EX-99.3 4 d567902dex993.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, 2023


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     2023     2022     2023     2022  

 SALES

     2       5,631       8,188       23,392       30,351  

 Freight, transportation and distribution

       263       204       714       628  

 Cost of goods sold

             3,741       4,722       15,972       17,205  

 GROSS MARGIN

       1,627       3,262       6,706       12,518  

 Selling expenses

       799       826       2,548       2,570  

 General and administrative expenses

       151       137       453       403  

 Provincial mining taxes

       96       348       319       959  

 Share-based compensation expense (recovery)

       42       39       (7     122  

 (Reversal of) impairment of assets

     3       -       (330     698       (780

 Other expenses

     4       154       36       243       94  

 EARNINGS BEFORE FINANCE COSTS AND INCOME TAXES

 

    385       2,206       2,452       9,150  

 Finance costs

             206       136       580       375  

 EARNINGS BEFORE INCOME TAXES

       179       2,070       1,872       8,775  

 Income tax expense

     5       97       487       766       2,206  

 NET EARNINGS

             82       1,583       1,106       6,569  

 Attributable to

          

 Equity holders of Nutrien

       75       1,577       1,086       6,548  

 Non-controlling interest

             7       6       20       21  

 NET EARNINGS

             82       1,583       1,106       6,569  

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

 

               

 Basic

       0.15       2.95       2.18       12.00  

 Diluted

             0.15       2.94       2.18       11.96  

 Weighted average shares outstanding for basic EPS

       494,517,000       534,839,000       496,999,000       545,776,000  

 Weighted average shares outstanding for diluted EPS

             495,056,000       536,164,000       497,708,000       547,449,000  
Condensed Consolidated Statements of Comprehensive (Loss) Income

 

           Three Months Ended
September 30
    Nine Months Ended
September 30
 
 (Net of related income taxes)           2023     2022     2023     2022  

 NET EARNINGS

       82       1,583       1,106       6,569  

 Other comprehensive loss

          

 Items that will not be reclassified to net earnings:

          

 Net actuarial gain (loss) on defined benefit plans

       -       60       (3     61  

 Net fair value (loss) gain on investments

       (6     (54     5       (61

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

          

 Loss on currency translation of foreign operations

       (64     (191     (14     (272

 Other

             (16     (45     (4     (24

 OTHER COMPREHENSIVE LOSS

             (86     (230     (16     (296

 COMPREHENSIVE (LOSS) INCOME

             (4     1,353       1,090       6,273  

 Attributable to

          

 Equity holders of Nutrien

       (11     1,348       1,070       6,254  

 Non-controlling interest

             7       5       20       19  

 COMPREHENSIVE (LOSS) INCOME

             (4     1,353       1,090       6,273  

  (See Notes to the Condensed Consolidated Financial Statements)

 

27


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     2023     2022     2023     2022  
                 Note 1           Note 1  

 OPERATING ACTIVITIES

          

 Net earnings

       82       1,583       1,106       6,569  

 Adjustments for:

          

 Depreciation and amortization

       552       526       1,604       1,492  

 Share-based compensation expense (recovery)

       42       39       (7     122  

 (Reversal of) impairment of assets

     3       -       (330     698       (780

 Provision for deferred income tax

       55       160       176       152  

 Net (undistributed) distributed earnings of equity-accounted investees

       (28     (81     112       (139

 Gain on amendments to other post-retirement pension plans

       -       -       (80     -  

 Loss on Blue Chip Swaps

     4       -       -       92       -  

 Long-term income tax receivables and payables

       1       71       (89     201  

 Other long-term assets, liabilities and miscellaneous

             26       3       124       31  

 Cash from operations before working capital changes

       730       1,971       3,736       7,648  

 Changes in non-cash operating working capital:

          

 Receivables

       627       1,240       (1,491     (3,602

 Inventories

       846       517       2,406       (344

 Prepaid expenses and other current assets

       (52     (44     960       1,018  

 Payables and accrued charges

             (2,620     (2,806     (4,695     (1,346

 CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES

             (469     878       916       3,374  

 INVESTING ACTIVITIES

          

 Capital expenditures 1

       (615     (636     (1,840     (1,464

 Business acquisitions, net of cash acquired

       -       (10     (116     (78

 Proceeds from sales of Blue Chip Swaps, net of purchases

       -       -       (92     -  

 Net changes in non-cash working capital

       36       31       (68     (77

 Other

             (94     (90     (109     (60

 CASH USED IN INVESTING ACTIVITIES

             (673     (705     (2,225     (1,679

FINANCING ACTIVITIES

          

 Proceeds from short-term debt, net

     7             1,445             2,017       2,213       2,867  

 Proceeds from long-term debt

     8       -       -       1,500       41  

 Repayment of long-term debt

     8       (118     (22     (635     (50

 Repayment of principal portion of lease liabilities

       (91     (83     (278     (256

 Dividends paid to Nutrien’s shareholders

     9       (261     (259     (770     (780

 Repurchase of common shares

     9       -       (1,700     (1,047     (3,306

 Issuance of common shares

       1       4       32       168  

 Other

             -       14       (34     (3

 CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

             976       (29     981       (1,319

 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

             (17     (32     (19     (52

 (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

       (183     112       (347     324  

 CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD

             737       711       901       499  

 CASH AND CASH EQUIVALENTS – END OF PERIOD

             554       823       554       823  

 Cash and cash equivalents is composed of:

          

 Cash

       508       428       508       428  

 Short-term investments

             46       395       46       395  
               554       823       554       823  

 SUPPLEMENTAL CASH FLOWS INFORMATION

          

 Interest paid

       137       80       462       280  

 Income taxes paid

       133       318              1,722             1,503  

 Total cash outflow for leases

             125       111       373       339  

1 Includes additions to property, plant and equipment, and intangible assets for the three months ended September 30, 2023 of $567 and $48 (2022 – $584 and $52), respectively, and for the nine months ended September 30, 2023 of $1,699 and $141 (2022 – $1,317 and $147), respectively.

 (See Notes to the Condensed Consolidated Financial Statements)

 

28


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, 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 9)

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

 Dividends declared (Note 9)

    -       -       -       -       -       -       (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  
           

 BALANCE – DECEMBER 31, 2022

    507,246,105       14,172       109       (374     (17     (391     11,928       25,818       45       25,863  
           

 Net earnings

    -       -       -       -       -       -       1,086       1,086       20       1,106  
           

 Other comprehensive loss

    -       -       -       (14     (2     (16     -       (16     -       (16
           

 Shares repurchased (Note 9)

    (13,378,189     (374     (26     -       -       -       (600     (1,000     -       (1,000
           

 Dividends declared (Note 9)

    -       -       -       -       -       -       (789     (789     -       (789
           

 Non-controlling interest transactions

    -       -       -       -       -       -       -       -       (14     (14
           

 Effect of share-based compensation including issuance of common shares

    664,230       39       (1     -       -       -       -       38       -       38  
           

 Transfer of net gain on sale of investment

    -       -       -       -       (14     (14     14       -       -       -  

 Transfer of net loss on cash flow hedges

    -       -       -       -       8       8       -       8       -       8  

 Transfer of net actuarial loss on defined benefit plans

    -       -       -       -       3       3       (3     -       -       -  
         

 BALANCE – SEPTEMBER 30, 2023

    494,532,146       13,837       82       (388     (22     (410     11,636       25,145       51       25,196  
(See Notes to the Condensed Consolidated Financial Statements)

 

 

29


Unaudited   In millions of US dollars except as otherwise noted 

 

Condensed Consolidated Balance Sheets

 

          September 30          December 31  
As at    Note        2023          2022              2022  

ASSETS

             

Current assets

             

Cash and cash equivalents

        554        823          901  

Receivables

        7,713        8,591          6,194  

Inventories

        5,169        6,545          7,632  

Prepaid expenses and other current assets

          656        737          1,615  
        14,092        16,696          16,342  

Non-current assets

             

Property, plant and equipment

   3      22,150        21,022          21,767  

Goodwill

   3      12,078        12,180          12,368  

Intangible assets

   3      2,219        2,217          2,297  

Investments

        731        772          843  

Other assets

          959        937          969  

TOTAL ASSETS

          52,229        53,824          54,586  

LIABILITIES

             

Current liabilities

             

Short-term debt

   7      4,354        4,454          2,142  

Current portion of long-term debt

   8      -        1,016          542  

Current portion of lease liabilities

        305        303          305  

Payables and accrued charges

          6,653        8,760          11,291  
        11,312        14,533          14,280  

Non-current liabilities

             

Long-term debt

   8      9,427        7,020          8,040  

Lease liabilities

        901        884          899  

Deferred income tax liabilities

   5      3,631        3,489          3,547  

Pension and other post-retirement benefit liabilities

        241        337          319  

Asset retirement obligations and accrued environmental costs

        1,353        1,320          1,403  

Other non-current liabilities

          168        209          235  

TOTAL LIABILITIES

          27,033        27,792          28,723  

SHAREHOLDERS’ EQUITY

             

Share capital

   9      13,837        14,588          14,172  

Contributed surplus

        82        107          109  

Accumulated other comprehensive loss

        (410      (498        (391

Retained earnings

          11,636        11,787          11,928  

Equity holders of Nutrien

        25,145        25,984          25,818  

Non-controlling interest

          51        48          45  

TOTAL SHAREHOLDERS’ EQUITY

          25,196        26,032          25,863  

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

          52,229        53,824          54,586  

(See Notes to the Condensed Consolidated Financial Statements)

 

30


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, 2023

NOTE 1 BASIS OF PRESENTATION

Nutrien Ltd. (collectively with its subsidiaries, “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 IAS 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 2022 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 2022 annual consolidated financial statements.

Certain immaterial 2022 figures have been reclassified in the condensed consolidated statements of cash flows.

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 1, 2023.

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 produces.

 

31


Unaudited   In millions of US dollars except as otherwise noted 

 

     Three Months Ended September 30, 2023  
      Retail      Potash     Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     3,489        1,002       690       450       -       -       5,631  

        – intersegment

     1        108       138       66       -       (313     -  

 Sales   – total

     3,490        1,110       828       516       -       (313     5,631  

 Freight, transportation and distribution

     -        138       105       72       -       (52     263  

 Net sales

     3,490        972       723       444       -       (261     5,368  

 Cost of goods sold

     2,595        389       569       417       -       (229     3,741  

 Gross margin

     895        583       154       27       -       (32     1,627  

 Selling expenses

     798        3       8       1       (3     (8     799  

 General and administrative expenses

     57        2       1       3       88       -       151  

 Provincial mining taxes

     -        96       -       -       -       -       96  

 Share-based compensation expense

     -        -       -       -       42       -       42  

 Other expenses (income)

     37        4       (19     8       117       7       154  

 Earnings (loss) before finance costs and income taxes

     3        478       164       15       (244     (31     385  

 Depreciation and amortization

     189        133       130       75       25       -       552  

 EBITDA 1

     192        611       294       90       (219     (31     937  

 Integration and restructuring related costs

     5        -       -       -       9       -       14  

 Share-based compensation expense

     -        -       -       -       42       -       42  

 ARO/ERL expense for non-operating sites 2

     -        -       -       -       4       -       4  

 Foreign exchange loss, net of related derivatives

     -        -       -       -       87       -       87  

 Adjusted EBITDA

     197        611       294       90       (77     (31     1,084  

 Assets – at September 30, 2023

     22,811        13,613       11,476       2,410       2,405       (486     52,229  

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

 

2 ARO/ERL refers to asset retirement obligations and accrued environmental costs.

 

     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  

 Reversal of impairment 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

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

 Integration and restructuring related costs

     2        -       -       -       13       -       15  

 Share-based compensation expense

     -        -       -       -       39       -       39  

 Reversal of impairment 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 December 31, 2022

     24,451        13,921       11,807       2,661       2,622       (876     54,586  

 

32


Unaudited   In millions of US dollars except as otherwise noted 

 

     Nine Months Ended September 30, 2023  
      Retail     Potash      Nitrogen     Phosphate     Corporate
and Others
    Eliminations     Consolidated  

 Sales   – third party

     16,038       3,001        2,909       1,444       -       -       23,392  

        – intersegment

     2       302        708       204       -       (1,216     -  

 Sales   – total

     16,040       3,303        3,617       1,648       -       (1,216     23,392  

 Freight, transportation and distribution

     -       320        366       188       -       (160     714  

 Net sales

     16,040       2,983        3,251       1,460       -       (1,056     22,678  

 Cost of goods sold

     12,599       1,047        2,157       1,297       -       (1,128     15,972  

 Gross margin

     3,441       1,936        1,094       163       -       72       6,706  

 Selling expenses

     2,534       9        23       5       (7     (16     2,548  

 General and administrative expenses

     162       10        11       10       260       -       453  

 Provincial mining taxes

     -       319        -       -       -       -       319  

 Share-based compensation recovery

     -       -        -       -       (7     -       (7

 Impairment of assets

     465       -        -       233       -       -       698  

 Other expenses (income)

     81       2        (53     21       187       5       243  

 Earnings (loss) before finance costs and income taxes

     199       1,596        1,113       (106     (433     83       2,452  

 Depreciation and amortization

     558       345        426       213       62       -       1,604  

 EBITDA

     757       1,941        1,539       107       (371     83       4,056  

 Integration and restructuring related costs

     8       -        -       -       21       -       29  

 Share-based compensation recovery

     -       -        -       -       (7     -       (7

 Impairment of assets

     465       -        -       233       -       -       698  

 ARO/ERL expense for non-operating sites

     -       -        -       -       10       -       10  

 Foreign exchange loss, net of related derivatives

     -       -        -       -       105       -       105  

 Loss on Blue Chip Swaps

     -       -        -       -       92       -       92  

 Adjusted EBITDA

     1,230       1,941        1,539       340       (150     83       4,983  

 Assets – at September 30, 2023

     22,811       13,613        11,476       2,410       2,405       (486     52,229  
     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  

 Reversal of impairment 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  

 Reversal of impairment 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 December 31, 2022

     24,451       13,921        11,807       2,661       2,622       (876     54,586  

 

33


Unaudited   In millions of US dollars except as otherwise noted 

 

         Three Months Ended
September 30
     Nine Months Ended
September 30
 
               2023          2022          2023          2022  

 Retail sales by product line

           

 Crop nutrients

     1,250        1,605        6,571        7,740  

 Crop protection products

     1,566        1,716        5,790        6,086  

 Seed

     158        134        2,093        1,861  

 Merchandise

     231        241        750        755  

 Nutrien Financial

     73        65        252        205  

 Services and other

     235        244        691        729  

 Nutrien Financial elimination 1

     (23      (25      (107      (113
           3,490        3,980        16,040        17,263  

 Potash sales by geography

           

 Manufactured product

           

 North America

     637        484        1,631        2,168  

 Offshore 2

     473        1,568        1,672        4,573  
           1,110        2,052        3,303        6,741  

 Nitrogen sales by product line

           

 Manufactured product

           

 Ammonia

     193        695        998        2,072  

 Urea and ESN® 3

     297        464        1,278        1,723  

 Solutions, nitrates and sulfates

     270        512        1,022        1,564  

 Other nitrogen and purchased products 3

     68        231        319        740  
           828        1,902        3,617        6,099  

 Phosphate sales by product line

           

 Manufactured product

           

 Fertilizer

     295        414        886        1,204  

 Industrial and feed

     151        206        535        594  

 Other phosphate and purchased products

     70        93        227        256  
           516        713        1,648        2,054  

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

2  Relates to Canpotex Limited (“Canpotex”) (Note 11) and includes provisional pricing adjustments for the three months ended September 30, 2023 of $(34) (2022 – $(187)) and the nine months ended September 30, 2023 of $(354) (2022 – $66).

3  Certain immaterial 2022 figures have been reclassified.

   

 

   

 

NOTE 3 (REVERSAL OF) IMPAIRMENT OF ASSETS

 

We recorded the following (reversal of) impairment of assets in the condensed consolidated statements of earnings:

 

 

 

         Three Months Ended
September 30
     Nine Months Ended
September 30
 
 Segment   Category        2023          2022          2023          2022  

 Retail

  Goodwill      -        -        422        -  
  Intangible assets      -        -        43        -  

 Phosphate

  Property, plant and equipment      -        (330      233        (780

 (Reversal of) impairment of assets

     -        (330      698        (780

 

34


Unaudited   In millions of US dollars except as otherwise noted 

 

Goodwill and Intangible Assets

During the three months ended June 30, 2023, we revised our forecasted EBITDA for the Retail – South America group of cash generating units (“CGUs”), which triggered an impairment analysis. Due to the impact of crop input price volatility, more moderate long-term growth assumptions and higher interest rates, we lowered our product margin expectations and deferred certain of our planned strategic investments. As a result, this reduced our forecasted earnings and growth.

 

 Retail - South America group of CGUs    June 30, 2023  

 Carrying amount

     1,496  

 Recoverable amount

     1,031  

 Impairment recognized relating to:

  

 Goodwill

     422  

 Intangible assets

     43  

After the recognition of the impairment, goodwill for the South America group of CGUs is nil. We used the fair value less costs of disposal (“FVLCD”) (a level 3 measurement), based on after-tax discounted cash flows (“DCF”) (10-year projections plus a terminal value) and incorporated assumptions an independent market participant would apply. We adjusted discount rates for the country risk premium in which we expect to generate cash flows. We used comparative market multiples to ensure discounted cash flow results are reasonable.

The key assumptions with the greatest influence on the calculation of the recoverable amount are the discount rate, terminal growth rate and forecasted EBITDA. The key forecast assumptions were based on historical data and our estimates of future results from internal sources considering industry and market trends.

 

 Key Assumptions Used in Impairment Model    As at June 30, 2023  

 Terminal growth rate (%)

     6.0  

 Forecasted EBITDA over forecast period ($)

     4,300  

 Discount rate 1 (%)

     16.6  

 1  Discount rate used in the previous measurement was 16.0 percent, which was included as part of our Retail - International group of CGUs.

   

The following table highlights sensitivities to the recoverable amount, which could have resulted in additional impairment against the carrying amount of intangible assets and property, plant and equipment. The sensitivities have been calculated independently of changes in other key variables.

 

Key Assumptions as at June 30, 2023    Change in Key Assumption      Decrease to
Recoverable Amount ($)
 

Terminal growth rate (%)

     -        1.0 percent        50  

Forecasted EBITDA over forecast period ($)

     -        5.0 percent        100  

Discount rate (%)

     +        1.0 percent        120  

Property, Plant and Equipment – Phosphate CGUs

 

 Three Months Ended June 30, 2023   Impairment Trigger    Result

 White Springs

  Decrease in our forecasted phosphate margins.    Impairment recorded to property, plant and equipment.

 Aurora

 

No impairment recorded. Recoverable amount of $2,000 was greater than the carrying amount of $1,660. The recoverable amount was based on FVLCD using after-tax DCF (using a five-year projection plus a terminal year to the end of expected mine life).

 

35


Unaudited   In millions of US dollars except as otherwise noted 

 

 White Springs CGU    June 30, 2023

 Pre-tax impairment loss ($)

   233

 Pre-tax recoverable amount ($)

   504

 Valuation methodology

   Value in use

 Valuation technique

   Pre-tax DCF to end of expected mine life

 Key assumptions

  

 End of expected mine life (proven and probable reserves) (year) 1

   2032

 Pre-tax discount rate 2 (%)

   15.6

 Post-tax discount rate 2 (%)

   12.0

 Forecasted EBITDA 3 ($)

   720

 1  The White Springs CGU has a short expected mine life and is therefore more sensitive to changes in short- and medium-term forecasted phosphate margins.

 

 2  Discount rate used in the previous measurement was 12.0 percent (pre-tax – 15.2 percent).

 

 3  Forecasted EBITDA to 2028.

The recoverable amount of our Aurora and White Springs CGUs used the following key assumptions: our forecasted EBITDA, discount rate, long-term growth rate and end of expected mine life. We used key assumptions that were based on historical data and estimates of future results from internal sources, independent third-party price benchmarks, and mineral reserve technical reports, as well as industry and market trends.

Phosphate Sensitivities

The following table highlights sensitivities to the recoverable amounts, which could result in additional impairment losses or reversals of the recorded losses (relating to the White Springs CGU). The sensitivities have been calculated independently of changes in other key variables.

 

                                    Change to Recoverable Amount ($)  
 Key Assumptions as at June 30, 2023    Change in Assumption                White Springs              Aurora  

 Forecasted EBITDA over forecast period ($)

        + / -        5.0 percent                + / -        40           + /-        220  

 Pre-tax discount rate (%)

        + / -        1.0 percent                - / +        20           n/a        n/a  

 Post-tax discount rate (%)

        + / -        1.0 percent                n/a        n/a           - / +        190  

 Long-term growth rate (%)

              + / -        1.0 percent                            n/a      n/a                 + / -        110  

During the nine months ended September 30, 2022, as a result of increased pricing forecast that reflected the macroeconomic environment at the time, we recorded the following reversal of impairment of assets:

 

 Phosphate CGU    Aurora      White Springs  

 Date of impairment reversal

     June 30, 2022        September 30, 2022  

 Pre-tax impairment reversal, net of depreciation ($)

     450        330  

 Recoverable amount ($)

     2,900        770  

 Carrying amount before impairment reversal ($)

     1,200        425  

 Valuation methodology

     FVLCD        Value in use  

 Valuation technique

    
Five-year DCF plus terminal year to end
of mine life
 
 
    
Pre-tax DCF to end of expected mine
life
 
 

For additional information relating to the reversal of the impairment, including the key assumptions used in the calculation, see Note 13 of the 2022 annual consolidated financial statements.

 

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
 
      2023      2022      2023      2022  

 Integration and restructuring related costs

     14        15        29        35  

 Foreign exchange loss, net of related derivatives

     87        11        105        67  

 Earnings of equity-accounted investees

     (28      (82      (100      (200

 Bad debt expense

     12        4        51        18  

 COVID-19 related expenses

     -        -        -        8  

 Gain on disposal of investment

     -        -        -        (19

 Project feasibility costs

     19        28        53        57  

 Customer prepayment costs

     10        13        36        35  

 Loss on Blue Chip Swaps

     -        -        92        -  

 Gain on amendments to other post-retirement pension plans

     -        -        (80      -  

 Other expenses

     40        47        57        93  
       154         36        243           94  

The Central Bank of Argentina maintains certain currency controls that limit our ability to remit cash from Argentina. Blue Chip Swaps are trade transactions that effectively allow companies to transfer US dollars out of Argentina. Through this mechanism, we incurred a loss of $92 from the purchase of securities denominated in Argentine peso and corresponding sale in US dollars during the nine months ended September 30, 2023. The loss is a result of the significant divergence between the Blue Chip Swap market exchange rate and the official Argentinian Central Bank rate.

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
 
      2023      2022      2023      2022  

 Income tax expense

     97        487        766        2,206   

 Actual effective tax rate on earnings (%)

     41        24        33        25  

 Actual effective tax rate including discrete items (%)

     54        24        41        25  

 Discrete tax adjustments that impacted the tax rate

      23         (12       155         8  

The following table summarizes the income tax balances within the condensed consolidated balance sheets:

 

 Income Tax Assets and Liabilities   Balance Sheet Location   As at September 30, 2023   As at December 31, 2022

 Income tax assets

     

 Current

 

Receivables

  317   144

 Non-current

 

Other assets

  125   54

 Deferred income tax assets

 

Other assets

  357   448

 Total income tax assets

      799   646

 Income tax liabilities

   

 Current

 

Payables and accrued charges

  38   899

 Non-current

 

Other non-current liabilities

  28   46

 Deferred income tax liabilities

 

Deferred income tax liabilities

  3,631   3,547

 Total income tax liabilities

      3,697   4,492

 

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 2022 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 and require fair value disclosure. The table does not include fair value information for financial instruments that are measured using their carrying amount as a reasonable approximation of fair value.

 

     September 30, 2023          December 31, 2022  
 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

                   

Derivative instrument assets

     6       -       6       -          7       -       7       -  

Other current financial assets
– marketable securities 2

     187       32       155       -          148       19       129       -  

Investments at FVTOCI 3

     191       181       -       10          200       190       -       10  

Derivative instrument liabilities

     (37     -       (37     -          (35     -       (35     -  

Amortized cost

                   

Investments at amortized cost

     (12     (12     -       -          -       -       -       -  

Current portion of long-term debt

                   

Notes and debentures

     -       -       -       -          (500     (493     -       -  

Fixed and floating rate debt

     -       -       -       -          (42     -       (42     -  

Long-term debt

                   

Notes and debentures

     (9,384     (4,366     (3,943     -          (7,910     (3,581     (3,656     -  

Fixed and floating rate debt

     (43     -       (43     -                (130     -       (130     -  

1  During the periods ended September 30, 2023 and December 31, 2022, there were no transfers between levels for financial instruments measured at fair value on a recurring basis.

2  Marketable securities consist of equity and fixed income securities.

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

NOTE 7 SHORT-TERM DEBT

 

     

Rate of

Interest (%)

     Total Facility Limit as
at September 30, 2023
    

As at

September 30, 2023

    

As at

December 31, 2022

 

Credit facilities

           

Unsecured revolving term credit facility

     n/a        4,500        -        -  

Unsecured revolving term credit facility 1

     n/a        1,500        -        500  

Uncommitted revolving demand facility

     n/a        1,000        -        -  

Other credit facilities 2

        1,300        

South America 3

     5.1 – 13.2           460        453  

Australia

     5.0           123        190  

Other

     4.7           47        9  

Commercial paper

     5.6 – 5.8           3,583        783  

Other short-term debt

     n/a                 141        207  
                         4,354        2,142  

1  During the three months ended September 30, 2023, we extended the term of our unsecured revolving term credit facility to September 10, 2024 and reduced the facility limit from $2,000 to $1,500.

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

3  Our credit facilities are either denominated in local currency or US dollars. The range of interest rates for South America excludes our Argentina facilities denominated in local currency with interest rates ranging from 96.0 to 125.0 percent. The balance of these Argentina facilities as at September 30, 2023 was $15.

 

38


Unaudited   In millions of US dollars except as otherwise noted 

 

NOTE 8 LONG-TERM DEBT

 

     Nine Months Ended
September 30
 
      Rate of interest (%)      Maturity      Amount  

 Notes repaid 2023

     1.900        May 13, 2023        500  

 Notes issued 2023

     4.900        March 27, 2028        750  

 Notes issued 2023

     5.800        March 27, 2053        750  
                         1,500  

The notes issued in the nine months ended September 30, 2023, are unsecured, rank equally with our existing unsecured debt, and have no sinking fund requirements prior to maturity. Each series is redeemable and has various provisions for redemption prior to maturity, at our option, at specified prices.

NOTE 9 SHARE CAPITAL

Share Repurchase Programs

 

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

2021 Normal Course Issuer Bid

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

2022 Normal Course Issuer Bid

    March 1, 2022       February 7, 2023       55,111,110       10       55,111,110  

2023 Normal Course Issuer Bid 1

    March 1, 2023       February 29, 2024       24,962,194       5       5,375,397  

1  The 2023 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
 
      2023      2022      2023      2022  

 Number of common shares repurchased for cancellation

     -        19,027,561        13,378,189        38,387,969  

 Average price per share (US dollars)

     -        89.25        74.73        86.85  

 Total cost

     -        1,698        1,000        3,334  

Dividends Declared

We declared a dividend per share of $0.53 (2022 – $0.48) during the three months ended September 30, 2023, payable on October 13, 2023 to shareholders of record on September 29, 2023.

 

39


Unaudited   In millions of US dollars except as otherwise noted 

 

NOTE 10 SEASONALITY

Seasonality in our business results from increased demand for products during planting season. Crop input sales are generally higher in the 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 requirements. 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 11 RELATED PARTY TRANSACTIONS

We sell potash outside Canada and the United States exclusively through Canpotex. Canpotex sells potash to buyers, including Nutrien, in export markets pursuant to term and spot contracts at agreed upon prices. Our total 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. Purchases from Canpotex for the three months ended September 30, 2023 were $26 (2022 – $230) and the nine months ended September 30, 2023 were $60 (2022 – $391).

 

As at   September 30, 2023   December 31, 2022

Receivables from Canpotex

  360   866

Payables to Canpotex

  33   203

NOTE 12 BUSINESS COMBINATIONS

We acquired Casa do Adubo S.A. (“Casa do Adubo”) on October 1, 2022. We have completed our assessment of identifying and measuring all the assets acquired and liabilities assumed as part of the Casa do Adubo acquisition. This assessment included a thorough review of all internal and external sources of information available on circumstances that existed at the acquisition date, engagement of independent valuation experts, and final agreement of the purchase price. The fair values of the assets acquired and liabilities assumed, the goodwill amount of $184 recorded, and valuation technique and judgments applied are consistent with those disclosed in Note 25 of the 2022 annual consolidated financial statements. The goodwill recognized was fully impaired as part of the impairment recorded to the Retail – South America group of CGUs (Note 3).

 

40