Strong Business Fundamentals Despite Global Market Pressures
Record Quarterly Sales Volume of Over 4 Million Product Tons
New Donaldsonville UAN Plant Fully On Line
New Donaldsonville Ammonia Plant Mechanically Complete
DEERFIELD, Ill.--(BUSINESS WIRE)--
CF Industries Holdings, Inc. (NYSE: CF), the global leader in nitrogen
fertilizer manufacturing and distribution, today announced results for
its first quarter ended March 31, 2016.
First Quarter Highlights
-
EBITDA(1) of $207 million; adjusted EBITDA(1) of
$300 million
-
Net earnings of $26 million or $0.11 per diluted share; adjusted net
earnings(2) of $95 million or adjusted net earnings per
diluted share(2) of $0.40
-
New Donaldsonville UAN plant began production in March, having
produced approximately 95,000 tons through the end of the quarter
-
Commencement of the CHS strategic venture on February 1, 2016: $2.8
billion in cash received; CHS took delivery of over 273,000 tons under
the supply agreement through the end of the quarter
-
New record urea production of 819,000 tons
____________________________________________________________________________
|
(1)
|
|
EBITDA is defined as net earnings attributable to common
stockholders plus interest expense (income)-net, income taxes, and
depreciation and amortization. See reconciliations of EBITDA and
adjusted EBITDA to the most comparable GAAP measures in the tables
accompanying this release.
|
|
(2)
| |
See reconciliations of adjusted net earnings and adjusted net
earnings per diluted share to the most comparable GAAP measures in
the tables accompanying this release.
|
| |
|
Overview of Results
CF Industries Holdings, Inc., today announced first quarter 2016 EBITDA
of $207 million and net earnings attributable to common stockholders of
$26 million, or $0.11 per diluted share. Adjusted EBITDAfor
the first quarter of 2016 was $300 million, and adjusted net earnings
was $95 million, or $0.40 per diluted share. These results compare to
first quarter 2015 EBITDA of $486 million and net earnings attributable
to common stockholders of $231 million, or $0.96 per diluted share,
adjusted EBITDA of $470 million and adjusted net earnings of $220
million, or $0.91 per diluted share.
Net sales increased in the first quarter of 2016 to $1 billion from $954
million in the same period last year as increased sales volumes
including the impact of the company's capacity expansion projects and
the inclusion of CF Fertilisers UK (formerly GrowHow UK) were partially
offset by lower average realized prices across all segments. Selling
prices were negatively impacted by greater nitrogen supply driven by
global capacity additions, coupled with lower manufacturing and ocean
freight costs, and softer global ammonia demand from industrial users
including phosphate fertilizer production.
In North America, selling prices in the first quarter of 2016 were
depressed during the low demand periods of January and February, but
quickly rebounded as more robust demand developed due to the early
arrival of spring and were sustained through the end of the quarter.
Cost of sales increased 46 percent in the first quarter of 2016 compared
to the first quarter of 2015 due primarily to the inclusion of CF
Fertilisers UK in the company's financial results, partially offset by
lower realized natural gas costs.
The expansion projects are nearing completion. The new ammonia plant at
Donaldsonville, LA, is mechanically complete, with pre-commissioning and
commissioning activities taking place. The new ammonia and urea plants
at the Port Neal, IA, complex are expected to be mechanically complete
by the end of the second quarter.
“The fundamentals of our business remain strong despite challenging
market conditions, and we are almost to the finish line with our
capacity expansion projects. The projects are expected to be fully on
line later this year. These investments will increase our production
capacity and corresponding cash flow by more than 25 percent,” said Tony
Will, president and chief executive officer, CF Industries Holdings, Inc.
During the first quarter of 2016, the company commenced its strategic
venture with CHS. Under the agreements, CHS has begun to purchase
products from CF Industries Nitrogen, LLC (CFN) at market prices. CHS is
entitled to semi-annual distributions due to its equity investment in
CFN. The estimate of the partnership distribution earned by CHS, but not
yet disbursed, for the first quarter of 2016 is approximately $30
million.
In the first quarter of 2016, the company's overall weighted-average
realized cost of natural gas was $3.09 per MMBtu, which includes a
realized loss of $0.79 per MMBtu on natural gas hedges, totaling $56
million. This compares to a realized loss of $0.52 per MMBtu on natural
gas hedges for the first quarter of 2015, totaling $32 million. For the
first quarter of 2016, the average purchased natural gas cost for the
company was $2.30 per MMBtu, a 22 percent decline year over year. In
North America, the average purchased natural gas cost was $2.06 per
MMBtu, while the average purchased natural gas cost in the United
Kingdom in the first quarter of 2016 was $4.54 per MMBtu.
During the first quarter of 2016, the company did not enter into any
additional natural gas hedges.
Outlook
The outlook for the remainder of 2016 and into 2017 remains positive for
the business, particularly given the company's growth profile as the new
capacity expansion projects come on line. However, with new capacity
coming on line globally over the next 12 months, including that from CF,
the company expects that nitrogen prices will remain under pressure. The
company expects urea demand at the U.S. Gulf to continue to be
relatively firm through the application season.
Anticipated returns to U.S. farmers continue to support planting corn
over soybeans. The company's planted corn area forecast is 92 million
acres, with possible upside given the favorable USDA survey for spring
planting intentions. The company forecasts corn use growth above 2
percent for fertilizer year 2016/2017, with demand expected to rebound
to near 2014 levels, evidenced by December corn currently trading near
$3.90 per bushel. All of these signs point to a positive outlook for the
farmer and strong demand for the company's products.
Capital Expenditures
The company expects to have total capital expenditures for 2016 in the
range of $1.8 billion to $2.0 billion, of which $1.3 billion to $1.4
billion will be for the capacity expansion projects and $500 million to
$600 million for sustaining, improvement, and other projects.
|
|
|
| |
Consolidated Results | | | | |
| | | | Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (dollars in millions, except per share
and per MMBtu amounts) |
|
Net sales
| | | |
$
|
1,004
| | |
$
|
954
| |
|
Cost of sales
| | | |
787
|
| |
538
|
|
|
Gross margin
| | | |
$
|
217
|
| |
$
|
416
|
|
| | | | | |
|
|
Gross margin percentage
| | | |
21.6
|
%
| |
43.6
|
%
|
| | | | | |
|
|
EBITDA(1) | | | |
$
|
207
| | |
$
|
486
| |
|
Adjusted EBITDA(1) | | | |
$
|
300
| | |
$
|
470
| |
| | | | | |
|
|
Net earnings attributable to common stockholders
| | | |
$
|
26
| | |
$
|
231
| |
|
Adjusted net earnings (1) | | | |
$
|
95
| | |
$
|
220
| |
| | | | | |
|
|
Net earnings per diluted share(2) | | | |
$
|
0.11
| | |
$
|
0.96
| |
|
Adjusted net earnings per diluted share(1)(2) | | | |
$
|
0.40
| | |
$
|
0.91
| |
| | | | | |
|
|
Tons of product sold (000s)
| | | |
4,051
| | |
2,912
| |
| | | | | |
|
|
Cost of natural gas:
| | | | | | |
|
Purchased natural gas costs (per MMBtu)(3) | | | |
$
|
2.30
| | |
$
|
2.96
| |
|
Realized derivatives loss (per MMBtu)(4) | | | |
0.79
|
| |
0.52
|
|
|
Cost of natural gas (per MMBtu)
| | | |
$
|
3.09
| | |
$
|
3.48
| |
| | | | | |
|
|
Average daily market price of natural gas:
| | | | | | |
| Henry Hub (per MMBtu)
| | | |
$
|
1.98
| | |
$
|
2.87
| |
|
National Balancing Point UK (per MMBtu)
| | | |
$
|
4.36
| | |
$
|
7.24
| |
| | | | | |
|
|
Capital expenditures
| | | |
$
|
676
| | |
$
|
445
| |
| | | | | |
|
|
Production volume by product tons (000s):
| | | | | | |
|
Ammonia(5) | | | |
2,003
| | |
1,817
| |
|
Granular urea
| | | |
819
| | |
625
| |
|
UAN (32%)
| | | |
1,518
| | |
1,430
| |
|
AN
| | | |
431
| | |
229
| |
_______________________________________________________________________________
|
(1)
|
|
See reconciliations of EBITDA, adjusted EBITDA, adjusted net
earnings and adjusted net earnings per diluted share to the most
comparable GAAP measures in the tables accompanying this release.
|
|
(2)
| |
On June 17, 2015, CF Industries common stock split 5 for 1. The per
share amounts for the prior period have been restated to reflect the
stock split.
|
|
(3)
| |
Includes the cost of natural gas purchased during the period for use
in production.
|
|
(4)
| |
Includes the realized gains and losses on natural gas derivatives
settled during the period. Excludes unrealized mark-to-market gains
and losses on natural gas derivatives.
|
|
(5)
| |
Gross ammonia production including amounts subsequently upgraded
into other products.
|
| |
|
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, UAN solution, and AN.
|
|
|
| Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (dollars in millions,
except per ton amounts) |
|
Net sales
| | | |
$
|
267
| | |
$
|
288
| |
|
Cost of sales
| | | |
204
|
| |
168
|
|
|
Gross margin
| | | |
$
|
63
|
| |
$
|
120
|
|
| | | | | |
|
|
Gross margin percentage
| | | |
23.6
|
%
| |
41.7
|
%
|
| | | | | |
|
|
Sales volume by product tons (000s)
| | | |
737
| | |
531
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
605
| | |
435
| |
| | | | | |
|
|
Average selling price per product ton
| | | |
$
|
362
| | |
$
|
542
| |
|
Average selling price per nutrient ton(1) | | | |
441
| | |
661
| |
| | | | | |
|
|
Gross margin per product ton
| | | |
$
|
85
| | |
$
|
226
| |
|
Gross margin per nutrient ton(1) | | | |
104
| | |
276
| |
| | | | | |
|
|
Depreciation and amortization
| | | |
$
|
21
| | |
$
|
22
| |
_______________________________________________________________________________
|
(1)
|
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
| |
|
Comparison of 2016 to 2015 First Quarter periods:
-
Ammonia sales volume increased in the first quarter of 2016 from the
first quarter of 2015 due to an early start to the spring application
season given favorable soil and weather conditions in the Southern
Plains and Midwest regions of the United States. Additionally, the
inclusion of CF Fertilisers UK contributed to higher sales.
-
Ammonia average selling prices decreased in the first quarter of 2016
compared to 2015 primarily due to high ammonia inventory entering the
quarter given the poor fall application in 2015, lower manufacturing
and ocean freight costs and softer global industrial demand, including
phosphate fertilizer producers.
-
Ammonia gross margin decreased due to lower average selling prices
which were partially offset by lower realized natural gas costs.
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 March 31, |
| | | | 2016 |
| 2015 |
| | | | (dollars in millions, except per ton amounts) |
|
Net sales
| | | |
$
|
235
| | |
$
|
212
| |
|
Cost of sales
| | | |
175
|
| |
100
|
|
|
Gross margin
| | | |
$
|
60
|
| |
$
|
112
|
|
| | | | | |
|
|
Gross margin percentage
| | | |
25.5
|
%
| |
52.8
|
%
|
| | | | | |
|
|
Sales volume by product tons (000s)
| | | |
919
| | |
616
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
423
| | |
283
| |
| | | | | |
|
|
Average selling price per product ton
| | | |
$
|
256
| | |
$
|
344
| |
|
Average selling price per nutrient ton(1) | | | |
556
| | |
750
| |
| | | | | |
|
|
Gross margin per product ton
| | | |
$
|
65
| | |
$
|
182
| |
|
Gross margin per nutrient ton(1) | | | |
142
| | |
396
| |
| | | | | |
|
|
Depreciation and amortization
| | | |
$
|
25
| | |
$
|
10
| |
_______________________________________________________________________________
|
(1)
|
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
| |
|
Comparison of 2016 to 2015 First Quarter periods:
-
Granular urea sales volume for the first quarter of 2016 increased due
to increased production as a result of the company's new urea plant
coming on line at Donaldsonville, LA, coupled with increased demand
late in the quarter due to the arrival of spring weather.
-
Granular urea average selling price per ton decreased due to increased
supply driven by global capacity additions coupled with lower
manufacturing and ocean freight costs.
-
Granular urea gross margin decreased due to lower average selling
prices partially offset by an increase in sales volume and lower
natural gas costs.
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 March 31, |
| | | | 2016 |
| 2015 |
| | | | (dollars in millions,
except per ton amounts) |
|
Net sales
| | | |
$
|
309
| | |
$
|
356
| |
|
Cost of sales
| | | |
231
|
| |
197
|
|
|
Gross margin
| | | |
$
|
78
|
| |
$
|
159
|
|
| | | | | |
|
|
Gross margin percentage
| | | |
25.2
|
%
| |
44.6
|
%
|
| | | | | |
|
|
Sales volume by product tons (000s)
| | | |
1,452
| | |
1,317
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
457
| | |
414
| |
| | | | | |
|
|
Average selling price per product ton
| | | |
$
|
213
| | |
$
|
270
| |
|
Average selling price per nutrient ton(1) | | | |
676
| | |
859
| |
| | | | | |
|
|
Gross margin per product ton
| | | |
$
|
54
| | |
$
|
121
| |
|
Gross margin per nutrient ton(1) | | | |
171
| | |
383
| |
| | | | | |
|
|
Depreciation and amortization
| | | |
$
|
58
| | |
$
|
51
| |
_______________________________________________________________________________
|
(1)
|
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
| |
|
Comparison of 2016 to 2015 First Quarter periods:
-
UAN sales volume for the first quarter of 2016 increased due to
increased production as a result of the company's new UAN plant coming
on line at Donaldsonville, LA, and increased demand late in the
quarter due to the arrival of spring weather.
-
UAN average selling price per ton decreased due to increased nitrogen
supply driven by global capacity additions coupled with lower
manufacturing and ocean freight costs.
-
UAN gross margin decreased due to lower average selling prices
partially offset by an increase in UAN sales volume and lower natural
gas costs.
AN Segment
CF Industries' AN segment produces ammonium nitrate (AN). AN is used as
a nitrogen fertilizer with nitrogen content between 29% to 35%, and also
is used by industrial customers for commercial explosives and blasting
systems. AN is produced at the company's Yazoo City, Mississippi;
Billingham, United Kingdom; and Ince, United Kingdom, complexes.
|
|
|
| Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (dollars in millions,
except per ton amounts) |
|
Net sales
| | | |
$
|
125
| | |
$
|
51
| |
|
Cost of sales
| | | |
112
|
| |
43
|
|
|
Gross margin
| | | |
$
|
13
|
| |
$
|
8
|
|
| | | | | |
|
|
Gross margin percentage
| | | |
10.4
|
%
| |
15.7
|
%
|
| | | | | |
|
|
Sales volume by product tons (000s)
| | | |
558
| | |
224
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
188
| | |
77
| |
| | | | | |
|
|
Average selling price per product ton
| | | |
$
|
224
| | |
$
|
228
| |
|
Average selling price per nutrient ton(1) | | | |
665
| | |
662
| |
| | | | | |
|
|
Gross margin per product ton
| | | |
$
|
23
| | |
$
|
36
| |
|
Gross margin per nutrient ton(1) | | | |
69
| | |
104
| |
| | | | | |
|
|
Depreciation and amortization
| | | |
$
|
22
| | |
$
|
12
| |
_______________________________________________________________________________
|
(1)
|
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
| |
|
Comparison of 2016 to 2015 First Quarter periods:
-
AN sales volume was higher due to the inclusion of CF Fertilisers UK
sales.
-
AN average selling price per ton decreased only slightly.
-
AN gross margin increased primarily due to the inclusion of CF
Fertilisers UK and lower natural gas costs partially offset by
slightly lower average selling prices.
Other Segment
CF Industries’ Other segment includes diesel exhaust fluid (DEF), urea
liquor, nitric acid and compound fertilizer products (NPKs).
|
|
|
| Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (dollars in millions,
except per ton amounts) |
|
Net sales
| | | |
$
|
68
| | |
$
|
47
| |
|
Cost of sales
| | | |
65
|
| |
30
|
|
|
Gross margin
| | | |
$
|
3
|
| |
$
|
17
|
|
| | | | | |
|
|
Gross margin percentage
| | | |
4.4
|
%
| |
36.2
|
%
|
| | | | | |
|
|
Sales volume by product tons (000s)
| | | |
385
| | |
224
| |
|
Sales volume by nutrient tons (000s)(1) | | | |
73
| | |
43
| |
| | | | | |
|
|
Average selling price per product ton
| | | |
$
|
177
| | |
$
|
210
| |
|
Average selling price per nutrient ton(1) | | | |
932
| | |
1,093
| |
| | | | | |
|
|
Gross margin per product ton
| | | |
$
|
8
| | |
$
|
76
| |
|
Gross margin per nutrient ton(1) | | | |
41
| | |
395
| |
| | | | | |
|
|
Depreciation and amortization
| | | |
$
|
10
| | |
$
|
11
| |
_______________________________________________________________________________
|
(1)
|
|
Nutrient tons represent the tons of nitrogen within the product tons.
|
| |
|
Comparison of 2016 to 2015 First Quarter periods:
-
Other segment volume was higher due to the inclusion of CF Fertilisers
UK sales.
-
Other segment average selling price per ton decreased due to increased
nitrogen supply driven by global capacity additions coupled with lower
nitrogen manufacturing and transportation costs.
-
Other segment gross margin decreased primarily due to lower average
selling prices.
Environmental, Health & Safety Performance
As of March 31, 2016, CF Industries' 12-month rolling average recordable
incident rate was 1.07 incidents per 200,000 work-hours.
Dividend Payment
On April 25, 2016, CF Industries’ Board of Directors declared a
quarterly dividend of $0.30 per common share. The dividend will be paid
on May 31, 2016 to stockholders of record as of May 13, 2016.
Conference Call
CF Industries will hold a conference call to discuss its first quarter
2016 results at 9:00 a.m. ET on Thursday, May 5, 2016. This conference
call will include discussion of CF Industries' business environment and
outlook. 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, Canada and the
United Kingdom, 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 a 50
percent interest in an ammonia facility in The Republic of Trinidad and
Tobago. 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, adjusted EBITDA, adjusted net earnings, and adjusted net
earnings per diluted share, which are non-GAAP financial measures,
provide 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, adjusted EBITDA, adjusted net
earnings, and adjusted net earnings per diluted share to the most
directly comparable GAAP measures 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 by CF Industries Holdings, Inc.
(together with its subsidiaries, the “Company”), other than those
relating to historical facts, are forward-looking statements.
Forward-looking statements can generally be identified by their use of
terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,”
“intend,” “may,” “plan,” “predict” or “project” and similar terms and
phrases, including references to assumptions. 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 the
Company’s control, which could cause actual results to differ materially
from such statements. These statements may include, but are not limited
to, statements about strategic plans, and statements about future
financial and operating results.
Important factors that could cause actual results to differ materially
from those in the forward-looking statements include, among others, the
volatility of natural gas prices in North America and Europe; the
cyclical nature of the Company’s business and the agricultural sector;
the global commodity nature of the Company’s fertilizer products, the
impact of global supply and demand on the Company’s selling prices, and
the intense global competition from other fertilizer producers;
conditions in the U.S. and European agricultural industry; 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 the
Company’s products against which the Company may not be fully insured;
risks associated with cyber security; weather conditions; the Company’s
ability to complete its production capacity expansion projects on
schedule as planned, on budget or at all; risks associated with
expansions of the Company’s 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 the Company’s forward sales programs;
risks involving derivatives and the effectiveness of the Company’s risk
measurement and hedging activities; the Company’s reliance on a limited
number of key facilities; risks associated with the operation or
management of the strategic venture with CHS Inc. (the "CHS Strategic
Venture"); risks and uncertainties relating to the market prices of the
fertilizer products that are the subject of the supply agreement with
CHS Inc. over the life of the supply agreement and the risk that any
challenges related to the CHS Strategic Venture will harm the Company's
other business relationships; risks associated with the Company’s Point
Lisas Nitrogen Limited joint venture; acts of terrorism and regulations
to combat terrorism; risks associated with international operations;
losses on the Company’s investments in securities; deterioration of
global market and economic conditions; and the Company’s ability to
manage its indebtedness.
More detailed information about factors that may affect the Company’s
performance and could cause actual results to differ materially from
those in any forward-looking statements may be found in CF Industries
Holdings, Inc.’s filings with the Securities and Exchange Commission
(the “SEC”), including CF Industries Holdings, Inc.’s most recent annual
report on Form 10-K, which is available in the Investor Relations
section of the Company’s web site. Forward-looking statements are given
only as of the date of this communication and the Company disclaims 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 |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (unaudited) |
|
|
|
| |
| | | | Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (in millions, except per share amounts) |
|
Net sales
| | | |
$
|
1,004
| | |
$
|
954
| |
|
Cost of sales
| | | |
787
|
| |
538
|
|
|
Gross margin
| | | |
217
|
| |
416
|
|
|
Selling, general and administrative expenses
| | | |
45
| | |
40
| |
|
Transaction costs
| | | |
14
| | |
—
| |
|
Other operating—net
| | | |
61
|
| |
18
|
|
|
Total other operating costs and expenses
| | | |
120
| | |
58
| |
|
Equity in earnings of operating affiliates
| | | |
—
|
| |
9
|
|
|
Operating earnings
| | | |
97
| | |
367
| |
|
Interest expense
| | | |
38
| | |
34
| |
|
Interest income
| | | |
(1
|
)
| |
(1
|
)
|
|
Other non-operating—net
| | | |
(2
|
)
| |
—
|
|
|
Earnings before income taxes and equity in earnings of non-operating
affiliates
| | | |
62
| | |
334
| |
|
Income tax provision
| | | |
15
| | |
113
| |
|
Equity in earnings of non-operating affiliates—net of taxes
| | | |
—
|
| |
15
|
|
|
Net earnings
| | | |
47
| | |
236
| |
|
Less: Net earnings attributable to noncontrolling interests
| | | |
21
|
| |
5
|
|
|
Net earnings attributable to common stockholders
| | | |
$
|
26
|
| |
$
|
231
|
|
| | | | | |
|
|
Net earnings per share attributable to common stockholders(1):
| | | | | | |
|
Basic
| | | |
$
|
0.11
|
| |
$
|
0.96
|
|
|
Diluted
| | | |
$
|
0.11
|
| |
$
|
0.96
|
|
| | | | | |
|
|
Weighted-average common shares outstanding(1):
| | | | | | |
|
Basic
| | | |
233.2
|
| |
239.7
|
|
|
Diluted
| | | |
233.5
|
| |
240.6
|
|
_______________________________________________________________________________
|
(1)
|
|
On June 17, 2015, CF Industries common stock split 5 for 1. The
share and per share amounts for the prior period have been restated
to reflect the stock split.
|
|
|
|
|
| CF INDUSTRIES HOLDINGS, INC. |
| SELECTED FINANCIAL INFORMATION |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
| |
| |
| | | | (unaudited) | | |
| | | | March 31, 2016 | | December 31, 2015 |
| | | | (in millions) |
| Assets | | | | | | |
|
Current assets:
| | | | | | |
|
Cash and cash equivalents
| | | |
$
|
2,689
| |
$
|
286
|
|
Restricted cash
| | | |
12
| |
23
|
|
Accounts receivable—net
| | | |
262
| |
267
|
|
Inventories
| | | |
304
| |
321
|
|
Prepaid income taxes
| | | |
207
| |
185
|
|
Other current assets
| | | |
46
| |
45
|
|
Total current assets
| | | |
3,520
| |
1,127
|
|
Property, plant and equipment—net
| | | |
9,052
| |
8,539
|
|
Investments in affiliates
| | | |
298
| |
298
|
| Goodwill | | | |
2,384
| |
2,390
|
|
Other assets
| | | |
327
| |
329
|
| Total assets | | | |
$
|
15,581
| |
$
|
12,683
|
| | | | | |
|
| Liabilities and Equity | | | | | | |
|
Current liabilities:
| | | | | | |
|
Accounts payable and accrued expenses
| | | |
$
|
880
| |
$
|
918
|
|
Income taxes payable
| | | |
4
| |
5
|
|
Customer advances
| | | |
227
| |
162
|
|
Other current liabilities
| | | |
162
| |
130
|
|
Total current liabilities
| | | |
1,273
| |
1,215
|
|
Long-term debt
| | | |
5,539
| |
5,537
|
|
Deferred income taxes
| | | |
955
| |
916
|
|
Other liabilities
| | | |
620
| |
628
|
|
Equity:
| | | | | | |
|
Stockholders' equity
| | | |
4,042
| |
4,035
|
|
Noncontrolling interests
| | | |
3,152
| |
352
|
|
Total equity
| | | |
7,194
| |
4,387
|
| Total liabilities and equity | | | |
$
|
15,581
| |
$
|
12,683
|
|
|
|
|
| CF INDUSTRIES HOLDINGS, INC. |
| SELECTED FINANCIAL INFORMATION |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (unaudited) |
|
|
|
| |
| | | | Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (in millions) |
| Operating Activities: | | | | | | |
|
Net earnings
| | | |
$
|
47
| | |
$
|
236
| |
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
| | | | | | |
|
Depreciation and amortization
| | | |
146
| | |
115
| |
|
Deferred income taxes
| | | |
36
| | |
—
| |
|
Stock-based compensation expense
| | | |
4
| | |
4
| |
|
Excess tax benefit from stock-based compensation
| | | |
—
| | |
(1
|
)
|
|
Unrealized loss (gain) on derivatives
| | | |
18
| | |
(11
|
)
|
|
Loss on disposal of property, plant and equipment
| | | |
3
| | |
6
| |
|
Undistributed earnings of affiliates—net of taxes
| | | |
(4
|
)
| |
(18
|
)
|
|
Changes in:
| | | | | | |
|
Accounts receivable—net
| | | |
4
| | |
24
| |
|
Inventories
| | | |
16
| | |
(68
|
)
|
|
Accrued and prepaid income taxes
| | | |
(23
|
)
| |
84
| |
|
Accounts payable and accrued expenses
| | | |
(6
|
)
| |
(11
|
)
|
|
Customer advances
| | | |
65
| | |
170
| |
|
Other—net
| | | |
40
|
| |
1
|
|
|
Net cash provided by operating activities
| | | |
346
|
| |
531
|
|
| Investing Activities: | | | | | | |
|
Additions to property, plant and equipment
| | | |
(676
|
)
| |
(445
|
)
|
|
Proceeds from sale of property, plant and equipment
| | | |
2
| | |
3
| |
|
Withdrawals from restricted cash funds
| | | |
11
| | |
23
| |
|
Other—net
| | | |
1
|
| |
(11
|
)
|
|
Net cash used in investing activities
| | | |
(662
|
)
| |
(430
|
)
|
| Financing Activities: | | | | | | |
|
Proceeds from short-term borrowings
| | | |
150
| | |
—
| |
|
Payments of short-term borrowings
| | | |
(150
|
)
| |
—
| |
|
Financing fees
| | | |
—
| | |
(2
|
)
|
|
Dividends paid on common stock
| | | |
(70
|
)
| |
(72
|
)
|
|
Issuance of noncontrolling interest in CFN
| | | |
2,800
| | |
—
| |
|
Distributions to noncontrolling interest
| | | |
(13
|
)
| |
(11
|
)
|
|
Purchases of treasury stock
| | | |
—
| | |
(236
|
)
|
|
Issuances of common stock under employee stock plans
| | | |
—
| | |
6
| |
|
Excess tax benefit from stock-based compensation
| | | |
—
|
| |
1
|
|
|
Net cash provided by (used in) financing activities
| | | |
2,717
|
| |
(314
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
| | | |
2
|
| |
(5
|
)
|
|
Increase (decrease) in cash and cash equivalents
| | | |
2,403
| | |
(218
|
)
|
|
Cash and cash equivalents at beginning of period
| | | |
286
|
| |
1,997
|
|
|
Cash and cash equivalents at end of period
| | | |
$
|
2,689
|
| |
$
|
1,779
|
|
| | | | | | | | | |
|
| | | | | | | | | |
|
SELECTED FINANCIAL INFORMATION
NON-GAAP DISCLOSURE ITEMS
Reconciliation of net earnings (GAAP measure) to EBITDA and adjusted
EBITDA (non-GAAP measures):
EBITDA is defined as net earnings attributable to common stockholders
plus interest expense (income)-net, income taxes, and depreciation 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 interests.
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 industry.
Adjusted EBITDA is defined as EBITDA adjusted with the selected items
included in EBITDA as summarized in the table below. The company has
presented adjusted EBITDA because management uses adjusted EBITDA, and
believes it is useful to investors, as a supplemental financial measure
in the comparison of year-over-year performance.
|
|
|
| Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (in millions) |
|
Net earnings attributable to common stockholders
| | | |
$
|
26
| | |
$
|
231
| |
|
Interest expense (income)—net
| | | |
37
| | |
33
| |
|
Income taxes
| | | |
15
| | |
113
| |
|
Depreciation and amortization
| | | |
146
| | |
115
| |
|
Less: other adjustments
| | | |
(17
|
)
| |
(6
|
)
|
|
EBITDA
| | | |
207
|
| |
486
|
|
| | | | | |
|
|
Unrealized mark-to-market loss (gain) on natural gas derivatives
| | | |
21
| | |
(28
|
)
|
|
Transaction costs(1) | | | |
14
| | |
—
| |
|
Expansion project expenses
| | | |
16
| | |
9
| |
|
(Gain) loss on foreign currency derivatives
| | | |
(3
|
)
| |
23
| |
|
Loss (gain) on foreign currency transactions(2) | | | |
45
|
| |
(20
|
)
|
|
Total adjustments
| | | |
93
|
| |
(16
|
)
|
| | | | | |
|
|
Adjusted EBITDA
| | | |
$
|
300
|
| |
$
|
470
|
|
_______________________________________________________________________________
|
(1)
|
|
Transaction costs relate to various consulting and legal services
associated with executing the strategic agreements pertaining to our
proposed combination with certain businesses of OCI and our
strategic venture with CHS.
|
| |
|
|
(2)
| |
Loss (gain) on foreign currency transactions primarily relates to
foreign currency denominated intercompany debt that has not been
permanently invested.
|
| |
|
Reconciliation of net earnings attributable to common stockholders
(GAAP measure) to adjusted net earnings and adjusted net earnings per
diluted share (non-GAAP measures):
Adjusted net earnings is defined as net earnings attributable to common
stockholders adjusted with the after-tax impacts of the selected items
included in net earnings as summarized in the table below. The company
has presented adjusted net earnings and adjusted net earnings per
diluted share because management uses these measures, and believes they
are useful to investors, as supplemental financial measures in the
comparison of year-over-year performance.
|
|
|
| Three months ended March 31, |
| | | | 2016 |
| 2015 |
| | | | (in millions) |
|
Net earnings attributable to common stockholders
| | | |
$
|
26
| | |
$
|
231
| |
| | | | | |
|
|
Unrealized mark-to-market loss (gain) on natural gas derivatives,
net of tax(1) | | | |
13
| | |
(18
|
)
|
|
Transaction costs(2) | | | |
14
| | |
—
| |
|
Expansion project expenses, net of tax(1) | | | |
10
| | |
6
| |
|
(Gain) loss on foreign currency derivatives, net of tax(1) | | | |
(2
|
)
| |
14
| |
|
Loss (gain) on foreign currency transactions, net of tax(3) | | | |
34
|
| |
(13
|
)
|
|
Total adjustments
| | | |
69
|
| |
(11
|
)
|
| | | | | |
|
|
Adjusted net earnings
| | | |
$
|
95
|
| |
$
|
220
|
|
| | | |
|
| | | | Three months ended March 31, |
| | | | 2016 | | 2015 |
|
Net earnings per diluted share attributable to common stockholders
| | | |
$
|
0.11
| | |
$
|
0.96
| |
| | | | | |
|
|
Unrealized mark-to-market loss (gain) on natural gas derivatives
| | | |
0.06
| | |
(0.08
|
)
|
|
Transaction costs
| | | |
0.06
| | |
—
| |
|
Expansion project expenses
| | | |
0.04
| | |
0.02
| |
|
(Gain) loss on foreign currency derivatives
| | | |
(0.01
|
)
| |
0.06
| |
|
Loss (gain) on foreign currency transactions
| | | |
0.14
|
| |
(0.05
|
)
|
|
Total adjustments
| | | |
0.29
|
| |
(0.05
|
)
|
| | | | | |
|
|
Adjusted net earnings per diluted share
| | | |
$
|
0.40
|
| |
$
|
0.91
|
|
_______________________________________________________________________________
|
(1)
|
|
For the three months ended March 31, 2016 and 2015, unrealized
mark-to-market loss (gain) on natural gas derivatives is presented
net of tax of $8 million and $(10) million, respectively; expansion
project expenses are presented net of tax of $6 million and $3
million, respectively; and (gain) loss on foreign currency
derivatives is presented net of tax of $(1) million and $9 million,
respectively. For each of these tax effects, the rate used for the
three months ended March 31, 2016 and 2015 was 37.2% and 37.0%,
respectively, which represented the company's blended deferred tax
rates for each respective period.
|
| |
|
|
(2)
| |
Transactions costs have no tax effect because these items are not
tax deductible.
|
| |
|
|
(3)
| |
Loss (gain) on foreign currency transactions is presented net of tax
of $11 million and $(7) million for the three months ended March 31,
2016 and 2015, respectively. The tax effect is calculated at the
blended deferred tax rate of primarily 25.0% and 37.0% for the three
months ended March 31, 2016 and 2015, respectively.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160504006861/en/
CF Industries Holdings, Inc.
Dan Aldridge, Director of Investor
Relations
847-405-2530
daldridge@cfindustries.com
Source: CF Industries Holdings, Inc.