EX-99.3 4 d822134dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

 

 

 

LOGO

NUTRIEN LTD.

INTERIM FINANCIAL STATEMENTS AND NOTES

AS AT AND FOR THE THREE MONTHS ENDED

MARCH 31, 2020

 

 

 


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Financial Statements

Condensed Consolidated Statements of (Loss) Earnings

 

       

Three Months Ended

March 31

 
     Note   2020     2019  
              Note 1  

 SALES

  2     4,186       3,719  

 Freight, transportation and distribution

      212       171  

 Cost of goods sold

        3,101       2,573  

 GROSS MARGIN

      873       975  

 Selling expenses

      642       538  

 General and administrative expenses

      104       95  

 Provincial mining and other taxes

      57       65  

 Share-based compensation (recovery) expense

  3     (32     57  

 Impairment of assets

      -       33  

 Other expenses

  4     20       11  

 EARNINGS BEFORE FINANCE COSTS AND INCOME TAXES

    82       176  

 Finance costs

        133       123  

 (LOSS) EARNINGS BEFORE INCOME TAXES

      (51     53  

 Income tax (recovery) expense

  5     (16     12  

 NET (LOSS) EARNINGS

        (35     41  

 NET (LOSS) EARNINGS PER SHARE (“EPS”)

     

   Basic

      (0.06     0.07  

   Diluted

        (0.06     0.07  

 Weighted average shares outstanding for basic EPS

      571,168,000       602,266,000  

 Weighted average shares outstanding for diluted EPS

        571,168,000       602,950,000  

Condensed Consolidated Statements of Comprehensive (Loss) Income

 

   

Three Months Ended

March 31

 
 (Net of related income taxes)   2020     2019  

 NET (LOSS) EARNINGS

    (35     41  

 Other comprehensive (loss) income

   

 Items that will not be reclassified to net (loss) earnings:

   

 Net actuarial gain on defined benefit plans

                            3       -  

 Net fair value (loss) gain on investments

    (19     9  

 Items that have been or may be subsequently reclassified to net (loss) earnings:

   

 (Loss) gain on currency translation of foreign operations

    (315     19  

 Other

    (27     4  

 OTHER COMPREHENSIVE (LOSS) INCOME

    (358     32  

 COMPREHENSIVE (LOSS) INCOME

    (393     73  

 (See Notes to the Condensed Consolidated Financial Statements)

 

20


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Statements of Cash Flows

 

         

Three Months Ended

March 31

 
     Note     2020     2019  
                Note 1  

 OPERATING ACTIVITIES

     

 Net (loss) earnings

      (35     41  

 Adjustments for:

     

 Depreciation and amortization

      473       420  

 Share-based compensation (recovery) expense

      (32     57  

 Impairment of assets

      -       33  

 Recovery of deferred income tax

      (22     (3

 Other long-term liabilities and miscellaneous

            (40     2  

 Cash from operations before working capital changes

      344       550  

 Changes in non-cash operating working capital:

     

 Receivables

      (323     (146

 Inventories

      (1,428     (1,509

 Prepaid expenses and other current assets

      766       455  

 Payables and accrued charges

            115       135  

 CASH USED IN OPERATING ACTIVITIES

            (526     (515

 INVESTING ACTIVITIES

     

 Additions to property, plant and equipment

      (363     (290

 Additions to intangible assets

      (32     (38

 Business acquisitions, net of cash acquired

    10       (57     (487

 Proceeds from disposal of discontinued operations, net of tax

      -       10  

 Purchase of investments

      (37     (26

 Other

            44       22  

 CASH USED IN INVESTING ACTIVITIES

            (445     (809

 FINANCING ACTIVITIES

     

 Proceeds from short-term debt, net

      4,494       1,004  

 Proceeds from long-term debt

      6       -  

 Repayment of long-term debt

    8       (501     (500

 Repayment of principal portion of lease liabilities

      (64     (53

 Dividends paid

    9       (256     (264

 Repurchase of common shares

    9       (160     (798

 Issuance of common shares

            -       2  

 CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

            3,519       (609

 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

            (37     (8

 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

    2,511       (1,941

 CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD

            671       2,314  

 CASH AND CASH EQUIVALENTS – END OF PERIOD

            3,182       373  

 Cash and cash equivalents comprised of:

     

 Cash

      389       247  

 Short-term investments

            2,793       126  
              3,182       373  

 SUPPLEMENTAL CASH FLOWS INFORMATION

     

 Interest paid

      96       114  

 Income taxes paid (received)

      35       (115

 Total cash outflow for leases

            92       76  

(See Notes to the Condensed Consolidated Financial Statements)

 

21


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Statements of Changes in Shareholders’ Equity

 

                      Accumulated Other Comprehensive (Loss) Income (“AOCI”)              
     Number of
Common
Share0
    Share
Capital
    Contributed
Surplus
    Net Fair
Value (Loss)
Gain on
Investments
   

Net

Actuarial
Gain on
Defined
Benefit
Plans 1

    Loss on
Currency
Translation of
Foreign
Operations
    Other    

Total

AOCI

    Retained
Earnings
    Total
Equity 2
 
       

BALANCE – DECEMBER 31, 2018

    608,535,477       16,740       231       (7     -       (251     (33     (291     7,745       24,425  
       

Net earnings

    -       -       -       -       -       -       -       -       41       41  
       

Other comprehensive income

    -       -       -       9       -       19       4       32       -       32  
       

Shares repurchased (Note 9)

    (15,476,202     (426     -       -       -       -       -       -       (376     (802
       

Dividends declared

    -       -       -       -       -       -       -       -       (1     (1
       

Effect of share-based compensation including issuance of common shares

    49,624       2       4       -       -       -       -       -       -       6  
       

Transfer of net loss on sale of investment

    -       -       -       4       -       -       -       4       (4     -  
       

BALANCE – MARCH 31, 2019

    593,108,899       16,316       235       6       -       (232     (29     (255     7,405       23,701  
       

BALANCE – DECEMBER 31, 2019

    572,942,809       15,771       248       (29     -       (204     (18     (251     7,101       22,869  
       

Net loss

    -       -       -       -       -       -       -       -       (35     (35
       

Other comprehensive (loss) income

    -       -       -       (19     3       (315     (27     (358     -       (358
       

Shares repurchased (Note 9)

    (3,832,580     (105     (55     -       -       -       -       -       -       (160
       

Dividends declared

    -       -       -       -       -       -       -       -       (254     (254
       

Effect of share-based compensation including issuance of common shares

    35,706       1       4       -       -       -       -       -       -       5  
       

Transfer of net loss on cash flow hedges

    -       -       -       -       -       -       5       5       -       5  
       

Transfer of net actuarial gain on defined benefit plans

    -       -       -       -       (3     -       -       (3     3       -  
       

BALANCE – MARCH 31, 2020

    569,145,935       15,667       197       (48     -       (519     (40     (607     6,815       22,072  

1 Any amounts incurred during a period were transferred to retained earnings at each period-end. Therefore, no balance exists at the beginning or end of period.

2 All equity transactions were attributable to common shareholders.

(See Notes to the Condensed Consolidated Financial Statements)

 

22


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Balance Sheets

 

           March 31            December 31  
As at   Note      2020      2019            2019  

ASSETS

            

Current assets

            

Cash and cash equivalents

       3,182        373          671  

Receivables

       3,837        3,446          3,542  

Inventories

       6,290        6,560          4,975  

Prepaid expenses and other current assets

             716        688          1,477  
       14,025        11,067          10,665  

Non-current assets

            

Property, plant and equipment

       20,209        19,834          20,335  

Goodwill

    10        11,893        11,817          11,986  

Other intangible assets

       2,379        2,184          2,428  

Investments

       810        800          821  

Other assets

             552        564          564  

TOTAL ASSETS

                             49,868                        46,266                          46,799  

LIABILITIES

            

Current liabilities

            

Short-term debt

    7        5,498        1,652          976  

Current portion of long-term debt

    8        -        1,001          502  

Current portion of lease liabilities

       221        196          214  

Payables and accrued charges

             7,362        6,602          7,437  
       13,081        9,451          9,129  

Non-current liabilities

            

Long-term debt

    8        8,544        7,080          8,553  

Lease liabilities

       848        837          859  

Deferred income tax liabilities

    5        3,130        2,955          3,145  

Pension and other post-retirement benefit liabilities

       426        405          433  

Asset retirement obligations and accrued environmental costs

       1,620        1,675          1,650  

Other non-current liabilities

             147        162          161  

TOTAL LIABILITIES

             27,796        22,565          23,930  

SHAREHOLDERS’ EQUITY

            

Share capital

    9        15,667        16,316          15,771  

Contributed surplus

       197        235          248  

Accumulated other comprehensive loss

       (607      (255        (251

Retained earnings

             6,815        7,405          7,101  

TOTAL SHAREHOLDERS’ EQUITY

             22,072        23,701          22,869  

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

             49,868        46,266          46,799  

(See Notes to the Condensed Consolidated Financial Statements)

 

23


Unaudited   In millions of US dollars except as otherwise noted  

 

Notes to the Condensed Consolidated Financial Statements

As at and for the Three Months Ended March 31, 2020

NOTE 1  BASIS OF PRESENTATION

Nutrien Ltd. (collectively with its subsidiaries, known as “Nutrien”, “we”, “us, “our” or the “Company”) is the world’s largest provider of crop inputs and services. Nutrien plays a critical role in helping growers around the globe increase food production in a sustainable manner.

These unaudited interim condensed consolidated financial statements (“interim financial statements”) are based on International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS”) and have been prepared in accordance with International Accounting Standard (“IAS”) 34, “Interim Financial Reporting”. The accounting policies and methods of computation used in preparing these interim financial statements are consistent with those used in the preparation of our 2019 annual consolidated financial statements. These interim financial statements include the accounts of Nutrien and its subsidiaries; however, they do not include all disclosures normally provided in annual consolidated financial statements and should be read in conjunction with our 2019 annual consolidated financial statements.

Certain immaterial 2019 figures have been reclassified in the condensed consolidated statements of (loss) earnings, condensed consolidated statements of cash flows and segment information.

In management’s opinion, the interim financial statements include all adjustments necessary to fairly present such information in all material respects. Interim results are not necessarily indicative of the results expected for any other interim period or the fiscal year. On March 11, 2020, the World Health Organization declared the novel strain of coronavirus (“COVID-19”) a global pandemic. We have assessed our accounting estimates and other matters that require the use of forecasted financial information for the impact of the COVID-19 pandemic. The assessment included estimates of the unknown future impacts of the pandemic using information that is reasonably available at this time. Accounting estimates and other matters assessed include the allowance for expected credit losses of receivables from customers, inventory valuation, goodwill and other long-lived assets, financial assets, tax assets, pension obligation and assets, and revenue recognition. Based on the current assessment, there was not a material impact to these interim financial statements. As additional information becomes available, the future assessment of these estimates, including expectations about the severity, duration and scope of the pandemic, could differ materially in future reporting periods.

These interim financial statements were authorized by the audit committee of the Board of Directors for issue on May 6, 2020.

NOTE 2  SEGMENT INFORMATION

The Company has four reportable operating segments: Retail, Potash, Nitrogen and Phosphate. The Retail segment distributes crop nutrients, crop protection products, seed and merchandise, and provides services directly to growers through a network of farm centers in North and South America and Australia. The Potash, Nitrogen and Phosphate segments are differentiated by the chemical nutrient contained in the products that each produces. Sales reported under our Corporate and Others segment primarily relates to our non-core Canadian business.

 

24


Unaudited   In millions of US dollars except as otherwise noted  

 

     Three Months Ended March 31, 2020  
      Retail     Potash      Nitrogen      Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     2,640       547        646        326       27       -       4,186  

   – intersegment

     9       64        132        57       -       (262     -  

 Sales   – total

     2,649       611        778        383       27       (262     4,186  

 Freight, transportation and distribution

     -       94        100        70       -       (52     212  

 Net sales

     2,649       517        678        313       27       (210     3,974  

 Cost of goods sold

     2,120       265        581        320       25       (210     3,101  

 Gross margin

     529       252        97        (7     2       -       873  

 Selling expenses

     635       3        7        2       (5     -       642  

 General and administrative expenses

     38       2        2        2       60       -       104  

 Provincial mining and other taxes

     -       57        -        -       -       -       57  

 Share-based compensation recovery

     -       -        -        -       (32     -       (32

 Other expenses

     4       1        2        6       7       -       20  

 (Loss) earnings before finance costs and income taxes

     (148     189        86        (17     (28     -       82  

 Depreciation and amortization

     155       96        150        63       9       -       473  

 EBITDA 1

     7       285        236        46       (19     -       555  

 Assets – at March 31, 2020

     20,455       11,836        10,946        2,170       4,720       (259     49,868  

1 EBITDA is calculated as net (loss) earnings before finance costs, income taxes, and depreciation and amortization.

 

     Three Months Ended March 31, 2019  
      Retail     Potash     Nitrogen     Phosphate      Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     2,030       707       612       342        28       -       3,719  

   – intersegment

     9       63       137       57        -       (266     -  

 Sales   – total

     2,039       770       749       399        28       (266     3,719  

 Freight, transportation and distribution

     -       73       72       50        -       (24     171  

 Net sales

     2,039       697       677       349        28       (242     3,548  

 Cost of goods sold

     1,630       272       511       335        28       (203     2,573  

 Gross margin

     409       425       166       14        -       (39     975  

 Selling expenses

     532       4       7       1        (6     -       538  

 General and administrative expenses

     27       -       2       2        64       -       95  

 Provincial mining and other taxes

     -       63       1       -        1       -       65  

 Share-based compensation expense

     -       -       -       -        57       -       57  

 Impairment of assets

     -       -       -       -        33       -       33  

 Other expenses (income)

     12       (3     (5     3        4       -       11  

 (Loss) earnings before finance costs and income taxes

     (162     361       161       8        (153     (39     176  

 Depreciation and amortization

     136       100       113       60        11       -       420  

 EBITDA

     (26     461       274       68        (142     (39     596  

 Assets – at December 31, 2019

     19,990       11,696       10,991       2,198        2,129       (205     46,799  

 

25


Unaudited   In millions of US dollars except as otherwise noted  

 

Presented below is revenue from contracts with customers disaggregated by product line or geographic location for each reportable segment to show how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors.

 

   

Three Months Ended  

March 31  

 
     2020     2019  

 Retail sales by product line

   

 Crop nutrients

    785       687  

 Crop protection products

    1,010       744  

 Seed

    394       356  

 Merchandise

    216       108  

 Services and other

    244       144  
      2,649                    2,039  

 Potash sales by geography

   

 Manufactured product

   

 North America

    319       318  

 Offshore 1

    292       451  

 Other potash and purchased products

    -       1  
      611       770  

 Nitrogen sales by product line

   

 Manufactured product

   

 Ammonia

    156       187  

 Urea

                262       231  

 Solutions, nitrates and sulfates

    196       191  

 Other nitrogen and purchased products

    164       140  
      778       749  

 Phosphate sales by product line

   

 Manufactured product

   

 Fertilizer

    221       240  

 Industrial and feed

    120       124  

 Other phosphate and purchased products

    42       35  
      383       399  

1 Relates to Canpotex Limited. (“Canpotex”) (Note 12).

NOTE 3  SHARE-BASED COMPENSATION

The following table summarizes the awards granted under our existing share-based compensation plans described in Note 6 of our 2019 annual consolidated financial statements:

 

   

Three Months Ended  

March 31  

 
     2020     2019  

 Stock options:

   

 Granted (number of units)

    2,293,802       1,376,533  

 Weighted average grant date fair value (US dollars)

    6.93       11.27  

 Cash-settled share-based awards granted (number of units)

    1,278,324       1,129,263  

 

26


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 4  OTHER EXPENSES (INCOME)

 

   

Three Months Ended

March 31

 
     2020     2019   

 Merger and related costs

    -       11   

 Acquisition and integration related costs

    10        

 Foreign exchange (gain) loss, net of related derivatives

    (31      

 Earnings of equity-accounted investees

    (10     (17)  

 Bad debts

    6        

 COVID-19 related expenses

    2        

 Other expenses

    43        
      20       11   

NOTE 5  INCOME TAXES

A separate estimated average annual effective income tax rate was determined for each taxing jurisdiction and applied individually to the interim period pre-tax earnings for each jurisdiction.

 

   

Three Months Ended

March 31

 
     2020     2019   

 Income tax (recovery) expense

    (16     12   

 Actual effective tax rate on loss/earnings (%)

    37       (5)  

 Actual effective tax rate including discrete items (%)

    32       23   

 Discrete tax adjustments that impacted the tax rate

    2       15   

Income tax balances within the condensed consolidated balance sheets were comprised of the following:

 

 Income Tax Assets and Liabilities   Balance Sheet Location   As at March 31, 2020     As at December 31, 2019   

 Income tax assets

     

 Current

  Receivables     156       104   

 Non-current

  Other assets     34       36   

 Deferred income tax assets

  Other assets     271       249   

 Total income tax assets

        461       389   

 Income tax liabilities

     

 Current

  Payables and accrued charges     46       43   

 Non-current

  Other non-current liabilities     44       44   

 Deferred income tax liabilities

  Deferred income tax liabilities     3,130       3,145   

 Total income tax liabilities

        3,220       3,232   

 

27


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 6  FINANCIAL INSTRUMENTS

Cash Flow Hedges

During the three months ended March 31, 2020, we entered into the following derivative contracts, which we designated as cash flow hedges:

 

 Risk Managed   Hedging Instrument   Objective    Effective Portion    Ineffective Portion

 Foreign

 exchange risk

 

 Forward contracts

  To manage the risk resulting from foreign exchange rate fluctuations related to forecasted costs denominated in Canadian dollars   

Change in fair value: Other comprehensive income (loss) (“OCI”)

 

Occurrence of hedged forecast transaction: inventory, related liability or net earnings, issuance of debt, repayment of interest

   Net earnings

 Interest rate risk

 

 Swap

 Collar

 Treasury lock

 

To limit our exposure to future interest rate changes and the impact on probable forecasted transactions

 

    

We assess whether these derivatives used in hedging transactions are expected to be or were highly effective both at the inception of the hedges and on an ongoing basis. Potential sources of ineffectiveness are changes in timing or amounts of forecasted cash flows, embedded optionality, and changes in our credit risk or the credit risk of a counterparty. Measurement of ineffectiveness is based on a comparison of the cumulative changes in fair value of the hedging instrument and the cumulative change in the fair value of a hypothetical derivative with terms based on the hedged forecast cash flows.

The following table presents our significant foreign currency derivatives that existed at:

 

    March 31, 2020      December 31, 2019  
Sell/buy   Notional      Maturities      Average
contract
rate
     Notional      Maturities      Average
contract
rate
 

Derivatives not designated as hedges

                

Forwards

                

USD/CDN

    350        2020        1.3993        337        2020        1.3096  

CDN/USD

    135        2020        1.4003        120        2020        1.3138  

USD/AUD 1

    110        2020        1.4846        78        2020        1.4593  

AUD/USD

    54        2020        1.5862        47        2020        1.4563  

Derivatives designated as hedges

                

Forwards

                

USD/CDN

    296        2020        1.3420        -        -        -  

1 Australian Dollar

As at March 31, 2020, our interest rate derivative contracts we designated as hedges had a total notional amount of $680.

Fair Value

Estimated fair values for financial instruments are designed to approximate amounts for which the instruments could be exchanged in a current arm’s-length transaction between knowledgeable, willing parties. The valuation policies and procedures for financial reporting purposes are determined by our finance department. There have been no changes to our valuation methods presented in Note 12 of the 2019 annual consolidated financial statements and those valuation methods have been applied in these interim financial statements.

 

28


Unaudited   In millions of US dollars except as otherwise noted  

 

The following table presents our fair value hierarchy for financial instruments carried at fair value on a recurring basis or measured at amortized cost:

 

    March 31, 2020     December 31, 2019  
Financial assets (liabilities) measured at   Carrying
Amount
    Level 1 1     Level 2 1     Carrying
Amount
    Level 1 1     Level 2 1  

Fair value on a recurring basis

           

Cash and cash equivalents

    3,182       -       3,182       671       -       671  

Derivative instrument assets

    20       -       20       5       -       5  

Other current financial assets - marketable securities 2

    187       21       166       193       27       166  

Investments at FVTOCI 3

    141       141       -       161       161       -  

Derivative instrument liabilities

    (80     -       (80     (33     -       (33

Amortized cost

           

Current portion of long-term debt

           

Notes and debentures

    -       -       -       (494     -       (503

Fixed and floating rate debt

    -       -       -       (8     -       (8

Long-term debt

           

Notes and debentures

    (8,519     (4,112     (4,960     (8,528     (1,726     (7,440

Fixed and floating rate debt

    (25     -       (25     (25     -       (25

1 During the period ended March 31, 2020, there were no transfers between Level 1 and Level 2 for financial instruments measured at fair value on a recurring basis. Our policy is to recognize transfers at the end of the reporting period.

2 Marketable securities consist of equity and fixed income securities. We determine the fair value of equity securities based on the bid price of identical instruments in active markets. We value fixed income securities using quoted prices of instruments with similar terms and credit risk.

3 Investments at fair value through other comprehensive income (“FVTOCI”) are comprised of shares in Sinofert Holdings Ltd.

The following table presents the carrying amounts of recognized financial instruments that are subject to master netting or similar agreements:

 

    March 31, 2020     December 31, 2019  
Financial assets (liabilities)   Gross     Offset      Net Amounts
Presented
    Gross     Offset      Net Amounts
Presented
 

Derivative instrument assets

             

Natural gas derivatives

    1       -        1       -       -        -  

Foreign currency forwards

    19       -        19       5       -        5  

Derivative instrument liabilities

             

Natural gas derivatives 1

    (30     -        (30     (30     -        (30

Foreign currency forwards

    (29     -        (29     (3     -        (3

Interest rate derivatives

    (21     -        (21     -       -        -  

Other long-term debt instruments 2

    (150     150        -       (150     150        -  
      (210     150        (60     (178     150        (28

1 Cash margin deposits of $16 (December 31, 2019 – $17) were placed with counterparties related to legally enforceable master netting arrangements.

2 Back-to-back loan arrangements that are not subject to any financial test covenants but are subject to certain customary covenants and events of default. We were in compliance with these covenants as at March 31, 2020.

 

29


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 7  SHORT-TERM DEBT

Short-term debt was comprised of:

 

      Rate of Interest (%)      Total Facility Limit 1     March 31, 2020     December 31, 2019  

Credit facilities

         

Unsecured revolving term credit facility

     2.0 - 2.4        4,500       3,050       -  

Uncommitted revolving demand facility

     2.7 - 2.8        500       450       -  

Committed revolving credit facilities

     Nil        300       -       -  

Other credit facilities 2

     1.3 - 10.4        710       347       326  

Commercial paper

     1.4 - 2.8                1,651       650  
                        5,498       976  

1 As at March 31, 2020.

2 Other credit facilities are unsecured and consist of South American facilities with debt of $150 (December 31, 2019 – $149) and interest rates ranging from 2.8 percent to 10.4 percent, Australian facilities with debt of $155 (December 31, 2019 – $157) and interest rates ranging from 1.9 percent to 2.2 percent, and Other facilities with debt of $42 (December 31, 2019 – $20) and interest rates ranging from 1.3 percent to 2.5 percent.

The amount available under the commercial paper program is limited to the availability of backup funds under the $4,500 unsecured revolving term credit facility and excess cash invested in highly liquid securities.

Subsequent to March 31, 2020, and in addition to the $300 new committed revolving credit facilities entered into during the first quarter, we entered into new committed revolving credit facilities totaling approximately $1.2 billion, all with the same principal covenants and events of default as our existing credit facilities. At May 5, 2020, our short-term debt balance decreased by approximately $2.4 billion from March 31, 2020, as a result of repayments on our unsecured revolving term credit facility and commercial paper settlements net of drawdowns with a corresponding decrease in cash and cash equivalents.

NOTE 8  LONG-TERM DEBT

The following tables summarize our long-term debt repayment activities during the three months ended March 31, 2020:

 

      Rate of interest (%)      Maturity      Amount  

Notes repaid 2020

     4.875         March 30, 2020        500  

In March 2020, we filed a base shelf prospectus in Canada and the US qualifying the issuance of up to $5 billion of common shares, debt and other securities during a period of 25 months from March 16, 2020. Issuance of securities requires us to file a prospectus supplement and is subject to availability of funding in capital markets.

NOTE 9  SHARE CAPITAL

Share repurchase programs

 

     Board of Directors Approval   Expiry   Maximum Shares for Repurchase  

2019 Normal Course Issuer Bid 1

  February 20, 2019   February 26, 2020     42,164,420  

2020 Normal Course Issuer Bid 2

  February 18, 2020   February 26, 2021     28,572,458  

1 The 2019 normal course issuer bid permitted the repurchase of up to 7 percent of our outstanding common shares for cancellation. As of the expiry date, we had repurchased 33,256,668 of the maximum shares for repurchase.

2 The 2020 normal course issuer bid permits the repurchase of up to 5 percent of our outstanding common shares for cancellation and can expire earlier than the date above if we acquire the maximum number of common shares allowable or otherwise decide not to make any further repurchases.

Purchases under the normal course issuer bids were, or may be, made through open market purchases at market prices as well as by other means permitted by applicable securities regulatory authorities, including private agreements.

 

30


Unaudited   In millions of US dollars except as otherwise noted  

 

The following table summarizes our share repurchase activities during the period:

 

    

Three Months Ended 

March 31 

 
      2020      2019   

Number of common shares repurchased for cancellation

     3,832,580        15,476,202   

Average price per share (US dollars)

     41.96        51.80   

Total cost

     160        802   

Dividends declared

We declared dividends per share of $0.45 (2019 – $Nil) during the three months ended March 31, 2020, payable on April 16, 2020 to shareholders of record on March 31, 2020.

Subsequent to March 31, 2020, our Board of Directors declared a quarterly dividend of $0.45 per share payable on July 17, 2020 to shareholders of record on June 30, 2020. The total estimated dividend to be paid is $256.

Anti-dilutive shares

As we recorded a net loss for the three months ended March 31, 2020, all stock options had an anti-dilutive effect. If we had net earnings, the diluted weighted average shares calculation would have included 66,806 stock options for the three months ended March 31, 2020.

NOTE 10  BUSINESS ACQUISITIONS

On September 30, 2019, we acquired Ruralco Holdings Limited (“Ruralco”) for a purchase price, net of cash and cash equivalents acquired, of $330 million. We have engaged independent valuation experts to assist in determining the fair value of certain assets acquired and liabilities assumed.

The preliminary values allocated to the acquired assets and assumed liabilities based upon fair values were as follows:

 

     March 31, 2020  
     Ruralco (Estimate)  
      Preliminary 1      Adjustments 2     Revised Fair Value  

Receivables

     289        29       318  3 

Inventories

     117        (2     115  

Prepaid expenses and other current assets

     8        -       8  

Property, plant and equipment

     136        -       136  

Goodwill

     202        (13     189  

Other intangible assets

     165        45       210  

Investments

     15        -       15  

Other assets

     16        -       16  

Total assets

     948        59                               1,007  

Short-term debt

     112        55       167  

Payables and accrued charges

     345        (3     342  

Lease liabilities, including current portion

     110        -       110  

Deferred income tax liabilities

     38        7       45  

Other non-current liabilities

     13        -       13  

Total liabilities

     618        59       677  

Total consideration

     330        -       330  

1 Preliminary value as previously reported in our 2019 annual consolidated financial statements. The purchase price allocation is not final as we continue to obtain and verify information required to determine the fair value of certain assets and liabilities and the amount of deferred income taxes arising on their recognition. We estimated the preliminary purchase price allocation as of the date of the acquisition based on information that was available and continue to adjust those estimates as new information that existed at the date of acquisition becomes available. We expect to finalize the amounts recognized when we obtain the information necessary to complete the analysis, and in any event, not later than September 30, 2020.

2 We recorded adjustments to the preliminary fair value to reflect facts and circumstances in existence as of the date of acquisition. These adjustments primarily related to changes in the preliminary valuation assumptions, including refinement of intangible assets. All measurement period adjustments were offset against goodwill.

3 Includes receivables from customers with gross contractual amounts of $260, of which $5 are considered to be uncollectible.

 

31


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 11  SEASONALITY

Seasonality in our business results from increased demand for products during planting season. Crop input sales are generally higher in spring and fall application seasons. Crop input inventories are normally accumulated leading up to each application season. The results of this seasonality have a corresponding effect on receivables from customers and rebates receivables, inventories, prepaid expenses and other current assets and trade payables. Our short-term debt also fluctuates during the year to meet working capital needs. Our cash collections generally occur after the application season is complete, while customer prepayments made to us are typically concentrated in December and January and inventory prepayments paid to our vendors are typically concentrated in the period from November to January. Feed and industrial sales are more evenly distributed throughout the year.

NOTE 12  RELATED PARTY TRANSACTIONS

We sell potash from our Canadian mines for use outside Canada and the United States exclusively to Canpotex. Sales are at prevailing market prices and are settled on normal trade terms. Sales to Canpotex for the three months ended March 31, 2020 were $292 (2019 – $451). At March 31, 2020, the related receivables owing from Canpotex was $251 (December 31, 2019 – $194).

 

32