XML 22 R46.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Financial Statements (Unaudited) Condensed Consolidating Statements of Cash Flows (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Cash flow from operating activities:        
Net (loss) income $ (3,790) $ 704 $ (7,995) $ 1,990
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Depreciation, depletion and amortization 888 945 2,717 2,924
Impairment of oil and gas properties 3,652 308 9,442 308
Net (gains) losses on crude oil and natural gas derivative contracts     (87) 56
Net gain (loss) on early extinguishment of debt 0 (58) 0 (63)
Equity in losses (earnings) of consolidated subsidiaries     1 0
Other, net     (1,812) (3)
Changes in working capital and other tax payments     342 (699)
Net cash provided by operating activities     2,608 4,513
Cash flow from investing activities:        
Capital expenditures (1,527) (1,853) (5,055) (5,415)
Acquisitions of Deepwater Gulf of Mexico interests     0 (1,421)
Intercompany loans     0 0
Dividends from (investments in) consolidated subsidiaries     (2) 0
Net proceeds from sale of Eagle Ford shale assets     0 2,971
Other, net     116 221
Net cash used in investing activities     (4,941) (3,644)
Cash flow from financing activities:        
Proceeds from debt     6,552 3,346
Repayments of debt     (4,693) (4,196)
Intercompany loans     0 0
Net proceeds from sale of common Stock     999 0
Cash dividends and distributions paid, and contributions received     (636) (1,344)
Other, net     (15) (2)
Net cash provided by (used in) financing activities     2,207 (2,196)
Net decrease in cash and cash equivalents     (126) (1,327)
Cash and cash equivalents at beginning of year     464 1,985
Cash and cash equivalents at end of period 338 658 338 658
FCX Issuer [Member]        
Cash flow from operating activities:        
Net (loss) income (3,830) 552 (8,155) 1,544
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Depreciation, depletion and amortization     3 3
Impairment of oil and gas properties     0 0
Net (gains) losses on crude oil and natural gas derivative contracts     0 0
Net gain (loss) on early extinguishment of debt   0   1
Equity in losses (earnings) of consolidated subsidiaries     5,967 (1,754)
Other, net     (1,953) 87
Changes in working capital and other tax payments     4,001 (217)
Net cash provided by operating activities     (137) (336)
Cash flow from investing activities:        
Capital expenditures     (7) 0
Acquisitions of Deepwater Gulf of Mexico interests       0
Intercompany loans     (1,310) 1,151
Dividends from (investments in) consolidated subsidiaries     693 (959)
Net proceeds from sale of Eagle Ford shale assets       0
Other, net     (21) 0
Net cash used in investing activities     (645) 192
Cash flow from financing activities:        
Proceeds from debt     3,893 2,806
Repayments of debt     (3,550) (1,686)
Intercompany loans     0 0
Net proceeds from sale of common Stock     999  
Cash dividends and distributions paid, and contributions received     (547) (979)
Other, net     (13) 3
Net cash provided by (used in) financing activities     782 144
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 0 0
FM O&G LLC Guarantor [Member]        
Cash flow from operating activities:        
Net (loss) income (3,240) (249) (8,920) 111
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Depreciation, depletion and amortization     303 673
Impairment of oil and gas properties 1,658 625 3,710 625
Net (gains) losses on crude oil and natural gas derivative contracts     (87) 56
Net gain (loss) on early extinguishment of debt   (58)   (64)
Equity in losses (earnings) of consolidated subsidiaries     6,516 (637)
Other, net     2 (17)
Changes in working capital and other tax payments     (1,213) (1,166)
Net cash provided by operating activities     311 (419)
Cash flow from investing activities:        
Capital expenditures     (959) (1,771)
Acquisitions of Deepwater Gulf of Mexico interests       0
Intercompany loans     (955) 734
Dividends from (investments in) consolidated subsidiaries     (49) (97)
Net proceeds from sale of Eagle Ford shale assets       2,971
Other, net     (2) 32
Net cash used in investing activities     (1,965) 1,869
Cash flow from financing activities:        
Proceeds from debt     0 0
Repayments of debt     0 (1,996)
Intercompany loans     1,708 213
Net proceeds from sale of common Stock     0  
Cash dividends and distributions paid, and contributions received     (17) 336
Other, net     (37) (2)
Net cash provided by (used in) financing activities     1,654 (1,449)
Net decrease in cash and cash equivalents     0 1
Cash and cash equivalents at beginning of year     1 0
Cash and cash equivalents at end of period 1 1 1 1
Non-Guarantor Subsidiaries [Member]        
Cash flow from operating activities:        
Net (loss) income (3,846) 1,070 (12,364) 2,744
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Depreciation, depletion and amortization     2,474 2,269
Impairment of oil and gas properties 1,967   5,684 0
Net (gains) losses on crude oil and natural gas derivative contracts     0 0
Net gain (loss) on early extinguishment of debt   0   0
Equity in losses (earnings) of consolidated subsidiaries     8,947 4
Other, net     139 (73)
Changes in working capital and other tax payments     (2,457) 684
Net cash provided by operating activities     2,423 5,628
Cash flow from investing activities:        
Capital expenditures     (4,079) (3,644)
Acquisitions of Deepwater Gulf of Mexico interests       (1,421)
Intercompany loans     0 0
Dividends from (investments in) consolidated subsidiaries     102 (696)
Net proceeds from sale of Eagle Ford shale assets       0
Other, net     118 189
Net cash used in investing activities     (3,859) (5,572)
Cash flow from financing activities:        
Proceeds from debt     2,659 540
Repayments of debt     (1,143) (514)
Intercompany loans     557 (2,098)
Net proceeds from sale of common Stock     0  
Cash dividends and distributions paid, and contributions received     (749) 691
Other, net     (14) (3)
Net cash provided by (used in) financing activities     1,310 (1,384)
Net decrease in cash and cash equivalents     (126) (1,328)
Cash and cash equivalents at beginning of year     463 1,985
Cash and cash equivalents at end of period 337 657 337 657
Eliminations [Member]        
Cash flow from operating activities:        
Net (loss) income 7,126 (669) 21,444 (2,409)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:        
Depreciation, depletion and amortization     (63) (21)
Impairment of oil and gas properties   (317) 48 (317)
Net (gains) losses on crude oil and natural gas derivative contracts     0 0
Net gain (loss) on early extinguishment of debt   0   0
Equity in losses (earnings) of consolidated subsidiaries     (21,429) 2,387
Other, net     0 0
Changes in working capital and other tax payments     11 0
Net cash provided by operating activities     11 (360)
Cash flow from investing activities:        
Capital expenditures     (10) 0
Acquisitions of Deepwater Gulf of Mexico interests       0
Intercompany loans     2,265 (1,885)
Dividends from (investments in) consolidated subsidiaries     (748) 1,752
Net proceeds from sale of Eagle Ford shale assets       0
Other, net     21 0
Net cash used in investing activities     1,528 (133)
Cash flow from financing activities:        
Proceeds from debt     0 0
Repayments of debt     0 0
Intercompany loans     (2,265) 1,885
Net proceeds from sale of common Stock     0  
Cash dividends and distributions paid, and contributions received     677 (1,392)
Other, net     49 0
Net cash provided by (used in) financing activities     (1,539) 493
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 $ 0 $ 0