XML 66 R48.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Statements (Unaudited) Condensed Consolidating Statements of Cash Flows (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jan. 05, 2016
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   $ (410) $ (1,799) $ (4,511) $ (4,205)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       1,374 1,829
Impairment of oil and gas properties   291 2,686 4,078 5,790
Net gains on crude oil derivative contracts       0 (58)
Equity in losses (earnings) of consolidated subsidiaries       (8) (1)
Other, net       215 (1,379)
Changes in working capital and other tax payments, excluding amounts from dispositions       466 (190)
Net cash provided by operating activities       1,614 1,786
Cash flow from investing activities:          
Capital expenditures   (833) (1,661) (1,815) (3,528)
Intercompany loans       0 0
Dividends from (investments in) consolidated subsidiaries       0 0
Asset sales and other, net       1,280 136
Net cash provided by (used in) investing activities       (535) (3,392)
Cash flow from financing activities:          
Proceeds from debt       2,811 4,422
Repayments of debt       (3,649) (2,360)
Intercompany loans       0 0
Net proceeds from sale of common stock $ 1,970     32 0
Cash dividends and distributions paid, and contributions received, net       (44) (440)
Other, net       (23) (14)
Net cash (used in) provided by financing activities       (873) 1,608
Net increase in cash and cash equivalents       206 2
Increase in cash and cash equivalents in assets held for sale       (49) (1)
Cash and cash equivalents at beginning of year 195     195 317
Cash and cash equivalents at end of period   352 318 352 318
FCX Issuer [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (481) (1,851) (4,664) (4,325)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       3 2
Impairment of oil and gas properties       0 0
Net gains on crude oil derivative contracts         0
Equity in losses (earnings) of consolidated subsidiaries       2,375 3,524
Other, net       104 (1,431)
Changes in working capital and other tax payments, excluding amounts from dispositions       2,009 2,222
Net cash provided by operating activities       (173) (8)
Cash flow from investing activities:          
Capital expenditures       0 0
Intercompany loans       (994) (1,073)
Dividends from (investments in) consolidated subsidiaries       1,935 438
Asset sales and other, net       0 (10)
Net cash provided by (used in) investing activities       941 (645)
Cash flow from financing activities:          
Proceeds from debt       1,505 2,735
Repayments of debt       (2,282) (1,690)
Intercompany loans       0 0
Net proceeds from sale of common stock       32  
Cash dividends and distributions paid, and contributions received, net       (5) (380)
Other, net       (18) (12)
Net cash (used in) provided by financing activities       (768) 653
Net increase in cash and cash equivalents       0 0
Increase in cash and cash equivalents in assets held for sale       0 0
Cash and cash equivalents at beginning of year 0     0 0
Cash and cash equivalents at end of period   0 0 0 0
FM O&G LLC Guarantor [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (847) (2,596) (4,490) (5,680)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       92 223
Impairment of oil and gas properties   200 1,000 1,436 2,052
Net gains on crude oil derivative contracts         (58)
Equity in losses (earnings) of consolidated subsidiaries       2,985 4,279
Other, net       600 9
Changes in working capital and other tax payments, excluding amounts from dispositions       (713) (550)
Net cash provided by operating activities       (90) 275
Cash flow from investing activities:          
Capital expenditures       (433) (734)
Intercompany loans       (493) (794)
Dividends from (investments in) consolidated subsidiaries       (41) (31)
Asset sales and other, net       91 (1)
Net cash provided by (used in) investing activities       (876) (1,560)
Cash flow from financing activities:          
Proceeds from debt       0 0
Repayments of debt       0 0
Intercompany loans       1,018 1,321
Net proceeds from sale of common stock       0  
Cash dividends and distributions paid, and contributions received, net       0 0
Other, net       (52) (37)
Net cash (used in) provided by financing activities       966 1,284
Net increase in cash and cash equivalents       0 (1)
Increase in cash and cash equivalents in assets held for sale       0 0
Cash and cash equivalents at beginning of year 0     0 1
Cash and cash equivalents at end of period   0 0 0 0
Non-Guarantor Subsidiaries [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (300) (3,819) (5,198) (8,518)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       1,293 1,638
Impairment of oil and gas properties   100 1,700 2,622 3,717
Net gains on crude oil derivative contracts         0
Equity in losses (earnings) of consolidated subsidiaries       4,483 6,502
Other, net       (489) 43
Changes in working capital and other tax payments, excluding amounts from dispositions       (836) (1,870)
Net cash provided by operating activities       1,875 1,512
Cash flow from investing activities:          
Capital expenditures       (1,380) (2,787)
Intercompany loans       0 0
Dividends from (investments in) consolidated subsidiaries       78 74
Asset sales and other, net       1,189 137
Net cash provided by (used in) investing activities       (113) (2,576)
Cash flow from financing activities:          
Proceeds from debt       1,306 1,687
Repayments of debt       (1,367) (670)
Intercompany loans       469 546
Net proceeds from sale of common stock       42  
Cash dividends and distributions paid, and contributions received, net       (1,989) (481)
Other, net       (17) (15)
Net cash (used in) provided by financing activities       (1,556) 1,067
Net increase in cash and cash equivalents       206 3
Increase in cash and cash equivalents in assets held for sale       (49) (1)
Cash and cash equivalents at beginning of year 195     195 316
Cash and cash equivalents at end of period   352 318 352 318
Consolidation, Eliminations [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   1,218 6,467 9,841 14,318
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       (14) (34)
Impairment of oil and gas properties       20 21
Net gains on crude oil derivative contracts         0
Equity in losses (earnings) of consolidated subsidiaries       (9,851) (14,306)
Other, net       0 0
Changes in working capital and other tax payments, excluding amounts from dispositions       6 8
Net cash provided by operating activities       2 7
Cash flow from investing activities:          
Capital expenditures       (2) (7)
Intercompany loans       1,487 1,867
Dividends from (investments in) consolidated subsidiaries       (1,972) (481)
Asset sales and other, net       0 10
Net cash provided by (used in) investing activities       (487) 1,389
Cash flow from financing activities:          
Proceeds from debt       0 0
Repayments of debt       0 0
Intercompany loans       (1,487) (1,867)
Net proceeds from sale of common stock       (42)  
Cash dividends and distributions paid, and contributions received, net       1,950 421
Other, net       64 50
Net cash (used in) provided by financing activities       485 (1,396)
Net increase in cash and cash equivalents       0 0
Increase in cash and cash equivalents in assets held for sale       0 0
Cash and cash equivalents at beginning of year $ 0     0 0
Cash and cash equivalents at end of period   $ 0 $ 0 $ 0 $ 0