XML 199 R117.htm IDEA: XBRL DOCUMENT v3.6.0.2
GUARANTOR FINANCIAL STATEMENTS (Condensed Consolidated Cash Flow Statement) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Jun. 30, 2014
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flow from operating activities:                          
Net loss $ 200 $ 286 $ (410) $ (4,101) $ (4,094) $ (3,790) $ (1,799) $ (2,406)     $ (4,025) $ (12,089) $ (745)
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation, depletion and amortization                     2,610 3,497 3,863
Impairment of Oil and Gas Properties   239 291 3,800 3,700 3,700 2,700 3,100     4,317 13,144 3,737
Non-cash oil and gas drillship settlements                     689 0 0
Net gain on sales of assets                     (649) (39) (717)
Metals inventory adjustments 9 $ 20 $ 2 5 184 $ 91 $ 59 4     36 338 6
Equity in affiliated companies’ net earnings (losses)                     11 (3) 3
Other asset impairments, oil and gas inventory adjustments, and restructuring                     134 256 18
Impairment of Oil and Gas Properties and Goodwill                     4,317 13,144 5,454
Gain (Loss) on Derivative Instruments, Net, Pretax                     (35) 87 504
Other, net                     741 (2,215) (1,802)
Changes in working capital and other tax payments, excluding amounts from dispositions                     57 373 (632)
Net cash (used in) provided by operating activities                     3,729 3,220 5,631
Cash flow from investing activities:                          
Capital expenditures                     (2,813) (6,353) (7,215)
Acquisitions of Deepwater Gulf of Mexico interests                     0 0 (1,426)
Intercompany loans                     0 0 0
Dividends from (investments in) consolidated subsidiaries                     0 (2) 0
Proceeds From Divestiture Of Business And Interests In Affiliates And Proceeds From Sale Of Other Assets                     6,355    
Other, net                     8 109 221
Net cash provided by (used in) investing activities                     3,550 (6,246) (3,801)
Cash flow from financing activities:                          
Proceeds from debt                     3,681 8,272 8,710
Repayments of debt                     (7,625) (6,677) (10,306)
Intercompany loans                     0 0 0
Net proceeds from sale of common stock                     1,515 1,936 0
Cash dividends and distributions paid, including redemption                     (699) (725) (1,729)
Other, net                     (38) (20) (26)
Net cash (used in) provided by financing activities                     (3,166) 2,786 (3,351)
Net decrease in cash and cash equivalents                     4,113 (240) (1,521)
(Increase) decrease in cash and cash equivalents in assets held for sale                     (45) 119 (45)
Cash and cash equivalents at beginning of year       177       298   $ 1,864 177 298 1,864
Cash and cash equivalents at end of year 4,245       177       $ 298   4,245 177 298
Candelaria and Ojos del Salado mines                          
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Net gain on sales of assets                 (671)        
Cash flow from investing activities:                          
Proceeds from sales                     0 0 1,709
Eagle Ford shale assets                          
Cash flow from investing activities:                          
Proceeds from sales                   3,100 0 0 2,910
Reportable Legal Entities | FCX Issuer                          
Cash flow from operating activities:                          
Net loss                     (4,154) (12,236) (1,308)
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation, depletion and amortization                     5 5 4
Impairment of Oil and Gas Properties                     0 0  
Non-cash oil and gas drillship settlements                     0    
Net gain on sales of assets                     0    
Metals inventory adjustments                       0  
Equity in affiliated companies’ net earnings (losses)                     (1,609) (8,685) (1,007)
Other asset impairments, oil and gas inventory adjustments, and restructuring                       0  
Impairment of Oil and Gas Properties and Goodwill                         0
Gain (Loss) on Derivative Instruments, Net, Pretax                       0 0
Other, net                     (95) (2,127) (882)
Changes in working capital and other tax payments, excluding amounts from dispositions                     2,498 5,506 723
Net cash (used in) provided by operating activities                     (137) (167) (456)
Cash flow from investing activities:                          
Capital expenditures                     0 (7) 0
Acquisitions of Deepwater Gulf of Mexico interests                         0
Intercompany loans                     481 (1,812) (1,328)
Dividends from (investments in) consolidated subsidiaries                     1,469 852 1,221
Proceeds From Divestiture Of Business And Interests In Affiliates And Proceeds From Sale Of Other Assets                     2    
Other, net                     0 (21) 0
Net cash provided by (used in) investing activities                     1,952 (988) (107)
Cash flow from financing activities:                          
Proceeds from debt                     1,721 4,503 7,464
Repayments of debt                     (5,011) (4,660) (5,575)
Intercompany loans                     0 0 0
Net proceeds from sale of common stock                     1,515 1,936  
Cash dividends and distributions paid, including redemption                     (6) (605) (1,305)
Other, net                     (34) (19) (21)
Net cash (used in) provided by financing activities                     (1,815) 1,155 563
Net decrease in cash and cash equivalents                     0 0 0
(Increase) decrease 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 0
Cash and cash equivalents at end of year 0       0       0   0 0 0
Reportable Legal Entities | FCX Issuer | Candelaria and Ojos del Salado mines                          
Cash flow from investing activities:                          
Proceeds from sales                         0
Reportable Legal Entities | FCX Issuer | Eagle Ford shale assets                          
Cash flow from investing activities:                          
Proceeds from sales                         0
Reportable Legal Entities | FM O&G LLC Guarantor                          
Cash flow from operating activities:                          
Net loss                     (4,799) (12,802) (4,348)
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation, depletion and amortization                     192 370 806
Impairment of Oil and Gas Properties                     1,531 4,220  
Non-cash oil and gas drillship settlements                     689    
Net gain on sales of assets                     (86)    
Metals inventory adjustments                       0  
Equity in affiliated companies’ net earnings (losses)                     (3,101) (9,976) (3,429)
Other asset impairments, oil and gas inventory adjustments, and restructuring                       11  
Impairment of Oil and Gas Properties and Goodwill                         1,922
Gain (Loss) on Derivative Instruments, Net, Pretax                       87 504
Other, net                     30 2 (113)
Changes in working capital and other tax payments, excluding amounts from dispositions                     (929) (1,428) (1,750)
Net cash (used in) provided by operating activities                     (271) 262 (558)
Cash flow from investing activities:                          
Capital expenditures                     (567) (847) (2,143)
Acquisitions of Deepwater Gulf of Mexico interests                         0
Intercompany loans                     (346) (1,310) 704
Dividends from (investments in) consolidated subsidiaries                     (45) (71) (130)
Proceeds From Divestiture Of Business And Interests In Affiliates And Proceeds From Sale Of Other Assets                     1,670    
Other, net                     3 (2) 41
Net cash provided by (used in) investing activities                     715 (2,230) 1,382
Cash flow from financing activities:                          
Proceeds from debt                     0 0 0
Repayments of debt                     0 0 (3,994)
Intercompany loans                     (332) 2,038 810
Net proceeds from sale of common stock                     0 0  
Cash dividends and distributions paid, including redemption                     (107) 0 2,364
Other, net                     (3) (71) (3)
Net cash (used in) provided by financing activities                     (442) 1,967 (823)
Net decrease in cash and cash equivalents                     2 (1) 1
(Increase) decrease in cash and cash equivalents in assets held for sale                     0 0 0
Cash and cash equivalents at beginning of year       0       1   0 0 1 0
Cash and cash equivalents at end of year 2       0       1   2 0 1
Reportable Legal Entities | FM O&G LLC Guarantor | Candelaria and Ojos del Salado mines                          
Cash flow from investing activities:                          
Proceeds from sales                         0
Reportable Legal Entities | FM O&G LLC Guarantor | Eagle Ford shale assets                          
Cash flow from investing activities:                          
Proceeds from sales                         2,910
Reportable Legal Entities | Non-Guarantor Subsidiaries                          
Cash flow from operating activities:                          
Net loss                     (4,563) (18,562) (4,147)
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation, depletion and amortization                     2,430 3,195 3,077
Impairment of Oil and Gas Properties                     2,765 8,862  
Non-cash oil and gas drillship settlements                     0    
Net gain on sales of assets                     (567)    
Metals inventory adjustments                       338  
Equity in affiliated companies’ net earnings (losses)                     (4,790) (12,838) (4,633)
Other asset impairments, oil and gas inventory adjustments, and restructuring                       245  
Impairment of Oil and Gas Properties and Goodwill                         3,486
Gain (Loss) on Derivative Instruments, Net, Pretax                       0 0
Other, net                     807 (90) (807)
Changes in working capital and other tax payments, excluding amounts from dispositions                     (1,527) (3,714) 395
Net cash (used in) provided by operating activities                     4,135 3,112 6,637
Cash flow from investing activities:                          
Capital expenditures                     (2,248) (5,486) (5,072)
Acquisitions of Deepwater Gulf of Mexico interests                         (1,426)
Intercompany loans                     0 0 0
Dividends from (investments in) consolidated subsidiaries                     176 130 (2,408)
Proceeds From Divestiture Of Business And Interests In Affiliates And Proceeds From Sale Of Other Assets                     4,687    
Other, net                     5 111 180
Net cash provided by (used in) investing activities                     2,620 (5,245) (7,017)
Cash flow from financing activities:                          
Proceeds from debt                     1,960 3,769 1,246
Repayments of debt                     (2,614) (2,017) (737)
Intercompany loans                     197 1,084 (186)
Net proceeds from sale of common stock                     3,388 0  
Cash dividends and distributions paid, including redemption                     (5,555) (924) (1,463)
Other, net                     (20) (18) (2)
Net cash (used in) provided by financing activities                     (2,644) 1,894 (1,142)
Net decrease in cash and cash equivalents                     4,111 (239) (1,522)
(Increase) decrease in cash and cash equivalents in assets held for sale                     (45) 119 (45)
Cash and cash equivalents at beginning of year       177       297   1,864 177 297 1,864
Cash and cash equivalents at end of year 4,243       177       297   4,243 177 297
Reportable Legal Entities | Non-Guarantor Subsidiaries | Candelaria and Ojos del Salado mines                          
Cash flow from investing activities:                          
Proceeds from sales                         1,709
Reportable Legal Entities | Non-Guarantor Subsidiaries | Eagle Ford shale assets                          
Cash flow from investing activities:                          
Proceeds from sales                         0
Eliminations                          
Cash flow from operating activities:                          
Net loss                     9,491 31,511 9,058
Adjustments to reconcile net loss to net cash provided by operating activities:                          
Depreciation, depletion and amortization                     (17) (73) (24)
Impairment of Oil and Gas Properties                     21 62  
Non-cash oil and gas drillship settlements                     0    
Net gain on sales of assets                     4    
Metals inventory adjustments                       0  
Equity in affiliated companies’ net earnings (losses)                     9,511 31,496 9,072
Other asset impairments, oil and gas inventory adjustments, and restructuring                       0  
Impairment of Oil and Gas Properties and Goodwill                         46
Gain (Loss) on Derivative Instruments, Net, Pretax                       0 0
Other, net                     (1) 0 0
Changes in working capital and other tax payments, excluding amounts from dispositions                     15 9 0
Net cash (used in) provided by operating activities                     2 13 8
Cash flow from investing activities:                          
Capital expenditures                     2 (13) 0
Acquisitions of Deepwater Gulf of Mexico interests                         0
Intercompany loans                     (135) 3,122 624
Dividends from (investments in) consolidated subsidiaries                     (1,600) (913) 1,317
Proceeds From Divestiture Of Business And Interests In Affiliates And Proceeds From Sale Of Other Assets                     (4)    
Other, net                     0 21 0
Net cash provided by (used in) investing activities                     (1,737) 2,217 1,941
Cash flow from financing activities:                          
Proceeds from debt                     0 0 0
Repayments of debt                     0 0 0
Intercompany loans                     135 (3,122) (624)
Net proceeds from sale of common stock                     (3,388) 0  
Cash dividends and distributions paid, including redemption                     4,969 804 (1,325)
Other, net                     19 88 0
Net cash (used in) provided by financing activities                     1,735 (2,230) (1,949)
Net decrease in cash and cash equivalents                     0 0 0
(Increase) decrease 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 0
Cash and cash equivalents at end of year $ 0       $ 0       $ 0   $ 0 $ 0 0
Eliminations | Candelaria and Ojos del Salado mines                          
Cash flow from investing activities:                          
Proceeds from sales                         0
Eliminations | Eagle Ford shale assets                          
Cash flow from investing activities:                          
Proceeds from sales                         $ 0