XML 22 R48.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
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash flow from operating activities:    
Net income $ 1,286 $ 1,434
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 1,979 859
Net losses on crude oil and natural gas derivative contracts 120 35
Gains (Losses) on Extinguishment of Debt (5) 45
Gain on investment in McMoRan Exploration Co. (MMR) 0 (128)
Equity in (earnings) losses of consolidated subsidiaries (2) (4)
Other, net (14) (181)
Increase (Decrease) in Operating Capital (777) (195)
Net cash provided by operating activities 2,587 1,865
Cash flow from investing activities:    
Capital expenditures (3,562) (1,978)
Acquisitions (925) (5,414)
Intercompany loans 0  
Investment in consolidated subsidiary 0 0
Net proceeds from sale of Eagle Ford shale assets 3,009 0
Other, net (363) (264)
Net cash used in investing activities (1,841) (7,656)
Cash flow from financing activities:    
Proceeds from debt 1,248 11,021
Repayments of debt (1,611) (4,541)
Intercompany loans 0 0
Cash dividends and distributions paid (903) (685)
Other, net (7) (415)
Net cash (used in) provided by financing activities (1,273) 5,380
Net decrease in cash and cash equivalents (527) (411)
Cash and cash equivalents at beginning of year 1,985 3,705
Cash and cash equivalents at end of period 1,458 3,294
FCX Issuer [Member]
   
Cash flow from operating activities:    
Net income 992 1,130
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 2 2
Net losses on crude oil and natural gas derivative contracts 0 0
Gains (Losses) on Extinguishment of Debt 1 45
Gain on investment in McMoRan Exploration Co. (MMR)   (128)
Equity in (earnings) losses of consolidated subsidiaries (1,152) (1,229)
Other, net 121 27
Increase (Decrease) in Operating Capital (164) 142
Net cash provided by operating activities (200) (11)
Cash flow from investing activities:    
Capital expenditures 0 0
Acquisitions 0 (5,437)
Intercompany loans 1,318  
Investment in consolidated subsidiary (364) 104
Net proceeds from sale of Eagle Ford shale assets 0  
Other, net 0 (5)
Net cash used in investing activities 954 (5,338)
Cash flow from financing activities:    
Proceeds from debt 890 10,885
Repayments of debt (990) (4,050)
Intercompany loans 0 (476)
Cash dividends and distributions paid (653) (595)
Other, net (1) (415)
Net cash (used in) provided by financing activities (754) 5,349
Net decrease in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of year 0 0
Cash and cash equivalents at end of period 0 0
FM O&G LLC Guarantor [Member]
   
Cash flow from operating activities:    
Net income 360 30
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 545 79
Net losses on crude oil and natural gas derivative contracts 120 35
Gains (Losses) on Extinguishment of Debt (6) 0
Gain on investment in McMoRan Exploration Co. (MMR)   0
Equity in (earnings) losses of consolidated subsidiaries (256) (20)
Other, net (12) (6)
Increase (Decrease) in Operating Capital (2,165) 31
Net cash provided by operating activities (1,414) 149
Cash flow from investing activities:    
Capital expenditures (897) (151)
Acquisitions 0 0
Intercompany loans 1,629  
Investment in consolidated subsidiary (96) 0
Net proceeds from sale of Eagle Ford shale assets 3,009  
Other, net (381) 0
Net cash used in investing activities 3,264 (151)
Cash flow from financing activities:    
Proceeds from debt 0 0
Repayments of debt (224) (415)
Intercompany loans (170) 476
Cash dividends and distributions paid (1,453) 0
Other, net (2) 0
Net cash (used in) provided by financing activities (1,849) 61
Net decrease in cash and cash equivalents 1 59
Cash and cash equivalents at beginning of year 0 0
Cash and cash equivalents at end of period 1 59
Non-Guarantor Subsidiaries [Member]
   
Cash flow from operating activities:    
Net income 1,674 1,473
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization 1,440 772
Net losses on crude oil and natural gas derivative contracts 0 0
Gains (Losses) on Extinguishment of Debt 0 0
Gain on investment in McMoRan Exploration Co. (MMR)   0
Equity in (earnings) losses of consolidated subsidiaries 39 52
Other, net (123) (202)
Increase (Decrease) in Operating Capital 1,552 (368)
Net cash provided by operating activities 4,582 1,727
Cash flow from investing activities:    
Capital expenditures (2,665) (1,827)
Acquisitions (925) (321)
Intercompany loans 0  
Investment in consolidated subsidiary 1,079 0
Net proceeds from sale of Eagle Ford shale assets 0  
Other, net 18 (259)
Net cash used in investing activities (2,493) (2,407)
Cash flow from financing activities:    
Proceeds from debt 358 136
Repayments of debt (397) (76)
Intercompany loans (2,777) 344
Cash dividends and distributions paid 203 (194)
Other, net (4) 0
Net cash (used in) provided by financing activities (2,617) 210
Net decrease in cash and cash equivalents (528) (470)
Cash and cash equivalents at beginning of year 1,985 3,705
Cash and cash equivalents at end of period 1,457 3,235
Eliminations [Member]
   
Cash flow from operating activities:    
Net income (1,740) (1,199)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:    
Depreciation, depletion and amortization (8) 6
Net losses on crude oil and natural gas derivative contracts 0 0
Gains (Losses) on Extinguishment of Debt 0 0
Gain on investment in McMoRan Exploration Co. (MMR)   0
Equity in (earnings) losses of consolidated subsidiaries 1,367 1,193
Other, net 0 0
Increase (Decrease) in Operating Capital 0 0
Net cash provided by operating activities (381) 0
Cash flow from investing activities:    
Capital expenditures 0 0
Acquisitions 0 344
Intercompany loans (2,947)  
Investment in consolidated subsidiary (619) (104)
Net proceeds from sale of Eagle Ford shale assets 0  
Other, net 0 0
Net cash used in investing activities (3,566) 240
Cash flow from financing activities:    
Proceeds from debt 0 0
Repayments of debt 0 0
Intercompany loans 2,947 (344)
Cash dividends and distributions paid 1,000 104
Other, net 0 0
Net cash (used in) provided by financing activities 3,947 (240)
Net decrease in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of year 0 0
Cash and cash equivalents at end of period $ 0 $ 0