XML 78 R66.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
item
Sep. 30, 2012
Condensed Consolidating Financial Statements        
Number of subsidiaries of the parent that provide guarantee     0  
Condensed, Consolidating Statement of Operations        
Net sales $ 1,097.0 $ 1,359.4 $ 4,148.4 $ 4,622.6
Cost of sales 710.9 657.4 2,222.0 2,165.5
Gross margin 386.1 702.0 1,926.4 2,457.1
Selling, general and administrative expenses 32.2 36.5 121.0 111.6
Other operating - net (20.3) 8.6 (9.2) 41.7
Total other operating costs and expenses 11.9 45.1 111.8 153.3
Equity in earnings of operating affiliates 11.2 10.2 32.3 39.5
Operating earnings 385.4 667.1 1,846.9 2,343.3
Interest expense 41.0 28.7 112.4 104.9
Interest income (1.0) (1.6) (4.1) (2.0)
Other non-operating - net (0.3) (0.2) 54.1 (0.9)
Earnings before income taxes and equity in earnings of non - operating affiliates 345.7 640.2 1,684.5 2,241.3
Income tax provision (benefit) 109.0 206.0 499.3 722.0
Equity in earnings (loss) of non-operating affiliates - net of taxes 7.2 23.9 6.2 48.8
Net earnings 243.9 458.1 1,191.4 1,568.1
Less: Net earnings attributable to noncontrolling interest 9.8 54.8 52.6 190.1
Net earnings attributable to common stockholders 234.1 403.3 1,138.8 1,378.0
Reportable legal entities | Parent
       
Condensed, Consolidating Statement of Operations        
Selling, general and administrative expenses 0.5 0.5 2.2 2.0
Total other operating costs and expenses 0.5 0.5 2.2 2.0
Operating earnings (0.5) (0.5) (2.2) (2.0)
Net (earnings) of wholly-owned subsidiaries (234.5) (403.5) (1,140.3) (1,379.3)
Earnings before income taxes and equity in earnings of non - operating affiliates 234.0 403.0 1,138.1 1,377.3
Income tax provision (benefit) (0.1) (0.3) (0.7) (0.7)
Net earnings 234.1 403.3 1,138.8 1,378.0
Net earnings attributable to common stockholders 234.1 403.3 1,138.8 1,378.0
Reportable legal entities | CF Industries
       
Condensed, Consolidating Statement of Operations        
Net sales 281.1 766.8 885.8 2,738.4
Cost of sales 268.8 372.6 691.3 1,329.5
Gross margin 12.3 394.2 194.5 1,408.9
Selling, general and administrative expenses 2.0 30.5 6.8 92.2
Other operating - net (1.8) 5.4 7.5 21.2
Total other operating costs and expenses 0.2 35.9 14.3 113.4
Equity in earnings of operating affiliates   0.4   1.5
Operating earnings 12.1 358.7 180.2 1,297.0
Interest expense 44.7 27.1 110.2 98.1
Interest income (0.1) (0.4) (0.7) (0.8)
Net (earnings) of wholly-owned subsidiaries (254.6) (191.1) (1,094.2) (604.1)
Other non-operating - net (0.2) (0.1) (0.2) 0.1
Earnings before income taxes and equity in earnings of non - operating affiliates 222.3 523.2 1,165.1 1,803.7
Income tax provision (benefit) (12.2) 119.7 24.7 424.3
Equity in earnings (loss) of non-operating affiliates - net of taxes     (0.1) (0.1)
Net earnings 234.5 403.5 1,140.3 1,379.3
Net earnings attributable to common stockholders 234.5 403.5 1,140.3 1,379.3
Reportable legal entities | Other Subsidiaries
       
Condensed, Consolidating Statement of Operations        
Net sales 1,207.3 715.1 4,374.3 2,271.1
Cost of sales 833.4 320.5 2,638.3 941.2
Gross margin 373.9 394.6 1,736.0 1,329.9
Selling, general and administrative expenses 29.8 5.5 112.1 17.4
Other operating - net (18.5) 3.2 (16.7) 20.5
Total other operating costs and expenses 11.3 8.7 95.4 37.9
Equity in earnings of operating affiliates 11.2 9.8 32.3 38.0
Operating earnings 373.8 395.7 1,672.9 1,330.0
Interest expense (3.6) 2.2 3.2 7.8
Interest income (1.0) (1.8) (4.4) (2.2)
Other non-operating - net (0.1) (0.1) 54.3 (1.0)
Earnings before income taxes and equity in earnings of non - operating affiliates 378.5 395.4 1,619.8 1,325.4
Income tax provision (benefit) 121.3 86.6 475.3 298.4
Equity in earnings (loss) of non-operating affiliates - net of taxes 7.2 23.9 6.3 48.9
Net earnings 264.4 332.7 1,150.8 1,075.9
Less: Net earnings attributable to noncontrolling interest 9.8 141.6 56.6 471.8
Net earnings attributable to common stockholders 254.6 191.1 1,094.2 604.1
Eliminations
       
Condensed, Consolidating Statement of Operations        
Net sales (391.4) (122.5) (1,111.7) (386.9)
Cost of sales (391.3) (35.7) (1,107.6) (105.2)
Gross margin (0.1) (86.8) (4.1) (281.7)
Selling, general and administrative expenses (0.1)   (0.1)  
Total other operating costs and expenses (0.1)   (0.1)  
Operating earnings   (86.8) (4.0) (281.7)
Interest expense (0.1) (0.6) (1.0) (1.0)
Interest income 0.1 0.6 1.0 1.0
Net (earnings) of wholly-owned subsidiaries 489.1 594.6 2,234.5 1,983.4
Earnings before income taxes and equity in earnings of non - operating affiliates (489.1) (681.4) (2,238.5) (2,265.1)
Net earnings (489.1) (681.4) (2,238.5) (2,265.1)
Less: Net earnings attributable to noncontrolling interest   (86.8) (4.0) (281.7)
Net earnings attributable to common stockholders $ (489.1) $ (594.6) $ (2,234.5) $ (1,983.4)