Biggest changeConsolidated Results of Operations The following table presents our consolidated results of operations and certain supplemental data for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, 2024 2023 2022 2024 v. 2023 2023 v. 2022 (in millions, except as noted) Net sales $ 5,936 $ 6,631 $ 11,186 $ (695) (10) % $ (4,555) (41) % Cost of sales (COS) 3,880 4,086 5,325 (206) (5) % (1,239) (23) % Gross margin 2,056 2,545 5,861 (489) (19) % (3,316) (57) % Gross margin percentage 34.6 % 38.4 % 52.4 % (3.8) % (14.0) % Selling, general and administrative expenses 320 289 290 31 11 % (1) — % U.K. long-lived and intangible asset impairment — — 239 — — % (239) (100) % U.K. operations restructuring — 10 19 (10) (100) % (9) (47) % Acquisition and integration costs 4 39 — (35) (90) % 39 N/M Other operating—net (10) (31) 10 21 68 % (41) N/M Total other operating costs and expenses 314 307 558 7 2 % (251) (45) % Equity in earnings (loss) of operating affiliate 4 (8) 94 12 N/M (102) N/M Operating earnings 1,746 2,230 5,397 (484) (22) % (3,167) (59) % Interest expense 121 150 344 (29) (19) % (194) (56) % Interest income (123) (158) (65) 35 22 % (93) (143) % Loss on debt extinguishment — — 8 — — % (8) (100) % Other non-operating—net (14) (10) 15 (4) (40) % (25) N/M Earnings before income taxes 1,762 2,248 5,095 (486) (22) % (2,847) (56) % Income tax provision 285 410 1,158 (125) (30) % (748) (65) % Net earnings 1,477 1,838 3,937 (361) (20) % (2,099) (53) % Less: Net earnings attributable to noncontrolling interest 259 313 591 (54) (17) % (278) (47) % Net earnings attributable to common stockholders $ 1,218 $ 1,525 $ 3,346 $ (307) (20) % $ (1,821) (54) % Diluted net earnings per share attributable to common stockholders $ 6.74 $ 7.87 $ 16.38 $ (1.13) (14) % $ (8.51) (52) % Diluted weighted-average common shares outstanding 180.7 193.8 204.2 (13.1) (7) % (10.4) (5) % Dividends declared per common share $ 2.00 $ 1.60 $ 1.50 $ 0.40 25 % $ 0.10 7 % Natural gas supplemental data (per MMBtu) Natural gas costs in COS (1) $ 2.28 $ 3.26 $ 7.16 $ (0.98) (30) % $ (3.90) (54) % Realized derivatives loss in COS (2) 0.12 0.41 0.02 (0.29) (71) % 0.39 N/M Cost of natural gas used for production in COS $ 2.40 $ 3.67 $ 7.18 $ (1.27) (35) % $ (3.51) (49) % Average daily market price of natural gas Henry Hub (Louisiana) $ 2.25 $ 2.53 $ 6.38 $ (0.28) (11) % $ (3.85) (60) % Unrealized net mark-to-market (gain) loss on natural gas derivatives $ (35) $ (39) $ 41 $ 4 10 % $ (80) N/M Depreciation and amortization $ 925 $ 869 $ 850 $ 56 6 % $ 19 2 % Capital expenditures $ 518 $ 499 $ 453 $ 19 4 % $ 46 10 % Sales volume by product tons (000s) 18,943 19,130 18,331 (187) (1) % 799 4 % Production volume by product tons (000s): Ammonia (3) 9,800 9,496 9,807 304 3 % (311) (3) % Granular urea 4,404 4,544 4,561 (140) (3) % (17) — % UAN (32%) (4) 6,753 6,852 6,706 (99) (1) % 146 2 % AN 1,392 1,520 1,517 (128) (8) % 3 — % 37 Table of Contents CF INDUSTRIES HOLDINGS, INC. ______________________________________________________________________________ N/M—Not Meaningful (1) Includes the cost of natural gas used for production and related transportation that is included in cost of sales during the period under the first-in, first-out inventory cost method.
Biggest changeConsolidated Results of Operations The following table presents our consolidated results of operations and certain supplemental data for the years ended December 31, 2025, 2024 and 2023: Year ended December 31, 2025 2024 2023 2025 v. 2024 2024 v. 2023 (in millions, except as noted) Net sales $ 7,084 $ 5,936 $ 6,631 $ 1,148 19 % $ (695) (10) % Cost of sales (COS) 4,360 3,880 4,086 480 12 % (206) (5) % Gross margin 2,724 2,056 2,545 668 32 % (489) (19) % Gross margin percentage 38.5 % 34.6 % 38.4 % 3.9 % (3.8) % Selling, general and administrative expenses 364 320 289 44 14 % 31 11 % Asset impairment 76 — — 76 N/M — — % U.K. operations restructuring 23 — 10 23 N/M (10) (100) % Acquisition and integration costs — 4 39 (4) (100) % (35) (90) % Other operating—net (25) (10) (31) (15) (150) % 21 68 % Total other operating costs and expenses 438 314 307 124 39 % 7 2 % Equity in earnings (loss) of operating affiliate 14 4 (8) 10 250 % 12 N/M Operating earnings 2,300 1,746 2,230 554 32 % (484) (22) % Interest expense 155 121 150 34 28 % (29) (19) % Interest income (81) (123) (158) 42 34 % 35 22 % Loss on debt extinguishment 6 — — 6 N/M — — % Other non-operating—net (19) (14) (10) (5) (36) % (4) (40) % Earnings before income taxes 2,239 1,762 2,248 477 27 % (486) (22) % Income tax provision 441 285 410 156 55 % (125) (30) % Net earnings 1,798 1,477 1,838 321 22 % (361) (20) % Less: Net earnings attributable to noncontrolling interests 343 259 313 84 32 % (54) (17) % Net earnings attributable to common stockholders $ 1,455 $ 1,218 $ 1,525 $ 237 19 % $ (307) (20) % Diluted net earnings per share attributable to common stockholders $ 8.97 $ 6.74 $ 7.87 $ 2.23 33 % $ (1.13) (14) % Diluted weighted-average common shares outstanding 162.2 180.7 193.8 (18.5) (10) % (13.1) (7) % Dividends declared per common share $ 2.00 $ 2.00 $ 1.60 $ — — % $ 0.40 25 % Natural gas supplemental data (per MMBtu) Natural gas costs in COS (1) $ 3.30 $ 2.28 $ 3.26 $ 1.02 45 % $ (0.98) (30) % Realized derivatives loss in COS (2) 0.01 0.12 0.41 (0.11) (92) % (0.29) (71) % Cost of natural gas used for production in COS $ 3.31 $ 2.40 $ 3.67 $ 0.91 38 % $ (1.27) (35) % Average daily market price of natural gas Henry Hub (Louisiana) $ 3.53 $ 2.25 $ 2.53 $ 1.28 57 % $ (0.28) (11) % Unrealized net mark-to-market loss (gain) on natural gas derivatives $ 5 $ (35) $ (39) $ 40 N/M $ 4 10 % Depreciation and amortization $ 898 $ 925 $ 869 $ (27) (3) % $ 56 6 % Capital expenditures $ 950 $ 518 $ 499 $ 432 83 % $ 19 4 % Sales volume by product tons (000s) 19,057 18,943 19,130 114 1 % (187) (1) % Production volume by product tons (000s): Ammonia (3) 10,120 9,800 9,496 320 3 % 304 3 % Granular urea 4,262 4,404 4,544 (142) (3) % (140) (3) % UAN (32%) (4) 6,934 6,753 6,852 181 3 % (99) (1) % AN 1,253 1,392 1,520 (139) (10) % (128) (8) % ______________________________________________________________________________ N/M—Not Meaningful 43 Table of Contents CF INDUSTRIES HOLDINGS, INC.
Market Conditions Nitrogen Selling Prices and Sales Volume Our nitrogen products are globally traded commodities with selling prices that fluctuate in response to global market conditions, changes in supply and demand, and other cost factors including domestic and local conditions. Intense global competition—reflected in import volumes and prices—strongly influences delivered prices for nitrogen fertilizers.
Nitrogen Selling Prices and Sales Volume Our nitrogen products are globally traded commodities with selling prices that fluctuate in response to global market conditions, changes in supply and demand, and other cost factors including domestic and local conditions. Intense global competition—reflected in import volumes and prices—strongly influences delivered prices for nitrogen fertilizers.
Selling, General and Administrative Expenses Our selling, general and administrative expenses consist primarily of corporate office expenses such as salaries and other payroll-related costs for our executive, administrative, legal, financial, IT, and sales functions, as well as certain taxes and insurance and other professional service fees, including those for corporate initiatives, and amortization of definite-lived intangible assets.
Selling, General and Administrative Expenses Our selling, general and administrative expenses consist primarily of corporate office expenses such as salaries and other payroll-related costs for our executive, administrative, legal, financial, IT, and sales functions, as well as professional service fees, including those for corporate initiatives, amortization of definite-lived intangible assets, and certain taxes and insurance.
During the three-year period ended December 31, 2024, the daily closing price at the Henry Hub, the most heavily-traded natural gas pricing point in North America, reached a low of $1.23 per MMBtu on four consecutive days in November 2024 and a high of $12.97 per MMBtu on four consecutive days in January 2024.
During the three-year period ended December 31, 2025, the daily closing price at the Henry Hub, the most heavily-traded natural gas pricing point in North America, reached a low of $1.23 per MMBtu on four consecutive days in November 2024 and a high of $12.97 per MMBtu on four consecutive days in January 2024.
Changes in currency values may also alter our cost competitiveness relative to producers in other regions of the world. The North American nitrogen fertilizer market for certain products is dependent on imports to balance supply and demand, and imports traditionally account for a significant portion of nitrogen fertilizer products consumed in North America.
Changes in currency values may also alter our cost competitiveness relative to producers in other regions of the world. North American nitrogen fertilizer demand for certain products is dependent on imports to balance supply and demand, and imports traditionally account for a significant portion of nitrogen fertilizer products consumed in North America.
As a result, in our consolidated statement of operations for the year ended December 31, 2024, we recognized $39 million of income consisting of a $36 million reduction in interest expense and $3 million of interest income. 36 Table of Contents CF INDUSTRIES HOLDINGS, INC.
As a result, in our consolidated statement of operations for the year ended December 31, 2024, we recognized $39 million of income consisting of a $36 million reduction in interest expense and $3 million of interest income. 42 Table of Contents CF INDUSTRIES HOLDINGS, INC.
In the third quarter of 2023 and due to the terms of the New NGC Contract, we assessed our investment in PLNL for impairment and determined that the carrying value of our equity method investment in PLNL exceeded its fair value.
Due to the terms of the NGC Contract, in the third quarter of 2023, we assessed our investment in PLNL for impairment and determined that the carrying value of our equity method investment in PLNL exceeded its fair value.
Public Senior Notes Under the indentures (including the applicable supplemental indentures) governing our senior notes due 2034, 2043 and 2044 identified in the table above (the Public Senior Notes), each series of Public Senior Notes is guaranteed by CF Holdings.
Under the indentures (including the applicable supplemental indentures) governing our senior notes due 2034, 2035, 2043 and 2044 identified in the table above (the Public Senior Notes), each series of Public Senior Notes is guaranteed by CF Holdings.
These delays generally subject the customer to potential charges for storage or may be grounds for termination of the contract by us. Such a delay in scheduled shipment or termination of a forward sales contract due to a customer’s inability or unwillingness to perform may negatively impact our reported sales. 51 Table of Contents CF INDUSTRIES HOLDINGS, INC.
These delays generally subject the customer to potential charges for storage or may be grounds for termination of the contract by us. Such a delay in scheduled shipment or termination of a forward sales contract due to a customer’s inability or unwillingness to perform may negatively impact our reported sales. 58 Table of Contents CF INDUSTRIES HOLDINGS, INC.
Our principal assets as of December 31, 2024 include: • six U.S. manufacturing facilities, located in Donaldsonville, Louisiana (the largest ammonia production complex in the world); Sergeant Bluff, Iowa (our Port Neal complex); Yazoo City, Mississippi; Claremore, Oklahoma (our Verdigris complex); Woodward, Oklahoma; and Waggaman, Louisiana.
Our principal assets as of December 31, 2025 include: • six U.S. manufacturing facilities, located in Donaldsonville, Louisiana (the largest ammonia production complex in the world); Sergeant Bluff, Iowa (our Port Neal complex); Yazoo City, Mississippi; Claremore, Oklahoma (our Verdigris complex); Woodward, Oklahoma; and Waggaman, Louisiana.
References to tons refer to short tons. Notes referenced in this discussion and analysis refer to the notes to consolidated financial statements that are found in Item 8. Financial Statements and Supplementary Data—Notes to Consolidated Financial Statements. For a discussion and analysis of the year ended December 31, 2023 compared to the year ended December 31, 2022, see Item 7.
References to tons refer to short tons. Notes referenced in this discussion and analysis refer to the notes to consolidated financial statements that are found in Item 8. Financial Statements and Supplementary Data—Notes to Consolidated Financial Statements. For a discussion and analysis of the year ended December 31, 2024 compared to the year ended December 31, 2023, see Item 7.
Impact of employee benefit plan policy change In 2024, we recognized income of $16 million pertaining to a policy change to an employee benefit plan that is included in both cost of sales and selling, general and administrative expenses in our consolidated statement of operations.
Impact of employee benefit plan policy change In 2024, we recognized income of $16 million pertaining to a policy change to an employee benefit plan that was included in both cost of sales and selling, general and administrative expenses in our consolidated statement of operations.
At our Donaldsonville and Yazoo City complexes, our decarbonization projects are leveraging carbon capture and sequestration (CCS) to enable us to convert a portion of our existing ammonia production to low-carbon ammonia.
Decarbonizing our existing network At our Donaldsonville and Yazoo City complexes, our decarbonization projects are leveraging carbon capture and sequestration (CCS) to enable us to convert a portion of our existing ammonia production to low-carbon ammonia production.
The following is a discussion and analysis of our operating results by business segment for the year ended December 31, 2024 compared to the year ended December 31, 2023. For a discussion and analysis of our operating results by business segment for the year ended December 31, 2023 compared to the year ended December 31, 2022, see Item 7.
The following is a discussion and analysis of our operating results by business segment for the year ended December 31, 2025 compared to the year ended December 31, 2024. For a discussion and analysis of our operating results by business segment for the year ended December 31, 2024 compared to the year ended December 31, 2023, see Item 7.
UAN Segment Our UAN segment produces urea ammonium nitrate solution (UAN). UAN, a liquid fertilizer product with a nitrogen content that typically ranges from 28% to 32%, is produced by combining urea and ammonium nitrate. UAN is produced at our Courtright, Donaldsonville, Port Neal, Verdigris, Woodward, and Yazoo City complexes.
UAN, a liquid fertilizer product with a nitrogen content that typically ranges from 28% to 32%, is produced by combining urea and ammonium nitrate. UAN is produced at our Courtright, Donaldsonville, Port Neal, Verdigris, Woodward, and Yazoo City complexes.
Decarbonization projects in our existing network also include our electrolyzer project at our Donaldsonville complex to produce ammonia with hydrogen sourced from an electrolysis process that produces no CO 2 emissions. Commissioning of the 20-megawatt alkaline water electrolysis plant to produce hydrogen was suspended due to an issue experienced in the fourth quarter of 2024.
Abandonment of Electrolyzer Project Decarbonization projects in our existing network included an electrolyzer project at our Donaldsonville complex to produce ammonia with hydrogen sourced from an electrolysis process that produces no CO 2 emissions. Commissioning of the 20-megawatt alkaline water electrolysis plant to produce hydrogen was suspended due to an issue experienced in the fourth quarter of 2024.
As of December 31, 2024 and 2023, the aggregate fair value of the derivative instruments with credit-risk-related contingent features in net liability positions was zero and $34 million, respectively, which also approximates the fair value of the assets that may be needed to settle the obligations if the credit-risk-related contingent features were triggered at the reporting dates.
As of December 31, 2025 and 2024, the aggregate fair value of the derivative instruments with credit-risk-related contingent features in net liability positions was $4 million and zero, respectively, which also approximates the fair value of the assets that may be needed to settle the obligations if the credit-risk-related contingent features were triggered at the reporting dates.
Declines in comparable bond yields would increase our PBO. For our United Kingdom plans, the 3.1% RPI used to calculate our PBO is developed using a U.K. government gilt prices only retail price inflation curve, which is based on the difference between yields on fixed interest government bonds and index-linked government bonds.
Declines in comparable bond yields would increase our PBO. For our United Kingdom plans, the 2.8% RPI used to calculate our PBO is developed using a U.K. government gilt prices only retail price inflation curve, which is based on the difference between yields on fixed interest government bonds and index-linked government bonds.
Any cash payments received in advance from customers in connection with forward sales contracts are reflected on our consolidated balance sheets as a current liability until control transfers and revenue is recognized. As of December 31, 2024 and 2023, we had $118 million and $130 million, respectively, in customer advances on our consolidated balance sheets.
Any cash payments received in advance from customers in connection with forward sales contracts are reflected on our consolidated balance sheets as a current liability until control transfers and revenue is recognized. As of December 31, 2025 and 2024, we had $77 million and $118 million, respectively, in customer advances on our consolidated balance sheets.
The interest relief from the Alberta TRA is estimated to be approximately $16 million, consisting of interest refunds of $15 million and related interest of $1 million, based on current estimates and foreign currency exchange rates as of December 31, 2024.
The interest relief from the Alberta TRA was estimated to be approximately $16 million, consisting of interest refunds of $15 million and related interest of $1 million, based on estimates and foreign currency exchange rates as of December 31, 2024.
Under the indenture governing the 2026 Notes, in the case of an event of default arising from one of the specified events of bankruptcy or insolvency, the 2026 Notes would become due and payable immediately, and, in the case of any other event of default (other than an event of default related to CF Industries’ and CF Holdings’ reporting obligations), the trustee or the holders of at least 25% in aggregate principal amount of the 2026 Notes then outstanding may declare all of such notes to be due and payable immediately.
Under each indenture governing the Public Senior Notes, in the case of an event of default arising from one of the specified events of bankruptcy or insolvency, the applicable Public Senior Notes would become due and payable immediately, and, in the case of any other event of default (other than an event of default related to CF Industries’ and CF Holdings’ reporting obligations), the trustee or the holders of at least 25% in aggregate principal amount of the applicable Public Senior Notes then outstanding may declare all of such Public Senior Notes to be due and payable immediately.
At both December 31, 2024 and 2023, we had no cash collateral on deposit with counterparties for derivative contracts.
At both December 31, 2025 and 2024, we had no cash collateral on deposit with counterparties for derivative contracts.
We adjust our income tax provision in the period in which these changes occur. As of December 31, 2024, we have recorded a reserve for unrecognized tax benefits, including penalties and interest, of $285 million. We also engage in a significant amount of cross border transactions.
We adjust our income tax provision in the period in which these changes occur. As of December 31, 2025, we have recorded a reserve for unrecognized tax benefits, including penalties and interest, of $357 million. We also engage in a significant amount of cross-border transactions.
In addition, changing political leadership, including the new U.S. presidential administration and regulatory leadership, have proposed, and may propose further, policy, regulatory, and enforcement changes, which are and may continue to be subject to administrative and judicial challenges, that create additional uncertainty for our business. 48 Table of Contents CF INDUSTRIES HOLDINGS, INC.
In addition, political leadership, including the current U.S. presidential administration and regulatory leadership, have proposed, and may propose further, policy, regulatory, and enforcement changes, which are and may continue to be subject to administrative and judicial challenges, that create additional uncertainty for our business. 55 Table of Contents CF INDUSTRIES HOLDINGS, INC.
Nutrient tons represent the tons of nitrogen within the product tons. Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Net Sales.
Nutrient tons represent the tons of nitrogen within the product tons. Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Net Sales.
Nutrient tons represent the tons of nitrogen within the product tons. Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Net Sales.
Nutrient tons represent the tons of nitrogen within the product tons. Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Net Sales.
The amounts involved may be material. Generally, our primary source of cash is cash from operations, which includes cash generated by customer advances. We may also from time to time access the capital markets or engage in borrowings under our revolving credit agreement.
Generally, our primary source of cash is cash from operations, which includes cash generated by customer advances. We may also from time to time access the capital markets or engage in borrowings under our revolving credit agreement.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2023 Annual Report on Form 10-K filed with the SEC on February 22, 2024. 41 Table of Contents CF INDUSTRIES HOLDINGS, INC. Ammonia Segment Our Ammonia segment produces anhydrous ammonia (ammonia), which is the base product that we manufacture, containing 82% nitrogen and 18% hydrogen.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2024 Annual Report on Form 10-K filed with the SEC on February 20, 2025. 47 Table of Contents CF INDUSTRIES HOLDINGS, INC. Ammonia Segment Our Ammonia segment produces anhydrous ammonia (ammonia), which is the base product that we manufacture, containing 82% nitrogen and 18% hydrogen.
Our minimum commitments to purchase and transport natural gas are based on prevailing market-based forward prices excluding reductions for plant maintenance and turnaround activities. Most of our nitrogen manufacturing facilities are located in the United States and Canada. As a result, the price of natural gas in North America directly impacts a substantial portion of our operating expenses.
Our minimum commitments to purchase and transport natural gas are based on prevailing market-based forward prices excluding reductions for plant maintenance and turnaround activities. All of our ammonia manufacturing plants are located in the United States and Canada. As a result, the price of natural gas in North America directly impacts a substantial portion of our operating expenses.
The December 31, 2024 PBO was computed based on a weighted-average discount rate of 5.2% for our North America plans and 5.5% for our United Kingdom plans, which were based on yields for high-quality (AA rated or better) fixed income debt securities that match the timing and amounts of expected benefit payments as of the measurement date of December 31, 2024.
For our United Kingdom plans, the December 31, 2025 PBO was computed based on a weighted-average discount rate of 5.5% for our United Kingdom plans, which was based on yields for high-quality (AA rated or better) fixed income debt securities that match the timing and amounts of expected benefit payments as of the measurement date of December 31, 2025.
The following is an outline of the discussion and analysis included herein: • Overview of CF Holdings • Market Conditions • Financial Executive Summary • Acquisition of Waggaman Ammonia Production Facility • Items Affecting Comparability of Results • Consolidated Results of Operations • Operating Results by Business Segment • Liquidity and Capital Resources • Critical Accounting Estimates • Recent Accounting Pronouncements Overview of CF Holdings Our Company Our mission is to provide clean energy to feed and fuel the world sustainably.
The following is an outline of the discussion and analysis included herein: • Overview of CF Holdings • Market Conditions and Current Developments • Financial Executive Summary • Items Affecting Comparability of Results • Consolidated Results of Operations • Operating Results by Business Segment • Liquidity and Capital Resources • Critical Accounting Estimates • Recent Accounting Pronouncements Overview of CF Holdings Our Company Our mission is to provide clean energy to feed and fuel the world sustainably.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2023 Annual Report on Form 10-K filed with the Securities and Exchange Commission (SEC) on February 22, 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2024 Annual Report on Form 10-K filed with the Securities and Exchange Commission (SEC) on February 20, 2025.
Senior Notes Long-term debt presented on our consolidated balance sheets as of December 31, 2024 and 2023 consisted of the following debt securities issued by CF Industries: Effective Interest Rate December 31, 2024 December 31, 2023 Principal Outstanding Carrying Amount (1) Principal Outstanding Carrying Amount (1) (in millions) Public Senior Notes: 5.150% due March 2034 5.293% $ 750 $ 742 $ 750 $ 741 4.950% due June 2043 5.040% 750 742 750 742 5.375% due March 2044 5.478% 750 741 750 741 Senior Secured Notes: 4.500% due December 2026 (2) 4.783% 750 746 750 744 Total long-term debt $ 3,000 $ 2,971 $ 3,000 $ 2,968 _______________________________________________________________________________ (1) Carrying amount is net of unamortized debt discount and deferred debt issuance costs.
Senior Notes Long-term debt presented on our consolidated balance sheets as of December 31, 2025 and 2024 consisted of the following debt securities issued by CF Industries: Effective Interest Rate December 31, 2025 December 31, 2024 Principal Outstanding Carrying Amount (1) Principal Outstanding Carrying Amount (1) (in millions) Public Senior Notes: 5.150% due March 2034 5.293% $ 750 $ 743 $ 750 $ 742 5.300% due November 2035 5.444% 1,000 989 — — 4.950% due June 2043 5.040% 750 742 750 742 5.375% due March 2044 5.478% 750 741 750 741 Senior Secured Notes: 4.500% due December 2026 (2) 4.783% — — 750 746 Total long-term debt $ 3,250 $ 3,215 $ 3,000 $ 2,971 _______________________________________________________________________________ (1) Carrying amount is net of unamortized debt discount and deferred debt issuance costs.
We are required to pay an undrawn commitment fee on the undrawn portion of the commitments under the Revolving Credit Agreement and customary letter of credit fees. The specified margin and the amount of the commitment fee depend on CF Holdings’ credit rating at the time.
We are required to pay a commitment fee on the undrawn portion of the commitments under the Revolving Credit Agreement and customary letter of credit fees. The specified margins and the amount of the commitment fee will depend on CF Holdings’ credit rating at the time.
Producers of nitrogen-based fertilizers located in the Middle East, Trinidad, Africa and Russia have been major exporters to North America in recent years. 32 Table of Contents CF INDUSTRIES HOLDINGS, INC. Farmers’ Economics The demand for fertilizer is affected by the aggregate crop planting decisions and fertilizer application rate decisions of individual farmers.
Producers of nitrogen-based fertilizers located in the Middle East, Trinidad, Africa and Russia have been major exporters to North America in recent years. Farmers’ Economics The demand for fertilizer is affected by the aggregate crop planting decisions and fertilizer application rate decisions of individual farmers.
Interest Income Interest income includes amounts earned on our cash, cash equivalents, and investments and any interest earned related to income tax refunds. Interest income was $123 million in 2024 compared to $158 million in 2023.
Interest Income Interest income includes amounts earned on our cash, cash equivalents, and investments and any interest earned related to income tax refunds. Interest income was $81 million in 2025 compared to $123 million in 2024.
Government energy or carbon policies may also affect regional nitrogen supply and demand. The development of additional natural gas reserves in North America has decreased natural gas costs in North America relative to the rest of the world, making North American nitrogen fertilizer producers more competitive.
Government energy or carbon policies may also affect regional nitrogen supply and demand. The development of additional natural gas reserves in North America has decreased natural gas costs in North America relative to the rest of the world, making North 36 Table of Contents CF INDUSTRIES HOLDINGS, INC. American nitrogen fertilizer producers more competitive.
Planned capital expenditures are generally subject to change due to delays in regulatory approvals or permitting, unanticipated increases in cost, changes in scope and completion time, performance of third parties, delays in the receipt of equipment, adverse weather, defects in materials and workmanship, labor or material shortages, transportation constraints, acceleration or delays in the timing of the work and other unforeseen difficulties.
Planned capital expenditures are generally subject to change due to delays in regulatory approvals or permitting, unanticipated increases in cost, changes in scope and completion time, engineering and construction change orders, performance of third parties, delays in the receipt of equipment, adverse weather, defects in materials and workmanship, labor or material shortages, impact of tariffs, retaliatory measures or other changes in trade policy, transportation constraints, acceleration or delays in the timing of the work and other unforeseen difficulties.
Gross margin also includes the impact of a $10 million unrealized net mark-to-market gain on natural gas derivatives in 2024 compared to an $11 million gain in 2023. 44 Table of Contents CF INDUSTRIES HOLDINGS, INC. AN Segment Our AN segment produces ammonium nitrate (AN).
Gross margin also includes the impact of a $2 million unrealized net mark-to-market loss on natural gas derivatives in 2025 compared to a $10 million gain in 2024. 50 Table of Contents CF INDUSTRIES HOLDINGS, INC. AN Segment Our AN segment produces ammonium nitrate (AN).
Total unamortized debt discount was $6 million and $7 million as of December 31, 2024 and 2023, respectively, and total deferred debt issuance costs were $23 million and $25 million as of December 31, 2024 and 2023, respectively. (2) Effective August 23, 2021, these notes are no longer secured, in accordance with the terms of the applicable indenture.
Total unamortized debt discount was $5 million and $6 million as of December 31, 2025 and 2024, respectively, and total deferred debt issuance costs were $30 million and $23 million as of December 31, 2025 and 2024, respectively. (2) Effective August 23, 2021, these notes were no longer secured, in accordance with the terms of the applicable indenture.
Critical Accounting Estimates Our discussion and analysis of our financial condition, results of operations, liquidity and capital resources is based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. U.S.
Critical Accounting Estimates Our discussion and analysis of our financial condition, results of operations, liquidity and capital resources is based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (U.S. GAAP). U.S.
As a result of these factors, natural gas prices have a significant impact on our operating expenses and can thus affect our liquidity. Natural gas costs in our cost of sales, including the impact of realized natural gas derivatives, decreased 35% to $2.40 per MMBtu in 2024 from $3.67 per MMBtu in 2023.
As a result of these factors, natural gas prices have a significant impact on our operating expenses and can thus affect our liquidity. Natural gas costs in our cost of sales, including the impact of realized natural gas derivatives, increased 38% to $3.31 per MMBtu in 2025 from $2.40 per MMBtu in 2024.
Our effective tax rate for 2024 of 16.2%, which is based on pre-tax income of $1.76 billion, would be 2.8 percentage points higher, or 19.0%, if based on pre-tax income exclusive of the earnings attributable to the noncontrolling interest of $259 million.
Our effective tax rate for 2024 of 16.2%, which is based on pre-tax income of $1.76 billion, would be 2.8 percentage points higher, or 19.0%, if based on pre-tax income exclusive of the earnings attributable to the noncontrolling interests of $259 million. See Note 10—Income Taxes for additional information.
We may also utilize our cash to fund acquisitions. In addition, we may from time to time seek to retire or purchase our outstanding debt through cash purchases, in open market or privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.
In addition, we may from time to time seek to retire or purchase our outstanding debt through cash purchases, in open market or privately negotiated transactions or otherwise. Such repurchases, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.
Capital Spending We make capital expenditures to sustain our asset base, increase our capacity or capabilities, improve plant efficiency, comply with various environmental, health and safety requirements, and invest in our clean energy strategy. Capital expenditures totaled $518 million in 2024 compared to $499 million in 2023.
Capital Spending We make capital expenditures to sustain our asset base, increase our capacity or capabilities, improve plant efficiency, comply with various environmental, health and safety requirements, and invest in our clean energy strategy.
These factors that decreased gross margin were partially offset by a decrease in realized natural gas costs, including the impact of realized derivatives, which increased gross margin by $113 million, and a net decrease in manufacturing, maintenance and other costs, which increased gross margin by $11 million.
These factors that increased gross margin were partially offset by the impact of higher realized natural gas costs, including the impact of realized derivatives, which decreased gross margin by $111 million, and a net increase in manufacturing, maintenance and other costs, which decreased gross margin by $49 million.
These factors that decreased gross margin were partially offset by a decrease in realized natural gas costs, including the impact of realized derivatives, which increased gross margin by $12 million, and a net decrease in manufacturing, maintenance and other costs, which increased gross margin by $9 million.
These factors that increased gross margin were partially offset by higher realized natural gas costs, including the impact of realized derivatives, which decreased gross margin by $99 million, and a net increase in manufacturing, maintenance and other costs, which decreased gross margin by $34 million.
Distributions to Noncontrolling Interest in CFN The CFN Board of Managers approved semi-annual distribution payments for the years ended December 31, 2024, 2023 and 2022, in accordance with CFN’s limited liability company agreement, as follows: Approved and paid Distribution Period Distribution Amount (in millions) First quarter of 2025 Six months ended December 31, 2024 $ 129 Third quarter of 2024 Six months ended June 30, 2024 164 First quarter of 2024 Six months ended December 31, 2023 144 Third quarter of 2023 Six months ended June 30, 2023 204 First quarter of 2023 Six months ended December 31, 2022 255 Third quarter of 2022 Six months ended June 30, 2022 372 Cash Flows Net cash provided by operating activities in 2024 was $2.27 billion, a decrease of $486 million compared to $2.76 billion in 2023.
Distributions to Noncontrolling Interests in CFN The CFN Board of Managers approved semi-annual distribution payments for the years ended December 31, 2025, 2024 and 2023, in accordance with CFN’s limited liability company agreement, as follows: Approved and paid Distribution Period Distribution Amount (in millions) First quarter of 2026 Six months ended December 31, 2025 $ 201 Third quarter of 2025 Six months ended June 30, 2025 175 First quarter of 2025 Six months ended December 31, 2024 129 Third quarter of 2024 Six months ended June 30, 2024 164 First quarter of 2024 Six months ended December 31, 2023 144 Third quarter of 2023 Six months ended June 30, 2023 204 Cash Flows Net cash provided by operating activities in 2025 was $2.75 billion, an increase of $481 million compared to $2.27 billion in 2024.
Storage costs consist of costs incurred prior to final shipment to customers. Freight consists of shipping and handling costs incurred by us to deliver the product to our customer’s intended destination. Our total cost of sales decreased $206 million, or 5%, to $3.88 billion in 2024 as compared to $4.09 billion in 2023.
Storage costs consist of costs incurred prior to final shipment to customers. Freight consists of shipping and handling costs incurred by us to deliver the product to our customer’s intended destination. Our total cost of sales increased $480 million, or 12%, to $4.36 billion in 2025 as compared to $3.88 billion in 2024.
As of December 31, 2024, our open natural gas derivative contracts consisted of natural gas fixed price swaps and basis swaps for 16.0 million MMBtus. As of December 31, 2023, our open natural gas derivative contracts consisted of natural gas fixed price swaps, basis swaps and options for 49.0 million MMBtus.
As of December 31, 2025, our open natural gas derivative contracts consisted of natural gas basis swaps for 13.5 million MMBtus. As of December 31, 2024, our open natural gas derivative contracts consisted of natural gas fixed price swaps and basis swaps for 16.0 million MMBtus.
As of December 31, 2024, our natural gas purchase agreements have remaining terms that range from five months to five years and a total minimum commitment of approximately $2.64 billion, and our natural gas transportation agreements have terms that range from one to eight years and a total minimum commitment of approximately $62 million.
As of December 31, 2025, our natural gas purchase agreements have terms that range from five months to five years and a total minimum commitment of approximately $2.87 billion, and our natural gas transportation agreements have terms that range from one to five years and a total minimum commitment of approximately $254 million.
The decrease was due primarily to lower realized natural gas costs, including the impact of realized derivatives, partially offset by higher costs for maintenance, repairs and certain unabsorbed fixed costs as a result of plant downtime, including the impact of the adverse weather in January 2024 as discussed above.
The increase was due primarily to higher realized natural gas costs, including the impact of realized derivatives, partially offset by lower costs for maintenance activity in 2025 compared to 2024, which included higher costs for maintenance, repairs and certain unabsorbed fixed costs as a result of plant downtime, including the impact of the adverse weather in the first quarter of 2024 as discussed above.
Impairment of equity method investment in PLNL PLNL, our joint venture in Trinidad, operates an ammonia plant that relies on natural gas supplied, under a gas sales contract (the NGC Contract), by The National Gas Company of Trinidad and Tobago Limited (NGC). The NGC Contract had an expiration date of September 2023.
PLNL is our joint venture investment in Trinidad and operates an ammonia plant that relies on natural gas supplied, under a gas sales contract (the NGC Contract), by The National Gas Company of Trinidad and Tobago Limited (NGC). The joint venture is accounted for under the equity method.
As a result, there are instances where regulators within the jurisdictions involved in a cross-border transaction may reach different conclusions regarding the taxability of the transaction in their respective jurisdictions based on the same set of facts and circumstances. We work closely with regulators to reach a common understanding and conclusion regarding the taxability of cross border transactions.
As a result, there are instances where regulators within the jurisdictions involved in a cross-border transaction may reach different conclusions regarding the taxability of the transaction in their respective jurisdictions based on the same set of facts and circumstances.
(CHS) owns the remainder (see Note 19—Noncontrolling Interest for additional information on our strategic venture with CHS); • two Canadian manufacturing facilities, located in Medicine Hat, Alberta (the largest ammonia production complex in Canada) and Courtright, Ontario; • a United Kingdom manufacturing facility located in Billingham; • an extensive system of terminals and associated transportation equipment located primarily in the Midwestern United States; and 30 Table of Contents CF INDUSTRIES HOLDINGS, INC. • a 50% interest in Point Lisas Nitrogen Limited (PLNL), an ammonia production joint venture located in Trinidad and Tobago (Trinidad) that we account for under the equity method.
(CHS) owns the remainder (see Note 18—Noncontrolling Interests for additional information on our strategic venture with CHS); • two Canadian manufacturing facilities, located in Medicine Hat, Alberta (the largest ammonia production complex in Canada) and Courtright, Ontario; 33 Table of Contents CF INDUSTRIES HOLDINGS, INC. • a United Kingdom manufacturing facility located in Billingham; • an extensive system of terminals and associated transportation equipment located primarily in the Midwestern United States; • a 50% interest in Point Lisas Nitrogen Limited (PLNL), an ammonia production joint venture located in Trinidad and Tobago (Trinidad) that we account for under the equity method; and • a 40% interest in Blue Point Number One, LLC, a joint venture formed on April 8, 2025 (the Blue Point joint venture), to construct a manufacturing plant at our Blue Point complex located in Modeste, Louisiana.
Total other operating costs and expenses (consisting primarily of selling, general and administrative expenses and other operating—net) and non-operating expenses (consisting primarily of interest and income taxes), are centrally managed and are not included in the measurement of segment profitability reviewed by management.
Our management uses gross margin to evaluate segment performance and allocate resources. Total other operating costs and expenses (consisting primarily of selling, general and administrative expenses and other operating—net) and non-operating expenses (consisting primarily of interest and income taxes), are centrally managed and are not included in the measurement of segment profitability reviewed by management.
As a result, we recorded an impairment of our equity method investment in PLNL of $43 million, which is reflected in equity in earnings (loss) of operating affiliate in our consolidated statement of operations for the year ended December 31, 2023.
As a result, we recorded an impairment of our equity method investment in PLNL of $43 million, which is reflected in equity in earnings (loss) of operating affiliate in our consolidated statement of operations for the year ended December 31, 2023. The NGC Contract was scheduled to expire on January 1, 2026.
We include our share of the net earnings from our equity method investment in PLNL as an element of earnings from operations because this investment provides additional production and is integrated with our other supply chain and sales activities.
We include our share of the net earnings from our equity method investment in PLNL as an element of earnings from operations because this investment provides additional production and is integrated with our other supply chain and sales activities. Equity in earnings of operating affiliate was $14 million in 2025 compared to $4 million in 2024.
The credit support documents executed in connection with certain of our ISDA agreements generally provide us and our counterparties the right to set off collateral against amounts owing under the ISDA agreements upon the occurrence of a default or a specified termination event. Defined Benefit Pension Plans We made cash contributions of $22 million to our pension plans in 2024.
The credit support documents executed in connection with certain of our ISDA agreements generally provide us and our counterparties the right to set off collateral against amounts owing under the ISDA agreements upon the occurrence of a default or a specified termination event.
In 2024, we paid $1.51 billion for share repurchases compared to $580 million for share repurchases in 2023. In 2024, dividends paid on common stock were $364 million compared to $311 million in 2023.
In 2025, we paid $1.37 billion for share repurchases compared to $1.51 billion for share repurchases in 2024. In 2025, dividends paid on common stock were $326 million in 2025 compared to $364 million in 2024.
Diluted weighted-average common shares outstanding were 180.7 million shares for the year ended December 31, 2024, a decrease of 7% compared to diluted weighted-average common shares outstanding of 193.8 million shares for the year ended December 31, 2023.
Diluted weighted-average common shares outstanding were 162.2 million shares for the year ended December 31, 2025, a decrease of 10% compared to diluted weighted-average common shares outstanding of 180.7 million shares for the year ended December 31, 2024.
If NGC does not make sufficient quantities of natural gas available to PLNL at prices that permit profitable operations, PLNL may cease operating its facility and we would write off the remaining investment in PLNL. The carrying value of our equity method investment in PLNL at December 31, 2024 was $29 million.
If NGC does not make sufficient quantities of natural gas available to PLNL at prices and terms that permit profitable operations, PLNL may cease operating its facility, which would trigger an impairment assessment of our remaining investment in PLNL. The carrying value of our equity method investment in PLNL at December 31, 2025 was $32 million.
Borrowings under the Revolving Credit Agreement may be used for working capital, capital expenditures, acquisitions, share repurchases and other general corporate purposes. CF Industries is the lead borrower, and CF Holdings is the sole guarantor, under the Revolving Credit Agreement. Borrowings under the Revolving Credit Agreement can be denominated in U.S. dollars, Canadian dollars, euros and British pounds.
Borrowings under the Revolving Credit Agreement may be used for working capital, capital expenditures, acquisitions, share repurchases and other general corporate purposes. CF Industries is the lead borrower, and CF Holdings is the sole guarantor, under the Revolving Credit Agreement.
Sales volume for our products in 2024, 2023 and 2022 is shown in the table below. 2024 2023 2022 Sales Volume (tons) Net Sales Sales Volume (tons) Net Sales Sales Volume (tons) Net Sales (tons in thousands; dollars in millions) Ammonia 4,085 $ 1,736 3,546 $ 1,679 3,300 $ 3,090 Granular Urea 4,522 1,600 4,570 1,823 4,572 2,892 UAN 6,771 1,678 7,237 2,068 6,788 3,572 AN 1,464 419 1,571 497 1,594 845 Other (1) 2,101 503 2,206 564 2,077 787 Total 18,943 $ 5,936 19,130 $ 6,631 18,331 $ 11,186 _______________________________________________________________________________ (1) Other segment products primarily include DEF, urea liquor, nitric acid and aqua ammonia.
Sales volume for our products in 2025, 2024 and 2023 is shown in the table below. 2025 2024 2023 Sales Volume (tons) Net Sales Sales Volume (tons) Net Sales Sales Volume (tons) Net Sales (tons in thousands; dollars in millions) Ammonia 4,597 $ 2,176 4,085 $ 1,736 3,546 $ 1,679 Granular Urea 4,109 1,781 4,522 1,600 4,570 1,823 UAN 6,947 2,161 6,771 1,678 7,237 2,068 AN 1,327 421 1,464 419 1,571 497 Other (1) 2,077 545 2,101 503 2,206 564 Total 19,057 $ 7,084 18,943 $ 5,936 19,130 $ 6,631 _______________________________________________________________________________ (1) Other segment products primarily include DEF, urea liquor, nitric acid and aqua ammonia.
Gross margin also includes the impact of a $1 million unrealized net mark-to-market gain on natural gas derivatives in 2024 compared to a $2 million gain in 2023. 45 Table of Contents CF INDUSTRIES HOLDINGS, INC.
Gross margin also includes the impact of a $2 million unrealized net mark-to-market gain on natural gas derivatives in 2024 that did not recur in 2025. 52 Table of Contents CF INDUSTRIES HOLDINGS, INC.
In addition, interest relief from the Alberta TRA is estimated to be approximately $16 million, consisting of interest refunds of $15 million and related interest of $1 million, based on current estimates and foreign currency exchange rates as of December 31, 2024. We expect to receive the interest refunds from the Alberta TRA in the first half of 2025.
The interest relief from the Alberta TRA was estimated to be approximately $16 million, consisting of interest refunds of $15 million and related interest of $1 million, based on estimates and foreign currency exchange rates as of December 31, 2024.
Cost of sales in our UAN segment averaged $158 per ton in 2024, a 9% decrease from $173 per ton in 2023, due primarily to the impact of lower realized natural gas costs, including the impact of realized derivatives. Gross Margin.
Cost of sales in our UAN segment averaged $178 per ton in 2025, a 13% increase from $158 per ton in 2024, due primarily to higher realized natural gas costs, including the impact of realized derivatives. Gross Margin.
The following table presents summary operating data for our UAN segment: Year ended December 31, 2024 2023 2022 2024 v. 2023 2023 v. 2022 (in millions, except as noted) Net sales $ 1,678 $ 2,068 $ 3,572 $ (390) (19) % $ (1,504) (42) % Cost of sales 1,069 1,251 1,489 (182) (15) % (238) (16) % Gross margin $ 609 $ 817 $ 2,083 $ (208) (25) % $ (1,266) (61) % Gross margin percentage 36.3 % 39.5 % 58.3 % (3.2) % (18.8) % Sales volume by product tons (000s) 6,771 7,237 6,788 (466) (6) % 449 7 % Sales volume by nutrient tons (000s) (1) 2,142 2,283 2,148 (141) (6) % 135 6 % Average selling price per product ton $ 248 $ 286 $ 526 $ (38) (13) % $ (240) (46) % Average selling price per nutrient ton (1) $ 783 $ 906 $ 1,663 $ (123) (14) % $ (757) (46) % Gross margin per product ton $ 90 $ 113 $ 307 $ (23) (20) % $ (194) (63) % Gross margin per nutrient ton (1) $ 284 $ 358 $ 970 $ (74) (21) % $ (612) (63) % Depreciation and amortization $ 268 $ 288 $ 269 $ (20) (7) % $ 19 7 % Unrealized net mark-to-market (gain) loss on natural gas derivatives $ (10) $ (11) $ 14 $ 1 9 % $ (25) N/M ______________________________________________________________________________ N/M—Not Meaningful (1) UAN represents between 28% and 32% of nitrogen content, depending on the concentration specified by the customer.
The following table presents summary operating data for our UAN segment: Year ended December 31, 2025 2024 2023 2025 v. 2024 2024 v. 2023 (in millions, except as noted) Net sales $ 2,161 $ 1,678 $ 2,068 $ 483 29 % $ (390) (19) % Cost of sales 1,240 1,069 1,251 171 16 % (182) (15) % Gross margin $ 921 $ 609 $ 817 $ 312 51 % $ (208) (25) % Gross margin percentage 42.6 % 36.3 % 39.5 % 6.3 % (3.2) % Sales volume by product tons (000s) 6,947 6,771 7,237 176 3 % (466) (6) % Sales volume by nutrient tons (000s) (1) 2,199 2,142 2,283 57 3 % (141) (6) % Average selling price per product ton $ 311 $ 248 $ 286 $ 63 25 % $ (38) (13) % Average selling price per nutrient ton (1) $ 983 $ 783 $ 906 $ 200 26 % $ (123) (14) % Gross margin per product ton $ 133 $ 90 $ 113 $ 43 48 % $ (23) (20) % Gross margin per nutrient ton (1) $ 419 $ 284 $ 358 $ 135 48 % $ (74) (21) % Depreciation and amortization $ 265 $ 268 $ 288 $ (3) (1) % $ (20) (7) % Unrealized net mark-to-market loss (gain) on natural gas derivatives $ 2 $ (10) $ (11) $ 12 N/M $ 1 9 % ______________________________________________________________________________ N/M—Not Meaningful (1) UAN represents between 28% and 32% of nitrogen content, depending on the concentration specified by the customer.
In addition to the impact of market conditions and the acquisition of the Waggaman ammonia production facility discussed above, certain items affected the comparability of our financial results during the years ended December 31, 2024 and 2023. The following table and related discussion outline these items and their impact on the comparability of our financial results for these periods.
In addition to the impact of market conditions and current developments, including 45Q Tax Credits, discussed above, certain items affected the comparability of our financial results during the years ended December 31, 2025 and 2024. The following table and related discussion outline these items and their impact on the comparability of our financial results for these periods.
Other Operating—Net Other operating—net includes administrative costs that do not relate directly to our central operations and can include foreign currency transaction gains and losses, unrealized gains and losses on foreign currency derivatives, litigation expenses, gains and losses on the disposal of fixed assets and FEED study costs related to our clean energy initiatives.
Other Operating—Net Other operating—net includes administrative costs that do not relate directly to our central operations and can include foreign currency transaction gains and losses, unrealized gains and losses on foreign currency derivatives, litigation expenses, gains and losses on the disposal of fixed assets, costs related to our clean energy initiatives, such as front-end engineering and design (FEED) study costs and development costs for our Blue Point joint venture, and 45Q Tax Credits.
Borrowings in U.S. dollars bear interest at a per annum rate equal to, at our option, an applicable adjusted term Secured Overnight Financing Rate or base rate plus, in either case, a specified margin.
Borrowings in U.S. dollars bear interest at an annual rate equal to, at our option, an applicable adjusted term secured overnight financing rate (or a similar benchmark rate for non-U.S. dollar borrowings) plus a specified margin, or base rate plus a specified margin.
The factors we use are consistent with those used in our internal planning process. The recoverability of the values associated with our goodwill, long-lived assets and our investment in an unconsolidated affiliate is dependent upon future operating performance of the specific businesses to which 53 Table of Contents CF INDUSTRIES HOLDINGS, INC. they are attributed.
Judgment is involved in estimating each of these factors, which include inherent uncertainties. The factors we use are consistent with those used in our internal planning process. The recoverability of the values associated with our goodwill, long-lived assets and our investment in an unconsolidated affiliate is dependent upon future operating performance of the specific businesses to which they are attributed.
The following table presents summary operating data for our Granular Urea segment: Year ended December 31, 2024 2023 2022 2024 v. 2023 2023 v. 2022 (in millions, except as noted) Net sales $ 1,600 $ 1,823 $ 2,892 $ (223) (12) % $ (1,069) (37) % Cost of sales 926 1,010 1,328 (84) (8) % (318) (24) % Gross margin $ 674 $ 813 $ 1,564 $ (139) (17) % $ (751) (48) % Gross margin percentage 42.1 % 44.6 % 54.1 % (2.5) % (9.5) % Sales volume by product tons (000s) 4,522 4,570 4,572 (48) (1) % (2) — % Sales volume by nutrient tons (000s) (1) 2,080 2,102 2,103 (22) (1) % (1) — % Average selling price per product ton $ 354 $ 399 $ 633 $ (45) (11) % $ (234) (37) % Average selling price per nutrient ton (1) $ 769 $ 867 $ 1,375 $ (98) (11) % $ (508) (37) % Gross margin per product ton $ 149 $ 178 $ 342 $ (29) (16) % $ (164) (48) % Gross margin per nutrient ton (1) $ 324 $ 387 $ 744 $ (63) (16) % $ (357) (48) % Depreciation and amortization $ 284 $ 285 $ 272 $ (1) — % $ 13 5 % Unrealized net mark-to-market (gain) loss on natural gas derivatives $ (9) $ (11) $ 13 $ 2 18 % $ (24) N/M ______________________________________________________________________________ N/M—Not Meaningful (1) Granular urea represents 46% nitrogen content.
The following table presents summary operating data for our Granular Urea segment: Year ended December 31, 2025 2024 2023 2025 v. 2024 2024 v. 2023 (in millions, except as noted) Net sales $ 1,781 $ 1,600 $ 1,823 $ 181 11 % $ (223) (12) % Cost of sales 944 926 1,010 18 2 % (84) (8) % Gross margin $ 837 $ 674 $ 813 $ 163 24 % $ (139) (17) % Gross margin percentage 47.0 % 42.1 % 44.6 % 4.9 % (2.5) % Sales volume by product tons (000s) 4,109 4,522 4,570 (413) (9) % (48) (1) % Sales volume by nutrient tons (000s) (1) 1,890 2,080 2,102 (190) (9) % (22) (1) % Average selling price per product ton $ 433 $ 354 $ 399 $ 79 22 % $ (45) (11) % Average selling price per nutrient ton (1) $ 942 $ 769 $ 867 $ 173 22 % $ (98) (11) % Gross margin per product ton $ 204 $ 149 $ 178 $ 55 37 % $ (29) (16) % Gross margin per nutrient ton (1) $ 443 $ 324 $ 387 $ 119 37 % $ (63) (16) % Depreciation and amortization $ 253 $ 284 $ 285 $ (31) (11) % $ (1) — % Unrealized net mark-to-market loss (gain) on natural gas derivatives $ 1 $ (9) $ (11) $ 10 N/M $ 2 18 % ______________________________________________________________________________ N/M—Not Meaningful (1) Granular urea represents 46% nitrogen content.
Capitalized interest relating to the construction of major capital projects reduces interest expense as the interest is capitalized and amortized over the estimated useful lives of the related assets. Interest expense was $121 million in 2024 compared to $150 million in 2023.
Capitalized interest relating to 45 Table of Contents CF INDUSTRIES HOLDINGS, INC. the construction of major capital projects reduces interest expense as the interest is capitalized and amortized over the estimated useful lives of the related assets. Interest expense was $155 million in 2025 compared to $121 million in 2024.
In 2024 and 2023, we recognized unrealized net mark-to-market gains on natural gas derivatives of $35 million and $39 million, respectively, which is reflected in cost of sales in our consolidated statements of operations. Derivatives expose us to counterparties and the risks associated with their ability to meet the terms of the contracts.
In 2025, we recognized an unrealized net mark-to-market loss of $5 million compared to a gain of $35 million in 2024, which is reflected in cost of sales in our consolidated statements of operations. Derivatives expose us to counterparties and the risks associated with their ability to meet the terms of the contracts.
Factors that we must estimate when performing impairment tests include production and sales volumes, selling prices, raw material costs, operating rates, operating expenses, inflation, discount rates, exchange rates, tax rates, capital spending and the impact that future market dynamics and geopolitical events could have on these factors. Judgment is involved in estimating each of these factors, which include inherent uncertainties.
Factors that we must estimate when performing impairment tests include production and sales volumes, selling 60 Table of Contents CF INDUSTRIES HOLDINGS, INC. prices, raw material costs, operating rates, operating expenses, inflation, discount rates, exchange rates, tax rates, capital spending and the impact that future market dynamics and geopolitical events could have on these factors.
Gross margin also includes the impact of a $13 million unrealized net mark-to-market gain on natural gas derivatives in 2024 compared to an $11 million gain in 2023. Granular Urea Segment Our Granular Urea segment produces granular urea, which contains 46% nitrogen.
Gross margin also includes the impact of a $2 million unrealized net mark-to-market loss on natural gas derivatives in 2025 compared to a $13 million gain in 2024. 48 Table of Contents CF INDUSTRIES HOLDINGS, INC. Granular Urea Segment Our Granular Urea segment produces granular urea, which contains 46% nitrogen.
On November 2, 2022, the Board authorized the repurchase of up to $3 billion of CF Holdings common stock commencing upon completion of the 2021 Share Repurchase Program and effective through December 31, 2025 (the 2022 Share Repurchase Program).
On November 2, 2022, the Board authorized the repurchase of up to $3 billion of CF Holdings common stock, which commenced in the second quarter of 2023 upon completion of our previous share repurchase program and was effective through December 31, 2025 (the 2022 Share Repurchase Program).
The following table presents summary operating data for our AN segment: Year ended December 31, 2024 2023 2022 2024 v. 2023 2023 v. 2022 (in millions, except as noted) Net sales $ 419 $ 497 $ 845 $ (78) (16) % $ (348) (41) % Cost of sales 340 359 597 (19) (5) % (238) (40) % Gross margin $ 79 $ 138 $ 248 $ (59) (43) % $ (110) (44) % Gross margin percentage 18.9 % 27.8 % 29.3 % (8.9) % (1.5) % Sales volume by product tons (000s) 1,464 1,571 1,594 (107) (7) % (23) (1) % Sales volume by nutrient tons (000s) (1) 501 538 545 (37) (7) % (7) (1) % Average selling price per product ton $ 286 $ 316 $ 530 $ (30) (9) % $ (214) (40) % Average selling price per nutrient ton (1) $ 836 $ 924 $ 1,550 $ (88) (10) % $ (626) (40) % Gross margin per product ton $ 54 $ 88 $ 156 $ (34) (39) % $ (68) (44) % Gross margin per nutrient ton (1) $ 158 $ 257 $ 455 $ (99) (39) % $ (198) (44) % Depreciation and amortization $ 39 $ 48 $ 61 $ (9) (19) % $ (13) (21) % Unrealized net mark-to-market gain on natural gas derivatives $ (1) $ (2) $ (2) $ 1 50 % $ — — % _______________________________________________________________________________ (1) AN represents between 29% and 35% of nitrogen content.
The following table presents summary operating data for our AN segment: Year ended December 31, 2025 2024 2023 2025 v. 2024 2024 v. 2023 (in millions, except as noted) Net sales $ 421 $ 419 $ 497 $ 2 — % $ (78) (16) % Cost of sales 342 340 359 2 1 % (19) (5) % Gross margin $ 79 $ 79 $ 138 $ — — % $ (59) (43) % Gross margin percentage 18.8 % 18.9 % 27.8 % (0.1) % (8.9) % Sales volume by product tons (000s) 1,327 1,464 1,571 (137) (9) % (107) (7) % Sales volume by nutrient tons (000s) (1) 457 501 538 (44) (9) % (37) (7) % Average selling price per product ton $ 317 $ 286 $ 316 $ 31 11 % $ (30) (9) % Average selling price per nutrient ton (1) $ 921 $ 836 $ 924 $ 85 10 % $ (88) (10) % Gross margin per product ton $ 60 $ 54 $ 88 $ 6 11 % $ (34) (39) % Gross margin per nutrient ton (1) $ 173 $ 158 $ 257 $ 15 9 % $ (99) (39) % Depreciation and amortization $ 33 $ 39 $ 48 $ (6) (15) % $ (9) (19) % Unrealized net mark-to-market gain on natural gas derivatives $ — $ (1) $ (2) $ 1 100 % $ 1 50 % _______________________________________________________________________________ (1) AN represents between 29% and 35% of nitrogen content.
Cost of Sales Our cost of sales includes manufacturing costs, purchased product costs, distribution and storage costs, and freight. Manufacturing costs, the most significant element of cost of sales, consist primarily of raw materials, realized and unrealized gains and losses on natural gas derivatives, maintenance, direct labor, depreciation and other plant overhead expenses.
Manufacturing costs, the most significant element of cost of sales, consist primarily of raw materials, realized and unrealized gains and losses on natural gas derivatives, maintenance, direct labor, depreciation and other plant overhead expenses. Natural gas is the principal raw material used in our production of nitrogen products.