XML 69 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 9 Months Ended
Jan. 05, 2016
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   $ 286 $ (3,790) $ (4,225) $ (7,995)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       2,017 2,717
Impairment of oil and gas properties   239 3,652 4,317 9,442
Net gains on crude oil derivative contracts       0 (87)
Equity in losses (earnings) of consolidated subsidiaries       (9) 1
Other, net       31 (1,812)
Changes in working capital and other tax payments, excluding amounts from dispositions       463 342
Net cash provided by operating activities       2,594 2,608
Cash flow from investing activities:          
Capital expenditures   (494) (1,527) (2,309) (5,055)
Intercompany loans       0 0
Dividends from (investments in) consolidated subsidiaries       0 (2)
Asset sales and other, net       1,415 116
Net cash provided by (used in) investing activities       (894) (4,941)
Cash flow from financing activities:          
Proceeds from debt       3,463 6,552
Repayments of debt       (4,539) (4,693)
Intercompany loans       0 0
Net proceeds from sale of common stock $ 1,970 411   442 999
Cash dividends and distributions paid, and contributions received, net       (92) (636)
Other, net       (22) (15)
Net cash (used in) provided by financing activities       (748) 2,207
Net increase (decrease) in cash and cash equivalents       952 (126)
(Increase) decrease in cash and cash equivalents in assets held for sale       (39) 42
Cash and cash equivalents at beginning of year 195     195 317
Cash and cash equivalents at end of period   1,108 233 1,108 233
FCX Issuer [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   217 (3,830) (4,446) (8,155)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       4 3
Impairment of oil and gas properties       0 0
Net gains on crude oil derivative contracts         0
Equity in losses (earnings) of consolidated subsidiaries       2,450 5,967
Other, net       (116) (1,953)
Changes in working capital and other tax payments, excluding amounts from dispositions       1,844 4,001
Net cash provided by operating activities       (264) (137)
Cash flow from investing activities:          
Capital expenditures       0 (7)
Intercompany loans       (1,021) (1,310)
Dividends from (investments in) consolidated subsidiaries       1,643 693
Asset sales and other, net       0 (21)
Net cash provided by (used in) investing activities       622 (645)
Cash flow from financing activities:          
Proceeds from debt       1,721 3,893
Repayments of debt       (2,498) (3,550)
Intercompany loans       0 0
Net proceeds from sale of common stock       442 999
Cash dividends and distributions paid, and contributions received, net       (5) (547)
Other, net       (18) (13)
Net cash (used in) provided by financing activities       (358) 782
Net increase (decrease) in cash and cash equivalents       0 0
(Increase) decrease 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   (589) (3,240) (5,079) (8,920)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       146 303
Impairment of oil and gas properties   95 1,700 1,531 3,710
Net gains on crude oil derivative contracts         (87)
Equity in losses (earnings) of consolidated subsidiaries       3,202 6,516
Other, net       575 2
Changes in working capital and other tax payments, excluding amounts from dispositions       (669) (1,213)
Net cash provided by operating activities       (294) 311
Cash flow from investing activities:          
Capital expenditures       (497) (959)
Intercompany loans       (518) (955)
Dividends from (investments in) consolidated subsidiaries       (41) (49)
Asset sales and other, net       208 (2)
Net cash provided by (used in) investing activities       (848) (1,965)
Cash flow from financing activities:          
Proceeds from debt       0 0
Repayments of debt       0 0
Intercompany loans       1,223 1,708
Net proceeds from sale of common stock       0 0
Cash dividends and distributions paid, and contributions received, net       (78) (17)
Other, net       (2) (37)
Net cash (used in) provided by financing activities       1,143 1,654
Net increase (decrease) in cash and cash equivalents       1 0
(Increase) decrease 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   1 1 1 1
Non-Guarantor Subsidiaries [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   (233) (3,846) (5,430) (12,364)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       1,882 2,474
Impairment of oil and gas properties   200 2,000 2,765 5,684
Net gains on crude oil derivative contracts         0
Equity in losses (earnings) of consolidated subsidiaries       5,072 8,947
Other, net       (424) 139
Changes in working capital and other tax payments, excluding amounts from dispositions       (714) (2,457)
Net cash provided by operating activities       3,151 2,423
Cash flow from investing activities:          
Capital expenditures       (1,814) (4,079)
Intercompany loans       0 0
Dividends from (investments in) consolidated subsidiaries       124 102
Asset sales and other, net       1,210 118
Net cash provided by (used in) investing activities       (480) (3,859)
Cash flow from financing activities:          
Proceeds from debt       1,742 2,659
Repayments of debt       (2,041) (1,143)
Intercompany loans       316 557
Net proceeds from sale of common stock       374 0
Cash dividends and distributions paid, and contributions received, net       (2,096) (749)
Other, net       (15) (14)
Net cash (used in) provided by financing activities       (1,720) 1,310
Net increase (decrease) in cash and cash equivalents       951 (126)
(Increase) decrease in cash and cash equivalents in assets held for sale       (39) 42
Cash and cash equivalents at beginning of year 195     195 316
Cash and cash equivalents at end of period   1,107 232 1,107 232
Consolidation, Eliminations [Member]          
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest   891 7,126 10,730 21,444
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:          
Depreciation, Depletion and Amortization       (15) (63)
Impairment of oil and gas properties       21 48
Net gains on crude oil derivative contracts         0
Equity in losses (earnings) of consolidated subsidiaries       (10,733) (21,429)
Other, net       (4) 0
Changes in working capital and other tax payments, excluding amounts from dispositions       2 11
Net cash provided by operating activities       1 11
Cash flow from investing activities:          
Capital expenditures       2 (10)
Intercompany loans       1,539 2,265
Dividends from (investments in) consolidated subsidiaries       (1,726) (748)
Asset sales and other, net       (3) 21
Net cash provided by (used in) investing activities       (188) 1,528
Cash flow from financing activities:          
Proceeds from debt       0 0
Repayments of debt       0 0
Intercompany loans       (1,539) (2,265)
Net proceeds from sale of common stock       (374) 0
Cash dividends and distributions paid, and contributions received, net       2,087 677
Other, net       13 49
Net cash (used in) provided by financing activities       187 (1,539)
Net increase (decrease) in cash and cash equivalents       0 0
(Increase) decrease 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