CALGARY, AB--(Marketwired - February 09, 2017) - Agrium Inc. (TSX: AGU) (NYSE: AGU) announced today its 2016 fourth quarter results, with a net earnings to equity holders of Agrium of $67-million ($0.49 diluted earnings per share) compared to net earnings of $201-million ($1.45 diluted earnings per share) in the fourth quarter of 2015. The reduction in net earnings was driven primarily by lower year-over-year nutrient pricing. On an annual basis, 2016 earnings to equity holders of Agrium were $592-million ($4.29 diluted earnings per share) compared to $988-million ($6.98 diluted earnings per share) in 2015.

Highlights:

  • Fourth quarter guidance relevant earnings were $94-million or $0.68 diluted earnings per share which is in-line with our guidance. Retail reported record EBITDA for the fourth quarter, supported by strong crop protection product sales and record International earnings, as Australian operations delivered a 29 percent increase in annual EBITDA in 2016.
  • Cash provided by operating activities was $1.5-billion in the fourth quarter.
  • Wholesale achieved record production for nitrogen this year and successfully completed construction of the 610,000 tonne urea plant at its nitrogen facility in Borger, Texas, within the previously disclosed revised timeline and cost parameters. Commissioning is underway and production is expected to commence in the first quarter of 2017.
  • Agrium had a record year for retail small to mid-sized acquisitions, with over $500-million of expected annual sales.
  • Agrium's commitment to Operational Excellence continued to deliver results this quarter, and on an annual basis we delivered approximately $145-million of EBITDA cash cost savings across the company. Supporting this was $66-million in fixed cost savings in Wholesale, while Retail's cash operating coverage ratio improved to 61 percent on an annual basis.
  • Agrium has announced our 2017 annual guidance range of $4.50 to $6.00 diluted earnings per share (see page 3 for guidance assumptions and further details).

'Agrium continued to deliver solid results across our business this quarter, supported by record fourth quarter results in our Retail business and strong wholesale operating performance. We delivered on our promise of value-added growth in 2016 by successfully bringing our Borger expansion to completion and growing retail at a record pace through acquisitions,' commented Chuck Magro, Agrium's President and CEO. 'We have been encouraged by the recent firming in global nutrient markets and we anticipate solid demand for crop inputs in the coming spring application season,' added Mr. Magro.

Effective tax rate of 25.5 percent for the fourth quarter and 27.3 percent for the year ended 2016 were used for the adjusted net earnings, guidance relevant earnings and per share calculations. These are non-IFRS measures which represent net earnings adjusted for certain income (expenses) that are considered to be non-operational in nature. We believe these measures provide meaningful comparison to the earnings of other companies and our guidance by eliminating share-based payments expense (recovery), gains (losses) on foreign exchange and related gains (losses) on non-qualifying derivative hedges and significant non-operating, non-recurring items. Our guidance is forward-looking information. We present guidance relevant earnings per share to provide an update to this previously disclosed forward-looking information. These should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with IFRS and may not be directly comparable to similar measures presented by other companies.
Earnings (loss) from operations before finance costs, income taxes, depreciation and amortization.
This is a non-IFRS measure. Refer to section 'Non-IFRS Measures'.

ADJUSTED NET EARNINGS AND GUIDANCE RELEVANT EARNINGS RECONCILIATIONS

Three months ended Twelve months ended
December 31, 2016 December 31, 2016
(millions of U.S. dollars, except per share amounts)

Expense

Net earnings
(loss) impact
(post-tax)

Per share

Expense

Net earnings
impact
(post-tax)

Per share

67 0.49 596 4.29
Adjustments:
Share-based payments 33 25 0.18 55 40 0.29
Foreign exchange loss net of non-qualifying derivatives 3 2 0.01 13 9 0.06
Merger and related costs 14 10 0.07 31 23 0.17
Egyptian pound devaluation impact on MOPCO equity investment (35 ) (26 ) (0.19 ) (35 ) (25 ) (0.18 )
IT outsourcing costs 7 5 0.04 14 10 0.07
Adjusted net earnings 83 0.60 653 4.70
Additional items not included in earnings guidance:
Investment impairment 15 11 0.08 15 11 0.08
Non-operational legal costs - - - 18 13 0.09
Guidance relevant earnings 94 0.68 677 4.87
(a) Diluted per share information attributable to equity holders of Agrium
(b) Effective tax rate of 25.5 percent for the fourth quarter and 27.3 percent for the year ended was used for the adjusted net earnings, guidance relevant earnings, and per share calculations.

MARKET OUTLOOK

Agricultural and Crop Input Fundamentals

  • Crop prices are similar to or higher than where they were a year ago, despite record global crop production in 2016/17.
  • Strong global demand for grains and oilseeds has helped to partly offset the impact from record grain production. The United States Department of Agriculture ('USDA') projects that combined global grain and oilseed demand will grow by over 3 percent in 2016/17. Over the past four years, global demand has grown at an annual rate of 2.8 percent, which is the highest four year growth rate in the past thirty five years.
  • We expect growers will continue to be cautious when making crop input decisions in 2017, despite improved margins partly associated with lower crop input prices. North American crop input prepay levels are higher than the same time last year, partly due to strong anticipated spring nutrient purchases in Canada due to the shortened fall ammonia season in 2016.
  • We expect U.S. corn acreage to be between 90 million to 92 million acres in 2017, down from 94 million acres in 2016. We anticipate the decline in corn acreage to result in a 1 to 3 percent decline in 2016/17 U.S. crop nutrient demand, as well as lower expenditures on seed. However, total crop protection expenditures are expected to be relatively stable in 2017.

Nitrogen

  • Global nitrogen prices rallied in late 2016 and early 2017, with benchmark urea and ammonia prices up between $80 and over $100 per tonne from second half 2016 lows. The rise in nitrogen prices was primarily in response to reduction in supply and export availability from China and Eastern Europe, largely due to low global prices earlier in the year.
  • Chinese coal prices increased by between 40 and 140 percent between the low and high of 2016, depending on the type of coal. The increase in costs and relatively low global urea prices resulted in Chinese urea exports in the fourth quarter declining by more than 65 percent year-over-year, while annual exports declined from 13.8 million tonnes in 2015 to 8.9 million tonnes in 2016. We anticipate exports will decline further in 2017 to between six and eight million tonnes, despite the recent removal of the Chinese urea export tax in late 2016.
  • U.S. offshore imports of urea were down more than one million tonnes in the second half of 2016 compared to 2015 levels, which was more than double the estimated increase in domestic production during the same time period. The shortfall in supply has lent further support to urea prices in early 2017.

Potash

  • Strong potash demand supported global potash prices in the second half of 2016 and into the first half of 2017 as most potash buyers had relatively low inventories by the end of 2016. We expect that global potash shipments will be between 60 to 62 million tonnes in 2017, up from 59 million tonnes in 2016.
  • Analysts expect new potash capacity to begin ramping up in the first half of 2017, which would increase available supply in the second half of 2017, however much will depend on the rate at which new supplies become available relative to the rate of international demand growth.

Phosphate

  • The phosphate market was relatively weak by the end of 2016, in part due to strong exports from China late in the year; however, exportable supplies from China have tightened in early 2017 and both global and North American prices have recently increased as a result.
  • Increased raw material costs are also supportive of phosphate prices, particularly the rise in the price of ammonia.

2017 ANNUAL GUIDANCE

Based on our assumptions set out under the heading 'Market Outlook', Agrium expects to achieve annual diluted earnings per share of $4.50 to $6.00 in 2017. We have maintained a range width encompassing approximately $300-million of EBITDA variability to reflect the risk and opportunity associated with crop nutrient prices and demand for crop inputs at this time of year. We are assuming a normal spring and fall application season, recognizing there is always a risk that inclement weather could affect the timing and duration of each season. Our earnings per share guidance assumes some recovery from current nitrogen prices during the key application seasons.

Based on these and other assumptions regarding prices and demand for crop nutrients set out under the heading 'Market Outlook', we expect Retail EBITDA to be $1.125-billion to $1.225-billion, and Retail nutrient sales volumes to range between 10.2 million to 10.6 million tonnes in 2017.

Based on our expected increase in utilization rate for our nitrogen assets, we anticipate nitrogen production to total 3.6 to 3.8 million tonnes. Agrium continues its hedging program for gas requirements in 2017 and is monitoring the market to mitigate any upward pressure on prices through near-term hedging. Our earnings per share guidance assumes NYMEX gas prices will be between $3.05 and $3.85 per MMBtu in 2017.

Agrium's expectation for potash production in 2017 assumes the full ramp-up of production following the expansion project at our Vanscoy mine. We expect to produce between 2.4 and 2.8 million tonnes of potash in 2017.

Total capital expenditures are expected to be in the range of $650-million to $750-million, of which approximately $500-million to $550-million is expected to be sustaining capital expenditures.

Agrium's annual effective tax rate for 2017 is expected to range between 27 to 29 percent.

This guidance and updated additional measures and related assumptions are summarized in the table below. Guidance excludes the impact of share-based payments expense (recovery), gains (losses) on foreign exchange and non-qualifying derivative hedges, and merger related costs. Volumetric and earnings estimates assume normal seasonal growing and harvest patterns in the geographies where Agrium operates.

2017 ANNUAL GUIDANCE RANGE AND ASSUMPTIONS

Annual
Low High
Diluted EPS (in U.S. dollars) $4.50 $6.00
Guidance assumptions:
Wholesale:
Production tonnes:
Nitrogen (millions) 3.6 3.8
Potash (millions) 2.4 2.8
Retail:
EBITDA (millions of U.S. dollars) $1,125 $1,225
Crop nutrient sales tonnes (millions) 10.2 10.6
Other:
Tax rate 29 % 27 %
Sustaining capital expenditures (millions of U.S. dollars) $500 $550
Total capital expenditures (millions of U.S. dollars) $650 $750

February 9, 2017

All comparisons of results for the fourth quarter of 2016 (three months ended December 31, 2016) and for the twelve months ended December 31, 2016 are against results for the fourth quarter of 2015 (three months ended December 31, 2015) and twelve months ended December 31, 2015. All dollar amounts refer to United States (U.S.) dollars except where otherwise stated. This news release should be read in conjunction with our audited annual financial statements and related notes, prepared in accordance with IFRS, contained in our 2015 Annual Report, available at www.agrium.com.

The financial measures cash operating coverage ratio, cash selling and general and administrative expenses, cash cost of product manufactured, and EBITDA used in this news release are not prescribed by, and do not have any standardized meaning under International Financial Reporting Standards (IFRS). Our method of calculation may not be directly comparable to that of other companies. We consider these non-IFRS financial measures to provide useful information to both management and investors in measuring our financial performance and financial condition. These non-IFRS financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with IFRS. Please refer to the section entitled 'Non-IFRS Financial Measures' for further details, including a reconciliation of such measures to their most directly comparable measure calculated in accordance with IFRS.

2016 Fourth Quarter Operating Results

CONSOLIDATED NET EARNINGS

Financial Overview
Three months ended December 31,
(millions of U.S. dollars, except per share amounts and where noted) 2016 2015 Change % Change
Sales 2,280 2,407 (127 ) (5 )
Gross profit 748 900 (152 ) (17 )
Expenses 586 576 10 2
Earnings before finance costs and income taxes (EBIT) 162 324 (162 ) (50 )
Net earnings 67 200 (133 ) (67 )
Diluted earnings per share 0.49 1.45 (0.96 ) (66 )
Effective tax rate (%) 25 20 N/A N/A
Sales and Gross Profit
Three months ended December 31,
(millions of U.S. dollars) 2016 2015 Change
Sales
Retail 1,828 1,765 63
Wholesale 657 888 (231 )
Other (205 ) (246 ) 41
2,280 2,407 (127 )
Gross profit
Retail 623 599 24
Wholesale 134 320 (186 )
Other (9 ) (19 ) 10
748 900 (152 )
  • Retail's sales and gross profit increased in the fourth quarter of 2016 primarily as a result of higher crop protection product sales due to higher demand for herbicides and glyphosate in the U.S. Corn Belt and favorable weather conditions in Australia.
  • Wholesale's sales and gross profit decreased in the fourth quarter compared to the same period last year due to lower market prices for all nutrients.

Expenses

  • General and administrative expenses decreased by $9-million (12 percent) as a result of organization-wide cost control measures.
  • Earnings from associates and joint ventures increased as a result of the devaluation of the Egyptian pound that led to a $35-million foreign exchange gain in MOPCO, net of tax.
  • Our share price increased during the current quarter leading to higher share-based payments expense of $18-million.
  • Other expenses increased during the quarter primarily due to the following:
    • Merger and related costs of $14-million
    • Impairment loss of $15-million related to an international investment
    • Information Technology outsourcing costs of $7-million

For further breakdown on Other expenses, see table below:

Other expenses breakdown
Three months ended
December 31,
(millions of U.S. dollars) 2016 2015
Loss (gain) on foreign exchange and related derivatives 3 (5 )
Interest income (17 ) (16 )
Gain on sale of assets - (17 )
Asset impairment 15 19
Environmental remediation and asset retirement obligations 1 1
Bad debt expense 3 4
Potash profit and capital tax 2 3
Merger and related costs 14 -
Outsourcing costs 7 -
Other 15 38
43 27

Depreciation and Amortization

Depreciation and amortization breakdown

Three months ended December 31,
2016 2015
(millions of U.S. dollars) Cost of
product
sold

Selling

General
and
administrative

Total

Cost of
product
sold

Selling

General
and
administrative

Total

Retail 1 66 1 68 1 64 1 66
Wholesale
Nitrogen 22 - 1 23 18 - - 18
Potash 26 - - 26 28 - - 28
Phosphate 15 - - 15 14 - - 14
Wholesale Other 3 - - 3 4 - 1 5
66 - 1 67 64 - 1 65
Other - - 6 6 - - 4 4
Total 67 66 8 141 65 64 6 135
(a) This includes product purchased for resale, ammonium sulfate, Environmentally Smart Nitrogen® (ESN) and other products.

Effective Tax Rate

  • The effective tax rate of 25 percent for the fourth quarter of 2016 was higher than the tax rate of 20 percent for the same period in 2015 due to a decrease in the recognition of previously unrecognized tax assets in Canada.

BUSINESS SEGMENT PERFORMANCE

Retail
Three months ended December 31,
(millions of U.S. dollars, except where noted) 2016 2015 Change
Sales 1,828 1,765 63
Cost of product sold 1,205 1,166 39
Gross profit 623 599 24
EBIT 134 133 1
EBITDA 202 199 3
Selling and general and administrative expenses 502 491 11
  • Retail reported record fourth quarter gross profit and EBITDA, supported by robust demand for crop protection products and application services in the U.S and Australia. On an annual basis, Retail, and specifically Australia, reported record EBITDA while U.S. operations reported a record EBITDA to sales margin of 10.4 percent supported by higher margin proprietary product sales and cost savings.
  • Total Retail selling and general and administrative expenses were up $11-million from the fourth quarter of last year. However, total cash expenses were down by $12-million after adjusting for costs associated with the retail locations acquired in 2016. Our cash operating coverage ratio also improved due to our continued focus on Operational Excellence, moving down to 61 percent on a rolling four quarter basis from 62 percent for the same period last year.
  • Regionally, U.S. EBITDA was up slightly this quarter, while our Canadian operations reported weaker results due to an early winter, which shortened the fall application season. Australia reported a $20-million increase in EBITDA primarily due to strong crop protection product sales and accompanying application services. Our South American Retail operations reported slightly higher gross profit but lower EBITDA this quarter.
Net earnings (loss) before finance costs, income taxes, depreciation and amortization, and net earnings (loss) from discontinued operations.
Retail sales and gross profit by product line
Three months ended December 31,
Sales Gross profit Gross profit (%)
(millions of U.S. dollars, except where noted) 2016 2015 Change 2016 2015 Change 2016 2015
Crop nutrients 779 843 (64 ) 147 154 (7 ) 19 18
Crop protection products 620 541 79 296 268 28 48 50
Seed 101 75 26 43 54 (11 ) 43 72
Merchandise 167 156 11 27 27 - 16 17
Services and other 161 150 11 110 96 14 68 64

Crop nutrients

  • Total crop nutrient sales were 8 percent lower this quarter compared to the same period last year, due to significantly lower prices across all nutrients, partly offset by higher crop nutrient volumes.
  • The increase in crop nutrient volumes was due primarily to a 26 percent increase in U.S. sales tonnes this quarter, partly offset by a slight decline in nutrient volumes in Canada due to some fall weather challenges.
  • Total crop nutrient gross profit was 5 percent lower this quarter due to lower selling prices and margins. North American nutrient per tonne margins were down $19 this quarter due to weaker nutrient prices, but margins as a percentage of sales rose to 19 percent this quarter compared to 18 percent in the fourth quarter of 2015.

Crop protection products

  • Total crop protection product sales were up 15 percent this quarter due to strong demand in Australia, an open window in the U.S. for fall applications and some catch up in demand for crop protection products resulting from the reduced sales of these products experienced during the third quarter.
  • Gross profit in the fourth quarter was up 10 percent over last year due to strong volumes and an increase in proprietary product sales. Crop protection product margins as a percentage of sales were down slightly this quarter as a result of a higher sales mix to wholesalers and selling higher volumes of lower margin products such as glyphosate, which is used for post-harvest burndown.
  • Proprietary crop protection product sales as a percentage of total crop protection product sales reached 18 percent this quarter, up two percentage points over the same period last year. On an annual basis, proprietary crop protection sales grew 11 percent in 2016 and represented 24 percent of total crop protection product sales this year.

Seed

  • Total seed sales were 35 percent higher this period compared to last year due to increased sales of product to wholesalers in the U.S and higher demand in Australia. Gross profit declined by 20 percent, partly related to the higher sales mix to wholesalers which traditionally represents lower margins. As a result, total seed margins as a percentage of sales was 43 percent this quarter - a 29 percent decrease from the fourth quarter of 2015. On an annual basis, however, seed margins were 20 percent the same as in 2015.

Merchandise

  • Merchandise sales increased 7 percent, while gross profit remained in line with the same period last year. The increase in sales was primarily due to stronger results in Australia and increased merchandise sales in the U.S. due to some of the recent retail acquisitions.

Services and other

  • Sales for services and other was up 7 percent this quarter, while gross profit was 15 percent higher. The increase in sales and profit was related to higher crop nutrient and crop protection product applications in the U.S. and Australia this quarter.
Wholesale
Three months ended December 31,
(millions of U.S. dollars, except where noted) 2016 2015 Change
Sales 657 888 (231 )
Sales volumes (tonnes 000's) 2,273 2,292 (19 )
Cost of product sold 523 568 (45 )
Gross profit 134 320 (186 )
EBIT 149 287 (138 )
EBITDA 216 352 (136 )
Expenses (including earnings from associates and joint ventures) (15 ) 33 (48 )
Earnings from associates and joint ventures (34 ) (2 ) (32 )
  • Wholesale earnings this quarter were primarily impacted by lower global fertilizer prices across all nutrients compared to the same period last year. This was partly offset by lower fixed costs related to ongoing Operational Excellence initiatives.
Wholesale NPK product information
Three months ended December 31,
Nitrogen Potash Phosphate
2016 2015 Change 2016 2015 Change 2016 2015 Change
Gross profit (U.S. dollar millions) 85 186 (101 ) 21 63 (42 ) 8 37 (29 )
Sales volumes (tonnes 000's) 954 912 42 590 656 (66 ) 303 325 (22 )
Selling price ($/tonne) 298 403 (105 ) 179 267 (88 ) 475 610 (135 )
Cost of product sold ($/tonne) 209 199 10 143 171 (28 ) 449 495 (46 )
Gross margin ($/tonne) 89 204 (115 ) 36 96 (60 ) 26 115 (89 )

Nitrogen

  • Nitrogen gross profit was down 54 percent compared to the same period last year primarily due to significantly lower global nitrogen prices.
  • Sales volumes were slightly higher than the same period last year due to strong demand for urea and nitrogen solutions. Ammonia sales volumes were 11 percent lower than the same period last year as a result of the early winter weather in Western Canada and the Northern Plains of the U.S. this year.
  • Realized selling prices per tonne were down 26 percent compared to the same period last year due to lower global benchmark nitrogen prices.
  • Cost of product sold per tonne increased by 5 percent compared to the same period last year partly due to higher natural gas input costs. Partially offsetting this were higher utilization rates and lower fixed costs at our facilities. Average nitrogen margins were $89 per tonne this quarter, while ammonia and urea margins averaged approximately $100 per tonne.
Natural gas prices: North American indices and North American Agrium prices
Three months ended
December 31,
(U.S. dollars per MMBtu) 2016 2015
Overall gas cost excluding realized derivative impact 2.52 2.15
Realized derivative impact 0.07 0.31
Overall gas cost 2.59 2.46
Average NYMEX 2.99 2.28
Average AECO 2.12 2.00

Potash

  • Potash gross profit declined by 67 percent compared to the same period last year due to lower global potash prices.
  • Sales volumes were 10 percent lower in the current period primarily due to lower opening inventory levels this year.
  • Realized selling prices have declined over the past year with selling prices down 33 percent internationally and 25 percent for North American markets compared to the same period last year.
  • Our cost of product sold per tonne was 16 percent lower than the same period last year due to a product mix with higher proportion of sales to offshore markets, where freight is excluded from cost of product sold. A weaker Canadian dollar and fixed cost savings also contributed to reduced costs this quarter. Cash cost of product manufactured on an annual basis also declined by 18 percent to $79 per tonne compared to 2015 due to higher production volumes and lower fixed costs.

Phosphate

  • Phosphate gross profit was 78 percent lower than the same period last year due to continuing pressure on phosphate benchmark prices. Lower sales volumes also contributed to the decline in gross profit but were more than offset by lower cost of product sold per tonne.
  • Sales volumes were 7 percent lower than the same period last year due to an early winter in Western Canada this quarter and a shorter window for fall applications of phosphate.
  • Cost of product sold per tonne was down 9 percent compared to the same period last year due to lower input costs and the lower Canadian dollar benefiting the Redwater phosphate facility.
Wholesale Other
Wholesale Other: gross profit breakdown
Three months ended December 31,
(millions of U.S. dollars) 2016 2015 Change
Ammonium sulfate 11 16 (5 )
ESN 8 15 (7 )
Product purchased for resale - 1 (1 )
Other 1 2 (1 )
20 34 (14 )
  • Gross profit from Wholesale Other was lower than the same period last year primarily due to overall lower realized nutrient prices. This was partly offset by higher sales volumes of ESN and ammonium sulfate this quarter.

Expenses

  • Wholesale expenses decreased by $48-million in the current quarter due to higher equity earnings of $32-million from our investments, primarily as a result of the Egyptian pound devaluation leading to a foreign exchange gain; a 16 percent reduction in selling, general and administrative expenses as a result of our on-going Operational Excellence initiatives; and a $19-million goodwill impairment on our Europe purchased for resale business included in the same period last year. This was partially offset by a $17-million gain on the sale of the West Sacramento nitrogen upgrading facility recognized in the same period last year.

Other

EBITDA for our Other non-operating business unit for the fourth quarter of 2016 had a net expense of $115-million, compared to a net expense of $92-million for the fourth quarter of 2015. The variance was primarily due to:

  • Merger and related costs of $14-million
  • An increase of $18-million in share-based payments expense as a result of an increase in our share price
  • Impairment loss of $15-million on an international investment
  • Partially offset by a $10-million decrease in gross profit elimination as a result of lower intersegment inventory held at the end of the fourth quarter of 2016
Capital Spending and Expenditures
Three months ended Twelve months ended
December 31, December 31,
(millions of U.S. dollars) 2016 2015 2016 2015
Retail
Sustaining 23 38 111 141
Investing 21 12 50 37
44 50 161 178
Acquisitions 26 42 342 127
70 92 503 305
Wholesale
Sustaining 38 189 244 388
Investing 90 26 312 604
128 215 556 992
Other
Sustaining 1 9 4 12
Investing - 4 3 6
1 13 7 18
Total
Sustaining 62 236 359 541
Investing 111 42 365 647
173 278 724 1,188
Acquisitions 26 42 342 127
199 320 1,066 1,315
This excludes capitalized borrowing costs.
This represents business acquisitions and includes acquired working capital; property, plant and equipment; intangibles; goodwill; and investments in associates and joint ventures.
  • Our total capital expenditures decreased in the fourth quarter and twelve months of 2016 compared to the same periods last year due to the ramp-up of our Vanscoy potash facility in 2015 combined with decreased spending on the Borger project in 2016.
  • We completed the acquisitions of 16 farm centers located in the provinces of Alberta and Saskatchewan from Andrukow Group Solutions Inc. and 18 farm centers located across the northern U.S. Corn Belt region from Cargill AgHorizons (U.S.) in 2016.

SHARE REPURCHASES

Pursuant to the agreement dated September 11, 2016 with PotashCorp, under which the companies will combine in a merger of equals, we are restricted from purchasing our outstanding shares prior to completion of the proposed plan of arrangement. No shares were repurchased under the Normal Course Issuer Bid in 2016 or the period from January 1, 2017 to February 18, 2017. During 2015, we purchased for cancellation 5,574,331 shares at an average share price of $100.25.

OUTSTANDING SHARE DATA

Agrium had 138,176,000 outstanding shares at February 3, 2017. At February 3, 2017, the number of shares issuable pursuant to stock options outstanding (issuable assuming full conversion, where each option granted can be exercised for one common share) was approximately 937,528.

SELECTED QUARTERLY INFORMATION
(millions of U.S. dollars, except per share amounts) 2016
Q4
2016
Q3
2016
Q2
2016
Q1
2015
Q4
2015
Q3
2015
Q2
2015
Q1
Sales 2,280 2,245 6,415 2,725 2,407 2,524 6,992 2,872
Gross profit 748 568 1,525 554 900 696 1,708 584
Net earnings (loss) 67 (39 ) 565 3 200 99 675 14
Earnings (loss) per share attributable to equity holders of Agrium:
Basic and diluted 0.49 (0.29 ) 4.08 0.02 1.45 0.72 4.71 0.08
Dividends declared 121 120 122 121 121 120 125 112
Dividends declared per share 0.875 0.875 0.875 0.875 0.875 0.875 0.875 0.780

The agricultural products business is seasonal. Consequently, year-over-year comparisons are more appropriate than quarter-over-quarter comparisons. Crop input sales are primarily concentrated in the spring and fall crop input application seasons. Crop nutrient inventories are normally accumulated leading up to each application season. Our cash collections from accounts receivables generally occur after the application season is complete, and our customer prepayments are concentrated in December and January.

NON-IFRS FINANCIAL MEASURES

Financial measures that are not specified, defined or determined under IFRS are non-IFRS measures unless they are presented in our Consolidated Financial Statements. The following table outlines our non-IFRS financial measures, their definitions and why management uses the measures.

Non-IFRS financial measure Definition Why we use the measure and why it is useful to investors
Cash operating coverage ratio Cash operating coverage ratio represents gross profit excluding depreciation and amortization less EBITDA, divided by gross profit excluding depreciation and amortization. Assists management and investors in understanding the costs and underlying economics of our operations and in assessing our operating performance and our ability to generate free cash flow from our business units and overall as a company.
Cash selling and general and administrative expenses Selected financial measures excluding depreciation and amortization.
EBITDA Net earnings (loss) before finance costs, income taxes, depreciation and amortization, and net earnings (loss) from discontinued operations. EBITDA is frequently used by investors and analysts for valuation purposes when multiplied by a factor to estimate the enterprise value of a company. EBITDA is also used in determining annual incentive compensation for certain management employees and in calculating certain of our debt covenants.
Cash cost of product manufactured (COPM) All fixed and variable costs are accumulated in cash COPM excluding depreciation and amortization expense and direct freight. Enables investors to better understand the performance of our manufactured operations compared to other crop nutrient producers.
When cash COPM costs are divided by the production tonnes for the period, the result is actual cash COPM per tonne, which is compared to the standard cash COPM per tonne - a calculation of fixed and variable costs for a standard or typical period of production. The standard cash COPM per tonne is multiplied by the production tonnes for the period, and the resulting dollar amount is transferred to inventory. Any remaining costs are recorded directly to cost of product sold as production volume or cost efficiency variances.

Direct freight is a transportation cost to move the product from an Agrium location to the point of sale.

There is no directly comparable IFRS measure for cash COPM.

Retail cash operating coverage ratio
Rolling four quarters ended December 31,
(millions of U.S. dollars, except as noted) 2016 2015
Gross profit 2,786 2,728
Depreciation and amortization in cost of product sold 6 6
Gross profit excluding depreciation and amortization 2,792 2,734
EBITDA 1,091 1,033
Operating expenses excluding depreciation and amortization 1,701 1,701
Cash operating coverage ratio (%) 61 62
Cash selling and general and administrative expenses
Three months ended December 31,
(millions of U.S. dollars) 2016 2015 2016 2015 2016 2015
Retail Wholesale Consolidated
Selling 476 462 9 7 480 465
Depreciation and amortization in selling expense 66 64 - - 66 64
Cash selling 410 398 9 7 414 401
General and administrative 26 29 7 12 65 74
Depreciation and amortization in general and administrative 1 1 1 1 8 6
Cash general and administrative 25 28 6 11 57 68
Three months ended December 31,
Consolidated and business unit EBITDA
(millions of U.S. dollars) Retail Wholesale Other Consolidated
2016
Net earnings 67
Finance costs related to long-term debt 51
Other finance costs 21
Income taxes 23
EBIT 134 149 (121 ) 162
Depreciation and amortization 68 67 6 141
EBITDA 202 216 (115 ) 303
2015
Net earnings 200
Finance costs related to long-term debt 53
Other finance costs 20
Income taxes 51
EBIT 133 287 (96 ) 324
Depreciation and amortization 66 65 4 135
EBITDA 199 352 (92 ) 459

FORWARD-LOOKING STATEMENTS

Certain statements and other information included in this document constitute 'forward-looking information' and/or 'financial outlook' within the meaning of applicable Canadian securities legislation or constitute 'forward-looking statements' within the meaning of applicable U.S. securities legislation (collectively, the 'forward-looking statements'). All statements in this news release other than those relating to historical information or current conditions are forward-looking statements, including, but not limited to, statements as to management's expectations with respect to: 2017 annual guidance, including expectations regarding our diluted earnings per share and Retail EBITDA; capital spending expectations for 2017; expectations regarding performance of our business segments in 2017; expectations regarding completion of previously announced expansion projects (including timing and volumes of production associated therewith) and acquisitions; our market outlook for 2017, including nitrogen, potash and phosphate outlook and including anticipated supply and demand for our products and services, expected market and industry conditions with respect to crop nutrient application rates, planted acres, crop mix, prices and the impact of currency fluctuations and import and export volumes; and the proposed merger with PotashCorp, including timing of completion thereof. These forward-looking statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control, which could cause actual results to differ materially from such forward-looking statements. As such, undue reliance should not be placed on these forward-looking statements.

All of the forward-looking statements are qualified by the assumptions that are stated or inherent in such forward-looking statements, including the assumptions referred to below and elsewhere in this document. Although Agrium believes that these assumptions are reasonable, this list is not exhaustive of the factors that may affect any of the forward-looking statements and the reader should not place an undue reliance on these assumptions and such forward-looking statements. The additional key assumptions that have been made include, among other things, assumptions with respect to Agrium's ability to successfully integrate and realize the anticipated benefits of its already completed and future acquisitions and that we will be able to implement our standards, controls, procedures and policies at any acquired businesses to realize the expected synergies; that future business, regulatory and industry conditions will be within the parameters expected by Agrium, including with respect to prices, margins, product availability and supplier agreements; the completion of our expansion projects on schedule, as planned and on budget; assumptions with respect to global economic conditions and the accuracy of our market outlook expectations for 2017 and in the future; the adequacy of our cash generated from operations and our ability to access our credit facilities or capital markets for additional sources of financing; our ability to identify suitable candidates for acquisitions and negotiate acceptable terms; our ability to maintain our investment grade rating and achieve our performance targets; the receipt, on time, of all necessary permits, utilities and project approvals with respect to our expansion projects and that we will have the resources necessary to meet the projects' approach; the receipt, on a timely basis, of regulatory approvals in respect of the proposed merger with PotashCorp and satisfaction of other closing conditions relating thereto. Also refer to the discussion under the heading 'Key Assumptions and Risks in Respect of Forward-Looking Statements' in our 2015 annual MD&A and under the heading 'Market Outlook' herein, with respect to further material assumptions associated with our forward-looking statements.

Events or circumstances that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: general global economic, market and business conditions; weather conditions, including impacts from regional flooding and/or drought conditions; crop planted acreage, yield and prices; the supply and demand and price levels for our major products may vary from what we currently anticipate; governmental and regulatory requirements and actions by governmental authorities, including changes in government policy, government ownership requirements, changes in environmental, tax and other laws or regulations and the interpretation thereof, and political risks, including civil unrest, actions by armed groups or conflict, regional natural gas supply restrictions, as well as counterparty and sovereign risk; delays in completion of turnarounds at our major facilities; gas supply interruptions at the Egyptian Misr Fertilizers Production Company S.A.E. nitrogen facility expansion in Egypt; the risk of additional capital expenditure cost escalation or delays in respect of our expansion projects; the risks that are inherent in the nature of the proposed merger with PotashCorp, including the failure to obtain required regulatory approvals and failure to satisfy all other closing conditions in accordance with the terms of the proposed merger with PotashCorp, in a timely manner or at all; and other risk factors detailed from time to time in Agrium reports filed with the Canadian securities regulators and the Securities and Exchange Commission in the U.S. including those disclosed under the heading 'Risk Factors' in our Annual Information Form for the year ended December 31, 2015 and under the headings 'Enterprise Risk Management' and 'Key Assumptions and Risks in respect of Forward-Looking Statements' in our 2015 annual MD&A.

The purpose of our expected diluted earnings per share and Retail EBITDA guidance range is to assist readers in understanding our expected and targeted financial results, and this information may not be appropriate for other purposes.

Agrium disclaims any intention or obligation to update or revise any forward-looking statements in this document as a result of new information or future events, except as may be required under applicable U.S. federal securities laws or applicable Canadian securities legislation.

OTHER

Agrium Inc. is a major global producer and distributor of agricultural products, services and solutions. Agrium produces nitrogen, potash and phosphate fertilizers, with a combined wholesale nutrient capacity of over nine million tonnes and with significant competitive advantages across our product lines. We supply key products and services directly to growers, including crop nutrients, crop protection, seed, as well as agronomic and application services, thereby helping growers to meet the ever growing global demand for food and fiber. Agrium retail-distribution has an unmatched network of over 1,400 facilities and over 3,800 crop consultants who provide advice and products to our grower customers to help them increase their yields and returns on hundreds of different crops. With a focus on sustainability, the company strives to improve the communities in which it operates through safety, education, environmental improvement and new technologies such as the development of precision agriculture and controlled-release nutrient products. Agrium is focused on driving operational excellence across our businesses, pursuing value-enhancing growth opportunities and returning capital to shareholders. For more information visit: www.agrium.com.

A WEBSITE SIMULCAST of the 2016 4 Quarter Conference Call will be available in a listen-only mode beginning Friday, February 10, 2017 at 8:00 a.m. MT (10:00 a.m. ET). Please visit the following website: www.agrium.com.

AGRIUM INC.
Consolidated Statements of Operations
(Unaudited)
Three months ended Twelve months ended
December 31, December 31,
(millions of U.S. dollars, unless otherwise stated) 2016 2015 2016 2015
Sales 2,280 2,407 13,665 14,795
Cost of product sold 1,532 1,507 10,270 10,907
Gross profit 748 900 3,395 3,888
Expenses
Selling 480 465 1,914 1,921
General and administrative 65 74 242 268
Share-based payments 33 15 55 51
(Earnings) loss from associates and joint ventures (35 ) (5 ) (66 ) 4
Other expenses 43 27 152 28
Earnings before finance costs and income taxes 162 324 1,098 1,616
Finance costs related to long-term debt 51 53 204 181
Other finance costs 21 20 74 71
Earnings before income taxes 90 251 820 1,364
Income taxes 23 51 224 376
Net earnings 67 200 596 988
Attributable to
Equity holders of Agrium 67 201 592 988
Non-controlling interest - (1 ) 4 -
Net earnings 67 200 596 988
Earnings per share attributable to equity holders of Agrium
Basic and diluted earnings per share 0.49 1.45 4.29 6.98
Weighted average number of shares outstanding for basic and diluted earnings per share (millions of common shares) 138 138 138 142
See accompanying notes.

Basis of preparation and statement of compliance

These consolidated interim financial statements ('interim financial statements') were prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board and were approved for issuance by the Audit Committee on February 9, 2017. These interim financial statements do not include all information and disclosures normally provided in annual or quarterly financial statements and should be read in conjunction with our audited annual financial statements and related notes, prepared in accordance with IFRS, contained in our 2015 Annual Report, available at www.agrium.com.

The accounting policies applied in these interim financial statements are the same as those applied in our audited annual financial statements in our 2015 Annual Report.

AGRIUM INC.
Consolidated Statements of Comprehensive Income
(Unaudited)
Three months ended Twelve months ended
December 31, December 31,
(millions of U.S. dollars) 2016 2015 2016 2015
Net earnings 67 200 596 988
Other comprehensive (loss) income
Items that are or may be reclassified to earnings
Cash flow hedges
Effective portion of changes in fair value 19 (15 ) 7 (45 )
Deferred income taxes (5 ) 4 (1 ) 12
Share of comprehensive (loss) income of associates and joint ventures (36 ) 1 (34 ) (6 )
Foreign currency translation
(Losses) gains (94 ) (85 ) 59 (617 )
Reclassifications to earnings - 7 - 8
(116 ) (88 ) 31 (648 )
Items that will never be reclassified to earnings
Post-employment benefits
Actuarial gains (losses) 15 14 (10 ) 14
Deferred income taxes (4 ) (5 ) 3 (4 )
11 9 (7 ) 10
Other comprehensive (loss) income (105 ) (79 ) 24 (638 )
Comprehensive (loss) income (38 ) 121 620 350
Attributable to
Equity holders of Agrium (38 ) 124 616 350
Non-controlling interest - (3 ) 4 -
Comprehensive (loss) income (38 ) 121 620 350
See accompanying notes.
AGRIUM INC.
Consolidated Balance Sheets
(Unaudited)
December 31,
(millions of U.S. dollars) 2016 2015
Assets
Current assets
Cash and cash equivalents 412 515
Accounts receivable 2,208 2,053
Income taxes receivable 33 4
Inventories 3,230 3,314
Prepaid expenses and deposits 855 688
Other current assets 123 144
6,861 6,718
Property, plant and equipment 6,818 6,333
Intangibles 566 632
Goodwill 2,095 1,980
Investments in associates and joint ventures 541 607
Other assets 48 54
Deferred income tax assets 34 53
16,963 16,377
Liabilities and shareholders' equity
Current liabilities
Short-term debt 604 835
Accounts payable 4,662 3,919
Income taxes payable 17 82
Current portion of long-term debt 110 8
Current portion of other provisions 59 85
5,452 4,929
Long-term debt 4,398 4,513
Post-employment benefits 141 124
Other provisions 322 336
Other liabilities 68 85
Deferred income tax liabilities 408 383
10,789 10,370
Shareholders' equity
Share capital 1,766 1,757
Retained earnings 5,634 5,533
Accumulated other comprehensive loss (1,231 ) (1,287 )
Equity holders of Agrium 6,169 6,003
Non-controlling interest 5 4
Total equity 6,174 6,007
16,963 16,377
See accompanying notes.
AGRIUM INC.
Consolidated Statements of Cash Flows
(Unaudited)
Three months ended Twelve months ended
December 31, December 31,
(millions of U.S. dollars) 2016 2015 2016 2015
Operating
Net earnings 67 200 596 988
Adjustments for
Depreciation and amortization 141 135 532 480
(Earnings) loss from associates and joint ventures (35 ) (5 ) (66 ) 4
Share-based payments 33 15 55 51
Unrealized (gain) loss on derivative financial instruments - (28 ) 36 (21 )
Unrealized foreign exchange loss (gain) 1 (12 ) (19 ) (35 )
Interest income (17 ) (16 ) (66 ) (68 )
Finance costs 72 73 278 252
Income taxes 23 51 224 376
Other 26 2 23 (20 )
Interest received 16 16 66 70
Interest paid (49 ) (51 ) (272 ) (212 )
Income taxes paid (14 ) (30 ) (291 ) (111 )
Dividends from associates and joint ventures 68 - 116 2
Net changes in non-cash working capital 1,130 743 455 (93 )
Cash provided by operating activities 1,462 1,093 1,667 1,663
Investing
Business acquisitions, net of cash acquired (26 ) (42 ) (342 ) (127 )
Capital expenditures (173 ) (278 ) (724 ) (1,188 )
Capitalized borrowing costs (6 ) (8 ) (24 ) (45 )
Purchase of investments (16 ) (18 ) (77 ) (128 )
Proceeds from sale of investments 19 18 97 83
Proceeds from sale of property, plant and equipment 2 27 16 104
Other 51 (11 ) 33 (4 )
Net changes in non-cash working capital 10 (9 ) 5 (198 )
Cash used in investing activities (139 ) (321 ) (1,016 ) (1,503 )
Financing
Short-term debt (1,092 ) (932 ) (188 ) (514 )
Long-term debt issued - - - 1,000
Transaction costs on long-term debt - - - (14 )
Repayment of long-term debt (1 ) (2 ) (17 ) (19 )
Dividends paid (120 ) (123 ) (482 ) (468 )
Shares issued - - - 1
Shares repurchased - - - (559 )
Cash used in financing activities (1,213 ) (1,057 ) (687 ) (573 )
Effect of exchange rate changes on cash and cash equivalents (9 ) 47 (67 ) 80
Increase (decrease) in cash and cash equivalents 101 (238 ) (103 ) (333 )
Cash and cash equivalents - beginning of period 311 753 515 848
Cash and cash equivalents - end of period 412 515 412 515
See accompanying notes.
AGRIUM INC.
Consolidated Statements of Shareholders' Equity
(Unaudited)
Other comprehensive income (loss)
(millions of U.S. dollars, except per share data) Millions
of
common
shares

Share
capital

Retained
earnings

Cash
flow
hedges
Comprehensive
loss of
associates and
joint ventures
Foreign
currency
translation

Total

Equity
holders of
Agrium
Non-
controlling
interest

Total
equity

December 31, 2014 144 1,821 5,502 (27 ) (11 ) (605 ) (643 ) 6,680 7 6,687
Net earnings - - 988 - - - - 988 - 988
Other comprehensive income (loss), net of tax
Post-employment benefits - - 10 - - - - 10 - 10
Other - - - (33 ) (6 ) (609 ) (648 ) (648 ) - (648 )
Comprehensive income (loss), net of tax - - 998 (33 ) (6 ) (609 ) (648 ) 350 - 350
Dividends ($3.405 per share) - - (478 ) - - - - (478 ) - (478 )
Non-controlling interest transactions - - - - - - - - (3 ) (3 )
Shares repurchased (6 ) (70 ) (489 ) - - - - (559 ) - (559 )
Share-based payment transactions - 6 - - - - - 6 - 6
Reclassification of cash flow hedges, net of tax - - - 4 - - 4 4 - 4
December 31, 2015 138 1,757 5,533 (56 ) (17 ) (1,214 ) (1,287 ) 6,003 4 6,007
Net earnings - - 592 - - - - 592 4 596
Other comprehensive income (loss), net of tax
Post-employment benefits - - (7 ) - - - - (7 ) - (7 )
Other - - - 6 (34 ) 59 31 31 - 31
Comprehensive income (loss), net of tax - - 585 6 (34 ) 59 31 616 4 620
Dividends ($3.5 per share) - - (484 ) - - - - (484 ) - (484 )
Non-controlling interest transactions - - - - - - - - (3 ) (3 )
Share-based payment transactions - 9 - - - - - 9 - 9
Reclassification of cash flow hedges, net of tax - - - 25 - - 25 25 - 25
December 31, 2016 138 1,766 5,634 (25 ) (51 ) (1,155 ) (1,231 ) 6,169 5 6,174
See accompanying notes.

AGRIUM INC.
Summarized Notes to the Consolidated Financial Statements
For the three and twelve months ended December 31, 2016
(millions of U.S. dollars, unless otherwise stated)
(Unaudited)

1. Corporate Management

Corporate information

Agrium Inc. ('Agrium') is incorporated under the laws of Canada with common shares listed under the symbol 'AGU' on the New York Stock Exchange (NYSE) and the Toronto Stock Exchange (TSX). Our Corporate head office is located at 13131 Lake Fraser Drive S.E., Calgary, Canada. We conduct our operations globally from our Wholesale head office in Calgary and our Retail head office in Loveland, Colorado, United States. In these financial statements, 'we', 'us', 'our' and 'Agrium' mean Agrium Inc., its subsidiaries and joint arrangements.

We categorize our operating segments within the Retail and Wholesale business units as follows:

  • Retail: Distributes crop nutrients, crop protection products, seed and merchandise and provides financial and other services directly to growers through a network of farm centers in two geographical segments:
    • North America: including the United States and Canada
    • International: including Australia and South America
  • Wholesale: Produces, markets and distributes crop nutrients and industrial products through the following businesses:
    • Nitrogen: Manufacturing in Alberta and Texas
    • Potash: Mining and processing in Saskatchewan
    • Phosphate: Production facilities in Alberta and production and mining facilities in Idaho
    • Wholesale Other: Purchasing and reselling crop nutrient products from other suppliers to customers primarily in Europe; producing blended crop nutrients and Environmentally Smart Nitrogen (ESN) polymer-coated nitrogen crop nutrients; and operations of joint ventures and associates

Additional information on our operating segments is included in note 2.

Seasonality in our business results from increased demand for our products during planting seasons. Sales are generally higher in spring and fall.

2.Operating Segments

Segment information by business unit Three months ended December 31,
2016 2015
Retail Wholesale Other Total Retail Wholesale Other Total
Sales - external 1,816 464 - 2,280 1,758 649 - 2,407
- inter-segment 12 193 (205 ) - 7 239 (246 ) -
Total sales 1,828 657 (205 ) 2,280 1,765 888 (246 ) 2,407
Cost of product sold 1,205 523 (196 ) 1,532 1,166 568 (227 ) 1,507
Gross profit 623 134 (9 ) 748 599 320 (19 ) 900
Gross profit (%) 34 20 33 34 36 37
Expenses
Selling 476 9 (5 ) 480 462 7 (4 ) 465
General and administrative 26 7 32 65 29 12 33 74
Share-based payments - - 33 33 - - 15 15
Earnings from associates and joint ventures (1 ) (34 ) - (35 ) (2 ) (2 ) (1 ) (5 )
Other (income) expenses (12 ) 3 52 43 (23 ) 16 34 27
Earnings (loss) before finance costs and income taxes 134 149 (121 ) 162 133 287 (96 ) 324
Finance costs - - 72 72 - - 73 73
Earnings (loss) before income taxes 134 149 (193 ) 90 133 287 (169 ) 251
Depreciation and amortization 68 67 6 141 66 65 4 135
Finance costs - - 72 72 - - 73 73
EBITDA 202 216 (115 ) 303 199 352 (92 ) 459
(a) Includes inter-segment eliminations.
(b) EBITDA is net earnings (loss) before finance costs, income taxes, depreciation and amortization, and net earnings (loss) from discontinued operations.
Segment information by business unit Twelve months ended December 31,
2016 2015
Retail Wholesale Other Total Retail Wholesale Other Total
Sales - external 11,723 1,942 - 13,665 12,168 2,627 - 14,795
- inter-segment 43 764 (807 ) - 31 975 (1,006 ) -
Total sales 11,766 2,706 (807 ) 13,665 12,199 3,602 (1,006 ) 14,795
Cost of product sold 8,980 2,134 (844 ) 10,270 9,471 2,421 (985 ) 10,907
Gross profit 2,786 572 37 3,395 2,728 1,181 (21 ) 3,888
Gross profit (%) 24 21 25 22 33 26
Expenses
Selling 1,899 32 (17 ) 1,914 1,902 36 (17 ) 1,921
General and administrative 102 30 110 242 112 39 117 268
Share-based payments - - 55 55 - - 51 51
(Earnings) loss from associates and joint ventures (6 ) (61 ) 1 (66 ) (5 ) 10 (1 ) 4
Other (income) expenses (26 ) 62 116 152 (60 ) 23 65 28
Earnings (loss) before finance costs and income taxes 817 509 (228 ) 1,098 779 1,073 (236 ) 1,616
Finance costs - - 278 278 - - 252 252
Earnings (loss) before income taxes 817 509 (506 ) 820 779 1,073 (488 ) 1,364
Depreciation and amortization 274 242 16 532 254 211 15 480
Finance costs - - 278 278 - - 252 252
EBITDA 1,091 751 (212 ) 1,630 1,033 1,284 (221 ) 2,096
(a) Includes inter-segment eliminations.
Segment information - Retail Three months ended December 31,
2016 2015
North America International Retail North America International Retail
Sales - external 1,332 484 1,816 1,333 425 1,758
- inter-segment 12 - 12 7 - 7
Total sales 1,344 484 1,828 1,340 425 1,765
Cost of product sold 860 345 1,205 853 313 1,166
Gross profit 484 139 623 487 112 599
Expenses
Selling 376 100 476 375 87 462
General and administrative 18 8 26 22 7 29
Earnings from associates and joint ventures - (1 ) (1 ) (1 ) (1 ) (2 )
Other income (5 ) (7 ) (12 ) (17 ) (6 ) (23 )
Earnings before income taxes 95 39 134 108 25 133
Depreciation and amortization 60 8 68 61 5 66
EBITDA 155 47 202 169 30 199
(a) Included within the Retail business unit is a separate Financial Services operating segment with total sales of $7-million and EBITDA of $6-million.
Segment information - Retail Twelve months ended December 31,
2016 2015
North America International Retail North America International Retail
Sales - external 9,565 2,158 11,723 10,093 2,075 12,168
- inter-segment 43 - 43 31 - 31
Total sales 9,608 2,158 11,766 10,124 2,075 12,199
Cost of product sold 7,306 1,674 8,980 7,826 1,645 9,471
Gross profit 2,302 484 2,786 2,298 430 2,728
Expenses
Selling 1,555 344 1,899 1,571 331 1,902
General and administrative 72 30 102 79 33 112
Earnings from associates and joint ventures (4 ) (2 ) (6 ) (3 ) (2 ) (5 )
Other expenses (income) 3 (29 ) (26 ) (35 ) (25 ) (60 )
Earnings before income taxes 676 141 817 686 93 779
Depreciation and amortization 249 25 274 229 25 254
EBITDA 925 166 1,091 915 118 1,033
(a) Included within the Retail business unit is a separate Financial Services operating segment with total sales of $16-million and EBITDA of $15-million.
Segment information - Wholesale Three months ended December 31,
2016 2015
Nitrogen Potash Phosphate Wholesale
Other
Wholesale Nitrogen Potash Phosphate Wholesale Other Wholesale
Sales - external 218 74 82 90 464 270 137 127 115 649
- inter-segment 67 31 62 33 193 97 38 72 32 239
Total sales 285 105 144 123 657 367 175 199 147 888
Cost of product sold 200 84 136 103 523 181 112 162 113 568
Gross profit 85 21 8 20 134 186 63 37 34 320
Expenses
Selling 4 2 1 2 9 3 1 1 2 7
General and administrative 4 2 1 - 7 5 2 1 4 12
Earnings from associates and joint ventures - - - (34 ) (34 ) - - - (2 ) (2 )
Other expenses (income) 1 4 - (2 ) 3 (12 ) 7 1 20 16
Earnings before income taxes 76 13 6 54 149 190 53 34 10 287
Depreciation and amortization 23 26 15 3 67 18 28 14 5 65
EBITDA 99 39 21 57 216 208 81 48 15 352
(a) Includes product purchased for resale, ammonium sulfate, ESN and other products.
Segment information - Wholesale Twelve months ended December 31,
2016 2015
Nitrogen Potash Phosphate Wholesale
Other
Wholesale Nitrogen Potash Phosphate Wholesale Other Wholesale
Sales - external 860 280 356 446 1,942 1,129 364 471 663 2,627
- inter-segment 284 139 211 130 764 401 151 270 153 975
Total sales 1,144 419 567 576 2,706 1,530 515 741 816 3,602
Cost of product sold 757 367 523 487 2,134 801 335 599 686 2,421
Gross profit 387 52 44 89 572 729 180 142 130 1,181
Expenses
Selling 14 7 3 8 32 15 5 4 12 36
General and administrative 13 7 3 7 30 15 7 5 12 39
(Earnings) loss from associates and joint ventures - - - (61 ) (61 ) - - - 10 10
Other expenses (income) 31 28 7 (4 ) 62 - 25 17 (19 ) 23
Earnings before income taxes 329 10 31 139 509 699 143 116 115 1,073
Depreciation and amortization 75 99 55 13 242 72 71 51 17 211
EBITDA 404 109 86 152 751 771 214 167 132 1,284
(a) Includes product purchased for resale, ammonium sulfate, ESN and other products.
Gross profit by product line Three months ended December 31, Twelve months ended December 31,
2016 2015 2016 2015
Sales Cost of
product
sold
Gross
profit
Sales Cost of
product
sold
Gross profit Sales Cost of
product
sold
Gross
profit
Sales Cost of
product
sold
Gross profit
Retail
Crop nutrients 779 632 147 843 689 154 4,310 3,478 832 4,944 4,097 847
Crop protection products 620 324 296 541 273 268 4,684 3,570 1,114 4,543 3,476 1,067
Seed 101 58 43 75 21 54 1,462 1,165 297 1,425 1,141 284
Merchandise 167 140 27 156 129 27 621 518 103 638 539 99
Services and other 161 51 110 150 54 96 689 249 440 649 218 431
1,828 1,205 623 1,765 1,166 599 11,766 8,980 2,786 12,199 9,471 2,728
Wholesale
Nitrogen 285 200 85 367 181 186 1,144 757 387 1,530 801 729
Potash 105 84 21 175 112 63 419 367 52 515 335 180
Phosphate 144 136 8 199 162 37 567 523 44 741 599 142
Product purchased for resale 37 37 - 53 52 1 215 211 4 398 387 11
Ammonium sulfate, ESN and other 86 66 20 94 61 33 361 276 85 418 299 119
657 523 134 888 568 320 2,706 2,134 572 3,602 2,421 1,181
Other inter-segment eliminations (205 ) (196 ) (9 ) (246 ) (227 ) (19 ) (807 ) (844 ) 37 (1,006 ) (985 ) (21 )
Total 2,280 1,532 748 2,407 1,507 900 13,665 10,270 3,395 14,795 10,907 3,888
Wholesale share of joint ventures
Nitrogen 65 53 12 71 59 12 196 164 32 194 178 16
Product purchased for resale - - - - - - - - - 38 37 1
65 53 12 71 59 12 196 164 32 232 215 17
Total Wholesale including proportionate share in joint ventures 722 576 146 959 627 332 2,902 2,298 604 3,834 2,636 1,198
(a) Includes financial services products.
Selected volumes and per tonne information Three months ended December 31,
2016 2015
Sales
tonnes
(000's)
Selling
price
($/tonne)
Cost of
product
sold
($/tonne)
Margin
($/tonne)
Sales tonnes
(000's)
Selling
price
($/tonne)
Cost of
product
sold
($/tonne)
Margin
($/tonne)
Retail
Crop nutrients
North America 1,593 395 317 78 1,375 513 416 97
International 395 381 321 60 327 424 364 60
Total crop nutrients 1,988 392 318 74 1,702 496 406 90
Wholesale
Nitrogen
North America
Ammonia 334 371 374 499
Urea 439 274 386 356
Other 181 222 152 283
Total nitrogen 954 298 209 89 912 403 199 204
Potash
North America 286 211 503 281
International 304 148 153 220
Total potash 590 179 143 36 656 267 171 96
Phosphate 303 475 449 26 325 610 495 115
Product purchased for resale 149 243 248 (5 ) 148 362 356 6
Ammonium sulfate 99 240 130 110 96 293 125 168
ESN and other 178 155
Total Wholesale 2,273 289 230 59 2,292 387 248 139
Wholesale share of joint ventures
Nitrogen 222 293 235 58 198 359 295 64
Product purchased for resale - - - - - - - -
222 293 235 58 198 359 295 64
Total Wholesale including proportionate share in joint ventures 2,495 289 230 59 2,490 385 251 134
Selected volumes and per tonne information Twelve months ended December 31,
2016 2015
Sales
tonnes
(000's)
Selling
price
($/tonne)
Cost of
product
sold
($/tonne)
Margin
($/tonne)
Sales
tonnes
(000's)
Selling
price
($/tonne)
Cost of
product
sold
($/tonne)
Margin
($/tonne)
Retail
Crop nutrients
North America 8,003 446 351 95 7,731 537 436 101
International 1,956 379 341 38 1,843 431 393 38
Total crop nutrients 9,959 433 349 84 9,574 516 427 89
Wholesale
Nitrogen
North America
Ammonia 1,165 402 1,209 530
Urea 1,620 294 1,583 395
Other 817 244 864 305
Total nitrogen 3,602 318 211 107 3,656 418 219 199
Potash
North America 1,187 217 1,133 330
International 1,052 154 601 235
Total potash 2,239 187 164 23 1,734 297 193 104
Phosphate 1,106 512 472 40 1,166 635 513 122
Product purchased for resale 745 288 283 5 1,089 366 356 10
Ammonium sulfate 341 268 122 146 336 330 140 190
ESN and other 694 656
Total Wholesale 8,727 310 245 65 8,637 417 280 137
Wholesale share of joint ventures
Nitrogen 669 293 245 48 506 384 352 32
Product purchased for resale - - - - 117 321 309 12
669 293 245 48 623 372 343 29
Total Wholesale including proportionate share in joint ventures 9,396 309 245 64 9,260 414 285 129

Agrium Inc. published this content on 09 February 2017 and is solely responsible for the information contained herein.
Distributed by Public, unedited and unaltered, on 15 February 2017 22:21:15 UTC.

Original documenthttp://www.agrium.com/en/investors/news-releases/2017/agrium-reports-line-fourth-quarter-results-foresees-solid-spring

Public permalinkhttp://www.publicnow.com/view/8907D92D97551ED6A4EF761C99942B7145DEC7CC