Stock Analysis on Net

Mosaic Co. (NYSE:MOS)

This company has been moved to the archive! The financial data has not been updated since August 2, 2022.

Analysis of Property, Plant and Equipment

Microsoft Excel

Property, Plant and Equipment Disclosure

Mosaic Co., balance sheet: property, plant and equipment

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Land 341,600 325,700 340,300 321,500 245,900
Mineral properties and rights 5,791,300 5,035,200 4,979,200 4,478,200 3,540,400
Buildings and leasehold improvements 3,452,500 3,306,200 3,108,700 2,760,900 2,473,000
Machinery and equipment 9,893,600 9,846,900 9,294,100 8,955,700 7,933,500
Construction in-progress 1,234,400 1,447,100 1,259,700 2,164,700 1,793,000
Property, plant and equipment, gross 20,713,400 19,961,100 18,982,000 18,681,000 15,985,800
Accumulated depreciation and depletion (8,238,100) (8,106,800) (7,292,000) (6,934,500) (6,274,100)
Property, plant and equipment, net 12,475,300 11,854,300 11,690,000 11,746,500 9,711,700

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

Item Description The company
Property, plant and equipment, gross Amount before accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Mosaic Co. property, plant and equipment, gross increased from 2019 to 2020 and from 2020 to 2021.
Property, plant and equipment, net Amount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Mosaic Co. property, plant and equipment, net increased from 2019 to 2020 and from 2020 to 2021.

Asset Age Ratios (Summary)

Mosaic Co., asset age ratios

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Average age ratio 40.44% 41.29% 39.12% 37.77% 39.86%
Estimated total useful life (years) 25 23 21 21 24
Estimated age, time elapsed since purchase (years) 10 10 8 8 10
Estimated remaining life (years) 15 14 13 13 14

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

Asset age ratio Description The company
Average age ratio As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Mosaic Co. average age ratio of depreciable property, plant and equipment deteriorated from 2019 to 2020 but then slightly improved from 2020 to 2021.
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Mosaic Co. estimated total useful life of depreciable property, plant and equipment increased from 2019 to 2020 and from 2020 to 2021.
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Mosaic Co. estimated time elapsed since purchase of depreciable property, plant and equipment deteriorated from 2019 to 2020 and from 2020 to 2021.
Estimated remaining life Mosaic Co. estimated remaining life of depreciable property, plant and equipment increased from 2019 to 2020 and from 2020 to 2021.

Average Age

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Accumulated depreciation and depletion 8,238,100 8,106,800 7,292,000 6,934,500 6,274,100
Property, plant and equipment, gross 20,713,400 19,961,100 18,982,000 18,681,000 15,985,800
Land 341,600 325,700 340,300 321,500 245,900
Asset Age Ratio
Average age1 40.44% 41.29% 39.12% 37.77% 39.86%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

2021 Calculations

1 Average age = 100 × Accumulated depreciation and depletion ÷ (Property, plant and equipment, gross – Land)
= 100 × 8,238,100 ÷ (20,713,400341,600) = 40.44%

Asset age ratio Description The company
Average age As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Mosaic Co. average age ratio of depreciable property, plant and equipment deteriorated from 2019 to 2020 but then slightly improved from 2020 to 2021.

Estimated Total Useful Life

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Property, plant and equipment, gross 20,713,400 19,961,100 18,982,000 18,681,000 15,985,800
Land 341,600 325,700 340,300 321,500 245,900
Depreciation and depletion expense 811,800 846,400 877,600 878,200 659,400
Asset Age Ratio (Years)
Estimated total useful life1 25 23 21 21 24

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

2021 Calculations

1 Estimated total useful life = (Property, plant and equipment, gross – Land) ÷ Depreciation and depletion expense
= (20,713,400341,600) ÷ 811,800 = 25

Asset age ratio Description The company
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Mosaic Co. estimated total useful life of depreciable property, plant and equipment increased from 2019 to 2020 and from 2020 to 2021.

Estimated Age, Time Elapsed since Purchase

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Accumulated depreciation and depletion 8,238,100 8,106,800 7,292,000 6,934,500 6,274,100
Depreciation and depletion expense 811,800 846,400 877,600 878,200 659,400
Asset Age Ratio (Years)
Time elapsed since purchase1 10 10 8 8 10

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

2021 Calculations

1 Time elapsed since purchase = Accumulated depreciation and depletion ÷ Depreciation and depletion expense
= 8,238,100 ÷ 811,800 = 10

Asset age ratio Description The company
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Mosaic Co. estimated time elapsed since purchase of depreciable property, plant and equipment deteriorated from 2019 to 2020 and from 2020 to 2021.

Estimated Remaining Life

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Property, plant and equipment, net 12,475,300 11,854,300 11,690,000 11,746,500 9,711,700
Land 341,600 325,700 340,300 321,500 245,900
Depreciation and depletion expense 811,800 846,400 877,600 878,200 659,400
Asset Age Ratio (Years)
Estimated remaining life1 15 14 13 13 14

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

2021 Calculations

1 Estimated remaining life = (Property, plant and equipment, net – Land) ÷ Depreciation and depletion expense
= (12,475,300341,600) ÷ 811,800 = 15

Asset age ratio Description The company
Estimated remaining life Mosaic Co. estimated remaining life of depreciable property, plant and equipment increased from 2019 to 2020 and from 2020 to 2021.