EX-99.3 4 d368819dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

 

 

LOGO

NUTRIEN LTD.

INTERIM FINANCIAL STATEMENTS AND NOTES

AS AT AND FOR THE THREE AND SIX MONTHS ENDED

JUNE 30, 2022

 

 


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Financial Statements

Condensed Consolidated Statements of Earnings

 

         

Three Months Ended

June 30

    

Six Months Ended

June 30

 
      Note    2022     2021      2022     2021

 SALES

   2      14,506       9,763        22,163       14,421  

 Freight, transportation and distribution

        221       222        424       433  

 Cost of goods sold

          8,286       6,659        12,483       9,950  

 GROSS MARGIN

        5,999       2,882        9,256       4,038  

 Selling expenses

        1,017       865        1,744       1,538  

 General and administrative expenses

        140       116        266       219  

 Provincial mining taxes

        362       107        611       165  

 Share-based compensation (recovery) expense

        (52     38        83       61  

 (Reversal) impairment of assets

   3      (450     1        (450     5  

 Other expenses

   4      37       136        58       153  

 EARNINGS BEFORE FINANCE COSTS AND INCOME TAXES

     4,945       1,619        6,944       1,897  

 Finance costs

          130       125        239       245  

 EARNINGS BEFORE INCOME TAXES

        4,815       1,494        6,705       1,652  

 Income tax expense

   5      1,214       381        1,719       406  

 NET EARNINGS

          3,601       1,113        4,986       1,246  

 Attributable to

            

 Equity holders of Nutrien

        3,593       1,108        4,971       1,235  

 Non-controlling interest

          8       5        15       11  

 NET EARNINGS

          3,601       1,113        4,986       1,246  

 NET EARNINGS PER SHARE ATTRIBUTABLE TO EQUITY HOLDERS OF NUTRIEN (“EPS”)

 

 Basic

        6.53       1.94        9.02       2.17  

 Diluted

          6.51       1.94        8.99       2.16  

 Weighted average shares outstanding for basic EPS

        550,048,000       570,352,000        551,335,000       570,007,000  

 Weighted average shares outstanding for diluted EPS

          551,659,000       571,972,000        553,198,000       571,453,000  
Condensed Consolidated Statements of Comprehensive Income

 

         

Three Months Ended

June 30

    

Six Months Ended

June 30

 
 (Net of related income taxes)          2022     2021      2022     2021

 NET EARNINGS

        3,601       1,113        4,986       1,246  

 Other comprehensive (loss) income

            

 Items that will not be reclassified to net earnings:

            

 Net actuarial gain on defined benefit plans

        -       -        1       -  

 Net fair value (loss) gain on investments

        (38     22        (7     70  

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

         

 (Loss) gain on currency translation of foreign operations

        (209     25        (81     (5

 Other

          5       14        21       20  

 OTHER COMPREHENSIVE (LOSS) INCOME

          (242     61        (66     85  

 COMPREHENSIVE INCOME

          3,359       1,174        4,920       1,331  

 Attributable to

            

 Equity holders of Nutrien

        3,352       1,170        4,906       1,321  

 Non-controlling interest

          7       4        14       10  

 COMPREHENSIVE INCOME

          3,359       1,174        4,920       1,331  

 (See Notes to the Condensed Consolidated Financial Statements)

 

28


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Statements of Cash Flows

 

          Three Months Ended
June 30
    Six Months Ended
June 30
 
     Note                   2022                    2021                    2022                    2021  
                Note 1           Note 1

 OPERATING ACTIVITIES

           

 Net earnings

        3,601       1,113       4,986       1,246  

 Adjustments for:

           

 Depreciation and amortization

        505       485       966       965  

 Share-based compensation (recovery) expense

        (52     38       83       61  

 (Reversal) impairment of assets

   3      (450     1       (450     5  

 Recovery of deferred income tax

        (53     (20     (8     (10

 Gain on disposal of investment

        -       -       (19     -  

 Cloud computing transition adjustment

   4      -       36       -       36  

 Other long-term assets, liabilities and miscellaneous

          118       64       119       54  

 Cash from operations before working capital changes

        3,669       1,717       5,677       2,357  

 Changes in non-cash operating working capital:

           

 Receivables

        (3,933     (2,443     (4,842     (2,835

 Inventories

        1,748       1,848       (861     63  

 Prepaid expenses and other current assets

        340       310       1,062       998  

 Payables and accrued charges

          734       534       1,460       1,231  

 CASH PROVIDED BY OPERATING ACTIVITIES

          2,558       1,966       2,496       1,814  

 INVESTING ACTIVITIES

           

 Capital expenditures 1

        (477     (448     (828     (746

 Business acquisitions, net of cash acquired

        (27     (19     (68     (40

 Other

        (4     (29     30       (38

 Net changes in non-cash working capital

          (9     65       (108     5  

 CASH USED IN INVESTING ACTIVITIES

          (517     (431     (974     (819

 FINANCING ACTIVITIES

           

 Transaction costs related to debt

        -       (7     -       (7

 (Repayment of) proceeds from short-term debt, net

        (604     (104     850       (3

 Proceeds from long-term debt

        41       8       41       8  

 Repayment of long-term debt

        (26     (5     (28     (5

 Repayment of principal portion of lease liabilities

        (94     (86     (173     (164

 Dividends paid to Nutrien’s shareholders

   7      (264     (263     (521     (518

 Repurchase of common shares

   7      (964     (1     (1,606     (2

 Issuance of common shares

        38       21       164       63  

 Other

          (5     (12     (17     (12

 CASH USED IN FINANCING ACTIVITIES

          (1,878     (449     (1,290     (640

 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

          (29     (4     (20     (15

 INCREASE IN CASH AND CASH EQUIVALENTS

        134       1,082       212       340  

 CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD

          577       712       499       1,454  

 CASH AND CASH EQUIVALENTS – END OF PERIOD

          711       1,794       711       1,794  

 Cash and cash equivalents comprised of:

           

 Cash

        628       1,580       628       1,580  

 Short-term investments

          83       214       83       214  
            711       1,794       711       1,794  

 SUPPLEMENTAL CASH FLOWS INFORMATION

           

 Interest paid

        150       162       200       238  

 Income taxes paid

        396       105       1,185       144  

 Total cash outflow for leases

          121       111       228       208  

 1 Includes additions to property, plant and equipment and intangible assets for the three months ended June 30, 2022 of $427 and $50 (2021 – $443 and $5), respectively, and for the six months ended June 30, 2022 of $733 and $95 (2021 – $708 and $38), respectively.

 (See Notes to the Condensed Consolidated Financial Statements)

 

29


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
Shares
    Share
Capital
    Contributed
Surplus
    Loss on
Currency
Translation of
Foreign
Operations
    Other    

Total

AOCI

    Retained
Earnings
    Equity
Holders
of
Nutrien
    Non-
Controlling
Interest
    Total
Equity
 
           

 BALANCE – DECEMBER 31, 2020

    569,260,406       15,673       205       (62     (57     (119     6,606       22,365       38       22,403  
           

 Net earnings

    -       -       -       -       -       -       1,235       1,235       11       1,246  
           

 Other comprehensive (loss) income

    -       -       -       (4     90       86       -       86       (1     85  
           

 Shares repurchased (Note 7)

    (32,728     (1     (1     -       -       -       -       (2     -       (2
           

 Dividends declared

    -       -       -       -       -       -       (526     (526     -       (526
           

 Non-controlling interest transactions

    -       -       -       -       -       -       -       -       (12     (12
           

 Effect of share-based compensation including issuance of common shares

    1,427,381       74       (3     -       -       -       -       71       -       71  

 Transfer of net gain on cash flow hedges

    -       -       -       -       (11     (11     -       (11     -       (11
           

 BALANCE – JUNE 30, 2021

    570,655,059       15,746       201       (66     22       (44     7,315       23,218       36       23,254  
           

 BALANCE – DECEMBER 31, 2021

    557,492,516       15,457       149       (176     30       (146     8,192       23,652       47       23,699  
           

 Net earnings

    -       -       -       -       -       -       4,971       4,971       15       4,986  
           

 Other comprehensive (loss) income

    -       -       -       (80     15       (65     -       (65     (1     (66
           

 Shares repurchased (Note 7)

    (19,360,408     (539     (22     -       -       -       (1,075     (1,636     -       (1,636
           

 Dividends declared

    -       -       -       -       -       -       (526     (526     -       (526
           

 Non-controlling interest transactions

    -       -       -       -       -       -       -       -       (17     (17
           

 Effect of share-based compensation including issuance of common shares

    2,994,221       197       (22     -       -       -       -       175       -       175  

 Transfer of net gain on cash flow hedges

    -       -       -       -       (2     (2     -       (2     -       (2

 Transfer of net actuarial gain on defined benefit plans

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

 BALANCE – JUNE 30, 2022

    541,126,329       15,115       105       (256     42       (214     11,563       26,569       44       26,613  
(See Notes to the Condensed Consolidated Financial Statements)

 

 

30


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Balance Sheets

 

          June 30          December 31  
As at    Note                    2022                      2021                          2021  

ASSETS

             

Current assets

             

Cash and cash equivalents

        711        1,794          499  

Receivables

        10,171        6,683          5,366  

Inventories

        7,160        4,876          6,328  

Prepaid expenses and other current assets

          615        524          1,653  
        18,657        13,877          13,846  

Non-current assets

             

Property, plant and equipment

        20,492        19,592          20,016  

Goodwill

        12,213        12,211          12,220  

Other intangible assets

        2,283        2,393          2,340  

Investments

        731        619          703  

Other assets

          859        664          829  

TOTAL ASSETS

          55,235        49,356          49,954  

LIABILITIES

             

Current liabilities

             

Short-term debt

        2,403        210          1,560  

Current portion of long-term debt

        1,028        32          545  

Current portion of lease liabilities

        303        276          286  

Payables and accrued charges

          11,682        9,367          10,052  
        15,416        9,885          12,443  

Non-current liabilities

             

Long-term debt

        7,056        10,029          7,521  

Lease liabilities

        913        900          934  

Deferred income tax liabilities

   5      3,253        3,118          3,165  

Pension and other post-retirement benefit liabilities

        422        458          419  

Asset retirement obligations and accrued environmental costs

        1,376        1,559          1,566  

Other non-current liabilities

          186        153          207  

TOTAL LIABILITIES

          28,622        26,102          26,255  

SHAREHOLDERS’ EQUITY

             

Share capital

   7      15,115        15,746          15,457  

Contributed surplus

        105        201          149  

Accumulated other comprehensive loss

        (214      (44        (146

Retained earnings

          11,563        7,315          8,192  

Equity holders of Nutrien

        26,569        23,218          23,652  

Non-controlling interest

          44        36          47  

TOTAL SHAREHOLDERS’ EQUITY

          26,613        23,254          23,699  

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

          55,235        49,356          49,954  

(See Notes to the Condensed Consolidated Financial Statements)

 

31


Unaudited   In millions of US dollars except as otherwise noted  

 

Notes to the Condensed Consolidated Financial Statements

As at and for the Three and Six Months Ended June 30, 2022

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 (“IFRS”) as issued by the International Accounting Standards Board and have been prepared in accordance with International Accounting Standard 34, “Interim Financial Reporting”. The accounting policies and methods of computation used in preparing these interim financial statements are materially consistent with those used in the preparation of our 2021 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 2021 annual audited consolidated financial statements.

Certain immaterial 2021 figures have been reclassified in the condensed consolidated statements of cash flows and segment note.

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.

These interim financial statements were authorized by the audit committee of the Board of Directors for issue on August 3, 2022.

NOTE 2 SEGMENT INFORMATION

The Company has four reportable operating segments: Nutrien Ag Solutions (“Retail”), Potash, Nitrogen and Phosphate. The Retail segment distributes crop nutrients, crop protection products, seed and merchandise, and it provides services directly to growers through a network of farm centers in North America, South America and Australia. The Potash, Nitrogen and Phosphate segments are differentiated by the chemical nutrient contained in the products that each produce.

 

32


Unaudited   In millions of US dollars except as otherwise noted  

 

     Three Months Ended June 30, 2022  
      Retail      Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     9,377        2,667        1,915       547       -       -       14,506  

             – intersegment

     45        78        446       98       -       (667     -  

 Sales   – total

     9,422        2,745        2,361       645       -       (667     14,506  

 Freight, transportation and distribution

     -        77        132       55       -       (43     221  

 Net sales

     9,422        2,668        2,229       590       -       (624     14,285  

 Cost of goods sold

     7,082        399        1,171       434       -       (800     8,286  

 Gross margin

     2,340        2,269        1,058       156       -       176       5,999  

 Selling expenses

     1,013        3        7       2       (2     (6     1,017  

 General and administrative expenses

     54        2        4       3       77       -       140  

 Provincial mining taxes

     -        362        -       -       -       -       362  

 Share-based compensation recovery

     -        -        -       -       (52     -       (52

 Impairment reversal of assets

     -        -        -       (450     -       -       (450

 Other expenses (income)

     21        5        (54     8       48       9       37  

 Earnings (loss) before finance costs and income taxes

     1,252        1,897        1,101       593       (71     173       4,945  

 Depreciation and amortization

     175        130        139       41       20       -       505  

 EBITDA 1

     1,427        2,027        1,240       634       (51     173       5,450  

 Integration and restructuring related costs

     -        -        -       -       11       -       11  

 Share-based compensation recovery

     -        -        -       -       (52     -       (52

 Impairment reversal of assets

     -        -        -       (450     -       -       (450

 COVID-19 related expenses

     -        -        -       -       3       -       3  

 Foreign exchange loss, net of
related derivatives

     -        -        -       -       31       -       31  

 Adjusted EBITDA

     1,427        2,027        1,240       184       (58     173       4,993  

 Assets – at June 30, 2022

     24,825        14,777        11,726       2,396       2,562       (1,051     55,235  

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

 

     Three Months Ended June 30, 2021  
      Retail      Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     7,522        844        1,008       389       -       -       9,763  

             – intersegment

     15        61        307       60       -       (443     -  

 Sales   – total

     7,537        905        1,315       449       -       (443     9,763  

 Freight, transportation and distribution

     -        88        136       46       -       (48     222  

 Net sales

     7,537        817        1,179       403       -       (395     9,541  

 Cost of goods sold

     5,679        317        763       319       -       (419     6,659  

 Gross margin

     1,858        500        416       84       -       24       2,882  

 Selling expenses

     863        2        8       1       (9     -       865  

 General and administrative expenses

     41        3        3       3       66       -       116  

 Provincial mining taxes

     -        107        -       -       -       -       107  

 Share-based compensation expense

     -        -        -       -       38       -       38  

 Impairment of assets

     -        -        1       -       -       -       1  

 Other expenses

     34        11        5       3       83       -       136  

 Earnings (loss) before finance costs and income taxes

     920        377        399       77       (178     24       1,619  

 Depreciation and amortization

     169        116        155       35       10       -       485  

 EBITDA

     1,089        493        554       112       (168     24       2,104  

 Integration and restructuring related costs

     7        -        -       -       22       -       29  

 Share-based compensation expense

     -        -        -       -       38       -       38  

 Impairment of assets

     -        -        1       -       -       -       1  

 COVID-19 related expenses

     -        -        -       -       9       -       9  

 Foreign exchange gain, net of
related derivatives

     -        -        -       -       (2     -       (2

 Cloud computing transition adjustment

     1        2        -       -       33       -       36  

 Adjusted EBITDA

     1,097        495        555       112       (68     24       2,215  

 Assets – at December 31, 2021

     22,387        13,148        11,093       1,699       2,266       (639     49,954  

 

33


Unaudited   In millions of US dollars except as otherwise noted  

 

     Six Months Ended June 30, 2022  
      Retail     Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     13,210       4,377        3,412       1,164       -       -       22,163  

             – intersegment

     73       312        785       177       -       (1,347     -  

 Sales   – total

     13,283       4,689        4,197       1,341       -       (1,347     22,163  

 Freight, transportation and distribution

     -       171        227       116       -       (90     424  

 Net sales

     13,283       4,518        3,970       1,225       -       (1,257     21,739  

 Cost of goods sold

     10,098       704        2,052       862       -       (1,233     12,483  

 Gross margin

     3,185       3,814        1,918       363       -       (24     9,256  

 Selling expenses

     1,735       6        15       4       (4     (12     1,744  

 General and administrative expenses

     99       4        10       6       147       -       266  

 Provincial mining taxes

     -       611        -       -       -       -       611  

 Share-based compensation expense

     -       -        -       -       83       -       83  

 Impairment reversal of assets

     -       -        -       (450     -       -       (450

 Other expenses (income)

     9       2        (80     12       101       14       58  

 Earnings (loss) before finance costs and income taxes

     1,342       3,191        1,973       791       (327     (26     6,944  

 Depreciation and amortization

     344       242        262       82       36       -       966  

 EBITDA

     1,686       3,433        2,235       873       (291     (26     7,910  

 Integration and restructuring related costs

     -       -        -       -       20       -       20  

 Share-based compensation expense

     -       -        -       -       83       -       83  

 Impairment reversal of assets

     -       -        -       (450     -       -       (450

 COVID-19 related expenses

     -       -        -       -       8       -       8  

 Foreign exchange loss, net of
related derivatives

     -       -        -       -       56       -       56  

 Gain on disposal of investment

     (19     -        -       -       -       -       (19

 Adjusted EBITDA

     1,667       3,433        2,235       423       (124     (26     7,608  

 Assets – at June 30, 2022

     24,825       14,777        11,726       2,396       2,562       (1,051     55,235  
     Six Months Ended June 30, 2021  
      Retail     Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     10,482       1,475        1,703       761       -       -       14,421  

             – intersegment

     27       151        467       132       -       (777     -  

 Sales   – total

     10,509       1,626        2,170       893       -       (777     14,421  

 Freight, transportation and distribution

     -       198        231       105       -       (101     433  

 Net sales

     10,509       1,428        1,939       788       -       (676     13,988  

 Cost of goods sold

     7,999       608        1,373       638       -       (668     9,950  

 Gross margin

     2,510       820        566       150       -       (8     4,038  

 Selling expenses

     1,530       5        15       3       (15     -       1,538  

 General and administrative expenses

     80       5        5       5       124       -       219  

 Provincial mining taxes

     -       165        -       -       -       -       165  

 Share-based compensation expense

     -       -        -       -       61       -       61  

 Impairment of assets

     -       -        5       -       -       -       5  

 Other expenses (income)

     49       12        (25     6       111       -       153  

 Earnings (loss) before finance costs and income taxes

     851       633        566       136       (281     (8     1,897  

 Depreciation and amortization

     346       240        284       73       22       -       965  

 EBITDA

     1,197       873        850       209       (259     (8     2,862  

 Integration and restructuring related costs

     8       -        -       -       31       -       39  

 Share-based compensation expense

     -       -        -       -       61       -       61  

 Impairment of assets

     -       -        5       -       -       -       5  

 COVID-19 related expenses

     -       -        -       -       18       -       18  

 Cloud computing transition adjustment

     1       2        -       -       33       -       36  

 Adjusted EBITDA

     1,206       875        855       209       (116     (8     3,021  

 Assets – at December 31, 2021

     22,387       13,148        11,093       1,699       2,266       (639     49,954  

 

34


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.

 

     Three Months Ended
June 30
     Six Months Ended
June 30
                      2022              2021                      2022              2021  

 Retail sales by product line

           

 Crop nutrients

     4,548        3,045        6,135        4,061  

 Crop protection products

     2,983        2,666        4,370        3,751  

 Seed

     1,269        1,216        1,727        1,679  

 Merchandise

     280        268        514        498  

 Nutrien Financial

     91        59        140        84  

 Services and other 1

     310        320        485        485  

 Nutrien Financial elimination 1,2

     (59      (37      (88      (49
       9,422        7,537        13,283        10,509  

 Potash sales by geography

           

 Manufactured product

           

 North America

     757        414        1,684        856  

 Offshore 3

     1,988        491        3,005        770  
       2,745        905        4,689        1,626  

 Nitrogen sales by product line

           

 Manufactured product

           

 Ammonia

     786        405        1,377        593  

 Urea

     637        372        1,121        646  

 Solutions, nitrates and sulfates

     578        329        1,052        526  

 Other nitrogen and purchased products

     360        209        647        405  
       2,361        1,315        4,197        2,170  

 Phosphate sales by product line

           

 Manufactured product

           

 Fertilizer

     358        258        790        530  

 Industrial and feed

     204        133        388        259  

 Other phosphate and purchased products

     83        58        163        104  
       645        449        1,341        893  

 1   Certain immaterial 2021 figures have been reclassified.

 2   Represents elimination for the interest and service fees charged by Nutrien Financial to Retail branches.

 3  Relates to Canpotex Limited (“Canpotex”) (Note 9) and includes provisional pricing adjustments for the three months ended June 30, 2022 of $191 (2021 – $45) and the six months ended June 30, 2022 of $253 (2021 – $51).

NOTE 3 IMPAIRMENT OF ASSETS

Phosphate Impairment Reversal

In the three months ended June 30, 2022, we revised our pricing forecasts to reflect the current macroeconomic environment. This resulted in a review of our previously impaired Phosphate cash-generating units (“CGUs”).

In 2020, we recorded an impairment of assets relating to property, plant and equipment of $545 at our Aurora CGU as a result of lower long-term forecasted global phosphate prices. Due to increases in our forecast, the recoverable amount of our Aurora CGU is above its carrying amount. As a result, during the three and six months ended June 30, 2022, we recorded an impairment reversal of $450 (full reversal, net of depreciation) in the statement of earnings relating to property, plant and equipment.

 

 Aurora CGU

   

 Segment

  Phosphate

 Impairment reversal indicator

  Higher forecasted global prices

 Valuation methodology

  Fair value less costs of disposal (“FVLCD”)

 Fair value hierarchy

  Level 3

 Valuation technique

  Five-year DCF1 plus terminal year to end of mine life

 Key assumptions

 

 End of mine life (proven and probable reserves) (year)

  2050

 Long-term growth rate (%)

  2.0

 Post-tax discount rate (%) 2

  10.4

 1   Discounted Cash Flow

 2   Post-tax discount rate used in the previous measurement was 10.5%

 

 

35


Unaudited   In millions of US dollars except as otherwise noted  

 

 Aurora CGU  

As at

June 30, 2022

 Recoverable amount

  2,900

 Carrying amount

  1,200

The recoverable amount estimate is most sensitive to the following key assumptions: our internal sales and input price forecasts, which consider projections from independent third-party data sources, discount rate, and expected mine life. We used key assumptions that were based on historical data and estimates of future results from internal sources, external price benchmarks, and mineral reserve technical reports, as well as industry and market trends. For our Aurora CGU, there were no reasonably possible changes in key assumptions that would result in a substantial change in the reversal amount.

In 2017 and 2020, we recorded an impairment of assets at our White Springs CGU relating to property, plant and equipment of $250 and $215 respectively. The White Springs CGU has a shorter expected mine life and is therefore more sensitive to changes in short and medium-term pricing forecasts. The impairment test performed on our White Springs CGU at June 30, 2022 did not result in recognition of an impairment reversal as the recoverable amount was not substantially different than the carrying amount of the CGU. We are continuously monitoring our key assumptions for changes that could have an impact on the recoverable amount including our internal sales and input price forecasts. Changes in these key assumptions could result in impairment reversals in future periods. The maximum impairment reversal that could result at our White Springs CGU is $340 (full reversal, net of depreciation).

Goodwill Impairment Indicators

During the six months ended June 30, 2022, North American central banks continued to increase their benchmark borrowing rates and have forecasted additional near-term increases. Benchmark borrowing rates are used as the risk-free rate which, is a component of determining our discount rate for impairment testing. As a result of these increases, we revised our discount rate to 8.0 percent (previous annual impairment analysis – 7.4 percent) and this triggered an impairment test to be performed for our Retail – North America group of CGUs. We used the FVLCD methodology based on after-tax discounted cash flows (five-year projections and a terminal year thereafter) and incorporated assumptions an independent market participant would apply. FVLCD is a Level 3 measurement.

 

 Retail - North America group of CGUs  

2021 Impairment

Analysis

 

As at

June 30, 2022

 Carrying amount of goodwill (billions)

  6.9     6.9

 Excess carrying amount over recoverable amount (billions)

  1.5     0.8

 Excess carrying amount over recoverable amount (percent)

  12       7

 

Goodwill is more susceptible to impairment risk if business operating results or economic conditions deteriorate and actual results do not meet our forecasts. A reduction in the terminal growth rate, an increase in the discount rate or a decrease in forecasted EBITDA and cash flows could cause impairment in the future.

 

The following table indicates the percentages by which key assumptions would need to change individually for the estimated recoverable amount to be equal to the carrying amount:

 

 Key Assumptions  

Value Used in Impairment

Model

 

Change Required for

Carrying Amount to Equal

Recoverable Amount

 Terminal growth rate (%)

  2.5   percentage point decrease   0.6

 Forecasted EBITDA over forecast period (in billions of US dollars)

  7.5   percent decrease   5.0

 Discount rate (%)

  8.0   percentage point increase   0.4

 

36


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 4 OTHER EXPENSES (INCOME)

 

                                           
    

Three Months Ended

June 30

    

Six Months Ended

June 30

 
                      2022              2021                      2022              2021  

 Integration and restructuring related costs

     11        29        20        39  

 Foreign exchange loss, net of related derivatives

     31        1        56        3  

 Earnings of equity-accounted investees

     (77      (2      (118      (22

 Bad debt expense

     14        13        14        15  

 COVID-19 related expenses

     3        9        8        18  

 Gain on disposal of investment

     -        -        (19      -  

 Cloud computing transition adjustment

     -        36        -        36  

 Other expenses

     55        50        97        64  
       37        136        58        153  

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

June 30

    

Six Months Ended

June 30

 
                      2022              2021                      2022              2021  

 Income tax expense

     1,214        381        1,719        406  

 Actual effective tax rate on earnings (%)

     25        26        26        25  

 Actual effective tax rate including discrete items (%)

     25        26        25        25  

 Discrete tax adjustments that impacted the tax rate

     12        (3      20        (3

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

 

 Income Tax Assets and Liabilities   Balance Sheet Location   As at June 30, 2022   As at December 31, 2021

 Income tax assets

     

 Current

 

Receivables

  252   223

 Non-current

 

Other assets

  132   166

 Deferred income tax assets

 

Other assets

  355   262

 Total income tax assets

      739   651

 Income tax liabilities

   

 Current

 

Payables and accrued charges

  1,132   606

 Non-current

 

Other non-current liabilities

  52   44

 Deferred income tax liabilities

 

Deferred income tax liabilities

  3,253   3,165

 Total income tax liabilities

      4,437   3,815

 

37


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 6  FINANCIAL INSTRUMENTS

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 10 of the 2021 annual consolidated financial statements and those valuation methods have been applied in these interim financial statements.

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

 

     June 30, 2022      December 31, 2021  
  Financial assets (liabilities) measured at    Carrying
Amount
    Level 1     Level 2     Level 3      Carrying
Amount
    Level 1     Level 2      Level 3  

 Fair value on a recurring basis 1

                  

    Cash and cash equivalents

     711       -       711       -        499       -       499        -  

    Derivative instrument assets

     34       -       34       -        19       -       19        -  

    Other current financial assets

      - marketable securities 2

     133       18       115       -        134       19       115        -  

    Investments at FVTOCI 3

     237       227       -       10        244       234       -        10  

    Derivative instrument liabilities

     (24     -       (24     -        (20     -       (20      -  

 Amortized cost

                  

    Current portion of long-term debt

                  

     Notes and debentures

     (999     -       (995     -        (500     (506     -        -  

     Fixed and floating rate debt

     (29     -       (29     -        (45     -       (45      -  

    Long-term debt

                  

     Notes and debentures

     (6,921     (931     (5,683     -        (7,424     (4,021     (4,709      -  

     Fixed and floating rate debt

     (135     -       (135     -        (97     -       (97      -  

1  During the periods ended June 30, 2022 and December 31, 2021, there were no transfers between levelling for financial instruments measured at fair value on a recurring basis.

 

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”) is primarily comprised of shares in Sinofert Holdings Ltd.

 

NOTE 7  SHARE CAPITAL

Share Repurchase Programs

 

     Commencement
Date
   Expiry    Maximum
Shares for
Repurchase
   Maximum
Shares for
Repurchase (%)
   Number of
Shares
Repurchased

 

  2020 Normal Course Issuer Bid

   February 27, 2020    February 26, 2021    28,572,458    5                    710,100

  2021 Normal Course Issuer Bid

   March 1, 2021    February 28, 2022    28,468,448    5    22,186,395

  2022 Normal Course Issuer Bid 1

   March 1, 2022    February 28, 2023    55,111,110                               10    13,156,167

 

1  The 2022 normal course issuer bid will 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 laws, including private agreements.

 

38


Unaudited   In millions of US dollars except as otherwise noted  

 

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

 

    

Three Months Ended

June 30

  

Six Months Ended

June 30

 

   2022    2021    2022    2021
  Number of common shares repurchased for cancellation    11,712,173    17,750    19,360,408    32,728
  Average price per share (US dollars)    89.51    52.88    84.48    52.90

  Total cost

 

  

1,049

 

  

1

 

  

1,636

 

  

2

 

As of August 2, 2022, an additional 2,205,645 common shares were repurchased for cancellation at a cost of $172 and an average price per share of $78.21.

Dividends Declared

We declared a dividend per share of $0.48 (2021 – $0.46) during the three months ended June 30, 2022, payable on July 15, 2022 to shareholders of record on June 30, 2022.

NOTE 8  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 suppliers are typically concentrated in the period from November to January. Feed and industrial sales are more evenly distributed throughout the year.

NOTE 9  RELATED PARTY TRANSACTIONS

We sell potash outside Canada and the United States exclusively through Canpotex. Canpotex sells potash to buyers in export markets pursuant to term and spot contracts at agreed upon prices. Our revenue is recognized at the amount received from Canpotex representing proceeds from their sale of potash, less net costs of Canpotex. Sales to Canpotex are shown in Note 2.

 

  As at   June 30, 2022   December 31, 2021

  Receivables from Canpotex

  1,805   828

NOTE 10  SUBSEQUENT EVENTS

On July 20, 2022, Nutrien announced the planned acquisition of Casa do Adubo S.A. The acquisition includes 39 retail locations and 10 distribution centers in Brazil. Closing of the transaction is subject to approval from the Administrative Council for Economic Defense (CADE) in Brazil and is expected to be completed in the second half of 2022.

Subsequent to June 30, 2022, and in addition to the $500 increase in our uncommitted revolving demand facility during the second quarter of 2022, we entered into $2 billion in new non-revolving term credit facilities, all with the same principal covenants and events of default as our existing revolving term credit facilities. These new facilities are temporary to help manage normal seasonal working capital swings and are intended to be closed before year-end. As of August 2, 2022, we had approximately $3.0 billion drawn on our credit facilities and a commercial paper balance of approximately $2.1 billion.

 

39