CF Industries Holdings, Inc. (CF) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Sales/Revenue | 1.99B | 1.87B | 1.66B | 1.89B | 1.66B | 1.52B | 1.37B | 1.57B | 1.47B | 1.57B | 1.27B | 1.77B | 2.01B | 2.61B | 2.32B | 3.39B | 2.87B | 2.54B | 1.36B | 1.59B |
| Revenue Growth % | 19.42% | 22.83% | 21.09% | 20.23% | 13.13% | -2.99% | 7.62% | -11.44% | -26.94% | -39.76% | -45.15% | -47.62% | -29.85% | 2.68% | 70.41% | 113.41% | 173.66% | 130.49% | 60.8% | 31.89% |
| Cost of Goods Sold | 1.24B | 1.1B | 1.03B | 1.04B | 986M | 1B | 924M | 893M | 1.06B | 1.02B | 888M | 971M | 1.1B | 1.26B | 1.41B | 1.41B | 1.22B | 1.43B | 934M | 1.08B |
| COGS % of Revenue | 62.44% | 58.92% | 61.9% | 55.24% | 59.29% | 65.68% | 67.45% | 56.81% | 71.9% | 65.18% | 69.76% | 54.7% | 54.82% | 48.39% | 60.58% | 41.49% | 42.54% | 56.22% | 68.58% | 68.32% |
| Gross Profit | 746M | 769M | 632M | 846M | 677M | 523M | 446M | 679M | 413M | 547M | 385M | 804M | 909M | 1.35B | 915M | 1.98B | 1.65B | 1.11B | 428M | 503M |
| Gross Margin % | 37.56% | 41.08% | 38.1% | 44.76% | 40.71% | 34.32% | 32.55% | 43.19% | 28.1% | 34.82% | 30.24% | 45.3% | 45.18% | 51.61% | 39.42% | 58.51% | 57.46% | 43.78% | 31.42% | 31.68% |
| Gross Profit Growth % | 10.19% | 47.04% | 41.7% | 24.59% | 63.92% | -4.39% | 15.84% | -15.55% | -54.57% | -59.36% | -57.92% | -59.46% | -44.84% | 21.04% | 113.78% | 294.23% | 847.13% | 497.85% | 355.32% | 50.6% |
| Operating Expenses | 103M | 91M | 52M | 101M | 84M | 78M | 78M | 76M | 88M | 76M | 68M | 71M | 74M | 87M | 66M | 73M | 64M | 56M | 52M | 60M |
| OpEx % of Revenue | 5.19% | 4.86% | 3.13% | 5.34% | 5.05% | 5.12% | 5.69% | 4.83% | 5.99% | 4.84% | 5.34% | 4% | 3.68% | 3.34% | 2.84% | 2.15% | 2.23% | 2.2% | 3.82% | 3.78% |
| Selling, General & Admin | 103M | 91M | 88M | 101M | 84M | 78M | 78M | 76M | 88M | 76M | 68M | 71M | 74M | 87M | 66M | 73M | 64M | 56M | 52M | 60M |
| SG&A % of Revenue | 5.19% | 4.86% | 5.3% | 5.34% | 5.05% | 5.12% | 5.69% | 4.83% | 5.99% | 4.84% | 5.34% | 4% | 3.68% | 3.34% | 2.84% | 2.15% | 2.23% | 2.2% | 3.82% | 3.78% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | -1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 640M | 678M | 580M | 745M | 593M | 445M | 368M | 603M | 325M | 471M | 317M | 733M | 835M | 1.26B | 849M | 1.91B | 1.58B | 1.06B | 376M | 443M |
| Operating Margin % | 32.23% | 36.22% | 34.96% | 39.42% | 35.66% | 29.2% | 26.86% | 38.36% | 22.11% | 29.98% | 24.9% | 41.3% | 41.5% | 48.27% | 36.58% | 56.36% | 55.23% | 41.57% | 27.61% | 27.9% |
| Operating Income Growth % | 7.93% | 52.36% | 57.61% | 23.55% | 82.46% | -5.52% | 16.09% | -17.74% | -61.08% | -62.59% | -62.66% | -61.62% | -47.29% | 19.22% | 125.8% | 331.15% | 1231.09% | 688.06% | 735.56% | 56.54% |
| EBITDA | 868M | 906M | 797M | 977M | 814M | 666M | 597M | 825M | 578M | 700M | 530M | 954M | 1.04B | 1.45B | 1.07B | 2.13B | 1.79B | 1.29B | 576M | 684M |
| EBITDA Margin % | 43.71% | 48.4% | 48.04% | 51.69% | 48.95% | 43.7% | 43.58% | 52.48% | 39.32% | 44.56% | 41.63% | 53.75% | 51.74% | 55.75% | 46.06% | 62.85% | 62.41% | 50.87% | 42.29% | 43.07% |
| EBITDA Growth % | 6.63% | 36.04% | 33.5% | 18.42% | 40.83% | -4.86% | 12.64% | -13.52% | -44.48% | -51.86% | -50.42% | -55.21% | -41.84% | 12.54% | 85.59% | 211.4% | 457.63% | 256.91% | 126.77% | 31.54% |
| D&A (Non-Cash Add-back) | 228M | 228M | 217M | 232M | 221M | 221M | 229M | 222M | 253M | 229M | 213M | 221M | 206M | 195M | 220M | 220M | 206M | 236M | 200M | 241M |
| EBIT | 640M | 643M | 606M | 671M | 474M | 480M | 400M | 666M | 337M | 471M | 292M | 776M | 859M | 1.25B | 739M | 1.78B | 1.69B | 1.13B | -91M | 448M |
| Net Interest Income | -19M | -17M | -18M | -19M | -20M | -14M | 32M | -9M | -7M | 8M | 6M | 4M | -10M | 9M | -34M | -74M | -205M | -43M | -46M | -46M |
| Interest Income | 20M | 24M | 23M | 17M | 17M | 33M | 32M | 28M | 30M | 43M | 45M | 40M | 30M | 9M | 12M | 8M | 36M | 1M | 0 | 0 |
| Interest Expense | 39M | 41M | 41M | 36M | 37M | 47M | 0 | 37M | 37M | 35M | 39M | 36M | 40M | 0 | 46M | 82M | 241M | 44M | 46M | 46M |
| Other Income/Expense | 204M | -76M | -15M | -110M | -156M | -12M | 32M | 26M | -25M | -35M | -64M | 7M | -16M | -5M | -156M | -214M | -132M | 29M | -513M | -41M |
| Pretax Income | 844M | 602M | 565M | 635M | 437M | 433M | 400M | 629M | 300M | 436M | 253M | 740M | 819M | 1.25B | 693M | 1.7B | 1.45B | 1.08B | -137M | 402M |
| Pretax Margin % | 42.5% | 32.16% | 34.06% | 33.6% | 26.28% | 28.41% | 29.2% | 40.01% | 20.41% | 27.75% | 19.87% | 41.69% | 40.71% | 48.08% | 29.86% | 50.04% | 50.63% | 42.72% | -10.06% | 25.31% |
| Income Tax | 168M | 107M | 105M | 143M | 86M | 41M | 59M | 123M | 62M | 84M | 23M | 134M | 169M | 245M | 155M | 357M | 401M | 226M | -46M | 85M |
| Effective Tax Rate % | 19.91% | 17.77% | 18.58% | 22.52% | 19.68% | 9.47% | 14.75% | 19.55% | 20.67% | 19.27% | 9.09% | 18.11% | 20.63% | 19.54% | 22.37% | 21.05% | 27.62% | 20.83% | 33.58% | 21.14% |
| Net Income | 615M | 404M | 353M | 386M | 312M | 328M | 276M | 420M | 194M | 274M | 164M | 527M | 560M | 860M | 438M | 1.17B | 883M | 705M | -185M | 246M |
| Net Margin % | 30.97% | 21.58% | 21.28% | 20.42% | 18.76% | 21.52% | 20.15% | 26.72% | 13.2% | 17.44% | 12.88% | 29.69% | 27.83% | 32.98% | 18.87% | 34.38% | 30.79% | 27.76% | -13.58% | 15.49% |
| Net Income Growth % | 97.12% | 23.17% | 27.9% | -8.1% | 60.82% | 19.71% | 68.29% | -20.3% | -65.36% | -68.14% | -62.56% | -54.76% | -36.58% | 21.99% | 336.76% | 373.58% | 484.77% | 710.34% | -560.71% | 29.47% |
| Net Income (Continuing) | 676M | 495M | 460M | 492M | 351M | 392M | 341M | 506M | 238M | 352M | 230M | 606M | 650M | 1.01B | 538M | 1.34B | 1.05B | 859M | -91M | 317M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 2.91B | 2.94B | 2.85B | 2.86B | 2.52B | 2.61B | 2.54B | 2.64B | 2.56B | 2.66B | 2.58B | 2.72B | 2.64B | 2.8B | 2.65B | 2.92B | 2.75B | 2.83B | 2.68B | 2.71B |
| EPS (Diluted) | 3.98 | 2.59 | 2.19 | 2.37 | 1.85 | 1.89 | 1.55 | 2.30 | 1.03 | 1.44 | 0.85 | 2.70 | 2.84 | 4.36 | 2.18 | 5.58 | 4.21 | 3.27 | -0.86 | 1.14 |
| EPS Growth % | 115.14% | 37.04% | 41.29% | 3.04% | 79.61% | 31.25% | 82.35% | -14.81% | -63.73% | -66.97% | -61.01% | -51.61% | -32.54% | 33.33% | 353.49% | 389.47% | 501.43% | 717.5% | -561.54% | 28.09% |
| EPS (Basic) | 3.99 | 2.60 | 2.19 | 2.37 | 1.85 | 1.89 | 1.55 | 2.30 | 1.03 | 1.44 | 0.85 | 2.71 | 2.85 | 4.37 | 2.19 | 5.59 | 4.23 | 3.29 | -0.86 | 1.14 |
| Diluted Shares Outstanding | 154.5M | 156.1M | 161.2M | 163.1M | 168.8M | 173.5M | 178.6M | 182.8M | 188.1M | 190.6M | 192.9M | 195M | 196.9M | 197.4M | 200.9M | 208.9M | 209.9M | 215.5M | 214.9M | 216.6M |
| Basic Shares Outstanding | 154.2M | 155.9M | 161M | 162.9M | 168.6M | 173.2M | 178.4M | 182.7M | 187.6M | 190.1M | 192.4M | 194.6M | 196.2M | 196.6M | 200.2M | 208.2M | 208.6M | 214M | 214.9M | 215.5M |
| Dividend Payout Ratio | 12.68% | 19.31% | 22.95% | 20.98% | 27.56% | 26.22% | 32.61% | 21.67% | 50% | 27.74% | 46.95% | 14.99% | 14.11% | 9.19% | 18.26% | 7.12% | 7.25% | 9.22% | - | 26.42% |