株探米国株
日本語 英語
エドガーで原本を確認する
MOSAIC CO0001285785false00012857852024-08-062024-08-06

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 6, 2024
 
THE MOSAIC COMPANY
(Exact name of registrant as specified in its charter)
 
 
DE 001-32327 20-1026454
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
101 East Kennedy Blvd.
33602
Suite 2500
Tampa,
Florida
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (800) 918-8270
Not applicable
(Former Name or Former Address, if Changed Since Last Report)  
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share MOS New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ¨



Item 2.02. Results of Operations and Financial Condition.
The following information is being “furnished” in accordance with General Instruction B.2. of Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as expressly set forth by specific reference in such filing:
Furnished herewith as Exhibit 99.1 and incorporated by reference herein is the text of The Mosaic Company’s (“Mosaic,” and Mosaic and its subsidiaries, individually or in any combination, “we,” “us” or “our”) announcement regarding its earnings and results of operations for the quarter ended June 30, 2024, as presented in a press release issued on August 6, 2024.
Furnished herewith as Exhibit 99.2 and incorporated by reference herein is certain performance data for the period ended June 30, 2024 to be published on Mosaic’s website.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
Reference is made to the Exhibit Index hereto with respect to the exhibits furnished herewith. The following exhibits are being “furnished” in accordance with General Instruction B.2. of Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, nor shall they be deemed to be incorporated by reference in any filing under the Securities Act or the Exchange Act, except as expressly set forth by specific reference in such filing.
Exhibit No.   Description
99.1   
99.2
104 Cover Page Interactive Data File, formatted in Inline XBRL
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
THE MOSAIC COMPANY
Date: August 6, 2024 By: /s/ Philip E. Bauer
Name: Philip E. Bauer
Title: Senior Vice President, General Counsel
and Corporate Secretary


EX-99.1 2 pressreleaseq22024-ex991.htm EX-99.1 - 2024 Q2 EARNINGS RELEASE Document

Exhibit 99.1
image1a31a.jpg
   
The Mosaic Company
101 E. Kennedy Blvd., Suite 2500
Tampa, FL 33602
www.mosaicco.com
FOR IMMEDIATE RELEASE
Investors
Joan Tong, CFA
863-640-0826
joan.tong@mosaicco.com
Jason Tremblay
813-775-4226
jason.tremblay@mosaicco.com
Media
Ben Pratt
813-775-4206
benjamin.pratt@mosaicco.com

THE MOSAIC COMPANY REPORTS SECOND QUARTER 2024 RESULTS
•Second quarter net loss of $162 million, Adjusted EBITDA(1) of $584 million
•Phosphate production volumes increased almost 100,000 tonnes sequentially
•Significant progress made on cost saving initiatives
•Accelerating Mosaic Biosciences growth; achieved 5 million acres of coverage in North and Central America in the 2024 crop year
•Year-to-date capital return to shareholders of $298 million, including $160 million of share repurchase
TAMPA, FL, August 6, 2024 - The Mosaic Company (NYSE: MOS), reported net loss of $162 million, or $(0.50) per diluted share, for the second quarter of 2024. Adjusted EPS(1) was $0.54 and Adjusted EBITDA(1) was $584 million.
"Our second quarter results underscore the progress we have made on our strategic and operating initiatives", said President and CEO Bruce Bodine. "We increased our phosphate production volume sequentially, improved unit costs across all segments, completed growth projects in our potash and phosphate businesses, and are on track to achieve our capex and other cost reduction targets."

Second Quarter Results Highlights:
•Second quarter revenues totaled $2.8 billion, down 17 percent from the year ago period, primarily reflecting the impact of lower selling prices. The gross margin rate in the second quarter was 14 percent, down from 17 percent in the year ago period.
•Net loss in the second quarter totaled $162 million, compared with net income of $369 million in the year ago period. Current period results reflected the after-tax impact of notable items totaling $334 million, mainly from foreign currency transaction loss, unrealized loss on derivatives, and a withholding tax impact. Adjusted EBITDA(1) totaled $584 million, compared with $744 million in the second quarter of 2023. Cash from operating activities totaled $847 million and free cash flow(1) totaled $183 million. This compares to $1.1 billion and $197 million, respectively, in the year-ago period.
•Potash operating earnings were $174 million in the second quarter, compared to $328 million in the year ago period. Adjusted EBITDA(1) totaled $271 million, compared to $408 million in the same period last year, reflecting the impact of lower prices, partially offset by higher volume and lower costs per tonne. Mosaic restarted its Colonsay mine in July to offset the upcoming turnarounds at Esterhazy and to meet the strong demand outlook as the market responds to the China and India contract settlements.


(1)See “Non-GAAP Financial Measures” for additional information and reconciliation.
1


•Phosphate operating earnings were $133 million in the second quarter, compared to $146 million in the prior year period. Adjusted EBITDA(1) totaled $308 million, compared to $385 million in the second quarter of 2023, was primarily impacted by lower sales volume. Unit production costs have been on a downward trend with second quarter 2024 cash costs per production tonne declining 15 percent since the end of 2023.
•Mosaic Fertilizantes reported operating earnings of $61 million in the second quarter, compared to an operating loss of $20 million in the prior year period. Adjusted EBITDA(1) totaled $96 million during the quarter, increasing from $66 million in the second quarter of 2023, reflecting higher distribution margins. Cash unit costs of mined rock, phosphate finished products conversion, and potash production, all declined from the year ago period.
Portfolio and Capital Allocation Highlights:
•Mosaic has made significant progress on high-return and low-capital-intensity projects.
◦Riverview capacity conversion, which adds 800,000 tonnes of MicroEssentials capacity is complete;
◦The potash compaction project at Esterhazy which enables the conversion of standard MOP products to granular products is complete, and the Hydrofloat project, which is expected to add 400,000 tonnes in milling capacity, is on track to be completed by mid-2025;
◦The construction of a one million tonne blending facility in Palmeirante, Brazil is on track to be completed in 2025.
•Mosaic Biosciences products were used on 5 million acres in North and Central America in the 2024 crop year.
•Mosaic is making progress in the cost reduction plan announced last year and has achieved over one-third of the targeted $150 million run rate compared to the 2023 baseline. This excludes phosphate fixed costs absorption and other unit production costs improvement.
•Mosaic is on track to reduce 2024 capital expenditures by $200 million from 2023 level.
•Mosaic has returned $298 million of capital to shareholders in the first six months of 2024, including share repurchases totaling $160 million.
Second Quarter Segment Results
Potash Results Q2 2024 Q1 2024 Q2 2023
Sales Volumes million tonnes* 2.3 2.2 2.2
MOP Selling Price(2)
$224 $241 $326
Gross Margin (GAAP) per tonne $79 $98 $155
Adjusted Gross Margin (non-GAAP) per tonne(1)
$79 $98 $155
Operating Earnings - millions $174 $198 $328
Segment Adjusted EBITDA(1) - millions
$271 $281 $408
*Tonnes = finished product tonnes
Net sales in the Potash segment totaled $663 million, down from $849 million one year ago. Gross margin was $186 million compared to $336 million in the second quarter of 2023, driven by lower average selling prices. Gross margin per tonne was $79 compared to $155 in the prior-year period.
Total potash production was 2.2 million tonnes, up from 1.9 million tonnes in the prior year period. Sales volumes totaled 2.3 million tonnes, up from 2.2 million tonnes in the prior year quarter. Second quarter 2024 MOP cash production cost per production tonne decreased 14 percent from a year ago.
(1)See “Non-GAAP Financial Measures” for additional information and reconciliation.
(2) Average MOP Selling Price (fob mine)
2


Sales volumes in the third quarter are expected to be in the range of 2.1-2.3 million tonnes. We expect realized mine-gate MOP prices in the range of $200-$220 per tonne. Third quarter pricing guidance reflects a higher mix of international volume.
Phosphate Results Q2 2024 Q1 2024 Q2 2023
Sales Volumes million tonnes* 1.7 1.6 1.9
DAP Selling Price(3)
$575 $598 $585
Gross Margin (GAAP) per tonne $91 $97 $112
Adjusted Gross Margin (non-GAAP) per tonne(1)
$100 $97 $129
Operating Earnings - millions $133 $40 $146
Segment Adjusted EBITDA(1) - millions
$308 $277 $385
*Tonnes = finished product tonnes

Net sales in the Phosphate segment were $1.2 billion, down from $1.3 billion in the prior year period. Gross margin was $154 million, compared to $216 million for the same period a year ago. Gross margin per tonne was $91 compared to $112 in the prior-year period.
Sales volume totaled 1.7 million tonnes, down 12 percent from a year ago, but an increase of 3 percent sequentially. Production volume totaled 1.7 million tonnes, up 1 percent from the prior year, but increased 6 percent or 98,000 tonnes sequentially as Mosaic reaps the benefits of recent planned maintenance and turnaround activities. Cash conversion costs per production tonne declined 15 percent since the end of 2023.
Mosaic expects sales volumes in the third quarter to be 1.7-1.9 million tonnes. DAP prices at the plant are expected to be in the range of $555-$575 per tonne. Third quarter realized stripping margins are expected to remain above historical levels.
Mosaic Fertilizantes Results Q2 2024 Q1 2024 Q2 2023
Sales Volumes million tonnes* 2.2 1.7 2.4
Finished Product Selling Price $478 $517 $595
Gross Margin (GAAP) per tonne $46 $44 $5
Adjusted Gross Margin (non GAAP) per tonne(1)
$45 $43 $11
Operating Earnings - millions $61 $42 $(20)
Segment Adjusted EBITDA(1) - millions
$96 $83 $66
*Tonnes = finished product tonnes

Net sales in the Mosaic Fertilizantes segment were $1.0 billion, down from $1.4 billion in the prior year period due to lower pricing. Gross margin was $102 million, compared to $13 million for the same period a year ago.
Distribution business profitability improved significantly from the same period in the prior year as high-priced inventory destocking was completed in the first half of 2023. For the production business, cash unit costs of mined rock, phosphate finished products conversion, and potash production, all declined from a year ago, reflecting the benefits of our focus on cost reduction.
We expect distribution margins to be in line with the normal historical range in the third quarter.
(1)See “Non-GAAP Financial Measures” for additional information and reconciliation.
(3)Average DAP Selling Price (fob plant)
3


Other
Selling, general, and administrative costs (SG&A) were $235 million in the first six months of 2024, down $23 million from $258 million in the year-ago period. Mosaic recognized earnings from equity investments of $60 million in the first six months of 2024.
Market Outlook
Grains and oilseeds stock-to-use ratios are expected to remain low and constructive agriculture fundamentals and economics are expected to continue to incentivize growers to maximize yields. In 2024, the El Niño weather pattern is expected to shift to La Niña, creating a favorable backdrop in Southeast Asia, India and Brazil.
While corn and soybean fundamentals and prices have softened recently, nutrients remain affordable which bodes well for fertilizer demand. North American demand is robust, with buyers seeking summer fill after emptying their bins this spring and Brazil in-season demand is solid on concerns of low stocks.
Global potash supply constraints are likely to continue to abate this year as we see higher exports from Belarus and Russia. However, the recent contract settlements in China and India should stimulate buying activities further in Southeast Asia and India.
Chinese phosphate exports declined 27 percent or over 1 million tonnes year over year in the first six months of 2024 and the long-term outlook remains favorable as domestic and industrial needs will continue to be prioritized over fertilizer exports in the long term.
These factors suggest the global potash market is balanced and the phosphate market will remain tight in 2024 and beyond.
2024 Expectations and Key Assumptions
The Company provides the following modeling assumptions for the full year 2024:
Modeling Assumptions Full Year 2024
Total Capital Expenditures $1.1 - 1.2 billion
Depreciation, Depletion & Amortization Approx. $1 billion
Selling, General, and Administrative Expense $470 - $500 million
Net Interest Expense $160 - $180 million
Effective tax rate High 20’s %
Cash tax rate Mid 30's %
Sensitivities Table
The Company provides the following sensitivities to price and foreign exchange rates to help investors anticipate the potential impact of movements in these factors. These sensitivities are based on 2023 actual realized pricing and sales volumes.
Sensitivity
Full year adj. EBITDA impact(1)
2023 Actual
Average MOP Price / tonne (fob mine)(5)
$10/mt price change = $60 million (4)
$308
Average DAP Price / tonne (fob plant)(5)
$10/mt price change = $70 million $573
Average BRL / USD
0.10 change, unhedged = $10 million(6)
5.00
(1) See “Non-GAAP Financial Measures” for additional information and reconciliation.
(4) Includes impact of Canadian Resource Tax
(5) Approximately 20% of DAP price sensitivity impact is expected to be in the Mosaic Fertilizantes segment.; approximately 5% of the MOP price sensitivity impact is expected to be in the Mosaic Fertilizantes segment.
(6) The company hedged about 50 percent of the annual sensitivity. Over longer periods of time, inflation is expected to offset a portion of currency benefits.


4


About The Mosaic Company
The Mosaic Company is one of the world's leading producers and marketers of concentrated phosphate and potash crop nutrients. Mosaic is a single source provider of phosphate and potash fertilizers and feed ingredients for the global agriculture industry. More information on the company is available at www.mosaicco.com.

Mosaic has posted prepared comments and related slides on its website, www.mosaicco.com/investors, concurrently with the posting of this release and performance data. In addition, the company will provide access to a fireside chat addressing questions on the quarter, current market conditions, and other topics on Wednesday, August 7, 2024, at 11 am Eastern. The fireside chat will be available both on the website and via telephone at the following number: 412-902-6506, Conference ID: 5429879. All earnings-related material, including audio, will be available up to one year from the time of the earnings call.

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may include, but are not limited to, statements about proposed or pending transactions or strategic plans and other statements about future financial and operating results. Such statements are based upon the current beliefs and expectations of The Mosaic Company’s management and are subject to significant risks and uncertainties. These risks and uncertainties include, but are not limited to: political and economic instability and changes in government policies in countries in which we have operations; the predictability and volatility of, and customer expectations about, agriculture, fertilizer, raw material, energy and transportation markets that are subject to competitive and other pressures and economic and credit market conditions; the level of inventories in the distribution channels for crop nutrients; the effect of future product innovations or development of new technologies on demand for our products; changes in foreign currency and exchange rates; international trade risks and other risks associated with Mosaic’s international operations and those of joint ventures in which Mosaic participates, including the performance of MWSPC, the future success of current plans for MWSPC and any future changes in those plans; risks related to the anticipated value of the Ma’aden shares to be issued in the proposed transaction at transaction announcement and at closing, the expected timing and likelihood of completion of the pending Ma’aden transaction, including the inability to receive the required approval by Ma’aden shareholders and other approvals, including potential regulatory approvals, necessary to complete the transaction; the occurrence of any event, change or other circumstances that could give rise to the termination of the applicable agreement; the risk that there may be a material adverse change with respect to the financial position, performance, operations or prospects of Ma’aden and MWSPC; difficulties with realization of the benefits of our natural gas based pricing ammonia supply agreement with CF Industries, Inc., including the risk that the cost savings initially anticipated from the agreement may not be fully realized over its term or that the price of natural gas or ammonia during the term are at levels at which the pricing is disadvantageous to Mosaic; customer defaults; the effects of Mosaic’s decisions to exit business operations or locations; changes in government policy; changes in environmental and other governmental regulation, including expansion of the types and extent of water resources regulated under federal law, carbon taxes or other greenhouse gas regulation, implementation of numeric water quality standards for the discharge of nutrients into Florida waterways or efforts to reduce the flow of excess nutrients into the Mississippi River basin, the Gulf of Mexico or elsewhere; further developments in judicial or administrative proceedings, or complaints that Mosaic’s operations are adversely impacting nearby farms, business operations or properties; difficulties or delays in receiving, increased costs of or challenges to necessary governmental permits or approvals or increased financial assurance requirements; resolution of global tax audit activity; the effectiveness of Mosaic’s processes for managing its strategic priorities; adverse weather conditions affecting operations in Central Florida, the Mississippi River basin, the Gulf Coast of the United States, Canada or Brazil, and including potential hurricanes, excess heat, cold, snow, rainfall or drought; actual costs of various items differing from management’s current estimates, including, among others, asset retirement, environmental remediation, reclamation or other environmental regulation, Canadian resources taxes and royalties; reduction of Mosaic’s available cash and liquidity, and increased leverage, due to its use of cash and/or available debt capacity to fund financial assurance requirements and strategic investments; brine inflows at Mosaic’s potash mines; other accidents and disruptions involving Mosaic’s operations, including potential mine fires, floods, explosions, seismic events, sinkholes or releases of hazardous or volatile chemicals; and risks associated with cyber security, including reputational loss; as well as other risks and uncertainties reported from time to time in The Mosaic Company’s reports filed with the Securities and Exchange Commission. Actual results may differ from those set forth in the forward-looking statements.



5


Non-GAAP Financial Measures
This press release includes the presentation and discussion of non-GAAP diluted net earnings per share guidance, or adjusted EPS, and adjusted EBITDA, adjusted gross margin referred to as non-GAAP financial measures and free cash flow. Generally, a non-GAAP financial measure is a supplemental numerical measure of a company's performance, financial position or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with U.S. generally accepted accounting principles, or GAAP. Non-GAAP financial measures should not be considered as substitutes for, or superior to, measures of financial performance prepared in accordance with GAAP. In addition, because non-GAAP measures are not determined in accordance with GAAP, they are thus susceptible to varying interpretations and calculations and may not be comparable to other similarly titled measures of other companies. Adjusted metrics, including adjusted EPS and adjusted EBITDA are calculated by excluding the impact of notable items from the GAAP measure. Notable items impact on gross margin and EBITDA is pretax. Notable items impact on diluted net earnings per share is calculated as the notable item amount plus income tax effect, based on expected annual effective tax rate, divided by diluted weighted average shares. Free cash flow is defined as net cash provided by operating activities less capital expenditures, and adjusted for changes in working capital financing. Management believes that these adjusted measures provide securities analysts, investors, management and others with useful supplemental information regarding our performance by excluding and/or including certain items that may not be indicative of, or are unrelated to, our core operating results. Management utilizes these adjusted measures in analyzing and assessing Mosaic’s overall performance and financial trends, for financial and operating decision-making, and to forecast and plan for future periods. These adjusted measures also assist our management in comparing our and our competitors' operating results. Reconciliations for current and historical periods beginning with the quarter ended September 30, 2022, for consolidated adjusted EPS and adjusted EBITDA, as well as segment adjusted EBITDA and adjusted gross margin per tonne are provided in the Selected Calendar Quarter Financial Information performance data for the related periods. This information is being furnished under Exhibit 99.2 of the Form 8-K and available on our website at www.mosaicco.com in the “Financial Information - Quarterly Earnings” section under the “Investors” tab.
6


For the three months ended June 30, 2024, the company reported the following notable items which, combined, negatively impacted earnings per share by $(1.04): 
Amount Tax effect EPS impact
Description Segment Line item (in millions) (in millions) (per share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ (263) $ 76  $ (0.58)
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold (28) (0.07)
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (13) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (1) — 
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) (2) —  — 
Land reclamation Phosphate Cost of goods sold (15) (0.03)
Pension plan termination Corporate and Other Other non-operating income (expense) (2) 0.02 
Franchise tax reversal Phosphate Other operating income (expense) (15) (0.03)
Discrete tax items Corporate and Other (Provision for) benefit from income taxes —  (103) (0.32)
Total Notable Items $ (324) $ (10) $ (1.04)
For the three months ended June 30, 2023, the company reported the following notable items which, combined, positively impacted earnings per share by $0.07: 
Amount Tax effect EPS impact
Description Segment Line item (in millions) (in millions) (per share)
Unrealized foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ 114  $ (28) $ 0.26 
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold 34  (9) 0.08 
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (12) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (13) (0.03)
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) —  — 
ARO Adjustment Phosphate Other operating income (expense) (28) (0.06)
Environmental reserve Phosphate Other operating income (expense) (37) (0.08)
Land reclamation Phosphate Cost of goods sold (31) (0.07)
Total Notable Items $ 29  $ (7) $ 0.07 
 
7


Condensed Consolidated Statements of Earnings (Loss)
(in millions, except per share amounts)
 
The Mosaic Company    (unaudited)
 
Three months ended Six months ended
  June 30, June 30,
  2024 2023 2024 2023
Net sales $ 2,816.6  $ 3,394.0  $ 5,496.0  $ 6,998.3 
Cost of goods sold 2,422.6  2,822.9  4,702.8  5,756.8 
Gross margin 394.0  571.1  793.2  1,241.5 
Selling, general and administrative expenses 128.4  129.9  235.2  257.6 
Other operating expense 32.3  72.0  151.8  70.1 
Operating earnings 233.3  369.2  406.2  913.8 
Interest expense, net (46.4) (36.0) (94.4) (77.1)
Foreign currency transaction (loss) gain (267.9) 148.5  (368.2) 199.9 
Other income (expense) 6.6  (7.1) 7.2  (16.0)
(Loss) earnings from consolidated companies before income taxes (74.4) 474.6  (49.2) 1,020.6 
Provision for income taxes 98.7  108.4  104.9  226.7 
(Loss) earnings from consolidated companies (173.1) 366.2  (154.1) 793.9 
Equity in net earnings of nonconsolidated companies 22.2  12.9  59.7  44.2 
Net (loss) earnings including noncontrolling interests (150.9) 379.1  (94.4) 838.1 
Less: Net earnings attributable to noncontrolling interests 10.6  10.1  21.9  34.3 
Net (loss) earnings attributable to Mosaic $ (161.5) $ 369.0  $ (116.3) $ 803.8 
Diluted net (loss) earnings per share attributable to Mosaic $ (0.50) $ 1.11  $ (0.36) $ 2.39 
Diluted weighted average number of shares outstanding 321.2  333.7  321.7  336.2 
8


Condensed Consolidated Balance Sheets
(in millions, except per share amounts)
The Mosaic Company    (unaudited)
  June 30, 2024 December 31, 2023
Assets
Current assets:
Cash and cash equivalents $ 322.0  $ 348.8 
Receivables, net, including affiliate receivables of $120.2 and $240.1, respectively 1,285.5  1,269.2 
Inventories 2,554.0  2,523.2 
Other current assets 597.6  603.8 
Total current assets 4,759.1  4,745.0 
Property, plant and equipment, net of accumulated depreciation of $10,203.5 and $9,914.1, respectively 13,269.7  13,585.4 
Investments in nonconsolidated companies 954.2  909.0 
Goodwill 1,105.9  1,138.6 
Deferred income taxes 917.5  1,079.2 
Other assets 1,560.1  1,575.6 
Total assets $ 22,566.5  $ 23,032.8 
Liabilities and Equity
Current liabilities:
Short-term debt $ 881.5  $ 399.7 
Current maturities of long-term debt 124.6  130.1 
Structured accounts payable arrangements 265.8  399.9 
Accounts payable, including affiliate payables of $274.6 and $245.2, respectively 1,054.8  1,166.9 
Accrued liabilities 1,792.2  1,777.1 
Total current liabilities 4,118.9  3,873.7 
Long-term debt, less current maturities 3,194.4  3,231.6 
Deferred income taxes 1,031.4  1,065.5 
Other noncurrent liabilities 2,391.7  2,429.2 
Equity:
Preferred Stock, $0.01 par value, 15,000,000 shares authorized, none issued and outstanding as of June 30, 2024 and December 31, 2023 —  — 
Common Stock, $0.01 par value, 1,000,000,000 shares authorized, 394,647,138 shares issued and 319,640,550 shares outstanding as of June 30, 2024, 393,875,241 shares issued and 324,103,141 shares outstanding as of December 31, 2023 3.2  3.2 
Capital in excess of par value —  — 
Retained earnings 13,906.8  14,241.9 
Accumulated other comprehensive loss (2,229.4) (1,954.9)
Total Mosaic stockholders' equity 11,680.6  12,290.2 
Noncontrolling interests 149.5  142.6 
Total equity 11,830.1  12,432.8 
Total liabilities and equity $ 22,566.5  $ 23,032.8 
9


 Condensed Consolidated Statements of Cash Flows
(in millions, except per share amounts)
The Mosaic Company    (unaudited)
  Three months ended Six months ended
June 30, June 30,
  2024 2023 2024 2023
Cash Flows from Operating Activities:
Net cash provided by operating activities $ 847.0  $ 1,072.7  $ 767.0  $ 1,221.7 
Cash Flows from Investing Activities:
Capital expenditures (333.9) (310.3) (716.9) (631.8)
Purchases of available-for-sale securities - restricted (106.4) (207.2) (731.1) (811.8)
Proceeds from sale of available-for-sale securities - restricted 78.2  205.6  698.0  796.8 
Proceeds from sale of business —  —  —  158.4 
Acquisition of business —  —  —  (41.0)
Other 13.1  0.4  13.2  (3.5)
Net cash used in investing activities (349.0) (311.5) (736.8) (532.9)
Cash Flows from Financing Activities:
Payments of short-term debt (3,572.0) (2,167.7) (8,168.2) (5,295.6)
Proceeds from issuance of short-term debt 3,249.0  1,943.0  8,149.4  5,299.5 
Payments of inventory financing arrangement (500.9) (601.4) (701.2) (601.4)
Proceeds from inventory financing arrangement 502.1  200.6  1,203.3  601.4 
Payments of structured accounts payable arrangements (191.4) (390.7) (417.5) (771.9)
Proceeds from structured accounts payable arrangements 184.9  425.6  275.8  595.4 
Collections of transferred receivables 125.0  569.5  226.6  1,177.7 
Payments of transferred receivables (125.9) (480.5) (226.5) (1,087.5)
Payments of long-term debt (27.1) (14.1) (42.5) (29.1)
Repurchases of stock (52.0) —  (160.4) (456.0)
Cash dividends paid (67.7) (67.7) (137.4) (220.1)
Dividends paid to non-controlling interest (3.6) (23.7) (11.8) (23.7)
Other (9.0) 0.5  (20.3) (4.3)
Net cash used in financing activities (488.6) (606.6) (30.7) (815.6)
Effect of exchange rate changes on cash (6.2) 9.2  (10.0) 13.5 
Net change in cash, cash equivalents and restricted cash 3.2  163.8  (10.5) (113.3)
Cash, cash equivalents and restricted cash - beginning of period 347.1  477.0  360.8  754.1 
Cash, cash equivalents and restricted cash - end of period $ 350.3  $ 640.8  $ 350.3  $ 640.8 


10


Three months ended
June 30, 2024 June 30, 2023
Reconciliation of cash, cash equivalents and restricted cash reported within the unaudited condensed consolidated balance sheets to the unaudited statements of cash flows:
Cash and cash equivalents $ 322.0  $ 626.1 
Restricted cash in other current assets 16.5  9.5 
Restricted cash in other assets 11.8  5.2 
Total cash, cash equivalents and restricted cash shown in the unaudited statements of cash flows $ 350.3  $ 640.8 
Reconciliation of Non-GAAP Financial Measures
Earnings Per Share Calculation
 
  Three months ended June 30,
  2024 2023
Net (loss) income attributable to Mosaic $ (161.5) $ 369.0 
Basic weighted average number of shares outstanding 321.2  332.2 
Dilutive impact of share-based awards —  1.5 
Diluted weighted average number of shares outstanding 321.2  333.7 
Basic net (loss) income per share attributable to Mosaic $ (0.50) $ 1.11 
Diluted net (loss) income per share attributable to Mosaic $ (0.50) $ 1.11 
Notable items impact on net income per share attributable to Mosaic (1.04) 0.07 
Adjusted diluted net income per share attributable to Mosaic $ 0.54  $ 1.04 

Free Cash Flow
Three months ended June 30,
  2024 2023
Net cash provided by operating activities $ 847  $ 1,073 
Capital expenditures (334) (310)
Working capital financing(a)
(330) (566)
Free cash flow $ 183  $ 197 
(a) Includes net proceeds (payments) from inventory financing arrangements, structured accounts payable arrangements and commercial paper borrowings.








11


Adjusted EBITDA

Consolidated (Loss) Earnings (in millions)
Three months ended June 30,
  2024 2023
Consolidated net (loss) earnings attributable to Mosaic $ (162) $ 369 
Less: Consolidated interest expense, net (46) (36)
Plus: Consolidated depreciation, depletion and amortization 264  244 
Plus: Accretion expense 28  23 
Plus: Share-based compensation expense 12 
Plus: Consolidated provision for income taxes 99  108 
Less: Equity in net earnings of nonconsolidated companies, net of dividends 22  13 
Plus: Notable items 319  (32)
Adjusted EBITDA $ 584  $ 744 

Three months ended
June 30, March 31, June 30,
Potash Earnings (in millions)
2024 2024 2023
Operating Earnings $ 174  $ 198  $ 328 
Plus: Depreciation, Depletion and Amortization 94  82  74 
Plus: Accretion Expense
Plus: Foreign Exchange Gain (Loss) (12) (31) 23 
Plus: Notable Items 12  30  (19)
Adjusted EBITDA $ 271  $ 281  $ 408 

Three months ended
June 30, March 31, June 30,
Phosphate Earnings (in millions)
2024 2024 2023
Operating Earnings $ 133  $ 40  $ 146 
Plus: Depreciation, Depletion and Amortization 128  117  129 
Plus: Accretion Expense 20  20  16 
Plus: Foreign Exchange Gain (Loss) (2)
Plus: Other Income (Expense) (2) (1)
Plus: Dividends received from equity investment —  15  — 
Less: Earnings from Consolidated Noncontrolling Interests 11  10  12 
Plus: Notable Items 38  90  109 
Adjusted EBITDA $ 308  $ 277  $ 385 

12


Three months ended
June 30, March 31, June 30,
Mosaic Fertilizantes (in millions)
2024 2024 2023
Operating Earnings (Loss) $ 61  $ 42  $ (20)
Plus: Depreciation, Depletion and Amortization 40  40  38 
Plus: Accretion Expense
Plus: Foreign Exchange Gain (Loss) (144) (45) 73 
Plus: Other Income (Expense) (2) (2) (1)
Less: Earnings (Loss) from Consolidated Noncontrolling Interests (1) (2)
Plus: Notable Items 135  44  (31)
Adjusted EBITDA $ 96  $ 83  $ 66 


Adjusted Gross Margin (per tonne)

Three months ended
Potash Gross Margin (per tonne)
June 30, March 31, June 30,
2024 2024 2023
Gross margin / tonne $ 79  $ 98  $ 155 
Notable items in gross margin / tonne —  —  — 
Adjusted gross margin / tonne $ 79  $ 98  $ 155 
Three months ended
Phosphate Gross Margin (per tonne)
June 30, March 31, June 30,
2024 2024 2023
Gross margin / tonne $ 91  $ 97  $ 112 
Notable items in gross margin / tonne —  17 
Adjusted gross margin / tonne $ 100  $ 97  $ 129 
Three months ended
Mosaic Fertilizantes Gross Margin (per tonne)
June 30, March 31, June 30,
2024 2024 2023
Gross margin / tonne $ 46  $ 44  $
Notable items in gross margin / tonne (1) (1)
Adjusted gross margin / tonne $ 45  $ 43  $ 11 

13
EX-99.2 3 performancedataq22024-ex992.htm EX-99.2 - 2024 Q2 PERFORMANCE DATA Document

Exhibit 99.2
The Mosaic Company
Selected Calendar Quarter Financial Information
(Unaudited)
Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024
Consolidated data (in millions, except per share)
Diluted net earnings (loss) per share $ 2.42  $ 1.52  $ 1.28  $ 1.11  $ (0.01) $ 1.11  $ 0.14  $ (0.50)
Notable items impact on earnings per share(a)
(0.80) (0.22) 0.14  0.07  (0.69) 0.40  (0.51) (1.04)
Adjusted diluted net earnings per share(a)
$ 3.22  $ 1.74  $ 1.14  $ 1.04  $ 0.68  $ 0.71  $ 0.65  $ 0.54 
Diluted weighted average # of shares outstanding 347.7  343.8  338.7  333.7  332.0  327.7  323.5  321.2 
Total Net Sales $ 5,348  $ 4,481  $ 3,604  $ 3,395  $ 3,548  $ 3,149  $ 2,679  $ 2,817 
Cost of goods sold 3,846  3,512  2,934  2,824  3,139  2,589  2,280  2,423 
Gross Margin $ 1,502  $ 969  $ 670  $ 571  $ 409  $ 560  $ 399  $ 394 
SG&A 124  133  127  130  120  123  107  128 
Other operating (income) expense 224  136  (2) 72  144  158  119  33 
Operating earnings $ 1,154  $ 700  $ 545  $ 369  $ 145  $ 279  $ 173  $ 233 
Interest expense, net (31) (34) (41) (36) (17) (35) (48) (46)
Consolidated foreign currency gain/(loss) (61) 75  51  149  (97) 91  (100) (268)
Earnings from consolidated companies before income taxes 1,061  677  546  474  (19) 324  25  (74)
Provision for (benefit from) income taxes 277  206  118  108  (6) (44) 99 
Earnings (loss) from consolidated companies $ 784  $ 471  $ 428  $ 366  $ (13) $ 368  $ 19  $ (173)
Equity in net earnings (loss) of nonconsolidated companies 72  57  31  13  16  —  37  22 
Less: Net earnings (loss) attributable to noncontrolling interests 14  24  10  11  11 
Net earnings (loss) attributable to Mosaic $ 842  $ 523  $ 435  $ 369  $ (4) $ 365  $ 45  $ (162)
After tax Notable items included in earnings $ (277) $ (75) $ 46  $ 22  $ (231) $ 131  $ (165) $ (334)
Gross Margin Rate 28  % 22  % 19  % 17  % 12  % 18  % 15  % 14  %
Effective Tax Rate (including discrete tax) 26  % 30  % 22  % 23  % 32  % (14) % 24  % (133) %
Discrete Tax benefit (expense) $ (12) $ (9) $ 14  $ 10  $ 17  $ $ $ (120)
Depreciation, Depletion and Amortization $ 229  $ 233  $ 220  $ 244  $ 239  $ 257  $ 241  $ 264 
Accretion Expense $ 19  $ 22  $ 23  $ 23  $ 23  $ 27  $ 27  $ 28 
Share-Based Compensation Expense $ $ $ 12  $ $ $ $ $ 12 
Notable Items $ 354  $ 84  $ (66) $ (32) $ 335  $ —  $ 222  $ 319 
Adjusted EBITDA(b)
$ 1,686  $ 1,051  $ 777  $ 744  $ 594  $ 646  $ 576  $ 584 
Net cash provided by (used in) operating activities $ 889  $ 956  $ 149  $ 1,073  $ 647  $ 538  $ (80) $ 847 
Cash paid for interest (net of amount capitalized) 83  80  76  17  77 
Cash paid for income taxes (net of refunds) 253  370  226  147  49  (36) 99  74 
Net cash used in investing activities $ (355) $ (343) $ (221) $ (312) $ (422) $ (362) $ (388) $ (349)
Capital expenditures (354) (341) (322) (310) (412) (359) (383) (334)
Net cash (used in) provided by financing activities $ (650) $ (573) $ (209) $ (607) $ (254) $ (411) $ 458  $ (489)
Cash dividends paid (51) (51) (152) (68) (66) (65) (70) (68)
Effect of exchange rate changes on cash $ (20) $ (8) $ $ $ (10) $ (6) $ (4) $ (6)
Net change in cash and cash equivalents $ (135) $ 32  $ (277) $ 164  $ (39) $ (241) $ (14) $
Short-term debt $ 201  $ 225  $ 855  $ 229  $ 300  $ 400  $ 1,204  $ 882 
Long-term debt (including current portion) 3,959  3,397  3,389  3,393  3,357  3,362  3,350  3,319 
Cash & cash equivalents 703  735  465  626  591  349  337  322 
Net debt $ 3,457  $ 2,887  $ 3,779  $ 2,996  $ 3,066  $ 3,413  $ 4,217  $ 3,879 
Segment Contributions (in millions)
Phosphate $ 1,577  $ 1,310  $ 1,382  $ 1,286  $ 986  $ 1,070  $ 1,169  $ 1,180 
Potash 1,432  1,136  907  849  720  758  643  663 
Mosaic Fertilizantes 2,629  1,910  1,343  1,419  1,731  1,192  886  1,049 
Corporate and Other(c)
(290) 125  (28) (159) 111  129  (19) (75)
Total net sales $ 5,348  $ 4,481  $ 3,604  $ 3,395  $ 3,548  $ 3,149  $ 2,679  $ 2,817 
Phosphate $ 131  $ 145  $ 266  $ 146  $ (58) $ 21  $ 40  $ 133 
Potash 793  497  402  328  200  222  198  174 
Mosaic Fertilizantes 323  (20) (32) (20) 77  50  42  61 
Corporate and Other(c)
(93) 78  (91) (85) (74) (14) (107) (135)
Consolidated operating earnings $ 1,154  $ 700  $ 545  $ 369  $ 145  $ 279  $ 173  $ 233 



Phosphate(d)
1,651  1,571  1,836  1,922  1,651  1,582  1,644  1,696 
Potash(d)
2,142  1,863  1,910  2,163  2,220  2,577  2,163  2,346 
Mosaic Fertilizantes 2,824  2,472  2,080  2,385  3,060  2,158  1,715  2,196 
Corporate and Other 221  466  420  359  482  618  333  316 
Total finished product tonnes sold ('000 tonnes)
6,838  6,372  6,246  6,829  7,413  6,935  5,855  6,554 
Sales of Performance Products ('000 tonnes)(e)
790  1,265  819  977  1,305  1,044  787  839 



The Mosaic Company - Phosphate Segment
Selected Calendar Quarter Financial Information
(Unaudited)
Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024
Net Sales and Gross Margin (in millions, except per tonne)
Segment income statement
Net Sales $ 1,577  $ 1,310  $ 1,382  $ 1,286  $ 986  $ 1,070  $ 1,169  $ 1,180 
Cost of Goods Sold 1,219  1,078  1,123  1,070  899  931  1,010  1,026 
Gross Margin $ 358  $ 232  $ 259  $ 216  $ 87  $ 139  $ 159  $ 154 
Notable Items Included in Gross Margin (9) (30) —  (31) —  (28) —  (15)
Adjusted Gross Margin(b)
$ 367  $ 262  $ 259  $ 247  $ 87  $ 167  $ 159  $ 169 
SG&A 15  10  11  10  11  13  10 
Other operating (income) expense 219  72  (17) 59  135  107  106  11 
Operating Earnings $ 131  $ 145  $ 266  $ 146  $ (58) $ 21  $ 40  $ 133 
Plus: Depreciation, Depletion and Amortization 121  111  116  129  117  124  117  128 
Plus: Accretion Expense 13  15  16  16  16  19  20  20 
Plus: Foreign Exchange Gain (Loss) (4) (2) (2) (1)
Plus: Other Income (Expense) (9) —  (1) (6) (9) (2)
Plus: Dividends from equity investments —  —  25  —  —  —  15  — 
Less: Earnings (loss) from Consolidated Noncontrolling Interests 14  25  12  10  11 
Plus: Notables Items 226  95  (14) 109  136  107  90  38 
Adjusted EBITDA(b)
$ 481  $ 348  $ 382  $ 385  $ 201  $ 259  $ 277  $ 308 
Capital expenditures $ 168  $ 159  $ 142  $ 119  $ 157  $ 208  $ 197  $ 177 
Gross Margin $ / tonne of finished product $ 217  $ 148  $ 141  $ 112  $ 53  $ 88  $ 97  $ 91 
Adjusted Gross Margin $ / tonne of finished product $ 222  $ 167  $ 141  $ 129  $ 53  $ 106  $ 97  $ 100 
Gross margin as a percent of sales 23  % 18  % 19  % 17  % % 13  % 14  % 13  %
Freight included in finished goods (in millions) $ 98  $ 95  $ 96  $ 102  $ 92  $ 105  $ 103  $ 104 
Idle/Turnaround costs (excluding notable items) $ 79  $ 70  $ 42  $ 34  $ 25  $ 32  $ 56  $ 36 
Operating Data
Sales volumes ('000 tonnes)(d)
DAP/MAP 824  844  1,022  928  913  762  900  828 
Performance & other products(f)
750  640  740  919  673  741  673  794 
Other products(i)
77  87  74  75  65  79  71  74 
Total Finished Product(d)
1,651  1,571  1,836  1,922  1,651  1,582  1,644  1,696 
DAP selling price (fob plant)(q)
$ 809  $ 722  $ 660  $ 585  $ 487  $ 552  $ 598  $ 575 
Average finished product selling price (destination)(g)
$ 924  $ 794  $ 717  $ 634  $ 569  $ 658  $ 677  $ 667 
Production Volumes ('000 tonnes)
Total tonnes produced(h)
1,664  1,602  1,836  1,660  1,593  1,479  1,577  1,675 
Operating Rate 67  % 65  % 74  % 67  % 64  % 60  % 64  % 68  %
Raw Materials
Ammonia used in production $ 236  $ 243  $ 274  $ 240  $ 234  $ 209  $ 246  $ 243 
% manufactured ammonia used in production % 42  % 29  % 44  % 32  % 53  % % 41  %
Sulfur used in production $ 781  $ 745  $ 840  $ 771  $ 735  $ 549  $ 725  $ 778 
% prilled sulfur used in production —  % % % 11  % % % % %
Realized costs ($/tonne)
Ammonia (tonne)(j)
$ 665  $ 653  $ 605  $ 441  $ 353  $ 366  $ 404  $ 424 
Sulfur (long ton)(k)
$ 436  $ 348  $ 236  $ 195  $ 156  $ 152  $ 142  $ 138 
Blended rock $ 68  $ 78  $ 77  $ 79  $ 81  $ 77  $ 81  $ 86 
Phosphate cash conversion costs, production / tonne(r)
$ 85  $ 96  $ 96  $ 105  $ 105  $ 118  $ 110  $ 100 
Cash costs of U.S. mined rock/production tonne(s)
$ 41  $ 48  $ 58  $ 56  $ 56  $ 56  $ 57  $ 54 
ARO cash spending (in millions) $ 33  $ 43  $ 41  $ 41  $ 42  $ 41  $ 40  $ 59 



MWSPC equity earnings (loss) $ 72  $ 58  $ 31  $ 10  $ 17  $ —  $ 37  $ 22 
MWSPC total sales tonnes (DAP/MAP/NPK) 599  684  762  649  771  722  671  688 
Miski Mayo external sales revenue $ 33  $ 38  $ 41  $ 47  $ 33  $ 18  $ 37  $ 34 



The Mosaic Company - Potash Segment
Selected Calendar Quarter Financial Information
(Unaudited)
Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024
Net Sales and Gross Margin (in millions, except per tonne)
Segment income statement
Net Sales $ 1,432  $ 1,136  $ 907  $ 849  $ 720  $ 758  $ 643  $ 663 
Cost of Goods Sold 633  598  494  513  510  503  431  477 
Gross Margin $ 799  $ 538  $ 413  $ 336  $ 210  $ 255  $ 212  $ 186 
Notable Items Included in Gross Margin —  —  —  —  —  —  —  — 
Adjusted Gross Margin(b)
$ 799  $ 538  $ 413  $ 336  $ 210  $ 255  $ 212  $ 186 
SG&A
Other operating (income) expense —  32  25 
Operating Earnings $ 793  $ 497  $ 402  $ 328  $ 200  $ 222  $ 198  $ 174 
Plus: Depreciation, Depletion and Amortization 76  73  70  74  66  89  82  94 
Plus: Accretion Expense
Plus: Foreign Exchange Gain (Loss) (19) 23  (26) 41  (31) (12)
Plus: Other Income (Expense) —  —  —  —  (43) (2) —  — 
Plus: Notable Items 19  19  (3) (19) 68  (31) 30  12 
Adjusted EBITDA(b)
$ 871  $ 597  $ 474  $ 408  $ 267  $ 322  $ 281  $ 271 
Capital expenditures $ 78  $ 72  $ 93  $ 74  $ 85  $ 105  $ 97  $ 75 
Gross Margin $ / tonne of finished product $ 373  $ 289  $ 216  $ 155  $ 95  $ 99  $ 98  $ 79 
Adjusted Gross Margin $ / tonne of finished product $ 373  $ 289  $ 216  $ 155  $ 95  $ 99  $ 98  $ 79 
Gross margin as a percent of sales 56  % 47  % 46  % 40  % 29  % 34  % 33  % 28  %
Supplemental Cost Information
Canadian resource taxes $ 258  $ 238  $ 121  $ 95  $ 86  $ 102  $ 64  $ 58 
Royalties $ 31  $ 24  $ 19  $ 13  $ $ 13  $ 10  $ 10 
Freight(l)
$ 55  $ 66  $ 80  $ 94  $ 99  $ 78  $ 86  $ 94 
Idle/Turnaround costs (excluding notable items) $ 13  $ 24  $ 22  $ 35  $ 37  $ $ $ 18 
Operating Data
Sales volumes ('000 tonnes)(d)
MOP 1,952  1,707  1,696  1,883  2,031  2,359  1,927  2,113 
Performance & other products(m)
178  143  201  270  177  207  225  225 
Other products(i)
12  13  13  10  12  11  11 
Total Finished Product(d)
2,142  1,863  1,910  2,163  2,220  2,577  2,163  2,346 
Crop Nutrients North America 439  594  739  881  1,129  773  838  970 
Crop Nutrients International 1,574  1,145  1,053  1,144  1,007  1,666  1,195  1,260 
Non-Agricultural 129  125  118  138  84  138  130  116 
Total Finished Product(d)
2,142  1,863  1,910  2,163  2,220  2,577  2,163  2,346 
MOP selling price (fob mine)(o)
$ 666  $ 581  $ 421  $ 326  $ 266  $ 243  $ 241  $ 224 
Average finished product selling price (destination)(g)
$ 669  $ 610  $ 475  $ 392  $ 324  $ 294  $ 297  $ 283 
Production Volumes ('000 tonnes)
Production Volume 2,266  2,151  1,944  1,921  1,854  2,527  2,338  2,224 
Operating Rate 81  % 77  % 69  % 69  % 66  % 90  % 81  % 78  %
MOP cash costs of production including brine / production tonne(n)
$ 78  $ 76  $ 81  $ 74  $ 73  $ 66  $ 72  $ 64 
ARO cash spending (in millions) $ 11  $ $ $ $ $ $ $
Average CAD / USD $ 1.304  $ 1.358  $ 1.352  $ 1.343  $ 1.342  $ 1.361  $ 1.348  $ 1.368 



The Mosaic Company - Mosaic Fertilizantes Segment
Selected Calendar Quarter Financial Information
(Unaudited)
Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024
Net Sales and Gross Margin (in millions, except per tonne)
Segment income statement
Net Sales $ 2,629  $ 1,910  $ 1,343  $ 1,419  $ 1,731  $ 1,192  $ 886  $ 1,049 
Cost of Goods Sold 2,281  1,882  1,344  1,406  1,625  1,098  811  947 
Gross Margin $ 348  $ 28  $ (1) $ 13  $ 106  $ 94  $ 75  $ 102 
Notable Items Included in Gross Margin 14  (1) —  (13) (2) (3)
Adjusted Gross Margin(b)
$ 334  $ 29  $ (1) $ 26  $ 108  $ 97  $ 74  $ 98 
SG&A 25  29  26  29  26  29  30  27 
Other operating (income) expense —  19  15  14 
Operating Earnings $ 323  $ (20) $ (32) $ (20) $ 77  $ 50  $ 42  $ 61 
Plus: Depreciation, Depletion and Amortization 28  45  32  38  54  41  40  40 
Plus: Accretion Expense
Plus: Foreign Exchange Gain (Loss) (66) 38  23  73  (48) 32  (45) (144)
Plus: Other Income (Expense) (1) (1) (1) (1) (1) (1) (2) (2)
Less: Earnings from Consolidated Noncontrolling Interests —  —  —  (2) —  —  (1)
Plus: Notable Items 55  (38) (24) (31) 60  (16) 44  135 
Adjusted EBITDA(b)
$ 343  $ 29  $ $ 66  $ 147  $ 111  $ 83  $ 96 
Capital expenditures $ 92  $ 100  $ 87  $ 63  $ 118  $ 68  $ 82  $ 46 
Gross Margin $ / tonne of finished product $ 123  $ 11  $ (1) $ $ 35  $ 44  $ 44  $ 46 
Adjusted Gross Margin $ / tonne of finished product $ 118  $ 12  $ (1) $ 11  $ 35  $ 45  $ 43  $ 45 
Gross margin as a percent of sales 13  % % —  % % % % % 10  %
Idle/Turnaround costs (excluding notable items) $ 44  $ 29  $ 11  $ 30  $ 28  $ 26  $ 15  24 
Operating Data
Sales volumes ('000 tonnes)
Phosphate produced in Brazil 488  505  510  611  622  492  324  433 
Potash produced in Brazil 33  40  44  44  62  45  32  34 
Purchased nutrients for distribution(p)
2,303  1,927  1,526  1,730  2,376  1,621  1,359  1,729 
Total Finished Product 2,824  2,472  2,080  2,385  3,060  2,158  1,715  2,196 
Sales of Performance Products ('000 tonnes)(e)
574  473  211  283  660  341  123  215 
Brazil MAP price (Brazil production delivered price to third party) $ 866  $ 663  $ 669  $ 653  $ 533  $ 580  $ 581  $ 596 
Average finished product selling price (destination)(g)
$ 931  $ 773  $ 646  $ 595  $ 566  $ 552  $ 517  $ 478 
Production Volumes ('000 tonnes)
MAP 174  261  235  219  160  256  241  212 
TSP 85  82  106  88  131  50  99  95 
SSP 343  332  283  240  321  316  278  273 
DCP 114  126  108  133  133  120  124  128 
NPK 25  49  45  56  62  32  51  44 
Total phosphate tonnes produced 741  851  777  736  807  774  793  752 
MOP 69  100  82  61  106  114  104  79 
Phosphate operating rate 76  % 87  % 78  % 74  % 81  % 77  % 79  % 75  %
Potash operating rate 55  % 80  % 65  % 49  % 85  % 91  % 83  % 63  %
Realized Costs ($/tonne)
Ammonia/tonne $ 1,267  $ 1,354  $ 1,150  $ 912  $ 667  $ 655  $ 705  $ 623 



Sulfur (long ton) $ 432  $ 402  $ 278  $ 258  $ 219  $ 179  $ 173  $ 174 
Blended rock $ 106  $ 106  $ 124  $ 128  $ 117  $ 117  $ 115  $ 107 
Purchases ('000 tonnes)
DAP/MAP from Mosaic 30  38  146  117  20  58  68  30 
MicroEssentials® from Mosaic 370  205  277  427  152  163  169  289 
Potash from Mosaic/Canpotex 798  417  235  756  672  404  358  736 
Phosphate cash conversion costs in BRL, production / tonne(r)
 R$533  R$483  R$538  R$540  R$495  R$546  R$502  R$521
Potash cash conversion costs in BRL, production / tonne  R$1,591  R$1,176  R$1,455  R$1,701  R$1,143  R$1,064  R$970  R$1,084
Mined rock costs in BRL, cash produced / tonne  R$525  R$632  R$606  R$533  R$498  R$548  R$597  R$509
ARO cash spending (in millions) $ $ 11  $ $ $ $ $ $
Average BRL / USD $ 5.244  $ 5.255  $ 5.196  $ 4.954  $ 4.880  $ 4.953  $ 4.952  $ 5.216 




The Mosaic Company - Corporate and Other Segment
Selected Calendar Quarter Financial Information
(Unaudited)
Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024
Net Sales and Gross Margin (in millions)
Segment income statement
Net Sales $ (290) $ 125  $ (28) $ (159) $ 111  $ 129  $ (19) $ (75)
Cost of Goods Sold (287) (46) (27) (165) 105  57  28  (27)
Gross Margin (Loss) $ (3) $ 171  $ (1) $ $ $ 72  $ (47) $ (48)
Notable items Included in Gross Margin (76) 14  (1) 34  (45) 40  (31) (28)
Adjusted Gross Margin (Loss)(b)
$ 73  $ 157  $ —  $ (28) $ 51  $ 32  $ (16) $ (20)
SG&A 85  80  83  83  78  75  55  84 
Other operating (income) expense 13  11 
Operating Earnings (Loss) $ (93) $ 78  $ (91) $ (85) $ (74) $ (14) $ (107) $ (135)
Plus: Depreciation, Depletion and Amortization
Plus: Share-Based Compensation Expense 12  11 
Plus: Foreign Exchange Gain (Loss) 21  34  27  54  (26) 19  (27) (114)
Plus: Other Income (Expense) (1) (53) (7) (5) —  —  —  11 
Less: Earnings (Loss) from Consolidated Noncontrolling Interests —  —  —  —  —  —  —  — 
Plus: Notable Items 54  (25) (91) 71  (60) 58  134 
Adjusted EBITDA(b)
$ (9) $ 77  $ (82) $ (115) $ (21) $ (46) $ (65) $ (91)
Elimination of profit in inventory included in COGS $ 104  $ 171  $ 20  $ 35  $ 45  $ 16  $ (15) $ (10)
Unrealized gain (loss) on derivatives included in COGS $ (76) $ 14  $ (1) $ 34  $ (45) $ 41  $ (31) $ (29)
Operating Data
Sales volumes ('000 tonnes)
221  466  420  359  482  618  333  316 
Sales of Performance Products ('000 tonnes) —  —  —  —  —  — 
Average finished product selling price (destination)(g)
$ 720  $ 692  $ 636  $ 478  $ 423  $ 414  $ 389  $ 383 
Purchases ('000 tonnes)
DAP/MAP from Mosaic 47  —  31  —  —  —  — 
MicroEssentials® from Mosaic 15  16  — 
Potash from Mosaic/Canpotex 332  337  296  126  —  345  322  240 




The Mosaic Company
Selected Calendar Quarter Financial Information
(Unaudited)

Notable Items
Q2 2024
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ (263) $ 76  $ (0.58)
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold (28) (0.07)
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (13) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (1) — 
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) (2) —  — 
Land reclamation Phosphate Cost of goods sold (15) (0.03)
Pension plan termination Corporate and Other Other non-operating income (expense) (2) 0.02 
Franchise tax reversal Phosphate Other operating income (expense) (15) (0.03)
Discrete tax items Consolidated (Provision for) benefit from income taxes —  (103) (0.32)
Total Notable Items $ (324) $ (10) $ (1.04)
Q1 2024
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ (100) $ 28  $ (0.22)
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold (31) (0.07)
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (11) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold —  — 
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) (1) 0.01 
ARO Adjustment Phosphate Other operating income (expense) (14) (0.03)
Environmental reserve Phosphate Other operating income (expense) (77) 21  (0.17)
Total Notable Items $ (228) $ 63  $ (0.51)



Q4 2023
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ 79  $ (16) $ 0.20 
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold 40  (7) 0.10 
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (9) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (3) (0.01)
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) (7) (0.02)
ARO Adjustment Phosphate Other operating income (expense) (4) (0.01)
Environmental reserve Phosphate Other operating income (expense) (64) 11  (0.16)
Land reclamation Phosphate Cost of goods sold (28) (0.07)
ARO adjustment Potash Other operating income (expense) (10) (0.02)
Tax law change Mosaic Fertilizantes (Provision for) benefit from income taxes —  136  0.42 
Total Notable Items $ (6) $ 137  $ 0.40 

Q3 2023
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ (107) $ 27  $ (0.23)
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold (45) 12  (0.10)
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (12) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (2) — 
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) (6) (0.01)
ARO Adjustment Phosphate Other operating income (expense) (123) 32  (0.28)
Environmental reserve Phosphate Other operating income (expense) (3) (0.01)
Pension plan termination settlement Potash Other non-operating income (expense) (42) 10  (0.10)
Discrete tax items Consolidated (Provision for) benefit from income taxes —  22  0.07 
Total Notable Items $ (340) $ 109  $ (0.69)



Q2 2023
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Unrealized foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ 114  $ (28) $ 0.26 
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold 34  (9) 0.08 
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (12) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (13) (0.03)
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) —  — 
ARO Adjustment Phosphate Other operating income (expense) (28) (0.06)
Environmental reserve Phosphate Other operating income (expense) (37) (0.08)
Land reclamation Phosphate Cost of goods sold (31) (0.07)
Total Notable Items $ 29  $ (7) $ 0.07 
Q1 2023
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ 51  $ (12) $ 0.11 
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold (1) —  — 
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (12) (0.03)
Gain on sale of Streamsong Resort Phosphate Other operating income (expense) 57  (14) 0.13 
Realized gain (loss) on RCRA Trust Securities Phosphate Other non-operating income (expense) (8) (0.02)
ARO Adjustment Phosphate Other operating income (expense) (20) (0.04)
Environmental reserve Phosphate Other operating income (expense) (6) (0.01)
Total Notable Items $ 61  $ (15) $ 0.14 



Q4 2022
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ 75  $ (18) $ 0.16 
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold 14  (4) 0.03 
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (11) (0.03)
FX functional currency Mosaic Fertilizantes Cost of goods sold (1) —  — 
Fixed asset write-off Phosphate Other operating income (expense) (6) (0.01)
ARO Adjustment Potash Other operating income (expense) (1) 0.01 
Discrete tax items Consolidated (Provision for) benefit from income taxes —  (9) (0.03)
Realized gain (loss) on RCRA Trust Securities Phosphates Other non-operating income (expense) (20) (0.04)
Environmental reserve Phosphates Other operating income (expense) (44) 11  (0.09)
Hurricane Ian idle costs Phosphates Cost of goods sold (30) (0.07)
Insurance proceeds Phosphates Other operating income (expense) (1) 0.01 
Pension plan termination settlement Consolidated Other non-operating income (expense) (42) 10  (0.09)
Environmental reserve Potash Other operating income (expense) (28) (0.06)
Lease termination and severance Corporate and Other Other operating income (expense) (4) (0.01)
Total Notable Items $ (89) $ 14  $ (0.22)




Q3 2022
Description Segment Line Item Amount
(in millions)
Tax Effect(t)
(in millions)
EPS Impact
(per basic share)
Foreign currency transaction gain (loss) Consolidated Foreign currency transaction gain (loss) $ (61) $ 16  $ (0.13)
Unrealized gain (loss) on derivatives Corporate and Other Cost of goods sold (76) 20  (0.16)
Closed and indefinitely idled facility costs Phosphate Other operating income (expense) (12) (0.02)
FX functional currency Mosaic Fertilizantes Cost of goods sold 14  (4) 0.03 
Discrete tax items Consolidated (Provision for) benefit from income taxes —  (12) (0.04)
ARO Adjustment Phosphates Other operating income (expense) (143) 36  (0.31)
Environmental reserve Phosphates Other operating income (expense) (71) 18  (0.15)
Hurricane Ian idle costs Phosphates Cost of goods sold (9) (0.02)
Insurance proceeds Phosphates Other operating income (expense) (1) 0.01 
ARO Adjustment Mosaic Fertilizantes Other operating income (expense) (3) (0.01)
Total Notable Items $ (357) $ 80  $ (0.80)




Footnotes
 
(a)Notable items impact on Earnings Per Share is calculated as notable item amount plus income tax effect, based on expected annual effective tax rate, divided by diluted weighted average shares. Adjusted Diluted Net Earnings per Share is defined as diluted net earnings (loss) per share excluding the impact of notable items. See "Non-GAAP Reconciliations".
(b)See definitions of Adjusted EBITDA and Adjusted Gross Margin under “Non-GAAP Reconciliations”.
(c)Includes elimination of intersegment sales.
(d)Finished product sales volumes include intersegment sales.
(e)Includes MicroEssentials, K-Mag, Aspire and Sus-Terra sales tonnes.
(f)Includes MicroEssentials performance products.
(g)Average price of all finished products sold by Potash, Phosphate, Mosaic Fertilizantes and India/China.
(h)Includes crop nutrient dry concentrates and animal feed ingredients.
(i)Includes finished goods sales of feed and other products.
(j)Amounts are representative of our average ammonia costs in cost of goods sold.
(k)Amounts are representative of our average sulfur costs in cost of goods sold.
(l)Includes inbound freight, outbound freight and warehousing costs on K-Mag, animal feed and domestic MOP sales.
(m)Includes K-Mag, and Aspire finished performance products.
(n)MOP cash costs of production are reflective of actual costs during the period excluding brine management costs, depreciation, depletion, accretion, carbon-based and Canadian resource tax, idle and turnaround costs. Total Production costs for MOP production excludes K-Mag costs, Aspire raw material costs and incremental Aspire operating costs.
(o)Excludes industrial and feed sales. Price has been calculated using the average monthly foreign exchange rate.
(p)Includes sales volumes of phosphate and potash nutrients purchased from other Mosaic segments and Canpotex.
(q)Includes intersegment sales.
(r)Total production costs less depreciation, ARO costs including accretion and idle and turnaround costs divided by metric tonnes of finished phosphate production in the period. 
(s)Total production cost less depreciation/depletion, ARO costs including accretion and idle and turnaround costs divided by metric tonnes of rock produced in the period.
(t)Tax impact is based on our expected annual effective rate.






The Mosaic Company
Selected Calendar Quarter Financial Information
(Unaudited)

Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), Mosaic has presented in this Selected Calendar Quarter Financial Information certain non-GAAP financial measures, or measures calculated based on non-GAAP financial measures, including: Adjusted Diluted Net Earnings Per Share, Consolidated Adjusted EBITDA, Segment Adjusted EBITDA, and Adjusted Gross Margin. Generally, a non-GAAP financial measure is a supplemental numerical measure of a company's performance, financial position or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. Each of the non-GAAP financial measures we present is determined as described below.
The non-GAAP financial measures we present should not be considered as substitutes for, or superior to, measures of financial performance prepared in accordance with GAAP. In addition, because these non-GAAP measures, as presented, are not determined in accordance with GAAP, they are thus susceptible to varying interpretations and calculations and may not be comparable to other similarly titled measures of other companies.
Adjusted Diluted Net Earnings Per Share
Adjusted diluted net earnings per share is defined as diluted net earnings per share, excluding the impact of notable items. Notable items impact on diluted net earnings per share is calculated as notable item amount plus income tax effect, based on expected annual effective tax rate, divided by diluted weighted average shares. Management believes that adjusted diluted net earnings per share provides securities analysts, investors and others, in addition to management, with useful supplemental information regarding our performance by excluding certain items that may not be indicative of or are unrelated to our core operating results. Management utilizes adjusted diluted net earnings per share in analyzing and assessing Mosaic’s overall performance, for financial and operating decision-making, and to forecast and plan for the future periods. Adjusted diluted net earnings per share also assists our management in comparing our and our competitors' operating results. Reconciliations of adjusted diluted net earnings per share to diluted net earnings per share for the periods presented are provided under “Consolidated Data” on the first page of this Selected Calendar Quarter Financial Information.
Consolidated Adjusted EBITDA
Consolidated Adjusted EBITDA is defined as consolidated Net Income (Loss) before net interest expense, depreciation, depletion and amortization, asset retirement obligation accretion, share-based compensation expense and provision for/(benefit from) income taxes less equity in net earnings (loss) of nonconsolidated companies, net of dividends. Consolidated Adjusted EBITDA is also adjusted for notable items that management excludes in analyzing our performance. Consolidated Adjusted EBITDA is a non-GAAP financial measure that we provide to assist securities analysts, investors, lenders and others in their comparisons of operational performance, valuation and debt capacity across companies with differing capital, tax and legal structures. Consolidated Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, consolidated Net Income (Loss) as a measure of operating performance. A reconciliation of Consolidated Net Income (Loss) to Consolidated Adjusted EBITDA is provided below.
(in millions)
Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024
Consolidated Net Income (Loss) $ 842  $ 523  $ 435  $ 369  $ (4) $ 365  $ 45  $ (162)
Less: Consolidated Interest Expense, Net (31) (34) (41) (36) (17) (35) (48) (46)
Plus: Consolidated Depreciation, Depletion & Amortization 229  233  220  244  239  257  241  264 
Plus: Accretion Expense 19  22  23  23  23  27  27  28 
Plus: Share-Based Compensation Expense (Benefit) 12  12 
Plus: Consolidated Provision for (Benefit from) Income Taxes 277  206  118  108  (6) (44) 99 
Less: Equity in net earnings (loss) of nonconsolidated companies, net of dividends 72  57  13  16  —  22  22 
Plus: Notable Items 354  84  (66) (32) 335  —  222  319 
Consolidated Adjusted EBITDA $ 1,686  $ 1,051  $ 777  $ 744  $ 594  $ 646  $ 576  $ 584 




Segment Adjusted EBITDA
Adjusted EBITDA presented at the segment level is defined as the related segment's operating earnings (loss) plus depreciation, depletion and amortization, plus asset retirement obligation accretion, plus foreign exchange gain (loss), plus other income (expense), plus dividends from equity investments, less equity earnings (loss) from noncontrolling interests. Adjusted EBITDA is also adjusted for notable items that management excludes in analyzing our performance. We provide these non-GAAP financial measures because we believe they are relevant and useful to securities analysts, investors and others because they are part of our internal management reporting and planning process, and our management uses these measures to evaluate the operational performance and valuation of our segments. Management also uses these measures as a method of comparing segment, performance with that of its competitors. Segment Adjusted EBITDA should not be considered as alternatives to, or more meaningful than, segment Operating Earnings (Loss) and segment Operating Earnings (Loss)/sales tonne, respectively, as measures of operating performance. Management believes Operating Earnings (Loss) and segment Operating Earnings (Loss)/sales tonne, respectively, are the most directly comparable GAAP measures because we do not allocate taxes on a segment basis. Reconciliations of Segment Adjusted EBITDA to segment Operating Earnings (Loss) and segment Operating (Loss) Earnings/sales tonne, respectively, are provided as part of each segment's Selected Calendar Quarter Financial Information.
Adjusted Gross Margin
Adjusted gross margin is defined as gross margin excluding the impact of notable items. Management believes the adjusted measures provides security analysts, investors, management & others with useful supplemental information regarding our performance by excluding certain items that may not be indicative of, or are unrelated to, our core operating results. Management utilizes adjusted gross margin in analyzing and assessing Mosaic's overall performance for financial and operating decision-making and to forecast and plan for future periods.