CF Industries Holdings, Inc. (NYSE: CF), a leading global manufacturer of hydrogen and nitrogen products, today announced results for the full year and fourth quarter ended December 31, 2021.
Highlights
“The CF Industries team delivered outstanding results in 2021 as strong global nitrogen demand, lower global operating rates and favorable energy spreads drove Company-record free cash generation,” said Tony Will, president and chief executive officer, CF Industries Holdings, Inc. “We expect global nitrogen fundamentals to remain positive, underpinned by the need to replenish global grains stocks, increased economic activity and global energy dynamics. We are well-positioned to continue to drive strong cash generation, enabling us to invest in our clean energy initiatives, return substantial capital to shareholders and achieve our goal of $3 billion of gross debt by 2023.”
Nitrogen Market Outlook
Management expects the global nitrogen supply and demand balance to remain tight for the foreseeable future and for the commercial environment to be highly favorable for producers in low-cost regions.
Global nitrogen inventory entering 2022 is believed to be low following a year of strong demand and lower production due to the impact of energy-related production curtailments and shutdowns in Europe, weather-related disruptions in North America and stagnant production levels in countries such as India. High energy prices in Europe and Asia, along with ongoing restrictions on exports of certain nitrogen products from Russia, Egypt, Turkey and China, suggest global nitrogen supply will continue to be challenged.
At the same time, management expects global demand for nitrogen to remain robust. The need to replenish global grains stocks continues to support high front month and forward prices for nitrogen-consuming crops. These crop prices support high levels of planting and incentivize fertilizer application. Additionally, increased economic activity continues to drive strong demand for diesel exhaust fluid for emissions abatement as well as ammonia, urea and nitric acid for industrial uses.
Energy differentials between Europe and Asia versus low cost regions remain significant. This has steepened the global nitrogen cost curve and increased margin opportunities for low-cost North American producers. Forward curves suggest that these favorable energy spreads will persist throughout 2022 and into 2023.
North America: Management projects corn plantings in the United States will be 91 to 93 million acres in 2022 based on positive economic returns for farmers and a robust fall ammonia application season. The Company believes that other nitrogen-consuming crops (wheat, cotton and canola) will be planted at high levels in 2022 as well. Industrial activity in the region continues to increase in line with economic activity, supporting further demand for nitrogen products.
India: Urea imports to India from April-December 2021 were approximately 2 million metric tons lower and domestic urea production was flat compared to the same time period in 2020. Published reports indicate that this lower-than-expected level of imports and domestic production has resulted in low urea inventory levels in India. A new urea tender for India was issued in January, and management expects India will tender regularly in the coming months to meet urea demand in the country, which is projected to remain strong.
Brazil/South America: Strong global corn prices coupled with drought conditions in Southern Brazil and Argentina, which has reduced production forecasts for the current first crop corn, support higher planted corn acres in 2022 and continued strong demand for nitrogen and urea imports.
Europe: A substantial supply of liquefied natural gas cargoes rerouted to Europe in January 2022 allowed energy prices in the region to moderate from record highs, though they remain elevated compared to the prior year. Forward curves for natural gas in Europe remain above historical norms, challenging producer profitability and likely resulting in continued lower operating rates in the region.
China: Urea exports from China are expected to be limited through at least the first half of 2022 as the Chinese government has implemented measures to discourage urea exports and promote the availability and affordability of fertilizers domestically. Additionally, published reports indicate that the Chinese government has issued supply contracts to build temporary reserves for summer application. It is estimated that over 1 million metric tons of urea could be accumulated for the country’s first-ever summer fertilizer reserve plan.
Operations Overview
The Company continues to operate safely and efficiently across its network. As of December 31, 2021, the 12-month rolling average recordable incident rate was 0.32 incidents per 200,000 work hours, significantly better than industry benchmarks.
Gross ammonia production for the fourth quarter of 2021 was approximately 2.5 million tons, and was approximately 9.3 million tons for the full year. Management expects gross ammonia production for 2022 will return to historical levels (9.5 to 10.0 million tons) based on normal operating conditions and a return to a typical level of planned maintenance activities.
Financial Results Overview
Full Year 2021 Financial Results
For the full year 2021, net earnings attributable to common stockholders were $917 million, or $4.24 per diluted share, and EBITDA was $2.17 billion, which include the impact of pre-tax non-cash impairment charges of $521 million related to the Company’s U.K. operations; adjusted EBITDA was $2.74 billion. These results compare to the full year 2020 net earnings attributable to common stockholders of $317 million, or $1.47 per diluted share; EBITDA of $1.32 billion; and adjusted EBITDA of $1.35 billion.
Net sales for the full year 2021 were $6.5 billion compared to $4.1 billion for 2020. Average selling prices for 2021 were higher than 2020 across all segments due to strong global demand as well as decreased global supply availability as higher global energy costs drove lower global operating rates. Sales volumes for 2021 were lower than 2020 due to lower supply availability from higher than typical maintenance activity, two significant weather-related production outages and production curtailments at the Company’s U.K. plants due to high natural gas costs.
Cost of sales for 2021 was higher compared to 2020 due to higher natural gas costs and higher maintenance costs, partially offset by the impact of lower sales volumes and the gain the Company recognized from the net settlement of certain natural gas contracts with suppliers during February 2021.
The average cost of natural gas reflected in the Company’s cost of sales was $4.21 per MMBtu(4) compared to $2.24 per MMBtu for 2020.
Fourth Quarter 2021 Financial Results
For the fourth quarter of 2021, net earnings attributable to common stockholders were $705 million, or $3.27 per diluted share; EBITDA was $1.19 billion; and adjusted EBITDA was $1.26 billion. These results compare to 2020 net earnings attributable to common stockholders of $87 million, or $0.40 per diluted share; EBITDA of $334 million; and adjusted EBITDA of $338 million.
Net sales in the fourth quarter of 2021 were $2.5 billion compared to $1.1 billion in 2020. Average selling prices for 2021 were higher than 2020 across all segments due to strong global demand as well as decreased global supply availability as higher global energy costs drove lower global operating rates. Sales volumes in the fourth quarter of 2021 were lower than 2020 due to lower supply availability from higher maintenance activity and production curtailments at one of the Company’s U.K. plants due to high natural gas costs.
Cost of sales for the fourth quarter of 2021 was higher compared to 2020 primarily due to higher natural gas costs and higher maintenance costs.
In the fourth quarter of 2021, the average cost of natural gas reflected in the Company’s cost of sales was $6.00 per MMBtu compared to the average cost of natural gas in cost of sales of $2.60 per MMBtu in 2020.
Capital Management
Capital Expenditures
Capital expenditures in the fourth quarter and full year 2021 were $132 million and $514 million, respectively. Management projects capital expenditures for full year 2022 will be in a range of $500-$550 million, which includes capital expenditures at the Company’s Donaldsonville, LA, Complex related to green and blue ammonia projects.
Share Repurchase Programs
The Company repurchased approximately 7.5 million shares for $490 million during the fourth quarter of 2021. Over the course of the program, the Company repurchased approximately 18.8 million shares for $977 million of the $1 billion share repurchase authorization that expired on December 31, 2021.
On November 3, 2021, the Board of Directors of CF Industries Holdings, Inc., authorized a new $1.5 billion share repurchase program. The program went into effect January 1, 2022, and runs through the end of 2024.
CHS, Inc. Distribution
On January 31, 2022, the Board of Managers of CF Industries Nitrogen, LLC (CFN) approved a semi-annual distribution payment to CHS Inc. (CHS) of $247 million for the distribution period ended December 31, 2021. The distribution was paid on January 31, 2022. Total distributions to CHS pertaining to 2021 were approximately $377 million.
Clean Energy Initiatives
CF Industries continues to advance its plans to support the global hydrogen and clean fuel economy, which is expected to grow significantly over the next decade, through the production of blue and green ammonia and other initiatives in development across the Company’s network. Construction of North America’s first commercial scale green ammonia project has commenced at the Company’s Donaldsonville Complex with completion expected in 2023. Additionally, the Company has begun activities related to the Board of Directors-approved projects to install carbon dioxide dehydration and compression equipment at the Donaldsonville and the Yazoo City complexes. These projects will enable the annual production of up to 1.25 million tons of low-carbon blue ammonia – ammonia produced with the corresponding CO2 byproduct removed through carbon capture and sequestration – from the Company’s existing network starting in 2024.
UAN Antidumping and Countervailing Duty Investigations
On June 30, 2021, CF Industries, through certain of its production facilities, filed petitions with Commerce and the U.S. International Trade Commission (ITC) requesting the initiation of antidumping and countervailing duty investigations on imports of UAN from Russia and Trinidad.
CF Industries, which is the largest producer of UAN in the United States, requested the investigations due to the harm the domestic UAN industry has experienced from dumped and unfairly subsidized UAN imports from Russia and Trinidad. CF Industries filed its petitions under U.S. antidumping and countervailing duty laws, which authorize Commerce to level the playing field for domestic industries injured by foreign imports that are dumped and unfairly subsidized.
On August 13, 2021, the ITC issued an affirmative decision in the preliminary phase of its antidumping and countervailing duty investigation of UAN imports from Russia and Trinidad. As a result of the ITC’s determination, Commerce conducted its own investigations of UAN imports from Russia and Trinidad. On January 27, 2022, Commerce issued preliminary determinations that Russian UAN imports are dumped (i.e., sold at less than fair value) into the U.S. at margins ranging from 9.15% to 127.19%, and that Trinidadian UAN imports are dumped into the U.S. at a margin of 63.08%. As a result of these determinations, Commerce imposed cash deposit requirements on imports of UAN from Russia and Trinidad, based on the preliminary dumping margins. Additional countervailing duty cash deposit requirements have been in place since Commerce’s preliminary determination in November 2021 that Russian UAN imports are unfairly subsidized at rates ranging from 9.66% to 9.84%, and that Trinidadian UAN imports are unfairly subsidized at a rate of 1.83%.
Under U.S. law, both Commerce and the ITC must make final affirmative determinations in order for Commerce to issue AD/CVD orders, which would remain in place for at least five years. Commerce and the ITC are expected to make final determinations in the summer of 2022. At this time, management cannot predict the outcome of the proceedings, including whether antidumping or countervailing duties will be imposed on imports from either country, or the rate of any such duties.
(1) | Certain items recognized during the full year and fourth quarter of 2021 impacted our financial results and their comparability to the prior year period. See the table accompanying this release for a summary of these items. | |
(2) | EBITDA is defined as net earnings attributable to common stockholders plus interest expense—net, income taxes and depreciation and amortization. See reconciliations of EBITDA and adjusted EBITDA to the most directly comparable GAAP measures in the tables accompanying this release. | |
(3) | Free cash flow is defined as net cash from operating activities less capital expenditures and distributions to noncontrolling interest. See reconciliation of free cash flow to the most directly comparable GAAP measure in the table accompanying this release. | |
(4) | Average cost of natural gas excludes the $112 million gain the Company recognized from the net settlement of certain natural gas contracts with suppliers during February 2021. |
Consolidated Results | |||||||||||||||
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (dollars in millions, except per share and per MMBtu amounts) | ||||||||||||||
Net sales | $ | 2,540 |
|
| $ | 1,102 |
|
| $ | 6,538 |
|
| $ | 4,124 |
|
Cost of sales |
| 1,385 |
|
|
| 922 |
|
|
| 4,151 |
|
|
| 3,323 |
|
Gross margin | $ | 1,155 |
|
| $ | 180 |
|
| $ | 2,387 |
|
| $ | 801 |
|
Gross margin percentage |
| 45.5 | % |
|
| 16.3 | % |
|
| 36.5 | % |
|
| 19.4 | % |
|
|
|
|
|
|
|
| ||||||||
Net earnings attributable to common stockholders | $ | 705 |
|
| $ | 87 |
|
| $ | 917 |
|
| $ | 317 |
|
Net earnings per diluted share | $ | 3.27 |
|
| $ | 0.40 |
|
| $ | 4.24 |
|
| $ | 1.47 |
|
|
|
|
|
|
|
|
| ||||||||
EBITDA(1) | $ | 1,188 |
|
| $ | 334 |
|
| $ | 2,172 |
|
| $ | 1,316 |
|
Adjusted EBITDA(1) | $ | 1,258 |
|
| $ | 338 |
|
| $ | 2,743 |
|
| $ | 1,350 |
|
|
|
|
|
|
|
|
| ||||||||
Tons of product sold (000s) |
| 4,979 |
|
|
| 5,479 |
|
|
| 18,501 |
|
|
| 20,296 |
|
|
|
|
|
|
|
|
| ||||||||
Natural gas supplemental data (per MMBtu): |
|
|
|
|
|
|
| ||||||||
Cost of natural gas used for production in cost of sales(2) | $ | 6.00 |
|
| $ | 2.60 |
|
| $ | 4.21 |
|
| $ | 2.24 |
|
Average daily market price of natural gas Henry Hub (Louisiana) | $ | 4.74 |
|
| $ | 2.47 |
|
| $ | 3.82 |
|
| $ | 1.99 |
|
Average daily market price of natural gas National Balancing Point (United Kingdom) | $ | 29.96 |
|
| $ | 5.29 |
|
| $ | 15.50 |
|
| $ | 3.20 |
|
|
|
|
|
|
|
|
| ||||||||
Unrealized net mark-to-market loss (gain) on natural gas derivatives | $ | 43 |
|
| $ | 6 |
|
| $ | 25 |
|
| $ | (6 | ) |
Depreciation and amortization | $ | 238 |
|
| $ | 230 |
|
| $ | 888 |
|
| $ | 892 |
|
Capital expenditures | $ | 132 |
|
| $ | 103 |
|
| $ | 514 |
|
| $ | 309 |
|
|
|
|
|
|
|
|
| ||||||||
Production volume by product tons (000s): |
|
|
|
|
|
|
| ||||||||
Ammonia(3) |
| 2,452 |
|
|
| 2,732 |
|
|
| 9,349 |
|
|
| 10,353 |
|
Granular urea |
| 984 |
|
|
| 1,361 |
|
|
| 4,123 |
|
|
| 5,001 |
|
UAN (32%) |
| 2,135 |
|
|
| 1,798 |
|
|
| 6,763 |
|
|
| 6,677 |
|
AN |
| 390 |
|
|
| 583 |
|
|
| 1,646 |
|
|
| 2,115 |
|
(1) | See reconciliations of EBITDA and adjusted EBITDA to the most directly comparable GAAP measures in the tables accompanying this release. | |
(2) | Includes the cost of natural gas used for production and related transportation that is included in cost of sales during the period under the first-in, first-out inventory cost method. 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. For the year ended December 31, 2021, excludes the $112 million gain on net settlement of certain natural gas contracts with suppliers due to Winter Storm Uri in February 2021. | |
(3) | Gross ammonia production, including amounts subsequently upgraded into other products. |
Ammonia Segment
CF Industries’ ammonia segment produces anhydrous ammonia (ammonia), which is the base product that the Company manufactures, containing 82 percent nitrogen and 18 percent hydrogen. The results of the ammonia segment consist of sales of ammonia to external customers for its nitrogen content as a fertilizer, in emissions control and in other industrial applications. The Company has also announced steps to produce blue and green ammonia and market to external customers for its hydrogen content in clean energy applications. In addition, the Company upgrades ammonia into other nitrogen products such as urea, UAN and AN.
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (dollars in millions, except per ton amounts) | ||||||||||||||
Net sales | $ | 778 |
|
| $ | 298 |
|
| $ | 1,787 |
|
| $ | 1,020 |
|
Cost of sales |
| 487 |
|
|
| 241 |
|
|
| 1,162 |
|
|
| 850 |
|
Gross margin | $ | 291 |
|
| $ | 57 |
|
| $ | 625 |
|
| $ | 170 |
|
Gross margin percentage |
| 37.4 | % |
|
| 19.1 | % |
|
| 35.0 | % |
|
| 16.7 | % |
|
|
|
|
|
|
|
| ||||||||
Sales volume by product tons (000s) |
| 1,180 |
|
|
| 1,092 |
|
|
| 3,589 |
|
|
| 3,767 |
|
Sales volume by nutrient tons (000s)(1) |
| 968 |
|
|
| 897 |
|
|
| 2,944 |
|
|
| 3,090 |
|
|
|
|
|
|
|
|
| ||||||||
Average selling price per product ton | $ | 659 |
|
| $ | 273 |
|
| $ | 498 |
|
| $ | 271 |
|
Average selling price per nutrient ton(1) |
| 804 |
|
|
| 332 |
|
|
| 607 |
|
|
| 330 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
| ||||||||
Gross margin | $ | 291 |
|
| $ | 57 |
|
| $ | 625 |
|
| $ | 170 |
|
Depreciation and amortization |
| 71 |
|
|
| 43 |
|
|
| 209 |
|
|
| 176 |
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives |
| 13 |
|
|
| 2 |
|
|
| 7 |
|
|
| (2 | ) |
Adjusted gross margin | $ | 375 |
|
| $ | 102 |
|
| $ | 841 |
|
| $ | 344 |
|
Adjusted gross margin as a percent of net sales |
| 48.2 | % |
|
| 34.2 | % |
|
| 47.1 | % |
|
| 33.7 | % |
|
|
|
|
|
|
|
| ||||||||
Gross margin per product ton | $ | 247 |
|
| $ | 52 |
|
| $ | 174 |
|
| $ | 45 |
|
Gross margin per nutrient ton(1) |
| 301 |
|
|
| 64 |
|
|
| 212 |
|
|
| 55 |
|
Adjusted gross margin per product ton |
| 318 |
|
|
| 93 |
|
|
| 234 |
|
|
| 91 |
|
Adjusted gross margin per nutrient ton(1) |
| 387 |
|
|
| 114 |
|
|
| 286 |
|
|
| 111 |
|
(1) | Nutrient tons represent the tons of nitrogen within the product tons. | |
(2) | Adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton are non-GAAP financial measures. Adjusted gross margin is defined as gross margin excluding depreciation and amortization and unrealized net mark-to-market (gain) loss on natural gas derivatives. A reconciliation of adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton to gross margin, the most directly comparable GAAP measure, is provided in the table above. See “Note Regarding Non-GAAP Financial Measures” in this release. |
Comparison of 2021 to 2020:
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 products.
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (dollars in millions, except per ton amounts) | ||||||||||||||
Net sales | $ | 662 |
|
| $ | 333 |
|
| $ | 1,880 |
|
| $ | 1,248 |
|
Cost of sales |
| 287 |
|
|
| 235 |
|
|
| 992 |
|
|
| 847 |
|
Gross margin | $ | 375 |
|
| $ | 98 |
|
| $ | 888 |
|
| $ | 401 |
|
Gross margin percentage |
| 56.6 | % |
|
| 29.4 | % |
|
| 47.2 | % |
|
| 32.1 | % |
|
|
|
|
|
|
|
| ||||||||
Sales volume by product tons (000s) |
| 1,018 |
|
|
| 1,346 |
|
|
| 4,290 |
|
|
| 5,148 |
|
Sales volume by nutrient tons (000s)(1) |
| 468 |
|
|
| 619 |
|
|
| 1,973 |
|
|
| 2,368 |
|
|
|
|
|
|
|
|
| ||||||||
Average selling price per product ton | $ | 650 |
|
| $ | 247 |
|
| $ | 438 |
|
| $ | 242 |
|
Average selling price per nutrient ton(1) |
| 1,415 |
|
|
| 538 |
|
|
| 953 |
|
|
| 527 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
| ||||||||
Gross margin | $ | 375 |
|
| $ | 98 |
|
| $ | 888 |
|
| $ | 401 |
|
Depreciation and amortization |
| 56 |
|
|
| 72 |
|
|
| 235 |
|
|
| 270 |
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives |
| 11 |
|
|
| 2 |
|
|
| 6 |
|
|
| (2 | ) |
Adjusted gross margin | $ | 442 |
|
| $ | 172 |
|
| $ | 1,129 |
|
| $ | 669 |
|
Adjusted gross margin as a percent of net sales |
| 66.8 | % |
|
| 51.7 | % |
|
| 60.1 | % |
|
| 53.6 | % |
|
|
|
|
|
|
|
| ||||||||
Gross margin per product ton | $ | 368 |
|
| $ | 73 |
|
| $ | 207 |
|
| $ | 78 |
|
Gross margin per nutrient ton(1) |
| 801 |
|
|
| 158 |
|
|
| 450 |
|
|
| 169 |
|
Adjusted gross margin per product ton |
| 434 |
|
|
| 128 |
|
|
| 263 |
|
|
| 130 |
|
Adjusted gross margin per nutrient ton(1) |
| 944 |
|
|
| 278 |
|
|
| 572 |
|
|
| 283 |
|
(1) | Nutrient tons represent the tons of nitrogen within the product tons. | |
(2) | Adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton are non-GAAP financial measures. Adjusted gross margin is defined as gross margin excluding depreciation and amortization and unrealized net mark-to-market (gain) loss on natural gas derivatives. A reconciliation of adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton to gross margin, the most directly comparable GAAP measure, is provided in the table above. See “Note Regarding Non-GAAP Financial Measures” in this release. |
Comparison of 2021 to 2020:
UAN Segment
CF Industries’ UAN segment produces urea ammonium nitrate solution (UAN). UAN is a liquid 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 |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (dollars in millions, except per ton amounts) | ||||||||||||||
Net sales | $ | 732 |
|
| $ | 272 |
|
| $ | 1,788 |
|
| $ | 1,063 |
|
Cost of sales |
| 360 |
|
|
| 274 |
|
|
| 1,119 |
|
|
| 949 |
|
Gross margin | $ | 372 |
|
| $ | (2 | ) |
| $ | 669 |
|
| $ | 114 |
|
Gross margin percentage |
| 50.8 | % |
|
| (0.7 | )% |
|
| 37.4 | % |
|
| 10.7 | % |
|
|
|
|
|
|
|
| ||||||||
Sales volume by product tons (000s) |
| 1,838 |
|
|
| 1,888 |
|
|
| 6,584 |
|
|
| 6,843 |
|
Sales volume by nutrient tons (000s)(1) |
| 582 |
|
|
| 594 |
|
|
| 2,075 |
|
|
| 2,155 |
|
|
|
|
|
|
|
|
| ||||||||
Average selling price per product ton | $ | 398 |
|
| $ | 144 |
|
| $ | 272 |
|
| $ | 155 |
|
Average selling price per nutrient ton(1) |
| 1,258 |
|
|
| 458 |
|
|
| 862 |
|
|
| 493 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
| ||||||||
Gross margin | $ | 372 |
|
| $ | (2 | ) |
| $ | 669 |
|
| $ | 114 |
|
Depreciation and amortization |
| 71 |
|
|
| 70 |
|
|
| 259 |
|
|
| 256 |
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives |
| 10 |
|
|
| 2 |
|
|
| 5 |
|
|
| (2 | ) |
Adjusted gross margin | $ | 453 |
|
| $ | 70 |
|
| $ | 933 |
|
| $ | 368 |
|
Adjusted gross margin as a percent of net sales |
| 61.9 | % |
|
| 25.7 | % |
|
| 52.2 | % |
|
| 34.6 | % |
|
|
|
|
|
|
|
| ||||||||
Gross margin per product ton | $ | 202 |
|
| $ | (1 | ) |
| $ | 102 |
|
| $ | 17 |
|
Gross margin per nutrient ton(1) |
| 639 |
|
|
| (3 | ) |
|
| 322 |
|
|
| 53 |
|
Adjusted gross margin per product ton |
| 246 |
|
|
| 37 |
|
|
| 142 |
|
|
| 54 |
|
Adjusted gross margin per nutrient ton(1) |
| 778 |
|
|
| 118 |
|
|
| 450 |
|
|
| 171 |
|
(1) | Nutrient tons represent the tons of nitrogen within the product tons. | |
(2) | Adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton are non-GAAP financial measures. Adjusted gross margin is defined as gross margin excluding depreciation and amortization and unrealized net mark-to-market (gain) loss on natural gas derivatives. A reconciliation of adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton to gross margin, the most directly comparable GAAP measure, is provided in the table above. See “Note Regarding Non-GAAP Financial Measures” in this release. |
Comparison of 2021 to 2020:
AN Segment
CF Industries’ AN segment produces ammonium nitrate (AN). AN is used as a nitrogen fertilizer with nitrogen content between 29 percent to 35 percent, and also is used by industrial customers for commercial explosives and blasting systems.
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (dollars in millions, except per ton amounts) | ||||||||||||||
Net sales | $ | 151 |
|
| $ | 112 |
|
| $ | 510 |
|
| $ | 455 |
|
Cost of sales |
| 138 |
|
|
| 100 |
|
|
| 475 |
|
|
| 390 |
|
Gross margin | $ | 13 |
|
| $ | 12 |
|
| $ | 35 |
|
| $ | 65 |
|
Gross margin percentage |
| 8.6 | % |
|
| 10.7 | % |
|
| 6.9 | % |
|
| 14.3 | % |
|
|
|
|
|
|
|
| ||||||||
Sales volume by product tons (000s) |
| 374 |
|
|
| 545 |
|
|
| 1,720 |
|
|
| 2,216 |
|
Sales volume by nutrient tons (000s)(1) |
| 127 |
|
|
| 183 |
|
|
| 582 |
|
|
| 747 |
|
|
|
|
|
|
|
|
| ||||||||
Average selling price per product ton | $ | 404 |
|
| $ | 206 |
|
| $ | 297 |
|
| $ | 205 |
|
Average selling price per nutrient ton(1) |
| 1,189 |
|
|
| 612 |
|
|
| 876 |
|
|
| 609 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
| ||||||||
Gross margin | $ | 13 |
|
| $ | 12 |
|
| $ | 35 |
|
| $ | 65 |
|
Depreciation and amortization |
| 16 |
|
|
| 24 |
|
|
| 77 |
|
|
| 100 |
|
Unrealized net mark-to-market loss on natural gas derivatives |
| 5 |
|
|
| — |
|
|
| 4 |
|
|
| — |
|
Adjusted gross margin | $ | 34 |
|
| $ | 36 |
|
| $ | 116 |
|
| $ | 165 |
|
Adjusted gross margin as a percent of net sales |
| 22.5 | % |
|
| 32.1 | % |
|
| 22.7 | % |
|
| 36.3 | % |
|
|
|
|
|
|
|
| ||||||||
Gross margin per product ton | $ | 35 |
|
| $ | 22 |
|
| $ | 20 |
|
| $ | 29 |
|
Gross margin per nutrient ton(1) |
| 102 |
|
|
| 66 |
|
|
| 60 |
|
|
| 87 |
|
Adjusted gross margin per product ton |
| 91 |
|
|
| 66 |
|
|
| 67 |
|
|
| 74 |
|
Adjusted gross margin per nutrient ton(1) |
| 268 |
|
|
| 197 |
|
|
| 199 |
|
|
| 221 |
|
(1) | Nutrient tons represent the tons of nitrogen within the product tons. | |
(2) | Adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton are non-GAAP financial measures. Adjusted gross margin is defined as gross margin excluding depreciation and amortization and unrealized net mark-to-market (gain) loss on natural gas derivatives. A reconciliation of adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton to gross margin, the most directly comparable GAAP measure, is provided in the table above. See “Note Regarding Non-GAAP Financial Measures” in this release. |
Comparison of 2021 to 2020:
Other Segment
CF Industries’ Other segment includes diesel exhaust fluid (DEF), urea liquor, nitric acid and compound fertilizer products (NPKs).
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (dollars in millions, except per ton amounts) | ||||||||||||||
Net sales | $ | 217 |
|
| $ | 87 |
|
| $ | 573 |
|
| $ | 338 |
|
Cost of sales |
| 113 |
|
|
| 72 |
|
|
| 403 |
|
|
| 287 |
|
Gross margin | $ | 104 |
|
| $ | 15 |
|
| $ | 170 |
|
| $ | 51 |
|
Gross margin percentage |
| 47.9 | % |
|
| 17.2 | % |
|
| 29.7 | % |
|
| 15.1 | % |
|
|
|
|
|
|
|
| ||||||||
Sales volume by product tons (000s) |
| 569 |
|
|
| 608 |
|
|
| 2,318 |
|
|
| 2,322 |
|
Sales volume by nutrient tons (000s)(1) |
| 111 |
|
|
| 118 |
|
|
| 458 |
|
|
| 457 |
|
|
|
|
|
|
|
|
| ||||||||
Average selling price per product ton | $ | 381 |
|
| $ | 143 |
|
| $ | 247 |
|
| $ | 146 |
|
Average selling price per nutrient ton(1) |
| 1,955 |
|
|
| 737 |
|
|
| 1,251 |
|
|
| 740 |
|
|
|
|
|
|
|
|
| ||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
| ||||||||
Gross margin | $ | 104 |
|
| $ | 15 |
|
| $ | 170 |
|
| $ | 51 |
|
Depreciation and amortization |
| 20 |
|
|
| 16 |
|
|
| 87 |
|
|
| 68 |
|
Unrealized net mark-to-market loss on natural gas derivatives |
| 4 |
|
|
| — |
|
|
| 3 |
|
|
| — |
|
Adjusted gross margin | $ | 128 |
|
| $ | 31 |
|
| $ | 260 |
|
| $ | 119 |
|
Adjusted gross margin as a percent of net sales |
| 59.0 | % |
|
| 35.6 | % |
|
| 45.4 | % |
|
| 35.2 | % |
|
|
|
|
|
|
|
| ||||||||
Gross margin per product ton | $ | 183 |
|
| $ | 25 |
|
| $ | 73 |
|
| $ | 22 |
|
Gross margin per nutrient ton(1) |
| 937 |
|
|
| 127 |
|
|
| 371 |
|
|
| 112 |
|
Adjusted gross margin per product ton |
| 225 |
|
|
| 51 |
|
|
| 112 |
|
|
| 51 |
|
Adjusted gross margin per nutrient ton(1) |
| 1,153 |
|
|
| 263 |
|
|
| 568 |
|
|
| 260 |
|
(1) | Nutrient tons represent the tons of nitrogen within the product tons. | |
(2) | Adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton are non-GAAP financial measures. Adjusted gross margin is defined as gross margin excluding depreciation and amortization and unrealized net mark-to-market (gain) loss on natural gas derivatives. A reconciliation of adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton to gross margin, the most directly comparable GAAP measure, is provided in the table above. See “Note Regarding Non-GAAP Financial Measures” in this release. |
Comparison of 2021 to 2020:
Dividend Payment
On February 2, 2022, CF Industries’ Board of Directors declared a quarterly dividend of $0.30 per common share. The dividend will be paid on February 28, 2022 to stockholders of record as of February 15, 2022.
Conference Call
CF Industries will hold a conference call to discuss its full year and fourth quarter 2021 results at 10:00 a.m. ET on Wednesday, February 16, 2022. 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.
Planned Schedule for First, Second and Third Quarter 2022 Results and Conference Calls
CF Industries plans to announce its quarterly financial results and hold conference calls to discuss the results on the following days in 2022:
About CF Industries Holdings, Inc.
At CF Industries, our mission is to provide clean energy to feed and fuel the world sustainably. With our employees focused on safe and reliable operations, environmental stewardship, and disciplined capital and corporate management, we are on a path to decarbonize our ammonia production network – the world’s largest – to enable green and blue hydrogen and nitrogen products for energy, fertilizer, emissions abatement and other industrial activities. Our nine manufacturing complexes in the United States, Canada, and the United Kingdom, an unparalleled storage, transportation and distribution network in North America, and logistics capabilities enabling a global reach underpin our strategy to leverage our unique capabilities to accelerate the world’s transition to clean energy. 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, EBITDA per ton, adjusted EBITDA, adjusted EBITDA per ton, free cash flow, and, on a segment basis, adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton, which are non-GAAP financial measures, provide additional meaningful information regarding the Company’s performance and financial strength. Management uses these measures, and believes they are useful to investors, as supplemental financial measures in the comparison of year-over-year performance. 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, EBITDA per ton, adjusted EBITDA, adjusted EBITDA per ton, free cash flow, adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton, included in this release may not be comparable to similarly titled measures of other companies. Reconciliations of EBITDA, EBITDA per ton, adjusted EBITDA, adjusted EBITDA per ton, and free cash flow 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.” Reconciliations of adjusted gross margin, adjusted gross margin as a percent of net sales and adjusted gross margin per product ton and per nutrient ton to the most directly comparable GAAP measures are provided in the segment tables included in this release.
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,” “project,” “will” or “would” 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 management’s expectations with respect to the production of green and blue (low-carbon) ammonia, the development of carbon capture and sequestration projects, the transition to and growth of a hydrogen economy, greenhouse gas reduction targets, projected capital expenditures, statements about future financial and operating results, and other items described in this communication.
Important factors that could cause actual results to differ materially from those in the forward-looking statements include, among others, the cyclical nature of the Company’s business and the impact of global supply and demand on the Company’s selling prices; the global commodity nature of the Company’s nitrogen products, the conditions in the international market for nitrogen products, and the intense global competition from other producers; conditions in the United States, Europe and other agricultural areas; the volatility of natural gas prices in North America and Europe; weather conditions; the seasonality of the fertilizer business; the impact of changing market conditions on the Company’s forward sales programs; 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; risks associated with cyber security; the Company’s reliance on a limited number of key facilities; acts of terrorism and regulations to combat terrorism; risks associated with international operations; the significant risks and hazards involved in producing and handling the Company’s products against which the Company may not be fully insured; the Company’s ability to manage its indebtedness and any additional indebtedness that may be incurred; the Company’s ability to maintain compliance with covenants under its revolving credit agreement and the agreements governing its indebtedness; downgrades of the Company’s credit ratings; risks associated with changes in tax laws and disagreements with taxing authorities; risks involving derivatives and the effectiveness of the Company’s risk measurement and hedging activities; potential liabilities and expenditures related to environmental, health and safety laws and regulations and permitting requirements; regulatory restrictions and requirements related to greenhouse gas emissions; the development and growth of the market for green and blue (low-carbon) ammonia and the risks and uncertainties relating to the development and implementation of the Company’s green and blue (low-carbon) ammonia projects; risks associated with expansions of the Company’s business, including unanticipated adverse consequences and the significant resources that could be required; risks associated with the operation or management of the strategic venture with CHS (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 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; and the impact of the novel coronavirus disease 2019 (COVID-19) pandemic, including measures taken by governmental authorities to slow the spread of the virus, on our business and operations.
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, including CF Industries Holdings, Inc.’s most recent annual and quarterly reports on Form 10-K and Form 10-Q, which are available in the Investor Relations section of the Company’s web site. It is not possible to predict or identify all risks and uncertainties that might affect the accuracy of our forward-looking statements and, consequently, our descriptions of such risks and uncertainties should not be considered exhaustive. There is no guarantee that any of the events, plans or goals anticipated by these forward-looking statements will occur, and if any of the events do occur, there is no guarantee what effect they will have on our business, results of operations, cash flows, financial condition and future prospects. 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 | |||||||||||||||
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (in millions, except per share amounts) | ||||||||||||||
Net sales | $ | 2,540 |
|
| $ | 1,102 |
|
| $ | 6,538 |
|
| $ | 4,124 |
|
Cost of sales |
| 1,385 |
|
|
| 922 |
|
|
| 4,151 |
|
|
| 3,323 |
|
Gross margin |
| 1,155 |
|
|
| 180 |
|
|
| 2,387 |
|
|
| 801 |
|
Selling, general and administrative expenses |
| 56 |
|
|
| 52 |
|
|
| 223 |
|
|
| 206 |
|
Goodwill impairment |
| 26 |
|
|
| — |
|
|
| 285 |
|
|
| — |
|
Long-lived and intangible asset impairment |
| — |
|
|
| — |
|
|
| 236 |
|
|
| — |
|
Other operating—net |
| (46 | ) |
|
| (25 | ) |
|
| (39 | ) |
|
| (17 | ) |
Total other operating costs and expenses |
| 36 |
|
|
| 27 |
|
|
| 705 |
|
|
| 189 |
|
Equity in earnings of operating affiliate |
| 10 |
|
|
| 3 |
|
|
| 47 |
|
|
| 11 |
|
Operating earnings |
| 1,129 |
|
|
| 156 |
|
|
| 1,729 |
|
|
| 623 |
|
Interest expense |
| 44 |
|
|
| 38 |
|
|
| 184 |
|
|
| 179 |
|
Interest income |
| (1 | ) |
|
| — |
|
|
| (1 | ) |
|
| (18 | ) |
Loss on debt extinguishment |
| — |
|
|
| — |
|
|
| 19 |
|
|
| — |
|
Other non-operating—net |
| 1 |
|
|
| 1 |
|
|
| (16 | ) |
|
| (1 | ) |
Earnings before income taxes |
| 1,085 |
|
|
| 117 |
|
|
| 1,543 |
|
|
| 463 |
|
Income tax provision (benefit) |
| 226 |
|
|
| (2 | ) |
|
| 283 |
|
|
| 31 |
|
Net earnings |
| 859 |
|
|
| 119 |
|
|
| 1,260 |
|
|
| 432 |
|
Less: Net earnings attributable to noncontrolling interest |
| 154 |
|
|
| 32 |
|
|
| 343 |
|
|
| 115 |
|
Net earnings attributable to common stockholders | $ | 705 |
|
| $ | 87 |
|
| $ | 917 |
|
| $ | 317 |
|
Net earnings per share attributable to common stockholders: |
|
|
|
|
|
|
| ||||||||
Basic | $ | 3.29 |
|
| $ | 0.40 |
|
| $ | 4.27 |
|
| $ | 1.48 |
|
Diluted | $ | 3.27 |
|
| $ | 0.40 |
|
| $ | 4.24 |
|
| $ | 1.47 |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
| ||||||||
Basic |
| 214.0 |
|
|
| 214.5 |
|
|
| 215.0 |
|
|
| 214.9 |
|
Diluted |
| 215.5 |
|
|
| 214.9 |
|
|
| 216.2 |
|
|
| 215.2 |
|
CF INDUSTRIES HOLDINGS, INC. | |||||
SELECTED FINANCIAL INFORMATION | |||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
| December 31, |
| December 31, | ||
| (in millions) | ||||
Assets |
|
|
| ||
Current assets: |
|
|
| ||
Cash and cash equivalents | $ | 1,628 |
| $ | 683 |
Accounts receivable—net |
| 497 |
|
| 265 |
Inventories |
| 408 |
|
| 287 |
Prepaid income taxes |
| 4 |
|
| 97 |
Other current assets |
| 56 |
|
| 35 |
Total current assets |
| 2,593 |
|
| 1,367 |
Property, plant and equipment—net |
| 7,081 |
|
| 7,632 |
Investment in affiliate |
| 82 |
|
| 80 |
Goodwill |
| 2,091 |
|
| 2,374 |
Operating lease right-of-use assets |
| 243 |
|
| 259 |
Other assets |
| 285 |
|
| 311 |
Total assets | $ | 12,375 |
| $ | 12,023 |
|
|
|
| ||
Liabilities and Equity |
|
|
| ||
Current liabilities: |
|
|
| ||
Accounts payable and accrued expenses | $ | 565 |
| $ | 424 |
Income taxes payable |
| 24 |
|
| — |
Customer advances |
| 700 |
|
| 130 |
Current operating lease liabilities |
| 89 |
|
| 88 |
Current maturities of long-term debt |
| — |
|
| 249 |
Other current liabilities |
| 54 |
|
| 15 |
Total current liabilities |
| 1,432 |
|
| 906 |
Long-term debt, net of current maturities |
| 3,465 |
|
| 3,712 |
Deferred income taxes |
| 1,009 |
|
| 1,184 |
Operating lease liabilities |
| 162 |
|
| 174 |
Other liabilities |
| 271 |
|
| 444 |
Equity: |
|
|
| ||
Stockholders’ equity |
| 3,206 |
|
| 2,922 |
Noncontrolling interest |
| 2,830 |
|
| 2,681 |
Total equity |
| 6,036 |
|
| 5,603 |
Total liabilities and equity | $ | 12,375 |
| $ | 12,023 |
CF INDUSTRIES HOLDINGS, INC. | |||||||||||||||
SELECTED FINANCIAL INFORMATION | |||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
| Three months ended |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (in millions) | ||||||||||||||
Operating Activities: |
|
|
|
|
|
|
| ||||||||
Net earnings | $ | 859 |
|
| $ | 119 |
|
| $ | 1,260 |
|
| $ | 432 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
|
| ||||||||
Depreciation and amortization |
| 238 |
|
|
| 230 |
|
|
| 888 |
|
|
| 892 |
|
Deferred income taxes |
| (171 | ) |
|
| — |
|
|
| (196 | ) |
|
| (74 | ) |
Stock-based compensation expense |
| 7 |
|
|
| 5 |
|
|
| 30 |
|
|
| 25 |
|
Loss on debt extinguishment |
| — |
|
|
| — |
|
|
| 19 |
|
|
| — |
|
Unrealized net loss (gain) on natural gas derivatives |
| 43 |
|
|
| 6 |
|
|
| 25 |
|
|
| (6 | ) |
(Gain) loss on embedded derivative |
| (1 | ) |
|
| 1 |
|
|
| 1 |
|
|
| 3 |
|
Goodwill impairment |
| 26 |
|
|
| — |
|
|
| 285 |
|
|
| — |
|
Long-lived and intangible asset impairment |
| — |
|
|
| — |
|
|
| 236 |
|
|
| — |
|
Gain on sale of emission credits |
| (29 | ) |
|
| — |
|
|
| (49 | ) |
|
| — |
|
Loss on disposal of property, plant and equipment |
| — |
|
|
| 1 |
|
|
| 3 |
|
|
| 15 |
|
Undistributed losses (earnings) of affiliate—net of taxes |
| 9 |
|
|
| 1 |
|
|
| (6 | ) |
|
| (1 | ) |
Changes in: |
|
|
|
|
|
|
| ||||||||
Accounts receivable—net |
| (120 | ) |
|
| (26 | ) |
|
| (235 | ) |
|
| (19 | ) |
Inventories |
| (3 | ) |
|
| (2 | ) |
|
| (123 | ) |
|
| 27 |
|
Accrued and prepaid income taxes |
| 226 |
|
|
| (42 | ) |
|
| 94 |
|
|
| 8 |
|
Accounts payable and accrued expenses |
| 73 |
|
|
| 27 |
|
|
| 142 |
|
|
| (15 | ) |
Customer advances |
| 325 |
|
|
| (14 | ) |
|
| 570 |
|
|
| 11 |
|
Other—net |
| (2 | ) |
|
| (16 | ) |
|
| (71 | ) |
|
| (67 | ) |
Net cash provided by operating activities |
| 1,480 |
|
|
| 290 |
|
|
| 2,873 |
|
|
| 1,231 |
|
Investing Activities: |
|
|
|
|
|
|
| ||||||||
Additions to property, plant and equipment |
| (132 | ) |
|
| (103 | ) |
|
| (514 | ) |
|
| (309 | ) |
Proceeds from sale of property, plant and equipment |
| 1 |
|
|
| — |
|
|
| 1 |
|
|
| 2 |
|
Distributions received from unconsolidated affiliate |
| — |
|
|
| 5 |
|
|
| — |
|
|
| 6 |
|
Insurance proceeds for property, plant and equipment |
| — |
|
|
| — |
|
|
| — |
|
|
| 2 |
|
Purchase of investments held in nonqualified employee benefit trust |
| — |
|
|
| — |
|
|
| (13 | ) |
|
| — |
|
Proceeds from sale of investments held in nonqualified employee benefit trust |
| (1 | ) |
|
| — |
|
|
| 12 |
|
|
| — |
|
Purchase of U.K. emission credits |
| — |
|
|
| — |
|
|
| (10 | ) |
|
| — |
|
Proceeds from sale of emission credits |
| 48 |
|
|
| — |
|
|
| 58 |
|
|
| — |
|
Other—net |
| 1 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Net cash used in investing activities |
| (83 | ) |
|
| (98 | ) |
|
| (466 | ) |
|
| (299 | ) |
Financing Activities: |
|
|
|
|
|
|
| ||||||||
Proceeds from short-term borrowings |
| — |
|
|
| — |
|
|
| — |
|
|
| 500 |
|
Payments of long-term borrowings |
| — |
|
|
| — |
|
|
| (518 | ) |
|
| — |
|
Repayments of short-term borrowings |
| — |
|
|
| — |
|
|
| — |
|
|
| (500 | ) |
Payment to CHS related to credit provision |
| (5 | ) |
|
| (5 | ) |
|
| (5 | ) |
|
| (5 | ) |
Dividends paid on common stock |
| (65 | ) |
|
| (65 | ) |
|
| (260 | ) |
|
| (258 | ) |
Distributions to noncontrolling interest |
| — |
|
|
| — |
|
|
| (194 | ) |
|
| (174 | ) |
Purchases of treasury stock |
| (489 | ) |
|
| — |
|
|
| (539 | ) |
|
| (100 | ) |
Proceeds from issuances of common stock under employee stock plans |
| 32 |
|
|
| 1 |
|
|
| 64 |
|
|
| 5 |
|
Cash paid for shares withheld for taxes |
| — |
|
|
| — |
|
|
| (11 | ) |
|
| (10 | ) |
Net cash used in financing activities |
| (527 | ) |
|
| (69 | ) |
|
| (1,463 | ) |
|
| (542 | ) |
Effect of exchange rate changes on cash and cash equivalents |
| 1 |
|
|
| 7 |
|
|
| 1 |
|
|
| 6 |
|
Increase in cash and cash equivalents |
| 871 |
|
|
| 130 |
|
|
| 945 |
|
|
| 396 |
|
Cash and cash equivalents at beginning of period |
| 757 |
|
|
| 553 |
|
|
| 683 |
|
|
| 287 |
|
Cash and cash equivalents at end of period | $ | 1,628 |
|
| $ | 683 |
|
| $ | 1,628 |
|
| $ | 683 |
|
CF INDUSTRIES HOLDINGS, INC.
SELECTED FINANCIAL INFORMATION
NON-GAAP DISCLOSURE ITEMS
Reconciliation of net cash provided by operating activities (GAAP measure) to free cash flow (non-GAAP measure):
Free cash flow is defined as net cash provided by operating activities, as stated in the consolidated statements of cash flows, reduced by capital expenditures and distributions to noncontrolling interest. The Company has presented free cash flow because management uses this measure and believes it is useful to investors, as an indication of the strength of the Company and its ability to generate cash and to evaluate the Company’s cash generation ability relative to its industry competitors. It should not be inferred that the entire free cash flow amount is available for discretionary expenditures.
| Year ended December 31, | ||||||
| 2021 |
| 2020 | ||||
| (in millions) | ||||||
Net cash provided by operating activities | $ | 2,873 |
|
| $ | 1,231 |
|
Capital expenditures |
| (514 | ) |
|
| (309 | ) |
Distributions to noncontrolling interest |
| (194 | ) |
|
| (174 | ) |
Free cash flow | $ | 2,165 |
|
| $ | 748 |
|
CF INDUSTRIES HOLDINGS, INC.
SELECTED FINANCIAL INFORMATION
NON-GAAP DISCLOSURE ITEMS (CONTINUED)
Reconciliation of net earnings attributable to common stockholders and net earnings attributable to common stockholders per ton (GAAP measures) to EBITDA, EBITDA per ton, adjusted EBITDA and adjusted EBITDA per ton (non-GAAP measures), as applicable:
EBITDA is defined as net earnings attributable to common stockholders plus interest expense—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 interest.
The Company has presented EBITDA and EBITDA per ton because management uses these measures to track performance and believes that they are 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 and adjusted EBITDA per ton 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 |
| Year ended | ||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||
| (in millions) | ||||||||||||||
Net earnings | $ | 859 |
|
| $ | 119 |
|
| $ | 1,260 |
|
| $ | 432 |
|
Less: Net earnings attributable to noncontrolling interest |
| (154 | ) |
|
| (32 | ) |
|
| (343 | ) |
|
| (115 | ) |
Net earnings attributable to common stockholders |
| 705 |
|
|
| 87 |
|
|
| 917 |
|
|
| 317 |
|
Interest expense—net |
| 43 |
|
|
| 38 |
|
|
| 183 |
|
|
| 161 |
|
Income tax provision (benefit) |
| 226 |
|
|
| (2 | ) |
|
| 283 |
|
|
| 31 |
|
Depreciation and amortization |
| 238 |
|
|
| 230 |
|
|
| 888 |
|
|
| 892 |
|
Less other adjustments: |
|
|
|
|
|
|
| ||||||||
Depreciation and amortization in noncontrolling interest |
| (23 | ) |
|
| (18 | ) |
|
| (95 | ) |
|
| (80 | ) |
Loan fee amortization(1) |
| (1 | ) |
|
| (1 | ) |
|
| (4 | ) |
|
| (5 | ) |
EBITDA |
| 1,188 |
|
|
| 334 |
|
|
| 2,172 |
|
|
| 1,316 |
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives |
| 43 |
|
|
| 6 |
|
|
| 25 |
|
|
| (6 | ) |
COVID impact: Special COVID-19 bonus for operational workforce |
| — |
|
|
| — |
|
|
| — |
|
|
| 19 |
|
COVID impact: Turnaround deferral(2) |
| — |
|
|
| — |
|
|
| — |
|
|
| 7 |
|
Loss (gain) on foreign currency transactions, including intercompany loans |
| 1 |
|
|
| (2 | ) |
|
| 6 |
|
|
| 5 |
|
Asset impairments |
| 26 |
|
|
| — |
|
|
| 521 |
|
|
| — |
|
Engineering cost write-off(3) |
| — |
|
|
| — |
|
|
| — |
|
|
| 9 |
|
Loss on sale of surplus land |
| — |
|
|
| — |
|
|
| — |
|
|
| 2 |
|
Property insurance proceeds |
| — |
|
|
| — |
|
|
| — |
|
|
| (2 | ) |
Loss on debt extinguishment |
| — |
|
|
| — |
|
|
| 19 |
|
|
| — |
|
Total adjustments |
| 70 |
|
|
| 4 |
|
|
| 571 |
|
|
| 34 |
|
Adjusted EBITDA | $ | 1,258 |
|
| $ | 338 |
|
| $ | 2,743 |
|
| $ | 1,350 |
|
|
|
|
|
|
|
|
| ||||||||
Net sales | $ | 2,540 |
|
| $ | 1,102 |
|
| $ | 6,538 |
|
| $ | 4,124 |
|
Tons of product sold (000s) |
| 4,979 |
|
|
| 5,479 |
|
|
| 18,501 |
|
|
| 20,296 |
|
|
|
|
|
|
|
|
| ||||||||
Net earnings attributable to common stockholders per ton | $ | 141.59 |
|
| $ | 15.88 |
|
| $ | 49.56 |
|
| $ | 15.62 |
|
EBITDA per ton | $ | 238.60 |
|
| $ | 60.96 |
|
| $ | 117.40 |
|
| $ | 64.84 |
|
Adjusted EBITDA per ton | $ | 252.66 |
|
| $ | 61.69 |
|
| $ | 148.26 |
|
| $ | 66.52 |
|
(1) | Loan fee amortization is included in both interest expense—net and depreciation and amortization. | |
(2) | Represents expense incurred due to the deferral of certain plant turnaround activities as a result of the COVID-19 pandemic. | |
(3) | Represents costs written off upon the cancellation of a project at one of our nitrogen complexes. |
CF INDUSTRIES HOLDINGS, INC.
SELECTED FINANCIAL INFORMATION
GROSS MARGIN VARIANCE TO PRIOR YEAR
The following table presents summary operating results by business segment for the year ended December 31, 2021 and the major drivers of the variance in net sales, cost of sales and gross margin compared to the year ended December 31, 2020:
|
|
| Variance due to the following items: |
|
| |||||||||||||||||||||||
| Year Ended |
| Higher | Volume(1) | Higher | Unrealized | Higher | Increase in | Gain on Net |
| Year Ended | |||||||||||||||||
| (dollars in millions) | |||||||||||||||||||||||||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Net sales | $ | 4,124 |
|
| $ | 2,757 | $ | (404 | ) | $ | — |
| $ | — |
| $ | — |
| $ | 61 |
| $ | — |
|
| $ | 6,538 |
|
Cost of sales |
| 3,323 |
|
|
| — |
| (312 | ) |
| 663 |
|
| 31 |
|
| 494 |
|
| 64 |
|
| (112 | ) |
|
| 4,151 |
|
Gross margin | $ | 801 |
|
| $ | 2,757 | $ | (92 | ) | $ | (663 | ) | $ | (31 | ) | $ | (494 | ) | $ | (3 | ) | $ | 112 |
|
| $ | 2,387 |
|
Gross margin % |
| 19.4 | % |
|
|
|
|
|
|
|
|
|
| 36.5 | % | |||||||||||||
Ammonia |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Net sales | $ | 1,020 |
|
| $ | 792 | $ | (25 | ) | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
| $ | 1,787 |
|
Cost of sales |
| 850 |
|
|
| — |
| (33 | ) |
| 194 |
|
| 9 |
|
| 254 |
|
| — |
|
| (112 | ) |
|
| 1,162 |
|
Gross margin | $ | 170 |
|
| $ | 792 | $ | 8 |
| $ | (194 | ) | $ | (9 | ) | $ | (254 | ) | $ | — |
| $ | 112 |
|
| $ | 625 |
|
Gross margin % |
| 16.7 | % |
|
|
|
|
|
|
|
|
|
| 35.0 | % | |||||||||||||
Granular Urea |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Net sales | $ | 1,248 |
|
| $ | 814 | $ | (243 | ) | $ | — |
| $ | — |
| $ | — |
| $ | 61 |
| $ | — |
|
| $ | 1,880 |
|
Cost of sales |
| 847 |
|
|
| — |
| (155 | ) |
| 144 |
|
| 8 |
|
| 84 |
|
| 64 |
|
| — |
|
|
| 992 |
|
Gross margin | $ | 401 |
|
| $ | 814 | $ | (88 | ) | $ | (144 | ) | $ | (8 | ) | $ | (84 | ) | $ | (3 | ) | $ | — |
|
| $ | 888 |
|
Gross margin % |
| 32.1 | % |
|
|
|
|
|
|
|
|
|
| 47.2 | % | |||||||||||||
UAN |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Net sales | $ | 1,063 |
|
| $ | 756 | $ | (31 | ) | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
| $ | 1,788 |
|
Cost of sales |
| 949 |
|
|
| — |
| (27 | ) |
| 168 |
|
| 7 |
|
| 22 |
|
| — |
|
| — |
|
|
| 1,119 |
|
Gross margin | $ | 114 |
|
| $ | 756 | $ | (4 | ) | $ | (168 | ) | $ | (7 | ) | $ | (22 | ) | $ | — |
| $ | — |
|
| $ | 669 |
|
Gross margin % |
| 10.7 | % |
|
|
|
|
|
|
|
|
|
| 37.4 | % | |||||||||||||
AN |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Net sales | $ | 455 |
|
| $ | 159 | $ | (104 | ) | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
| $ | 510 |
|
Cost of sales |
| 390 |
|
|
| — |
| (83 | ) |
| 97 |
|
| 4 |
|
| 67 |
|
| — |
|
| — |
|
|
| 475 |
|
Gross margin | $ | 65 |
|
| $ | 159 | $ | (21 | ) | $ | (97 | ) | $ | (4 | ) | $ | (67 | ) | $ | — |
| $ | — |
|
| $ | 35 |
|
Gross margin % |
| 14.3 | % |
|
|
|
|
|
|
|
|
|
| 6.9 | % | |||||||||||||
Other |
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
Net sales | $ | 338 |
|
| $ | 236 | $ | (1 | ) | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
|
| $ | 573 |
|
Cost of sales |
| 287 |
|
|
| — |
| (14 | ) |
| 60 |
|
| 3 |
|
| 67 |
|
| — |
|
| — |
|
|
| 403 |
|
Gross margin | $ | 51 |
|
| $ | 236 | $ | 13 |
| $ | (60 | ) | $ | (3 | ) | $ | (67 | ) | $ | — |
| $ | — |
|
| $ | 170 |
|
Gross margin % |
| 15.1 | % |
|
|
|
|
|
|
|
|
|
| 29.7 | % |
(1) | Selling price and volume impact of granular urea purchased to satisfy customer commitments is reflected in the Increase in Purchased Urea column. | |
(2) | Higher natural gas costs include the impact, if any, of realized natural gas derivatives. | |
(3) | Represents the variance in the net unrealized mark-to-market on natural gas derivatives compared to the prior year period. | |
(4) | Represents the impact of the incremental tons compared to the prior year period. |
CF INDUSTRIES HOLDINGS, INC.
SELECTED FINANCIAL INFORMATION
ITEMS AFFECTING COMPARABILITY
During the three months and year ended December 31, 2021 and 2020, certain items impacted our financial results. The following table outlines these items and how they impacted the comparability of our financial results during these periods. During the three months ended December 31, 2021 and 2020, we reported net earnings attributable to common stockholders of $705 million and $87 million, respectively. During the year ended December 31, 2021 and 2020, we reported net earnings attributable to common stockholders of $917 million and $317 million, respectively.
| Three months ended |
| Year ended | ||||||||||||||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||||||||||||||||||
| Pre-Tax | After-Tax |
| Pre-Tax | After-Tax |
| Pre-Tax | After-Tax |
| Pre-Tax | After-Tax | ||||||||||||||||
| (in millions) | ||||||||||||||||||||||||||
Unrealized net mark-to-market loss (gain) on natural gas derivatives(1) | $ | 43 | $ | 33 |
| $ | 6 |
| $ | 4 |
|
| $ | 25 | $ | 19 |
| $ | (6 | ) | $ | (5 | ) | ||||
COVID impact: Special COVID-19 bonus for operational workforce(1) |
| — |
| — |
|
| — |
|
| — |
|
|
| — |
| — |
|
| 19 |
|
| 15 |
| ||||
COVID impact: Turnaround deferral(1) |
| — |
| — |
|
| — |
|
| — |
|
|
| — |
| — |
|
| 7 |
|
| 6 |
| ||||
Loss (gain) on foreign currency transactions, including intercompany loans(2) |
| 1 |
| 1 |
|
| (2 | ) |
| (1 | ) |
|
| 6 |
| 5 |
|
| 5 |
|
| 4 |
| ||||
Asset impairments(3) |
| 26 |
| 60 |
|
| — |
|
| — |
|
|
| 521 |
| 463 |
|
| — |
|
| — |
| ||||
Engineering cost write-off(2)(4) |
| — |
| — |
|
| — |
|
| — |
|
|
| — |
| — |
|
| 9 |
|
| 7 |
| ||||
Loss on sale of surplus land(2) |
| — |
| — |
|
| — |
|
| — |
|
|
| — |
| — |
|
| 2 |
|
| 1 |
| ||||
Insurance proceeds(2)(5) |
| — |
| — |
|
| (27 | ) |
| (20 | ) |
|
| — |
| — |
|
| (37 | ) |
| (28 | ) | ||||
Loss on debt extinguishment |
| — |
| — |
|
| — |
|
| — |
|
|
| 19 |
| 15 |
|
| — |
|
| — |
| ||||
Terra amended tax returns(6) |
| — |
| — |
|
| (10 | ) |
| (12 | ) |
|
| — |
| — |
|
| (26 | ) |
| (44 | ) |
(1) | Included in cost of sales in our consolidated statements of operations. | |
(2) | Included in other operating—net in our consolidated statements of operations. | |
(3) | The after-tax impact of asset impairments in the three months ended December 31, 2021 of $60 million consists of the pre-tax fourth quarter impairment charge of $26 million and tax provision of $34 million. The $34 million of tax provision is calculated as part of the Company’s annual income tax provision calculation, and incorporates the full year asset impairment charges of $521 million and the impact of fourth quarter earnings. | |
(4) | Represents costs written off upon the cancellation of a project at one of our nitrogen complexes. | |
(5) | Represents proceeds related to an insurance claim at one of our nitrogen complexes. Consists of $35 million related to business interruption insurance proceeds and $2 million related to property insurance proceeds. | |
(6) | Included in interest expense, interest income and income tax provision (benefit) in our consolidated statements of operations. |
Last Trade: | US$89.79 |
Daily Change: | -0.85 -0.94 |
Daily Volume: | 1,122,351 |
Market Cap: | US$15.630B |
August 07, 2024 May 01, 2024 |
Else Nutrition is changing the face of early childhood nutrition with clean, sustainable, plant-based products. The company has developed the world’s first whole plant-based infant formula that is targeting the $100+ billion global...
CLICK TO LEARN MORELeveraging its vertically-integrated approach from mine to material manufacturing, Graphite One intends to produce high-grade anode material for the lithium-ion electric vehicle battery market and energy storage systems...
CLICK TO LEARN MORECOPYRIGHT ©2022 GREEN STOCK NEWS