|
|
|
|
|
Delaware
|
|
001-32327
|
|
20-1026454
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.)
|
101 East Kennedy Blvd.
|
33602
|
|
Suite 2500
|
||
Tampa,
|
Florida
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
Item 2.02.
|
Results of Operations and Financial Condition.
|
Item 5.02.
|
Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.
|
Item 9.01.
|
Financial Statements and Exhibits.
|
Exhibit No.
|
|
Description
|
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
99.1
|
|
|
|
|
|
99.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE MOSAIC COMPANY
|
||
|
|
|
|
||||
Date: November 4, 2019
|
|
|
|
|
By:
|
|
/s/ Mark J. Isaacson
|
|
|
|
|
|
Name:
|
|
Mark J. Isaacson
|
|
|
|
|
|
Title:
|
|
Senior Vice President, General Counsel
|
|
|
|
|
|
|
|
and Corporate Secretary
|
Plus Relocation Services Representative:
Kari Cinker, International Relocation Counselor
Plus Relocation Services, Inc. (PLUS)
600 Hwy 169 South, Suite 500, Minneapolis, MN 55426
Tel: 1.952.512.5592 Fax: 1.952.358.7705 E-mail: kari.cinker@plusrelocation.com
|
•
|
A person who is a dependent on the home country tax return, or
|
•
|
A person who is a dependent on your health insurance plan through the Company.
|
Dependents
|
The members of an Expatriate's immediate family sharing the residence with the Expatriate in a bona fide dependency status (e.g., legal status, children or other relatives whose status qualifies as dependency under tax/legal status in the employee's home country and the Company's entity). A legal spouse is one who has legal spouse recognition/rights from the Expatriate's home country government. This does not include common-law marriage unless the home country recognizes it (usually with a certificate) as a legal marriage.
|
CIBT
Lisa McCallum, Concierge Agent
169 E Flagler St., Suite 1522
Miami, FL 33131
305.377.3077 ext 21219
Lisa.McCallum@Cibt.com
|
|
BENEFITS
|
Immigration
(Visa/Work Permit)
|
§ Coordinated with a selected provider
§ Reasonable costs for vaccinations or exams that are not covered by medical insurance
§ Employee and immediate family members going on assignment
|
Tax Consultation and Preparation
|
§ Coordinated with selected provider
§ Home & Host Tax Consultation provided
§ Tax preparation & filing for duration of assignment and applicable tax situations beyond the duration of the assignment
§ Hypothetical Tax Calculation usually utilized
|
Tax Assistance
|
§ Tax Equalization
|
Household Goods Shipment
|
§ Packing, transporting and insuring
§ Customs duties covered
§ 30 days in transit storage (no storage for autos)
§ Pet Transportation costs capped at 5,000 USD
§ Home Country permanent storage: Up to 600 USD/month
---------------------------------------------------------
§ Air Shipments
§ Employee LDN 650 lbs
§ Employee, Spouse & Family 1,000 lbs
§ Air Shipment Valuation Caps:
§ Employee (and spouse) LDN shipments not to exceed 12,500 USD of insurance valuation
§ Family shipments not to exceed 17,500 USD of insurance valuation
---------------------------------------------------------
§ Auto Shipments
§ No shipments or storage of autos
|
Auto Loss on Sale
|
§ Reimbursement for the loss on sale automobile
§ Reimbursement capped at 2,500 USD per automobile
§ Single employee approved for 1 car
§ Married employee approved for 2 cars
§ Lease breaking fees covered up to the above caps
|
Preview/Home
Finding Trip
|
§ 1 trip up to 5 days/4 nights
§ Employee, spouse
§ Round-trip airfare per travel policy guidelines
§ Reasonable meals, lodging, and local transportation
§ Mileage at current rate, if applicable
|
En Route Trip
|
§ One-way airfare per travel policy
§ Ground transportation to/from airport
§ Reasonable lodging, meals, and miscellaneous expenses (luggage, taxi/airport transfer, customary gratuities, initial entry duties)
|
Temporary Living
|
§ Furnished/serviced housing
§ Up to 30 days, when “preview trip” taken
§ Up to 90 days if no preview/home finding trip
§ No meals, unless there are no cooking facilities; case by case calculation
§ Car rental/public transportation reimbursed for up to 30 days
|
Global Tax Network:
Raj Azad, Senior Manager
7950 Main Street N, Ste 200
Minneapolis, MN 55369
Tel: 1.763.746.4557 Email: razad@globaltaxnetwork.com
|
/s/ Corrine Ricard
|
|
11/1/2019
|
||
Corrine Ricard
|
|
|
Date
|
|
International Assignee
|
|
|
|
|
|
|
|
|
|
/s/ Joc O'Rourke
|
|
11/1/2019
|
||
Joc O'Rourke
|
|
|
Date
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
/s/ Christopher Lewis
|
|
11/1/2019
|
||
Christopher Lewis
|
|
|
Date
|
|
Senior Vice President, Human Resources
|
|
|
|
1.
|
Should my employment with The Mosaic Company terminate for reasons of cause or resignation within two years of my assignment start date, the following consequences will be agreed:
|
a.)
|
All assignment benefits (including allowances) will end on the date of termination or the last day the employee is in the Host Country;
|
b.)
|
The Mosaic Company will not pay for any repatriation expenses, including travel or moving expenses back to the home country.
|
2.
|
I authorize The Mosaic Company to withhold from any monies due to me at the time of termination necessary to satisfy this obligation, above those sums exempt from attachment under Federal and State laws.
|
PRINT NAME:
|
Corrine D. Ricard
|
|
|
|
|
|
|
|
|
SIGNATURE:
|
/s/ Corrine D. Ricard
|
DATE:
|
11/1/2019
|
|
|
|
|
|
|
On Each of
the Following Dates |
|
Number of RSUs
Earned and Vested |
_____________, ______
|
|
1/3 of total RSUs awarded
|
_____________, ______
|
|
1/3 of total RSUs awarded
|
_____________, ______
|
|
1/3 of total RSUs awarded
|
|
|
|
|
|
|
|
|
|
|
|
|
The Mosaic Company
3033 Campus Drive, Suite E490
Plymouth, MN 55441
www.mosaicco.com
|
FOR IMMEDIATE RELEASE
|
|
|
|
|
|
|
|
|
|
Media
Ben Pratt
The Mosaic Company
813-775-4206
benjamin.pratt@mosaicco.com
|
|
Investors
Laura Gagnon
The Mosaic Company
813-775-4214
investor@mosaicco.com
|
|
|
•
|
The company accelerated development of the Esterhazy K3 potash mine by an additional year, allowing the closure of the K1 and K2 shafts and elimination of brine management costs by mid-2022, as well as lower cost of production.
|
•
|
The company expects to exceed its previously announced synergy target for Mosaic Fertilizantes of $275 million in 2019, by up to $50 million. In addition, the company announced a new target of $200 million in incremental annual EBITDA growth through ongoing business transformation efforts beginning in 2020 and ending by 2022.
|
(1)
|
See “Non-GAAP Financial Measures” for additional information and reconciliation.
|
•
|
Year-to-date, Mosaic has repurchased 7.1 million shares of its common stock for $150 million. During the third quarter, the company repurchased 5.8 million shares for $125 million. The company previously announced plans to repurchase up to $250 million of its common stock under an existing share repurchase authorization.
|
•
|
Mosaic Fertilizantes completed tailings dam remediation activities and returned the Tapira and Araxá phosphate mines in Brazil to full production in September, a month ahead of the original schedule announced in March. All necessary activities to comply with the new tailings dam requirements in Brazil are now complete and the company received new required safety certifications as of September 2019 to continue full operations.
|
•
|
The company revised its full-year adjusted EBITDA(1) guidance to $1.4 to $1.5 billion and adjusted EPS(1) guidance to $0.50 to $0.60, primarily reflecting the impact of historically low potash sales volumes due to delays in Canpotex shipments to India and China, and expectations that phosphates margins and pricing remain consistent with September 2019 levels, $10 to $15 per tonne lower than the third quarter 2019 average.
|
•
|
The Colonsay, Saskatchewan potash mine was temporarily idled in August. In the fourth quarter of 2019, the Esterhazy, Saskatchewan potash mine will be temporarily idled, bringing the company’s total 2019 potash curtailment to 600,000 tonnes. The curtailment is not expected to impact the pace of development at the Esterhazy K3 mine project.
|
•
|
On October 1, the company announced that it would reduce phosphates production by approximately 500,000 tonnes in 2019 by temporarily idling its operations in Louisiana.
|
•
|
These actions are expected to accelerate the reduction of fertilizer inventories remaining after a weak spring application season in the U.S. All three facilities are available to resume production when demand improves.
|
(1)
|
See “Non-GAAP Financial Measures” for additional information and reconciliation.
|
Potash Results
|
3Q 2019
|
2Q 2019
|
3Q 2018
|
Sales Volumes million tonnes
|
2.3
|
2.2
|
2.4
|
Gross Margin (GAAP) per tonne
|
$68
|
$84
|
$66
|
Adjusted Gross Margin (non-GAAP) per tonne(1)
|
$73
|
$84
|
$66
|
Mosaic Fertilizantes Results*
|
3Q 2019
|
2Q 2019
|
3Q 2018
|
Sales Volumes million tonnes
|
3.4
|
2.1
|
3.6
|
Gross Margin (GAAP) per tonne
|
$39
|
$17
|
$42
|
Phosphates Results*
|
3Q 2019
|
2Q 2019
|
3Q 2018
|
Sales Volumes million tonnes
|
2.2
|
2.2
|
2.2
|
Gross Margin (GAAP) per tonne
|
$(10)
|
$(7)
|
$80
|
Adjusted Gross Margin (non-GAAP) per tonne(1)
|
$(6)
|
$(5)
|
$80
|
$ in billions except per share
|
2019 Guidance
|
Reported YTD 9/30/2019
|
Adjusted EBITDA(1)
|
$1.4 - $1.5
|
$1.145
|
Adjusted earnings per share(1)
|
$0.50 - $0.60
|
$0.45
|
Capital Expenditures
|
~$1.1
|
$0.931
|
In Millions*
|
Full-Year 2019 Assumptions
|
Reported YTD 9/30/2019
|
Potash tonnes sold
|
8.0 - 8.2
|
6.3
|
Phosphates tonnes sold
|
8.3 - 8.5
|
6.2
|
Mosaic Fertilizantes tonnes sold
|
9.3 - 9.5
|
7.1
|
SG&A Expenses
|
~ $340
|
$250
|
|
Sales Volumes
millions of tonnes*
|
Adjusted Gross Margin(1)
|
Potash
|
2.2 - 2.4
|
$60 - $70 per tonne
|
Phosphates
|
2.2 - 2.4
|
$5 - $15 per tonne
|
Mosaic Fertilizantes
|
3.6 - 3.8
|
$30 - $40 per tonne
|
Corporate and Other
|
|
$10 - $20 million
|
|
|
|
|
|
|
Amount
|
|
Tax effect
|
|
EPS impact
|
||||||
Description
|
|
Segment
|
|
Line item
|
|
(in millions)
|
|
(in millions)
|
|
(per basic share)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
|
Consolidated
|
|
Foreign currency transaction gain (loss)
|
|
$
|
(54
|
)
|
|
$
|
16
|
|
|
$
|
(0.10
|
)
|
Unrealized gain (loss) on derivatives
|
|
Corporate and Other
|
|
Cost of goods sold
|
|
(7
|
)
|
|
2
|
|
|
(0.01
|
)
|
|||
Louisiana gypstack costs
|
|
Phosphates
|
|
Cost of goods sold
|
|
(7
|
)
|
|
2
|
|
|
(0.01
|
)
|
|||
Integration costs
|
|
Corporate and Other
|
|
Other operating income (expense)
|
|
(2
|
)
|
|
1
|
|
|
—
|
|
|||
Plant City closure costs
|
|
Phosphates
|
|
Other operating income (expense)
|
|
15
|
|
|
(4
|
)
|
|
0.03
|
|
|||
ARO adjustment
|
|
Phosphates
|
|
Other operating income (expense)
|
|
(31
|
)
|
|
9
|
|
|
(0.06
|
)
|
|||
Discrete tax items
|
|
Consolidated
|
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(16
|
)
|
|
(0.05
|
)
|
|||
ARO adjustment
|
|
Mosaic Fertilizantes
|
|
Other operating income (expense)
|
|
4
|
|
|
(1
|
)
|
|
0.01
|
|
|||
Realized gain on RCRA Trust Securities
|
|
Phosphates
|
|
Other non-operating income (expense)
|
|
13
|
|
|
(4
|
)
|
|
0.02
|
|
|||
Accelerated depreciation
|
|
Potash
|
|
Cost of goods sold
|
|
(12
|
)
|
|
4
|
|
|
(0.02
|
)
|
|||
Total Notable Items
|
|
|
|
|
|
$
|
(81
|
)
|
|
$
|
9
|
|
|
$
|
(0.19
|
)
|
|
|
|
|
|
|
Amount
|
|
Tax effect
|
|
EPS impact
|
||||||
Description
|
|
Segment
|
|
Line item
|
|
(in millions)
|
|
(in millions)
|
|
(per diluted share)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
|
Consolidated
|
|
Foreign currency transaction gain (loss)
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Unrealized gain (loss) on derivatives
|
|
Corporate and Other
|
|
Cost of goods sold
|
|
11
|
|
|
(2
|
)
|
|
0.02
|
|
|||
Integration costs
|
|
Corporate and Other
|
|
Other operating income (expense)
|
|
(3
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Costs to capture synergies
|
|
Mosaic Fertilizantes
|
|
Other operating income (expense)
|
|
(4
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Realized loss on RCRA Trust securities
|
|
Phosphates
|
|
Other non-operating income (expense)
|
|
(7
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Discrete tax items
|
|
Consolidated
|
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(29
|
)
|
|
(0.08
|
)
|
|||
Earn-out obligation
|
|
Corporate and Other
|
|
Other operating income (expense)
|
|
(8
|
)
|
|
—
|
|
|
(0.02
|
)
|
|||
Total Notable Items
|
|
|
|
|
|
$
|
(13
|
)
|
|
$
|
(28
|
)
|
|
$
|
(0.11
|
)
|
|
|
|
The Mosaic Company
|
|
(unaudited)
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net sales
|
|
$
|
2,753.4
|
|
|
$
|
2,928.1
|
|
|
$
|
6,830.0
|
|
|
$
|
7,066.8
|
|
Cost of goods sold
|
|
2,473.5
|
|
|
2,432.6
|
|
|
6,013.4
|
|
|
6,034.6
|
|
||||
Gross margin
|
|
279.9
|
|
|
495.5
|
|
|
816.6
|
|
|
1,032.2
|
|
||||
Selling, general and administrative expenses
|
|
78.2
|
|
|
78.5
|
|
|
249.8
|
|
|
251.4
|
|
||||
Plant City closure (benefit) costs
|
|
(15.6
|
)
|
|
—
|
|
|
353.8
|
|
|
—
|
|
||||
Other operating expense
|
|
77.8
|
|
|
23.7
|
|
|
113.3
|
|
|
110.5
|
|
||||
Operating earnings
|
|
139.5
|
|
|
393.3
|
|
|
99.7
|
|
|
670.3
|
|
||||
Interest expense, net
|
|
(43.2
|
)
|
|
(40.9
|
)
|
|
(136.2
|
)
|
|
(135.4
|
)
|
||||
Foreign currency transaction (loss)
|
|
(53.8
|
)
|
|
(2.2
|
)
|
|
(10.4
|
)
|
|
(113.1
|
)
|
||||
Other income (expense)
|
|
9.7
|
|
|
(7.6
|
)
|
|
4.9
|
|
|
(15.6
|
)
|
||||
Earnings (loss) from consolidated companies before income taxes
|
|
52.2
|
|
|
342.6
|
|
|
(42.0
|
)
|
|
406.2
|
|
||||
Provision for income taxes
|
|
69.2
|
|
|
90.6
|
|
|
64.1
|
|
|
44.4
|
|
||||
(Loss) earnings from consolidated companies
|
|
(17.0
|
)
|
|
252.0
|
|
|
(106.1
|
)
|
|
361.8
|
|
||||
Equity in net (loss) of nonconsolidated companies
|
|
(23.0
|
)
|
|
(2.3
|
)
|
|
(34.3
|
)
|
|
(3.9
|
)
|
||||
Net (loss) earnings including noncontrolling interests
|
|
(40.0
|
)
|
|
249.7
|
|
|
(140.4
|
)
|
|
357.9
|
|
||||
Less: Net gain attributable to noncontrolling interests
|
|
4.1
|
|
|
2.2
|
|
|
6.0
|
|
|
0.2
|
|
||||
Net (loss) earnings attributable to Mosaic
|
|
$
|
(44.1
|
)
|
|
$
|
247.5
|
|
|
$
|
(146.4
|
)
|
|
$
|
357.7
|
|
Diluted net (loss) earnings per share attributable to Mosaic
|
|
$
|
(0.11
|
)
|
|
$
|
0.64
|
|
|
$
|
(0.38
|
)
|
|
$
|
0.93
|
|
Diluted weighted average number of shares outstanding
|
|
385.0
|
|
|
387.5
|
|
|
385.5
|
|
|
386.1
|
|
The Mosaic Company
|
|
(unaudited)
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
||||
Current assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
641.1
|
|
|
$
|
847.7
|
|
Receivables, net
|
|
801.4
|
|
|
838.5
|
|
||
Inventories
|
|
2,294.3
|
|
|
2,270.2
|
|
||
Other current assets
|
|
388.5
|
|
|
280.6
|
|
||
Total current assets
|
|
4,125.3
|
|
|
4,237.0
|
|
||
Property, plant and equipment, net
|
|
11,943.4
|
|
|
11,746.5
|
|
||
Investments in nonconsolidated companies
|
|
787.5
|
|
|
826.6
|
|
||
Goodwill
|
|
1,731.8
|
|
|
1,707.5
|
|
||
Deferred income taxes
|
|
371.4
|
|
|
343.8
|
|
||
Other assets
|
|
1,480.7
|
|
|
1,257.8
|
|
||
Total assets
|
|
$
|
20,440.1
|
|
|
$
|
20,119.2
|
|
Liabilities and Equity
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Short-term debt
|
|
$
|
88.0
|
|
|
$
|
11.5
|
|
Current maturities of long-term debt
|
|
42.9
|
|
|
26.0
|
|
||
Structured accounts payable arrangements
|
|
692.0
|
|
|
572.8
|
|
||
Accounts payable
|
|
766.1
|
|
|
780.9
|
|
||
Accrued liabilities
|
|
1,135.5
|
|
|
1,092.5
|
|
||
Total current liabilities
|
|
2,724.5
|
|
|
2,483.7
|
|
||
Long-term debt, less current maturities
|
|
4,533.2
|
|
|
4,491.5
|
|
||
Deferred income taxes
|
|
1,150.8
|
|
|
1,080.6
|
|
||
Other noncurrent liabilities
|
|
1,720.4
|
|
|
1,458.7
|
|
||
Equity:
|
|
|
|
|
||||
Preferred Stock, $0.01 par value, 15,000,000 shares authorized, none issued and outstanding as of September 30, 2019 and December 31, 2018
|
|
—
|
|
|
—
|
|
||
Common Stock, $0.01 par value, 1,000,000,000 shares authorized, 389,643,771 shares issued and 380,045,964 shares outstanding as of September 30, 2019, 389,242,360 shares issued and 385,470,085 shares outstanding as of December 31, 2018
|
|
3.8
|
|
|
3.8
|
|
||
Capital in excess of par value
|
|
881.3
|
|
|
985.9
|
|
||
Retained earnings
|
|
10,880.7
|
|
|
11,064.7
|
|
||
Accumulated other comprehensive loss
|
|
(1,665.4
|
)
|
|
(1,657.1
|
)
|
||
Total Mosaic stockholders' equity
|
|
10,100.4
|
|
|
10,397.3
|
|
||
Noncontrolling interests
|
|
210.8
|
|
|
207.4
|
|
||
Total equity
|
|
10,311.2
|
|
|
10,604.7
|
|
||
Total liabilities and equity
|
|
$
|
20,440.1
|
|
|
$
|
20,119.2
|
|
|
|
|
The Mosaic Company
|
|
(unaudited)
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Cash Flows from Operating Activities:
|
|
|
|
|
||||||||||||
Net cash provided by operating activities
|
|
$
|
486.0
|
|
|
$
|
523.8
|
|
|
$
|
817.8
|
|
|
$
|
1,259.8
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
||||||||
Capital expenditures
|
|
(322.3
|
)
|
|
(241.0
|
)
|
|
(931.1
|
)
|
|
(665.4
|
)
|
||||
Purchases of available-for-sale securities - restricted
|
|
(250.1
|
)
|
|
(228.5
|
)
|
|
(484.3
|
)
|
|
(486.1
|
)
|
||||
Proceeds from sale of available-for-sale securities - restricted
|
|
246.4
|
|
|
221.1
|
|
|
468.2
|
|
|
470.5
|
|
||||
Investments in consolidated affiliate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.6
|
)
|
||||
Proceeds from sale of fixed assets
|
|
—
|
|
|
9.3
|
|
|
—
|
|
|
9.3
|
|
||||
Acquisition, net of cash acquired
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(985.3
|
)
|
||||
Purchase of assets
|
|
—
|
|
|
—
|
|
|
(55.1
|
)
|
|
—
|
|
||||
Purchases of held-to-maturity securities
|
|
(1.5
|
)
|
|
—
|
|
|
(14.5
|
)
|
|
—
|
|
||||
Proceeds from sale of held-to-maturity securities
|
|
—
|
|
|
—
|
|
|
2.3
|
|
|
—
|
|
||||
Other
|
|
1.0
|
|
|
(4.7
|
)
|
|
0.4
|
|
|
(0.3
|
)
|
||||
Net cash used in investing activities
|
|
(326.5
|
)
|
|
(243.8
|
)
|
|
(1,014.1
|
)
|
|
(1,660.9
|
)
|
||||
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
||||||||
Payments of short-term debt
|
|
(119.0
|
)
|
|
(31.2
|
)
|
|
(441.7
|
)
|
|
(120.1
|
)
|
||||
Proceeds from issuance of short-term debt
|
|
116.8
|
|
|
38.0
|
|
|
521.3
|
|
|
145.2
|
|
||||
Payments of structured accounts payable arrangements
|
|
(164.4
|
)
|
|
(144.2
|
)
|
|
(762.5
|
)
|
|
(582.4
|
)
|
||||
Proceeds from structured accounts payable arrangements
|
|
419.8
|
|
|
259.2
|
|
|
865.2
|
|
|
590.2
|
|
||||
Payments of long-term debt
|
|
(11.5
|
)
|
|
(408.5
|
)
|
|
(32.9
|
)
|
|
(722.4
|
)
|
||||
Proceeds from issuance of long-term debt
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
39.3
|
|
||||
Repurchases of stock
|
|
(117.1
|
)
|
|
—
|
|
|
(117.1
|
)
|
|
—
|
|
||||
Cash dividends paid
|
|
(19.3
|
)
|
|
(9.7
|
)
|
|
(48.2
|
)
|
|
(28.9
|
)
|
||||
Other
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.4
|
)
|
|
(0.5
|
)
|
||||
Net cash provided by (used in) financing activities
|
|
105.2
|
|
|
(296.4
|
)
|
|
(16.3
|
)
|
|
(679.6
|
)
|
||||
Effect of exchange rate changes on cash
|
|
(24.2
|
)
|
|
(11.2
|
)
|
|
0.1
|
|
|
(62.8
|
)
|
||||
Net change in cash, cash equivalents and restricted cash
|
|
240.5
|
|
|
(27.6
|
)
|
|
(212.5
|
)
|
|
(1,143.5
|
)
|
||||
Cash, cash equivalents and restricted cash - beginning of period
|
|
418.0
|
|
|
1,078.5
|
|
|
871.0
|
|
|
2,194.4
|
|
||||
Cash, cash equivalents and restricted cash - end of period
|
|
$
|
658.5
|
|
|
$
|
1,050.9
|
|
|
$
|
658.5
|
|
|
$
|
1,050.9
|
|
Reconciliation of cash, cash equivalents and restricted cash reported within the unaudited condensed consolidated balance sheets to the unaudited condensed consolidated statements of cash flows:
|
|
|
|
|
|
|
||||
Cash and cash equivalents
|
|
|
|
$
|
641.1
|
|
|
$
|
1,029.9
|
|
Restricted cash in other current assets
|
|
|
|
8.6
|
|
|
8.2
|
|
||
Restricted cash in other assets
|
|
|
|
8.8
|
|
|
12.8
|
|
||
Total cash, cash equivalents and restricted cash shown in the unaudited condensed consolidated statement of cash flows
|
|
|
|
$
|
658.5
|
|
|
$
|
1,050.9
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net (loss) earnings attributable to Mosaic
|
|
$
|
(44.1
|
)
|
|
$
|
247.5
|
|
|
$
|
(146.4
|
)
|
|
$
|
357.7
|
|
Basic weighted average number of shares outstanding
|
|
385.0
|
|
|
385.5
|
|
|
385.5
|
|
|
384.5
|
|
||||
Dilutive impact of share-based awards
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
1.6
|
|
||||
Diluted weighted average number of shares outstanding
|
|
385.0
|
|
|
387.5
|
|
|
385.5
|
|
|
386.1
|
|
||||
Basic net (loss) earnings per share attributable to Mosaic
|
|
$
|
(0.11
|
)
|
|
$
|
0.64
|
|
|
$
|
(0.38
|
)
|
|
$
|
0.93
|
|
Diluted net (loss) earnings per share attributable to Mosaic
|
|
$
|
(0.11
|
)
|
|
$
|
0.64
|
|
|
$
|
(0.38
|
)
|
|
$
|
0.93
|
|
|
|
|
|
|
|
|
|
|
||||||||
Notable items impact on earnings per share
|
|
$
|
0.19
|
|
|
$
|
0.11
|
|
|
$
|
0.82
|
|
|
$
|
0.42
|
|
Adjusted earnings per share
|
|
$
|
0.08
|
|
|
$
|
0.75
|
|
|
$
|
0.45
|
|
|
$
|
1.35
|
|
|
|
|
|
|
|
|
|
|
||||||||
Certain tax accruals
|
|
$
|
0.10
|
|
|
$
|
—
|
|
|
$
|
0.10
|
|
|
$
|
—
|
|
Increase in Brazil legal accruals
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
Run rate earnings per share
|
|
$
|
0.20
|
|
|
$
|
—
|
|
|
$
|
0.57
|
|
|
$
|
—
|
|
|
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Q4 2018
|
Q1 2019
|
Q2 2019
|
Q3 2019
|
||||||||||||||||
Consolidated data (in millions, except per share)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Diluted net earnings (loss) per share
|
$
|
(1.23
|
)
|
$
|
0.11
|
|
$
|
0.18
|
|
$
|
0.64
|
|
$
|
0.29
|
|
$
|
0.34
|
|
$
|
(0.60
|
)
|
$
|
(0.11
|
)
|
Notable items impact on earnings per share(a)
|
(1.57
|
)
|
(0.09
|
)
|
(0.22
|
)
|
(0.11
|
)
|
(0.48
|
)
|
0.09
|
|
(0.72
|
)
|
(0.19
|
)
|
||||||||
Adjusted diluted net earnings per share(a)
|
$
|
0.34
|
|
$
|
0.20
|
|
$
|
0.40
|
|
$
|
0.75
|
|
$
|
0.77
|
|
$
|
0.25
|
|
$
|
0.12
|
|
$
|
0.08
|
|
Diluted weighted average # of shares outstanding
|
351.0
|
|
384.1
|
|
387.2
|
|
387.5
|
|
387.6
|
|
387.4
|
|
385.8
|
|
385.0
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total Net Sales
|
$
|
2,092
|
|
$
|
1,934
|
|
$
|
2,205
|
|
$
|
2,928
|
|
$
|
2,521
|
|
$
|
1,900
|
|
$
|
2,177
|
|
$
|
2,753
|
|
Cost of goods sold
|
1,812
|
|
1,691
|
|
1,910
|
|
2,432
|
|
2,055
|
|
1,590
|
|
1,950
|
|
2,473
|
|
||||||||
Gross Margin
|
$
|
280
|
|
$
|
243
|
|
$
|
295
|
|
$
|
496
|
|
$
|
466
|
|
$
|
310
|
|
$
|
227
|
|
$
|
280
|
|
SG&A
|
83
|
|
94
|
|
79
|
|
79
|
|
90
|
|
94
|
|
78
|
|
78
|
|
||||||||
Other operating (income) expense(t)
|
70
|
|
68
|
|
20
|
|
24
|
|
118
|
|
14
|
|
391
|
|
62
|
|
||||||||
Operating earnings
|
$
|
127
|
|
$
|
81
|
|
$
|
196
|
|
$
|
393
|
|
$
|
258
|
|
$
|
202
|
|
$
|
(242
|
)
|
$
|
140
|
|
Interest expense, net
|
(40
|
)
|
(49
|
)
|
(45
|
)
|
(41
|
)
|
(31
|
)
|
(47
|
)
|
(46
|
)
|
(43
|
)
|
||||||||
Consolidated foreign currency gain/(loss)
|
(27
|
)
|
(32
|
)
|
(79
|
)
|
(2
|
)
|
(79
|
)
|
23
|
|
21
|
|
(54
|
)
|
||||||||
Earnings from consolidated companies before income taxes
|
59
|
|
(7
|
)
|
70
|
|
342
|
|
145
|
|
176
|
|
(271
|
)
|
52
|
|
||||||||
Provision for (benefit from) income taxes
|
490
|
|
(50
|
)
|
4
|
|
91
|
|
33
|
|
46
|
|
(52
|
)
|
69
|
|
||||||||
Earnings (loss) from consolidated companies
|
$
|
(431
|
)
|
$
|
43
|
|
$
|
66
|
|
$
|
251
|
|
$
|
112
|
|
$
|
130
|
|
$
|
(219
|
)
|
$
|
(17
|
)
|
Equity in net earnings (loss) of nonconsolidated companies
|
1
|
|
(3
|
)
|
2
|
|
(2
|
)
|
(1
|
)
|
—
|
|
(11
|
)
|
(23
|
)
|
||||||||
Less: Net earnings (loss) attributable to noncontrolling interests
|
1
|
|
(2
|
)
|
—
|
|
2
|
|
(1
|
)
|
(1
|
)
|
3
|
|
4
|
|
||||||||
Net earnings (loss) attributable to Mosaic
|
$
|
(431
|
)
|
$
|
42
|
|
$
|
68
|
|
$
|
247
|
|
$
|
112
|
|
$
|
131
|
|
$
|
(233
|
)
|
$
|
(44
|
)
|
After tax Notable items included in earnings
|
$
|
(550
|
)
|
$
|
(35
|
)
|
$
|
(86
|
)
|
$
|
(41
|
)
|
$
|
(185
|
)
|
$
|
33
|
|
$
|
(277
|
)
|
$
|
(72
|
)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross Margin Rate
|
13
|
%
|
13
|
%
|
13
|
%
|
17
|
%
|
18
|
%
|
16
|
%
|
10
|
%
|
10
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Effective Tax Rate (including discrete tax)
|
828
|
%
|
714
|
%
|
5
|
%
|
26
|
%
|
23
|
%
|
26
|
%
|
19
|
%
|
133
|
%
|
||||||||
Discrete Tax benefit (expense)
|
$
|
(463
|
)
|
$
|
48
|
|
$
|
13
|
|
$
|
(29
|
)
|
$
|
(33
|
)
|
$
|
—
|
|
$
|
(10
|
)
|
$
|
(16
|
)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Depreciation, Depletion and Amortization
|
$
|
172
|
|
$
|
217
|
|
$
|
217
|
|
$
|
215
|
|
$
|
235
|
|
$
|
218
|
|
$
|
221
|
|
$
|
211
|
|
Accretion Expense
|
$
|
6
|
|
$
|
12
|
|
$
|
12
|
|
$
|
13
|
|
$
|
11
|
|
$
|
15
|
|
$
|
13
|
|
$
|
16
|
|
Share-Based Compensation Expense
|
$
|
3
|
|
$
|
15
|
|
$
|
7
|
|
$
|
3
|
|
$
|
2
|
|
$
|
15
|
|
$
|
7
|
|
$
|
2
|
|
Notable Items
|
$
|
95
|
|
$
|
115
|
|
$
|
128
|
|
$
|
13
|
|
$
|
176
|
|
$
|
(42
|
)
|
$
|
347
|
|
$
|
69
|
|
Adjusted EBITDA(b)
|
$
|
375
|
|
$
|
399
|
|
$
|
480
|
|
$
|
622
|
|
$
|
603
|
|
$
|
430
|
|
$
|
349
|
|
$
|
366
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
411
|
|
$
|
(71
|
)
|
$
|
807
|
|
$
|
524
|
|
$
|
150
|
|
$
|
(176
|
)
|
$
|
507
|
|
$
|
486
|
|
Cash paid for interest (net of amount capitalized)
|
57
|
|
11
|
|
78
|
|
9
|
|
76
|
|
11
|
|
92
|
|
14
|
|
||||||||
Cash paid for income taxes (net of refunds)
|
(53
|
)
|
13
|
|
14
|
|
(13
|
)
|
(48
|
)
|
94
|
|
10
|
|
11
|
|
||||||||
Net cash used in investing activities
|
$
|
(25
|
)
|
$
|
(1,220
|
)
|
$
|
(197
|
)
|
$
|
(244
|
)
|
$
|
(284
|
)
|
$
|
(329
|
)
|
$
|
(359
|
)
|
$
|
(327
|
)
|
Capital expenditures
|
(230
|
)
|
(223
|
)
|
(201
|
)
|
(241
|
)
|
(289
|
)
|
(314
|
)
|
(295
|
)
|
(322
|
)
|
||||||||
Net cash (used in) provided by financing activities
|
$
|
1,090
|
|
$
|
(213
|
)
|
$
|
(170
|
)
|
$
|
(297
|
)
|
$
|
(45
|
)
|
$
|
22
|
|
$
|
(143
|
)
|
$
|
105
|
|
Cash dividends paid
|
(9
|
)
|
(10
|
)
|
(10
|
)
|
(10
|
)
|
(10
|
)
|
(10
|
)
|
(19
|
)
|
(19
|
)
|
||||||||
Effect of exchange rate changes on cash
|
$
|
(8
|
)
|
$
|
13
|
|
$
|
(65
|
)
|
$
|
(11
|
)
|
$
|
(1
|
)
|
$
|
14
|
|
$
|
11
|
|
$
|
(24
|
)
|
Net change in cash and cash equivalents
|
$
|
1,468
|
|
$
|
(1,491
|
)
|
$
|
375
|
|
$
|
(28
|
)
|
$
|
(180
|
)
|
$
|
(469
|
)
|
$
|
16
|
|
$
|
240
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Short-term debt
|
$
|
6
|
|
$
|
72
|
|
$
|
20
|
|
$
|
26
|
|
$
|
12
|
|
$
|
168
|
|
$
|
94
|
|
$
|
88
|
|
Long-term debt (including current portion)
|
5,222
|
|
5,074
|
|
4,998
|
|
4,584
|
|
4,518
|
|
4,574
|
|
4,585
|
|
4,576
|
|
||||||||
Cash & cash equivalents
|
2,154
|
|
659
|
|
1,035
|
|
1,030
|
|
848
|
|
385
|
|
402
|
|
641
|
|
||||||||
Net debt
|
$
|
3,074
|
|
$
|
4,487
|
|
$
|
3,983
|
|
$
|
3,580
|
|
$
|
3,682
|
|
$
|
4,357
|
|
$
|
4,277
|
|
$
|
4,023
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Segment Contributions (in millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Phosphates
|
$
|
997
|
|
$
|
866
|
|
$
|
1,053
|
|
$
|
1,041
|
|
$
|
926
|
|
$
|
806
|
|
$
|
917
|
|
$
|
820
|
|
Potash
|
496
|
|
404
|
|
569
|
|
609
|
|
592
|
|
504
|
|
599
|
|
616
|
|
||||||||
Mosaic Fertilizantes
|
520
|
|
665
|
|
713
|
|
1,400
|
|
969
|
|
698
|
|
833
|
|
1,388
|
|
||||||||
Corporate and Other(c)
|
79
|
|
(1
|
)
|
(130
|
)
|
(122
|
)
|
34
|
|
(108
|
)
|
(172
|
)
|
(71
|
)
|
||||||||
Total net sales
|
$
|
2,092
|
|
$
|
1,934
|
|
$
|
2,205
|
|
$
|
2,928
|
|
$
|
2,521
|
|
$
|
1,900
|
|
$
|
2,177
|
|
$
|
2,753
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Phosphates
|
$
|
71
|
|
$
|
78
|
|
$
|
142
|
|
$
|
170
|
|
$
|
83
|
|
$
|
44
|
|
$
|
(393
|
)
|
$
|
(70
|
)
|
Potash
|
97
|
|
92
|
|
121
|
|
149
|
|
149
|
|
176
|
|
174
|
|
148
|
|
||||||||
Mosaic Fertilizantes
|
10
|
|
13
|
|
17
|
|
123
|
|
85
|
|
27
|
|
2
|
|
98
|
|
||||||||
Corporate and Other(c)
|
(51
|
)
|
(102
|
)
|
(84
|
)
|
(49
|
)
|
(59
|
)
|
(45
|
)
|
(25
|
)
|
(36
|
)
|
||||||||
Consolidated operating earnings (loss)
|
$
|
127
|
|
$
|
81
|
|
$
|
196
|
|
$
|
393
|
|
$
|
258
|
|
$
|
202
|
|
$
|
(242
|
)
|
$
|
140
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Phosphates(d)
|
2,496
|
|
1,945
|
|
2,302
|
|
2,235
|
|
1,876
|
|
1,790
|
|
2,184
|
|
2,194
|
|
||||||||
Potash(d)
|
2,217
|
|
1,690
|
|
2,364
|
|
2,428
|
|
2,301
|
|
1,861
|
|
2,163
|
|
2,321
|
|
||||||||
Mosaic Fertilizantes
|
1,399
|
|
1,584
|
|
1,846
|
|
3,595
|
|
2,108
|
|
1,528
|
|
2,101
|
|
3,424
|
|
||||||||
Corporate and Other
|
497
|
|
266
|
|
348
|
|
311
|
|
438
|
|
249
|
|
333
|
|
348
|
|
||||||||
Total finished product tonnes sold ('000 tonnes)
|
6,609
|
|
5,485
|
|
6,860
|
|
8,569
|
|
6,723
|
|
5,428
|
|
6,781
|
|
8,287
|
|
||||||||
Percent specialty(e)
|
18
|
%
|
22
|
%
|
25
|
%
|
26
|
%
|
23
|
%
|
21
|
%
|
27
|
%
|
24
|
%
|
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Q4 2018
|
Q1 2019
|
Q2 2019
|
Q3 2019
|
||||||||||||||||
Net Sales and Gross Margin (in millions, except per tonne)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Segment income statement
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Sales
|
$
|
997
|
|
$
|
866
|
|
$
|
1,053
|
|
$
|
1,041
|
|
$
|
926
|
|
$
|
806
|
|
$
|
917
|
|
$
|
820
|
|
Cost of Goods Sold
|
864
|
|
769
|
|
899
|
|
861
|
|
775
|
|
751
|
|
929
|
|
839
|
|
||||||||
Gross Margin
|
$
|
133
|
|
$
|
97
|
|
$
|
154
|
|
$
|
180
|
|
$
|
151
|
|
$
|
55
|
|
$
|
(12
|
)
|
$
|
(19
|
)
|
Notable Items Included in Gross Margin
|
—
|
|
(15
|
)
|
(6
|
)
|
—
|
|
—
|
|
(9
|
)
|
(5
|
)
|
(7
|
)
|
||||||||
Adjusted Gross Margin(b)
|
$
|
133
|
|
$
|
112
|
|
$
|
160
|
|
$
|
180
|
|
$
|
151
|
|
$
|
64
|
|
$
|
(7
|
)
|
$
|
(12
|
)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
SG&A
|
15
|
|
13
|
|
11
|
|
11
|
|
13
|
|
7
|
|
7
|
|
9
|
|
||||||||
Other operating (income) expense(r)
|
47
|
|
6
|
|
1
|
|
(1
|
)
|
55
|
|
4
|
|
374
|
|
42
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Earnings
|
$
|
71
|
|
$
|
78
|
|
$
|
142
|
|
$
|
170
|
|
$
|
83
|
|
$
|
44
|
|
$
|
(393
|
)
|
$
|
(70
|
)
|
Plus: Depreciation, Depletion and Amortization
|
89
|
|
99
|
|
102
|
|
101
|
|
101
|
|
103
|
|
105
|
|
109
|
|
||||||||
Plus: Accretion Expense
|
5
|
|
9
|
|
10
|
|
10
|
|
8
|
|
12
|
|
10
|
|
12
|
|
||||||||
Plus: Foreign Exchange Gain (Loss)
|
1
|
|
4
|
|
1
|
|
(1
|
)
|
7
|
|
2
|
|
(2
|
)
|
4
|
|
||||||||
Plus: Other Income (Expense)
|
(1
|
)
|
(5
|
)
|
(3
|
)
|
(7
|
)
|
—
|
|
1
|
|
—
|
|
12
|
|
||||||||
Plus: Equity in net earnings (loss) of nonconsolidated companies
|
1
|
|
(4
|
)
|
1
|
|
(2
|
)
|
(1
|
)
|
—
|
|
(12
|
)
|
(23
|
)
|
||||||||
Less: Earnings (loss) from Consolidated Noncontrolling Interests
|
2
|
|
(1
|
)
|
1
|
|
2
|
|
(1
|
)
|
1
|
|
5
|
|
5
|
|
||||||||
Plus: Notables Items
|
38
|
|
16
|
|
(1
|
)
|
8
|
|
41
|
|
7
|
|
371
|
|
6
|
|
||||||||
Adjusted EBITDA(b)
|
$
|
201
|
|
$
|
198
|
|
$
|
251
|
|
$
|
277
|
|
$
|
240
|
|
$
|
168
|
|
$
|
74
|
|
$
|
45
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital expenditures
|
$
|
110
|
|
$
|
100
|
|
$
|
92
|
|
$
|
103
|
|
$
|
119
|
|
$
|
120
|
|
$
|
122
|
|
$
|
124
|
|
Gross Margin $ / tonne of finished product
|
$
|
53
|
|
$
|
49
|
|
$
|
67
|
|
$
|
80
|
|
$
|
81
|
|
$
|
31
|
|
$
|
(7
|
)
|
$
|
(10
|
)
|
Adjusted Gross Margin $ / tonne of finished product
|
$
|
53
|
|
$
|
57
|
|
$
|
70
|
|
$
|
80
|
|
$
|
81
|
|
$
|
36
|
|
$
|
(5
|
)
|
$
|
(6
|
)
|
Gross margin as a percent of sales
|
13
|
%
|
11
|
%
|
15
|
%
|
17
|
%
|
16
|
%
|
7
|
%
|
(1
|
)%
|
(2
|
)%
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Freight included in finished goods (in millions)
|
$
|
107
|
|
$
|
77
|
|
$
|
100
|
|
$
|
92
|
|
$
|
86
|
|
$
|
74
|
|
$
|
91
|
|
$
|
86
|
|
Idle/Turnaround costs (excluding notable items)
|
$
|
27
|
|
$
|
27
|
|
$
|
24
|
|
$
|
35
|
|
$
|
47
|
|
$
|
37
|
|
$
|
43
|
|
$
|
18
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
||||||||||||||||
Sales volumes ('000 tonnes)(d)
|
|
|
|
|
|
|
|
|
||||||||||||||||
DAP/MAP
|
1,663
|
|
1,295
|
|
1,332
|
|
1,261
|
|
1,059
|
|
1,141
|
|
1,275
|
|
1,311
|
|
||||||||
Specialty(f)
|
833
|
|
650
|
|
970
|
|
974
|
|
817
|
|
649
|
|
909
|
|
883
|
|
||||||||
Total Finished Product(d)
|
2,496
|
|
1,945
|
|
2,302
|
|
2,235
|
|
1,876
|
|
1,790
|
|
2,184
|
|
2,194
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Average finished product selling price (destination)(g)
|
$
|
399
|
|
$
|
431
|
|
$
|
450
|
|
$
|
454
|
|
$
|
479
|
|
$
|
442
|
|
$
|
398
|
|
$
|
355
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Production Volumes ('000 tonnes)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total tonnes produced(h)
|
2,322
|
|
2,045
|
|
2,081
|
|
2,115
|
|
2,117
|
|
1,992
|
|
2,050
|
|
2,111
|
|
||||||||
Operating Rate(i)
|
79
|
%
|
84
|
%
|
86
|
%
|
87
|
%
|
87
|
%
|
82
|
%
|
85
|
%
|
87
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Realized costs ($/tonne)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Ammonia (tonne)(j)
|
$
|
298
|
|
$
|
344
|
|
$
|
325
|
|
$
|
329
|
|
$
|
343
|
|
$
|
352
|
|
$
|
337
|
|
$
|
306
|
|
Sulfur (long ton)(k)
|
$
|
97
|
|
$
|
128
|
|
$
|
139
|
|
$
|
137
|
|
$
|
149
|
|
$
|
153
|
|
$
|
138
|
|
$
|
119
|
|
Blended rock
|
$
|
55
|
|
$
|
55
|
|
$
|
59
|
|
$
|
57
|
|
$
|
59
|
|
$
|
61
|
|
$
|
63
|
|
$
|
65
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Phosphate cash conversion costs, production / tonne
|
$
|
64
|
|
$
|
64
|
|
$
|
64
|
|
$
|
63
|
|
$
|
61
|
|
$
|
63
|
|
$
|
67
|
|
$
|
65
|
|
U.S. mined rock costs, cash produced / tonne
|
$
|
35
|
|
$
|
35
|
|
$
|
36
|
|
$
|
40
|
|
$
|
43
|
|
$
|
43
|
|
$
|
40
|
|
$
|
41
|
|
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Q4 2018
|
Q1 2019
|
Q2 2019
|
Q3 2019
|
||||||||||||||||
Net Sales and Gross Margin (in millions, except per tonne)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Segment income statement
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Sales
|
$
|
496
|
|
$
|
404
|
|
$
|
569
|
|
$
|
609
|
|
$
|
592
|
|
$
|
504
|
|
$
|
599
|
|
$
|
616
|
|
Cost of Goods Sold
|
383
|
|
301
|
|
437
|
|
448
|
|
390
|
|
318
|
|
418
|
|
458
|
|
||||||||
Gross Margin
|
$
|
114
|
|
$
|
103
|
|
$
|
132
|
|
$
|
161
|
|
$
|
202
|
|
$
|
186
|
|
$
|
181
|
|
$
|
158
|
|
Notable Items Included in Gross Margin
|
—
|
|
(5
|
)
|
(4
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(12
|
)
|
||||||||
Adjusted Gross Margin(b)
|
$
|
114
|
|
$
|
108
|
|
$
|
136
|
|
$
|
161
|
|
$
|
202
|
|
$
|
186
|
|
$
|
181
|
|
$
|
170
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
SG&A
|
10
|
|
8
|
|
9
|
|
8
|
|
10
|
|
6
|
|
5
|
|
6
|
|
||||||||
Other operating (income) expense
|
7
|
|
3
|
|
2
|
|
4
|
|
43
|
|
4
|
|
2
|
|
4
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Earnings
|
$
|
97
|
|
$
|
92
|
|
$
|
121
|
|
$
|
149
|
|
$
|
149
|
|
$
|
176
|
|
$
|
174
|
|
$
|
148
|
|
Plus: Depreciation, Depletion and Amortization
|
72
|
|
76
|
|
73
|
|
73
|
|
80
|
|
78
|
|
79
|
|
63
|
|
||||||||
Plus: Accretion Expense
|
1
|
|
1
|
|
1
|
|
1
|
|
1
|
|
1
|
|
1
|
|
3
|
|
||||||||
Plus: Foreign Exchange Gain (Loss)
|
(13
|
)
|
(30
|
)
|
(23
|
)
|
22
|
|
(86
|
)
|
37
|
|
26
|
|
(20
|
)
|
||||||||
Plus: Other Income (Expense)
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
1
|
|
||||||||
Plus: Notable Items
|
13
|
|
35
|
|
27
|
|
(22
|
)
|
125
|
|
(37
|
)
|
(26
|
)
|
20
|
|
||||||||
Adjusted EBITDA(b)
|
$
|
170
|
|
$
|
174
|
|
$
|
199
|
|
$
|
223
|
|
$
|
270
|
|
$
|
256
|
|
$
|
254
|
|
$
|
215
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital expenditures
|
$
|
103
|
|
$
|
104
|
|
$
|
80
|
|
$
|
98
|
|
$
|
148
|
|
$
|
140
|
|
$
|
130
|
|
$
|
153
|
|
Gross Margin $ / tonne of finished product
|
$
|
51
|
|
$
|
61
|
|
$
|
56
|
|
$
|
66
|
|
$
|
88
|
|
$
|
100
|
|
$
|
84
|
|
$
|
68
|
|
Adjusted Gross Margin $ / tonne of finished product
|
$
|
51
|
|
$
|
64
|
|
$
|
58
|
|
$
|
66
|
|
$
|
88
|
|
$
|
100
|
|
$
|
84
|
|
$
|
73
|
|
Gross margin as a percent of sales
|
23
|
%
|
25
|
%
|
23
|
%
|
26
|
%
|
34
|
%
|
37
|
%
|
30
|
%
|
26
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Supplemental Cost Information
|
|
|
|
|
|
|
|
|
||||||||||||||||
Canadian resource taxes
|
$
|
19
|
|
$
|
26
|
|
$
|
34
|
|
$
|
41
|
|
$
|
59
|
|
$
|
47
|
|
$
|
56
|
|
$
|
58
|
|
Royalties
|
$
|
9
|
|
$
|
8
|
|
$
|
9
|
|
$
|
10
|
|
$
|
12
|
|
$
|
11
|
|
$
|
11
|
|
$
|
9
|
|
Brine inflow expenses(s)
|
$
|
36
|
|
$
|
39
|
|
$
|
39
|
|
$
|
37
|
|
$
|
39
|
|
$
|
36
|
|
$
|
36
|
|
$
|
32
|
|
Freight(l)
|
$
|
80
|
|
$
|
71
|
|
$
|
87
|
|
$
|
84
|
|
$
|
71
|
|
$
|
53
|
|
$
|
68
|
|
$
|
79
|
|
Idle/Turnaround costs (excluding notable items)
|
$
|
—
|
|
$
|
5
|
|
$
|
15
|
|
$
|
37
|
|
$
|
13
|
|
$
|
11
|
|
$
|
25
|
|
$
|
49
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
||||||||||||||||
Sales volumes ('000 tonnes)(d)
|
|
|
|
|
|
|
|
|
||||||||||||||||
MOP
|
2,026
|
|
1,525
|
|
2,125
|
|
2,187
|
|
2,143
|
|
1,729
|
|
1,919
|
|
2,099
|
|
||||||||
Specialty(m)
|
191
|
|
165
|
|
239
|
|
241
|
|
158
|
|
132
|
|
244
|
|
222
|
|
||||||||
Total Finished Product(d)
|
2,217
|
|
1,690
|
|
2,364
|
|
2,428
|
|
2,301
|
|
1,861
|
|
2,163
|
|
2,321
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Average finished product selling price (destination)(g)
|
$
|
224
|
|
$
|
239
|
|
$
|
241
|
|
$
|
251
|
|
$
|
257
|
|
$
|
271
|
|
$
|
277
|
|
$
|
266
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Production Volumes ('000 tonnes)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Production Volume
|
2,149
|
|
2,275
|
|
2,151
|
|
2,220
|
|
2,593
|
|
2,254
|
|
2,180
|
|
1,771
|
|
||||||||
Operating Rate
|
87
|
%
|
87
|
%
|
82
|
%
|
85
|
%
|
99
|
%
|
86
|
%
|
83
|
%
|
67
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
MOP cash costs of production including brine / production tonne(n)
|
$
|
87
|
|
$
|
86
|
|
$
|
85
|
|
$
|
79
|
|
$
|
72
|
|
$
|
84
|
|
$
|
83
|
|
$
|
97
|
|
MOP cash costs of brine management / production tonne
|
$
|
14
|
|
$
|
15
|
|
$
|
16
|
|
$
|
14
|
|
$
|
13
|
|
$
|
13
|
|
$
|
14
|
|
$
|
15
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Average CAD / USD
|
$
|
1.270
|
|
$
|
1.264
|
|
$
|
1.291
|
|
$
|
1.307
|
|
$
|
1.322
|
|
$
|
1.329
|
|
$
|
1.338
|
|
$
|
1.320
|
|
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Q4 2018
|
Q1 2019
|
Q2 2019
|
Q3 2019
|
||||||||||||||||
Net Sales and Gross Margin (in millions, except per tonne)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Segment income statement
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Sales
|
$
|
520
|
|
$
|
665
|
|
$
|
713
|
|
$
|
1,400
|
|
$
|
969
|
|
$
|
698
|
|
$
|
833
|
|
$
|
1,388
|
|
Cost of Goods Sold
|
487
|
|
606
|
|
660
|
|
1,248
|
|
851
|
|
646
|
|
798
|
|
1,256
|
|
||||||||
Gross Margin
|
$
|
32
|
|
$
|
59
|
|
$
|
53
|
|
$
|
152
|
|
$
|
118
|
|
$
|
52
|
|
$
|
35
|
|
$
|
132
|
|
Notable Items Included in Gross Margin
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Adjusted Gross Margin(b)
|
$
|
32
|
|
$
|
59
|
|
$
|
53
|
|
$
|
152
|
|
$
|
118
|
|
$
|
52
|
|
$
|
35
|
|
$
|
132
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
SG&A
|
22
|
|
21
|
|
26
|
|
23
|
|
24
|
|
22
|
|
22
|
|
23
|
|
||||||||
Other operating (income) expense
|
1
|
|
25
|
|
10
|
|
6
|
|
9
|
|
3
|
|
11
|
|
11
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Earnings
|
$
|
10
|
|
$
|
13
|
|
$
|
17
|
|
$
|
123
|
|
$
|
85
|
|
$
|
27
|
|
$
|
2
|
|
$
|
98
|
|
Plus: Depreciation, Depletion and Amortization
|
4
|
|
37
|
|
37
|
|
36
|
|
49
|
|
32
|
|
32
|
|
34
|
|
||||||||
Plus: Accretion Expense
|
—
|
|
2
|
|
1
|
|
2
|
|
2
|
|
2
|
|
2
|
|
1
|
|
||||||||
Plus: Foreign Exchange Gain (Loss)
|
(19
|
)
|
(5
|
)
|
(57
|
)
|
(21
|
)
|
(2
|
)
|
(9
|
)
|
(3
|
)
|
(39
|
)
|
||||||||
Plus: Other Income (Expense)
|
(1
|
)
|
—
|
|
(1
|
)
|
(1
|
)
|
1
|
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
||||||||
Less: Earnings from Consolidated Noncontrolling Interests
|
1
|
|
—
|
|
—
|
|
1
|
|
2
|
|
—
|
|
—
|
|
1
|
|
||||||||
Plus: Notable Items
|
19
|
|
21
|
|
63
|
|
25
|
|
5
|
|
12
|
|
7
|
|
35
|
|
||||||||
Adjusted EBITDA(b)
|
$
|
13
|
|
$
|
68
|
|
$
|
60
|
|
$
|
163
|
|
$
|
138
|
|
$
|
62
|
|
$
|
38
|
|
$
|
126
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital expenditures
|
$
|
16
|
|
$
|
18
|
|
$
|
29
|
|
$
|
40
|
|
$
|
61
|
|
$
|
53
|
|
$
|
41
|
|
$
|
43
|
|
Gross Margin $ / tonne of finished product
|
$
|
23
|
|
$
|
37
|
|
$
|
29
|
|
$
|
42
|
|
$
|
56
|
|
$
|
34
|
|
$
|
17
|
|
$
|
39
|
|
Adjusted Gross Margin $ / tonne of finished product
|
$
|
23
|
|
$
|
37
|
|
$
|
29
|
|
$
|
42
|
|
$
|
56
|
|
$
|
34
|
|
$
|
17
|
|
$
|
39
|
|
Gross margin as a percent of sales
|
6
|
%
|
9
|
%
|
7
|
%
|
11
|
%
|
12
|
%
|
8
|
%
|
4
|
%
|
10
|
%
|
||||||||
Idle/Turnaround costs (excluding notable items)
|
$
|
—
|
|
$
|
5
|
|
$
|
23
|
|
$
|
25
|
|
$
|
6
|
|
$
|
15
|
|
$
|
36
|
|
$
|
28
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
||||||||||||||||
Sales volumes ('000 tonnes)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Phosphate produced in Brazil
|
85
|
|
427
|
|
636
|
|
1,214
|
|
570
|
|
412
|
|
763
|
|
846
|
|
||||||||
Potash produced in Brazil
|
—
|
|
99
|
|
66
|
|
82
|
|
75
|
|
72
|
|
81
|
|
88
|
|
||||||||
Purchased nutrients for distribution(q)
|
1,314
|
|
1,058
|
|
1,144
|
|
2,299
|
|
1,463
|
|
1,044
|
|
1,257
|
|
2,490
|
|
||||||||
Total Finished Product
|
1,399
|
|
1,584
|
|
1,846
|
|
3,595
|
|
2,108
|
|
1,528
|
|
2,101
|
|
3,424
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Average finished product selling price (destination)(g)
|
$
|
372
|
|
$
|
420
|
|
$
|
386
|
|
$
|
389
|
|
$
|
460
|
|
$
|
457
|
|
$
|
396
|
|
$
|
405
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Production Volumes ('000 tonnes)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total tonnes produced(o)
|
—
|
|
987
|
|
822
|
|
920
|
|
1,019
|
|
889
|
|
687
|
|
765
|
|
||||||||
Operating Rate
|
—
|
%
|
81
|
%
|
67
|
%
|
75
|
%
|
82
|
%
|
72
|
%
|
56
|
%
|
62
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases ('000 tonnes)
|
|
|
|
|
|
|
|
|
||||||||||||||||
DAP/MAP from Mosaic
|
150
|
|
70
|
|
216
|
|
97
|
|
156
|
|
162
|
|
301
|
|
201
|
|
||||||||
MicroEssentials® from Mosaic
|
55
|
|
182
|
|
392
|
|
394
|
|
90
|
|
202
|
|
356
|
|
294
|
|
||||||||
Potash from Mosaic/Canpotex
|
346
|
|
389
|
|
770
|
|
841
|
|
361
|
|
452
|
|
558
|
|
868
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Phosphate cash conversion costs in BRL, production / tonne
|
R$
|
—
|
|
R$
|
262
|
|
R$
|
264
|
|
R$
|
268
|
|
R$
|
268
|
|
R$
|
285
|
|
R$
|
379
|
|
R$
|
351
|
|
Potash cash conversion costs in BRL, production / tonne
|
R$
|
—
|
|
R$
|
567
|
|
R$
|
946
|
|
R$
|
513
|
|
R$
|
651
|
|
R$
|
516
|
|
R$
|
613
|
|
R$
|
665
|
|
Mined rock costs in BRL, cash produced / tonne
|
R$
|
—
|
|
R$
|
335
|
|
R$
|
335
|
|
R$
|
346
|
|
R$
|
369
|
|
R$
|
344
|
|
R$
|
336
|
|
R$
|
299
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Average BRL / USD
|
$
|
3.308
|
|
$
|
3.246
|
|
$
|
3.604
|
|
$
|
3.955
|
|
$
|
3.804
|
|
$
|
3.771
|
|
$
|
3.920
|
|
$
|
3.969
|
|
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Q4 2018
|
Q1 2019
|
Q2 2019
|
Q3 2019
|
||||||||||||||||
Net Sales and Gross Margin (in millions)
|
|
|
|
|
|
|
|
|
||||||||||||||||
Segment income statement
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net Sales
|
$
|
79
|
|
$
|
(1
|
)
|
$
|
(130
|
)
|
$
|
(122
|
)
|
$
|
34
|
|
$
|
(108
|
)
|
$
|
(172
|
)
|
$
|
(71
|
)
|
Cost of Goods Sold
|
78
|
|
15
|
|
(86
|
)
|
(125
|
)
|
39
|
|
(125
|
)
|
(195
|
)
|
(80
|
)
|
||||||||
Gross Margin (Loss)
|
$
|
1
|
|
$
|
(16
|
)
|
$
|
(44
|
)
|
$
|
3
|
|
$
|
(5
|
)
|
$
|
17
|
|
$
|
23
|
|
$
|
9
|
|
Notable items Included in Gross Margin
|
(17
|
)
|
(12
|
)
|
(34
|
)
|
11
|
|
2
|
|
25
|
|
7
|
|
(7
|
)
|
||||||||
Adjusted Gross Margin (Loss)(b)
|
$
|
18
|
|
$
|
(4
|
)
|
$
|
(10
|
)
|
$
|
(8
|
)
|
$
|
(7
|
)
|
$
|
(8
|
)
|
$
|
16
|
|
$
|
16
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
SG&A
|
37
|
|
52
|
|
33
|
|
37
|
|
43
|
|
59
|
|
44
|
|
40
|
|
||||||||
Other operating (income) expense
|
15
|
|
34
|
|
7
|
|
15
|
|
11
|
|
3
|
|
4
|
|
5
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Earnings (Loss)
|
$
|
(51
|
)
|
$
|
(102
|
)
|
$
|
(84
|
)
|
$
|
(49
|
)
|
$
|
(59
|
)
|
$
|
(45
|
)
|
$
|
(25
|
)
|
$
|
(36
|
)
|
Plus: Depreciation, Depletion and Amortization
|
7
|
|
5
|
|
5
|
|
5
|
|
5
|
|
5
|
|
5
|
|
5
|
|
||||||||
Plus: Share-Based Compensation Expense
|
3
|
|
15
|
|
7
|
|
3
|
|
2
|
|
15
|
|
7
|
|
2
|
|
||||||||
Plus: Foreign Exchange Gain (Loss)
|
5
|
|
(1
|
)
|
—
|
|
(2
|
)
|
2
|
|
(7
|
)
|
—
|
|
1
|
|
||||||||
Plus: Other Income (Expense)
|
—
|
|
(2
|
)
|
2
|
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
||||||||
Plus: Equity in net earnings (loss) of nonconsolidated companies
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
||||||||
Less: Earnings (Loss) from Consolidated Noncontrolling Interests
|
(2
|
)
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
||||||||
Plus: Notable Items
|
25
|
|
43
|
|
39
|
|
2
|
|
5
|
|
(24
|
)
|
(5
|
)
|
8
|
|
||||||||
Adjusted EBITDA(b)
|
$
|
(9
|
)
|
$
|
(41
|
)
|
$
|
(30
|
)
|
$
|
(41
|
)
|
$
|
(45
|
)
|
$
|
(56
|
)
|
$
|
(17
|
)
|
$
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Elimination of profit in inventory income (loss) included in COGS
|
$
|
(18
|
)
|
$
|
(8
|
)
|
$
|
(21
|
)
|
$
|
(7
|
)
|
$
|
(7
|
)
|
$
|
(12
|
)
|
$
|
13
|
|
$
|
28
|
|
Unrealized gain (loss) on derivatives included in COGS
|
$
|
(17
|
)
|
$
|
(12
|
)
|
$
|
(34
|
)
|
$
|
11
|
|
$
|
2
|
|
$
|
25
|
|
$
|
7
|
|
$
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating Data
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Sales volumes ('000 tonnes)
|
497
|
|
266
|
|
348
|
|
311
|
|
438
|
|
249
|
|
333
|
|
348
|
|
||||||||
Average finished product selling price (destination)(g)
|
$
|
387
|
|
$
|
333
|
|
$
|
396
|
|
$
|
377
|
|
$
|
431
|
|
$
|
372
|
|
$
|
399
|
|
$
|
385
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases ('000 tonnes)
|
|
|
|
|
|
|
|
|
||||||||||||||||
DAP/MAP from Mosaic
|
50
|
|
—
|
|
22
|
|
47
|
|
47
|
|
98
|
|
52
|
|
89
|
|
||||||||
MicroEssentials® from Mosaic
|
68
|
|
—
|
|
8
|
|
—
|
|
44
|
|
38
|
|
15
|
|
—
|
|
||||||||
Potash from Mosaic/Canpotex
|
198
|
|
240
|
|
108
|
|
125
|
|
278
|
|
257
|
|
253
|
|
180
|
|
Q3 2019
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per basic share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
(54
|
)
|
|
$
|
16
|
|
|
$
|
(0.10
|
)
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
(7
|
)
|
|
2
|
|
|
(0.01
|
)
|
|||
Louisiana gypstack costs
|
Phosphates
|
Cost of goods sold
|
|
(7
|
)
|
|
2
|
|
|
(0.01
|
)
|
|||
Integration costs
|
Corporate and Other
|
Other operating income (expense)
|
|
(2
|
)
|
|
1
|
|
|
—
|
|
|||
Plant City closure costs
|
Phosphates
|
Other operating income (expense)
|
|
15
|
|
|
(4
|
)
|
|
0.03
|
|
|||
ARO adjustment
|
Phosphates
|
Other operating income (expense)
|
|
(31
|
)
|
|
9
|
|
|
(0.06
|
)
|
|||
Discrete tax items
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(16
|
)
|
|
(0.05
|
)
|
|||
ARO adjustment
|
Mosaic Fertilizantes
|
Other operating income (expense)
|
|
4
|
|
|
(1
|
)
|
|
0.01
|
|
|||
Realized gain on RCRA Trust Securities
|
Phosphates
|
Other non-operating income (expense)
|
|
13
|
|
|
(4
|
)
|
|
0.02
|
|
|||
Accelerated depreciation
|
Potash
|
Cost of goods sold
|
|
(12
|
)
|
|
4
|
|
|
(0.02
|
)
|
|||
Total Notable Items
|
|
|
|
$
|
(81
|
)
|
|
$
|
9
|
|
|
$
|
(0.19
|
)
|
Q2 2019
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per basic share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
21
|
|
|
$
|
(5
|
)
|
|
$
|
0.04
|
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
7
|
|
|
(2
|
)
|
|
0.01
|
|
|||
Louisiana gypstack costs
|
Phosphates
|
Cost of goods sold
|
|
(5
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Integration costs
|
Corporate and Other
|
Other operating income (expense)
|
|
(3
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Costs to capture synergies
|
Mosaic Fertilizantes
|
Other operating income (expense)
|
|
(4
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Earn-out obligation
|
Corporate and Other
|
Other operating income (expense)
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Plant City closure costs
|
Phosphates
|
Other operating income (expense)
|
|
(369
|
)
|
|
85
|
|
|
(0.73
|
)
|
|||
ARO adjustment
|
Phosphates
|
Other operating income (expense)
|
|
(3
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Miski Mayo flood insurance proceeds
|
Phosphates
|
Other operating income (expense)
|
|
8
|
|
|
(2
|
)
|
|
0.02
|
|
|||
Discrete tax items
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(10
|
)
|
|
(0.02
|
)
|
|||
Total Notable Items
|
|
|
|
$
|
(347
|
)
|
|
$
|
70
|
|
|
$
|
(0.72
|
)
|
Q1 2019
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per diluted share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
23
|
|
|
$
|
(6
|
)
|
|
$
|
0.05
|
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
25
|
|
|
(7
|
)
|
|
0.05
|
|
|||
Louisiana gypstack costs
|
Phosphates
|
Cost of goods sold
|
|
(9
|
)
|
|
2
|
|
|
(0.02
|
)
|
|||
Integration costs
|
Corporate and Other
|
Other operating income (expense)
|
|
(5
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Costs to capture synergies
|
Mosaic Fertilizantes
|
Other operating income (expense)
|
|
(3
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Earn-out obligation
|
Corporate and Other
|
Other operating income (expense)
|
|
11
|
|
|
—
|
|
|
0.03
|
|
|||
Total Notable Items
|
|
|
|
$
|
42
|
|
|
$
|
(9
|
)
|
|
$
|
0.09
|
|
Q4 2018
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per diluted share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
(79
|
)
|
|
$
|
11
|
|
|
$
|
(0.17
|
)
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
2
|
|
|
—
|
|
|
—
|
|
|||
Integration costs
|
Corporate and Other
|
Other operating income (expense)
|
|
(6
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Costs to capture synergies
|
Mosaic Fertilizantes
|
Other operating income (expense)
|
|
(3
|
)
|
|
—
|
|
|
(0.01
|
)
|
|||
Discrete tax items
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(33
|
)
|
|
(0.09
|
)
|
|||
Earn-out obligation
|
Corporate and Other
|
Other operating income (expense)
|
|
(3
|
)
|
|
—
|
|
|
(0.01
|
)
|
|||
ARO adjustment
|
Phosphates
|
Other operating income (expense)
|
|
(30
|
)
|
|
4
|
|
|
(0.06
|
)
|
|||
Asset write-off
|
Phosphates
|
Other operating income (expense)
|
|
(18
|
)
|
|
3
|
|
|
(0.04
|
)
|
|||
Asset write-off
|
Potash
|
Other operating income (expense)
|
|
(39
|
)
|
|
5
|
|
|
(0.09
|
)
|
|||
Total Notable Items
|
|
|
|
$
|
(176
|
)
|
|
$
|
(9
|
)
|
|
$
|
(0.48
|
)
|
Q3 2018
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per diluted share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
11
|
|
|
(2
|
)
|
|
0.02
|
|
|||
Integration costs
|
Corporate and Other
|
Other operating income (expense)
|
|
(3
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Costs to capture synergies
|
Mosaic Fertilizantes
|
Other operating income (expense)
|
|
(4
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Realized loss on RCRA Trust Securities
|
Phosphates
|
Other non-operating income (expense)
|
|
(7
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Discrete tax items
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(29
|
)
|
|
(0.08
|
)
|
|||
Earn-out obligation
|
Corporate and Other
|
Other operating income (expense)
|
|
(8
|
)
|
|
—
|
|
|
(0.02
|
)
|
|||
Total Notable Items
|
|
|
|
$
|
(13
|
)
|
|
$
|
(28
|
)
|
|
$
|
(0.11
|
)
|
Q2 2018
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per diluted share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
(79
|
)
|
|
$
|
18
|
|
|
$
|
(0.16
|
)
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
(34
|
)
|
|
8
|
|
|
(0.07
|
)
|
|||
Integration costs
|
Corporate and Other
|
Other operating income (expense)
|
|
(5
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Costs to capture synergies
|
Mosaic Fertilizantes
|
Other operating income (expense)
|
|
(6
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Refinement of inventory costing
|
Potash
|
Cost of goods sold
|
|
(4
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Refinement of inventory costing
|
Phosphates
|
Cost of goods sold
|
|
(6
|
)
|
|
1
|
|
|
(0.01
|
)
|
|||
Discrete tax items
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
13
|
|
|
0.04
|
|
|||
Sales tax refund
|
Phosphates
|
Other operating income (expense)
|
|
6
|
|
|
(1
|
)
|
|
0.01
|
|
|||
Total Notable Items
|
|
|
|
$
|
(128
|
)
|
|
$
|
42
|
|
|
$
|
(0.22
|
)
|
Q4 2017
|
||||||||||||||
Description
|
Segment
|
Line Item
|
|
Amount (in millions)
|
|
Tax Effect(p) (in millions)
|
|
EPS Impact (per basic share)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Foreign currency transaction gain (loss)
|
Consolidated
|
Foreign currency transaction gain (loss)
|
|
$
|
(27
|
)
|
|
$
|
2
|
|
|
$
|
(0.07
|
)
|
Unrealized gain (loss) on derivatives
|
Corporate and Other
|
Cost of goods sold
|
|
(17
|
)
|
|
1
|
|
|
(0.05
|
)
|
|||
Fees related to purchase of Vale assets
|
Corporate and Other
|
Other operating income (expense)
|
|
(12
|
)
|
|
—
|
|
|
(0.04
|
)
|
|||
Discrete tax items relating to changes in US tax laws
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(456
|
)
|
|
(1.30
|
)
|
|||
Other discrete tax items
|
Consolidated
|
(Provision for) benefit from income taxes
|
|
—
|
|
|
(7
|
)
|
|
(0.02
|
)
|
|||
Pre-issuance hedging gain (loss)
|
Consolidated
|
Interest expense
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|||
Restructuring
|
Phosphates
|
Other operating income (expense)
|
|
(20
|
)
|
|
2
|
|
|
(0.05
|
)
|
|||
ARO adjustment
|
Phosphates
|
Other operating income (expense)
|
|
(11
|
)
|
|
1
|
|
|
(0.03
|
)
|
|||
Asset write-off
|
Phosphates
|
Other operating income (expense)
|
|
(8
|
)
|
|
1
|
|
|
(0.02
|
)
|
|||
Resolution of royalty matter
|
Potash
|
Cost of goods sold
|
|
—
|
|
|
2
|
|
|
0.01
|
|
|||
Total Notable Items
|
|
|
|
$
|
(97
|
)
|
|
$
|
(454
|
)
|
|
$
|
(1.57
|
)
|
(a)
|
Notable items impact on Earnings Per Share is calculated as notable item amount plus income tax effect, based on expected annual effective tax rate, divided by diluted weighted average shares. Adjusted Diluted Net Earnings per Share is defined as diluted net earnings (loss) per share excluding the impact of notable items. See “Non-GAAP Reconciliations”.
|
(b)
|
See definitions of Adjusted EBITDA and Adjusted Gross Margin under “Non-GAAP Reconciliations”.
|
(c)
|
Includes elimination of intersegment sales.
|
(d)
|
Finished product sales volumes include intersegment sales.
|
(e)
|
Includes MicroEssentials, K-Mag, Aspire and animal feed finished specialty products as a percentage of Phosphate and Potash segment sales tonnes.
|
(f)
|
Includes MicroEssentials and animal feed finished specialty products.
|
(g)
|
Average price of all finished products sold by Potash, Phosphates, Mosaic Fertilizantes and India/China.
|
(h)
|
Includes crop nutrient dry concentrates and animal feed ingredients.
|
(i)
|
Starting in Q1 2018, Plant City was excluded from operational capacity.
|
(j)
|
Amounts are representative of our average ammonia costs in cost of goods sold.
|
(k)
|
Amounts are representative of our average sulfur costs in cost of goods sold.
|
(l)
|
Includes inbound freight, outbound freight and warehousing costs on K-Mag, animal feed and domestic MOP sales.
|
(m)
|
Includes K-Mag, Aspire and animal feed finished specialty products.
|
(n)
|
MOP production cash costs including brine and excluding Canadian resource tax are reflective of actual costs during the period. These costs are captured in inventory and are not necessarily reflective of costs included in costs of goods sold for the period.
|
(o)
|
Includes phosphate and potash crop nutrients and animal feed ingredients.
|
(p)
|
Tax impact is based on our expected annual effective tax rate.
|
(q)
|
Includes sales volumes of phosphate and potash nutrients purchased from other Mosaic segments and Canpotex.
|
(r)
|
Q3 2019 and Q2 2019 included the loss on Plant City related to closure costs.
|
(s)
|
Starting in Q3 2019, includes approximately $6 million of accelerated depreciation included as a notable item.
|
(in millions)
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Q4 2018
|
Q1 2019
|
Q2 2019
|
Q3 2019
|
||||||||||||||||
Consolidated Net Income (Loss)
|
$
|
(431
|
)
|
$
|
42
|
|
$
|
68
|
|
$
|
247
|
|
$
|
112
|
|
$
|
131
|
|
$
|
(233
|
)
|
$
|
(44
|
)
|
Less: Consolidated Interest Expense, Net
|
(40
|
)
|
(49
|
)
|
(45
|
)
|
(41
|
)
|
(31
|
)
|
(47
|
)
|
(46
|
)
|
(43
|
)
|
||||||||
Plus: Consolidated Depreciation, Depletion & Amortization
|
172
|
|
217
|
|
217
|
|
215
|
|
235
|
|
218
|
|
221
|
|
211
|
|
||||||||
Plus: Accretion Expense
|
6
|
|
12
|
|
12
|
|
13
|
|
11
|
|
15
|
|
13
|
|
16
|
|
||||||||
Plus: Share-Based Compensation Expense
|
3
|
|
15
|
|
7
|
|
3
|
|
2
|
|
15
|
|
7
|
|
2
|
|
||||||||
Plus: Consolidated Provision for (Benefit from) Income Taxes
|
490
|
|
(50
|
)
|
4
|
|
91
|
|
33
|
|
46
|
|
(52
|
)
|
69
|
|
||||||||
Plus: Notable Items
|
95
|
|
115
|
|
128
|
|
13
|
|
176
|
|
(42
|
)
|
347
|
|
69
|
|
||||||||
Consolidated Adjusted EBITDA
|
$
|
375
|
|
$
|
399
|
|
$
|
480
|
|
$
|
622
|
|
$
|
603
|
|
$
|
430
|
|
$
|
349
|
|
$
|
366
|
|