CF Industries Holdings Inc
NYSE:CF
Balance Sheet
Balance Sheet Decomposition
CF Industries Holdings Inc
CF Industries Holdings Inc
Balance Sheet
CF Industries Holdings Inc
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
77
|
50
|
37
|
25
|
334
|
612
|
675
|
761
|
615
|
2 103
|
1 640
|
1 987
|
261
|
1 164
|
830
|
657
|
270
|
660
|
1 573
|
2 055
|
1 696
|
1 100
|
|
| Cash |
0
|
0
|
0
|
0
|
9
|
49
|
17
|
50
|
100
|
106
|
149
|
71
|
71
|
89
|
120
|
34
|
59
|
108
|
121
|
153
|
208
|
168
|
|
| Cash Equivalents |
77
|
50
|
37
|
25
|
325
|
563
|
658
|
711
|
515
|
1 997
|
1 491
|
1 916
|
190
|
1 075
|
710
|
623
|
211
|
552
|
1 452
|
1 902
|
1 488
|
932
|
|
| Short-Term Investments |
92
|
369
|
179
|
300
|
527
|
13
|
207
|
40
|
592
|
172
|
71
|
9
|
25
|
0
|
5
|
25
|
17
|
23
|
55
|
268
|
336
|
514
|
|
| Total Receivables |
94
|
43
|
54
|
114
|
149
|
175
|
167
|
239
|
269
|
217
|
231
|
192
|
267
|
236
|
307
|
235
|
242
|
265
|
497
|
582
|
505
|
404
|
|
| Accounts Receivables |
90
|
42
|
53
|
108
|
139
|
171
|
163
|
236
|
267
|
213
|
225
|
192
|
210
|
227
|
297
|
226
|
229
|
256
|
464
|
542
|
459
|
378
|
|
| Other Receivables |
4
|
1
|
1
|
6
|
10
|
4
|
4
|
3
|
2
|
4
|
6
|
0
|
57
|
9
|
10
|
9
|
13
|
9
|
33
|
40
|
46
|
26
|
|
| Inventory |
206
|
241
|
228
|
176
|
232
|
589
|
208
|
270
|
304
|
278
|
274
|
203
|
321
|
339
|
275
|
309
|
351
|
287
|
408
|
474
|
299
|
314
|
|
| Other Current Assets |
57
|
95
|
54
|
18
|
38
|
45
|
26
|
31
|
18
|
38
|
415
|
224
|
253
|
916
|
48
|
48
|
94
|
132
|
60
|
294
|
214
|
188
|
|
| Total Current Assets |
526
|
799
|
553
|
633
|
1 279
|
1 433
|
1 283
|
1 341
|
1 799
|
2 808
|
2 630
|
2 615
|
1 127
|
2 655
|
1 465
|
1 274
|
974
|
1 367
|
2 593
|
3 673
|
3 050
|
2 520
|
|
| PP&E Net |
709
|
646
|
630
|
597
|
624
|
662
|
794
|
3 942
|
3 736
|
3 901
|
4 102
|
5 526
|
8 539
|
9 652
|
9 175
|
8 623
|
8 450
|
7 891
|
7 324
|
6 691
|
7 400
|
7 001
|
|
| PP&E Gross |
709
|
646
|
630
|
597
|
624
|
662
|
794
|
3 942
|
3 736
|
3 901
|
4 102
|
5 526
|
8 539
|
9 652
|
9 175
|
8 623
|
8 450
|
7 891
|
7 324
|
6 691
|
7 400
|
7 001
|
|
| Accumulated Depreciation |
1 579
|
1 694
|
1 747
|
1 783
|
1 842
|
1 846
|
1 927
|
2 153
|
2 448
|
2 757
|
2 242
|
2 511
|
2 774
|
3 239
|
4 071
|
4 684
|
5 365
|
6 145
|
6 807
|
7 426
|
8 103
|
8 673
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
53
|
50
|
46
|
84
|
156
|
128
|
129
|
115
|
110
|
104
|
45
|
15
|
538
|
507
|
|
| Goodwill |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2 065
|
2 065
|
2 065
|
2 096
|
2 093
|
2 390
|
2 345
|
2 371
|
2 353
|
2 365
|
2 374
|
2 091
|
2 089
|
2 495
|
2 492
|
|
| Long-Term Investments |
21
|
19
|
0
|
5
|
46
|
225
|
340
|
1 080
|
1 000
|
964
|
941
|
862
|
298
|
139
|
108
|
93
|
88
|
80
|
82
|
74
|
26
|
29
|
|
| Other Long-Term Assets |
147
|
93
|
44
|
54
|
63
|
66
|
77
|
269
|
323
|
381
|
864
|
160
|
173
|
212
|
215
|
203
|
185
|
207
|
240
|
771
|
867
|
917
|
|
| Other Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2 065
|
2 065
|
2 065
|
2 096
|
2 093
|
2 390
|
2 345
|
2 371
|
2 353
|
2 365
|
2 374
|
2 091
|
2 089
|
2 495
|
2 492
|
|
| Total Assets |
1 405
N/A
|
1 557
+11%
|
1 228
-21%
|
1 290
+5%
|
2 013
+56%
|
2 388
+19%
|
2 495
+4%
|
8 754
+251%
|
8 975
+3%
|
10 167
+13%
|
10 678
+5%
|
11 338
+6%
|
12 683
+12%
|
15 131
+19%
|
13 463
-11%
|
12 661
-6%
|
12 172
-4%
|
12 023
-1%
|
12 375
+3%
|
13 313
+8%
|
14 376
+8%
|
13 466
-6%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
133
|
169
|
64
|
37
|
60
|
62
|
42
|
88
|
100
|
117
|
169
|
590
|
97
|
81
|
99
|
101
|
78
|
85
|
110
|
63
|
114
|
125
|
|
| Accrued Liabilities |
0
|
0
|
108
|
135
|
151
|
146
|
120
|
227
|
214
|
237
|
395
|
0
|
821
|
557
|
373
|
444
|
449
|
427
|
544
|
605
|
502
|
564
|
|
| Short-Term Debt |
4
|
0
|
0
|
0
|
0
|
4
|
0
|
5
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
35
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
249
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
178
|
245
|
170
|
181
|
419
|
606
|
318
|
629
|
717
|
591
|
264
|
390
|
297
|
48
|
108
|
160
|
138
|
145
|
778
|
327
|
184
|
129
|
|
| Total Current Liabilities |
350
|
435
|
341
|
353
|
629
|
818
|
480
|
949
|
1 031
|
950
|
828
|
980
|
1 215
|
686
|
580
|
705
|
665
|
906
|
1 432
|
995
|
800
|
818
|
|
| Long-Term Debt |
255
|
239
|
4
|
4
|
5
|
0
|
5
|
1 954
|
1 618
|
1 600
|
3 098
|
4 593
|
5 537
|
5 778
|
4 692
|
4 698
|
3 957
|
3 712
|
3 465
|
2 965
|
2 968
|
2 971
|
|
| Deferred Income Tax |
0
|
0
|
8
|
0
|
32
|
6
|
68
|
1 075
|
957
|
939
|
833
|
819
|
916
|
1 630
|
1 047
|
1 117
|
1 246
|
1 184
|
1 029
|
958
|
999
|
871
|
|
| Minority Interest |
15
|
13
|
14
|
14
|
17
|
13
|
16
|
383
|
386
|
380
|
362
|
363
|
352
|
3 144
|
3 105
|
2 773
|
2 740
|
2 681
|
2 830
|
2 802
|
2 656
|
2 607
|
|
| Other Liabilities |
52
|
83
|
105
|
152
|
142
|
213
|
197
|
343
|
436
|
396
|
480
|
375
|
628
|
545
|
460
|
410
|
667
|
618
|
413
|
542
|
1 236
|
1 214
|
|
| Total Liabilities |
671
N/A
|
769
+15%
|
472
-39%
|
523
+11%
|
826
+58%
|
1 050
+27%
|
766
-27%
|
4 704
+514%
|
4 428
-6%
|
4 265
-4%
|
5 602
+31%
|
7 129
+27%
|
8 648
+21%
|
11 783
+36%
|
9 884
-16%
|
9 703
-2%
|
9 275
-4%
|
9 101
-2%
|
9 169
+1%
|
8 262
-10%
|
8 659
+5%
|
8 481
-2%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
734
|
734
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
8
|
60
|
20
|
49
|
417
|
703
|
1 048
|
1 371
|
2 841
|
3 461
|
3 726
|
3 175
|
3 058
|
2 365
|
2 443
|
2 463
|
1 958
|
1 927
|
2 088
|
3 867
|
4 535
|
4 009
|
|
| Additional Paid In Capital |
6
|
6
|
743
|
751
|
791
|
709
|
724
|
2 732
|
2 805
|
2 492
|
1 594
|
1 414
|
1 378
|
1 380
|
1 397
|
1 368
|
1 303
|
1 317
|
1 375
|
1 412
|
1 389
|
1 284
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
5
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
2
|
202
|
222
|
153
|
1
|
0
|
504
|
0
|
4
|
2
|
0
|
0
|
30
|
|
| Other Equity |
2
|
12
|
7
|
33
|
21
|
75
|
53
|
48
|
96
|
49
|
43
|
161
|
251
|
399
|
264
|
371
|
366
|
320
|
257
|
230
|
209
|
280
|
|
| Total Equity |
734
N/A
|
787
+7%
|
756
-4%
|
767
+1%
|
1 187
+55%
|
1 338
+13%
|
1 729
+29%
|
4 050
+134%
|
4 547
+12%
|
5 902
+30%
|
5 076
-14%
|
4 210
-17%
|
4 035
-4%
|
3 348
-17%
|
3 579
+7%
|
2 958
-17%
|
2 897
-2%
|
2 922
+1%
|
3 206
+10%
|
5 051
+58%
|
5 717
+13%
|
4 985
-13%
|
|
| Total Liabilities & Equity |
1 405
N/A
|
1 557
+11%
|
1 228
-21%
|
1 290
+5%
|
2 013
+56%
|
2 388
+19%
|
2 495
+4%
|
8 754
+251%
|
8 975
+3%
|
10 167
+13%
|
10 678
+5%
|
11 338
+6%
|
12 683
+12%
|
15 131
+19%
|
13 463
-11%
|
12 661
-6%
|
12 172
-4%
|
12 023
-1%
|
12 375
+3%
|
13 313
+8%
|
14 376
+8%
|
13 466
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
275
|
275
|
275
|
276
|
281
|
242
|
243
|
356
|
327
|
315
|
279
|
242
|
233
|
233
|
233
|
223
|
216
|
214
|
208
|
196
|
188
|
170
|
|