EX-99.3 4 d408940dex993.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 NINE MONTHS ENDED

SEPTEMBER 30, 2022

 

 


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Financial Statements

Condensed Consolidated Statements of Earnings

 

          Three Months Ended
September 30
    Nine Months Ended
September 30
 
      Note    2022     2021     2022     2021  

 SALES

   2      8,188       6,024       30,351       20,445  

 Freight, transportation and distribution

        204       220       628       653  

 Cost of goods sold

          4,722       3,639       17,205       13,589  

 GROSS MARGIN

        3,262       2,165       12,518       6,203  

 Selling expenses

        826       749       2,570       2,287  

 General and administrative expenses

        137       110       403       329  

 Provincial mining taxes

        348       128       959       293  

 Share-based compensation expense

        39       64       122       125  

 (Reversal) impairment of assets

   3      (330     7       (780     12  

 Other expenses

   4      36       50       94       203  

 EARNINGS BEFORE FINANCE COSTS AND INCOME TAXES

     2,206       1,057       9,150       2,954  

 Finance costs

          136       122       375       367  

 EARNINGS BEFORE INCOME TAXES

        2,070       935       8,775       2,587  

 Income tax expense

   5      487       209       2,206       615  

 NET EARNINGS

          1,583       726       6,569       1,972  

 Attributable to

           

 Equity holders of Nutrien

        1,577       717       6,548       1,952  

 Non-controlling interest

          6       9       21       20  

 NET EARNINGS

          1,583       726       6,569       1,972  

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

 

 Basic

        2.95       1.26       12.00       3.42  

 Diluted

          2.94       1.25       11.96       3.41  

 Weighted average shares outstanding for basic EPS

        534,839,000       570,627,000       545,776,000       570,216,000  

 Weighted average shares outstanding for diluted EPS

          536,164,000       572,224,000       547,449,000       571,735,000  
Condensed Consolidated Statements of Comprehensive Income

 

          Three Months Ended
September 30
    Nine Months Ended
September 30
 
 (Net of related income taxes)          2022     2021     2022     2021  

 NET EARNINGS

        1,583       726       6,569       1,972  

 Other comprehensive (loss) income

           

 Items that will not be reclassified to net earnings:

           

 Net actuarial gain on defined benefit plans

        60       -       61       -  

 Net fair value (loss) gain on investments

        (54     46       (61     116  

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

        

 Loss on currency translation of foreign operations

        (191     (124     (272     (129

 Other

          (45     (1     (24     19  

 OTHER COMPREHENSIVE (LOSS) INCOME

          (230     (79     (296     6  

 COMPREHENSIVE INCOME

          1,353       647       6,273       1,978  

 Attributable to

           

 Equity holders of Nutrien

        1,348       638       6,254       1,959  

 Non-controlling interest

          5       9       19       19  

 COMPREHENSIVE INCOME

          1,353       647       6,273       1,978  

 (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
September 30
    Nine Months Ended
September 30
 
     Note                   2022                    2021                    2022                    2021  
                Note 1           Note 1  

 OPERATING ACTIVITIES

           

 Net earnings

        1,583       726       6,569       1,972  

 Adjustments for:

           

 Depreciation and amortization

        526       489       1,492       1,454  

 Share-based compensation expense

        39       64       122       125  

 (Reversal) impairment of assets

   3      (330     7       (780     12  

 Provision for (recovery of) deferred income tax

        160       (87     152       (97

 Gain on disposal of investment

   4      -       -       (19     -  

 Cloud computing transition adjustment

   4      -       -       -       36  

 Other long-term assets, liabilities and miscellaneous

          (7     (12     112       42  

 Cash from operations before working capital changes

        1,971       1,187       7,648       3,544  

 Changes in non-cash operating working capital:

           

 Receivables

        1,240       (266     (3,602     (3,101

 Inventories

        517       130       (344     193  

 Prepaid expenses and other current assets

        (44     (133     1,018       865  

 Payables and accrued charges

          (2,806     (2,483     (1,346     (1,252

 CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

          878       (1,565     3,374       249  

 INVESTING ACTIVITIES

           

 Capital expenditures 1

        (636     (492     (1,464     (1,238

 Business acquisitions, net of cash acquired

        (10     (30     (78     (70

 Other

        (90     (19     (60     (57

 Net changes in non-cash working capital

          31       18       (77     23  

 CASH USED IN INVESTING ACTIVITIES

          (705     (523     (1,679     (1,342

 FINANCING ACTIVITIES

           

 Transaction costs related to debt

        (3     -       (3     (7

 Proceeds from short-term debt, net

        2,017       1,040       2,867       1,037  

 Proceeds from long-term debt

        -       81       41       89  

 Repayment of long-term debt

        (22     -       (50     (5

 Repayment of principal portion of lease liabilities

        (83     (78     (256     (242

 Dividends paid to Nutrien’s shareholders

   8      (259     (261     (780     (779

 Repurchase of common shares

   8      (1,700     (148     (3,306     (150

 Issuance of common shares

        4       125       168       188  

 Other

          17       (2     -       (14

 CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES

          (29     757       (1,319     117  

 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

          (32     (20     (52     (35

 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

        112       (1,351     324       (1,011

 CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD

          711       1,794       499       1,454  

 CASH AND CASH EQUIVALENTS – END OF PERIOD

          823       443       823       443  

 Cash and cash equivalents comprised of:

           

 Cash

        428       315       428       315  

 Short-term investments

          395       128       395       128  
            823       443       823       443  

 SUPPLEMENTAL CASH FLOWS INFORMATION

           

 Interest paid

        80       81       280       319  

 Income taxes paid

        318       212       1,503       356  

 Total cash outflow for leases

          111       91       339       299  

 1 Includes additions to property, plant and equipment and intangible assets for the three months ended September 30, 2022 of $584 and $52 (2021 – $463 and $29), respectively, and for the nine months ended September 30, 2022 of $1,317 and $147 (2021 – $1,171 and $67), 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

    -       -       -       -       -       -       1,952       1,952       20       1,972  
           

 Other comprehensive (loss) income

    -       -       -       (128     135       7       -       7       (1     6  
           

 Shares repurchased (Note 8)

    (2,460,097     (68     (46     -       -       -       (36     (150     -       (150
           

 Dividends declared

    -       -       -       -       -       -       (786     (786     -       (786
           

 Non-controlling interest transactions

    -       -       -       -       -       -       (1     (1     (14     (15
           

 Effect of share-based compensation including issuance of common shares

    4,166,620       213       (12     -       -       -       -       201       -       201  
           

 Transfer of net gain on cash flow hedges

    -       -       -       -       (10     (10     -       (10     -       (10

 Share cancellation

    (210,173     -       -       -       -       -       -       -       -       -  
           

 BALANCE – SEPTEMBER 30, 2021

    570,756,756       15,818       147       (190     68       (122     7,735       23,578       43       23,621  
           

 BALANCE – DECEMBER 31, 2021

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

 Net earnings

    -       -       -       -       -       -       6,548       6,548       21       6,569  
           

 Other comprehensive loss

    -       -       -       (270     (24     (294     -       (294     (2     (296
           

 Shares repurchased (Note 8)

    (38,387,969     (1,070     (23     -       -       -       (2,241     (3,334     -       (3,334
           

 Dividends declared

    -       -       -       -       -       -       (773     (773     -       (773
           

 Non-controlling interest transactions

    -       -       -       -       -       -       -       -       (18     (18
           

 Effect of share-based compensation including issuance of common shares

    3,058,561       201       (19     -       -       -       -       182       -       182  

 Transfer of net loss on cash flow hedges

    -       -       -       -       3       3       -       3       -       3  

 Transfer of net actuarial gain on defined benefit plans

    -       -       -       -       (61     (61     61       -       -       -  
         

 BALANCE – SEPTEMBER 30, 2022

    522,163,108       14,588       107       (446     (52     (498     11,787       25,984       48       26,032  
(See Notes to the Condensed Consolidated Financial Statements)

 

 

30


Unaudited   In millions of US dollars except as otherwise noted  

 

Condensed Consolidated Balance Sheets

 

          September 30          December 31  
As at    Note                    2022                      2021                          2021  

ASSETS

             

Current assets

             

Cash and cash equivalents

        823        443          499  

Receivables

        8,591        6,911          5,366  

Inventories

        6,545        4,674          6,328  

Prepaid expenses and other current assets

          737        654          1,653  
        16,696        12,682          13,846  

Non-current assets

             

Property, plant and equipment

   3      21,022        19,704          20,016  

Goodwill

        12,180        12,220          12,220  

Other intangible assets

        2,217        2,349          2,340  

Investments

        772        682          703  

Other assets

          937        679          829  

TOTAL ASSETS

          53,824        48,316          49,954  

LIABILITIES

             

Current liabilities

             

Short-term debt

   7      4,454        1,255          1,560  

Current portion of long-term debt

        1,016        46          545  

Current portion of lease liabilities

        303        281          286  

Payables and accrued charges

          8,760        6,930          10,052  
        14,533        8,512          12,443  

Non-current liabilities

             

Long-term debt

        7,020        10,094          7,521  

Lease liabilities

        884        896          934  

Deferred income tax liabilities

   5      3,489        3,043          3,165  

Pension and other post-retirement benefit liabilities

        337        451          419  

Asset retirement obligations and accrued environmental costs

        1,320        1,523          1,566  

Other non-current liabilities

          209        176          207  

TOTAL LIABILITIES

          27,792        24,695          26,255  

SHAREHOLDERS’ EQUITY

             

Share capital

   8      14,588        15,818          15,457  

Contributed surplus

        107        147          149  

Accumulated other comprehensive loss

        (498      (122        (146

Retained earnings

          11,787        7,735          8,192  

Equity holders of Nutrien

        25,984        23,578          23,652  

Non-controlling interest

          48        43          47  

TOTAL SHAREHOLDERS’ EQUITY

          26,032        23,621          23,699  

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

          53,824        48,316          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 Nine Months Ended September 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 November 2, 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 September 30, 2022  
      Retail      Potash     Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     3,967        1,968       1,666       587       -       -       8,188  

             – intersegment

     13        84       236       126       -       (459     -  

 Sales   – total

     3,980        2,052       1,902       713       -       (459     8,188  

 Freight, transportation and distribution

     -        48       131       62       -       (37     204  

 Net sales

     3,980        2,004       1,771       651       -       (422     7,984  

 Cost of goods sold

     3,063        386       1,107       537       -       (371     4,722  

 Gross margin

     917        1,618       664       114       -       (51     3,262  

 Selling expenses

     821        3       7       1       (2     (4     826  

 General and administrative expenses

     50        2       2       3       80       -       137  

 Provincial mining taxes

     -        348       -       -       -       -       348  

 Share-based compensation expense

     -        -       -       -       39       -       39  

 Impairment reversal of assets

     -        -       -       (330     -       -       (330

 Other expenses (income)

     19        (1     (59     15       59       3       36  

 Earnings (loss) before finance costs and income taxes

     27        1,266       714       425       (176     (50     2,206  

 Depreciation and amortization

     206        112       141       48       19       -       526  

 EBITDA 1

     233        1,378       855       473       (157     (50     2,732  

 Integration and restructuring related costs

     2        -       -       -       13       -       15  

 Share-based compensation expense

     -        -       -       -       39       -       39  

 Impairment reversal of assets

     -        -       -       (330     -       -       (330

 Foreign exchange loss, net of
related derivatives

     -        -       -       -       11       -       11  

 Adjusted EBITDA

     235        1,378       855       143       (94     (50     2,467  

 Assets – at September 30, 2022

     23,507        14,078       11,802       2,742       2,500       (805     53,824  

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

 

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

 Sales   – third party

     3,336        1,188       1,037       463       -       -       6,024  

             – intersegment

     11        107       162       39       -       (319     -  

 Sales   – total

     3,347        1,295       1,199       502       -       (319     6,024  

 Freight, transportation and distribution

     -        107       98       54       -       (39     220  

 Net sales

     3,347        1,188       1,101       448       -       (280     5,804  

 Cost of goods sold

     2,430        372       695       340       -       (198     3,639  

 Gross margin

     917        816       406       108       -       (82     2,165  

 Selling expenses

     746        3       7       2       (9     -       749  

 General and administrative expenses

     45        1       3       3       58       -       110  

 Provincial mining taxes

     -        128       -       -       -       -       128  

 Share-based compensation expense

     -        -       -       -       64       -       64  

 Impairment of assets

     -        7       -       -       -       -       7  

 Other expenses (income)

     17        7       (11     7       30       -       50  

 Earnings (loss) before finance costs and income taxes

     109        670       407       96       (143     (82     1,057  

 Depreciation and amortization

     182        131       125       39       12       -       489  

 EBITDA

     291        801       532       135       (131     (82     1,546  

 Integration and restructuring related costs

     -        -       -       -       8       -       8  

 Share-based compensation expense

     -        -       -       -       64       -       64  

 Impairment of assets

     -        7       -       -       -       -       7  

 COVID-19 related expenses

     -        -       -       -       16       -       16  

 Foreign exchange loss, net of
related derivatives

     -        -       -       -       1       -       1  

 Adjusted EBITDA

     291        808       532       135       (42     (82     1,642  

 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  

 

     Nine Months Ended September 30, 2022  
      Retail     Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     17,177       6,345        5,078       1,751       -       -       30,351  

             – intersegment

     86       396        1,021       303       -       (1,806     -  

 Sales   – total

     17,263       6,741        6,099       2,054       -       (1,806     30,351  

 Freight, transportation and distribution

     -       219        358       178       -       (127     628  

 Net sales

     17,263       6,522        5,741       1,876       -       (1,679     29,723  

 Cost of goods sold

     13,161       1,090        3,159       1,399       -       (1,604     17,205  

 Gross margin

     4,102       5,432        2,582       477       -       (75     12,518  

 Selling expenses

     2,556       9        22       5       (6     (16     2,570  

 General and administrative expenses

     149       6        12       9       227       -       403  

 Provincial mining taxes

     -       959        -       -       -       -       959  

 Share-based compensation expense

     -       -        -       -       122       -       122  

 Impairment reversal of assets

     -       -        -       (780     -       -       (780

 Other expenses (income)

     28       1        (139     27       160       17       94  

 Earnings (loss) before finance costs and income taxes

     1,369       4,457        2,687       1,216       (503     (76     9,150  

 Depreciation and amortization

     550       354        403       130       55       -       1,492  

 EBITDA

     1,919       4,811        3,090       1,346       (448     (76     10,642  

 Integration and restructuring related costs

     2       -        -       -       33       -       35  

 Share-based compensation expense

     -       -        -       -       122       -       122  

 Impairment reversal of assets

     -       -        -       (780     -       -       (780

 COVID-19 related expenses

     -       -        -       -       8       -       8  

 Foreign exchange loss, net of
related derivatives

     -       -        -       -       67       -       67  

 Gain on disposal of investment

     (19     -        -       -       -       -       (19

 Adjusted EBITDA

     1,902       4,811        3,090       566       (218     (76     10,075  

 Assets – at September 30, 2022

     23,507       14,078        11,802       2,742       2,500       (805     53,824  
     Nine Months Ended September 30, 2021  
      Retail     Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     13,818       2,663        2,740       1,224       -       -       20,445  

             – intersegment

     38       258        629       171       -       (1,096     -  

 Sales   – total

     13,856       2,921        3,369       1,395       -       (1,096     20,445  

 Freight, transportation and distribution

     -       305        329       159       -       (140     653  

 Net sales

     13,856       2,616        3,040       1,236       -       (956     19,792  

 Cost of goods sold

     10,429       980        2,068       978       -       (866     13,589  

 Gross margin

     3,427       1,636        972       258       -       (90     6,203  

 Selling expenses

     2,276       8        22       5       (24     -       2,287  

 General and administrative expenses

     125       6        8       8       182       -       329  

 Provincial mining taxes

     -       293        -       -       -       -       293  

 Share-based compensation expense

     -       -        -       -       125       -       125  

 Impairment of assets

     -       7        5       -       -       -       12  

 Other expenses (income)

     66       19        (36     13       141       -       203  

 Earnings (loss) before finance costs and income taxes

     960       1,303        973       232       (424     (90     2,954  

 Depreciation and amortization

     528       371        409       112       34       -       1,454  

 EBITDA

     1,488       1,674        1,382       344       (390     (90     4,408  

 Integration and restructuring related costs

     8       -        -       -       39       -       47  

 Share-based compensation expense

     -       -        -       -       125       -       125  

 Impairment of assets

     -       7        5       -       -       -       12  

 COVID-19 related expenses

     -       -        -       -       34       -       34  

 Foreign exchange loss, net of
related derivatives

     -       -        -       -       1       -       1  

 Cloud computing transition adjustment

     1       2        -       -       33       -       36  

 Adjusted EBITDA

     1,497       1,683        1,387       344       (158     (90     4,663  

 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
September 30
     Nine Months Ended
September 30
 
                      2022                2021                        2022                 2021    

 Retail sales by product line

           

 Crop nutrients

     1,605        1,194        7,740        5,255  

 Crop protection products

     1,716        1,469        6,086        5,220  

 Seed

     134        140        1,861        1,819  

 Merchandise

     241        265        755        763  

 Nutrien Financial

     65        54        205        138  

 Services and other 1

     244        252        729        737  

 Nutrien Financial elimination 1,2

     (25      (27      (113      (76
       3,980        3,347        17,263        13,856  

 Potash sales by geography

           

 Manufactured product

           

 North America

     484        590        2,168        1,446  

 Offshore 3

     1,568        705        4,573        1,475  
       2,052        1,295        6,741        2,921  

 Nitrogen sales by product line

           

 Manufactured product

           

 Ammonia

     695        401        2,072        994  

 Urea

     422        339        1,543        985  

 Solutions, nitrates and sulfates

     512        326        1,564        852  

 Other nitrogen and purchased products

     273        133        920        538  
       1,902        1,199        6,099        3,369  

 Phosphate sales by product line

           

 Manufactured product

           

 Fertilizer

     414        306        1,204        836  

 Industrial and feed

     206        146        594        405  

 Other phosphate and purchased products

     93        50        256        154  
       713        502        2,054        1,395  
 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 10) and includes provisional pricing adjustments for the three months ended September 30, 2022 of $(187) (2021 – $109) and the nine months ended September 30, 2022 of $66 (2021 – $160).

NOTE 3 IMPAIRMENT OF ASSETS

Phosphate Impairment Reversal

In the three months ended September 30, 2022, we continued to revise our near-term pricing forecasts due to continued global export restrictions from major producers and continued our review of our previously impaired Phosphate cash-generating unit (“CGU”), White Springs.

In 2017 and 2020, we recorded a total impairment of assets at our White Springs CGU relating to property, plant and equipment of $250 and $215, respectively. Due to increases in our forecast, the recoverable amount of our White Springs CGU is $770 which is above its carrying amount of $425. As a result, during the three months ended September 30, 2022, we recorded a full impairment reversal, net of depreciation, of $330 in the statement of earnings relating to property, plant and equipment.

 

35


Unaudited   In millions of US dollars except as otherwise noted  

 

During the nine months ended September 30, 2022, we recorded the following impairment reversals:

 

 CGU    Aurora      White Springs  

 Segment

                                                                                       Phosphate  

 Impairment reversal indicator

                                                                                       Higher forecasted global prices  

 Date of impairment reversal

     June 30, 2022        September 30, 2022  

 Pre-tax impairment reversal amount ($)

     450        330  

 Valuation methodology

     Fair value less costs of disposal (“FVLCD”) a level 3 measurement        Value in use (“VIU”)  

 Valuation technique

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

 Key assumptions

     

 End of mine life 2 (year)

     2050        2030  

 Long-term growth rate (%)

     2.0        n/a  

 Post-tax discount rate (%)

     10.4        12.0 (pre-tax - 15.2) 3  

 Forecasted EBITDA 4 ($)

     3,090        980  

 1   Discounted Cash Flow.

     

 2   Includes proven and probable reserves.

     

 3  Discount rate used in the previous measurement was 12.0% (pre-tax – 16.0%).

 

  

 4   First five years of the forecast period.

     

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.

Goodwill Impairment Indicators

During the nine months ended September 30, 2022, North American central banks continued to increase their benchmark borrowing rates. 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 rates and increased our Retail – North America group of CGUs discount rate to 8.5 percent (previous impairment analysis – 8.0 percent at June 30, 2022) and this triggered an impairment test to be performed. 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   As at June 30, 2022      As at September 30, 2022  

 Carrying amount of goodwill (billions)

    6.9        6.9  

 Excess carrying amount over recoverable amount (billions)

    0.8        nil  

 Excess carrying amount over recoverable amount (%)

    7        nil  

Goodwill is more susceptible to impairment risk if there is an increase in the discount rate, or a deterioration in business operating results or economic conditions and actual results do not meet our forecasts. As at September 30, 2022, the Retail – North America group of CGUs carrying amount was equal to its recoverable amount. A 25 basis point increase in the discount rate will result in an impairment of the carrying amount of goodwill of approximately $500. A decrease in forecasted EBITDA and cash flows or a reduction in the terminal growth rate will also result in impairment in the future.

 

 Key Assumptions    Value Used in Impairment
Model
 

 Terminal growth rate (%)

     2.5  

 Forecasted EBITDA over forecast period (billions)

     7.6  

 Discount rate (%)

     8.5  

 

36


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 4 OTHER EXPENSES (INCOME)

 

     Three Months Ended
September 30
     Nine Months Ended
September 30
 
                      2022          2021                      2022              2021  

 Integration and restructuring related costs

     15        8        35        47  

 Foreign exchange loss, net of related derivatives

     11        1        67        4  

 Earnings of equity-accounted investees

     (82      (21      (200      (43

 Bad debt expense

     4        7        18        22  

 COVID-19 related expenses

     -        16        8        34  

 Gain on disposal of investment

     -        -        (19      -  

 Cloud computing transition adjustment

     -        -        -        36  

 Other expenses

     88        39        185        103  
       36        50        94        203  

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
September 30
     Nine Months Ended
September 30
 
                     2022          2021                      2022              2021  

 Income tax expense

     487        209        2,206        615  

 Actual effective tax rate on earnings (%)

     24        23        25        24  

 Actual effective tax rate including discrete items (%)

     24        22        25        24  

 Discrete tax adjustments that impacted the tax rate

     (12      (10      8        (13

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

 

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

 Income tax assets

     

 Current

 

Receivables

  49   223

 Non-current

 

Other assets

  132   166

 Deferred income tax assets

 

Other assets

  427   262

 Total income tax assets

      608   651

 Income tax liabilities

   

 Current

 

Payables and accrued charges

  943   606

 Non-current

 

Other non-current liabilities

  51   44

 Deferred income tax liabilities

 

Deferred income tax liabilities

  3,489   3,165

 Total income tax liabilities

      4,483   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:

 

     September 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

     823       -       823       -        499       -       499        -  

    Derivative instrument assets

     11       -       11       -        19       -       19        -  

    Other current financial assets

    - marketable securities 2

     189       24       165       -        134       19       115        -  

    Investments at FVTOCI 3

     183       173       -       10        244       234       -        10  

    Derivative instrument liabilities

     (51     -       (51     -        (20     -       (20      -  

 Amortized cost

                  

    Current portion of long-term debt

                  

    Notes and debentures

     (999     (491     (500     -        (500     (506     -        -  

    Fixed and floating rate debt

     (17     -       (17     -        (45     -       (45      -  

    Long-term debt

                  

    Notes and debentures

     (6,902     (1,362     (4,740     -        (7,424     (4,021     (4,709      -  

    Fixed and floating rate debt

     (118     -       (118     -        (97     -       (97      -  
   1

  During the periods ended September 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 SHORT-TERM DEBT

Short-term debt was comprised of:

 

      

Rate of

Interest (%)

 

 

    

Total Facility Limit as
at September 30,
2022
 
 
 
    

As at

September 30, 2022

 

 

    

As at

December 31, 2021

 

 

 Credit facilities

           

 Unsecured revolving term credit facility

     n/a        4,500        -        -  

 Unsecured revolving term credit facility

     4.1        2,000        1,000        -  

 Uncommitted revolving demand facility

     4.0        1,000        500        -  

 Other credit facilities 1

        760        

 South American

     1.5 - 21.7           194        74  

 Australian

     3.6           97        211  

 Other

     3.3           8        28  

 Commercial paper

     2.9 - 4.0           2,530        1,170  

 Other short-term debt

     n/a                 125        77  
                         4,454        1,560  

 1  Total facility limit amounts include some facilities with maturities in excess of one year.

 

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. During the three months ended September 30, 2022, we extended the maturity date of the $4,500 unsecured revolving term credit facility from June 4, 2026 to September 14, 2027. There was no change to the total facility limit or the significant agreement terms from those we disclosed in our 2021 Annual Report.

 

38


Unaudited   In millions of US dollars except as otherwise noted  

 

During the three months ended September 30, 2022, we entered into a new $2,000 revolving term credit facility, with the same principal covenants and events of default as our existing $4,500 unsecured revolving term credit facility. The $2,000 non-revolving term credit facilities we entered into in July 2022 to help temporarily manage normal seasonal working capital swings were closed prior to September 30, 2022.

NOTE 8   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        32,183,728  

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.

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

 

     Three Months Ended
September 30
   Nine Months Ended
September 30

 

   2022    2021    2022    2021
 Number of common shares repurchased for cancellation    19,027,561    2,427,369    38,387,969    2,460,097
 Average price per share (US dollars)    89.25    61.18    86.85    61.07
 Total cost    1,698    148    3,334    150

As of November 1, 2022, an additional 1,981,462 common shares were repurchased for cancellation at a cost of $165 and an average price per share of $83.25.

Dividends Declared

We declared a dividend per share of $0.48 (2021 – $0.46) during the three months ended September 30, 2022, payable on October 14, 2022 to shareholders of record on September 30, 2022.

NOTE 9   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 10   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   September 30, 2022   December 31, 2021

  Receivables from Canpotex

  1,454   828

 

39


Unaudited   In millions of US dollars except as otherwise noted  

 

NOTE 11   BUSINESS COMBINATIONS

Subsequent to September 30, 2022, we completed the previously announced acquisition of Casa do Adubo S.A. (“Casa do Adubo”) on October 1, 2022 for a preliminary purchase price, net of cash and cash equivalents acquired, of $279. We acquired 100% of the issued and outstanding Casa do Adubo stock. Casa do Adubo is an agriculture retailer in Brazil with 39 retail locations and 10 distribution centers. The expected benefits of the acquisition resulting in goodwill include: synergies from expected reduction in operating costs, wider distribution channel for selling products, a large assembled workforce and a potential increase in our customer base.

We have engaged independent valuation experts to assist in determining the fair value of certain assets acquired and liabilities assumed and related deferred income tax impacts. Given the transaction closed on October 1, 2022, as at the date of our interim financial statements we do not have sufficient information to determine fair values and complete the purchase price allocation or the proforma financial information disclosures. As part of our due diligence process, we are continuing to obtain and verify information required to determine the fair value of certain assets acquired and liabilities assumed and the amount of deferred income taxes arising on their recognition. We expect to finalize the amounts recognized as we obtain the information necessary to complete the analysis within one year from the date of the acquisition.

The Casa do Adubo acquisition was completed at the close of business on October 1, 2022, therefore, our consolidated statements of earnings did not include any impacts from Casa do Adubo for the three and nine months ended September 30, 2022. Financial information related to Casa do Adubo is as follows:

 

      2022 Pro Forma 1  

  Sales

     440  

  EBITDA

     40  
  1  Estimated annual sales and EBITDA if acquisition occurred at January 1, 2022. Net earnings before income taxes is not available.

 

 

40