UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

          (Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d)

Of the Securities Exchange Act of 1934

For Quarter Ended September 30, 2002

 

OR

[ ] Transition Report Pursuant to Section 13 or 15(d)

Of the Securities Exchange Act of 1934

For Quarter Ended September 30, 2002

Commission File Number 001-12217

 

MISSISSIPPI CHEMICAL CORPORATION

 

Organized in the State of Mississippi

Tax Identification No. 64-0292638

P. O. Box 388, Yazoo City, Mississippi 39194

Telephone No. 662+746-4131

               Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes [x]    No [ ]

               The number of shares outstanding of each of the issuer's classes of common stock, as of September 30, 2002.

Class
Number of Shares
Common Stock, $0.01 par value
26,167,842
MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

INDEX

 

Page   
Number
PART I.
FINANCIAL INFORMATION
  
Item 1.
Financial Statements       
Consolidated Statements of Income
     Three months ended September 30, 2002  

      and 2001
3            
Consolidated Balance Sheets
     September 30, 2002 and June 30, 2002
4 - 5         
Consolidated Statements of Shareholders' Equity
     Fiscal Year ended June 30, 2002 and

     Three months ended September 30, 2002
6            
Consolidated Statements of Cash Flows
     Three months ended September 30, 2002

      and 2001
7            
Notes to Consolidated Financial Statements
8 - 20     
Item 2.
Management's Discussion and Analysis of Results
of Operations and Financial Condition   
21 - 33     
Item 3.
Quantitative and Qualitative Disclosure About
Market Risk   
34    
Item 4.
Controls and Procedures
35    
PART II.
OTHER INFORMATION      
Item 6.
Exhibits and Reports on Form 8-K
36     
Signatures 
36     
Certifications 
37 - 38     
Index to Exhibits 
39 - 44
 
**PART I.**FINANCIAL INFORMATION****ITEM 1.**FINANCIAL STATEMENTS
 

MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

 
   
Three months ended   
September 30,    
2002
2001 
(In thousands, except per share data)
Revenues:     
     Net sales   
$ 97,526 
$107,843       
Operating expenses:     
     Cost of products sold   
 95,883 
106,694 
     Selling, general and administrative   
 7,360 
7,148 
     Other   
     5,345 
     6,618     
 108,588 
 120,460       
Operating loss   
(11,062)
(12,617)      
Other (expense) income:     
     Interest, net   
(6,573)
(7,686)
     Other   
        536 
     3,201       
Loss before income taxes   
(17,099)
(17,102)      
Income tax expense (benefit)   
     6,406 
    (9,052)      
Net loss   
$(23,505)
$  (8,050)
Loss per share - basic and diluted      
     (see Note 3)   
$    (0.90)
$    (0.31)      
 

The accompanying notes are an integral part of these consolidated financial statements.

MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
(Unaudited)

ASSETS

 
  
September 30, 
June 30,  
2002 
2002  
(In thousands, except per share data)
Current assets:    
   Cash and cash equivalents 
$     3,756  
$      1,989 
   Accounts receivable, net 
 42,935  
46,384      
   Inventories:    
      Finished products 
 28,639  
25,865 
      Raw materials and supplies 
 7,077  
6,120 
      Replacement parts 
    35,770  
     34,761 
             Total inventories 
71,486  
66,746      
   Income tax receivable 
58  
14,971 
   Prepaid expenses and other current assets 
 14,609  
3,784 
   Deferred income taxes 
         945  
       1,394      
                       Total current assets 
133,789  
135,268      
Investments in affiliates 
106,750  
106,972      
Other assets 
7,040  
7,071      
Property, plant and equipment, at cost 
847,371  
840,797 
  less accumulated depreciation, depletion and    
  amortization 
  (467,374) 
  (459,823)
             Property, plant and equipment, net 
    379,997  
   380,974        
$ 627,576  
$ 630,285      
 

 

The accompanying notes are an integral part of these consolidated financial statements.

MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Continued)

LIABILITIES AND SHAREHOLDERS' EQUITY

 
  
September 30, 
June 30,  
2002 
2002  
(In thousands, except per share data)     
Current liabilities:    
   Long-term debt due within one year 
$ 117,668  
$ 110,172 
   Accounts payable 
 32,041  
35,948 
   Accrued liabilities 
    16,665  
    11,129 
          Total current liabilities 
166,374  
157,249      
Long-term debt 
214,228  
214,215      
Other long-term liabilities and deferred credits 
16,517  
12,540      
Deferred income taxes 
73,365  
66,805      
Shareholders' equity:    
   Common stock ($.01 par, authorized 100,000    
      shares; issued 27,976) 
280  
280 
   Additional paid-in capital 
305,982  
305,901 
   Accumulated deficit 
(126,095) 
(102,577)
   Accumulated other comprehensive income 
6,021  
4,983 
   Treasury stock, at cost (1,808 shares) 
   (29,096) 
   (29,111)
                    Total shareholders' equity 
  157,092  
  179,476        
$ 627,576  
$ 630,285 
 

 

The accompanying notes are an integral part of these consolidated financial statements.

MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
SEPTEMBER 30, 2002

(Unaudited)

 
    
Accumulated    Additional Other   CommonPaid-InAccumulatedComprehensiveTreasury  
Stock
Capital
Deficit
Income
Stock
Total
(In thousands, except per share data)            
Balances, July 1, 2001
$     280
$  305,901
$   18,963 
$   (5,808)
$(29,579)
$ 289,757 
  Comprehensive loss:      
     Net loss
-    
-      
(121,196)
-       
-       
(121,196)
     Net change in       
       unrealized loss on      
       hedges, net of tax      
              expense of $6,474
       -    
        -      
      -       
    10,791 
      -       
     10,791        
          Comprehensive loss
       -    
        -      
 (121,196)
    10,791 
      -       
 (110,405)       
     Treasury stock, net
       -    
        -      
       (344)
       -      
        468 
        124        
Balances, June 30, 2002
280
305,901
(102,577)
4,983  
(29,111)
179,476 
  Comprehensive loss:      
     Net loss
-    
-      
(23,505)
-      
-      
(23,505)
     Net change in      
       unrealized gain on      
       hedges, net of tax       
              expense of $623
       -    
      -      
      -       
      1,038 
      -       
      1,038        
          Comprehensive loss
          -    
        -      
  (23,505)
1,038 
-       
(22,467)       
     Stock based       
        compensation
-    
81
-      
-     
-       
81 
     Treasury stock, net
       -    
       -      
        (13)
        -     
          15 
            2        
Balances,      
     September 30, 2002
$     280
$305,982
$(126,095)
$    6,021 
$(29,096)
$157,092 
 

 

The accompanying notes are an integral part of these consolidated financial statements.

MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
  
Three months ended September 30,  
2002 
2001  
(In thousands)
Cash flows from operating activities:    
  Net loss 
$  (23,505) 
$    (8,050)
  Reconciliation of net loss to net cash (used in)    
     provided by operating activities:    
       Net change in operating assets and liabilities 
(8,471) 
22,383 
       Depreciation, depletion and amortization 
10,088  
11,169 
       Change in deferred loss on hedging activities,     
          net of tax 
(207) 
(1,589)
       Refund of federal taxes pursuant to the Job    
          Creation and Workforce Assistance Act of 2002 
14,871  
-     
       Deferred income taxes 
6,263  
(10,007)
       Equity earnings in unconsolidated affiliates 
(368) 
(3,681)
       Other 
      (795) 
     (3,567)     
Net cash (used in) provided by operating activities 
   (2,124) 
      6,658      
Cash flows from investing activities:    
  Purchases of property, plant and equipment 
(4,138) 
(2,858)
  Proceeds from sale of assets 
33  
4,806 
  Other 
       500  
     2,800      
Net cash (used in) provided by investing activities 
   (3,605) 
     4,748      
Cash flows from financing activities:    
  Debt proceeds 
52,377  
52,669 
  Debt payments 
  (44,881) 
    (73,798)     
Net cash provided by (used in) financing activities 
     7,496  
    (21,129)     
Net increase (decrease) in cash and cash equivalents 
1,767  
(9,723)     
Cash and cash equivalents - beginning of period 
     1,989  
     11,797      
Cash and cash equivalents - end of period 
$   3,756  
$      2,074 
 

The accompanying notes are an integral part of these consolidated financial statements.

MISSISSIPPI CHEMICAL CORPORATION

AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS**NOTE 1 - INTERIM FINANCIAL STATEMENTS**
The accompanying consolidated financial statements have been prepared by us without audit, and include Mississippi Chemical Corporation and its subsidiaries.  In our opinion, the financial statements reflect all adjustments necessary to present fairly our results of operations for the three-month periods ended September 30, 2002 and 2001, our financial position at September 30, 2002 and June 30, 2002, our consolidated statements of shareholders' equity for the three months ended September 30, 2002 and the year ended June 30, 2002, and our cash flows for the three months ended September 30, 2002 and 2001.  In our opinion, these adjustments are of a normal recurring nature which are necessary for a fair presentation of our financial position and results of operations for the interim periods.  We have reclassified certain prior-year information to conform with the current year's presentation.

Certain notes and other information have been condensed or omitted in our interim financial statements presented in this quarterly report on Form 10-Q.  Therefore, these financial statements should be read in conjunction with our 2002 Annual Report on Form 10-K and our consolidated financial statements and notes thereto included in our June 30, 2002, audited financial statements.

Our business is seasonal; therefore, the results of operations for the period ended September 30, 2002, are not necessarily indicative of the operating results for the full fiscal year.
**NOTE 2 - LONG-TERM DEBT DUE WITHIN ONE YEAR**
 On November 15, 2002, we amended and restated our $200.0 million secured revolving credit facility with Harris Trust and Savings Bank and a syndicate of ten commercial banks (the "Existing Harris Facility") to extend the facility's maturity from November 25, 2002, to November 10, 2003, reduce the commitment to $165.0 million, and provide for other amendments that are less favorable than the Existing Harris Facility (the "Amended Harris Facility").  Since the maturity date of the Amended Harris Facility is within twelve months of the date of this report, the borrowings under the facility are reflected as a current liability on our balance sheet.  The provisions of the Amended Harris Facility generally described below are more particularly described in the amended and restated credit agreement (the "Credit Agreement") filed as an exhibit to this Form 10-Q.

The Amended Harris Facility consists of "A Loans" and "B Loans" (collectively, the "Loans").  The B Loans constitute a continuation of the $105 million principal amount of B Loans outstanding under the Existing Harris Facility.  Loans which are not B Loans are A Loans.  The Loans and the commitments of the lenders under the Amended Harris Facility are subject to mandatory prepayments and mandatory commitment reductions as described below.  The Loans bear interest at rates equal to the sum of (i) the greater of (a) the Prime Rate or (b) the Federal Funds Rate plus 1/2%, plus (ii) an "Applicable Margin."  The Applicable Margin is 5% on the first $105 million outstanding under the Amended Harris Facility and 1% on all amounts outstanding in excess of $105 million; provided, that once the amount of mandatory prepayments and commitment reductions on the Amended Harris Facility equals or exceeds $52.5 million, the Applicable Margin will reduce to 3%.

We incurred approximately $3.5 million in costs and fees to close the Amended Harris Facility.  We are obligated to pay a facility fee equal to 0.5% per annum of the commitment ($825,000) payable quarterly in arrears.

Our weighted average interest rate under the Existing Harris Facility was 6.17% at September 30, 2002.  As of such date, we had letters of credit outstanding in the amount of $1.0 million that lowered our borrowing availability and borrowings outstanding in the amount of approximately $117.7 million.  Based on our borrowing base calculation under the Existing Harris Facility as of September 30, 2002, we had approximately $66.0 million of additional borrowing capacity.  As of November 15, 2002, we estimate our weighted average interest rate under the Amended Harris Facility to be 8.4%, our borrowings outstanding to be $133.5 million, and our borrowing availability under the revised borrowing base calculation to be $28.1 million.

The A Loans are secured by a first priority lien on our inventory, accounts receivable, spare parts, and substantially all remaining assets which are not Principal Properties (as defined below in this paragraph) (collectively, the "Non-Principal Properties").  The B Loans are secured by (a) a first priority lien on our four domestic operating facilities and related real estate, the equity of the subsidiaries that own such facilities, and similar after-acquired properties and securities (collectively, the "Principal Properties") to the extent permitted by the Indenture governing our Senior Notes (see the heading "Liquidity and Capital Resources - Financing Activities - The Senior Notes," in Part 1, Item 2 of this report) and (b) a second priority lien on the Non-Principal Properties.  The Loans are guaranteed by all of the Company's domestic subsidiaries and a foreign subsidiary, Mississippi Chemical Holdings, Inc., which indirectly owns the Company's equity interest in FarmlandMissChem Limited ("Farmland MissChem").  For information regarding the tax effect of this foreign subsidiary guarantee, see the discussion in Part I, Item 2, of this Form 10-Q under the headings "Critical Accounting Policies - Deferred Taxes," and "Results of Operations - Three Months Ended September 30, 2002 Compared to the Three Months Ended September 30, 2001 - Income Tax Expense (Benefit)."

The Amended Harris Facility provides for maximum borrowings up to the lesser of: $165.0 million (the "Loan Limit"), or the "Borrowing Base" that is equal to (a) the sum of(i) 85% of eligible accounts receivable, (ii) 65% of eligible inventory (subject to a $45 million limit), (iii) 50% of eligible spare parts, plus 75% of the appraised orderly liquidation value of Non-Principal Properties not included in items(a)(i)-(iii) above (subject to a combined $15 million limit), and (iv) $105 million (subject to reduction for mandatory prepayments); minus (b) $12.5 million through March 31, 2002, and $15 million thereafter (the "Block Amount").  To borrow the Loan Limit, the Borrowing Base (including the Block Amount) must equal or exceed $165 million.  If the Borrowing Base is less than the Loan Limit, the Loans shall not exceed the Borrowing Base.  The Amended Harris Facility also permits up to $20 million of letters of credit, which lower borrowing availability.

The Amended Harris Facility (a) requires us to generate certain minimum levels ofEBITDA (as defined in the Credit Agreement), (b) limits our capital expenditures, (c) prohibits the repurchase of our outstanding shares and the payment of dividends, (d) obligates us to actively and continuously market our equity interest in Farmland MissChem, (e) provides for certain commitment reductions equal to 50% of our Excess Cash Flow (as defined in the Credit Agreement), (f) provides for mandatory prepayments and commitment reductions from all or part of the net proceeds of certain liquidity events such as asset dispositions, tax refunds, and equity issues, (g) permits the voluntary prepayment of the Loans at any time without penalty, and (h) contains representations, warranties, other affirmative and negative covenants, and events of default that are customary for revolving credit facilities of this type.

We are currently exploring refinancing alternatives and believe that we will be able to refinance the Amended Harris Facility at or prior to maturity.  However, we cannot guarantee that we will be able to obtain new financing or the same amount of financing, and such financing may contain terms, particularly interest rates and fees, not as favorable as the Amended Harris Facility's.
** 

NOTE 3 - EARNINGS PER SHARE**
The number of weighted average common shares outstanding, net of treasury shares, used in our diluted earnings per share computations as of September 30, 2002 and September 30, 2001 were 26,168,000 and 26,132,000, respectively.  Options outstanding at September 30, 2002 and 2001, were not included in our computations of diluted loss per share as a result of incurring a net loss in each of the three-month periods, which renders the options antidilutive.

 
**NOTE 4 - SEGMENT INFORMATION**
Our reportable operating segments, nitrogen, phosphate and potash, are strategic business units that offer different products.  They are managed separately because each business unit requires different technology and marketing strategies.  Our nitrogen segment produces ammonia, ammonium nitrate, urea, nitrogen solutions and nitric acid.  We distribute these products to fertilizer dealers and distributors, and industrial users.  Our phosphate segment produces diammonium phosphate fertilizer (commonly referred to as "DAP").  The majority of our DAP is marketed to agricultural users in international markets through a separate export association.  Our potash segment mines and produces agricultural and industrial potash products that are sold to fertilizer dealers, distributors, and industrial accounts, primarily for use in the southern and western regions of the United States, and into export markets.  Below is our segment information for the three-month periods ended September 30, 2002 and 2001.  The Other caption includes corporate and consolidating eliminations.
  
Three months ended September 30, 2002
(In thousands) 
Nitrogen
Phosphate
Potash
Other
Total       
Net sales - external customers 
$ 53,927 
$ 27,190 
$ 16,409 
$   -      
$ 97,526 
Net sales - intersegment 
4,676 
15 
-      
(4,691)
-      
Operating loss 
(9,014)
(501)
(1,079)
(468)
(11,062)
Depreciation, depletion and       
  amortization 
5,736 
1,436 
1,758 
1,158 
10,088 
Capital expenditures 
1,535 
756 
1,762 
85 
4,138 
 
  
Three months ended September 30, 2001
(In thousands) 
Nitrogen
Phosphate
Potash
Other
Total       
Net sales - external customers 
$ 64,250 
$  24,565 
$19,028 
$   -      
$107,843 
Net sales - intersegment 
5,907 
13 
-      
(5,920)
-      
Operating loss 
(9,057)
(1,287)
(2,282)
9 
(12,617)Depreciation, depletion and      
   amortization 
6,941 
1,395 
1,753 
1,080 
11,169 
Capital expenditures 
2,051 
411 
314 
82 
2,858 ** 

NOTE 5 - ACCUMULATED OTHER COMPREHENSIVE INCOME**
Comprehensive income is the total of net income (loss) and all other non-owner changes in equity.  The components of comprehensive income that relate to us are net income or loss and unrealized gains or losses on our natural gas derivative transactions, and, as permitted under the provisions of SFAS No. 130 "Reporting Comprehensive Income," are presented in the Consolidated Statements of Shareholders' Equity.  These derivative transactions may consist of futures contracts, options, swaps, or similar derivative instruments related to the price of natural gas.  The changes in the components of accumulated other comprehensive income during the three months ended September 30, 2002, are included below.
  
Before-Tax 
Tax 
Net-of-Tax  
Amount 
Effect 
Amount
  
(In thousands)Net unrealized gain on natural gas hedging      
   activities at June 30, 2002 
$   7,973  
$   (2,990) 
$   4,983        
       Net unrealized gain arising during period 
4,024  
(1,509) 
2,515 
       Reclassification adjustment for net gains      
            realized in net loss 
  (2,363) 
         886  
    (1,477)       Net unrealized gain on natural gas hedging      
  activities at September 30, 2002 
$  9,634  
$   (3,613) 
$   6,021 ** 

NOTE 6 - INCOME TAX RECEIVABLE**
During the quarter ended September 30, 2002, we received a $14.9 million refund of federal taxes pursuant to the Job Creation and Workforce Assistance Act of 2002.

 
**NOTE 7 - PREPAID EXPENSES AND OTHER CURRENT ASSETS**
As of September 30, 2002, our prepaid expenses and other current assets had increased approximately $10.8 million from June 30, 2002.  This increase was primarily related to increased insurance premiums that we pre-pay and amortize over the year.  Our insurance costs for fiscal 2003 increased approximately 68% from fiscal 2002.  We also had increased net unrealized gains associated with our natural gas hedging activities at September 30, 2002, as more particularly described in Note 5 - Accumulated Other Comprehensive Income of these Notes to Consolidated Financial Statements.
** 

NOTE 8 - ACCOUNTING FOR STOCK OPTIONS**
At September 30, 2002, we had a stock option plan for certain officers and key employees, as well as a stock option plan for non-employee directors.  These plans are described more fully in Note 9 - Stock Options in our Notes to Consolidated Financial Statements appearing in Item 8 of our most recent Annual Report on Form 10-K, which is on file with the Securities and Exchange Commission.  Prior to July 1, 2002, we had applied the recognition and measurement provisions of APB Opinion No. 25, "Accounting for Stock Issued to Employees".  Under these provisions, we were not required to record any stock based compensation expense.

Effective July 1, 2002, we adopted the fair value recognition provisions of FASB Statement No. 123, "Accounting for Stock-Based Compensation," prospectively to all new awards granted on or after July 1, 2002.  Awards under the plans vest over periods ranging from six months to six years. 
****
The following table illustrates the effect on net loss and loss per share if the fair value method had been applied to outstanding and unvested awards in each period:
 
Quarter ended September 30, 
2002 
2001    
Net loss, as reported
$  (23,505) 
$  (8,050)
Add:      Stock-based compensation expense included in   
              reported net loss, net of tax
51  
-      
Deduct: Total stock-based compensation expense   
             determined under fair value method, net of tax
          (51) 
       (173)    
Pro forma net loss
$ (23,505) 
$  (8,223)    
Loss per share:   
              Basic - as reported
$     (0.90) 
$    (0.31)
              Basic - pro forma
$     (0.90) 
$    (0.31)    
              Diluted - as reported
$     (0.90) 
$    (0.31)
              Diluted - pro forma
$     (0.90) 
$    (0.31)** 

NOTE 9 - INCOME TAX EXPENSE**
For the quarter ended September 30, 2002, our income tax expense was $6.4 million, as compared to an income tax benefit of $9.1 million for the quarter ended September 30, 2001.  This income tax expense is primarily the result of U.S. taxes on cumulative foreign earnings triggered by the guarantee of our debt by one of our foreign subsidiaries under the Amended Harris Facility, partially offset by tax benefits resulting from our net losses.  

Under the Amended Harris Facility, our wholly owned subsidiary, Mississippi Chemical Holdings, Inc. ("MCHI"), provided a guarantee of the debt.  MCHI indirectly owns our 50% joint venture interest in Farmland MissChem, which operates an anhydrous ammonia facility in Point Lisas, Trinidad.  Under U.S. tax laws, this guarantee resulted in a deemed non-cash distribution to us of earnings from MCHI (and effectively our portion of the earnings from Farmland MissChem).  As of September 30, 2002, these cumulative earnings approximated $32.9 million.  No U.S. taxes are currently payable on these earnings due to significant book and tax accounting differences, primarily with respect to depreciation.  We have recorded non-current deferred tax liabilities on these earnings of approximately $12.3 million.  While the guarantee remains in place, we expect to record U.S. tax expenses on future earnings from MCHI and Farmland MissChem.  

In addition to the U.S. tax expense resulting from the debt guarantee, we are providing tax benefits based on an estimated annual effective tax rate of approximately 34.6%.  This rate reflects our anticipation of establishing valuation allowances for all deferred tax assets arising from state net operating loss carryforwards generated during the year.

 
**NOTE 10 - ASSET RETIREMENT OBLIGATIONS**
Effective July 1, 2002, we adopted SFAS No. 143, "Accounting for Asset Retirement Obligations," which addresses financial accounting and reporting for obligations associated with the retirement of tangible, long-lived assets and the associated asset retirement costs.  As of September 30, 2002, estimated closure costs of approximately $12.8 million have been accrued to close our West and East phosphogypsum disposal facilities at our Pascagoula, Mississippi, facility.  We are currently in the process of closing our West Facility and will discontinue the use of this storage facility during the second half of fiscal 2003.  Concurrently, the East Facility that was completed in 1998 will be in full operation.  During the quarter ended September 30, 2002, we recorded an asset and a liability in the amount of $4.2 million as the estimated asset retirement obligation for the East Facility in accordance with SFAS No. 143.  The asset recorded will be depreciated over its estimated useful life.  The liability will be accreted based on the effective interest method and the useful life of the facility.  As required by SFAS No. 143, we will make periodic assessments as to the reasonableness of our closure cost estimates.  Accordingly, adjustments will be made to the estimated costs of closure as needed.  The respective asset and liability balance will be adjusted on our consolidated balance sheet, which will correspondingly increase or decrease the amounts expensed in future periods.
****
As of September 30, 2002, estimated closure costs of approximately $2.4 million have been accrued to close our potash mining facilities.  Of this amount, approximately $2.3 million is attributable to our Eddy Potash, Inc. ("Eddy Potash") facility.  We estimate that we have fully accrued closure costs for Eddy Potash.  Our remaining potash facilities have estimated useful lives spanning several decades.  Our current estimates of closure costs for these facilities are not material to our operations at this time.  We will continue to evaluate our estimates and make adjustments accordingly.
** 

NOTE 11 - INVESTMENT IN FARMLAND MISSCHEM LIMITED**
Our 50-50 joint venture, Farmland MissChem, owns and operates a 2,040 short-ton-per-day anhydrous ammonia plant located near Point Lisas, The Republic of Trinidad and Tobago.  Farmland MissChem's financial statements are summarized as follows:

Summarized balance sheet information:
 
September 30,
June 30, 
2002
2002
Current assets
$  57,187
$  67,620
Non-current assets
  266,314
  268,778
Current liabilities
  136,909
  149,773
Stockholders' equity
  186,592
  186,625
 

Summarized statement of income information:
 
Three months ended September 30, 
2002
2001
Revenues
$  14,720
$  19,992
Operating (loss) income
     (1,546)
      5,501
Net (loss) income
          (32)
      7,038
 
**NOTE 12 - GUARANTOR SUBSIDIARIES**
Payment obligations under our 7.25% Senior Notes, due November 15, 2017, issued pursuant to that certain indenture, dated as of November 25, 1997, are fully and unconditionally guaranteed on a joint and several basis by Mississippi Nitrogen, Inc., and MissChem Nitrogen, L.L.C. (the "Guarantor Subsidiaries"), our wholly owned direct subsidiary and our wholly owned indirect subsidiary, respectively.  Condensed consolidating financial information regarding the parent company, Guarantor Subsidiaries and non-guarantor subsidiaries for September 30, 2002 and 2001 is presented below for purposes of complying with the reporting requirements of the Guarantor Subsidiaries.
****
 

CONDENSED CONSOLIDATING STATEMENT OF INCOME
  
Three months ended September 30, 2002  
Parent
Guarantor
Non-Guarantor  
(In thousands) 
Company
Subsidiaries
Subsidiaries
Eliminations
Consolidated
Revenues:      
  Net sales 
$     -       
$  30,702 
$   98,158 
$  (31,334)
$   97,526        
Operating expenses:      
  Cost of products sold 
-       
31,568 
96,526 
(32,211)
95,883 
  Selling, general and      
    administrative 
464 
1,412 
5,484 
-      
7,360 
  Other 
             -       
       2,176 
         3,169 
                 -      
       5,345   
            464 
       35,156 
   105,179 
       (32,211)
   108,588 
Operating loss 
(464)
(4,454)
(7,021)
877 
(11,062)       
Other (expense) income:      
  Interest, net 
(3,602)
(2,290)
(681)
-       
(6,573)
  Other 
      (8,543)
             86   
             148 
          8,845 
             536        
Loss before income taxes 
(12,609)
(6,658)
(7,554)
9,722 
(17,099)       
Income tax expense      
  (benefit) 
     10,896 
         (533)
      (4,257)
          300  
          6,406          
Net loss 
$(23,505)
$ (6,125)
$  (3,297)
$   9,422 
$ (23,505)
 

 

CONDENSED CONSOLIDATING STATEMENT OF INCOME
  
Three months ended September 30, 2001  
Parent
Guarantor
Non-Guarantor  
(In thousands) 
Company
Subsidiaries
Subsidiaries
Eliminations
Consolidated
Revenues:      
  Net sales 
$       -      
$    33,831 
$  108,529 
$  (34,517)
$ 107,843        
Operating expenses:      
  Cost of products sold 
      -      
35,561 
106,006 
(34,873)
106,694 
  Selling, general and      
    administrative 
(19)
1,215 
5,952
-      
7,148 
  Other 
               -      
            3,628 
             2,990 
                  -      
             6,618   
                  (19)
        40,404 
     114,948 
        (34,873)
     120,460 
Operating income (loss) 
 19 
(6,573)
(6,419)
356 
(12,617)       
Other (expense) income:      
  Interest, net 
(7,674)
(2,855)
2,843 
-      
(7,686)
  Other 
             (744)
         (1,588)
             3,181 
              2,352 
            3,201        
Loss before income taxes 
(8,399)
(11,016)
(395)
2,708 
(17,102)       
Income tax benefit 
             (349)
        (6,502)
          (1,051)
          (1,150)
         (9,052)       
Net (loss) income 
$  (8,050)
$   (4,514)
$       656 
$     3,858 
$   (8,050)
 

 

CONDENSED CONSOLIDATING BALANCE SHEET

 
 
September 30, 2002 
Parent
Guarantor
Non-Guarantor  
(In thousands)
Company
Subsidiaries
Subsidiaries
Eliminations
Consolidated
Assets     
Current assets:     
   Cash and cash equivalents
$   3,717 
$           11 
$          28 
$       -       
$      3,756 
   Receivables, net
19,441 
10,526 
49,139 
(36,113)
42,993 
   Inventories
-      
19,324 
51,492 
670 
71,486 
   Prepaid expenses and other      
      current assets
       15,703 
             1,406 
        3,426 
            (4,981)
       15,554       
           Total current assets
38,861 
31,267 
104,085 
(40,424)
133,789       
Investments in affiliates
251,293 
203,144 
91,964 
(439,651)
106,750 
Other assets
306,603 
-       
98,497 
(398,060)
7,040 
Property, plant and equipment, net
         7,631 
      124,834 
     247,532 
                   -       
      379,997       
           Total assets
$ 604,388 
$ 359,245 
$ 542,078 
$ (878,135)
$ 627,576             
Liabilities and Shareholders' Equity     
Current liabilities:     
   Long-term debt due within     
       one year
$ 117,668 
$       -      
$       -      
$        -      
$ 117,668 
   Accounts payable
19,267 
16,777 
47,899 
(51,902)
32,041 
   Accrued liabilities and other
        11,134  
           3,742 
           6,957 
          (5,168)
       16,665       
            Total current liabilities
148,069 
20,519 
54,856 
(57,070)
166,374       
Long-term debt
297,968 
164,680 
143,937 
(392,357)
214,228 
Other long-term liabilities and     
   deferred credits
1,259 
32,184 
62,143 
(5,704)
89,882       
Shareholders' equity:     
   Common stock
280 
1 
58,940 
(58,941)
280 
   Additional paid-in capital
305,982 
324,715 
335,618 
(660,333)
305,982 
   Accumulated deficit
(126,095)
(182,854)
(113,416)
296,270 
(126,095)
   Accumulated other      
     comprehensive  income
6,021 
-       
-      
-      
6,021 
   Treasury stock, at cost
    (29,096)
                -       
                 -      
                   -      
      (29,096)      
   Total shareholders' equity
    157,092 
     141,862 
   281,142  
   (423,004)
     157,092       
          Total liabilities and     
              shareholders' equity
$ 604,388 
$ 359,245 
$ 542,078 
$(878,135)
$  627,576       
 

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

June 30, 2002 
Parent
Guarantor
Non-Guarantor  
(Dollars in thousands)
Company
Subsidiaries
Subsidiaries
Eliminations
Consolidated
Assets     
Current assets:     
     Cash and cash equivalents
$    1,920 
$          16 
$          53 
$        -      
$    1,989 
     Receivables, net
21,126 
9,704 
55,129 
(24,604)
61,355 
     Inventories
-      
19,525 
47,428 
(207)
66,746 
     Prepaid expenses and other     
         current assets
     5,000 
       1,251 
       3,112 
      (4,185)
      5,178       
     Total current assets
28,046 
30,496 
105,722 
(28,996)
135,268       
Investments in affiliates
259,932 
203,554 
91,982 
(448,496)
106,972 
Other assets
307,956 
-      
90,830 
(391,715)
7,071 
Property, plant and equipment, net
      7,913 
   126,792 
   246,269 
         -      
   380,974       
            Total assets
$ 603,847 
$ 360,842 
$ 534,803 
$ (869,207)
$ 630,285             
Liabilities and Shareholders' Equity     
Current liabilities:     
     Long-term debt due within      
         one year
$ 110,172 
$       -      
$      -      
$      -      
$ 110,172 
     Accounts payable
  15,361 
   11,938 
   48,237 
  (39,588)
  35,948 
     Accrued liabilities and other  
           7,220 
      2,954 
      5,964 
      (5,009)
          11,129       
     Total current liabilities
132,753 
14,892 
54,201 
(44,597)
157,249       
Long-term debt
290,285 
166,035 
137,578 
(379,683)
214,215 
Other long-term liabilities and     
   deferred credits
1,333 
31,928 
58,585 
(12,501)
79,345       
Shareholders' equity:     
     Common stock
280 
1 
58,940 
(58,941)
280 
     Additional paid-in capital
305,901 
324,715 
335,617 
(660,332)
305,901 
     Accumulated deficit
(102,577)
(176,729)
(110,118)
286,847 
(102,577)
     Accumulated other comprehensive     
         income
4,983 
-      
-      
-      
4,983 
     Treasury stock, at cost
    (29,111)
          -      
          -      
          -      
      (29,111)      
     Total shareholders' equity
   179,476 
   147,987 
   284,439 
  (432,426)
    179,476       
           Total liabilities and     
               shareholders' equity
$ 603,847 
$ 360,842 
$ 534,803 
$(869,207)
$  630,285 
 

 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 
 
Three months ended September 30, 2002 
Parent
Guarantor
Non-Guarantor  
(In thousands)
Company
Subsidiaries
Subsidiaries
Eliminations
Consolidated      
Cash flows from operating activities:     
   Net loss
$ (23,505)
$  (6,125)
$  (3,297)
$   9,422 
$  (23,505)
   Reconciliation of net loss to net     
      cash (used in) provided by     
      operating activities:     
          Net change in operating assets     
             and liabilities
(14,618)
4,835 
2,436 
(1,124)
(8,471)
          Depreciation, depletion and     
             amortization
1,158 
3,135 
5,795 
-      
10,088 
          Change in deferred loss on      
             hedging activities, net of tax
(207)
-      
-      
-      
(207)
          Equity earnings in      
             unconsolidated affiliates
8,549 
(84)
12 
(8,845)
(368)
          Refund of federal taxes     
             pursuant to the Job Creation     
             and Workforce Assistance     
             Act of 2002
14,871 
-      
-      
-      
14,871 
          Deferred income taxes and      
             other
     5,473 
              271 
          (823)
            547   
        5,468 
Net cash (used in) provided by     
   operating activities
    (8,279)
         2,032 
        4,123 
               -      
         (2,124)      
Cash flows from investing activities:     
   Purchases of property, plant and     
      equipment
(85)
(1,177)
(2,876)
-      
(4,138)
   Proceeds from sale of assets
-      
-      
33 
-      
33 
   Other
             -      
               495 
                  5 
              -      
           500 
Net cash used in investing activities
              (85)
          (682)
        (2,838)
              -      
        (3,605)      
Cash flows from financing activities:     
   Debt proceeds
52,377 
-      
-      
-      
52,377 
   Debt payments
(44,881)
-      
-      
-      
(44,881)
   Net change in affiliate notes
      2,665 
       (1,355)
      (1,310)
               -      
              -       
Net cash provided by (used in)     
   financing activities
       10,161 
        (1,355)
        (1,310)
              -      
       7,496       
Net increase (decrease) in cash and     
   cash equivalents
1,797 
(5)
(25)
-      
1,767       
Cash and cash equivalents -     
   beginning of period
       1,920 
               16 
                  53 
              -      
      1,989       
Cash and cash equivalents -     
   end of period
$   3,717 
$            11 
$        28 
$      -      
$    3,756 
 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

 
 
Three months ended September 30, 2001 
Parent
Guarantor
Non-Guarantor  
(In thousands)
Company
Subsidiaries
Subsidiaries
Eliminations
Consolidated      
Cash flows from operating activities:     
   Net (loss) income
$  (8,050)
$   (4,514)
$             656 
$      3,858 
$      (8,050)
   Reconciliation of net (loss) income     
      to net cash (used in) provided by     
      operating activities:     
          Net change in operating assets     
             and liabilities
4,977 
(3,671)
19,797 
1,280 
22,383 
          Depreciation, depletion and     
             amortization
1,079 
3,156 
6,934 
-     
11,169 
          Deferred loss on hedging     
             activities, net of tax
(1,589)
-     
-     
-     
(1,589)
          Equity earnings in      
             unconsolidated affiliates
718 
1,473 
(3,520)
(2,352)
(3,681)
          Deferred income taxes and      
             other
       (6,902)
                (353)
         (3,533)
          (2,786)
        (13,574)
Net cash (used in) provided by     
   operating activities
       (9,767)
          (3,909)
        20,334 
                  -     
              6,658       
Cash flows from investing activities:     
   Purchases of property, plant and     
      equipment
(82)
(1,208)
(1,568)
-     
(2,858)
   Proceeds from sale of assets
-     
120 
4,686 
-     
4,806 
   Other
               -     
                  495 
           2,305 
                  -     
            2,800 
Net cash (used in) provided by     
   investing activities
                (82)
               (593)
           5,423 
                 -     
            4,748       
Cash flows from financing activities:     
   Debt proceeds
52,669 
-     
-     
-     
52,669 
   Debt payments
(73,798)
-     
-     
-     
(73,798)
   Net change in affiliate notes
       21,253 
             4,502 
       (25,755)
                -     
               -      
Net cash provided by (used in)     
   financing activities
                124 
             4,502 
       (25,755)
                -     
     (21,129)      
Net (decrease) increase in cash and     
   cash equivalents
(9,725)
-     
2 
-     
(9,723)      
Cash and cash equivalents -     
   beginning of period
       11,728 
                      16 
                       53 
                -     
        11,797       
Cash and cash equivalents -     
   end of period
$   2,003 
$                16 
$          55 
$        -     
$    2,074 
 
**ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION**
GENERAL.  The following is management's discussion and analysis of results of operations and financial condition, which should be read in conjunction with our audited financial statements and related notes for the fiscal year ended June 30, 2002, in our most recent Annual Report on Form 10-K which is on file with the Securities and Exchange Commission.

SEGMENTS.  Our operations are organized into three strategic business units: nitrogen, phosphate and potash.  Our nitrogen business unit produces nitrogen products that are sold to fertilizer dealers and distributors, and industrial users located primarily in the southern region of the United States.  Our phosphate business unit produces diammonium phosphate fertilizer (commonly referred to as "DAP") and exports the majority of this production through a separate export association, Phosphate Chemicals Export Association, Inc., a Webb-Pomerene corporation known as "PhosChem."  Our potash business unit mines and produces agricultural and industrial potash products that are sold to fertilizer dealers and distributors, and industrial accounts for use primarily in the southern and western regions of the United States and into export markets. 

SEASONALITY.  Consistent with the historical nature of our business, the usage of fertilizer in our trade territory is seasonal, and our quarterly results reflect the fact that more fertilizer is traditionally sold during the last four months of our fiscal year (March through June).  Therefore, in most years, a large portion of our agricultural sales are generated in the spring planting season.  Since interim period operating results reflect the seasonal nature of our business, they may not necessarily be indicative of results expected for the full fiscal year.  We incur substantial expenditures for fixed costs and inventory throughout the year.

OTHER FACTORS.  Our products and primary raw materials (particularly natural gas) are commodities, the prices for which may vary significantly from quarter to quarter.  These prices and the global supply/demand balance for our products do not necessarily change in relation to one another and may impact our performance in different ways.  In addition, quarterly results can vary significantly from year to year due to a number of other factors as detailed under "Outlook" and "Forward Looking Statements" in this quarterly report and under the heading "Certain Business Factors" and elsewhere in our most recent Annual Report on Form 10-K which is on file with the Securities and Exchange Commission.  

CRITICAL ACCOUNTING POLICIES.  The preparation of our financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period.

We have identified and described the accounting policies that involve those estimates and assumptions that we believe are critical to an understanding of our financial statements.  Our management has discussed the development and selection of each critical accounting estimate with the Audit Committee of our Board of Directors and the Audit Committee has reviewed these related disclosures.  Since application of these accounting policies involves the exercise of judgment and use of estimates, actual results could differ from those estimates.  Details regarding these policies are described in our most recent Annual Report on Form 10-K, which is on file with the Securities and Exchange Commission.  There have been no material changes to our critical accounting policies that impacted our financial condition or results of operations in the quarter ended September 30, 2002, except as described below.

DEFERRED TAXES.  Deferred income taxes are estimated based upon temporary differences in the income and losses that we report in our financial statements compared to our taxable income and losses as determined under applicable tax laws.  We estimate the value of deferred income taxes based upon existing tax rates and laws, and our expectations of future earnings.  We estimate our composite statutory tax rate to be approximately 37%.

We are required to evaluate the likelihood of our ability to generate sufficient future taxable income that will enable us to realize the value of our deferred tax assets.  If, in our judgment, it is more likely than not that we will realize value for any deferred tax assets, then we are not required to record valuation allowances against those deferred tax assets.  As of September 30, 2002, we had recorded deferred tax assets arising from federal and state net operating loss carryforwards amounting to approximately $26.1 million and approximately $13.8 million, respectively.  We estimate that certain deferred tax assets arising from state net operating loss carryforwards will not be realized, and we have recorded valuation allowances against these assets totaling $938,000 as of September 30, 2002.  We anticipate recording valuation allowances for all deferred tax assets arising from state net operating loss carryforwards generated for fiscal year 2003.

As part of the recently completed amendment and restatement of our secured revolving credit facility with Harris Trust and Savings Bank and a syndicate of ten commercial banks, our wholly owned subsidiary, Mississippi Chemical Holdings, Inc. ("MCHI"), provided a guarantee of the debt.  MCHI indirectly owns our 50% joint venture interest in Farmland MissChem Limited ("Farmland MissChem"), which operates an anhydrous ammonia facility in Point Lisas, Trinidad.  Under U.S. tax laws, this guarantee resulted in a deemed non-cash distribution to us of earnings from MCHI (and effectively our portion of the earnings from Farmland MissChem).  As of September 30, 2002, these cumulative earnings approximated $32.9 million.  No U.S. taxes are currently payable on these earnings due to significant book and tax accounting differences, primarily with respect to depreciation.  We have recorded non-current deferred tax liabilities on these earnings of approximately $12.3 million.  While the guarantee remains in place, we expect to record U.S. tax expenses on future earnings from MCHI and Farmland MissChem.

We use significant management judgments and estimates when estimating deferred taxes.  If our judgments and estimates prove to be inaccurate, or if applicable tax rates and laws should change, our financial results could be materially adversely impacted in future periods.

ASSET RETIREMENT OBLIGATIONS.  We estimate closure costs for our Pascagoula, Mississippi, facilities and our potash mining facilities located in Carlsbad, New Mexico.  These closure costs are recognized over the estimated lives of the related facilities and have been recorded as a component of operating expenses in our consolidated statements of income.

As of September 30, 2002, estimated closure costs of approximately $12.8 million have been accrued to close our West and East phosphogypsum disposal facilities in Pascagoula.  We are currently in the process of closing our West Facility and will discontinue the use of this storage facility during the second half of fiscal 2003.  Concurrently, the East Facility that was completed in 1998 will be in full operation.  During the quarter ended September 30, 2002, we recorded an asset and a liability in the amount of $4.2 million as the estimated asset retirement obligation for the East Facility in accordance with SFAS No. 143 - "Accounting for Asset Retirement Obligations," as described more fully below.

As of September 30, 2002, estimated closure costs of approximately $2.4 million have been accrued to close our potash mining facilities.  Of this amount, approximately $2.3 million is attributable to our Eddy Potash, Inc. ("Eddy Potash") facility.  We estimate that we have fully accrued closure costs for Eddy Potash.  Our remaining potash facilities have estimated useful lives spanning several decades.  Our current estimates of closure costs for these facilities are not material to our operations at this time.  We will continue to evaluate our estimates and make adjustments accordingly.

Effective July 1, 2002, we adopted SFAS No. 143, which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs.  The assets recorded will be depreciated over their useful lives.  The liabilities will be accreted based on the effective interest method and the useful lives of the related facilities.  As required by SFAS No. 143, we will make periodic assessments as to the reasonableness of closure cost estimates for each of our facilities.  Accordingly, adjustments will be made to the estimated costs of closure as needed.  The respective asset and liability balance will be adjusted on our consolidated balance sheet, which will correspondingly increase or decrease the amounts expensed in future periods.

Significant management judgments and estimates are made when estimating closure costs.  If our judgments and estimates prove to be inaccurate, or if applicable laws or regulatory requirements should change, our financial results could be materially adversely impacted in future periods.

 
**RESULTS OF OPERATIONS - THREE MONTHS ENDED SEPTEMBER 30, 2002 COMPARED TO THE THREE MONTHS ENDED SEPTEMBER 30, 2001**
OVERVIEW.  For the quarter ended September 30, 2002, we incurred a net loss of $23.5 million (or $0.90 per diluted share) compared to a net loss of $8.1 million (or $0.31 per diluted share) for the same quarter during the prior year.  Net sales decreased to $97.5 million for the quarter ended September 30, 2002, from $107.8 million for the quarter ended September 30, 2001.  We incurred an operating loss of $11.1 million for the quarter ended September 30, 2002, compared to an operating loss of $12.6 million for the quarter ended September 30, 2001.  Earnings before interest, taxes, depreciation and amortization ("EBITDA") for the quarter ended September 30, 2002, were negative $438,000 compared to positive EBITDA of $1.8 million for the quarter ended September 30, 2001.

NET SALES

OVERVIEW.  Our net sales decreased 10% to $97.5 million for the quarter ended September 30, 2002, from $107.8 million for the quarter ended September 30, 2001.  This decrease was primarily the result of lower sales prices for our nitrogen products and lower sales volumes for our nitrogen, DAP and potash products.  These decreases were partially offset by higher sales prices for DAP.

The following tables summarize our sales results by product categories for the three months ended September 30:

    
%  
2002
2001
Inc. (Dec.)
Net Sales (in thousands):    
   Nitrogen 
 $  53,738
$ 64,083
(16%)
   DAP 
27,175
24,557
11% 
   Potash 
16,409
19,028
(14%)
   Other 
        204
        175
     17%      
       Net Sales 
$  97,526
$107,843
    (10%)
 

    
%  
2002
2001
Inc. (Dec.)
Tons Sold (in thousands):    
   Nitrogen:    
       Ammonia 
158
189
(16%)
       Ammonium nitrate 
147
123
20% 
       Urea 
86
126
(32%)
       Nitrogen solutions 
120
79
52% 
       Nitric acid 
        5
      21
    (76%)
            Total Nitrogen 
516
538
(4%)     
   DAP 
187
210
(11%)
   Potash 
192
222
(14%)
 
     
%  
2002
2001
Inc. (Dec.)
Average Sales Price Per Ton:    
   Nitrogen 
$     104
$     119
(13%)
   DAP 
$     145
$     117
24% 
   Potash 
$       85
$       86
(1%)     
NITROGEN.  Our nitrogen net sales decreased 16% as a result of a 13% reduction in sales prices and a 4% reduction in sales volumes.  

Our ammonia sales volumes decreased 16% and our ammonia sales prices decreased 9%.  Substantially all of our ammonia sales are to industrial customers.  During the quarter, we reduced production due to the (a) unfavorable relationship between ammonia sales prices and the cost of natural gas and (b) decreased sales to industrial customers caused in part by a slowdown in economies worldwide.  Sales prices were lower as a result of reduced industrial demand, and new production that came on-line in Trinidad during the summer of 2002.  By the end of the quarter, ammonia prices had increased in response to a temporarily reduced supply in world markets.

Ammonium nitrate sales volumes increased 20%, while sales prices decreased 10%.  The increase in sales volumes is primarily due to lower beginning inventories at the distributor and dealer level, causing the distributors and dealers to replenish their stocks throughout the fall of 2002.  In addition, increased fall/winter wheat plantings and good weather conditions for pasture applications in the southern U.S. had a positive effect on ammonium nitrate demand.  Prices were negatively affected by increased U.S. production.  According to The Fertilizer Institute, an industry trade group, U.S. ammonium nitrate production increased 13% for the July to September 2002 time period compared to the same prior-year period.

Urea sales volumes decreased 32% and sales prices decreased 14%.  The decrease in sales volumes is primarily related to decreased urea melt sales caused by Melamine Chemical Inc.'s ("MCI") closure in January 2002 of its plant in Donaldsonville, Louisiana.  We sold MCI approximately 49,000 tons of urea melt during the quarter ended September 30, 2001.  This decrease in sales volumes was partially offset by increased sales of prilled urea.  The loss of the urea melt tons, which were at higher net sales prices relative to other urea products at the time, combined with increased industry production levels, resulted in lower sales prices.

Nitrogen solutions sales volumes increased 52%, while sales prices decreased 2%.  Sales volumes increased because customers purchased product early in response to continued low pricing with the anticipation of higher prices in the 2003 spring planting season.  We believe the average sales price declined less for nitrogen solutions than for other nitrogen products because of reduced imports resulting from the positive preliminary determinations in our anti-dumping trade action with a consortium of other producers against Russia, Belarus, and the Ukraine related to the importation of unfairly priced nitrogen solutions.  This trade action is more particularly described in our most recent Annual Report on Form 10-K, which is on file with the Securities and Exchange Commission under the heading "Outlook" in Part II, Item 7.

PHOSPHATES.  DAP sales volumes decreased 11%, while sales prices increased 24%.  Mechanical problems, limited availability of certain raw materials (sulfuric acid and sulfur), and the impact of tropical storms during the quarter resulted in decreased production of approximately 13,000 tons at our Pascagoula facility.  As a result, sales volumes were lower.  Sales prices were higher because international market conditions had improved from the quarter ended September 30, 2001, due to increased shipments to China.  In addition, stronger domestic markets during our first fiscal quarter, compared to the prior-year quarter, positively impacted sales prices.

POTASH.  Potash sales volumes decreased 14% and sales prices decreased 1%.  Sales volumes were lower due to a reduction in export sales volumes due to unfavorable pricing.  In addition, we had lower industrial sales volumes due to reduced contract tonnage and less volume being sold into the oilfield service industry.

COST OF PRODUCTS SOLD
****
OVERVIEW.  Our cost of products sold decreased to $95.9 million for the quarter ended September 30, 2002, from $106.7 million for the quarter ended September 30, 2001.  As a percentage of net sales, cost of products sold decreased to 98% for the quarter ended September 30, 2002, from 99% for the quarter ended September 30, 2001.  This decrease was primarily the result of lower costs per ton for our nitrogen and potash products, partially offset by higher costs per ton for DAP.  The average domestic natural gas price for our domestic operations, net of futures gains and losses, decreased 10% to $2.97 per MMBtu for the quarter ended September 30, 2002.

NITROGEN.  Our nitrogen costs per ton decreased 10% primarily as a result of lower natural gas costs at our domestic production facilities.  The average price of natural gas, net of futures gains and losses, at our domestic nitrogen production facilities decreased approximately 11% from $3.32 to $2.95 per MMBtu.  During the quarter ended September 30, 2002, we also had lower costs because our purchases of ammonia from third parties were at lower prices.  In addition, we recorded a higher-than-normal recovery and sale of precious metals used as catalysts during prior periods at our Yazoo City production facility.  

During the quarter ended September 30, 2002, we recorded a $16,000 loss from our joint venture ammonia plant in Trinidad, Farmland MissChem.  During the quarter ended September 30, 2001, we recorded equity earnings from Farmland MissChem of $3.5 million.  The reduction in earnings was primarily related to a scheduled maintenance turnaround during the quarter ended September 30, 2002.  Earnings or losses from Farmland MissChem are recorded as a component of our cost of products sold.

PHOSPHATES.  Our DAP costs per ton increased 20% for the quarter ended September 30, 2002.  This increase was primarily the result of higher raw material costs for phosphate rock, sulfur and sulfuric acid, partially offset by lower raw material costs for ammonia.  Sulfuric acid and sulfur raw material costs were higher as a result of short supply of such products in the market.

POTASH.  Our potash costs per ton decreased 7% for the quarter ended September 30, 2002.  This decrease was primarily the result of lower electricity costs and lower fixed costs per ton due to higher production volumes achieved by improved ore grades.

SELLING, GENERAL AND ADMINISTRATIVE

Our selling, general and administrative expenses increased to $7.4 million for the quarter ended September 30, 2002, from $7.1 million for the quarter ended September 30, 2001.  This increase resulted primarily from increased costs for insurance and expenses associated with our refinancing efforts.  These higher costs were partially offset by the absence of goodwill amortization.  At June 30, 2002, the Company in accordance with SFAS No. 121 wrote off the remaining balance of goodwill because the related assets were determined to be permanently impaired.  As a percentage of net sales, selling, general and administrative expenses increased to 8% for the quarter ended September 30, 2002, from 7% for the quarter ended September 30, 2001.

On October 10, 2002, our nitrogen facility in Donaldsonville, Louisiana, announced a reduction in its workforce by 32 employees.  We incurred severance costs of approximately $831,000 related to benefits paid which will be reflected in our second quarter of fiscal 2003.

OTHER OPERATING EXPENSES

Our other operating expenses decreased to $5.3 million for the quarter ended September 30, 2002, from $6.6 million for the quarter ended September 30, 2001.  This decrease resulted from reduced idle plant costs at our nitrogen facilities.  Portions of our ammonia and nitric acid production capacities were idled for various periods during the quarter ended September 30, 2002.  During the quarter ended September 30, 2001, portions of our ammonia, nitric acid and urea production capacities were idled.  These capacities were idled primarily as a result of the unfavorable relationship between product prices and the cost of natural gas.

OPERATING LOSS

NITROGEN.  Operating loss for our nitrogen segment was $9.0 million for the quarter ended September 30, 2002, compared to $9.1 million for the quarter ended September 30, 2001.  During the current-year quarter, lower nitrogen sales volumes and prices were offset by the effects of lower natural gas costs.  We also recorded a $16,000 loss from our joint venture ammonia plant in Trinidad, Farmland MissChem.  During the prior-year quarter, we recorded equity income from Farmland MissChem of $3.5 million.

PHOSPHATES.  Operating loss for our phosphate segment was $501,000 for the quarter ended September 30, 2002, compared to a $1.3 million loss for the quarter ended September 30, 2001.  During the current year quarter, DAP sales prices increased 24% and were partially offset by reduced volumes of 11% and higher raw material costs. 

POTASH.  Our potash segment operating loss for the quarter ended September 30, 2002, was $1.1 million, as compared to $2.3 million for the quarter ended September 30, 2001.  Potash sales volumes declined 14% during the quarter ended September 30, 2002, when compared to the quarter ended September 30, 2001.  This decrease was offset by lower energy costs and fixed costs per ton due to improved ore grades that increased production volumes.

INTEREST, NET

Our net interest expense for the quarter ended September 30, 2002, decreased to $6.6 million from $7.7 million.  This decrease was the result of lower average interest rates and lower average debt balances under our revolving credit facility during the quarter ended September 30, 2002.  As discussed below in this Item 2 under the heading "Liquidity and Capital Resources - The Harris Bank Facility," we expect our interest expense to increase for the remainder of fiscal 2003.

OTHER INCOME

Other income decreased to $536,000 from $3.2 million.  During the quarter ended September 30, 2001, other income primarily consisted of gains recognized from the sale of non-core assets.

INCOME TAX EXPENSE (BENEFIT)

For the quarter ended September 30, 2002, our income tax expense was $6.4 million, as compared to an income tax benefit of $9.1 million for the quarter ended September 30, 2001.  This income tax expense is primarily the result of U.S. taxes on cumulative foreign earnings, as more particularly described above under the heading "Critical Accounting Policies - Deferred Taxes," partially offset by tax benefits resulting from our net losses.  In addition to the U.S. tax expense resulting from the debt guarantee, we are providing tax benefits based on an estimated annual effective tax rate of approximately 34.6%.  This rate reflects our anticipation of establishing valuation allowances for all deferred tax assets arising from state net operating loss carryforwards generated during the year.
**LIQUIDITY AND CAPITAL RESOURCES**
At September 30, 2002, we had cash and cash equivalents of $3.8 million, compared to $2.0 million at June 30, 2002, an increase of approximately $1.8 million.

OPERATING ACTIVITIES

Our net cash used in operating activities was $2.1 million for the three-month period ended September 30, 2002, and included a $14.9 million refund of federal taxes pursuant to the Job Creation and Workforce Assistance Act of 2002.  Our net cash provided by operating activities was $6.7 million for the three-month period ended September 30, 2001.

INVESTING ACTIVITIES

Our net cash used in investing activities was $3.6 million for the three-month period ended September 30, 2002, and included $4.1 million in capital expenditures for normal improvements and modifications to our facilities deemed necessary for safe and efficient operations, partially offset by $533,000 for other miscellaneous activities.  For the three-month period ended September 30, 2001 our net cash provided by investing activities was $4.7 million, and included $4.8 million in proceeds from the sale of non-core assets.  These proceeds were partially offset by $2.9 million in capital expenditures for normal improvements and modifications to our facilities that were necessary for safe and efficient operations.

FINANCING ACTIVITIES

Our net cash provided by financing activities was $7.5 million for the three-month period ended September 30, 2002, which reflected the excess of debt borrowings over our payments under our revolving credit facility.  Our net cash used in financing activities was $21.1 million for the three-month period ended September 30, 2001, which reflected net debt payments under our revolving credit facility.
***          The Harris Bank Facility****.**

          On November 15, 2002, we amended and restated our $200.0 million secured revolving credit facility with Harris Trust and Savings Bank and a syndicate of ten commercial banks (the "Existing Harris Facility") to extend the facility's maturity from November 25, 2002, to November 10, 2003, reduce the commitment to $165.0 million, and provide for other amendments that are less favorable than the Existing Harris Facility (the "Amended Harris Facility").  Since the maturity date of the Amended Harris Facility is within twelve months of the date of this report, the borrowings under the facility are reflected as a current liability on our balance sheet.  The provisions of the Amended Harris Facility generally described below are more particularly described in the amended and restated credit agreement (the "Credit Agreement") filed as an exhibit to this Form 10-Q.

***                   Rates and Fees*.**  The Amended Harris Facility consists of "A Loans" and "B Loans" (collectively, the "Loans").  The B Loans constitute a continuation of the $105 million principal amount of B Loans outstanding under the Existing Harris Facility.  Loans which are not B Loans are A Loans.  The Loans and the commitments of the lenders under the Amended Harris Facility are subject to mandatory prepayments and mandatory commitment reductions as described below.  The Loans bear interest at rates equal to the sum of (i) the greater of (a) the Prime Rate or (b) the Federal Funds Rate plus 1/2%, plus (ii) an "Applicable Margin."  The Applicable Margin is 5% on the first $105 million outstanding under the Amended Harris Facility and 1% on all amounts outstanding in excess of $105 million; provided, that once the amount of mandatory prepayments and commitment reductions on the Amended Harris Facility equals or exceeds $52.5 million, the Applicable Margin will reduce to 3%.

                   We incurred approximately $3.5 million in costs and fees to close the Amended Harris Facility.  We are obligated to pay a facility fee equal to 0.5% per annum of the commitment ($825,000) payable quarterly in arrears.

                   Our weighted average interest rate under the Existing Harris Facility was 6.17% at September 30, 2002.  As of such date, we had letters of credit outstanding in the amount of $1.0 million that lowered our borrowing availability and borrowings outstanding in the amount of approximately $117.7 million.  Based on our borrowing base calculation under the Existing Harris Facility as of September 30, 2002, we had approximately $66.0 million of additional borrowing capacity.  As of November 15, 2002, we estimate our weighted average interest rate under the Amended Harris Facility to be 8.4%, our borrowings outstanding to be $133.5 million, and our borrowing availability under the revised borrowing base calculation to be $28.1 million.

***                   Collateral Security and Guarantees.***  The A Loans are secured by a first priority lien on our inventory, accounts receivable, spare parts, and substantially all remaining assets which are not Principal Properties (as defined below in this paragraph) (collectively, the "Non-Principal Properties").  The B Loans are secured by (a) a first priority lien on our four domestic operating facilities and related real estate, the equity of the subsidiaries that own such facilities, and similar after-acquired properties and securities (collectively, the "Principal Properties") to the extent permitted by the Indenture governing our Senior Notes (as defined below under the heading "The Senior Notes") and (b) a second priority lien on the Non-Principal Properties.  The Loans are guaranteed by all of the Company's domestic subsidiaries and a foreign subsidiary, Mississippi Chemical Holdings, Inc., which indirectly owns the Company's equity interest in Farmland MissChem.  For information regarding the tax effect of this foreign subsidiary guarantee, see the discussion in Part I, Item 2, of this Form 10-Q under the headings "Critical Accounting Policies - Deferred Taxes," and "Results of Operations - Three Months Ended September 30, 2002 Compared to the Three Months Ended September 30, 2001 - Income Tax Expense (Benefit)."

***                   Borrowing Base***.  The Amended Harris Facility provides for maximum borrowings up to the lesser of: $165.0 million (the "Loan Limit"), or the "Borrowing Base" that is equal to (a) the sum of (i) 85% of eligible accounts receivable, (ii) 65% of eligible inventory (subject to a $45 million limit), (iii) 50% of eligible spare parts, plus 75% of the appraised orderly liquidation value of Non-Principal Properties not included in items (a)(i)-(iii) above (subject to a combined $15 million limit), and (iv) $105 million (subject to reduction for mandatory prepayments); minus (b) $12.5 million through March 31, 2002, and $15 million thereafter (the "Block Amount").  To borrow the Loan Limit, the Borrowing Base (including the Block Amount) must equal or exceed $165 million.  If the Borrowing Base is less than the Loan Limit, the Loans shall not exceed the Borrowing Base.  The Amended Harris Facility also permits up to $20 million of letters of credit, which lower borrowing availability.

***                   Covenants***.  The Amended Harris Facility (a) requires us to generate certain minimum levels of EBITDA (as defined in the Credit Agreement), (b) limits our capital expenditures, (c) prohibits the repurchase of our outstanding shares and the payment of dividends, (d) obligates us to actively and continuously market our equity interest in Farmland MissChem, (e) provides for certain commitment reductions equal to 50% of our Excess Cash Flow (as defined in the Credit Agreement), (f) provides for mandatory prepayments and commitment reductions from all or part of the net proceeds of certain liquidity events such as asset dispositions, tax refunds, and equity issues, (g) permits the voluntary prepayment of the Loans at any time without penalty, and (h) contains representations, warranties, other affirmative and negative covenants, and events of default that are customary for revolving credit facilities of this type.

***          The Industrial Revenue Bonds***.  In August 1997, we issued $14.5 million in industrial revenue bonds, a portion of which were tax-exempt, to finance the development of our new phosphogypsum disposal facility at our Pascagoula, Mississippi, DAP manufacturing plant.  On April 1, 1998, we issued $14.5 million in tax-exempt industrial revenue bonds, the proceeds of which were used to redeem the initial industrial revenue bonds issued in August 1997.  The bonds issued on April 1, 1998, mature on March 1, 2022, and carry a 5.8% fixed rate.  The bonds may be redeemed at our option at a premium from March 1, 2008, to February 28, 2010, and may be redeemed at face value at any time after February 28, 2010, through the maturity date.  The bonds are the obligation of our subsidiary, Mississippi Phosphates Corporation, but are guaranteed by Mississippi Chemical Corporation.  We were in compliance with the terms and conditions related to the bonds as of September 30, 2002.

***          The Senior Notes.***  On November 25, 1997, we issued $200.0 million of 7.25% Senior Notes (the "Senior Notes") due November 15, 2017, pursuant to a $300.0 million shelf registration statement filed with the Securities and Exchange Commission.  Semiannual interest payments of approximately $7.3 million are due on each May 15 and November 15.  The holders may elect to have the Senior Notes repaid on November 15, 2007.  We were in compliance with the terms and conditions related to the Senior Notes as of September 30, 2002.

***          The Farmland Bankruptcy.***On May 31, 2002, our joint venture partner at Farmland MissChem, Farmland Industries, Inc. ("FII"), filed a voluntary petition for protection under Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court, Western District of Missouri ("Bankruptcy Court").  This filing and FII's default under its offtake agreement with Farmland MissChem are events of default under Farmland MissChem's loan agreement with Eximbank.  Accordingly, Eximbank may demand immediate payment of all or any portion of the principal amount of its loan with Farmland MissChem.  Because of this default at June 30, 2002, the total loan obligation to Eximbank was reclassified as a current liability on Farmland MissChem's balance sheet.  FII is continuing to purchase and pay for ammonia shipped under the offtake agreement after its bankruptcy filing.  FII is approximately $5.0 million in arrears to Farmland MissChem under the offtake agreement.  As of the date of this filing, Eximbank has not demanded immediate payment of the loan.  Farmland MissChem is continuing to repay the loan obligation with Eximbank based on the original repayment schedule.  We believe that FII's equity interest in Farmland MissChem represents a valuable asset to FII and, therefore, we expect FII to cure all defaults under the offtake agreement.  Since the date of its bankruptcy petition, FII has publicly stated its intention to dispose of its equity interest in Farmland MissChem as a part of the sale of all of its nitrogen fertilizer holdings.

***          Liquidity.***  Based on projected natural gas and product market prices as of the date of this filing, and our current natural gas hedge positions, we believe that our existing cash, cash generated from operations, and cash available under the Amended Harris Facility should be sufficient to satisfy our financing requirements for operations and capital projects through maturity of the Amended Harris Facility.  Natural gas prices remain volatile, and if they increase without corresponding increases in the market prices for our products, the increased natural gas costs will have a material adverse impact on our liquidity and results of operations.  We estimate our capital expenditure requirements for fiscal 2003 to be approximately $20-23 million, which includes normal improvements and modifications to our facilities necessary for safe and efficient operations.  We anticipate that we will be able to complete replacement financing prior to maturity of the Amended Harris Facility.  However, no assurance can be given that we will be able to obtain new financing in adequate amounts, and any such financing may contain terms, particularly interest rates and fees, not as favorable as those under the Amended Harris Facility.
**OUTLOOK**
For the remainder of fiscal 2003, there are positive factors in the agricultural outlook.  Nitrogen product inventory at the producer level as of September 2002 is down 23% from levels experienced last year, according to The Fertilizer Institute, an industry trade group.  

Projections for production of corn from this year's crop have dropped to 7-year lows in the U.S. according to the September 2002 USDA Crop Production report.  This low production level is expected to result in some of the lowest ending stocks-to-use ratio in the last 20 years, both domestically and internationally.  These conditions have been reflected in the futures market, where grain prices have strengthened.  Combined with a better economic outlook for the domestic farming community, in part because of the Farm Security and Rural Investment Act of 2002, these factors have resulted in stronger agricultural fundamentals than have existed over the last three fiscal years.  

The favorable preliminary decisions of the International Trade Commission ("ITC") and the U.S. Department of Commerce ("DOC") in our effort to seek relief from unfairly traded nitrogen solutions from Russia, the Ukraine, and Belarus (as described in more detail in our most recent Annual Report on Form 10-K, which is on file with the Securities and Exchange Commission) have already been a very positive step in addressing these unfair imports.  We anticipate final determinations by the ITC and DOC in March and April of 2003, respectively.

Notwithstanding this positive outlook, the volatility in natural gas prices is still prevalent.  As we move into the winter of fiscal 2003, weather, oil prices (particularly as impacted by the possibility of war in the Middle East), and the U.S. economic recovery are among the important influences on natural gas prices.  Despite the fact that gas inventories are high by historical standards, natural gas prices remain at high levels.  To maximize results in the current environment, we continue to determine operating levels for our nitrogen plants based on our commitments to customers and the relationship between nitrogen product prices and natural gas prices.  We believe that world nitrogen demand growth will exceed supply growth over the next several years as a result of projected increases in world demand and fewer new production facilities announced to come online.

The majority of our DAP is sold into export markets by PhosChem.  While DAP fundamentals appeared strong at quarter's end, prices have since softened due to increased production by domestic producers, higher than anticipated Chinese inventories and lower fall applications in the U.S. due to wet weather conditions.  We anticipate China to continue importing contract levels of DAP through calendar 2002; however, the amount imported could be reduced in fiscal 2003 if a recent proposal is enacted that would limit cadmium levels in fertilizer.  This limitation could represent a potential non-tariff trade barrier for U.S. DAP exporters; however, the seriousness of this proposal and its actual impact on us cannot be determined at this time.  In the long-term, the accession of China to the World Trade Organization should be positive for the DAP industry.  Domestic demand for DAP will continue to be supported by the potential for increased acreage planted in the spring due to higher corn prices.  

In the fall of 2002, our Pascagoula, Mississippi, facility experienced significant rainfall levels as a result of two tropical storms.  This will negatively impact our December 31, 2002, operating cost because water treatment costs are expected to increase approximately $800,000.

The success of our potash segment will depend primarily on increases of currently low potash sales prices and the continued improvement of ore grades mined. We are continuing to operate our East Facility at reduced rates due to market conditions.  During the reduced operating mode, maximum production at the East Facility will be approximately 400,000 tons depending on ore grades.  In addition, we estimate our annual production at our North facility to be approximately 500,000 tons.

Other variables can affect our results of operations as stated elsewhere in the discussion under the headings titled "Results of Operations" and "Forward-Looking Statements," as well as under the heading "Certain Business Factors" and elsewhere in our most recent Annual Report on Form 10-K, which is on file with the Securities and Exchange Commission.
**FORWARD-LOOKING STATEMENTS

Except for the historical statements and discussion contained herein, statements set forth in this report constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended.  In some cases, forward-looking statements can be identified by the use of terminology such as "may," "will," "expects," "believes," "plans," "anticipates," "estimates," "potential," or "continue," the negatives of such words, or other comparable terminology.  Since these forward-looking statements rely on a number of assumptions concerning future events, risks and other uncertainties that are beyond our ability to control, readers are cautioned that actual results may differ materially from such forward-looking statements. Future events, risks and uncertainties that could cause a material difference in such results include, but are not limited to, (i) changes in matters which affect the global supply and demand of fertilizer products, (ii) the volatility of the natural gas market, (iii) a variety of conditions in the agricultural industry such as grain prices, planted acreage, projected grain stock, U. S. government policies, weather, and changes in agricultural production methods, (iv) the increased costs and covenant restrictions associated with our revolving credit facility, (v) the availability and cost of capital and our ability to refinance our revolving credit facility, (vi) possible unscheduled plant outages and other operating difficulties, (vii) price competition and capacity expansions and reductions from both domestic and international competitors, (viii) foreign government agricultural policies (in particular, the policies of the governments of India and China regarding fertilizer imports), (ix) the relative unpredictability of international and local economic conditions, (x) the relative value of the U.S. dollar, (xi) regulations regarding the environment and the sale and transportation of fertilizer products, (xii) oil costs and the impact of possible war in the Middle East, (xiii) the continuing efficacy of unfair trade remedies, and the outcome of pending unfair trade remedy (antidumping) cases, and (xiv) other important factors affecting the fertilizer industry and us as detailed in Item 1 under the heading "Certain Business Factors" and elsewhere in our most recent Annual Report on Form 10-K, which is on file with the Securities and Exchange Commission.
**ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
OVERVIEW.  We are exposed to changes in natural gas prices and interest rates.  For more information about how we manage specific risk exposures, see "Critical Accounting Policies - Hedging Activities", Note 12 - Hedging Activities, and Note 5 - Credit Agreements and Long-Term Debt in our Notes to Consolidated Financial Statements appearing in Item 8 of our most recent Annual Report on Form 10-K which is on file with the Securities and Exchange Commission.  

NATURAL GAS.  To manage our natural gas price risks, we enter into derivative transactions as the opportunity arises.  These derivative transactions may consist of futures contracts, options,  swaps, or similar derivative instruments that mature at various dates.  We do not hold or issue derivative instruments for trading purposes.  We maintain formal policies with respect to entering into and monitoring derivative transactions.  Our derivative transactions are intended to hedge our future natural gas costs.  The volume of natural gas hedged varies from time to time based on management's judgment of market conditions, particularly natural gas prices and nitrogen product prices.  

We prepared a sensitivity analysis to estimate our market risk exposure arising from our open natural gas derivative instruments.  At September 30, 2002, the fair value of open positions was calculated by valuing each position using September 30, 2002, quoted market prices on the New York Mercantile Exchange ("NYMEX") or valuations determined by our counterparties.  We define market risk as the potential loss in fair value as a result of a 10% adverse change in market prices of our open natural gas derivative instruments.  We estimate that this adverse change in prices would have reduced the fair value of our open positions by approximately $1.8 million at September 30, 2002.  Changes in the fair value of such derivative instruments have a high correlation to changes in the spot price of natural gas purchased, which prices are affected by a variety of factors including weather conditions, oil prices, industrial production levels, and the state of the U.S. economy.

INTEREST.  At September 30, 2002, our weighted average interest rate was 6.17% under the Existing Harris Facility.  For the quarter ended September 30, 2002, our interest rates were related to the Prime Rate, the London Interbank Offered Rate, or Federal Funds Rate plus a margin.  Under the Amended Harris Facility, our rates are related to the Prime Rate or Federal Funds Rate, plus an increased margin.  For more information on our debt subject to a variable rate of interest, see the heading "Liquidity and Capital Resources - The Harris Bank Facility,"  in Part 1, Item 2 of this report.
**ITEM 4.  CONTROLS AND PROCEDURES
DISCLOSURE CONTROLS AND PROCEDURES.  Within 90 days before filing this report, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures.  Our disclosure controls and procedures are the controls and procedures that we designed to ensure that we record, process, summarize and report in a timely manner the information we must disclose in reports that we file with or submit to the Securities and Exchange Commission.  Charles O. Dunn, our President and Chief Executive Officer, and Timothy A. Dawson, our Senior Vice President and Chief Financial Officer, reviewed and participated in this evaluation.  Based on this evaluation, Messrs. Dunn and Dawson concluded that, as of the date of their evaluation, our disclosure controls were effective.

INTERNAL CONTROLS.  Since the date of the evaluation described above, there have not been any significant changes in our internal accounting controls or in other factors that could significantly affect those controls.
**PART II.  OTHER INFORMATION**
ITEM 6.
EXHIBITS AND REPORTS ON FORM 8-K.
  
(a)   Exhibits.   
        See Index of Exhibits on page 39.     
(b)   No reports on Form 8-K were filed for the quarter for which this report is filed.  
 
**SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
MISSISSIPPI CHEMICAL CORPORATION    
Date:   November 19, 2002                  
By:  /s/ Timothy A. Dawson 
Timothy A. Dawson 
Senior Vice President and Chief Financial 
    Officer 
(Principal Financial Officer and Chief 
   Accounting Officer)
 
**CERTIFICATION
I, Charles O. Dunn, certify that:

1.  I have reviewed this Quarterly Report on Form 10-Q of Mississippi Chemical Corporation;

2.  Based on my knowledge, this Quarterly Report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this Quarterly Report;

3.  Based on my knowledge, the financial statements, and other financial information included in this Quarterly Report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this Quarterly Report;

4.  The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a)  designed such disclosure controls and procedures to ensure that material information relating to theregistrant, including its consolidated subsidiaries, is made known to us byothers within those entities, particularly during the period in which thisQuarterly Report is being prepared;
b)  evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within90 days prior to the filing date of this Quarterly Report (the "EvaluationDate"); and
c)  presented in this Quarterly Report our conclusions about the effectiveness of the disclosure controlsand procedures based on our evaluation as of the Evaluation Date;
5.  The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of the registrant's board of directors:
a)  all significant deficiencies in the design or operation of internal controls which couldadversely affect the registrant's ability to record, process, summarize andreport financial data and have identified for the registrant's auditors anymaterial weaknesses in internal controls; and
b.  any fraud, whether or not material, that involves management orother employees who have a significant role in the registrant's internalcontrols; and
6.  The registrant's other certifying officer and I have indicated in this Quarterly Report whether or notthere were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
Date:  November 19, 2002

                                                                       /s/ Charles O. Dunn 

                                                                       Charles O. Dunn

                                                                       President and Chief Executive Officer
**CERTIFICATION**
I, Timothy A. Dawson, certify that:

1.  I have reviewed this Quarterly Report on Form 10-Q of Mississippi Chemical Corporation;

2.  Based on my knowledge, this Quarterly Report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this Quarterly Report;

3.  Based on my knowledge, the financial statements, and other financial information included in this Quarterly Report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this Quarterly Report;
4.  The registrant's other certifying officer and I are responsible for establishing and maintainingdisclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:
a)  designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this Quarterly Report is being prepared;

b)  evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this Quarterly Report (the "Evaluation Date"); andc)  presented in this Quarterly Report our conclusions about the effectiveness of the disclosure controlsand procedures based on our evaluation as of the Evaluation Date;
5.  The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of the registrant's board of directors:
a)  all significant deficiencies in the design or operation of internal controls which could adversely affectthe registrant's ability to record, process, summarize and report financial dataand have identified for the registrant's auditors any material weaknesses ininternal controls; and
b)  any fraud, whether or not material, that involves management orother employees who have a significant role in the registrant's internalcontrols; and

6.  The registrant's other certifying officer and I have indicated inthis Quarterly Report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date:  November 19, 2002

                                                                           /s/ Timothy A. Dawson
                                                                           Timothy A. Dawson

                                                                           Senior Vice President and Chief Financial Officer
**INDEX OF EXHIBITS*******************