Mosaic Co Liquidation Value

MOS Agricultural Chemicals

Cash & Equivalents

$281.80M
As of 2026-03-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $281.80M
Total Obligations: -$13.01B
$-12.73B
Per share: $-40.05
Period: 2026-03-31

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $281.80M
AR: $1.02B
Total Obligations: -$13.01B
$-11.71B
Per share: $-36.85
Period: 2026-03-31

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $281.80M
AR: $1.02B
Inventory: $3.42B
Total Obligations: -$13.01B
$-8.29B
Per share: $-26.08
Period: 2026-03-31

Build your own liquidation scenario

Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.

Open Calculator →

Liquidation Ladder

MetricTotalPer Share
Cash Liquidation Value$-12.73B$-40.05
Liquid Liquidation Value$-11.71B$-36.85
Operating Liquidation Value$-8.29B$-26.08

Key Components (as of 2026-03-31)

Data as of 2026-03-31 from 10-Q filed 2026-05-11. View on SEC EDGAR →

Cash & Equivalents$281.80M
Accounts Receivable$1.02B
Inventory$3.42B
Current Liabilities$4.29B
Long-term Debt (?)$4.22B
Op. Lease Liability (?)$181.30M
Finance Lease (?) (bundled)N/A
Shares Outstanding317.8M

Explore all 179 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2026-03-31$281.80M$1.02B$3.42B$1.08B$4.29B$4.22B$181.30MN/A
2025-12-31$276.60M$1.08B$3.36B$1.17B$3.98B$4.21B$166.00M$143.90M
2025-09-30$153.30M$1.06B$3.28B$1.22B$4.45B$3.33B$182.50MN/A
2025-06-30$286.20M$1.11B$3.07B$1.26B$4.42B$3.29B$175.60MN/A
2025-03-31$259.20M$1.07B$2.78B$936.00M$4.09B$3.30B$193.20MN/A
2024-12-31$272.80M$1.11B$2.55B$1.16B$4.17B$3.29B$181.20M$114.20M
2024-09-30$301.60M$1.03B$2.92B$1.18B$4.18B$3.08B$158.20MN/A
2024-06-30$322.00M$1.29B$2.55B$1.05B$4.12B$3.07B$163.80MN/A

Comments

SEC Filings

PeriodFormFiledLink
2026-03-31 10-Q 2026-05-11 View
2025-12-31 10-K/A 2026-03-17 View
2025-12-31 10-K 2026-02-27 View
2025-09-30 10-Q 2025-11-05 View
2025-06-30 10-Q 2025-08-06 View
2025-03-31 10-Q 2025-05-07 View
2024-12-31 10-K 2025-03-03 View
2024-09-30 10-Q 2024-11-12 View

AI Insights

AI Insight·Generated 2026-05-12

Mosaic Co (MOS) Q1 2026 10-Q for the period ended March 31, 2026 presents a balance sheet with reported stockholders' equity of approximately $12.0 billion, long-term debt (including current maturities) of approximately $4.3 billion, and short-term debt of $1.2 billion. Cash and cash equivalents stood at $281.8 million as of period end. Under a liquidation lens, recovery to equity is deeply negative, consistent with the MFFAIS-reported CLV of negative $16.9 billion, LLV of negative $15.8 billion, and OLV of negative $12.5 billion. The primary drivers are the scale of PP&E (mining, processing, and distribution infrastructure across North America, Brazil, and Canada) that receives a 50-70% haircut under liquidation assumptions, partially offset by the large reported book equity. The $4.3 billion long-term debt plus $1.2 billion short-term debt stack remain at face value in any wind-up scenario. Asset retirement obligations, which are substantial given the phosphate and potash mining footprint across multiple jurisdictions, represent additional face-value liabilities that do not extinguish on wind-up; the filing notes ARO cash payments of $49.9 million in Q1 2026 alone, indicative of ongoing and material closure cost obligations. A material development this quarter is the commitment to dispose of the Araxa mining and chemical complex in Brazil and the idling of Patrocinio mine, which triggered a $232.6 million held-for-sale impairment loss and approximately $159 million in additional other operating charges (contract terminations $72M, PP&E impairment $56M, inventory write-offs $21M, severance $10M, plus $24M idle costs). These charges reduced carrying values for the relevant Brazilian assets but also crystallize the practical difficulty of realizing book value on specialized mining infrastructure in a distressed liquidation. The Mosaic Fertilizantes segment gross margin collapsed from $127.0 million in Q1 2025 to $34.6 million in Q1 2026, a 73% decline, driven by sharply higher sulfur costs (up 113% to $466/long ton) and higher product costs in distribution; this margin compression does not directly affect liquidation recovery but confirms that inventory carried at elevated cost may be difficult to realize above a 60% haircut. The environmental reserve increase of approximately $25 million in other operating expense, combined with the ongoing EPA consent decree obligations (Florida and Louisiana) and the OEFA proceeding in Peru, confirm that environmental liabilities at face value extend beyond GAAP-accrued amounts. The Phosphate segment phosphate rock production declined materially due to new mining area transitions, and the Mosaic Fertilizantes segment production fell 25% on facility idlings. Net interest expense increased 36% to $55.3 million for the quarter, consistent with higher reported debt levels. Filing does not separately tag any XBRL balance sheet line items in the TAG_CONTEXT provided; all balance sheet values referenced in this analysis are sourced from MD&A disclosures and MFFAIS metadata. The absence of tagged XBRL data in TAG_CONTEXT prevents tag-level granularity; key balance sheet concepts including PropertyPlantAndEquipmentNet, LongTermDebt, ShortTermBorrowings, AssetRetirementObligationCurrent, InventoryNet, and AssetsHeldForSaleCurrent are discussed in the filing narrative but are not separately tagged in the provided TAG_CONTEXT.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...