XML 28 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Financial Statements (Unaudited) Condensed Consolidating Statements of Cash Flows (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash flow from operating activities:    
Net income $ 626 $ 824
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 966 329
Net losses on crude oil and natural gas derivative contracts 50 0
Equity in (earnings) losses of consolidated subsidiaries 0  
Other, net (28)  
Increase (Decrease) in Operating Capital (413)  
Net cash provided by operating activities 1,201 831
Cash flow from investing activities:    
Capital expenditures (1,612) (805)
Intercompany loans 0  
Investment in consolidated subsidiary 0  
Other, net 7 14
Net cash used in investing activities (1,605) (1,112)
Cash flow from financing activities:    
Proceeds from debt 1,149 6,615
Repayments of debt (987)  
Intercompany loans 0  
Cash dividends and distributions paid (403)  
Other, net 2  
Net cash (used in) provided by financing activities (239) 6,171
Net (decrease) increase in cash and cash equivalents (643) 5,890
Cash and cash equivalents at beginning of year 1,985 3,705
Cash and cash equivalents at end of period 1,342 9,595
FCX Issuer [Member]
   
Cash flow from operating activities:    
Net income 510  
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 1  
Net losses on crude oil and natural gas derivative contracts 0  
Equity in (earnings) losses of consolidated subsidiaries (604)  
Other, net 134  
Increase (Decrease) in Operating Capital (234)  
Net cash provided by operating activities (193)  
Cash flow from investing activities:    
Capital expenditures 0  
Intercompany loans 190  
Investment in consolidated subsidiary 212  
Other, net 0  
Net cash used in investing activities 402  
Cash flow from financing activities:    
Proceeds from debt 895  
Repayments of debt (780)  
Intercompany loans 0  
Cash dividends and distributions paid (326)  
Other, net 2  
Net cash (used in) provided by financing activities (209)  
Net (decrease) increase in cash and cash equivalents 0  
Cash and cash equivalents at beginning of year 0  
Cash and cash equivalents at end of period 0  
FM O&G LLC Guarantor [Member]
   
Cash flow from operating activities:    
Net income 164  
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 285  
Net losses on crude oil and natural gas derivative contracts 50  
Equity in (earnings) losses of consolidated subsidiaries (130)  
Other, net (9)  
Increase (Decrease) in Operating Capital 339  
Net cash provided by operating activities 699  
Cash flow from investing activities:    
Capital expenditures (335)  
Intercompany loans (43)  
Investment in consolidated subsidiary (96)  
Other, net 4  
Net cash used in investing activities (470)  
Cash flow from financing activities:    
Proceeds from debt 0  
Repayments of debt 0  
Intercompany loans (213)  
Cash dividends and distributions paid (14)  
Other, net 0  
Net cash (used in) provided by financing activities (227)  
Net (decrease) increase in cash and cash equivalents 2  
Cash and cash equivalents at beginning of year 0  
Cash and cash equivalents at end of period 2  
Non-Guarantor Subsidiaries [Member]
   
Cash flow from operating activities:    
Net income 870  
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 682  
Net losses on crude oil and natural gas derivative contracts 0  
Equity in (earnings) losses of consolidated subsidiaries (185)  
Other, net (140)  
Increase (Decrease) in Operating Capital (518)  
Net cash provided by operating activities 709  
Cash flow from investing activities:    
Capital expenditures (1,277)  
Intercompany loans 0  
Investment in consolidated subsidiary (430)  
Other, net 3  
Net cash used in investing activities (1,704)  
Cash flow from financing activities:    
Proceeds from debt 254  
Repayments of debt (207)  
Intercompany loans 66  
Cash dividends and distributions paid 237  
Other, net 0  
Net cash (used in) provided by financing activities 350  
Net (decrease) increase in cash and cash equivalents (645)  
Cash and cash equivalents at beginning of year 1,985  
Cash and cash equivalents at end of period 1,340  
Eliminations [Member]
   
Cash flow from operating activities:    
Net income (918)  
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization (2)  
Net losses on crude oil and natural gas derivative contracts 0  
Equity in (earnings) losses of consolidated subsidiaries 919  
Other, net (13)  
Increase (Decrease) in Operating Capital 0  
Net cash provided by operating activities (14)  
Cash flow from investing activities:    
Capital expenditures 0  
Intercompany loans (147)  
Investment in consolidated subsidiary 314  
Other, net 0  
Net cash used in investing activities 167  
Cash flow from financing activities:    
Proceeds from debt 0  
Repayments of debt 0  
Intercompany loans 147  
Cash dividends and distributions paid (300)  
Other, net 0  
Net cash (used in) provided by financing activities (153)  
Net (decrease) increase in cash and cash equivalents 0  
Cash and cash equivalents at beginning of year 0  
Cash and cash equivalents at end of period $ 0