XML 49 R65.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed, Consolidating Statement of Operations        
Net sales $ 1,472.7 $ 1,714.9 $ 2,605.3 $ 3,051.4
Cost of sales 882.4 849.7 1,572.2 1,511.1
Gross margin 590.3 865.2 1,033.1 1,540.3
Selling, general and administrative expenses 39.5 44.5 81.2 88.8
Other operating - net 21.6 (3.5) 15.8 11.1
Total other operating costs and expenses 61.1 41.0 97.0 99.9
Gain on sale of phosphate business     747.1  
Equity in earnings of operating affiliates 2.1 9.5 17.9 21.1
Operating earnings (Loss) 531.3 833.7 1,701.1 1,461.5
Interest expense 50.7 32.3 90.7 71.4
Interest income (0.3) (1.0) (0.5) (3.1)
Other non-operating - net 0.7 (0.3) 0.6 54.4
Earnings before income taxes and equity in earnings (losses) of non - operating affiliates 480.2 802.7 1,610.3 1,338.8
Income tax (benefit) provision 157.2 282.9 570.4 390.3
Equity in earnings (losses) of non-operating affiliates - net of taxes 1.7 (1.7) 5.2 (1.0)
Net earnings 324.7 518.1 1,045.1 947.5
Less: Net earnings attributable to the noncontrolling interest 12.1 19.9 24.0 42.8
Net earnings attributable to common stockholders 312.6 498.2 1,021.1 904.7
Reportable legal entities | Parent
       
Condensed, Consolidating Statement of Operations        
Selling, general and administrative expenses 0.9 0.7 1.6 1.7
Total other operating costs and expenses 0.9 0.7 1.6 1.7
Operating earnings (Loss) (0.9) (0.7) (1.6) (1.7)
Net (earnings) of wholly-owned subsidiaries (313.1) (498.6) (1,022.1) (905.8)
Other non-operating - net (0.1)   (0.1)  
Earnings before income taxes and equity in earnings (losses) of non - operating affiliates 312.3 497.9 1,020.6 904.1
Income tax (benefit) provision (0.3) (0.3) (0.5) (0.6)
Net earnings 312.6 498.2 1,021.1 904.7
Net earnings attributable to common stockholders 312.6 498.2 1,021.1 904.7
Reportable legal entities | CF Industries
       
Condensed, Consolidating Statement of Operations        
Net sales 95.7 269.8 467.7 604.7
Cost of sales 95.7 200.5 284.0 422.5
Gross margin   69.3 183.7 182.2
Selling, general and administrative expenses 0.3 3.2 1.7 4.8
Other operating - net 0 3.2 (0.3) 9.3
Total other operating costs and expenses 0.3 6.4 1.4 14.1
Gain on sale of phosphate business     761.5  
Operating earnings (Loss) (0.3) 62.9 943.8 168.1
Interest expense 65.9 36.1 115.3 65.5
Interest income (0.1) (0.2) (0.2) (0.6)
Net (earnings) of wholly-owned subsidiaries (356.6) (481.3) (507.9) (839.6)
Other non-operating - net 0.1      
Earnings before income taxes and equity in earnings (losses) of non - operating affiliates 290.4 508.3 1,336.6 942.8
Income tax (benefit) provision (22.7) 9.6 314.4 36.9
Equity in earnings (losses) of non-operating affiliates - net of taxes   (0.1) (0.1) (0.1)
Net earnings 313.1 498.6 1,022.1 905.8
Net earnings attributable to common stockholders 313.1 498.6 1,022.1 905.8
Reportable legal entities | Other Subsidiaries
       
Condensed, Consolidating Statement of Operations        
Net sales 1,553.8 1,752.2 2,776.8 3,167.0
Cost of sales 963.5 955.1 1,927.4 1,804.9
Gross margin 590.3 797.1 849.4 1,362.1
Selling, general and administrative expenses 38.3 40.6 77.9 82.3
Other operating - net 21.6 (6.7) 16.1 1.8
Total other operating costs and expenses 59.9 33.9 94.0 84.1
Gain on sale of phosphate business     (14.4)  
Equity in earnings of operating affiliates 2.1 9.5 17.9 21.1
Operating earnings (Loss) 532.5 772.7 758.9 1,299.1
Interest expense (15.1) (3.5) (24.4) 6.8
Interest income (0.3) (1.1) (0.5) (3.4)
Other non-operating - net 0.7 (0.3) 0.7 54.4
Earnings before income taxes and equity in earnings (losses) of non - operating affiliates 547.2 777.6 783.1 1,241.3
Income tax (benefit) provision 180.2 273.6 256.5 354.0
Equity in earnings (losses) of non-operating affiliates - net of taxes 1.7 (1.6) 5.3 (0.9)
Net earnings 368.7 502.4 531.9 886.4
Less: Net earnings attributable to the noncontrolling interest 12.1 21.1 24.0 46.8
Net earnings attributable to common stockholders 356.6 481.3 507.9 839.6
Eliminations
       
Condensed, Consolidating Statement of Operations        
Net sales (176.8) (307.1) (639.2) (720.3)
Cost of sales (176.8) (305.9) (639.2) (716.3)
Gross margin   (1.2)   (4.0)
Operating earnings (Loss)   (1.2) 0 (4.0)
Interest expense (0.1) (0.3) (0.2) (0.9)
Interest income 0.1 0.3 0.2 0.9
Net (earnings) of wholly-owned subsidiaries 669.7 979.9 1,530.0 1,745.4
Earnings before income taxes and equity in earnings (losses) of non - operating affiliates (669.7) (981.1) (1,530.0) (1,749.4)
Net earnings (669.7) (981.1) (1,530.0) (1,749.4)
Less: Net earnings attributable to the noncontrolling interest   (1.2)   (4.0)
Net earnings attributable to common stockholders $ (669.7) $ (979.9) $ (1,530.0) $ (1,745.4)