Free Trial

CF Industries (CF) Financials

CF Industries logo
$125.29 +0.37 (+0.30%)
As of 12:03 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for CF Industries

Annual Income Statements for CF Industries

This table shows CF Industries' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
700 -277 358 290 493 317 917 3,346 1,525 1,218 1,455
Consolidated Net Income / (Loss)
734 -158 450 428 646 432 1,260 3,937 1,838 1,477 1,798
Net Income / (Loss) Continuing Operations
734 -158 456 428 646 432 1,260 3,937 1,838 1,477 1,798
Total Pre-Tax Income
1,058 -226 -125 547 772 463 1,543 5,095 2,248 1,762 2,239
Total Operating Income
1,193 138 234 766 1,003 623 1,729 5,397 2,230 1,746 2,300
Total Gross Profit
1,547 843 434 917 1,174 801 2,387 5,861 2,545 2,056 2,724
Total Revenue
4,308 3,685 4,130 4,429 4,590 4,124 6,538 11,186 6,631 5,936 7,084
Operating Revenue
4,308 3,685 4,130 4,429 4,590 4,124 6,538 11,186 6,631 5,936 7,084
Total Cost of Revenue
2,761 2,842 3,696 3,512 3,416 3,323 4,151 5,325 4,086 3,880 4,360
Operating Cost of Revenue
2,761 2,842 3,696 3,512 3,416 3,323 4,151 5,325 4,086 3,880 4,360
Total Operating Expenses
354 705 200 151 171 178 658 464 315 310 424
Selling, General & Admin Expense
262 381 191 214 239 206 223 290 289 320 364
Other Operating Expenses / (Income)
35 145 9.00 -63 -68 -28 -86 -84 -23 -14 -39
Impairment Charge
- - - - 0.00 0.00 521 239 0.00 0.00 76
Restructuring Charge
57 179 - - - 0.00 0.00 19 49 4.00 23
Total Other Income / (Expense), net
-135 -364 -353 -219 -231 -160 -186 -302 18 16 -61
Interest Expense
133 367 368 241 258 179 203 352 150 121 161
Interest & Investment Income
2.00 5.00 12 13 20 18 1.00 65 158 123 81
Other Income / (Expense), net
-4.00 -2.00 -3.00 9.00 7.00 1.00 16 -15 10 14 19
Income Tax Expense
396 -68 -575 119 126 31 283 1,158 410 285 441
Net Income / (Loss) Attributable to Noncontrolling Interest
34 119 92 138 153 115 343 591 313 259 343
Basic Earnings per Share
$2.97 ($1.19) $1.53 $1.25 $2.24 $1.48 $4.27 $16.45 $7.89 $6.75 $8.98
Weighted Average Basic Shares Outstanding
235.30M 233.10M 233.50M 232.60M 220.20M 214.90M 215M 203.30M 193.30M 180.40M 162.10M
Diluted Earnings per Share
$2.96 ($1.19) $1.53 $1.24 $2.23 $1.47 $4.24 $16.38 $7.87 $6.74 $8.97
Weighted Average Diluted Shares Outstanding
236.10M 233.10M 233.90M 233.80M 221.60M 215.20M 216.20M 204.20M 193.80M 180.70M 162.20M
Weighted Average Basic & Diluted Shares Outstanding
235.70M 232.80M 234M 232M 216.17M 214.16M 207.30M 195.77M 188.34M 169.54M 153.67M
Cash Dividends to Common per Share
$1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.50 $1.60 $2.00 $2.00

Quarterly Income Statements for CF Industries

This table shows CF Industries' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
194 420 276 328 312 386 353 404 615 727 436
Consolidated Net Income / (Loss)
238 506 341 392 351 492 460 495 676 869 520
Net Income / (Loss) Continuing Operations
238 506 341 392 351 492 460 495 676 869 520
Total Pre-Tax Income
300 629 400 433 437 635 565 602 844 1,093 619
Total Operating Income
303 638 364 441 455 648 580 617 863 1,121 701
Total Gross Profit
409 679 444 524 572 755 632 765 746 1,145 720
Total Revenue
1,470 1,572 1,370 1,524 1,663 1,890 1,659 1,870 1,986 2,222 1,860
Operating Revenue
1,470 1,572 1,370 1,524 1,663 1,890 1,659 1,870 1,986 2,222 1,860
Total Cost of Revenue
1,061 893 926 1,000 1,091 1,135 1,027 1,107 1,240 1,077 1,140
Operating Cost of Revenue
1,061 893 926 1,000 1,091 1,135 1,027 1,107 1,240 1,077 1,140
Total Operating Expenses
106 41 80 83 117 107 52 146 -117 74 81
Selling, General & Admin Expense
88 76 78 78 84 101 88 91 103 89 87
Other Operating Expenses / (Income)
15 -36 2.00 5.00 10 6.00 -36 -21 -50 -38 -6.00
Impairment Charge
- - - - - 0.00 0.00 - - 23 0.00
Restructuring Charge
3.00 1.00 0.00 - 23 0.00 0.00 - 0.00 0.00 0.00
Other Special Charges / (Income)
- - - - 0.00 0.00 0.00 - -170 0.00 0.00
Total Other Income / (Expense), net
-3.00 -9.00 36 -8.00 -18 -13 -15 -15 -19 22 -20
Interest Expense
37 37 0.00 47 37 36 41 47 39 50 168
Interest & Investment Income
30 28 32 33 17 17 23 24 20 26 92
Other Income / (Expense), net
4.00 0.00 4.00 6.00 2.00 6.00 3.00 8.00 0.00 46 56
Income Tax Expense
62 123 59 41 86 143 105 107 168 224 99
Net Income / (Loss) Attributable to Noncontrolling Interest
44 86 65 64 39 106 107 91 61 142 84
Basic Earnings per Share
$1.03 $2.30 $1.55 $1.87 $1.85 $2.37 $2.19 $2.57 $3.99 $4.74 $2.88
Weighted Average Basic Shares Outstanding
187.60M 182.70M 178.40M 180.40M 168.60M 162.90M 161M 162.10M 154.20M 153.60M 151.20M
Diluted Earnings per Share
$1.03 $2.30 $1.55 $1.86 $1.85 $2.37 $2.19 $2.56 $3.98 $4.73 $2.87
Weighted Average Diluted Shares Outstanding
188.10M 182.80M 178.60M 180.70M 168.80M 163.10M 161.20M 162.20M 154.50M 153.90M 151.60M
Weighted Average Basic & Diluted Shares Outstanding
182.78M 180.41M 174.02M 169.54M 162.01M 161.97M 155.97M 153.67M 153.63M 151.34M 146.28M
Cash Dividends to Common per Share
$0.50 $0.50 $0.50 - $0.50 $0.50 $0.50 - $0.50 $0.50 $0.60

Annual Cash Flow Statements for CF Industries

This table details how cash moves in and out of CF Industries' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-1,711 860 -334 -153 -395 396 945 695 -291 -418 368
Net Cash From Operating Activities
1,207 617 1,631 1,497 1,505 1,231 2,873 3,855 2,757 2,271 2,752
Net Cash From Continuing Operating Activities
1,207 617 1,631 1,497 1,505 1,231 2,873 3,855 2,757 2,271 2,752
Net Income / (Loss) Continuing Operations
734 -158 450 428 646 432 1,260 3,937 1,838 1,477 1,798
Consolidated Net Income / (Loss)
734 -158 450 428 646 432 1,260 3,937 1,838 1,477 1,798
Depreciation Expense
480 678 883 888 875 892 888 850 869 925 898
Non-Cash Adjustments To Reconcile Net Income
209 102 127 13 29 36 544 327 9.00 -36 147
Changes in Operating Assets and Liabilities, net
-216 -5.00 171 168 -45 -129 181 -1,259 41 -95 -91
Net Cash From Investing Activities
-2,976 -2,195 -413 -375 -319 -299 -466 -440 -1,679 -469 -933
Net Cash From Continuing Investing Activities
-3,528 -2,195 -413 -375 -319 -299 -466 -440 -1,679 -469 -933
Purchase of Property, Plant & Equipment
-2,469 -2,211 -473 -422 -404 -309 -514 -453 -499 -518 -950
Acquisitions
-552 - - - - - 0.00 0.00 -1,223 2.00 0.00
Sale of Property, Plant & Equipment
12 14 20 26 70 2.00 1.00 1.00 1.00 3.00 6.00
Divestitures
13 0.00 16 - - - - - 0.00 0.00 4.00
Other Investing Activities, net
-532 2.00 1.00 11 15 2.00 48 6.00 42 44 7.00
Net Cash From Financing Activities
77 2,439 -1,564 -1,270 -1,583 -542 -1,463 -2,700 -1,372 -2,205 -1,484
Net Cash From Continuing Financing Activities
77 2,439 -1,564 -1,272 -1,583 -542 -1,463 -2,700 -1,372 -2,205 -1,484
Repayment of Debt
-414 -1,351 -1,149 -1.00 -772 -500 -518 -511 -2.00 0.00 -766
Repurchase of Common Equity
-556 0.00 0.00 -467 -370 -100 -539 -1,347 -580 -1,509 -1,365
Payment of Dividends
-327 -399 -411 -807 -451 -432 -454 -925 -770 -672 -630
Issuance of Debt
1,367 1,394 - 0.00 0.00 500 - - 0.00 0.00 999
Issuance of Common Equity
0.00 2,800 - - - - - - 0.00 0.00 291
Other Financing Activities, net
7.00 -5.00 -4.00 3.00 10 -10 48 83 -20 -24 -13
Effect of Exchange Rate Changes
-19 -1.00 12 - 2.00 6.00 1.00 -20 3.00 -15 33

Quarterly Cash Flow Statements for CF Industries

This table details how cash moves in and out of CF Industries' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-259 46 58 -263 -208 280 152 144 60 438 340
Net Cash From Operating Activities
445 475 931 420 586 563 1,064 539 496 878 1,170
Net Cash From Continuing Operating Activities
445 475 931 420 586 563 1,064 539 496 878 1,170
Net Income / (Loss) Continuing Operations
238 506 341 392 351 492 460 495 676 869 520
Consolidated Net Income / (Loss)
238 506 341 392 351 492 460 495 676 869 520
Depreciation Expense
253 222 229 221 221 232 217 228 228 215 233
Non-Cash Adjustments To Reconcile Net Income
-17 -38 7.00 12 32 10 4.00 101 -191 210 13
Changes in Operating Assets and Liabilities, net
-29 -215 354 -205 -18 -171 383 -285 -217 -416 404
Net Cash From Investing Activities
-100 -34 -139 -196 -126 -242 -339 -226 -225 -249 -282
Net Cash From Continuing Investing Activities
-100 -34 -139 -196 -126 -242 -339 -226 -225 -249 -282
Purchase of Property, Plant & Equipment
-98 -84 -139 -197 -132 -245 -347 -226 -223 -271 -282
Net Cash From Financing Activities
-602 -396 -745 -462 -671 -62 -562 -189 -199 -186 -544
Net Cash From Continuing Financing Activities
-602 -396 -745 -462 -671 -62 -562 -189 -199 -186 -544
Repurchase of Common Equity
-339 -305 -490 -375 -444 -216 -360 -345 -28 -225 -357
Payment of Dividends
-241 -91 -254 -86 -215 -81 -256 -78 -279 -77 -337
Issuance of Common Equity
- - - - 0.00 - 56 - 117 116 158
Other Financing Activities, net
-22 - -1.00 -1.00 -12 - -1.00 - -9.00 - -8.00

Annual Balance Sheets for CF Industries

This table presents CF Industries' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
12,683 15,131 10,010 12,661 12,172 12,023 12,375 13,313 14,376 13,466 14,088
Total Current Assets
1,127 2,655 835 1,274 974 1,367 2,593 3,673 3,050 2,520 2,985
Cash & Equivalents
286 1,164 835 682 287 683 1,628 2,323 2,032 1,614 1,982
Accounts Receivable
267 236 - 235 242 265 497 582 505 404 488
Inventories, net
321 339 - 309 351 287 408 474 299 314 383
Current Deferred & Refundable Income Taxes
185 841 - 28 71 97 4.00 215 167 145 105
Other Current Assets
45 70 - 20 23 35 56 79 47 43 27
Plant, Property, & Equipment, net
8,539 9,652 9,175 8,623 8,170 7,632 7,081 6,437 7,141 6,735 6,715
Total Noncurrent Assets
3,017 2,824 0.00 2,764 3,028 3,024 2,701 3,203 4,185 4,211 4,388
Long-Term Investments
298 139 - 93 88 80 82 74 26 29 32
Goodwill
2,390 2,345 - 2,353 2,365 2,374 2,091 2,089 2,495 2,492 2,493
Intangible Assets
- - - - - - - 15 538 507 473
Other Noncurrent Operating Assets
329 340 - 318 575 570 528 1,025 1,126 1,183 1,390
Total Liabilities & Shareholders' Equity
12,683 15,131 3,105 12,661 12,172 12,023 12,375 13,313 14,376 13,466 14,088
Total Liabilities
8,296 8,639 0.00 6,930 6,535 6,420 6,339 5,460 6,003 5,874 6,313
Total Current Liabilities
1,215 686 0.00 705 665 906 1,432 995 800 818 887
Accounts Payable
918 638 - 545 437 424 565 575 520 603 681
Current Deferred Revenue
162 42 - 149 119 130 700 229 130 118 77
Other Current Liabilities
130 5.00 - 6.00 108 103 143 188 138 95 129
Total Noncurrent Liabilities
7,081 7,953 0.00 6,225 5,870 5,514 4,907 4,465 5,203 5,056 5,426
Long-Term Debt
5,537 5,778 - 4,698 3,957 3,712 3,465 2,965 2,968 2,971 3,215
Noncurrent Deferred Revenue
- - - - - - - 0.00 754 724 694
Noncurrent Deferred & Payable Income Tax Liabilities
916 1,630 - 1,117 1,246 1,184 1,029 958 999 871 869
Other Noncurrent Operating Liabilities
628 545 - 410 667 618 413 542 482 490 648
Total Equity & Noncontrolling Interests
4,387 6,492 6,684 5,731 5,637 5,603 6,036 7,853 8,373 7,592 7,775
Total Preferred & Common Equity
4,035 3,348 0.00 2,958 2,897 2,922 3,206 5,051 5,717 4,985 4,838
Preferred Stock
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
4,035 3,348 0.00 2,958 2,897 2,922 3,206 5,051 5,717 4,985 4,838
Common Stock
1,380 1,382 - 1,370 1,305 1,319 1,377 1,414 1,391 1,286 1,199
Retained Earnings
3,058 2,365 - 2,463 1,958 1,927 2,088 3,867 4,535 4,009 3,874
Treasury Stock
-153 -1.00 - -504 0.00 -4.00 -2.00 0.00 0.00 -30 0.00
Accumulated Other Comprehensive Income / (Loss)
-250 -398 - -371 -366 -320 -257 -230 -209 -280 -235
Noncontrolling Interest
352 3,144 3,105 2,773 2,740 2,681 2,830 2,802 2,656 2,607 2,937

Quarterly Balance Sheets for CF Industries

This table presents CF Industries' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
14,376 13,861 13,775 13,843 13,466 13,308 13,750 14,203 14,608 15,099 16,080
Total Current Assets
3,050 2,719 2,801 2,850 2,520 2,433 2,676 2,978 3,391 3,752 4,088
Cash & Equivalents
2,032 1,773 1,819 1,877 1,614 1,406 1,686 1,838 2,042 2,480 2,820
Accounts Receivable
505 535 531 482 404 582 586 602 726 718 642
Inventories, net
299 271 302 301 314 351 316 367 371 415 416
Current Deferred & Refundable Income Taxes
167 102 85 133 145 54 51 125 23 99 145
Other Current Assets
47 38 64 57 43 40 37 46 229 40 65
Plant, Property, & Equipment, net
7,141 6,982 6,830 6,816 6,735 6,603 6,743 6,832 6,724 6,758 6,901
Total Noncurrent Assets
4,185 4,160 4,144 4,177 4,211 4,272 4,331 4,393 4,493 4,589 5,091
Long-Term Investments
26 29 25 28 29 33 35 35 39 36 40
Goodwill
2,495 2,495 2,493 2,493 2,492 2,492 2,493 2,492 2,492 2,492 2,492
Intangible Assets
538 532 522 515 507 499 488 480 470 460 449
Other Noncurrent Operating Assets
1,126 1,104 1,104 1,141 1,183 1,248 1,315 1,386 1,492 1,601 2,110
Total Liabilities & Shareholders' Equity
14,376 13,861 13,775 13,843 13,466 13,308 13,750 14,203 14,608 15,099 16,080
Total Liabilities
6,003 5,865 5,673 6,106 5,874 6,011 5,929 6,508 6,352 6,179 7,181
Total Current Liabilities
800 690 596 1,013 818 939 830 1,310 958 772 1,370
Accounts Payable
520 501 501 562 603 597 671 716 613 642 777
Current Deferred Revenue
130 104 8.00 348 118 241 32 477 132 11 469
Other Current Liabilities
138 85 87 100 95 99 109 116 123 119 124
Total Noncurrent Liabilities
5,203 5,175 5,077 5,093 5,056 5,072 5,099 5,198 5,394 5,407 5,811
Long-Term Debt
2,968 2,969 2,970 2,970 2,971 2,972 2,973 2,974 3,216 3,216 3,217
Noncurrent Deferred Revenue
754 747 739 732 724 717 709 701 686 679 671
Noncurrent Deferred & Payable Income Tax Liabilities
999 985 926 927 871 845 839 887 855 841 832
Other Noncurrent Operating Liabilities
482 474 442 464 490 538 578 636 637 671 1,091
Total Equity & Noncontrolling Interests
8,373 7,996 8,102 7,737 7,592 7,297 7,821 7,695 8,256 8,920 8,899
Total Preferred & Common Equity
5,717 5,440 5,460 5,194 4,985 4,780 4,963 4,849 5,342 5,748 5,731
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
5,717 5,445 5,460 5,194 4,985 4,780 4,963 4,849 5,342 5,748 5,731
Common Stock
1,391 1,405 1,347 1,353 1,286 1,294 1,241 1,254 1,211 1,201 1,210
Retained Earnings
4,535 4,634 4,360 4,533 4,009 4,208 3,924 4,195 4,412 4,829 5,169
Treasury Stock
0.00 -369 -15 -483 -30 -451 0.00 -369 -25 -5.00 -379
Accumulated Other Comprehensive Income / (Loss)
-209 -225 -232 -209 -280 -271 -202 -231 -256 -277 -269
Noncontrolling Interest
2,656 2,556 2,642 2,543 2,607 2,517 2,858 2,846 2,914 3,172 3,168

Annual Metrics And Ratios for CF Industries

This table displays calculated financial ratios and metrics derived from CF Industries' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.17% -14.46% 12.08% 7.24% 3.64% -10.15% 58.54% 71.09% -40.72% -10.48% 19.34%
EBITDA Growth
-52.41% -51.23% 36.86% 49.28% 13.35% -19.58% 73.68% 136.69% -50.11% -13.64% 19.81%
EBIT Growth
-61.82% -88.56% 69.85% 235.50% 30.32% -38.22% 179.65% 208.42% -58.38% -21.43% 31.76%
NOPAT Growth
-51.20% -87.06% 69.57% 265.91% 40.03% -30.74% 142.89% 195.38% -56.28% -19.73% 26.20%
Net Income Growth
-48.92% -121.53% 384.81% -4.89% 50.93% -33.13% 191.67% 212.46% -53.31% -19.64% 21.73%
EPS Growth
-45.39% -140.20% 228.57% -18.95% 79.84% -34.08% 188.44% 286.32% -51.95% -14.36% 33.09%
Operating Cash Flow Growth
-15.06% -48.88% 164.34% -8.22% 0.53% -18.21% 133.39% 34.18% -28.48% -17.63% 21.18%
Free Cash Flow Firm Growth
-586.86% 34.10% 225.99% -93.83% 958.77% -21.58% 142.36% 46.18% -72.85% 90.02% -1.95%
Invested Capital Growth
49.77% 17.66% -16.30% 5.22% -4.51% -4.53% -11.48% 8.09% 10.24% -3.91% 0.63%
Revenue Q/Q Growth
0.00% 0.00% 5.95% 0.75% -1.78% 1.30% 28.20% 0.61% -13.52% -0.79% 5.14%
EBITDA Q/Q Growth
277.18% 34.10% 27.02% 4.92% -1.67% -0.13% 59.38% 0.84% -19.66% 0.41% 6.10%
EBIT Q/Q Growth
0.00% 0.00% 788.46% 13.47% -2.23% -3.11% 126.04% 1.74% -26.12% 1.09% 8.31%
NOPAT Q/Q Growth
0.00% 0.00% 609.09% -58.74% 2.20% 0.78% 106.51% 2.06% -25.69% 3.85% 6.20%
Net Income Q/Q Growth
0.00% 0.00% 231.96% -48.80% -0.15% 6.14% 142.31% 3.96% -26.33% 2.78% 6.08%
EPS Q/Q Growth
0.00% 0.00% 183.61% -58.94% 2.29% 10.53% 207.25% 7.55% -27.20% 6.14% 8.46%
Operating Cash Flow Q/Q Growth
-13.99% -2.06% 14.30% 1.63% 3.29% -0.97% 70.71% -18.84% -3.67% -2.57% 4.52%
Free Cash Flow Firm Q/Q Growth
21.82% 20.22% 153.32% -92.64% -0.85% -5.62% 93.80% -21.88% -57.38% 209.95% 2.62%
Invested Capital Q/Q Growth
6.71% 2.72% -7.56% -0.90% -0.64% 0.06% -5.33% 8.18% 16.30% 1.34% 2.05%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
35.91% 22.88% 10.51% 20.70% 25.58% 19.42% 36.51% 52.40% 38.38% 34.64% 38.45%
EBITDA Margin
38.74% 22.09% 26.97% 37.55% 41.07% 36.76% 40.27% 55.71% 46.89% 45.23% 45.41%
Operating Margin
27.69% 3.74% 5.67% 17.30% 21.85% 15.11% 26.45% 48.25% 33.63% 29.41% 32.47%
EBIT Margin
27.60% 3.69% 5.59% 17.50% 22.00% 15.13% 26.69% 48.11% 33.78% 29.65% 32.74%
Profit (Net Income) Margin
17.04% -4.29% 10.90% 9.66% 14.07% 10.48% 19.27% 35.20% 27.72% 24.88% 25.38%
Tax Burden Percent
69.38% 69.91% -360.00% 78.25% 83.68% 93.30% 81.66% 77.27% 81.76% 83.83% 80.30%
Interest Burden Percent
88.98% -166.18% -54.11% 70.58% 76.44% 74.20% 88.42% 94.67% 100.36% 100.11% 96.55%
Effective Tax Rate
37.43% 0.00% 0.00% 21.76% 16.32% 6.70% 18.34% 22.73% 18.24% 16.17% 19.70%
Return on Invested Capital (ROIC)
9.61% 0.95% 1.63% 6.37% 8.89% 6.45% 17.02% 51.45% 20.60% 16.08% 20.64%
ROIC Less NNEP Spread (ROIC-NNEP)
9.23% -4.46% 9.85% 1.02% 3.74% 2.05% 10.89% 31.36% 22.59% 17.28% 16.77%
Return on Net Nonoperating Assets (RNNOA)
6.78% -3.86% 5.20% 0.53% 2.47% 1.24% 4.63% 5.24% 2.06% 2.42% 2.76%
Return on Equity (ROE)
16.38% -2.90% 6.83% 6.89% 11.37% 7.69% 21.65% 56.69% 22.66% 18.50% 23.40%
Cash Return on Invested Capital (CROIC)
-30.25% -15.27% 19.38% 1.28% 13.50% 11.09% 29.19% 43.68% 10.86% 20.07% 20.02%
Operating Return on Assets (OROA)
9.93% 0.98% 1.84% 6.84% 8.13% 5.16% 14.30% 41.90% 16.18% 12.64% 16.83%
Return on Assets (ROA)
6.13% -1.14% 3.58% 3.78% 5.20% 3.57% 10.33% 30.65% 13.28% 10.61% 13.05%
Return on Common Equity (ROCE)
15.08% -1.97% 1.74% 1.64% 5.85% 3.98% 11.40% 33.70% 15.03% 12.40% 14.96%
Return on Equity Simple (ROE_SIMPLE)
18.19% -4.72% 0.00% 14.47% 22.30% 14.78% 39.30% 77.95% 32.15% 29.63% 0.00%
Net Operating Profit after Tax (NOPAT)
746 97 164 599 839 581 1,412 4,170 1,823 1,464 1,847
NOPAT Margin
17.33% 2.62% 3.97% 13.53% 18.29% 14.10% 21.60% 37.28% 27.50% 24.66% 26.07%
Net Nonoperating Expense Percent (NNEP)
0.38% 5.42% -8.22% 5.34% 5.15% 4.40% 6.13% 20.09% -1.99% -1.20% 3.87%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 38.55% 16.08% 13.86% 16.81%
Cost of Revenue to Revenue
64.09% 77.12% 89.49% 79.30% 74.42% 80.58% 63.49% 47.60% 61.62% 65.36% 61.55%
SG&A Expenses to Revenue
6.08% 10.34% 4.62% 4.83% 5.21% 5.00% 3.41% 2.59% 4.36% 5.39% 5.14%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
8.22% 19.13% 4.84% 3.41% 3.73% 4.32% 10.06% 4.15% 4.75% 5.22% 5.99%
Earnings before Interest and Taxes (EBIT)
1,189 136 231 775 1,010 624 1,745 5,382 2,240 1,760 2,319
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,669 814 1,114 1,663 1,885 1,516 2,633 6,232 3,109 2,685 3,217
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.83 1.78 0.00 2.94 3.19 2.62 4.48 3.14 2.57 2.96 2.48
Price to Tangible Book Value (P/TBV)
4.48 5.94 0.00 14.36 17.35 13.96 12.87 5.38 5.48 7.43 6.41
Price to Revenue (P/Rev)
1.71 1.62 2.02 1.96 2.01 1.85 2.20 1.42 2.22 2.49 1.69
Price to Earnings (P/E)
10.53 0.00 23.34 29.97 18.72 24.13 15.65 4.74 9.65 12.12 8.25
Dividend Yield
3.79% 4.70% 3.35% 3.19% 2.83% 3.36% 1.79% 1.85% 2.08% 2.36% 2.60%
Earnings Yield
9.50% 0.00% 4.29% 3.34% 5.34% 4.14% 6.39% 21.09% 10.36% 8.25% 12.13%
Enterprise Value to Invested Capital (EV/IC)
1.36 1.24 1.16 1.59 1.69 1.54 2.43 2.28 1.97 2.10 1.80
Enterprise Value to Revenue (EV/Rev)
2.94 3.68 2.57 3.47 3.39 3.28 2.90 1.72 2.76 3.15 2.28
Enterprise Value to EBITDA (EV/EBITDA)
7.58 16.67 9.54 9.25 8.25 8.92 7.19 3.09 5.88 6.96 5.02
Enterprise Value to EBIT (EV/EBIT)
10.64 99.76 45.99 19.85 15.40 21.68 10.85 3.57 8.16 10.62 6.96
Enterprise Value to NOPAT (EV/NOPAT)
16.95 140.45 64.86 25.67 18.53 23.27 13.41 4.61 10.03 12.77 8.74
Enterprise Value to Operating Cash Flow (EV/OCF)
10.48 21.99 6.51 10.28 10.33 10.99 6.59 4.99 6.63 8.23 5.86
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 5.45 127.84 12.20 13.54 7.82 5.43 19.02 10.23 9.01
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.26 0.89 0.00 0.82 0.70 0.71 0.57 0.38 0.35 0.39 0.41
Long-Term Debt to Equity
1.26 0.89 0.00 0.82 0.70 0.66 0.57 0.38 0.35 0.39 0.41
Financial Leverage
0.73 0.86 0.53 0.52 0.66 0.60 0.43 0.17 0.09 0.14 0.16
Leverage Ratio
2.67 2.56 1.91 1.83 2.18 2.15 2.10 1.85 1.71 1.74 1.79
Compound Leverage Factor
2.38 -4.25 -1.03 1.29 1.67 1.60 1.85 1.75 1.71 1.75 1.73
Debt to Total Capital
55.79% 47.09% 0.00% 45.05% 41.24% 41.42% 36.47% 27.41% 26.17% 28.13% 29.25%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 2.60% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
55.79% 47.09% 0.00% 45.05% 41.24% 38.81% 36.47% 27.41% 26.17% 28.13% 29.25%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.55% 25.62% 46.45% 26.59% 28.56% 28.03% 29.79% 25.90% 23.42% 24.68% 26.72%
Common Equity to Total Capital
40.66% 27.29% 0.00% 28.36% 30.20% 30.55% 33.74% 46.69% 50.41% 47.19% 44.02%
Debt to EBITDA
3.32 7.10 0.00 2.83 2.10 2.61 1.32 0.48 0.95 1.11 1.00
Net Debt to EBITDA
2.95 5.49 0.00 2.36 1.90 2.11 0.67 0.09 0.29 0.49 0.37
Long-Term Debt to EBITDA
3.32 7.10 0.00 2.83 2.10 2.45 1.32 0.48 0.95 1.11 1.00
Debt to NOPAT
7.42 59.81 0.00 7.84 4.71 6.81 2.45 0.71 1.63 2.03 1.74
Net Debt to NOPAT
6.60 46.27 0.00 6.55 4.27 5.50 1.24 0.14 0.50 0.91 0.65
Long-Term Debt to NOPAT
7.42 59.81 0.00 7.84 4.71 6.39 2.45 0.71 1.63 2.03 1.74
Altman Z-Score
1.51 1.06 0.00 1.63 1.75 1.50 2.70 4.57 3.08 2.95 2.75
Noncontrolling Interest Sharing Ratio
7.98% 32.14% 74.59% 76.17% 48.50% 48.23% 47.35% 40.55% 33.64% 32.97% 36.08%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.93 3.87 0.00 1.81 1.46 1.51 1.81 3.69 3.81 3.08 3.37
Quick Ratio
0.46 2.04 0.00 1.30 0.80 1.05 1.48 2.92 3.17 2.47 2.78
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-2,350 -1,548 1,951 120 1,274 999 2,422 3,540 961 1,827 1,791
Operating Cash Flow to CapEx
49.12% 28.08% 360.04% 378.03% 450.60% 400.98% 560.04% 852.88% 553.61% 440.97% 291.53%
Free Cash Flow to Firm to Interest Expense
-17.67 -4.22 5.30 0.50 4.94 5.58 11.93 10.06 6.41 15.10 11.12
Operating Cash Flow to Interest Expense
9.08 1.68 4.43 6.21 5.83 6.88 14.15 10.95 18.38 18.77 17.09
Operating Cash Flow Less CapEx to Interest Expense
-9.40 -4.31 3.20 4.57 4.54 5.16 11.63 9.67 15.06 14.51 11.23
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.36 0.27 0.33 0.39 0.37 0.34 0.54 0.87 0.48 0.43 0.51
Accounts Receivable Turnover
18.79 14.65 0.00 0.00 19.25 16.27 17.16 20.73 12.20 13.06 15.88
Inventory Turnover
10.54 8.61 0.00 0.00 10.35 10.42 11.95 12.07 10.57 12.66 12.51
Fixed Asset Turnover
0.61 0.41 0.44 0.50 0.55 0.52 0.89 1.66 0.98 0.86 1.05
Accounts Payable Turnover
3.66 3.65 0.00 0.00 6.96 7.72 8.39 9.34 7.46 6.91 6.79
Days Sales Outstanding (DSO)
19.42 24.91 0.00 0.00 18.97 22.44 21.27 17.60 29.92 27.95 22.98
Days Inventory Outstanding (DIO)
34.63 42.38 0.00 0.00 35.26 35.04 30.56 30.23 34.53 28.83 29.17
Days Payable Outstanding (DPO)
99.67 99.92 0.00 0.00 52.46 47.29 43.48 39.07 48.91 52.82 53.75
Cash Conversion Cycle (CCC)
-45.62 -32.63 0.00 0.00 1.76 10.19 8.34 8.76 15.53 3.96 -1.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,317 10,962 9,175 9,654 9,219 8,801 7,791 8,421 9,283 8,920 8,976
Invested Capital Turnover
0.55 0.36 0.41 0.47 0.49 0.46 0.79 1.38 0.75 0.65 0.79
Increase / (Decrease) in Invested Capital
3,096 1,645 -1,787 479 -435 -418 -1,010 630 862 -363 56
Enterprise Value (EV)
12,653 13,567 10,625 15,386 15,552 13,528 18,940 19,236 18,284 18,691 16,137
Market Capitalization
7,371 5,953 8,355 8,690 9,230 7,649 14,355 15,866 14,718 14,756 11,999
Book Value per Share
$17.31 $14.36 $0.00 $12.82 $13.32 $13.66 $14.95 $25.75 $29.92 $28.65 $31.02
Tangible Book Value per Share
$7.06 $4.30 $0.00 $2.62 $2.45 $2.56 $5.20 $15.02 $14.05 $11.41 $12.00
Total Capital
9,924 12,270 6,684 10,429 9,594 9,564 9,501 10,818 11,341 10,563 10,990
Total Debt
5,537 5,778 0.00 4,698 3,957 3,961 3,465 2,965 2,968 2,971 3,215
Total Long-Term Debt
5,537 5,778 0.00 4,698 3,957 3,712 3,465 2,965 2,968 2,971 3,215
Net Debt
4,930 4,470 -835 3,923 3,582 3,198 1,755 568 910 1,328 1,201
Capital Expenditures (CapEx)
2,457 2,197 453 396 334 307 513 452 498 515 944
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-397 800 0.00 -113 22 27 -467 355 218 88 116
Debt-free Net Working Capital (DFNWC)
-88 1,969 835 569 309 710 1,161 2,678 2,250 1,702 2,098
Net Working Capital (NWC)
-88 1,969 835 569 309 461 1,161 2,678 2,250 1,702 2,098
Net Nonoperating Expense (NNE)
12 255 -286 171 193 149 152 233 -15 -13 49
Net Nonoperating Obligations (NNO)
4,930 4,470 2,491 3,923 3,582 3,198 1,755 568 910 1,328 1,201
Total Depreciation and Amortization (D&A)
480 678 883 888 875 892 888 850 869 925 898
Debt-free, Cash-free Net Working Capital to Revenue
-9.22% 21.71% 0.00% -2.55% 0.48% 0.65% -7.14% 3.17% 3.29% 1.48% 1.64%
Debt-free Net Working Capital to Revenue
-2.04% 53.43% 20.22% 12.85% 6.73% 17.22% 17.76% 23.94% 33.93% 28.67% 29.62%
Net Working Capital to Revenue
-2.04% 53.43% 20.22% 12.85% 6.73% 11.18% 17.76% 23.94% 33.93% 28.67% 29.62%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.97 ($1.19) $1.53 $1.25 $2.24 $1.48 $4.27 $16.45 $7.89 $6.75 $8.98
Adjusted Weighted Average Basic Shares Outstanding
235.30M 233.10M 233.50M 232.60M 220.20M 214.90M 215M 203.30M 193.30M 180.40M 162.10M
Adjusted Diluted Earnings per Share
$2.96 ($1.19) $1.53 $1.24 $2.23 $1.47 $4.24 $16.38 $7.87 $6.74 $8.97
Adjusted Weighted Average Diluted Shares Outstanding
236.10M 233.10M 233.90M 233.80M 221.60M 215.20M 216.20M 204.20M 193.80M 180.70M 162.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
233.08M 233.11M 233.29M 222.89M 216.17M 214.16M 207.30M 195.77M 188.34M 169.54M 153.67M
Normalized Net Operating Profit after Tax (NOPAT)
782 222 164 599 839 581 1,837 4,370 1,863 1,467 1,926
Normalized NOPAT Margin
18.16% 6.02% 3.97% 13.53% 18.29% 14.10% 28.10% 39.06% 28.10% 24.71% 27.19%
Pre Tax Income Margin
24.56% -6.13% -3.03% 12.35% 16.82% 11.23% 23.60% 45.55% 33.90% 29.68% 31.61%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.94 0.37 0.63 3.22 3.91 3.49 8.60 15.29 14.93 14.55 14.40
NOPAT to Interest Expense
5.61 0.26 0.45 2.49 3.25 3.25 6.96 11.85 12.16 12.10 11.47
EBIT Less CapEx to Interest Expense
-9.53 -5.62 -0.60 1.57 2.62 1.77 6.07 14.01 11.61 10.29 8.54
NOPAT Less CapEx to Interest Expense
-12.86 -5.72 -0.79 0.84 1.96 1.53 4.43 10.56 8.84 7.84 5.61
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
44.55% -252.53% 91.33% 188.55% 69.81% 100.00% 36.03% 23.50% 41.89% 45.50% 35.04%
Augmented Payout Ratio
120.30% -252.53% 91.33% 297.66% 127.09% 123.15% 78.81% 57.71% 73.45% 147.66% 110.96%

Quarterly Metrics And Ratios for CF Industries

This table displays calculated financial ratios and metrics derived from CF Industries' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 153,668,821.00 153,629,274.00 151,338,130.00
DEI Adjusted Shares Outstanding
- - - - - - - - 153,668,821.00 153,629,274.00 151,338,130.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 4.00 4.73 2.88
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-26.94% -11.44% 7.62% -2.99% 13.13% 20.36% 21.09% 22.70% 19.42% 17.57% 12.12%
EBITDA Growth
-45.89% -10.14% 29.78% 1.67% 21.07% 3.02% 34.00% 27.69% 60.91% 55.98% 23.75%
EBIT Growth
-62.97% -13.32% 48.99% 4.44% 48.86% 2.51% 58.42% 39.82% 88.84% 78.44% 29.85%
NOPAT Growth
-63.33% -14.61% 39.89% 16.08% 52.03% -2.18% 52.17% 27.07% 89.14% 77.52% 24.71%
Net Income Growth
-63.38% -16.50% 48.26% 11.36% 47.48% -2.77% 34.90% 26.28% 92.59% 76.63% 13.04%
EPS Growth
-63.86% -14.81% 82.35% 26.53% 79.61% 3.04% 41.29% 37.63% 115.14% 99.58% 31.05%
Operating Cash Flow Growth
-53.01% -33.29% 50.65% -12.50% 31.69% 18.53% 14.29% 28.33% -15.36% 55.95% 9.96%
Free Cash Flow Firm Growth
-4,050.90% -219.51% -2,239.92% 247.13% 190.40% 226.66% 193.82% -40.79% -81.36% -47.61% -73.05%
Invested Capital Growth
12.43% 12.59% 10.27% -3.91% -3.63% -1.68% -0.07% 0.63% 6.35% 6.03% 5.23%
Revenue Q/Q Growth
-6.43% 6.94% -12.85% 11.24% 9.12% 13.77% -12.32% 12.72% 6.20% 11.88% -16.29%
EBITDA Q/Q Growth
-14.76% 53.57% -30.58% 11.89% 1.50% 30.68% -9.71% 6.63% 27.90% 26.67% -28.36%
EBIT Q/Q Growth
-28.27% 107.82% -42.32% 21.47% 2.24% 43.11% -10.86% 7.20% 38.08% 35.23% -35.13%
NOPAT Q/Q Growth
-30.11% 113.51% -39.54% 28.66% -8.46% 37.38% -5.95% 7.44% 36.25% 28.94% -33.93%
Net Income Q/Q Growth
-32.39% 112.61% -32.61% 14.96% -10.46% 40.17% -6.50% 7.61% 36.57% 28.55% -40.16%
EPS Q/Q Growth
-29.93% 123.30% -32.61% 20.00% -0.54% 28.11% -7.59% 16.90% 55.47% 18.84% -39.32%
Operating Cash Flow Q/Q Growth
-7.29% 6.74% 96.00% -54.89% 39.52% -3.92% 88.99% -49.34% -7.98% 77.02% 33.26%
Free Cash Flow Firm Q/Q Growth
-49.13% 32.86% 1.75% 249.55% -8.37% -5.93% -27.22% -5.62% -71.15% 164.37% -62.56%
Invested Capital Q/Q Growth
-1.29% 0.71% -4.62% 1.34% -1.01% 2.75% -3.05% 2.05% 4.62% 2.44% -3.78%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
27.82% 43.19% 32.41% 34.38% 34.40% 39.90% 38.10% 40.91% 37.56% 51.53% 38.71%
EBITDA Margin
38.10% 54.71% 43.58% 43.83% 40.77% 46.83% 48.22% 45.62% 54.93% 62.20% 53.23%
Operating Margin
20.61% 40.59% 26.57% 28.94% 27.36% 34.25% 34.96% 32.99% 43.45% 50.45% 37.69%
EBIT Margin
20.88% 40.59% 26.86% 29.33% 27.48% 34.57% 35.14% 33.42% 43.45% 52.52% 40.70%
Profit (Net Income) Margin
16.19% 32.19% 24.89% 25.72% 21.11% 26.00% 27.73% 26.47% 34.04% 39.11% 27.96%
Tax Burden Percent
79.33% 80.45% 85.25% 90.53% 80.32% 77.48% 81.42% 82.23% 80.09% 79.51% 84.01%
Interest Burden Percent
97.72% 98.59% 108.70% 96.87% 95.62% 97.09% 96.91% 96.32% 97.80% 93.66% 81.77%
Effective Tax Rate
20.67% 19.55% 14.75% 9.47% 19.68% 22.52% 18.58% 17.77% 19.91% 20.49% 15.99%
Return on Invested Capital (ROIC)
11.50% 22.06% 16.15% 17.09% 14.97% 18.70% 21.80% 21.48% 28.30% 33.21% 27.85%
ROIC Less NNEP Spread (ROIC-NNEP)
11.11% 20.25% 24.38% 16.44% 13.90% 17.86% 20.67% 20.50% 27.16% 30.93% 18.40%
Return on Net Nonoperating Assets (RNNOA)
0.85% 0.98% 1.13% 2.30% 2.45% 2.67% 2.90% 3.37% 4.66% 3.61% 1.62%
Return on Equity (ROE)
12.35% 23.04% 17.28% 19.39% 17.43% 21.37% 24.70% 24.85% 32.96% 36.82% 29.47%
Cash Return on Invested Capital (CROIC)
4.56% 3.31% 7.02% 20.07% 21.37% 18.94% 19.83% 20.02% 17.69% 21.56% 24.56%
Operating Return on Assets (OROA)
9.33% 17.49% 11.74% 12.51% 12.40% 16.20% 16.89% 17.19% 23.06% 28.18% 21.34%
Return on Assets (ROA)
7.23% 13.87% 10.88% 10.97% 9.52% 12.19% 13.32% 13.61% 18.06% 20.98% 14.66%
Return on Common Equity (ROCE)
8.37% 15.61% 11.77% 13.00% 11.65% 13.99% 16.07% 15.89% 21.45% 23.56% 18.79%
Return on Equity Simple (ROE_SIMPLE)
26.21% 24.29% 27.67% 0.00% 33.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
240 513 310 399 365 502 472 507 691 891 589
NOPAT Margin
16.35% 32.65% 22.65% 26.20% 21.98% 26.54% 28.46% 27.13% 34.80% 40.11% 31.66%
Net Nonoperating Expense Percent (NNEP)
0.39% 1.81% -8.23% 0.65% 1.07% 0.85% 1.13% 0.98% 1.14% 2.28% 9.45%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.78% 3.56% 4.65% 4.43% 4.62% 6.03% 7.34% 4.86%
Cost of Revenue to Revenue
72.18% 56.81% 67.59% 65.62% 65.60% 59.99% 61.90% 59.20% 62.44% 48.47% 61.29%
SG&A Expenses to Revenue
5.99% 4.83% 5.69% 5.12% 5.05% 5.34% 5.30% 4.87% 5.19% 4.01% 4.68%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
7.21% 2.61% 5.84% 5.45% 7.04% 5.76% 3.13% 7.81% -5.89% 3.33% 4.35%
Earnings before Interest and Taxes (EBIT)
307 638 368 447 457 654 583 625 863 1,167 757
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
560 860 597 668 678 886 800 853 1,091 1,382 990
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.88 2.47 2.98 2.96 2.77 3.00 3.00 2.48 3.74 2.89 3.04
Price to Tangible Book Value (P/TBV)
6.49 5.51 7.08 7.43 7.41 7.52 7.74 6.41 8.38 5.95 6.25
Price to Revenue (P/Rev)
2.58 2.29 2.59 2.49 2.16 2.31 2.16 1.69 2.69 2.15 2.20
Price to Earnings (P/E)
13.54 12.80 13.30 12.12 9.92 11.45 10.54 8.25 11.35 7.92 7.99
Dividend Yield
2.07% 2.44% 2.21% 2.36% 2.56% 2.17% 2.23% 2.60% 1.54% 1.85% 1.82%
Earnings Yield
7.39% 7.81% 7.52% 8.25% 10.08% 8.74% 9.49% 12.13% 8.81% 12.62% 12.52%
Enterprise Value to Invested Capital (EV/IC)
2.12 1.87 2.17 2.10 1.96 2.10 2.10 1.80 2.56 2.13 2.26
Enterprise Value to Revenue (EV/Rev)
3.19 2.93 3.19 3.15 2.82 2.95 2.74 2.28 3.24 2.65 2.64
Enterprise Value to EBITDA (EV/EBITDA)
7.37 6.79 7.14 6.96 6.17 6.72 6.09 5.02 6.61 4.97 4.86
Enterprise Value to EBIT (EV/EBIT)
11.30 10.64 10.96 10.62 9.06 9.87 8.63 6.96 8.81 6.33 6.14
Enterprise Value to NOPAT (EV/NOPAT)
13.79 13.05 13.54 12.77 10.89 12.05 10.62 8.74 11.05 8.00 7.83
Enterprise Value to Operating Cash Flow (EV/OCF)
8.61 8.54 8.19 8.23 7.17 7.61 7.02 5.86 9.02 6.89 6.80
Enterprise Value to Free Cash Flow (EV/FCFF)
49.17 59.78 32.39 10.23 9.00 10.97 10.59 9.01 14.89 10.18 9.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.37 0.37 0.38 0.39 0.41 0.38 0.39 0.41 0.39 0.36 0.36
Long-Term Debt to Equity
0.37 0.37 0.38 0.39 0.41 0.38 0.39 0.41 0.39 0.36 0.36
Financial Leverage
0.08 0.05 0.05 0.14 0.18 0.15 0.14 0.16 0.17 0.12 0.09
Leverage Ratio
1.69 1.64 1.71 1.74 1.78 1.73 1.82 1.79 1.79 1.72 1.82
Compound Leverage Factor
1.66 1.62 1.86 1.69 1.70 1.68 1.76 1.73 1.76 1.61 1.49
Debt to Total Capital
27.08% 26.82% 27.74% 28.13% 28.94% 27.54% 27.88% 29.25% 28.03% 26.50% 26.55%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
27.08% 26.82% 27.74% 28.13% 28.94% 27.54% 27.88% 29.25% 28.03% 26.50% 26.55%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
23.31% 23.86% 23.75% 24.68% 24.51% 26.48% 26.68% 26.72% 25.40% 26.14% 26.15%
Common Equity to Total Capital
49.65% 49.31% 48.51% 47.19% 46.55% 45.98% 45.45% 44.02% 46.57% 47.36% 47.30%
Debt to EBITDA
1.13 1.17 1.11 1.11 1.06 1.05 0.98 1.00 0.89 0.78 0.75
Net Debt to EBITDA
0.44 0.44 0.40 0.49 0.55 0.44 0.36 0.37 0.31 0.17 0.08
Long-Term Debt to EBITDA
1.13 1.17 1.11 1.11 1.06 1.05 0.98 1.00 0.89 0.78 0.75
Debt to NOPAT
2.11 2.25 2.11 2.03 1.87 1.88 1.71 1.74 1.48 1.26 1.20
Net Debt to NOPAT
0.83 0.85 0.76 0.91 0.96 0.79 0.63 0.65 0.52 0.27 0.13
Long-Term Debt to NOPAT
2.11 2.25 2.11 2.03 1.87 1.88 1.71 1.74 1.48 1.26 1.20
Altman Z-Score
2.76 2.64 2.66 2.63 2.47 2.70 2.50 2.35 3.21 3.07 2.76
Noncontrolling Interest Sharing Ratio
32.25% 32.21% 31.92% 32.97% 33.14% 34.54% 34.92% 36.08% 34.92% 36.02% 36.24%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.94 4.70 2.81 3.08 2.59 3.22 2.27 3.37 3.54 4.86 2.98
Quick Ratio
3.34 3.94 2.33 2.47 2.12 2.74 1.86 2.78 2.89 4.14 2.53
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-773 -519 -510 762 698 657 478 451 130 344 129
Operating Cash Flow to CapEx
454.08% 565.48% 669.78% 216.49% 450.77% 233.61% 306.63% 238.50% 222.42% 325.19% 414.89%
Free Cash Flow to Firm to Interest Expense
-20.88 -14.02 0.00 16.22 18.88 18.25 11.66 9.60 3.34 6.89 0.77
Operating Cash Flow to Interest Expense
12.03 12.84 0.00 8.94 15.84 15.64 25.95 11.47 12.72 17.56 6.96
Operating Cash Flow Less CapEx to Interest Expense
9.38 10.57 0.00 4.81 12.32 8.94 17.49 6.66 7.00 12.16 5.29
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.45 0.43 0.44 0.43 0.45 0.47 0.48 0.51 0.53 0.54 0.52
Accounts Receivable Turnover
11.97 12.81 13.31 13.06 10.97 11.55 12.43 15.88 11.33 11.87 12.77
Inventory Turnover
11.41 12.62 12.76 12.66 12.57 13.44 12.73 12.51 12.49 12.18 11.66
Fixed Asset Turnover
0.92 0.90 0.92 0.86 0.90 0.95 0.99 1.05 1.11 1.15 1.16
Accounts Payable Turnover
8.39 8.24 7.46 6.91 7.12 7.09 6.66 6.79 7.45 6.78 6.11
Days Sales Outstanding (DSO)
30.48 28.49 27.42 27.95 33.26 31.61 29.36 22.98 32.23 30.75 28.59
Days Inventory Outstanding (DIO)
32.00 28.91 28.60 28.83 29.03 27.16 28.66 29.17 29.22 29.97 31.31
Days Payable Outstanding (DPO)
43.50 44.32 48.93 52.82 51.25 51.51 54.84 53.75 48.97 53.84 59.70
Cash Conversion Cycle (CCC)
18.98 13.08 7.09 3.96 11.04 7.26 3.18 -1.59 12.48 6.89 0.20
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,163 9,228 8,802 8,920 8,830 9,073 8,796 8,976 9,391 9,620 9,256
Invested Capital Turnover
0.70 0.68 0.71 0.65 0.68 0.70 0.77 0.79 0.81 0.83 0.88
Increase / (Decrease) in Invested Capital
1,013 1,032 820 -363 -333 -155 -6.00 56 561 547 460
Enterprise Value (EV)
19,416 17,232 19,087 18,691 17,299 19,015 18,476 16,137 24,001 20,504 20,959
Market Capitalization
15,693 13,464 15,479 14,756 13,249 14,905 14,529 11,999 19,952 16,632 17,434
Book Value per Share
$29.02 $29.87 $28.79 $28.65 $28.19 $30.63 $29.94 $31.02 $34.76 $37.41 $37.87
Tangible Book Value per Share
$12.89 $13.38 $12.12 $11.41 $10.55 $12.23 $11.59 $12.00 $15.49 $18.20 $18.44
Total Capital
10,965 11,072 10,707 10,563 10,269 10,794 10,669 10,990 11,472 12,136 12,116
Total Debt
2,969 2,970 2,970 2,971 2,972 2,973 2,974 3,215 3,216 3,216 3,217
Total Long-Term Debt
2,969 2,970 2,970 2,971 2,972 2,973 2,974 3,215 3,216 3,216 3,217
Net Debt
1,167 1,126 1,065 1,328 1,533 1,252 1,101 1,201 1,135 700 357
Capital Expenditures (CapEx)
98 84 139 194 130 241 347 226 223 270 282
Debt-free, Cash-free Net Working Capital (DFCFNWC)
256 386 -40 88 88 160 -170 116 391 500 -102
Debt-free Net Working Capital (DFNWC)
2,029 2,205 1,837 1,702 1,494 1,846 1,668 2,098 2,433 2,980 2,718
Net Working Capital (NWC)
2,029 2,205 1,837 1,702 1,494 1,846 1,668 2,098 2,433 2,980 2,718
Net Nonoperating Expense (NNE)
2.38 7.24 -31 7.24 14 10 12 12 15 22 69
Net Nonoperating Obligations (NNO)
1,167 1,126 1,065 1,328 1,533 1,252 1,101 1,201 1,135 700 357
Total Depreciation and Amortization (D&A)
253 222 229 221 221 232 217 228 228 215 233
Debt-free, Cash-free Net Working Capital to Revenue
4.20% 6.56% -0.67% 1.48% 1.44% 2.48% -2.52% 1.64% 5.28% 6.46% -1.28%
Debt-free Net Working Capital to Revenue
33.32% 37.46% 30.70% 28.67% 24.38% 28.62% 24.76% 29.62% 32.85% 38.51% 34.23%
Net Working Capital to Revenue
33.32% 37.46% 30.70% 28.67% 24.38% 28.62% 24.76% 29.62% 32.85% 38.51% 34.23%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.03 $2.30 $1.55 $1.87 $1.85 $2.37 $2.19 $2.57 $3.99 $4.74 $2.88
Adjusted Weighted Average Basic Shares Outstanding
187.60M 182.70M 178.40M 180.40M 168.60M 162.90M 161M 162.10M 154.20M 153.60M 151.20M
Adjusted Diluted Earnings per Share
$1.03 $2.30 $1.55 $1.86 $1.85 $2.37 $2.19 $2.56 $3.98 $4.73 $2.87
Adjusted Weighted Average Diluted Shares Outstanding
188.10M 182.80M 178.60M 180.70M 168.80M 163.10M 161.20M 162.20M 154.50M 153.90M 151.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
182.78M 180.41M 174.02M 169.54M 162.01M 161.97M 155.97M 153.67M 153.63M 151.34M 146.28M
Normalized Net Operating Profit after Tax (NOPAT)
243 514 310 399 384 502 472 507 555 910 589
Normalized NOPAT Margin
16.51% 32.70% 22.65% 26.20% 23.09% 26.54% 28.46% 27.13% 27.95% 40.93% 31.66%
Pre Tax Income Margin
20.41% 40.01% 29.20% 28.41% 26.28% 33.56% 34.06% 32.19% 42.50% 49.19% 33.28%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.30 17.24 0.00 9.51 12.35 18.17 14.22 13.30 22.13 23.34 4.51
NOPAT to Interest Expense
6.50 13.87 0.00 8.49 9.88 13.95 11.52 10.79 17.72 17.83 3.51
EBIT Less CapEx to Interest Expense
5.65 14.97 0.00 5.38 8.84 11.47 5.76 8.49 16.41 17.94 2.83
NOPAT Less CapEx to Interest Expense
3.85 11.60 0.00 4.37 6.36 7.25 3.05 5.99 12.01 12.43 1.83
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
47.48% 51.96% 46.07% 45.50% 40.63% 40.36% 37.64% 35.04% 32.69% 27.60% 30.12%
Augmented Payout Ratio
108.13% 128.81% 140.64% 147.66% 142.14% 137.12% 119.94% 110.96% 77.39% 65.92% 67.42%

Financials Breakdown Chart

Key Financial Trends

CF Industries’ financial performance has strengthened meaningfully in the latest period. In the second quarter of 2026, revenue reached $2.22 billion, up from $1.89 billion in Q2 2025 and $1.57 billion in Q2 2024. Net income attributable to common shareholders rose to $727 million, while diluted earnings per share increased to $4.73 from $2.37 in Q2 2025 and $2.30 in Q2 2024.

The improvement was driven primarily by stronger gross profitability. Gross profit increased to $1.15 billion in Q2 2026, producing a gross margin of approximately 51.5%, compared with 40.0% in Q2 2025. Operating income also climbed to $1.12 billion from $863 million a year earlier. The data suggests that CF has recently benefited from better pricing, product mix, or production economics, although the quarterly figures remain subject to fertilizer-market volatility.

Cash generation also improved. Operating cash flow rose to $878 million in Q2 2026, compared with $563 million in Q2 2025 and $475 million in Q2 2024. After $271 million of capital expenditures, estimated free cash flow was approximately $607 million. CF ended the quarter with $2.48 billion of cash, up from $1.69 billion at the end of Q2 2025.

The balance sheet remains liquid, but debt has increased from the prior year. Long-term debt was $3.22 billion in Q2 2026 versus approximately $2.97 billion in Q2 2025. Even so, current assets of $3.75 billion substantially exceeded current liabilities of $772 million, providing a current ratio of roughly 4.9. Investors should also recognize that noncontrolling interests are sizable: $3.17 billion at quarter-end, with $142 million of Q2 earnings allocated to those interests rather than common shareholders.

  • Revenue momentum: Q2 revenue increased approximately 17.6% year over year and 41.2% compared with Q2 2024.
  • Significant margin expansion: Q2 2026 gross margin was about 51.5%, well above the 40.0% reported in Q2 2025.
  • Higher earnings: Net income attributable to common shareholders rose 88.3% year over year to $727 million, and diluted EPS nearly doubled to $4.73.
  • Stronger operating cash flow: Operating cash flow increased to $878 million from $563 million in Q2 2025 and $475 million in Q2 2024.
  • Improving liquidity: Cash and equivalents reached $2.48 billion, while the current ratio remained strong at approximately 4.9.
  • Share-count reduction: Weighted average diluted shares declined to 153.9 million in Q2 2026 from 163.1 million in Q2 2025 and 182.8 million in Q2 2024, supporting per-share results.
  • Capital returns continued: CF repurchased $225 million of stock and paid $77 million in dividends during Q2 2026, while maintaining a $0.50 quarterly dividend per share.
  • Capital investment remains elevated: Capital expenditures increased to $271 million in Q2 2026 from $245 million in Q2 2025, indicating continued investment in the asset base but reducing near-term free cash flow.
  • Debt is higher than a year ago: Long-term debt increased to $3.22 billion from $2.97 billion in Q2 2025, which could increase financial sensitivity if operating conditions weaken.
  • Working capital was a cash use: Changes in operating assets and liabilities reduced Q2 2026 operating cash flow by $416 million, more than double the $171 million use recorded in Q2 2025.

Overall, the latest statements point to a strong recovery in CF Industries’ profitability and cash generation, supported by higher revenue, wider margins and a lower share count. The principal risks are the cyclical nature of fertilizer prices, continued working-capital demands, higher debt and the substantial portion of earnings attributable to noncontrolling interests. Retail investors should determine whether the Q2 improvement represents a sustainable operating trend or a peak in the company’s commodity cycle.

11/13/26 12:03 PM ETAI Generated. May Contain Errors.

CF Industries Financials - Frequently Asked Questions

According to the most recent income statement we have on file, CF Industries' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

CF Industries' net income appears to be on an upward trend, with a most recent value of $1.80 billion in 2025, rising from $734 million in 2015. The previous period was $1.48 billion in 2024. View CF Industries' forecast to see where analysts expect CF Industries to go next.

CF Industries' total operating income in 2025 was $2.30 billion, based on the following breakdown:
  • Total Gross Profit: $2.72 billion
  • Total Operating Expenses: $424 million

Over the last 10 years, CF Industries' total revenue changed from $4.31 billion in 2015 to $7.08 billion in 2025, a change of 64.4%.

In the past 11 quarters, CF Industries' cash and equivalents has ranged from $1.41 billion in Q1 2025 to $2.82 billion in Q3 2026, and is currently $2.82 billion as of their latest financial filing in Q3 2026.

CF Industries had total debt of $3.22 billion at the end of 2025, a 8.2% increase from 2024, and a 41.9% decrease since 2015.

Over the last 10 years, CF Industries' book value per share changed from 17.31 in 2015 to 31.02 in 2025, a change of 79.2%.



Financial statements for NYSE:CF last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners