XML 116 R101.htm IDEA: XBRL DOCUMENT v3.5.0.2
GUARANTOR FINANCIAL STATEMENTS (Condensed Consolidated Cash Flow Statement) (Details) - USD ($)
$ in Millions
3 Months Ended 7 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flow from operating activities:                        
Net (loss) income $ (4,094) $ (3,790) $ (1,799) $ (2,406) $ (2,735) $ 704 $ 660 $ 626   $ (12,089) $ (745) $ 3,441
Depreciation, Depletion and Amortization                   3,497 3,863 2,797
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                        
Impairment of oil and gas properties 3,700 3,700 2,700 3,100 3,400 $ 308     $ 0 13,144 3,737 0
Impairment of Oil and Gas Properties and Goodwill                   13,144 5,454 0
Copper and molybdenum inventory adjustments 184 $ 91 $ 59 4           338 6 3
Other asset impairments, inventory write-downs, restructuring and other                   256    
Net (gains) losses on crude oil and natural gas derivative contracts                   (87) (504) 334
Gains (Losses) on Extinguishment of Debt                   0 73 (35)
Gain on investment in MMR                   0 0 (128)
Equity in (earnings) losses of consolidated subsidiaries                   3 (3) 0
Other, net                   (2,215) (1,802) 72
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions                   (373) 632 (377)
Net cash provided by operating activities                   3,220 5,631 6,139
Cash flow from investing activities:                        
Capital expenditures                   (6,353) (7,215) (5,286)
Acquisitions, net of cash acquired                     (1,426) (5,441)
Intercompany loans                   0 0 0
Dividends from (investments in) consolidated subsidiaries                   (2) 0 0
Net proceeds from sale of Candelaria and Ojos del Salado                   0 1,709 0
Net proceeds from sale of Eagle Ford shale assets                   0 2,910 0
Other, net                   109 221 (181)
Net cash used in investing activities                   (6,246) (3,801) (10,908)
Cash flow from financing activities:                        
Proceeds from debt                   8,272 8,710 11,501
Repayments of debt and redemption of MMR preferred stock                   (6,677) (10,306) (5,704)
Intercompany loans                   0 0 0
Net proceeds from sale of common stock                   1,936 0 0
Cash dividends and distributions paid, and contributions received                   (725) (1,729) (2,537)
Other, net                   20 26 211
Net cash provided by (used in) financing activities                   2,786 (3,351) 3,049
Net decrease in cash and cash equivalents                   (240) (1,521) (1,720)
Decrease (increase) in cash and cash equivalents in assets held for sale                   118 (70) 59
Cash and cash equivalents at beginning of year       317       1,908   317 1,908 3,569
Cash and cash equivalents at end of year 195       317       1,908 195 317 1,908
FCX Issuer [Member]                        
Cash flow from operating activities:                        
Net (loss) income                   (12,236) (1,308) 2,658
Depreciation, Depletion and Amortization                   5 4 4
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                        
Impairment of oil and gas properties                   0    
Impairment of Oil and Gas Properties and Goodwill                     0  
Copper and molybdenum inventory adjustments                   0    
Other asset impairments, inventory write-downs, restructuring and other                   0    
Net (gains) losses on crude oil and natural gas derivative contracts                   0 0 0
Gains (Losses) on Extinguishment of Debt                     (5) (45)
Gain on investment in MMR                       (128)
Equity in (earnings) losses of consolidated subsidiaries                   8,685 1,007 (2,886)
Other, net                   (2,127) (882) 8
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions                   (5,506) (723) 272
Net cash provided by operating activities                   (167) (456) (72)
Cash flow from investing activities:                        
Capital expenditures                   (7) 0 0
Acquisitions, net of cash acquired                     0 (5,437)
Intercompany loans                   (1,812) (1,328) 834
Dividends from (investments in) consolidated subsidiaries                   852 1,221 629
Net proceeds from sale of Candelaria and Ojos del Salado                     0  
Net proceeds from sale of Eagle Ford shale assets                     0  
Other, net                   (21) 0 15
Net cash used in investing activities                   (988) (107) (3,959)
Cash flow from financing activities:                        
Proceeds from debt                   4,503 7,464 11,260
Repayments of debt and redemption of MMR preferred stock                   (4,660) (5,575) (4,737)
Intercompany loans                   0 0 0
Net proceeds from sale of common stock                   1,936    
Cash dividends and distributions paid, and contributions received                   (605) (1,305) (2,281)
Other, net                   19 21 211
Net cash provided by (used in) financing activities                   1,155 563 4,031
Net decrease in cash and cash equivalents                   0 0 0
Decrease (increase) in cash and cash equivalents in assets held for sale                   0 0 0
Cash and cash equivalents at beginning of year       0       0   0 0 0
Cash and cash equivalents at end of year 0       0       0 0 0 0
FM O&G LLC Guarantor [Member]                        
Cash flow from operating activities:                        
Net (loss) income                   (12,802) (4,348) 281
Depreciation, Depletion and Amortization                   370 806 616
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                        
Impairment of oil and gas properties                   4,220    
Impairment of Oil and Gas Properties and Goodwill                     1,922  
Copper and molybdenum inventory adjustments                   0    
Other asset impairments, inventory write-downs, restructuring and other                   11    
Net (gains) losses on crude oil and natural gas derivative contracts                   (87) (504) 334
Gains (Losses) on Extinguishment of Debt                     78 0
Gain on investment in MMR                       0
Equity in (earnings) losses of consolidated subsidiaries                   9,976 3,429 (281)
Other, net                   2 (113) (14)
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions                   1,428 1,750 735
Net cash provided by operating activities                   262 (558) 1,671
Cash flow from investing activities:                        
Capital expenditures                   (847) (2,143) (894)
Acquisitions, net of cash acquired                     0 0
Intercompany loans                   (1,310) 704 0
Dividends from (investments in) consolidated subsidiaries                   (71) (130) 0
Net proceeds from sale of Candelaria and Ojos del Salado                     0  
Net proceeds from sale of Eagle Ford shale assets                     2,910  
Other, net                   (2) 41 30
Net cash used in investing activities                   (2,230) 1,382 (864)
Cash flow from financing activities:                        
Proceeds from debt                   0 0 0
Repayments of debt and redemption of MMR preferred stock                   0 (3,994) (416)
Intercompany loans                   2,038 810 (391)
Net proceeds from sale of common stock                   0    
Cash dividends and distributions paid, and contributions received                   0 2,364 0
Other, net                   71 3 0
Net cash provided by (used in) financing activities                   1,967 (823) (807)
Net decrease in cash and cash equivalents                   (1) 1 0
Decrease (increase) in cash and cash equivalents in assets held for sale                   0 0 0
Cash and cash equivalents at beginning of year       1       0   1 0 0
Cash and cash equivalents at end of year 0       1       0 0 1 0
Non-Guarantor Subsidiaries [Member]                        
Cash flow from operating activities:                        
Net (loss) income                   (18,562) (4,147) 3,934
Depreciation, Depletion and Amortization                   3,195 3,077 2,177
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                        
Impairment of oil and gas properties                   8,862    
Impairment of Oil and Gas Properties and Goodwill                     3,486  
Copper and molybdenum inventory adjustments                   338    
Other asset impairments, inventory write-downs, restructuring and other                   245    
Net (gains) losses on crude oil and natural gas derivative contracts                   0 0 0
Gains (Losses) on Extinguishment of Debt                     0 10
Gain on investment in MMR                       0
Equity in (earnings) losses of consolidated subsidiaries                   12,838 4,633 (265)
Other, net                   (90) (807) 78
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions                   3,714 (395) (1,384)
Net cash provided by operating activities                   3,112 6,637 4,540
Cash flow from investing activities:                        
Capital expenditures                   (5,486) (5,072) (4,392)
Acquisitions, net of cash acquired                     (1,426) (4)
Intercompany loans                   0 0 (162)
Dividends from (investments in) consolidated subsidiaries                   130 (2,408) 0
Net proceeds from sale of Candelaria and Ojos del Salado                     1,709  
Net proceeds from sale of Eagle Ford shale assets                     0  
Other, net                   111 180 (226)
Net cash used in investing activities                   (5,245) (7,017) (4,784)
Cash flow from financing activities:                        
Proceeds from debt                   3,769 1,246 241
Repayments of debt and redemption of MMR preferred stock                   (2,017) (737) (551)
Intercompany loans                   1,084 (186) (281)
Net proceeds from sale of common stock                   0    
Cash dividends and distributions paid, and contributions received                   (924) (1,463) (885)
Other, net                   18 2 0
Net cash provided by (used in) financing activities                   1,894 (1,142) (1,476)
Net decrease in cash and cash equivalents                   (239) (1,522) (1,720)
Decrease (increase) in cash and cash equivalents in assets held for sale                   118 (70) 59
Cash and cash equivalents at beginning of year       316       1,908   316 1,908 3,569
Cash and cash equivalents at end of year 195       316       1,908 195 316 1,908
Consolidation, Eliminations [Member]                        
Cash flow from operating activities:                        
Net (loss) income                   31,511 9,058 (3,432)
Depreciation, Depletion and Amortization                   (73) (24) 0
Adjustments to reconcile net (loss) income to net cash provided by operating activities:                        
Impairment of oil and gas properties                   62    
Impairment of Oil and Gas Properties and Goodwill                     46  
Copper and molybdenum inventory adjustments                   0    
Other asset impairments, inventory write-downs, restructuring and other                   0    
Net (gains) losses on crude oil and natural gas derivative contracts                   0 0 0
Gains (Losses) on Extinguishment of Debt                     0 0
Gain on investment in MMR                       0
Equity in (earnings) losses of consolidated subsidiaries                   (31,496) (9,072) 3,432
Other, net                   0 0 0
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions                   (9) 0 0
Net cash provided by operating activities                   13 8 0
Cash flow from investing activities:                        
Capital expenditures                   (13) 0 0
Acquisitions, net of cash acquired                     0 0
Intercompany loans                   3,122 624 (672)
Dividends from (investments in) consolidated subsidiaries                   (913) 1,317 (629)
Net proceeds from sale of Candelaria and Ojos del Salado                     0  
Net proceeds from sale of Eagle Ford shale assets                     0  
Other, net                   21 0 0
Net cash used in investing activities                   2,217 1,941 (1,301)
Cash flow from financing activities:                        
Proceeds from debt                   0 0 0
Repayments of debt and redemption of MMR preferred stock                   0 0 0
Intercompany loans                   (3,122) (624) 672
Net proceeds from sale of common stock                   0    
Cash dividends and distributions paid, and contributions received                   804 (1,325) 629
Other, net                   (88) 0 0
Net cash provided by (used in) financing activities                   (2,230) (1,949) 1,301
Net decrease in cash and cash equivalents                   0 0 0
Decrease (increase) in cash and cash equivalents in assets held for sale                   0 0 0
Cash and cash equivalents at beginning of year       $ 0       $ 0   0 0 0
Cash and cash equivalents at end of year $ 0       $ 0       $ 0 $ 0 $ 0 $ 0