XML 53 R68.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Operating Activities:        
Net earnings $ 324.7 $ 518.1 $ 1,045.1 $ 947.5
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:        
Depreciation, depletion and amortization     203.1 213.7
Deferred income taxes     1.1 (44.3)
Stock-based compensation expense     10.0 6.2
Excess tax benefit from stock-based compensation     (5.2) (9.6)
Unrealized loss (gain) on derivatives     61.4 6.7
Gain on sale of phosphate business     (747.1)  
Loss (gain) on disposal of property, plant and equipment     1.0 4.2
Undistributed loss (earnings) of affiliates-net     (15.1) (1.8)
Changes in:        
Accounts and notes receivable-net     (12.1) (55.6)
Inventories-net     64.0 (43.9)
Accrued income taxes     22.6 (188.4)
Accounts and notes payable and accrued expenses     (30.4) 34.8
Customer advances     (57.2) (313.0)
Other-net     14.1 11.8
Net cash provided by operating activities     555.3 568.3
Investing Activities:        
Additions to property, plant and equipment     (685.0) (402.5)
Proceeds from sale of property, plant and equipment     5.9 7.5
Sales and maturities of short-term and auction rate securities       5.6
Proceeds from sale of phosphate business     1,353.6  
Deposits to restricted cash funds     (505.0) (74.2)
Withdrawals from restricted cash funds     14.0  
Other - net     16.8 (2.3)
Net cash provided by (used in) investing activities     200.3 (465.9)
Financing Activities:        
Proceeds from long-term borrowings     1,494.2 1,498.0
Financing fees     (16.0) (13.6)
Dividends paid on common stock     (107.2) (48.9)
Distributions to/from noncontrolling interest     (23.5) (45.8)
Purchase of treasury stock     (1,591.2) (915.6)
Acquisitions of noncontrolling interests in CFL       (918.7)
Issuances of common stock under employee stock plans     9.7 5.2
Excess tax benefit from stock-based compensation     5.2 9.6
Other - net     (43.0)  
Net cash provided by (used in) financing activities     (271.8) (429.8)
Effect of exchange rate changes on cash and cash equivalents     (0.5) (13.4)
Increase (decrease) in cash and cash equivalents     483.3 (340.8)
Cash and cash equivalents at beginning of period     1,710.8 2,274.9
Cash and cash equivalents at end of period 2,194.1 1,934.1 2,194.1 1,934.1
Reportable legal entities | Parent
       
Operating Activities:        
Net earnings 312.6 498.2 1,021.1 904.7
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:        
Stock-based compensation expense     9.9 6.0
Excess tax benefit from stock-based compensation     (5.2) (9.6)
Undistributed loss (earnings) of affiliates-net     (1,022.2) (905.8)
Due to / from affiliates - net     5.2 9.6
Changes in:        
Accounts and notes receivable-net     (0.1) (18.8)
Accrued income taxes     (0.5) (0.6)
Accounts and notes payable and accrued expenses     (1.9) 185.4
Net cash provided by operating activities     6.3 170.9
Financing Activities:        
Short-term debt-net     1,570.0  
Dividends paid on common stock     (107.2) (48.9)
Purchase of treasury stock     (1,591.2) (915.6)
Issuances of common stock under employee stock plans     9.7 5.2
Excess tax benefit from stock-based compensation     5.2 9.6
Dividends to / from affiliates     107.2 778.9
Net cash provided by (used in) financing activities     (6.3) (170.8)
Increase (decrease) in cash and cash equivalents     0 0.1
Cash and cash equivalents at beginning of period     0.1  
Cash and cash equivalents at end of period 0.1 0.1 0.1 0.1
Reportable legal entities | CF Industries
       
Operating Activities:        
Net earnings 313.1 498.6 1,022.1 905.8
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:        
Depreciation, depletion and amortization     3.3 29.5
Gain on sale of phosphate business     (761.5)  
Undistributed loss (earnings) of affiliates-net     (507.8) (843.6)
Due to / from affiliates - net     1.8 (0.1)
Changes in:        
Accounts and notes receivable-net     (248.8) (208.9)
Inventories-net     (2.5) (9.1)
Accrued income taxes     314.3 36.2
Accounts and notes payable and accrued expenses     207.5 245.8
Other-net     (3.3) 1.7
Net cash provided by operating activities     25.1 157.3
Investing Activities:        
Additions to property, plant and equipment     (18.3) (40.3)
Sales and maturities of short-term and auction rate securities       5.6
Proceeds from sale of phosphate business     893.1  
Net cash provided by (used in) investing activities     874.8 (34.7)
Financing Activities:        
Proceeds from long-term borrowings     1,494.2 1,498.0
Short-term debt-net     (2,026.9) (942.2)
Financing fees     (16.0) (13.6)
Dividends paid on common stock     (107.2) (778.9)
Distributions to/from noncontrolling interest       14.3
Acquisitions of noncontrolling interests in CFL       (364.9)
Dividends to / from affiliates     107.2 48.9
Other - net     (1.0)  
Net cash provided by (used in) financing activities     (549.7) (538.4)
Increase (decrease) in cash and cash equivalents     350.2 (415.8)
Cash and cash equivalents at beginning of period     20.4 440.8
Cash and cash equivalents at end of period 370.6 25.0 370.6 25.0
Reportable legal entities | Other Subsidiaries
       
Operating Activities:        
Net earnings 368.7 502.4 531.9 886.4
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:        
Depreciation, depletion and amortization     199.8 184.2
Deferred income taxes     1.1 (44.3)
Stock-based compensation expense     0.1 0.2
Unrealized loss (gain) on derivatives     61.4 6.7
Gain on sale of phosphate business     14.4  
Loss (gain) on disposal of property, plant and equipment     1.0 4.2
Undistributed loss (earnings) of affiliates-net     (15.1) (1.8)
Due to / from affiliates - net     (7.0) (9.5)
Changes in:        
Accounts and notes receivable-net     697.2 (511.2)
Inventories-net     66.5 (34.8)
Accrued income taxes     (291.2) (224.0)
Accounts and notes payable and accrued expenses     (696.4) 287.4
Customer advances     (57.2) (313.0)
Other-net     17.4 9.6
Net cash provided by operating activities     523.9 240.1
Investing Activities:        
Additions to property, plant and equipment     (666.7) (362.2)
Proceeds from sale of property, plant and equipment     5.9 7.5
Proceeds from sale of phosphate business     460.5  
Deposits to restricted cash funds     (505.0) (74.2)
Withdrawals from restricted cash funds     14.0  
Other - net     16.8 (2.3)
Net cash provided by (used in) investing activities     (674.5) (431.2)
Financing Activities:        
Short-term debt-net     456.9 942.2
Dividends paid on common stock     (107.2) (48.9)
Distributions to/from noncontrolling interest     (23.5) (60.1)
Acquisitions of noncontrolling interests in CFL       (553.8)
Other - net     (42.0)  
Net cash provided by (used in) financing activities     284.2 279.4
Effect of exchange rate changes on cash and cash equivalents     (0.5) (13.4)
Increase (decrease) in cash and cash equivalents     133.1 74.9
Cash and cash equivalents at beginning of period     1,690.3 1,834.1
Cash and cash equivalents at end of period 1,823.4 1,909.0 1,823.4 1,909.0
Eliminations
       
Operating Activities:        
Net earnings (669.7) (981.1) (1,530.0) (1,749.4)
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:        
Undistributed loss (earnings) of affiliates-net     1,530.0 1,749.4
Changes in:        
Accounts and notes receivable-net     (460.4) 683.3
Accounts and notes payable and accrued expenses     460.4 (683.8)
Other-net       0.5
Net cash provided by operating activities     0  
Financing Activities:        
Dividends paid on common stock     214.4 827.8
Dividends to / from affiliates     (214.4) (827.8)
Increase (decrease) in cash and cash equivalents     $ 0