CF Industries Holdings, Inc. Reports Full Year 2022 Net Earnings of $3.35 Billion, Adjusted EBITDA of $5.88 Billion
CF Industries Holdings, a key player in hydrogen and nitrogen production, reported impressive annual and quarterly results for 2022. Full year net earnings reached $3.35 billion ($16.38 per diluted share), with EBITDA of $5.54 billion. The final quarter showcased net earnings of $860 million ($4.35 per diluted share) and EBITDA of $1.25 billion. Shareholder returns totaled $1.65 billion through dividends and repurchases. Notably, CF signed a memorandum of understanding with JERA for a clean ammonia supply, reinforcing its clean energy trajectory. The company anticipates strong nitrogen demand and margin opportunities through 2025, emphasizing strategic investments in sustainability.
- Full year net earnings of $3.35 billion, or $16.38 per diluted share.
- Strong EBITDA of $5.54 billion for 2022.
- Returned $1.65 billion to shareholders via dividends and share repurchases.
- Signed MOU with JERA for clean ammonia supply, starting in 2027.
- Full year sales volumes decreased compared to 2021, likely impacting future revenues.
- Significant one-time payments of $491 million related to tax matters reduced cash flow.
Strong Operational Performance and Wide Energy Spreads Drive Record Results
Returned
MOU with JERA for Long-Term Clean Ammonia Supply
Highlights
-
Full year net earnings of
(1), or$3.35 billion per diluted share, EBITDA(2) of$16.38 , and adjusted EBITDA(2) of$5.54 billion $5.88 billion -
Fourth quarter net earnings of
(1), or$860 million per diluted share, EBITDA(2) of$4.35 , and adjusted EBITDA(2) of$1.25 billion $1.30 billion -
Full year net cash from operating activities of
and free cash flow(3) of$3.86 billion ; these amounts reflect the impact of$2.78 billion in payments related to a$491 million Canada /U.S. tax matter -
Repurchased approximately 2.2 million shares for
during the fourth quarter of 2022$223 million -
Signed a memorandum of understanding with
JERA Co., Inc. , Japan’s largest energy generator, regarding the supply of up to 500,000 metric tons per year of clean ammonia beginning in 2027
“The CF Industries team delivered outstanding results in 2022, producing record financial performance for the fourth quarter and full year by working safely, operating our manufacturing and distribution assets extremely well, and serving our global customer base,” said
“Looking ahead, we believe that the global nitrogen supply-demand balance and global energy cost structure will continue to present attractive margin opportunities for our cost-advantaged network. As a result, we expect to drive strong cash generation in the years ahead, enabling us to make disciplined investments in our clean energy initiatives to meet what we believe will be significant global demand for low-carbon ammonia while we continue to return substantial capital to shareholders.”
Nitrogen Market Outlook
Global nitrogen supply availability was tight for the first three quarters of 2022 but loosened in the fourth quarter of 2022 due to weak industrial demand in
The need to replenish global grains stocks, which has supported high prices for corn, wheat and canola, continues to drive global nitrogen demand. Stocks-to-use ratios remain low for feed grains and oilseeds. Management believes that it will take at least two more years of harvests at trend yield to fully replenish global grains stocks, supporting strong grains plantings and incentivizing nitrogen fertilizer application over this time period.
-
North America : Farm economics in the region are expected to remain positive for 2023, supported by strong crop futures prices and improving yields, assuming a return to normal weather conditions. Management projects 91-93 million acres of corn will be planted inthe United States in the spring of 2023. -
India : Management expects thatIndia will continue to be one of the world’s largest importers of urea in 2023 though overall urea imports may be lower than recent record highs if new domestic capacity adds to recently improved domestic production volumes. -
Brazil :Brazil imported an estimated 7 million metric tons of urea in 2022. Management expects demand for urea imports to remain strong in 2023 due to high crop prices, increases in planted acres and improved farm income levels. -
Europe : Management expects a higher-than-normal level of nitrogen imports intoEurope in 2023 due to lower-than-normal ammonia operating rates in the region.
Management expects global trade flows to continue to adjust to market dynamics that have affected global supply availability over the previous 18 months.
-
Europe : Management believes that production economics inEurope will remain challenging as natural gas prices in the region, though lower than the highs of 2022, remain well above the 2015-2020 average. As a result, the Company does not expect full ammonia capacity production rates to return during the year, with some facilities continuing to favor importing ammonia to manufacture upgraded products. -
China : Urea exports fromChina were approximately 2.8 million metric tons in 2022 due to government measures to promote availability and affordability of fertilizers domestically. Management projects urea exports fromChina will be in a range of 2-3 million metric tons in 2023 under current measures before returning to a range of 3-5 million metric tons on an annual basis if government measures limiting exports are loosened. -
Russia : Exports of ammonia fromRussia were significantly lower in 2022 compared to prior years due to geopolitical disruptions arising from Russia’s invasion ofUkraine and the resulting closure of the ammonia pipeline to the port ofOdessa inUkraine . In contrast, exports of other nitrogen products fromRussia are at near-normal levels.
Energy differentials between
Operations Overview
The Company continues to operate safely and efficiently across its network. As of
Gross ammonia production for the full year and fourth quarter of 2022 was approximately 9.8 million tons and 2.4 million tons, respectively. The Company expects that gross ammonia production for 2023 will be approximately 9.5 million tons(4).
Financial Results Overview
Full Year 2022 Financial Results
For the full year 2022, net earnings attributable to common stockholders were
Net sales for the full year 2022 were
Cost of sales for 2022 was higher compared to 2021 due primarily to higher natural gas costs.
In 2022, the average cost of natural gas reflected in the Company’s cost of sales was
Fourth Quarter 2022 Financial Results
For the fourth quarter of 2022, net earnings attributable to common stockholders were
Net sales in the fourth quarter of 2022 were
Cost of sales for the fourth quarter of 2022 were similar to 2021 as higher natural gas costs were offset by lower sales volumes.
The average cost of natural gas reflected in the Company’s cost of sales was
Capital Management
Capital Expenditures
Capital expenditures in the fourth quarter and full year 2022 were
Share Repurchase Programs
The Company repurchased approximately 14.9 million shares for
On
In the first quarter of 2022, an arbitration panel decided in favor of the Canadian competent authority regarding a long-standing dispute dating back to the early 2000s between Canadian and
Additionally, the Company made payments of
CHS Inc. Distribution
On
Clean Energy Initiatives
Memorandum of Understanding with
On
The MOU establishes a framework for the companies to assess how
Proposed Joint Venture with Mitsui & Co., Ltd. at CF Industries’
Should the companies agree to move forward, the ammonia facility would be constructed at CF Industries’ new
Engineering activities for the construction of a dehydration and compression unit at the Donaldsonville Complex continue to advance, procurement of major equipment for the facility is in progress, and modification of the site’s existing equipment to allow integration with existing operations has begun. Once in service, the dehydration and compression unit will enable up to 2 million tons of process CO2 to be transported and stored.
As previously announced, ExxonMobil will transport and permanently store the captured CO2 in secure geologic storage it owns in
The Donaldsonville green ammonia project, which involves installing an electrolysis system at the Donaldsonville Complex to generate carbon-free hydrogen from water that will then be supplied to an existing ammonia plant to produce green ammonia, continues to progress. Major equipment is being fabricated and site work is ongoing for installation of the new electrolyzer unit and integration into Donaldsonville’s existing operations. Once complete, the project will enable the Company to produce approximately 20,000 tons of green ammonia per year.
___________________________________________________
(1) |
Certain items recognized during the full year and fourth quarter of 2022 impacted our financial results and their comparability to the prior year periods. 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) |
Gross ammonia production volumes for 2023 could be higher or lower than 9.5 million tons depending on operating rates at the Company’s |
Consolidated Results
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|
||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(dollars in millions, except per share and per
|
|||||||||||||||
Net sales |
$ |
2,608 |
|
|
$ |
2,540 |
|
|
$ |
11,186 |
|
|
$ |
6,538 |
|
|
Cost of sales |
|
1,352 |
|
|
|
1,385 |
|
|
|
5,325 |
|
|
|
4,151 |
|
|
Gross margin |
$ |
1,256 |
|
|
$ |
1,155 |
|
|
$ |
5,861 |
|
|
$ |
2,387 |
|
|
Gross margin percentage |
|
48.2 |
% |
|
|
45.5 |
% |
|
|
52.4 |
% |
|
|
36.5 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Net earnings attributable to common stockholders |
$ |
860 |
|
|
$ |
705 |
|
|
$ |
3,346 |
|
|
$ |
917 |
|
|
Net earnings per diluted share |
$ |
4.35 |
|
|
$ |
3.27 |
|
|
$ |
16.38 |
|
|
$ |
4.24 |
|
|
|
|
|
|
|
|
|
|
|||||||||
EBITDA(1) |
$ |
1,246 |
|
|
$ |
1,188 |
|
|
$ |
5,542 |
|
|
$ |
2,172 |
|
|
Adjusted EBITDA(1) |
$ |
1,296 |
|
|
$ |
1,258 |
|
|
$ |
5,880 |
|
|
$ |
2,743 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Tons of product sold (000s) |
|
4,464 |
|
|
|
4,979 |
|
|
|
18,331 |
|
|
|
18,501 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Natural gas supplemental data (per MMBtu): |
|
|
|
|
|
|
|
|||||||||
Cost of natural gas used for production in cost of sales(2) |
$ |
6.88 |
|
|
$ |
6.00 |
|
|
$ |
7.18 |
|
|
$ |
4.21 |
|
|
Average daily market price of natural gas |
$ |
5.55 |
|
|
$ |
4.74 |
|
|
$ |
6.38 |
|
|
$ |
3.82 |
|
|
Average daily market price of natural gas |
$ |
19.53 |
|
|
$ |
29.96 |
|
|
$ |
24.56 |
|
|
$ |
15.50 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Unrealized net mark-to-market loss on natural gas derivatives |
$ |
80 |
|
|
$ |
43 |
|
|
$ |
41 |
|
|
$ |
25 |
|
|
Depreciation and amortization |
$ |
198 |
|
|
$ |
238 |
|
|
$ |
850 |
|
|
$ |
888 |
|
|
Capital expenditures |
$ |
134 |
|
|
$ |
132 |
|
|
$ |
453 |
|
|
$ |
514 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Production volume by product tons (000s): |
|
|
|
|
|
|
|
|||||||||
Ammonia(3) |
|
2,441 |
|
|
|
2,452 |
|
|
|
9,807 |
|
|
|
9,349 |
|
|
Granular urea |
|
1,143 |
|
|
|
984 |
|
|
|
4,561 |
|
|
|
4,123 |
|
|
UAN ( |
|
1,827 |
|
|
|
2,135 |
|
|
|
6,706 |
|
|
|
6,763 |
|
|
AN |
|
355 |
|
|
|
390 |
|
|
|
1,517 |
|
|
|
1,646 |
|
|
(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 |
|
(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. In addition, the Company upgrades ammonia into other nitrogen products such as urea, UAN and AN.
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|
||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(dollars in millions,
|
|||||||||||||||
Net sales |
$ |
804 |
|
|
$ |
778 |
|
|
$ |
3,090 |
|
|
$ |
1,787 |
|
|
Cost of sales |
|
416 |
|
|
|
487 |
|
|
|
1,491 |
|
|
|
1,162 |
|
|
Gross margin |
$ |
388 |
|
|
$ |
291 |
|
|
$ |
1,599 |
|
|
$ |
625 |
|
|
Gross margin percentage |
|
48.3 |
% |
|
|
37.4 |
% |
|
|
51.7 |
% |
|
|
35.0 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Sales volume by product tons (000s) |
|
895 |
|
|
|
1,180 |
|
|
|
3,300 |
|
|
|
3,589 |
|
|
Sales volume by nutrient tons (000s)(1) |
|
734 |
|
|
|
968 |
|
|
|
2,707 |
|
|
|
2,944 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average selling price per product ton |
$ |
898 |
|
|
$ |
659 |
|
|
$ |
936 |
|
|
$ |
498 |
|
|
Average selling price per nutrient ton(1) |
|
1,095 |
|
|
|
804 |
|
|
|
1,141 |
|
|
|
607 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
|
|||||||||
Gross margin |
$ |
388 |
|
|
$ |
291 |
|
|
$ |
1,599 |
|
|
$ |
625 |
|
|
Depreciation and amortization |
|
47 |
|
|
|
71 |
|
|
|
166 |
|
|
|
209 |
|
|
Unrealized net mark-to-market loss on natural gas derivatives |
|
19 |
|
|
|
13 |
|
|
|
13 |
|
|
|
7 |
|
|
Adjusted gross margin |
$ |
454 |
|
|
$ |
375 |
|
|
$ |
1,778 |
|
|
$ |
841 |
|
|
Adjusted gross margin as a percent of net sales |
|
56.5 |
% |
|
|
48.2 |
% |
|
|
57.5 |
% |
|
|
47.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin per product ton |
$ |
434 |
|
|
$ |
247 |
|
|
$ |
485 |
|
|
$ |
174 |
|
|
Gross margin per nutrient ton(1) |
|
529 |
|
|
|
301 |
|
|
|
591 |
|
|
|
212 |
|
|
Adjusted gross margin per product ton |
|
507 |
|
|
|
318 |
|
|
|
539 |
|
|
|
234 |
|
|
Adjusted gross margin per nutrient ton(1) |
|
619 |
|
|
|
387 |
|
|
|
657 |
|
|
|
286 |
|
|
(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 2022 to 2021:
-
Ammonia sales volume for 2022 decreased compared to 2021 as fall ammonia applications returned to more normal levels compared to 2021’s record fall ammonia season and due to the transfer of 61,000 tons of ammonia in the fourth quarter to the Company’s
Billingham Complex in theU.K. for ammonium nitrate production. - Ammonia average selling prices increased for 2022 compared to 2021 due to decreased global supply availability, as higher global energy costs reduced global operating rates and geopolitical factors disrupted the global fertilizer supply chain.
- Ammonia adjusted gross margin per ton increased for 2022 compared to 2021 due to higher average selling prices, partially offset by higher 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 products.
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(dollars in millions,
|
|||||||||||||||
Net sales |
$ |
605 |
|
|
$ |
662 |
|
|
$ |
2,892 |
|
|
$ |
1,880 |
|
|
Cost of sales |
|
304 |
|
|
|
287 |
|
|
|
1,328 |
|
|
|
992 |
|
|
Gross margin |
$ |
301 |
|
|
$ |
375 |
|
|
$ |
1,564 |
|
|
$ |
888 |
|
|
Gross margin percentage |
|
49.8 |
% |
|
|
56.6 |
% |
|
|
54.1 |
% |
|
|
47.2 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Sales volume by product tons (000s) |
|
1,033 |
|
|
|
1,018 |
|
|
|
4,572 |
|
|
|
4,290 |
|
|
Sales volume by nutrient tons (000s)(1) |
|
475 |
|
|
|
468 |
|
|
|
2,103 |
|
|
|
1,973 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average selling price per product ton |
$ |
586 |
|
|
$ |
650 |
|
|
$ |
633 |
|
|
$ |
438 |
|
|
Average selling price per nutrient ton(1) |
|
1,274 |
|
|
|
1,415 |
|
|
|
1,375 |
|
|
|
953 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
|
|||||||||
Gross margin |
$ |
301 |
|
|
$ |
375 |
|
|
$ |
1,564 |
|
|
$ |
888 |
|
|
Depreciation and amortization |
|
59 |
|
|
|
56 |
|
|
|
272 |
|
|
|
235 |
|
|
Unrealized net mark-to-market loss on natural gas derivatives |
|
17 |
|
|
|
11 |
|
|
|
13 |
|
|
|
6 |
|
|
Adjusted gross margin |
$ |
377 |
|
|
$ |
442 |
|
|
$ |
1,849 |
|
|
$ |
1,129 |
|
|
Adjusted gross margin as a percent of net sales |
|
62.3 |
% |
|
|
66.8 |
% |
|
|
63.9 |
% |
|
|
60.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin per product ton |
$ |
291 |
|
|
$ |
368 |
|
|
$ |
342 |
|
|
$ |
207 |
|
|
Gross margin per nutrient ton(1) |
|
634 |
|
|
|
801 |
|
|
|
744 |
|
|
|
450 |
|
|
Adjusted gross margin per product ton |
|
365 |
|
|
|
434 |
|
|
|
404 |
|
|
|
263 |
|
|
Adjusted gross margin per nutrient ton(1) |
|
794 |
|
|
|
944 |
|
|
|
879 |
|
|
|
572 |
|
|
(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 2022 to 2021:
- Granular urea sales volume increased for 2022 compared to 2021 due to greater supply availability from higher production.
- Urea average selling prices increased for 2022 compared to 2021 due to decreased global supply availability, as higher global energy costs reduced global operating rates and geopolitical factors disrupted the global fertilizer supply chain.
- Granular urea adjusted gross margin per ton increased for 2022 compared to 2021 due to higher average selling prices, partially offset by higher realized natural gas costs.
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 |
|||||||||||||
|
|
|
||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(dollars in millions,
|
|||||||||||||||
Net sales |
$ |
845 |
|
|
$ |
732 |
|
|
$ |
3,572 |
|
|
$ |
1,788 |
|
|
Cost of sales |
|
387 |
|
|
|
360 |
|
|
|
1,489 |
|
|
|
1,119 |
|
|
Gross margin |
$ |
458 |
|
|
$ |
372 |
|
|
$ |
2,083 |
|
|
$ |
669 |
|
|
Gross margin percentage |
|
54.2 |
% |
|
|
50.8 |
% |
|
|
58.3 |
% |
|
|
37.4 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Sales volume by product tons (000s) |
|
1,690 |
|
|
|
1,838 |
|
|
|
6,788 |
|
|
|
6,584 |
|
|
Sales volume by nutrient tons (000s)(1) |
|
538 |
|
|
|
582 |
|
|
|
2,148 |
|
|
|
2,075 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average selling price per product ton |
$ |
500 |
|
|
$ |
398 |
|
|
$ |
526 |
|
|
$ |
272 |
|
|
Average selling price per nutrient ton(1) |
|
1,571 |
|
|
|
1,258 |
|
|
|
1,663 |
|
|
|
862 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
|
|||||||||
Gross margin |
$ |
458 |
|
|
$ |
372 |
|
|
$ |
2,083 |
|
|
$ |
669 |
|
|
Depreciation and amortization |
|
61 |
|
|
|
71 |
|
|
|
269 |
|
|
|
259 |
|
|
Unrealized net mark-to-market loss on natural gas derivatives |
|
18 |
|
|
|
10 |
|
|
|
14 |
|
|
|
5 |
|
|
Adjusted gross margin |
$ |
537 |
|
|
$ |
453 |
|
|
$ |
2,366 |
|
|
$ |
933 |
|
|
Adjusted gross margin as a percent of net sales |
|
63.6 |
% |
|
|
61.9 |
% |
|
|
66.2 |
% |
|
|
52.2 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin per product ton |
$ |
271 |
|
|
$ |
202 |
|
|
$ |
307 |
|
|
$ |
102 |
|
|
Gross margin per nutrient ton(1) |
|
851 |
|
|
|
639 |
|
|
|
970 |
|
|
|
322 |
|
|
Adjusted gross margin per product ton |
|
318 |
|
|
|
246 |
|
|
|
349 |
|
|
|
142 |
|
|
Adjusted gross margin per nutrient ton(1) |
|
998 |
|
|
|
778 |
|
|
|
1,101 |
|
|
|
450 |
|
|
(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 2022 to 2021:
- UAN sales volume increased for 2022 compared to 2021 due primarily to greater supply availability from higher starting inventory.
- UAN average selling prices increased for 2022 compared to 2021 due to decreased global supply availability, as higher global energy costs reduced global operating rates and geopolitical factors disrupted the global fertilizer supply chain.
- UAN adjusted gross margin per ton increased for 2022 compared to 2021 due to higher average selling prices, partially offset by higher realized 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 percent to 35 percent, and also is used by industrial customers for commercial explosives and blasting systems.
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(dollars in millions,
|
|||||||||||||||
Net sales |
$ |
189 |
|
|
$ |
151 |
|
|
$ |
845 |
|
|
$ |
510 |
|
|
Cost of sales |
|
139 |
|
|
|
138 |
|
|
|
597 |
|
|
|
475 |
|
|
Gross margin |
$ |
50 |
|
|
$ |
13 |
|
|
$ |
248 |
|
|
$ |
35 |
|
|
Gross margin percentage |
|
26.5 |
% |
|
|
8.6 |
% |
|
|
29.3 |
% |
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Sales volume by product tons (000s) |
|
367 |
|
|
|
374 |
|
|
|
1,594 |
|
|
|
1,720 |
|
|
Sales volume by nutrient tons (000s)(1) |
|
126 |
|
|
|
127 |
|
|
|
545 |
|
|
|
582 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average selling price per product ton |
$ |
515 |
|
|
$ |
404 |
|
|
$ |
530 |
|
|
$ |
297 |
|
|
Average selling price per nutrient ton(1) |
|
1,500 |
|
|
|
1,189 |
|
|
|
1,550 |
|
|
|
876 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
|
|||||||||
Gross margin |
$ |
50 |
|
|
$ |
13 |
|
|
$ |
248 |
|
|
$ |
35 |
|
|
Depreciation and amortization |
|
13 |
|
|
|
16 |
|
|
|
61 |
|
|
|
77 |
|
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives |
|
16 |
|
|
|
5 |
|
|
|
(2 |
) |
|
|
4 |
|
|
Adjusted gross margin |
$ |
79 |
|
|
$ |
34 |
|
|
$ |
307 |
|
|
$ |
116 |
|
|
Adjusted gross margin as a percent of net sales |
|
41.8 |
% |
|
|
22.5 |
% |
|
|
36.3 |
% |
|
|
22.7 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin per product ton |
$ |
136 |
|
|
$ |
35 |
|
|
$ |
156 |
|
|
$ |
20 |
|
|
Gross margin per nutrient ton(1) |
|
397 |
|
|
|
102 |
|
|
|
455 |
|
|
|
60 |
|
|
Adjusted gross margin per product ton |
|
215 |
|
|
|
91 |
|
|
|
193 |
|
|
|
67 |
|
|
Adjusted gross margin per nutrient ton(1) |
|
627 |
|
|
|
268 |
|
|
|
563 |
|
|
|
199 |
|
|
(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 2022 to 2021:
-
AN sales volume for 2022 decreased compared to 2021 due to lower supply availability as the Company’s
Ince Complex in theU.K. did not operate in 2022. - AN average selling prices for 2022 increased compared to 2021 due to decreased global supply availability, as higher global energy costs reduced global operating rates and geopolitical factors disrupted the global fertilizer supply chain.
- AN adjusted gross margin per ton increased for 2022 compared to 2021 due primarily to higher average selling prices, partially offset by higher realized natural gas costs.
Other Segment
CF Industries’ Other segment includes diesel exhaust fluid (DEF), urea liquor and nitric acid. The Company previously produced compound fertilizers (NPKs) only at its Ince manufacturing facility and closure of this facility has resulted in the discontinuation of this product line.
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|
||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(dollars in millions,
|
|||||||||||||||
Net sales |
$ |
165 |
|
|
$ |
217 |
|
|
$ |
787 |
|
|
$ |
573 |
|
|
Cost of sales |
|
106 |
|
|
|
113 |
|
|
|
420 |
|
|
|
403 |
|
|
Gross margin |
$ |
59 |
|
|
$ |
104 |
|
|
$ |
367 |
|
|
$ |
170 |
|
|
Gross margin percentage |
|
35.8 |
% |
|
|
47.9 |
% |
|
|
46.6 |
% |
|
|
29.7 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Sales volume by product tons (000s) |
|
479 |
|
|
|
569 |
|
|
|
2,077 |
|
|
|
2,318 |
|
|
Sales volume by nutrient tons (000s)(1) |
|
95 |
|
|
|
111 |
|
|
|
408 |
|
|
|
458 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Average selling price per product ton |
$ |
344 |
|
|
$ |
381 |
|
|
$ |
379 |
|
|
$ |
247 |
|
|
Average selling price per nutrient ton(1) |
|
1,737 |
|
|
|
1,955 |
|
|
|
1,929 |
|
|
|
1,251 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted gross margin(2): |
|
|
|
|
|
|
|
|||||||||
Gross margin |
$ |
59 |
|
|
$ |
104 |
|
|
$ |
367 |
|
|
$ |
170 |
|
|
Depreciation and amortization |
|
14 |
|
|
|
20 |
|
|
|
67 |
|
|
|
87 |
|
|
Unrealized net mark-to-market gain on natural gas derivatives |
|
10 |
|
|
|
4 |
|
|
|
3 |
|
|
|
3 |
|
|
Adjusted gross margin |
$ |
83 |
|
|
$ |
128 |
|
|
$ |
437 |
|
|
$ |
260 |
|
|
Adjusted gross margin as a percent of net sales |
|
50.3 |
% |
|
|
59.0 |
% |
|
|
55.5 |
% |
|
|
45.4 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin per product ton |
$ |
123 |
|
|
$ |
183 |
|
|
$ |
177 |
|
|
$ |
73 |
|
|
Gross margin per nutrient ton(1) |
|
621 |
|
|
|
937 |
|
|
|
900 |
|
|
|
371 |
|
|
Adjusted gross margin per product ton |
|
173 |
|
|
|
225 |
|
|
|
210 |
|
|
|
112 |
|
|
Adjusted gross margin per nutrient ton(1) |
|
874 |
|
|
|
1,153 |
|
|
|
1,071 |
|
|
|
568 |
|
|
(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 2022 to 2021:
-
Other segment sales volume for 2022 decreased compared to 2021 due to lower supply availability as the Company’s
Ince Complex in theU.K. did not operate in 2022. - Other average selling prices for 2022 increased compared to 2021, reflecting higher global nitrogen values.
- Other segment adjusted gross margin per ton increased for 2022 compared to 2021 due to higher average selling prices, partially offset by higher realized natural gas costs.
Dividend Payment
On
Conference Call
About
At
Note Regarding Non-GAAP Financial Measures
The Company reports its financial results in accordance with
Safe Harbor Statement
All statements in this communication by
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
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
|
||||||||||||||||
SELECTED FINANCIAL INFORMATION |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(in millions, except per share amounts) |
|||||||||||||||
Net sales |
$ |
2,608 |
|
|
$ |
2,540 |
|
|
$ |
11,186 |
|
|
$ |
6,538 |
|
|
Cost of sales |
|
1,352 |
|
|
|
1,385 |
|
|
|
5,325 |
|
|
|
4,151 |
|
|
Gross margin |
|
1,256 |
|
|
|
1,155 |
|
|
|
5,861 |
|
|
|
2,387 |
|
|
Selling, general and administrative expenses |
|
87 |
|
|
|
56 |
|
|
|
290 |
|
|
|
223 |
|
|
|
|
— |
|
|
|
26 |
|
|
|
— |
|
|
|
285 |
|
|
|
|
— |
|
|
|
— |
|
|
|
239 |
|
|
|
236 |
|
|
|
|
1 |
|
|
|
— |
|
|
|
19 |
|
|
|
— |
|
|
Other operating—net |
|
(23 |
) |
|
|
(46 |
) |
|
|
10 |
|
|
|
(39 |
) |
|
Total other operating costs and expenses |
|
65 |
|
|
|
36 |
|
|
|
558 |
|
|
|
705 |
|
|
Equity in earnings of operating affiliate |
|
20 |
|
|
|
10 |
|
|
|
94 |
|
|
|
47 |
|
|
Operating earnings |
|
1,211 |
|
|
|
1,129 |
|
|
|
5,397 |
|
|
|
1,729 |
|
|
Interest expense |
|
(25 |
) |
|
|
44 |
|
|
|
344 |
|
|
|
184 |
|
|
Interest income |
|
(9 |
) |
|
|
(1 |
) |
|
|
(65 |
) |
|
|
(1 |
) |
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
19 |
|
|
Other non-operating—net |
|
(9 |
) |
|
|
1 |
|
|
|
15 |
|
|
|
(16 |
) |
|
Earnings before income taxes |
|
1,254 |
|
|
|
1,085 |
|
|
|
5,095 |
|
|
|
1,543 |
|
|
Income tax provision |
|
245 |
|
|
|
226 |
|
|
|
1,158 |
|
|
|
283 |
|
|
Net earnings |
|
1,009 |
|
|
|
859 |
|
|
|
3,937 |
|
|
|
1,260 |
|
|
Less: Net earnings attributable to noncontrolling interest |
|
149 |
|
|
|
154 |
|
|
|
591 |
|
|
|
343 |
|
|
Net earnings attributable to common stockholders |
$ |
860 |
|
|
$ |
705 |
|
|
$ |
3,346 |
|
|
$ |
917 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share attributable to common stockholders: |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
4.37 |
|
|
$ |
3.29 |
|
|
$ |
16.45 |
|
|
$ |
4.27 |
|
|
Diluted |
$ |
4.35 |
|
|
$ |
3.27 |
|
|
$ |
16.38 |
|
|
$ |
4.24 |
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
196.6 |
|
|
|
214.0 |
|
|
|
203.3 |
|
|
|
215.0 |
|
|
Diluted |
|
197.4 |
|
|
|
215.5 |
|
|
|
204.2 |
|
|
|
216.2 |
|
|
||||||
SELECTED FINANCIAL INFORMATION |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
|
|
|
|
|||
2022 |
2021 |
|||||
|
(in millions) |
|||||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
2,323 |
|
$ |
1,628 |
|
Accounts receivable—net |
|
582 |
|
|
497 |
|
Inventories |
|
474 |
|
|
408 |
|
Prepaid income taxes |
|
215 |
|
|
4 |
|
Other current assets |
|
79 |
|
|
56 |
|
Total current assets |
|
3,673 |
|
|
2,593 |
|
Property, plant and equipment—net |
|
6,437 |
|
|
7,081 |
|
Investment in affiliate |
|
74 |
|
|
82 |
|
|
|
2,089 |
|
|
2,091 |
|
Operating lease right-of-use assets |
|
254 |
|
|
243 |
|
Other assets |
|
786 |
|
|
285 |
|
Total assets |
$ |
13,313 |
|
$ |
12,375 |
|
|
|
|
|
|||
Liabilities and Equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable and accrued expenses |
$ |
575 |
|
$ |
565 |
|
Income taxes payable |
|
3 |
|
|
24 |
|
Customer advances |
|
229 |
|
|
700 |
|
Current operating lease liabilities |
|
93 |
|
|
89 |
|
Other current liabilities |
|
95 |
|
|
54 |
|
Total current liabilities |
|
995 |
|
|
1,432 |
|
Long-term debt |
|
2,965 |
|
|
3,465 |
|
Deferred income taxes |
|
958 |
|
|
1,029 |
|
Operating lease liabilities |
|
167 |
|
|
162 |
|
Other liabilities |
|
375 |
|
|
251 |
|
Equity: |
|
|
|
|||
Stockholders’ equity |
|
5,051 |
|
|
3,206 |
|
Noncontrolling interest |
|
2,802 |
|
|
2,830 |
|
Total equity |
|
7,853 |
|
|
6,036 |
|
Total liabilities and equity |
$ |
13,313 |
|
$ |
12,375 |
|
||||||||||||||||
SELECTED FINANCIAL INFORMATION |
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(in millions) |
|||||||||||||||
Operating Activities: |
|
|
|
|
|
|
|
|||||||||
Net earnings |
$ |
1,009 |
|
|
$ |
859 |
|
|
$ |
3,937 |
|
|
$ |
1,260 |
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
|
198 |
|
|
|
238 |
|
|
|
850 |
|
|
|
888 |
|
|
Deferred income taxes |
|
(100 |
) |
|
|
(171 |
) |
|
|
(107 |
) |
|
|
(196 |
) |
|
Stock-based compensation expense |
|
9 |
|
|
|
7 |
|
|
|
41 |
|
|
|
30 |
|
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
19 |
|
|
Unrealized net loss on natural gas derivatives |
|
80 |
|
|
|
43 |
|
|
|
41 |
|
|
|
25 |
|
|
(Gain) loss on embedded derivative |
|
(14 |
) |
|
|
(1 |
) |
|
|
(14 |
) |
|
|
1 |
|
|
|
|
— |
|
|
|
26 |
|
|
|
— |
|
|
|
285 |
|
|
|
|
— |
|
|
|
— |
|
|
|
239 |
|
|
|
236 |
|
|
Pension settlement loss and curtailment gains |
|
(7 |
) |
|
|
— |
|
|
|
17 |
|
|
|
— |
|
|
Gain on sale of emission credits |
|
— |
|
|
|
(29 |
) |
|
|
(6 |
) |
|
|
(49 |
) |
|
Loss on disposal of property, plant and equipment |
|
1 |
|
|
|
— |
|
|
|
2 |
|
|
|
3 |
|
|
Undistributed earnings of affiliate—net of taxes |
|
9 |
|
|
|
9 |
|
|
|
(1 |
) |
|
|
(6 |
) |
|
Changes in: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable—net |
|
135 |
|
|
|
(120 |
) |
|
|
(110 |
) |
|
|
(235 |
) |
|
Inventories |
|
38 |
|
|
|
(3 |
) |
|
|
(93 |
) |
|
|
(123 |
) |
|
Accrued and prepaid income taxes |
|
(59 |
) |
|
|
226 |
|
|
|
(227 |
) |
|
|
94 |
|
|
Accounts payable and accrued expenses |
|
(110 |
) |
|
|
73 |
|
|
|
1 |
|
|
|
142 |
|
|
Customer advances |
|
(283 |
) |
|
|
325 |
|
|
|
(471 |
) |
|
|
570 |
|
|
Other—net |
|
(321 |
) |
|
|
(2 |
) |
|
|
(252 |
) |
|
|
(71 |
) |
|
Net cash provided by operating activities |
|
585 |
|
|
|
1,480 |
|
|
|
3,855 |
|
|
|
2,873 |
|
|
Investing Activities: |
|
|
|
|
|
|
|
|||||||||
Additions to property, plant and equipment |
|
(134 |
) |
|
|
(132 |
) |
|
|
(453 |
) |
|
|
(514 |
) |
|
Proceeds from sale of property, plant and equipment |
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
Distributions received from unconsolidated affiliate |
|
2 |
|
|
|
— |
|
|
|
6 |
|
|
|
— |
|
|
Purchase of investments held in nonqualified employee benefit trust |
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
(13 |
) |
|
Proceeds from sale of investments held in nonqualified employee benefit trust |
|
— |
|
|
|
(1 |
) |
|
|
1 |
|
|
|
12 |
|
|
Purchase of emission credits |
|
— |
|
|
|
— |
|
|
|
(9 |
) |
|
|
(10 |
) |
|
Proceeds from sale of emission credits |
|
— |
|
|
|
48 |
|
|
|
15 |
|
|
|
58 |
|
|
Other—net |
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
Net cash used in investing activities |
|
(132 |
) |
|
|
(83 |
) |
|
|
(440 |
) |
|
|
(466 |
) |
|
||||||||||||||||
SELECTED FINANCIAL INFORMATION |
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(continued) |
||||||||||||||||
|
Three months ended |
|
Year ended |
|||||||||||||
|
|
|
||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(in millions) |
|||||||||||||||
Financing Activities: |
|
|
|
|
|
|
|
|||||||||
Payments of long-term borrowings |
|
— |
|
|
|
— |
|
|
|
(507 |
) |
|
|
(518 |
) |
|
Payment to CHS related to credit provision |
|
— |
|
|
|
(5 |
) |
|
|
— |
|
|
|
(5 |
) |
|
Financing fees |
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
— |
|
|
Dividends paid on common stock |
|
(79 |
) |
|
|
(65 |
) |
|
|
(306 |
) |
|
|
(260 |
) |
|
Distributions to noncontrolling interest |
|
— |
|
|
|
— |
|
|
|
(619 |
) |
|
|
(194 |
) |
|
Purchases of treasury stock |
|
(251 |
) |
|
|
(489 |
) |
|
|
(1,347 |
) |
|
|
(539 |
) |
|
Proceeds from issuances of common stock under employee stock plans |
|
— |
|
|
|
32 |
|
|
|
106 |
|
|
|
64 |
|
|
Cash paid for shares withheld for taxes |
|
— |
|
|
|
— |
|
|
|
(23 |
) |
|
|
(11 |
) |
|
Net cash used in financing activities |
|
(330 |
) |
|
|
(527 |
) |
|
|
(2,700 |
) |
|
|
(1,463 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
8 |
|
|
|
1 |
|
|
|
(20 |
) |
|
|
1 |
|
|
Increase in cash and cash equivalents |
|
131 |
|
|
|
871 |
|
|
|
695 |
|
|
|
945 |
|
|
Cash and cash equivalents at beginning of period |
|
2,192 |
|
|
|
757 |
|
|
|
1,628 |
|
|
|
683 |
|
|
Cash and cash equivalents at end of period |
$ |
2,323 |
|
|
$ |
1,628 |
|
|
$ |
2,323 |
|
|
$ |
1,628 |
|
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 |
|||||||
|
||||||||
|
2022 |
|
2021 |
|||||
|
(in millions) |
|||||||
Net cash provided by operating activities(1) |
$ |
3,855 |
|
|
$ |
2,873 |
|
|
Capital expenditures |
|
(453 |
) |
|
|
(514 |
) |
|
Distributions to noncontrolling interest |
|
(619 |
) |
|
|
(194 |
) |
|
Free cash flow(1) |
$ |
2,783 |
|
|
$ |
2,165 |
|
|
(1) |
Includes the impact of |
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 |
|||||||||||||
|
|
|
||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
|
(in millions) |
|||||||||||||||
Net earnings |
$ |
1,009 |
|
|
$ |
859 |
|
|
$ |
3,937 |
|
|
$ |
1,260 |
|
|
Less: Net earnings attributable to noncontrolling interest |
|
(149 |
) |
|
|
(154 |
) |
|
|
(591 |
) |
|
|
(343 |
) |
|
Net earnings attributable to common stockholders |
|
860 |
|
|
|
705 |
|
|
|
3,346 |
|
|
|
917 |
|
|
Interest expense—net |
|
(34 |
) |
|
|
43 |
|
|
|
279 |
|
|
|
183 |
|
|
Income tax provision |
|
245 |
|
|
|
226 |
|
|
|
1,158 |
|
|
|
283 |
|
|
Depreciation and amortization |
|
198 |
|
|
|
238 |
|
|
|
850 |
|
|
|
888 |
|
|
Less other adjustments: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization in noncontrolling interest |
|
(22 |
) |
|
|
(23 |
) |
|
|
(87 |
) |
|
|
(95 |
) |
|
Loan fee amortization(1) |
|
(1 |
) |
|
|
(1 |
) |
|
|
(4 |
) |
|
|
(4 |
) |
|
EBITDA |
|
1,246 |
|
|
|
1,188 |
|
|
|
5,542 |
|
|
|
2,172 |
|
|
Unrealized net mark-to-market loss on natural gas derivatives |
|
80 |
|
|
|
43 |
|
|
|
41 |
|
|
|
25 |
|
|
(Gain) loss on foreign currency transactions, including intercompany loans |
|
(10 |
) |
|
|
1 |
|
|
|
28 |
|
|
|
6 |
|
|
|
|
— |
|
|
|
26 |
|
|
|
— |
|
|
|
285 |
|
|
|
|
— |
|
|
|
— |
|
|
|
239 |
|
|
|
236 |
|
|
|
|
1 |
|
|
|
— |
|
|
|
19 |
|
|
|
— |
|
|
Unrealized gain on embedded derivative liability |
|
(14 |
) |
|
|
— |
|
|
|
(14 |
) |
|
|
— |
|
|
Pension settlement loss and curtailment gains—net |
|
(7 |
) |
|
|
— |
|
|
|
17 |
|
|
|
— |
|
|
Loss on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
8 |
|
|
|
19 |
|
|
Total adjustments |
|
50 |
|
|
|
70 |
|
|
|
338 |
|
|
|
571 |
|
|
Adjusted EBITDA |
$ |
1,296 |
|
|
$ |
1,258 |
|
|
$ |
5,880 |
|
|
$ |
2,743 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net sales |
$ |
2,608 |
|
$ |
2,540 |
|
|
$ |
11,186 |
|
|
$ |
6,538 |
|
||
Tons of product sold (000s) |
|
4,464 |
|
|
|
4,979 |
|
|
|
18,331 |
|
|
|
18,501 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net earnings attributable to common stockholders per ton |
$ |
192.65 |
|
|
$ |
141.59 |
|
|
$ |
182.53 |
|
|
$ |
49.56 |
|
|
EBITDA per ton |
$ |
279.12 |
|
|
$ |
238.60 |
|
|
$ |
302.33 |
|
|
$ |
117.40 |
|
|
Adjusted EBITDA per ton |
$ |
290.32 |
|
|
$ |
252.66 |
|
|
$ |
320.77 |
|
|
$ |
148.26 |
|
(1) | Loan fee amortization is included in both interest expense—net and depreciation and amortization. |
SELECTED FINANCIAL INFORMATION
ITEMS AFFECTING COMPARABILITY
During the three months and year ended
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||||||||||||||
|
Pre-Tax |
After-Tax |
|
Pre-Tax |
After-Tax |
|
Pre-Tax |
After-Tax |
|
Pre-Tax |
After-Tax |
||||||||||||||||||
|
(in millions) |
||||||||||||||||||||||||||||
Unrealized net mark-to-market loss on natural gas derivatives(1) |
$ |
80 |
|
$ |
62 |
|
|
$ |
43 |
$ |
33 |
|
|
$ |
41 |
|
$ |
31 |
|
|
$ |
25 |
$ |
19 |
|||||
(Gain) loss on foreign currency transactions, including intercompany loans(2) |
|
(10 |
) |
|
(8 |
) |
|
|
1 |
|
1 |
|
|
|
28 |
|
|
21 |
|
|
|
6 |
|
5 |
|||||
Unrealized gain on embedded derivative liability(2)(3) |
|
(14 |
) |
|
(11 |
) |
|
|
— |
|
— |
|
|
|
(14 |
) |
|
(11 |
) |
|
|
— |
|
— |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
— |
|
|
— |
|
|
|
26 |
|
66 |
|
|
|
— |
|
|
— |
|
|
|
285 |
|
285 |
|||||
|
|
— |
|
|
— |
|
|
|
— |
|
(6 |
) |
|
|
239 |
|
|
180 |
|
|
|
236 |
|
178 |
|||||
|
|
1 |
|
|
— |
|
|
|
— |
|
— |
|
|
|
19 |
|
|
14 |
|
|
|
— |
|
— |
|||||
Pension settlement loss and curtailment gains—net(5) |
|
(7 |
) |
|
(5 |
) |
|
|
— |
|
— |
|
|
|
17 |
|
|
13 |
|
|
|
— |
|
— |
|||||
Canada Revenue Agency Competent Authority Matter and Transfer pricing reserves: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Interest expense |
|
(64 |
) |
|
(64 |
) |
|
|
— |
|
— |
|
|
|
170 |
|
|
168 |
|
|
|
— |
|
— |
|||||
Interest income |
|
12 |
|
|
9 |
|
|
|
— |
|
— |
|
|
|
(29 |
) |
|
(22 |
) |
|
|
— |
|
— |
|||||
Income tax provision(6) |
|
— |
|
|
11 |
|
|
|
— |
|
— |
|
|
|
— |
|
|
65 |
|
|
|
— |
|
— |
|||||
Loss on debt extinguishment |
|
— |
|
|
— |
|
|
|
— |
|
— |
|
|
|
8 |
|
|
6 |
|
|
|
19 |
|
15 |
|||||
(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) |
For the three months and year ended |
|
(4) |
For the three months ended |
|
(5) |
Included in other non-operating—net in our consolidated statements of operations. |
|
(6) |
For the three months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230215005708/en/
Media
Director, Corporate Communications
847-405-2542 - cclose@cfindustries.com
Investors
Vice President,
847-405-2045 - mjarosick@cfindustries.com
Source:
FAQ
What were CF Industries' 2022 earnings results?
How much did CF Industries return to shareholders in 2022?
What is the significance of CF Industries' MOU with JERA?
What is CF Industries' outlook for the nitrogen market?