8
| | |
2,366.5
| | |
2,411.7
| |
|
Interest expense
| | | |
41.1
| | |
39.8
| | |
178.2
| | |
152.2
| |
|
Interest income
| | | |
(0.2
|
)
| |
(0.6
|
)
| |
(0.9
|
)
| |
(4.7
|
)
|
|
Other non-operating—net
| | | |
1.4
|
| |
0.4
|
| |
1.9
|
| |
54.5
|
|
|
Earnings before income taxes and equity in earnings of non-operating
affiliates
| | | |
376.5
| | |
525.2
| | |
2,187.3
| | |
2,209.7
| |
|
Income tax provision
| | | |
132.1
| | |
187.2
| | |
773.0
| | |
686.5
| |
|
Equity in earnings of non-operating affiliates—net of taxes
| | | |
6.7
|
| |
3.4
|
| |
22.5
|
| |
9.6
|
|
|
Net earnings
| | | |
251.1
| | |
341.4
| | |
1,436.8
| | |
1,532.8
| |
|
Less: Net earnings attributable to noncontrolling interest
| | | |
12.8
|
| |
15.6
|
| |
46.5
|
| |
68.2
|
|
|
Net earnings attributable to common stockholders
| | | |
$
|
238.3
|
| |
$
|
325.8
|
| |
$
|
1,390.3
|
| |
$
|
1,464.6
|
|
| | | | | | | | | | | | | |
|
|
Net earnings per share attributable to common stockholders:
| | | | | | | | | | | | | | |
|
Basic
| | | |
$
|
4.83
|
| |
$
|
5.73
|
| |
$
|
27.16
|
| |
$
|
24.87
|
|
|
Diluted
| | | |
$
|
4.82
|
| |
$
|
5.71
|
| |
$
|
27.08
|
| |
$
|
24.74
|
|
| | | | | | | | | | | | | |
|
|
Weighted-average common shares outstanding:
| | | | | | | | | | | | | | |
|
Basic
| | | |
49.3
|
| |
56.9
|
| |
51.2
|
| |
58.9
|
|
|
Diluted
| | | |
49.5
|
| |
57.1
|
| |
51.3
|
| |
59.2
|
|
|
|
|
|
CF INDUSTRIES HOLDINGS, INC. SELECTED FINANCIAL INFORMATION CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
| |
| | | | December 31, |
| | | | 2014 |
| 2013 |
| | | | (in millions) |
| Assets | | | | | | | |
|
Current assets:
| | | | | | | |
|
Cash and cash equivalents
| | | |
$
|
1,996.6
| | |
$
|
1,710.8
|
|
Restricted cash
| | | |
86.1
| | |
154.0
|
|
Accounts receivable—net
| | | |
191.5
| | |
230.9
|
|
Inventories
| | | |
202.9
| | |
274.3
|
|
Deferred income taxes
| | | |
84.0
| | |
60.0
|
|
Prepaid income taxes
| | | |
34.8
| | |
33.4
|
|
Assets held for sale
| | | |
—
| | |
74.3
|
|
Other current assets
| | | |
18.6
|
| |
92.4
|
|
Total current assets
| | | |
2,614.5
| | |
2,630.1
|
|
Property, plant and equipment—net
| | | |
5,525.8
| | |
4,101.7
|
|
Investments in and advances to affiliates
| | | |
861.5
| | |
926.0
|
|
Goodwill
| | | |
2,092.8
| | |
2,095.8
|
|
Noncurrent assets held for sale
| | | |
—
| | |
679.0
|
|
Other assets
| | | |
243.6
|
| |
245.5
|
| Total assets | | | |
$
|
11,338.2
|
| |
$
|
10,678.1
|
| | | | | | |
|
| Liabilities and Equity | | | | | | | |
|
Current liabilities:
| | | | | | | |
|
Accounts payable and accrued expenses
| | | |
$
|
589.9
| | |
$
|
564.1
|
|
Income taxes payable
| | | |
16.0
| | |
73.3
|
|
Customer advances
| | | |
325.4
| | |
120.6
|
|
Liabilities held for sale
| | | |
—
| | |
26.8
|
|
Other current liabilities
| | | |
48.4
|
| |
43.5
|
|
Total current liabilities
| | | |
979.7
| | |
828.3
|
|
Long-term debt
| | | |
4,592.5
| | |
3,098.1
|
|
Deferred income taxes
| | | |
818.6
| | |
833.2
|
|
Noncurrent liabilities held for sale
| | | |
—
| | |
154.5
|
|
Other noncurrent liabilities
| | | |
374.9
| | |
325.6
|
|
Equity:
| | | | | | | |
|
Stockholders' equity
| | | |
4,209.7
| | |
5,076.1
|
|
Noncontrolling interest
| | | |
362.8
|
| |
362.3
|
|
Total equity
| | | |
4,572.5
|
| |
5,438.4
|
| Total liabilities and equity | | | |
$
|
11,338.2
|
| |
$
|
10,678.1
|
|
|
|
|
CF INDUSTRIES HOLDINGS, INC. SELECTED FINANCIAL INFORMATION STATEMENTS OF CASH FLOWS |
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions) |
| Operating Activities: | | | | | | | | | | | | | | |
|
Net earnings
| | | |
$
|
251.1
| | |
$
|
341.4
| | |
$
|
1,436.8
| | |
$
|
1,532.8
| |
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
| | | | | | | | | | | | | | |
|
Depreciation, depletion and amortization
| | | |
94.0
| | |
96.8
| | |
392.5
| | |
410.6
| |
|
Deferred income taxes
| | | |
2.9
| | |
(70.1
|
)
| |
18.5
| | |
(34.3
|
)
|
|
Stock-based compensation expense
| | | |
3.0
| | |
3.1
| | |
16.6
| | |
12.6
| |
|
Excess tax benefit from stock-based compensation
| | | |
—
| | |
(2.1
|
)
| |
(8.7
|
)
| |
(13.5
|
)
|
|
Unrealized loss (gain) on derivatives
| | | |
51.6
| | |
(55.3
|
)
| |
119.2
| | |
(59.3
|
)
|
|
Gain on sale of phosphate business
| | | |
(3.0
|
)
| |
—
| | |
(750.1
|
)
| |
—
| |
|
Loss on disposal of property, plant and equipment
| | | |
1.2
| | |
0.6
| | |
3.7
| | |
5.6
| |
|
Undistributed earnings of affiliates—net of taxes
| | | |
27.7
| | |
1.6
| | |
(11.5
|
)
| |
(11.3
|
)
|
|
Changes in:
| | | | | | | | | | | | | | |
|
Accounts receivable—net
| | | |
(61.0
|
)
| |
(44.2
|
)
| |
36.1
| | |
0.4
| |
|
Inventories
| | | |
50.2
| | |
6.0
| | |
63.8
| | |
(80.3
|
)
|
|
Accrued and prepaid income taxes
| | | |
13.2
| | |
79.3
| | |
(56.8
|
)
| |
(153.4
|
)
|
|
Accounts payable and accrued expenses
| | | |
(46.0
|
)
| |
(19.9
|
)
| |
(53.2
|
)
| |
49.5
| |
|
Customer advances
| | | |
(135.4
|
)
| |
(312.6
|
)
| |
204.8
| | |
(260.1
|
)
|
|
Other—net
| | | |
(17.8
|
)
| |
12.9
|
| |
(3.1
|
)
| |
67.5
|
|
|
Net cash provided by operating activities
| | | |
231.7
|
| |
37.5
|
| |
1,408.6
|
| |
1,466.8
|
|
| Investing Activities: | | | | | | | | | | | | | | |
|
Additions to property, plant and equipment
| | | |
(535.8
|
)
| |
(190.9
|
)
| |
(1,808.5
|
)
| |
(823.8
|
)
|
|
Proceeds from sale of property, plant and equipment
| | | |
0.8
| | |
1.5
| | |
11.0
| | |
12.6
| |
|
Proceeds from sale of phosphate business
| | | |
18.4
| | |
—
| | |
1,372.0
| | |
—
| |
|
Sales and maturities of short-term and auction rate securities
| | | |
—
| | |
6.9
| | |
5.0
| | |
13.5
| |
|
Canadian terminal acquisition
| | | |
—
| | |
(72.5
|
)
| |
—
| | |
(72.5
|
)
|
|
Deposits to restricted cash funds
| | | |
—
| | |
(42.6
|
)
| |
(505.0
|
)
| |
(154.0
|
)
|
Withdrawals from restricted cash funds
| | | |
59.6
| | |
—
| | |
573.0
| | |
—
| |
|
Deposits to asset retirement obligation funds
| | | |
—
| | |
(2.9
|
)
| |
—
| | |
(2.9
|
)
|
|
Other—net
| | | |
(8.4
|
)
| |
12.1
|
| |
9.0
|
| |
7.8
|
|
|
Net cash used in investing activities
| | | |
(465.4
|
)
| |
(288.4
|
)
| |
(343.5
|
)
| |
(1,019.3
|
)
|
| Financing Activities: | | | | | | | | | | | | | | |
|
Proceeds from long-term borrowings
| | | |
—
| | |
—
| | |
1,494.2
| | |
1,498.0
| |
|
Financing fees
| | | |
—
| | |
—
| | |
(16.0
|
)
| |
(14.5
|
)
|
|
Purchases of treasury stock
| | | |
(343.7
|
)
| |
(297.6
|
)
| |
(1,934.9
|
)
| |
(1,409.1
|
)
|
|
Acquisitions of noncontrolling interests in CFL | | | |
—
| | |
—
| | |
—
| | |
(918.7
|
)
|
|
Dividends paid on common stock
| | | |
(74.3
|
)
| |
(57.2
|
)
| |
(255.7
|
)
| |
(129.1
|
)
|
|
Distributions to noncontrolling interest
| | | |
(8.2
|
)
| |
(9.3
|
)
| |
(46.0
|
)
| |
(73.7
|
)
|
|
Issuances of common stock under employee stock plans
| | | |
5.6
| | |
4.0
| | |
17.6
| | |
10.3
| |
|
Excess tax benefit from stock-based compensation
| | | |
—
| | |
2.1
| | |
8.7
| | |
13.5
| |
Other—net
| | | |
—
|
| |
43.0
|
| |
(43.0
|
)
| |
43.0
|
|
|
Net cash used in financing activities
| | | |
(420.6
|
)
| |
(315.0
|
)
| |
(775.1
|
)
| |
(980.3
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
| | | |
(0.3
|
)
| |
(9.5
|
)
| |
(4.2
|
)
| |
(31.3
|
)
|
|
Increase (decrease) in cash and cash equivalents
| | | |
(654.6
|
)
| |
(575.4
|
)
| |
285.8
| | |
(564.1
|
)
|
|
Cash and cash equivalents at beginning of period
| | | |
2,651.2
|
| |
2,286.2
|
| |
1,710.8
|
| |
2,274.9
|
|
|
Cash and cash equivalents at end of period
| | | |
$
|
1,996.6
|
| |
$
|
1,710.8
|
| |
$
|
1,996.6
|
| |
$
|
1,710.8
|
|
|
|
|
|
CF INDUSTRIES HOLDINGS, INC. SELECTED FINANCIAL INFORMATION SEGMENT DATA |
|
|
|
| |
| |
Phosphate Segment (1) | | | | | | |
| | | | | |
|
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions, except as noted) |
|
Net sales
| | | |
$
|
—
| | |
$
|
147.6
| | |
$
|
168.4
| | |
$
|
796.9
| |
|
Cost of sales
| | | |
—
|
| |
145.9
|
| |
158.3
|
| |
722.0
|
|
|
Gross margin
| | | |
$
|
—
|
| |
$
|
1.7
|
| |
$
|
10.1
|
| |
$
|
74.9
|
|
| | | | | | | | | | | | | |
|
|
Gross margin percentage
| | | |
—
|
%
| |
1.2
|
%
| |
6.0
|
%
| |
9.4
|
%
|
| | | | | | | | | | | | | |
|
|
Sales volume by product tons (000s)(2) | | | |
—
| | |
415
| | |
487
| | |
1,857
| |
| | | | | | | | | | | | | |
|
|
Average selling price per product ton
| | | |
$
|
—
| | |
$
|
356
| | |
$
|
346
| | |
$
|
429
| |
| | | | | | | | | | | | | |
|
|
Depreciation, depletion and amortization(1) | | | |
$
|
—
| | |
$
|
3.8
| | |
$
|
—
| | |
$
|
42.3
| |
| (1) |
|
The company’s phosphate segment principal products were diammonium
phosphate (DAP) and monoammonium phosphate (MAP). On March 17, 2014,
CF Industries sold the phosphate mining and manufacturing business
in Florida to The Mosaic Company pursuant to an Asset Purchase
Agreement dated as of October 28, 2013. Effective on November 1,
2013, the assets and liabilities sold were classified as held for
sale and we were no longer depreciating the amounts in property,
plant and equipment. Starting third quarter of 2014, the phosphate
segment ceases to have reported results as the remaining inventory
was completely sold during the second quarter of 2014.
|
| |
|
| (2) | |
Represents DAP and MAP product sales.
|
| |
|
| |
|
CF INDUSTRIES HOLDINGS, INC.
SELECTED FINANCIAL
INFORMATION
NON-GAAP DISCLOSURE ITEMS
Reconciliation of net earnings to EBITDA:
EBITDA is defined as net earnings attributable to common stockholders
plus interest expense (income)-net, income taxes, and depreciation,
depletion and amortization. Other adjustments include the elimination of
loan fee amortization that is included in both interest and
amortization, and the portion of depreciation that is included in
noncontrolling interest. The company has presented EBITDA because
management uses the measure to track performance and believes that it is
frequently used by securities analysts, investors and other interested
parties in the evaluation of companies in the fertilizer industry.
|
|
|
| |
| |
| | | | Three months ended | | Twelve months ended |
| | | | December 31, | | December 31, |
| | | | 2014 |
| 2013 | | 2014 |
| 2013 |
| | | | (in millions) |
|
Net earnings attributable to common stockholders
| | | |
$
|
238.3
| | |
$
|
325.8
| | |
$
|
1,390.3
| | |
$
|
1,464.6
| |
|
Interest expense (income)—net
| | | |
40.9
| | |
39.2
| | |
177.3
| | |
147.5
| |
|
Income taxes
| | | |
132.1
| | |
187.2
| | |
773.0
| | |
686.5
| |
|
Depreciation, depletion and amortization
| | | |
94.0
| | |
96.8
| | |
392.5
| | |
410.6
| |
|
Less: other adjustments
| | | |
(4.0
|
)
| |
(6.0
|
)
| |
(20.8
|
)
| |
(24.3
|
)
|
| | | | | | | | | | | | | |
|
|
EBITDA
| | | |
$
|
501.3
|
| |
$
|
643.0
|
| |
$
|
2,712.3
|
| |
$
|
2,684.9
|
|
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
Notes:
Net earnings for the twelve months ended December 31, 2014 includes a
$462.8 million net of tax gain on the sale of the phosphate business.
EBITDA for the twelve months ended December 31, 2014 includes a
$750.1 million pre-tax gain on sale of the phosphate business.
Net earnings and EBITDA for the three months ended December 31, 2014
include a $40.4 million unrealized net mark-to-market loss on natural
gas derivatives, $11.0 million loss on foreign currency derivatives, a
$3.0 million adjustment to increase the pre-tax gain on the phosphate
sale, $9.7 million of pension settlement charge and $8.8 million of
expansion project expenses.
Net earnings and EBITDA for the twelve months ended December 31, 2014
include a $79.5 million unrealized net mark-to-market loss on natural
gas derivatives, $38.4 million loss on foreign currency derivatives,
$13.1 million of pension settlement charges and $30.7 million of
expansion project expenses.
Net earnings and EBITDA for the three months ended December 31, 2013
include a $54.0 million unrealized net mark-to-market gain on natural
gas derivatives, $6.5 million gain on foreign currency derivatives and
$6.5 million of expansion project expenses.
Net earnings and EBITDA for the twelve months ended December 31, 2013
include a $52.9 million unrealized net mark-to-market gain on natural
gas derivatives, $20.8 million gain on foreign currency derivatives and
$10.8 million of expansion project expenses.
Net earnings for the twelve months ended December 31, 2013 include a
$20.6 million net benefit resulting from the realization of net
operating losses (NOLs) from periods prior to the company’s initial
public offering (IPO). EBITDA for the twelve months ended December 31,
2013 include a $55.2 million non-operating expense to record the
liability payable to the company’s pre-IPO owners for the NOL
carry-forward settlement.

CF Industries Holdings, Inc.
Dan Swenson
Senior Director,
Investor Relations & Corporate Communications
847-405-2515
dswenson@cfindustries.com
Source: CF Industries Holdings, Inc.