XML 36 R69.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Operating Activities:        
Net earnings $ 243.9 $ 458.1 $ 1,191.4 $ 1,568.1
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities        
Depreciation, depletion and amortization     313.8 318.7
Deferred income taxes     35.8 32.8
Stock compensation expense     9.5 8.8
Excess tax benefit from stock-based compensation     (11.4) (30.0)
Unrealized loss (gain) on derivatives     (4.0) (61.5)
Loss (gain) on disposal of property, plant and equipment     5.0 4.0
Undistributed loss (earnings) of affiliates - net     (12.9) (59.0)
Changes in:        
Account and notes receivable - net     44.6 (67.8)
Margin deposits       0.8
Inventories-net     (86.3) 3.2
Accrued income taxes     (232.7) (200.1)
Accounts and notes payable and accrued expenses     69.4 64.0
Customer advances     52.5 360.1
Other - net     54.6 12.2
Net cash provided by operating activities     1,429.3 1,954.3
Investing Activities:        
Additions to property, plant and equipment     (632.9) (261.4)
Proceeds from sale of property, plant and equipment     11.1 11.6
Sales and maturities of short-term and auction rate securities     6.6 31.0
Deposits to restricted cash funds     (111.4)  
Deposits to asset retirement funds       (2.2)
Other - net     (4.3)  
Net cash used in investing activities     (730.9) (221.0)
Financing Activities:        
Proceeds from long-term borrowings     1,498.0  
Payments of long-term debt       (13.0)
Advances from unconsolidated affiliates       40.5
Financing fees     (14.5)  
Dividends paid on common stock     (71.9) (77.4)
Distributions to/from noncontrolling interest     (64.4) (212.8)
Purchase of treasury stock     (1,111.5) (500.0)
Acquisitions of noncontrolling interests in CFL     (918.7)  
Issuances of common stock under employee stock plans     6.3 12.6
Excess tax benefit from stock-based compensation     11.4 30.0
Net cash used in financing activities     (665.3) (720.1)
Effect of exchange rate changes on cash and cash equivalents     (21.8) 1.1
Increase in cash and cash equivalents     11.3 1,014.3
Cash and cash equivalents at beginning of period     2,274.9 1,207.0
Cash and cash equivalents at end of period 2,286.2 2,221.3 2,286.2 2,221.3
Reportable legal entities | Parent
       
Operating Activities:        
Net earnings 234.1 403.3 1,138.8 1,378.0
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities        
Stock compensation expense     9.3 8.0
Excess tax benefit from stock-based compensation     (11.4) (30.0)
Undistributed loss (earnings) of affiliates - net     (1,140.3) (1,379.3)
Due to / from affiliates - net     11.3 480.7
Changes in:        
Account and notes receivable - net     (27.3)  
Accrued income taxes     (0.8)  
Accounts and notes payable and accrued expenses     21.3  
Net cash provided by operating activities     0.9 457.4
Financing Activities:        
Short-term debt - net     363.0  
Dividends paid on common stock     (71.9) (77.4)
Dividends to / from affiliates     801.9 77.4
Purchase of treasury stock     (1,111.5) (500.0)
Issuances of common stock under employee stock plans     6.3 12.6
Excess tax benefit from stock-based compensation     11.4 30.0
Net cash used in financing activities     (0.8) (457.4)
Increase in cash and cash equivalents     0.1  
Cash and cash equivalents at end of period 0.1   0.1  
Reportable legal entities | CF Industries
       
Operating Activities:        
Net earnings 234.5 403.5 1,140.3 1,379.3
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities        
Depreciation, depletion and amortization     42.7 94.0
Deferred income taxes     (5.5) 20.7
Unrealized loss (gain) on derivatives       (52.3)
Loss (gain) on disposal of property, plant and equipment       1.3
Undistributed loss (earnings) of affiliates - net     (1,098.3) (887.9)
Due to / from affiliates - net       (480.4)
Changes in:        
Account and notes receivable - net     (77.2) (35.5)
Margin deposits       0.8
Inventories-net     (7.2) (14.4)
Accrued income taxes     24.1 (455.7)
Accounts and notes payable and accrued expenses     188.1 662.0
Customer advances       223.6
Other - net     5.2 (8.2)
Net cash provided by operating activities     212.2 447.3
Investing Activities:        
Additions to property, plant and equipment     (48.1) (149.4)
Proceeds from sale of property, plant and equipment       7.5
Sales and maturities of short-term and auction rate securities     6.6 31.0
Deposits to asset retirement funds       (2.2)
Net cash used in investing activities     (41.5) (113.1)
Financing Activities:        
Proceeds from long-term borrowings     1,498.0  
Short-term debt - net     (942.3)  
Financing fees     (14.5)  
Dividends paid on common stock     (801.9)  
Dividends to / from affiliates     71.9 (77.4)
Distributions to/from noncontrolling interest     14.3 300.5
Acquisitions of noncontrolling interests in CFL     (364.9)  
Net cash used in financing activities     (539.4) 223.1
Effect of exchange rate changes on cash and cash equivalents       (14.2)
Increase in cash and cash equivalents     (368.7) 543.1
Cash and cash equivalents at beginning of period     440.8 98.7
Cash and cash equivalents at end of period 72.1 641.8 72.1 641.8
Reportable legal entities | Other Subsidiaries
       
Operating Activities:        
Net earnings 264.4 332.7 1,150.8 1,075.9
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities        
Depreciation, depletion and amortization     271.1 224.7
Deferred income taxes     41.3 12.1
Stock compensation expense     0.2 0.8
Unrealized loss (gain) on derivatives     (4.0) (9.2)
Loss (gain) on disposal of property, plant and equipment     5.0 2.7
Undistributed loss (earnings) of affiliates - net     (12.9) (56.9)
Due to / from affiliates - net     (11.3) (0.3)
Changes in:        
Account and notes receivable - net     (92.5) (634.1)
Inventories-net     (79.1) 17.6
Accrued income taxes     (256.0) 255.6
Accounts and notes payable and accrued expenses     102.0 3.8
Customer advances     52.5 136.5
Other - net     49.1 20.4
Net cash provided by operating activities     1,216.2 1,049.6
Investing Activities:        
Additions to property, plant and equipment     (584.8) (112.0)
Proceeds from sale of property, plant and equipment     11.1 4.1
Deposits to restricted cash funds     (111.4)  
Other - net     (4.3)  
Net cash used in investing activities     (689.4) (107.9)
Financing Activities:        
Short-term debt - net     579.3  
Payments of long-term debt       (13.0)
Advances from unconsolidated affiliates       40.5
Dividends paid on common stock     (71.9)  
Distributions to/from noncontrolling interest     (78.7) (513.3)
Acquisitions of noncontrolling interests in CFL     (553.8)  
Net cash used in financing activities     (125.1) (485.8)
Effect of exchange rate changes on cash and cash equivalents     (21.8) 15.3
Increase in cash and cash equivalents     379.9 471.2
Cash and cash equivalents at beginning of period     1,834.1 1,108.3
Cash and cash equivalents at end of period 2,214.0 1,579.5 2,214.0 1,579.5
Eliminations
       
Operating Activities:        
Net earnings (489.1) (681.4) (2,238.5) (2,265.1)
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities        
Undistributed loss (earnings) of affiliates - net     2,238.6 2,265.1
Changes in:        
Account and notes receivable - net     241.6 601.8
Accounts and notes payable and accrued expenses     (242.0) (601.8)
Other - net     0.3  
Financing Activities:        
Dividends paid on common stock     873.8  
Dividends to / from affiliates     $ (873.8)