XML 71 R63.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Condensed, Consolidating Statement of Operations    
Net sales $ 1,132.6 $ 1,336.5
Cost of sales 689.8 661.4
Gross margin 442.8 675.1
Selling, general and administrative expenses 41.7 44.3
Other operating - net (5.8) 14.6
Total other operating costs and expenses 35.9 58.9
Gain on sale of phosphate business 747.1  
Equity in earnings of operating affiliates 15.8 11.6
Operating earnings 1,169.8 627.8
Interest expense 40.0 39.1
Interest income (0.2) (2.1)
Other non-operating - net (0.1) 54.7
Earnings before income taxes and equity in earnings of non - operating affiliates 1,130.1 536.1
Income tax provision (benefit) 413.2 107.4
Equity in earnings (losses) of non-operating affiliates-net of taxes 3.5 0.7
Net earnings 720.4 429.4
Less: Net earnings attributable to the noncontrolling interest 11.9 22.9
Net earnings attributable to common stockholders 708.5 406.5
Reportable legal entities | Parent
   
Condensed, Consolidating Statement of Operations    
Selling, general and administrative expenses 0.7 1.0
Total other operating costs and expenses 0.7 1.0
Operating earnings (0.7) (1.0)
Net (earnings) of wholly-owned subsidiaries (709.0) (407.2)
Earnings before income taxes and equity in earnings of non - operating affiliates 708.3 406.2
Income tax provision (benefit) (0.2) (0.3)
Net earnings 708.5 406.5
Net earnings attributable to common stockholders 708.5 406.5
Reportable legal entities | CF Industries
   
Condensed, Consolidating Statement of Operations    
Net sales 372.0 334.9
Cost of sales 188.3 222.0
Gross margin 183.7 112.9
Selling, general and administrative expenses 1.4 1.6
Other operating - net (0.3) 6.1
Total other operating costs and expenses 1.1 7.7
Gain on sale of phosphate business 761.5  
Operating earnings 944.1 105.2
Interest expense 49.4 29.4
Interest income (0.1) (0.4)
Net (earnings) of wholly-owned subsidiaries (151.3) (358.3)
Other non-operating - net (0.1)  
Earnings before income taxes and equity in earnings of non - operating affiliates 1,046.2 434.5
Income tax provision (benefit) 337.1 27.3
Equity in earnings (losses) of non-operating affiliates-net of taxes (0.1)  
Net earnings 709.0 407.2
Net earnings attributable to common stockholders 709.0 407.2
Reportable legal entities | Other Subsidiaries
   
Condensed, Consolidating Statement of Operations    
Net sales 1,223.0 1,414.8
Cost of sales 963.9 849.8
Gross margin 259.1 565.0
Selling, general and administrative expenses 39.6 41.7
Other operating - net (5.5) 8.5
Total other operating costs and expenses 34.1 50.2
Gain on sale of phosphate business (14.4)  
Equity in earnings of operating affiliates 15.8 11.6
Operating earnings 226.4 526.4
Interest expense (9.3) 10.3
Interest income (0.2) (2.3)
Other non-operating - net   54.7
Earnings before income taxes and equity in earnings of non - operating affiliates 235.9 463.7
Income tax provision (benefit) 76.3 80.4
Equity in earnings (losses) of non-operating affiliates-net of taxes 3.6 0.7
Net earnings 163.2 384.0
Less: Net earnings attributable to the noncontrolling interest 11.9 25.7
Net earnings attributable to common stockholders 151.3 358.3
Eliminations
   
Condensed, Consolidating Statement of Operations    
Net sales (462.4) (413.2)
Cost of sales (462.4) (410.4)
Gross margin   (2.8)
Gain on sale of phosphate business 0  
Operating earnings   (2.8)
Interest expense (0.1) (0.6)
Interest income 0.1 0.6
Net (earnings) of wholly-owned subsidiaries 860.3 765.5
Earnings before income taxes and equity in earnings of non - operating affiliates (860.3) (768.3)
Net earnings (860.3) (768.3)
Less: Net earnings attributable to the noncontrolling interest   (2.8)
Net earnings attributable to common stockholders $ (860.3) $ (765.5)