Delaware | 001-11307-01 | 74-2480931 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) |
333 North Central Avenue | |
Phoenix, AZ | 85004-2189 |
(Address of principal executive offices) | (Zip Code) |
Press release dated July 23, 2013, titled “Freeport-McMoRan Copper & Gold Inc. Reports Second-Quarter and Six-Month 2013 Results” and supplementary schedules. | ||
Slides presented in conjunction with July 23, 2013, FCX second-quarter and six-month 2013 earnings conference call conducted via the internet. | ||
333 North Central Avenue Phoenix, AZ 85004 | Financial Contacts: | Media Contact: | |||
Kathleen L. Quirk (602) 366-8016 | David P. Joint (504) 582-4203 | Eric E. Kinneberg (602) 366-7994 |
▪ | During second-quarter 2013, FCX completed its $19 billion acquisitions of Plains Exploration & Production Company (PXP) and McMoRan Exploration Co. (MMR), creating a premier U.S.-based natural resource company. FCX's second-quarter 2013 financial results include PXP's operations beginning June 1, 2013, and MMR's operations beginning June 4, 2013. |
▪ | Net income attributable to common stock totaled $482 million, $0.49 per share for second-quarter 2013, compared with net income of $710 million, $0.74 per share, for second-quarter 2012. Net income attributable to common stock for the first six months of 2013 totaled $1.1 billion, $1.17 per share, compared with $1.5 billion, $1.55 per share, for the first six months of 2012. |
▪ | Consolidated sales for second-quarter 2013 totaled 951 million pounds of copper, 173 thousand ounces of gold, 23 million pounds of molybdenum and 5.0 million barrels of oil equivalents (MMBOE), reflecting results from Freeport-McMoRan Oil & Gas (FM O&G) beginning June 1, 2013. For the year 2013, sales are expected to approximate 4.1 billion pounds of copper, 1.1 million ounces of gold, 92 million pounds of molybdenum and 35 MMBOE (reflecting results for FM O&G beginning June 1, 2013). |
▪ | Operating cash flows totaled $1.0 billion (including $235 million in working capital sources and changes in other tax payments) for second-quarter 2013 and $1.9 billion (net of $195 million in working capital uses and changes in other tax payments) for the first six months of 2013. Based on current sales volume and cost estimates and assuming average prices of $3.15 per pound for copper, $1,300 per ounce for gold, $10 per pound of molybdenum and $105 per barrel for Brent crude oil for the second half of 2013, operating cash flows for the year 2013 are expected to approximate $5.8 billion (net of $30 million of net working capital uses and other tax payments). |
▪ | Capital expenditures totaled $1.2 billion for second-quarter 2013 and $2.0 billion for the first six months of 2013. Capital expenditures are expected to approximate $5.5 billion for the year 2013, including $2.3 billion for major projects at mining operations and $1.5 billion for oil and gas operations for the period beginning June 1, 2013. |
▪ | During second-quarter 2013, FCX took actions to reduce or defer capital expenditures and other costs, and initiated efforts to identify potential asset sales to reduce debt and maintain financial strength and flexibility in response to recent declines in metals prices. As a first step, FCX has reduced budgeted future capital expenditures, exploration and other costs by a total of $1.9 billion in 2013 and 2014. FCX has also initiated a process to divest certain oil and gas properties from its conventional Gulf of Mexico (GOM) Shelf properties. FCX has a broad set of natural resource assets which provide many alternatives for future actions to enhance FCX's financial flexibility and value for shareholders. Additional capital cost reductions and divestitures will be pursued as required to maintain a strong balance sheet while preserving a strong resource position and portfolio of assets with attractive long-term growth prospects. |
▪ | At June 30, 2013, consolidated cash totaled $3.3 billion and consolidated debt totaled $21.2 billion, including $0.7 billion of fair value adjustments to the stated value of assumed debt. |
▪ | On May 31, 2013, FCX's Board of Directors declared a supplemental common stock dividend of $1.00 per share, which was paid on July 1, 2013. This supplemental dividend, which totaled $1.0 billion, is in addition to FCX's regular quarterly dividend of $0.3125 per share and is the eleventh supplemental dividend paid by FCX since 2004, which have totaled $3.0 billion. |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | a | 2012 | 2013 | a | 2012 | ||||||||||||
(in millions, except per share amounts) | |||||||||||||||||
Revenuesb | $ | 4,288 | $ | 4,475 | $ | 8,871 | $ | 9,080 | |||||||||
Operating income | $ | 639 | c | $ | 1,311 | $ | 1,994 | c | $ | 3,045 | |||||||
Net income attributable to common stockd | $ | 482 | c,e | $ | 710 | $ | 1,130 | c,e,f | $ | 1,474 | f | ||||||
Diluted net income per share of common stock | $ | 0.49 | c,e | $ | 0.74 | $ | 1.17 | c,e,f | $ | 1.55 | f | ||||||
Diluted weighted-average common shares outstanding | 984 | 953 | 968 | 954 | |||||||||||||
Operating cash flowsg | $ | 1,034 | $ | 1,182 | $ | 1,865 | $ | 1,983 | |||||||||
Capital expenditures | $ | 1,173 | $ | 840 | $ | 1,978 | $ | 1,547 | |||||||||
At June 30: | |||||||||||||||||
Cash and cash equivalents | $ | 3,294 | $ | 4,508 | $ | 3,294 | $ | 4,508 | |||||||||
Total debt, including current portion | $ | 21,215 | $ | 3,523 | $ | 21,215 | $ | 3,523 | |||||||||
a. | Includes the results of FM O&G beginning June 1, 2013. Results of the oil and gas operations for June 2013 included revenues of $336 million and operating income of $64 million. |
b. | Includes (unfavorable) favorable adjustments to provisionally priced concentrate and cathode copper sales recognized in prior periods totaling $(117) million ($(55) million to net income attributable to common stock or $(0.06) per share) in second-quarter 2013, $(75) million ($(31) million to net income attributable to common stock or $(0.03) per share) in second-quarter 2012, $(26) million ($(12) million to net income attributable to common stock or $(0.01) per share) for the first six months of 2013 and $101 million ($43 million to net income attributable to common stock or $0.05 per share) for the first six months of 2012. The 2013 periods also reflect (unfavorable) adjustments of $(35) million ($(27) million to net income attributable to common stock or (0.03) per share) related to oil and gas derivative instruments that were assumed in connection with FCX's acquisition of PXP. For further discussion, refer to the supplemental schedule "Derivative Instruments" on page IX, which is available on FCX's website, "www.fcx.com." |
c. | Includes charges of $61 million ($46 million to net income attributable to common stock or $0.05 per share) for second-quarter 2013 and $75 million ($57 million to net income attributable to common stock or $0.06 per share) for the first six months of 2013 for transaction and related costs principally associated with the acquisitions of PXP and MMR. |
d. | FCX defers recognizing profits on intercompany sales until final sales to third parties occur. Refer to the "Consolidated Statements of Income" on page V for a summary of net impacts from changes in these deferrals. |
e. | The second quarter and first six months of 2013 include gains associated with the acquisitions of PXP and MMR, including (i) $128 million to net income attributable to common stock, $0.13 per share, primarily related to FCX's preferred stock investment in and the subsequent acquisition of MMR, and (ii) $183 million to net income attributable to common stock, $0.19 per share, associated with net reductions in FCX's deferred tax liabilities and deferred tax asset valuation allowances. |
f. | Includes losses on early extinguishment of debt totaling $39 million to net income attributable to common stock, $0.04 per share, for the first six months of 2013 related to the termination of the acquisition bridge loan facilities and $149 million to net income attributable to common stock, $0.16 per share, for the first six months of 2012 associated with the redemption of FCX's remaining 8.375% senior notes. |
g. | Includes net working capital sources (uses) and changes in other tax payments of $235 million for second-quarter 2013, $(54) million for second-quarter 2012, $(195) million for the first six months of 2013 and $(774) million for the first six months of 2012. |
Preliminary | |||||
Acquisition-Date | |||||
Fair Valuea | |||||
Current assets | $ | 1.1 | |||
Oil and natural gas propertiesb: | |||||
Subject to depletion | 12.2 | ||||
Not subject to depletion | 11.4 | ||||
Property, plant and equipment | 0.3 | ||||
Other assets | 0.4 | ||||
Goodwill | 1.8 | ||||
Total assets | $ | 27.2 | |||
Current liabilities | $ | 1.1 | |||
Assumed debt (current and long-term) | 11.2 | c | |||
Other liabilities (primarily asset retirement obligations) | 1.0 | ||||
Deferred income taxesd | 3.9 | ||||
Redeemable noncontrolling interest | 1.1 | ||||
Equity (FCX's investment in FM O&G) | 8.9 | ||||
Total liabilities and equity | $ | 27.2 | |||
a. | The final valuation of assets acquired and liabilities assumed is not complete and carrying amounts initially assigned to the assets and liabilities may change as the fair value analysis is completed. |
b. | FCX's oil and gas operations will follow the full cost method of accounting whereby all costs associated with oil and gas acquisition, exploration and development activities are capitalized. Capitalized costs, along with estimated future costs to develop proved reserves, are amortized to expense under the unit-of-production method using estimates of proved oil and natural gas reserves. The costs of unproved oil and gas properties are excluded from amortization until the properties are evaluated, at which time the related costs are subject to amortization. Under the full cost accounting rules, FCX will conduct a "ceiling test" each quarter to review the carrying value of its oil and gas properties for impairment. |
c. | Includes $0.8 billion of fair value adjustments to the stated value of the assumed debt. Following the acquisitions, FCX repaid $4.1 billion of the assumed debt primarily related to PXP's amended credit facility with proceeds from a $4.0 billion bank term loan. |
d. | Deferred income taxes have been recognized based on the estimated fair value adjustments to net assets using a 38 percent tax rate, which reflected the 35 percent federal statutory rate and a 3 percent weighted-average of the applicable statutory state tax rates, net of federal benefit. |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 909 | 887 | 1,889 | 1,720 | |||||||||||||
Sales, excluding purchases | 951 | 927 | 1,905 | 1,754 | |||||||||||||
Average realized price per pound | $ | 3.17 | $ | 3.53 | $ | 3.29 | $ | 3.61 | |||||||||
Site production and delivery costs per pounda | $ | 2.11 | $ | 2.01 | $ | 2.02 | $ | 1.98 | |||||||||
Unit net cash costs per pounda | $ | 1.85 | $ | 1.49 | $ | 1.71 | $ | 1.38 | |||||||||
Gold (thousands of recoverable ounces) | |||||||||||||||||
Production | 151 | 251 | 386 | 503 | |||||||||||||
Sales, excluding purchases | 173 | 266 | 387 | 554 | |||||||||||||
Average realized price per ounce | $ | 1,322 | $ | 1,588 | $ | 1,434 | $ | 1,639 | |||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Production | 24 | 20 | 46 | 41 | |||||||||||||
Sales, excluding purchases | 23 | 20 | 48 | 41 | |||||||||||||
Average realized price per pound | $ | 12.35 | $ | 15.44 | $ | 12.56 | $ | 15.39 | |||||||||
Oil Equivalentsb | |||||||||||||||||
Sales volumes: | |||||||||||||||||
MMBOE | 5.0 | 5.0 | |||||||||||||||
MBOE per day | 169 | 169 | |||||||||||||||
Cash operating margin per BOE: | |||||||||||||||||
Realized revenues per BOE | $ | 74.37 | c | $ | 74.37 | c | |||||||||||
Cash production costs per BOE | 16.58 | c | 16.58 | c | |||||||||||||
Cash operating margin per BOE | $ | 57.79 | $ | 57.79 |
a. | Reflects per pound weighted-average site production and delivery costs and unit net cash costs (net of by-product credits) for all copper mines, excluding net noncash and other costs. For reconciliations of per pound unit costs by operating division to production and delivery costs applicable to sales reported in FCX's consolidated financial statements, refer to the supplemental schedule, "Product Revenues and Production Costs," beginning on page XIII, which is available on FCX's website, "www.fcx.com." |
b. | Reflects the operating results of FM O&G for the period beginning June 1, 2013. |
c. | Cash operating margin for FCX's oil and gas operations reflects realized revenues less cash production costs. Realized revenues exclude unrealized gains (losses) on derivative instruments (average realized price excluding both realized and unrealized gains (losses) on derivative instruments was $74.03 per BOE) and cash production costs exclude accretion and other costs. For reconciliations of realized revenues and cash production costs per BOE to revenues and production and delivery costs reported in FCX's consolidated financial statements, refer to the supplemental schedule “Product Revenues and Production Costs” beginning on page XIII, which is available on FCX's website, “www.fcx.com.” |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 349 | 331 | 692 | 668 | |||||||||||||
Sales | 372 | 361 | 725 | 699 | |||||||||||||
Average realized price per pound | $ | 3.25 | $ | 3.57 | $ | 3.41 | $ | 3.68 | |||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Productiona | 9 | 9 | 17 | 19 | |||||||||||||
Unit net cash costs per pound of copperb: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 2.09 | $ | 1.88 | $ | 2.04 | $ | 1.84 | |||||||||
By-product credits | (0.25 | ) | (0.36 | ) | (0.26 | ) | (0.39 | ) | |||||||||
Treatment charges | 0.08 | 0.10 | 0.11 | 0.12 | |||||||||||||
Unit net cash costs | $ | 1.92 | $ | 1.62 | $ | 1.89 | $ | 1.57 | |||||||||
a. | Refer to summary operating data on page 4 for FCX's consolidated molybdenum sales, which includes sales of molybdenum produced at the North America copper mines. |
b. | For a reconciliation of unit net cash costs per pound to production and delivery costs applicable to sales reported in FCX's consolidated financial statements, refer to the supplemental schedule, "Product Revenues and Production Costs," beginning on page XIII, which is available on FCX's website, "www.fcx.com." |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 299 | 304 | 597 | 597 | |||||||||||||
Sales | 315 | 301 | 600 | 587 | |||||||||||||
Average realized price per pound | $ | 3.13 | $ | 3.51 | $ | 3.22 | $ | 3.56 | |||||||||
Gold (thousands of recoverable ounces) | |||||||||||||||||
Production | 19 | 18 | 40 | 37 | |||||||||||||
Sales | 21 | 16 | 42 | 35 | |||||||||||||
Average realized price per ounce | $ | 1,317 | $ | 1,596 | $ | 1,449 | $ | 1,630 | |||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Productiona | 2 | 2 | 4 | 4 | |||||||||||||
Unit net cash costs per pound of copperb: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 1.62 | $ | 1.56 | $ | 1.62 | $ | 1.55 | |||||||||
By-product credits | (0.24 | ) | (0.23 | ) | (0.26 | ) | (0.26 | ) | |||||||||
Treatment charges | 0.16 | 0.16 | 0.17 | 0.16 | |||||||||||||
Unit net cash costs | $ | 1.54 | $ | 1.49 | $ | 1.53 | $ | 1.45 | |||||||||
a. | Refer to summary operating data on page 4 for FCX's consolidated molybdenum sales, which includes sales of molybdenum produced at Cerro Verde. |
b. | For a reconciliation of unit net cash costs per pound to production and delivery costs applicable to sales reported in FCX's consolidated financial statements, refer to the supplemental schedule, "Product Revenues and Production Costs," beginning on page XIII, which is available on FCX's website, "www.fcx.com." |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 139 | 173 | 358 | 296 | |||||||||||||
Sales | 158 | 183 | 356 | 317 | |||||||||||||
Average realized price per pound | $ | 3.08 | $ | 3.49 | $ | 3.20 | $ | 3.56 | |||||||||
Gold (thousands of recoverable ounces) | |||||||||||||||||
Production | 131 | 230 | 343 | 459 | |||||||||||||
Sales | 151 | 247 | 342 | 513 | |||||||||||||
Average realized price per ounce | $ | 1,321 | $ | 1,587 | $ | 1,431 | $ | 1,639 | |||||||||
Unit net cash costs per pound of coppera: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 3.55 | $ | 3.23 | $ | 3.03 | $ | 3.35 | |||||||||
Gold and silver credits | (1.20 | ) | (2.20 | ) | (1.44 | ) | (2.75 | ) | |||||||||
Treatment charges | 0.23 | 0.21 | 0.23 | 0.20 | |||||||||||||
Royalty on metals | 0.13 | 0.13 | 0.13 | 0.13 | |||||||||||||
Unit net cash costs | $ | 2.71 | $ | 1.37 | $ | 1.95 | $ | 0.93 | |||||||||
a. | For a reconciliation of unit net cash costs per pound to production and delivery costs applicable to sales reported in FCX's consolidated financial statements, refer to the supplemental schedule, "Product Revenues and Production Costs," beginning on page XIII, which is available on FCX's website, "www.fcx.com." |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 122 | 79 | 242 | 159 | |||||||||||||
Sales | 106 | 82 | 224 | 151 | |||||||||||||
Average realized price per pounda | $ | 3.10 | $ | 3.45 | $ | 3.22 | $ | 3.54 | |||||||||
Cobalt (millions of contained pounds) | |||||||||||||||||
Production | 5 | 6 | 11 | 12 | |||||||||||||
Sales | 5 | 6 | 11 | 11 | |||||||||||||
Average realized price per pound | $ | 8.48 | $ | 8.24 | $ | 7.99 | $ | 8.40 | |||||||||
Unit net cash costs per pound of copperb: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 1.47 | $ | 1.48 | $ | 1.43 | $ | 1.49 | |||||||||
Cobalt creditsc | (0.30 | ) | (0.33 | ) | (0.26 | ) | (0.34 | ) | |||||||||
Royalty on metals | 0.06 | 0.07 | 0.06 | 0.08 | |||||||||||||
Unit net cash costs | $ | 1.23 | $ | 1.22 | $ | 1.23 | $ | 1.23 | |||||||||
a. | Includes point-of-sale transportation costs as negotiated in customer contracts. |
b. | For a reconciliation of unit net cash costs per pound to production and delivery costs applicable to sales reported in FCX's consolidated financial statements, refer to the supplemental schedule, "Product Revenues and Production Costs," beginning on page XIII, which is available on FCX's website, "www.fcx.com." |
c. | Net of cobalt downstream processing and freight costs. |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, | June 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Molybdenum production (millions of recoverable pounds)a | 13 | 9 | 25 | 18 | |||||||||||||
Unit net cash cost per pound of molybdenumb | $ | 6.79 | $ | 6.83 | $ | 7.05 | $ | 6.85 | |||||||||
a. | Refer to summary operating data on page 4 for FCX's consolidated molybdenum sales, which includes sales of molybdenum produced at the molybdenum mines, and from the North and South America copper mines. |
b. | Unit net cash costs per pound of molybdenum for the 2013 periods reflect the results of the Henderson and Climax mines, and the 2012 periods reflect the results of only the Henderson mine as startup activities were still underway for the Climax mine. For a reconciliation of unit net cash costs per pound to production and delivery costs applicable to sales reported in FCX's consolidated financial statements, refer to the supplemental schedule, "Product Revenues and Production Costs," beginning on page XIII, which is available on FCX's website, "www.fcx.com." |
Financial Summary (in millions): | |||||
Realized revenues | $ | 372 | a | ||
Cash production costs | 83 | a | |||
Cash operating margin | $ | 289 | |||
Capital expenditures | $ | 190 | |||
Sales Volumes: | |||||
Oil (MMBbls) | 3.4 | ||||
Natural gas (Bcf) | 7.7 | ||||
NGLs (MMBbls) | 0.3 | ||||
MMBOE | 5.0 | ||||
Average Realizations: | |||||
Oil (per barrel) | $ | 97.42 | a | ||
Natural gas (per MMbtu) | $ | 3.86 | a | ||
NGLs (per barrel) | $ | 35.18 | a | ||
Cash Operating Margin per BOE: | |||||
Realized revenues per BOE | $ | 74.37 | a | ||
Cash production costs per BOE | 16.58 | a | |||
Cash operating margin per BOE | $ | 57.79 | |||
a. | Cash operating margin for FCX's oil and gas operations reflects realized revenues less cash production costs. Average realized revenues exclude unrealized gains (losses) on derivative instruments (average realized prices excluding both realized and unrealized gains (losses) on derivative instruments were $97.05 per barrel for oil, $3.81 per MMbtu for natural gas, $35.18 per barrel for NGLs and $74.03 per BOE) and cash production costs exclude accretion and other costs. For reconciliations of average realized prices and cash production costs per BOE to revenues and production and delivery costs reported in FCX's consolidated financial statements, refer to the supplemental schedule “Product Revenues and Production Costs” beginning on page XIII, which is available on FCX's website, “www.fcx.com.” |
Sales Volumes (MBOE per day): | |
GOMa | 64 |
Eagle Ford | 43 |
California | 37 |
Haynesville/Madden/Other | 25 |
Total oil and gas operations | 169 |
a. | Includes sales from properties on the Shelf and in the Deepwater GOM. Production from the GOM Shelf totaled 15 MBOE per day in June 2013, approximating 22 percent of the GOM total. |
Cash at domestic companies | $ | 1.3 | ||
Cash at international operations | 2.0 | |||
Total consolidated cash and cash equivalents | 3.3 | |||
Less: Noncontrolling interests' share | (0.8 | ) | ||
Cash, net of noncontrolling interests' share | 2.5 | |||
Less: Withholding taxes and other | (0.1 | ) | ||
Net cash available | $ | 2.4 | ||
Weighted- | ||||||
June 30, 2013 | Average | |||||
(in billions) | Interest Rate | |||||
Acquisition-related debt | $ | 10.5 | a | 3.1% | ||
Assumed debt of PXP and MMR | 7.1 | b | 7.0% | |||
FCX's previously existing debt | 3.6 | 3.5% | ||||
$ | 21.2 | 4.4% | ||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
SELECTED MINING OPERATING DATA | |||||||||||||||
Three Months Ended June 30, | |||||||||||||||
Production | Sales | ||||||||||||||
COPPER (millions of recoverable pounds) | 2013 | 2012 | 2013 | 2012 | |||||||||||
(FCX's net interest in %) | |||||||||||||||
North America | |||||||||||||||
Morenci (85%)a | 136 | 129 | 147 | 141 | |||||||||||
Bagdad (100%) | 52 | 48 | 54 | 52 | |||||||||||
Safford (100%) | 42 | 46 | 43 | 50 | |||||||||||
Sierrita (100%) | 39 | 39 | 42 | 45 | |||||||||||
Miami (100%) | 14 | 17 | 15 | 19 | |||||||||||
Chino (100%) | 40 | 31 | 44 | 32 | |||||||||||
Tyrone (100%) | 24 | 20 | 25 | 21 | |||||||||||
Other (100%) | 2 | 1 | 2 | 1 | |||||||||||
Total North America | 349 | 331 | 372 | 361 | |||||||||||
South America | |||||||||||||||
Cerro Verde (53.56%) | 136 | 151 | 139 | 149 | |||||||||||
El Abra (51%) | 84 | 82 | 93 | 87 | |||||||||||
Candelaria/Ojos del Salado (80%) | 79 | 71 | 83 | 65 | |||||||||||
Total South America | 299 | 304 | 315 | 301 | |||||||||||
Indonesia | |||||||||||||||
Grasberg (90.64%)b | 139 | 173 | 158 | 183 | |||||||||||
Africa | |||||||||||||||
Tenke Fungurume (56%) | 122 | 79 | 106 | 82 | |||||||||||
Consolidated | 909 | 887 | 951 | 927 | |||||||||||
Less noncontrolling interests | 187 | 175 | 188 | 178 | |||||||||||
Net | 722 | 712 | 763 | 749 | |||||||||||
Consolidated sales from mines | 951 | 927 | |||||||||||||
Purchased copper | 54 | 25 | |||||||||||||
Total copper sales, including purchases | 1,005 | 952 | |||||||||||||
Average realized price per pound | $ | 3.17 | $ | 3.53 | |||||||||||
GOLD (thousands of recoverable ounces) | |||||||||||||||
(FCX's net interest in %) | |||||||||||||||
North America (100%) | 1 | 3 | 1 | 3 | |||||||||||
South America (80%) | 19 | 18 | 21 | 16 | |||||||||||
Indonesia (90.64%)b | 131 | 230 | 151 | 247 | |||||||||||
Consolidated | 151 | 251 | 173 | 266 | |||||||||||
Less noncontrolling interests | 16 | 25 | 18 | 27 | |||||||||||
Net | 135 | 226 | 155 | 239 | |||||||||||
Average realized price per ounce | $ | 1,322 | $ | 1,588 | |||||||||||
MOLYBDENUM (millions of recoverable pounds) | |||||||||||||||
(FCX's net interest in %) | |||||||||||||||
Henderson (100%) | 8 | 8 | N/A | N/A | |||||||||||
Climax (100%) | 5 | 1 | N/A | N/A | |||||||||||
North America copper mines (100%)a | 9 | 9 | N/A | N/A | |||||||||||
Cerro Verde (53.56%) | 2 | 2 | N/A | N/A | |||||||||||
Consolidated | 24 | 20 | 23 | 20 | |||||||||||
Less noncontrolling interests | 1 | 1 | 1 | 1 | |||||||||||
Net | 23 | 19 | 22 | 19 | |||||||||||
Average realized price per pound | $ | 12.35 | $ | 15.44 | |||||||||||
COBALT (millions of contained pounds) | |||||||||||||||
(FCX's net interest in %) | |||||||||||||||
Consolidated - Tenke Fungurume (56%) | 5 | 6 | 5 | 6 | |||||||||||
Less noncontrolling interests | 2 | 2 | 2 | 3 | |||||||||||
Net | 3 | 4 | 3 | 3 | |||||||||||
Average realized price per pound | $ | 8.48 | $ | 8.24 | |||||||||||
a. Amounts are net of Morenci's 15 percent joint venture partner's interest. | |||||||||||||||
b. Amounts are net of Grasberg's joint venture partner's interest, which varies in accordance with the terms of the joint venture agreement. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
SELECTED MINING OPERATING DATA (continued) | |||||||||||||||
Six Months Ended June 30, | |||||||||||||||
Production | Sales | ||||||||||||||
COPPER (millions of recoverable pounds) | 2013 | 2012 | 2013 | 2012 | |||||||||||
(FCX's net interest in %) | |||||||||||||||
North America | |||||||||||||||
Morenci (85%)a | 274 | 259 | 288 | 273 | |||||||||||
Bagdad (100%) | 101 | 96 | 105 | 101 | |||||||||||
Safford (100%) | 73 | 92 | 80 | 95 | |||||||||||
Sierrita (100%) | 83 | 82 | 85 | 89 | |||||||||||
Miami (100%) | 28 | 37 | 29 | 39 | |||||||||||
Chino (100%) | 83 | 60 | 87 | 59 | |||||||||||
Tyrone (100%) | 47 | 40 | 48 | 41 | |||||||||||
Other (100%) | 3 | 2 | 3 | 2 | |||||||||||
Total North America | 692 | 668 | 725 | 699 | |||||||||||
South America | |||||||||||||||
Cerro Verde (53.56%) | 258 | 290 | 258 | 285 | |||||||||||
El Abra (51%) | 174 | 164 | 172 | 166 | |||||||||||
Candelaria/Ojos del Salado (80%) | 165 | 143 | 170 | 136 | |||||||||||
Total South America | 597 | 597 | 600 | 587 | |||||||||||
Indonesia | |||||||||||||||
Grasberg (90.64%)b | 358 | 296 | 356 | 317 | |||||||||||
Africa | |||||||||||||||
Tenke Fungurume (56%) | 242 | 159 | 224 | 151 | |||||||||||
Consolidated | 1,889 | 1,720 | 1,905 | 1,754 | |||||||||||
Less noncontrolling interests | 378 | 340 | 370 | 336 | |||||||||||
Net | 1,511 | 1,380 | 1,535 | 1,418 | |||||||||||
Consolidated sales from mines | 1,905 | 1,754 | |||||||||||||
Purchased copper | 103 | 52 | |||||||||||||
Total copper sales, including purchases | 2,008 | 1,806 | |||||||||||||
Average realized price per pound | $ | 3.29 | $ | 3.61 | |||||||||||
GOLD (thousands of recoverable ounces) | |||||||||||||||
(FCX's net interest in %) | |||||||||||||||
North America (100%) | 3 | 7 | 3 | 6 | |||||||||||
South America (80%) | 40 | 37 | 42 | 35 | |||||||||||
Indonesia (90.64%)b | 343 | 459 | 342 | 513 | |||||||||||
Consolidated | 386 | 503 | 387 | 554 | |||||||||||
Less noncontrolling interests | 40 | 50 | 40 | 55 | |||||||||||
Net | 346 | 453 | 347 | 499 | |||||||||||
Average realized price per ounce | $ | 1,434 | $ | 1,639 | |||||||||||
MOLYBDENUM (millions of recoverable pounds) | |||||||||||||||
(FCX's net interest in %) | |||||||||||||||
Henderson (100%) | 15 | 17 | N/A | N/A | |||||||||||
Climax (100%) | 10 | 1 | N/A | N/A | |||||||||||
North America copper mines (100%)a | 17 | 19 | N/A | N/A | |||||||||||
Cerro Verde (53.56%) | 4 | 4 | N/A | N/A | |||||||||||
Consolidated | 46 | 41 | 48 | 41 | |||||||||||
Less noncontrolling interests | 2 | 2 | 2 | 2 | |||||||||||
Net | 44 | 39 | 46 | 39 | |||||||||||
Average realized price per pound | $ | 12.56 | $ | 15.39 | |||||||||||
COBALT (millions of contained pounds) | |||||||||||||||
(FCX's net interest in %) | |||||||||||||||
Consolidated - Tenke Fungurume (56%) | 11 | 12 | 11 | 11 | |||||||||||
Less noncontrolling interests | 5 | 5 | 5 | 5 | |||||||||||
Net | 6 | 7 | 6 | 6 | |||||||||||
Average realized price per pound | $ | 7.99 | $ | 8.40 | |||||||||||
a. Amounts are net of Morenci's 15 percent joint venture partner's interest. | |||||||||||||||
b. Amounts are net of Grasberg's joint venture partner's interest, which varies in accordance with the terms of the joint venture agreement. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
SELECTED MINING OPERATING DATA (continued) | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||
June 30, | June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
100% North America Copper Mines | ||||||||||||
Solution Extraction/Electrowinning (SX/EW) Operations | ||||||||||||
Leach ore placed in stockpiles (metric tons per day) | 1,053,000 | 948,600 | 1,026,700 | 990,800 | ||||||||
Average copper ore grade (percent) | 0.22 | 0.21 | 0.22 | 0.22 | ||||||||
Copper production (millions of recoverable pounds) | 226 | 210 | 435 | 428 | ||||||||
Mill Operations | ||||||||||||
Ore milled (metric tons per day) | 240,900 | 228,300 | 245,700 | 232,200 | ||||||||
Average ore grades (percent): | ||||||||||||
Copper | 0.38 | 0.37 | 0.39 | 0.37 | ||||||||
Molybdenum | 0.03 | 0.03 | 0.03 | 0.03 | ||||||||
Copper recovery rate (percent) | 82.4 | 85.3 | 83.4 | 82.6 | ||||||||
Production (millions of recoverable pounds): | ||||||||||||
Copper | 148 | 144 | 306 | 286 | ||||||||
Molybdenum | 9 | 9 | 17 | 19 | ||||||||
100% South America Mining | ||||||||||||
SX/EW Operations | ||||||||||||
Leach ore placed in stockpiles (metric tons per day) | 279,100 | 242,700 | 271,000 | 219,500 | ||||||||
Average copper ore grade (percent) | 0.50 | 0.54 | 0.50 | 0.55 | ||||||||
Copper production (millions of recoverable pounds) | 110 | 113 | 219 | 231 | ||||||||
Mill Operations | ||||||||||||
Ore milled (metric tons per day) | 194,600 | 192,600 | 191,600 | 189,300 | ||||||||
Average ore grades: | ||||||||||||
Copper (percent) | 0.56 | 0.58 | 0.57 | 0.57 | ||||||||
Gold (grams per metric ton) | 0.09 | 0.08 | 0.10 | 0.09 | ||||||||
Molybdenum (percent) | 0.02 | 0.02 | 0.02 | 0.02 | ||||||||
Copper recovery rate (percent) | 89.8 | 88.6 | 90.3 | 88.9 | ||||||||
Production (recoverable): | ||||||||||||
Copper (millions of pounds) | 189 | 191 | 378 | 366 | ||||||||
Gold (thousands of ounces) | 19 | 18 | 40 | 37 | ||||||||
Molybdenum (millions of pounds) | 2 | 2 | 4 | 4 | ||||||||
100% Indonesia Mining | ||||||||||||
Ore milled (metric tons per day)a | ||||||||||||
Grasberg open pit | 81,800 | 132,800 | 109,500 | 106,600 | ||||||||
DOZ underground mine | 31,100 | 45,400 | 44,900 | 39,300 | ||||||||
Big Gossan underground mine | 1,400 | 1,300 | 2,200 | 1,200 | ||||||||
Total | 114,300 | 179,500 | 156,600 | 147,100 | ||||||||
Average ore grades: | ||||||||||||
Copper (percent) | 0.73 | 0.57 | 0.69 | 0.59 | ||||||||
Gold (grams per metric ton) | 0.53 | 0.58 | 0.53 | 0.68 | ||||||||
Recovery rates (percent): | ||||||||||||
Copper | 89.0 | 88.9 | 88.7 | 89.2 | ||||||||
Gold | 75.4 | 76.2 | 73.1 | 79.0 | ||||||||
Production (recoverable): | ||||||||||||
Copper (millions of pounds) | 139 | 173 | 358 | 296 | ||||||||
Gold (thousands of ounces) | 131 | 230 | 343 | 459 | ||||||||
100% Africa Mining | ||||||||||||
Ore milled (metric tons per day) | 15,000 | 12,900 | 14,800 | 12,500 | ||||||||
Average ore grades (percent): | ||||||||||||
Copper | 4.59 | 3.45 | 4.52 | 3.53 | ||||||||
Cobalt | 0.31 | 0.36 | 0.32 | 0.37 | ||||||||
Copper recovery rate (percent) | 89.9 | 90.6 | 91.7 | 90.9 | ||||||||
Production (millions of pounds): | ||||||||||||
Copper (recoverable) | 122 | 79 | 242 | 159 | ||||||||
Cobalt (contained) | 5 | 6 | 11 | 12 | ||||||||
100% Molybdenum Minesb | ||||||||||||
Ore milled (metric tons per day) | 39,000 | 22,000 | 37,400 | 20,900 | ||||||||
Average molybdenum ore grade (percent) | 0.19 | 0.22 | 0.19 | 0.24 | ||||||||
Molybdenum production (millions of recoverable pounds) | 13 | 8 | 25 | 17 |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||
SELECTED OIL AND GAS OPERATING DATA | |||||||||||
June 1, 2013 to June 30, 2013 | |||||||||||
Sales Volumes (in MMBbls, Bcf and MMBOE)a | Sales per Day (in MBbls, MMcf and MBOE)a | ||||||||||
FCX CONSOLIDATED OIL AND GAS OPERATIONS | |||||||||||
Oil (barrels) | 3.4 | 114 | |||||||||
Natural gas (cubic feet) | 7.7 | 263 | |||||||||
Natural gas liquids (NGLs, in barrels) | 0.3 | 11 | |||||||||
Barrels of oil equivalents (BOE) | 5.0 | 169 | |||||||||
Cash operating margin per BOE: | |||||||||||
Realized revenue per BOE | $ | 74.37 | b | ||||||||
Cash production costs per BOE | $ | 16.58 | b | ||||||||
Cash operating margin per BOE | $ | 57.79 | |||||||||
Depreciation, depletion and amortization per BOE | $ | 33.82 | |||||||||
Capital expenditures (in millions) | $ | 190 | |||||||||
GULF OF MEXICO (GOM)c | |||||||||||
Oil (barrels) | 1.4 | 46 | |||||||||
Natural gas (cubic feet) | 2.4 | 86 | |||||||||
NGLs (barrels) | 0.1 | 4 | |||||||||
BOE | 1.9 | 64 | |||||||||
Average realized price per BOE | $ | 78.07 | b | ||||||||
Cash production costs per BOE | $ | 14.07 | b | ||||||||
Capital expenditures (in millions) | $ | 70 | |||||||||
EAGLE FORD | |||||||||||
Oil (barrels) | 0.9 | 31 | |||||||||
Natural gas (cubic feet) | 1.1 | 37 | |||||||||
NGLs (barrels) | 0.2 | 6 | |||||||||
BOE | 1.3 | 43 | |||||||||
Average realized price per BOE | $ | 76.94 | b | ||||||||
Cash production costs per BOE | $ | 12.79 | b | ||||||||
Capital expenditures (in millions) | $ | 77 | |||||||||
CALIFORNIA | |||||||||||
Oil (barrels) | 1.1 | 36 | |||||||||
Natural gas (cubic feet) | 0.2 | 6 | |||||||||
BOE | 1.1 | 37 | |||||||||
Average realized price per BOE | $ | 94.48 | b | ||||||||
Cash production costs per BOE | $ | 30.98 | b | ||||||||
Capital expenditures (in millions) | $ | 30 | |||||||||
HAYNESVILLE/MADDEN/OTHER | |||||||||||
Oil (barrels) | — | 1 | |||||||||
Natural gas (cubic feet) | 4.0 | 134 | |||||||||
NGLs (barrels) | — | 1 | |||||||||
BOE | 0.7 | 25 | |||||||||
Average realized price per BOE | $ | 23.77 | b | ||||||||
Cash production costs per BOE | $ | 6.91 | b | ||||||||
Capital expenditures (in millions) | $ | 13 | |||||||||
a. | MMBbls = million barrels; MBbls = thousand barrels; Bcf = billion cubic feet; MMcf = million cubic feet; MMBOE = million BOE; MBOE = thousand BOE |
b. | Cash operating margin for FCX's oil and gas operations reflects realized revenues less cash production costs. Average realized revenues exclude unrealized gains (losses) on derivative instruments and cash production costs exclude accretion and other costs. In addition, derivative instruments for FCX's oil and gas operations are managed on a consolidated basis; accordingly, average realized price per BOE by region does not reflect adjustments for derivative instruments. For reconciliations of average realized prices and cash production costs per BOE to revenues and production and delivery costs reported in FCX's consolidated financial statements, refer to the supplemental schedule “Product Revenues and Production Costs” beginning on page XIII, which is available on FCX's website, “www.fcx.com.” |
c. | Includes properties on the Shelf and in the Deepwater GOM. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(In Millions, Except Per Share Amounts) | ||||||||||||||||
Revenues | $ | 4,288 | a | $ | 4,475 | a | $ | 8,871 | a | $ | 9,080 | a | ||||
Cost of sales: | ||||||||||||||||
Production and delivery | 2,853 | 2,622 | 5,572 | 5,050 | ||||||||||||
Depreciation, depletion and amortization | 530 | 291 | 859 | 558 | ||||||||||||
Total cost of sales | 3,383 | 2,913 | 6,431 | 5,608 | ||||||||||||
Selling, general and administrative expenses | 186 | b | 97 | 299 | b | 201 | ||||||||||
Mining exploration and research expenses | 64 | 73 | 116 | 135 | ||||||||||||
Environmental obligations and shutdown costs | 16 | 81 | 31 | 91 | ||||||||||||
Total costs and expenses | 3,649 | 3,164 | 6,877 | 6,035 | ||||||||||||
Operating income | 639 | 1,311 | 1,994 | 3,045 | ||||||||||||
Interest expense, net | (132 | ) | c | (43 | ) | c | (189 | ) | c | (106 | ) | c | ||||
Losses on early extinguishment of debt | — | — | (45 | ) | (168 | ) | ||||||||||
Gain on investment in McMoRan Exploration Co. (MMR) | 128 | d | — | 128 | d | — | ||||||||||
Other income, net | 13 | 51 | 10 | 38 | ||||||||||||
Income before income taxes and equity in affiliated | ||||||||||||||||
companies' net earnings (losses) | 648 | 1,319 | 1,898 | 2,809 | ||||||||||||
Provision for income taxes | (40 | ) | d | (422 | ) | (468 | ) | d | (913 | ) | ||||||
Equity in affiliated companies' net earnings (losses) | 2 | (3 | ) | 4 | (1 | ) | ||||||||||
Net income | 610 | 894 | 1,434 | 1,895 | ||||||||||||
Net income attributable to noncontrolling interests | (128 | ) | (184 | ) | (304 | ) | (421 | ) | ||||||||
Net income attributable to FCX common stock | $ | 482 | e | $ | 710 | e | $ | 1,130 | e | $ | 1,474 | e | ||||
Net income per share attributable to FCX common stock: | ||||||||||||||||
Basic | $ | 0.49 | $ | 0.75 | $ | 1.17 | $ | 1.55 | ||||||||
Diluted | $ | 0.49 | $ | 0.74 | $ | 1.17 | $ | 1.55 | ||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic | 980 | 949 | 965 | 949 | ||||||||||||
Diluted | 984 | 953 | 968 | 954 | ||||||||||||
Dividends declared per share of common stock | $ | 1.3125 | $ | 0.3125 | $ | 1.625 | $ | 0.625 | ||||||||
a. | Includes (unfavorable) favorable adjustments to provisionally priced copper sales recognized in the prior periods totaling $(117) million ($(55) million to net income attributable to common stock) in second-quarter 2013, $(75) million ($(31) million to net income attributable to common stock) in second-quarter 2012, $(26) million ($(12) million to net income attributable to common stock) for the first six months of 2013 and $101 million ($43 million to net income attributable to common stock) for the first six months of 2012. The 2013 periods also reflect (unfavorable) adjustments of $(35) million ($(27) million to net income attributable to common stock) related to oil and gas derivative instruments that were acquired in connection with FCX's acquisition of Plains Exploration & Company (PXP). For further discussion refer to the supplemental schedule, "Derivative Instruments" on page IX. |
b. | Includes charges of $61 million ($46 million to net income attributable to common stock) for second-quarter 2013 and $75 million ($57 million to net income attributable to common stock) for the first six months of 2013 for transaction and related costs principally associated with the acquisitions of PXP and MMR. |
c. | Consolidated interest expense, excluding capitalized interest, totaled $167 million in second-quarter 2013 and $55 million in second-quarter 2012, $242 million for the first six months of 2013 and $154 million for the first six months of 2012. Higher interest expense in the 2013 periods primarily reflected additional expense associated with acquisition-related debt. |
d. | Includes gains associated with the acquisitions of PXP and MMR, including (i) $128 million to net income attributable to common stock primarily related to FCX's preferred stock investment in and the subsequent acquisition of MMR, and (ii) $183 million to net income attributable to common stock associated with net reductions in FCX's deferred tax liabilities and deferred tax asset valuation allowances resulting from the acquisitions. |
e. | FCX defers recognizing profits on intercompany sales until final sales to third parties occur. Changes in these deferrals attributable to variability in intercompany volumes resulted in net additions (reductions) to net income attributable to common stock of $2 million in second-quarter 2013, $17 million in second-quarter 2012, $27 million for the first six months of 2013 and $(35) million for the first six months of 2012. For further discussion refer to the supplemental schedule, "Deferred Profits" on page X. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||||||
June 30, | December 31, | |||||||
2013 | 2012 | |||||||
(In Millions) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 3,294 | $ | 3,705 | ||||
Trade accounts receivable | 1,244 | 927 | ||||||
Other accounts receivable | 635 | 702 | ||||||
Inventories: | ||||||||
Mill and leach stockpiles | 1,713 | 1,672 | ||||||
Materials and supplies, net | 1,725 | 1,504 | ||||||
Product | 1,508 | 1,400 | ||||||
Other current assets | 458 | 387 | ||||||
Total current assets | 10,577 | 10,297 | ||||||
Property, plant, equipment and development costs, net | 46,254 | 20,999 | ||||||
Long-term mill and leach stockpiles | 2,192 | 1,955 | ||||||
Goodwill | 1,811 | — | ||||||
Other assets | 2,269 | 2,189 | ||||||
Total assets | $ | 63,103 | $ | 35,440 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 3,771 | $ | 2,708 | ||||
Dividends payable | 1,368 | a | 299 | |||||
Current portion of reclamation and environmental obligations | 284 | 241 | ||||||
Accrued income taxes | 114 | 93 | ||||||
Current portion of debt | 73 | 2 | ||||||
Total current liabilities | 5,610 | 3,343 | ||||||
Long-term debt, less current portion | 21,142 | 3,525 | ||||||
Deferred income taxes | 6,786 | 3,490 | ||||||
Reclamation and environmental obligations, less current portion | 3,106 | 2,127 | ||||||
Other liabilities | 1,731 | 1,644 | ||||||
Total liabilities | 38,375 | 14,129 | ||||||
Redeemable noncontrolling interest | 861 | — | ||||||
Equity: | ||||||||
FCX stockholders' equity: | ||||||||
Common stock | 117 | 107 | ||||||
Capital in excess of par value | 22,072 | 19,119 | ||||||
Retained earnings | 1,865 | 2,399 | ||||||
Accumulated other comprehensive loss | (495 | ) | (506 | ) | ||||
Common stock held in treasury | (3,681 | ) | (3,576 | ) | ||||
Total FCX stockholders' equity | 19,878 | 17,543 | ||||||
Noncontrolling interests | 3,989 | 3,768 | ||||||
Total equity | 23,867 | 21,311 | ||||||
Total liabilities and equity | $ | 63,103 | $ | 35,440 | ||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||||
Six Months Ended | |||||||||
June 30, | |||||||||
2013 | 2012 | ||||||||
(In Millions) | |||||||||
Cash flow from operating activities: | |||||||||
Net income | $ | 1,434 | $ | 1,895 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Depreciation, depletion and amortization | 859 | 558 | |||||||
Gain on investment in MMR | (128 | ) | — | ||||||
Stock-based compensation | 65 | 54 | |||||||
Pension plan contributions | (42 | ) | (75 | ) | |||||
Net charges for reclamation and environmental obligations, including accretion | 73 | 112 | |||||||
Payments of reclamation and environmental obligations | (91 | ) | (98 | ) | |||||
Losses on early extinguishment of debt | 45 | 168 | |||||||
Deferred income taxes | 43 | 288 | |||||||
Increase in long-term mill and leach stockpiles | (236 | ) | (162 | ) | |||||
Other, net | 38 | 17 | |||||||
(Increases) decreases in working capital and other tax payments, excluding amounts acquired from PXP and MMR: | |||||||||
Accounts receivable | 350 | (182 | ) | ||||||
Inventories | (160 | ) | (160 | ) | |||||
Other current assets | 58 | (11 | ) | ||||||
Accounts payable and accrued liabilities | (371 | ) | (117 | ) | |||||
Accrued income taxes and other tax payments | (72 | ) | (304 | ) | |||||
Net cash provided by operating activities | 1,865 | 1,983 | |||||||
Cash flow from investing activities: | |||||||||
Capital expenditures: | |||||||||
North America copper mines | (543 | ) | (296 | ) | |||||
South America | (470 | ) | (392 | ) | |||||
Indonesia | (511 | ) | (387 | ) | |||||
Africa | (103 | ) | (297 | ) | |||||
Molybdenum mines | (82 | ) | (148 | ) | |||||
Oil & gas operations | (190 | ) | — | ||||||
Other | (79 | ) | (27 | ) | |||||
Acquisition of PXP, net of cash acquired | (3,465 | ) | — | ||||||
Acquisition of MMR, net of cash acquired | (1,628 | ) | — | ||||||
Acquisition of cobalt chemical business, net of cash acquired | (321 | ) | — | ||||||
Other, net | (264 | ) | (4 | ) | |||||
Net cash used in investing activities | (7,656 | ) | (1,551 | ) | |||||
Cash flow from financing activities: | |||||||||
Proceeds from debt | 11,021 | 3,016 | |||||||
Repayments of debt | (4,541 | ) | (3,171 | ) | |||||
Redemption of MMR preferred stock | (202 | ) | — | ||||||
Cash dividends and distributions paid: | |||||||||
Common stock | (595 | ) | (535 | ) | |||||
Noncontrolling interests | (90 | ) | (38 | ) | |||||
Debt financing costs | (111 | ) | (22 | ) | |||||
Other, net | (102 | ) | 4 | ||||||
Net cash provided by (used in) financing activities | 5,380 | (746 | ) | ||||||
Net decrease in cash and cash equivalents | (411 | ) | (314 | ) | |||||
Cash and cash equivalents at beginning of year | 3,705 | 4,822 | |||||||
Cash and cash equivalents at end of period | $ | 3,294 | $ | 4,508 | |||||
Three Months Ended June 30, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
Income Tax | Income Tax | |||||||||||||||||||
Income | Effective | (Provision) | Effective | (Provision) | ||||||||||||||||
(Loss)a | Tax Rate | Benefit | Incomea | Tax Rate | Benefit | |||||||||||||||
U.S. | $ | 253 | 35% | $ | (89 | ) | $ | 454 | 24% | $ | (110 | ) | ||||||||
South America | 341 | 37% | (127 | ) | 445 | 34% | (151 | ) | ||||||||||||
Indonesia | (66 | ) | 6% | 4 | b | 292 | 43% | (126 | ) | |||||||||||
Africa | 67 | 33% | (22 | ) | 79 | 28% | (22 | ) | ||||||||||||
Eliminations and other | 53 | N/A | (8 | ) | 49 | N/A | (8 | ) | ||||||||||||
Annualized rate adjustmentc | — | N/A | 19 | — | N/A | (5 | ) | |||||||||||||
648 | 34% | (223 | ) | 1,319 | 32% | (422 | ) | |||||||||||||
Acquisition related adjustmentsd | — | N/A | 183 | — | N/A | — | ||||||||||||||
Consolidated FCX | $ | 648 | 6% | $ | (40 | ) | $ | 1,319 | 32% | $ | (422 | ) | ||||||||
Six Months Ended June 30, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
Income Tax | Income Tax | |||||||||||||||||||
Income | Effective | (Provision) | Effective | (Provision) | ||||||||||||||||
(Loss)a | Tax Rate | Benefit | Incomea | Tax Rate | Benefit | |||||||||||||||
U.S. | $ | 578 | 28% | $ | (160 | ) | $ | 793 | 24% | $ | (193 | ) | ||||||||
South America | 784 | 35% | (278 | ) | 1,136 | 34% | (391 | ) | ||||||||||||
Indonesia | 213 | 54% | (116 | ) | 643 | 43% | (276 | ) | ||||||||||||
Africa | 210 | 31% | (66 | ) | 168 | 31% | (51 | ) | ||||||||||||
Eliminations and other | 113 | N/A | (18 | ) | 69 | N/A | 1 | |||||||||||||
Annualized rate adjustmentc | — | N/A | (13 | ) | — | N/A | (3 | ) | ||||||||||||
1,898 | 34% | e | (651 | ) | 2,809 | 33% | (913 | ) | ||||||||||||
Acquisition related adjustmentsd | — | N/A | 183 | — | N/A | — | ||||||||||||||
Consolidated FCX | $ | 1,898 | 25% | $ | (468 | ) | $ | 2,809 | 33% | $ | (913 | ) |
a. | Represents income by geographic location before income taxes and equity in affiliated companies' net earnings (losses). |
b. | Includes an $18 million charge in second-quarter 2013 to reflect increases in tax reserves related to prior periods. |
c. | In accordance with applicable accounting rules, FCX adjusts its interim provision for income taxes equal to its estimated annualized tax rate. |
d. | Reflects net reductions in FCX's deferred tax liabilities and deferred tax asset valuation allowances resulting from FCX's acquisitions. |
e. | FCX's consolidated effective income tax rate is a function of the combined effective tax rates for the jurisdictions in which it operates. Accordingly, variations in the relative proportions of jurisdictional income result in fluctuations to FCX's consolidated effective income tax rate. Assuming average prices of $3.15 per pound for copper, $1,300 per ounce for gold, $10 per pound for molybdenum and Brent crude oil of $105 per barrel for the second half of 2013 and achievement of current sales volume and cost estimates, FCX estimates its annual consolidated effective tax rate, excluding the impact of the acquisition related adjustments, for the year 2013 will approximate 34 percent. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenues | $ | (117 | ) | $ | (75 | ) | $ | (26 | ) | $ | 101 | ||||
Net income attributable to FCX common stock | $ | (55 | ) | $ | (31 | ) | $ | (12 | ) | $ | 43 | ||||
Net income per share of FCX common stock | $ | (0.06 | ) | $ | (0.03 | ) | $ | (0.01 | ) | $ | 0.05 |
Revenuesa | $ | (35 | ) |
Net income attributable to FCX common stock | $ | (27 | ) |
Net income per share of FCX common stock | $ | (0.03 | ) |
10% Increase (in millions) | 10% Decrease (in millions) | |||||||
Crude oil puts | $ | (148 | ) | $ | 224 | |||
Crude oil collars | (15 | ) | 30 | |||||
Crude oil swaps | (74 | ) | 74 | |||||
Natural gas swaps | (20 | ) | 20 | |||||
$ | (257 | ) | $ | 348 | ||||
(In millions) | Mining Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
North America Copper Mines | South America | Indonesia | Africa | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | Other | Corporate, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Molyb- | Copper | Mining | Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other | Cerro | Other | denum | Rod & | Smelting | & Elimi- | Total | Oil & Gas | & Elimi- | FCX | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Morenci | Mines | Total | Verde | Mines | Total | Grasberg | Tenke | Mines | Refining | & Refining | nations | Mining | Operations | nations | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 38 | $ | 76 | $ | 114 | $ | 311 | $ | 453 | $ | 764 | $ | 471 | a | $ | 355 | $ | — | $ | 1,265 | $ | 583 | $ | 399 | b | $ | 3,951 | $ | 336 | c | $ | 1 | $ | 4,288 | ||||||||||||||||||||||||||||
Intersegment | 444 | 751 | 1,195 | 86 | 101 | 187 | 120 | 10 | 144 | 7 | 4 | (1,667 | ) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Production and delivery | 301 | 552 | 853 | 189 | 327 | 516 | 563 | 185 | 78 | 1,262 | 575 | (1,273 | ) | 2,759 | 89 | 5 | 2,853 | ||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 37 | 71 | 108 | 37 | 49 | 86 | 58 | 57 | 21 | 2 | 12 | 14 | 358 | 169 | 3 | 530 | |||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 1 | 1 | 2 | 2 | — | 2 | 27 | 3 | — | — | 4 | 9 | 47 | 14 | 125 | 186 | |||||||||||||||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 1 | 1 | — | — | — | — | — | — | — | — | 60 | 61 | — | 3 | 64 | |||||||||||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | (2 | ) | (2 | ) | — | — | — | — | — | — | — | — | 18 | 16 | — | — | 16 | |||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 143 | 204 | 347 | 169 | 178 | 347 | (57 | ) | 120 | 45 | 8 | (4 | ) | (96 | ) | 710 | 64 | (135 | ) | 639 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 2 | 1 | 3 | 2 | — | 2 | 10 | 2 | — | — | 4 | 20 | 41 | 26 | 65 | 132 | |||||||||||||||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 59 | 68 | 127 | (4 | ) | 22 | — | — | — | — | 145 | — | (105 | ) | d | 40 | ||||||||||||||||||||||||||||||||||||||||||||
Total assets at June 30, 2013 | 2,730 | 5,768 | 8,498 | 6,089 | 4,110 | 10,199 | 7,095 | 4,887 | 2,061 | 287 | 934 | 1,100 | 35,061 | 26,533 | 1,509 | 63,103 | |||||||||||||||||||||||||||||||||||||||||||||||
Capital expenditures | 204 | 82 | 286 | 208 | 36 | 244 | 320 | 46 | 42 | 1 | 11 | 23 | 973 | 190 | 10 | 1,173 | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 105 | $ | (5 | ) | $ | 100 | $ | 332 | $ | 546 | $ | 878 | $ | 875 | a | $ | 317 | $ | — | $ | 1,283 | $ | 686 | $ | 334 | b | $ | 4,473 | $ | — | $ | 2 | $ | 4,475 | ||||||||||||||||||||||||||||
Intersegment | 405 | 923 | 1,328 | 151 | (13 | ) | 138 | 81 | 5 | 134 | 7 | 9 | (1,702 | ) | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Production and delivery | 279 | 483 | 762 | 185 | 305 | 490 | 586 | 152 | 78 | 1,281 | 669 | (1,397 | ) | 2,621 | — | 1 | 2,622 | ||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 33 | 60 | 93 | 33 | 39 | 72 | 53 | 40 | 13 | 3 | 10 | 5 | 289 | — | 2 | 291 | |||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 1 | — | 1 | — | 1 | 1 | 27 | 1 | — | — | 5 | 4 | 39 | — | 58 | 97 | |||||||||||||||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | — | — | — | — | — | — | — | — | — | — | 73 | 73 | — | — | 73 | |||||||||||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | — | — | 81 | 81 | — | — | 81 | |||||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 197 | 375 | 572 | 265 | 188 | 453 | 290 | 129 | 43 | 6 | 11 | (134 | ) | 1,370 | — | (59 | ) | 1,311 | |||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | — | — | — | — | — | — | 3 | — | — | — | 3 | 21 | 27 | — | 16 | 43 | |||||||||||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 96 | 55 | 151 | 126 | 22 | — | — | — | — | 299 | — | 123 | 422 | |||||||||||||||||||||||||||||||||||||||||||||||
Total assets at June 30, 2012 | 2,135 | 5,231 | 7,366 | 5,472 | 4,081 | 9,553 | 5,883 | 4,318 | 1,933 | 327 | 990 | 864 | 31,234 | — | 2,455 | 33,689 | |||||||||||||||||||||||||||||||||||||||||||||||
Capital expenditures | 52 | 102 | 154 | 116 | 124 | 240 | 205 | 170 | 55 | — | 4 | 12 | 840 | — | — | 840 |
(In millions) | Mining Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
North America Copper Mines | South America | Indonesia | Africa | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | Other | Corporate, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Molyb- | Copper | Mining | Other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other | Cerro | Other | denum | Rod & | Smelting | & Elimi- | Total | Oil & Gas | & Elimi- | FCX | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Morenci | Mines | Total | Verde | Mines | Total | Grasberg | Tenke | Mines | Refining | & Refining | nations | Mining | Operations | nations | Total | ||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 118 | $ | 121 | $ | 239 | $ | 601 | $ | 1,013 | $ | 1,614 | $ | 1,335 | a | $ | 793 | $ | — | $ | 2,595 | $ | 1,216 | $ | 740 | b | $ | 8,532 | $ | 336 | c | $ | 3 | $ | 8,871 | ||||||||||||||||||||||||||||
Intersegment | 880 | 1,575 | 2,455 | 195 | 156 | 351 | 187 | 10 | 287 | 14 | 10 | (3,314 | ) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Production and delivery | 598 | 1,054 | 1,652 | 360 | 631 | 991 | 1,126 | 370 | 158 | 2,590 | 1,203 | (2,615 | ) | 5,475 | 89 | 8 | 5,572 | ||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 70 | 140 | 210 | 70 | 87 | 157 | 113 | 115 | 41 | 5 | 22 | 22 | 685 | 169 | 5 | 859 | |||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 1 | 2 | 3 | 2 | 1 | 3 | 53 | 6 | — | — | 9 | 18 | 92 | 14 | 193 | 299 | |||||||||||||||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 1 | 1 | — | — | — | — | — | — | — | — | 109 | 110 | — | 6 | 116 | |||||||||||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | (6 | ) | (6 | ) | — | — | — | — | — | — | — | — | 37 | 31 | — | — | 31 | |||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 329 | 505 | 834 | 364 | 450 | 814 | 230 | 312 | 88 | 14 | (8 | ) | (145 | ) | 2,139 | 64 | (209 | ) | 1,994 | ||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 3 | 1 | 4 | 2 | — | 2 | 12 | 2 | — | — | 8 | 40 | 68 | 26 | 95 | 189 | |||||||||||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 123 | 155 | 278 | 116 | 66 | — | — | — | — | 460 | — | 8 | d | 468 | ||||||||||||||||||||||||||||||||||||||||||||||
Capital expenditures | 357 | 186 | 543 | 372 | 98 | 470 | 511 | 103 | 82 | 2 | 19 | 40 | 1,770 | 190 | 18 | 1,978 | |||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 118 | $ | 11 | $ | 129 | $ | 781 | $ | 1,072 | $ | 1,853 | $ | 1,828 | a | $ | 620 | $ | — | $ | 2,581 | $ | 1,390 | $ | 675 | b | $ | 9,076 | $ | — | $ | 4 | $ | 9,080 | |||||||||||||||||||||||||||||
Intersegment | 918 | 1,835 | 2,753 | 278 | 139 | 417 | 78 | 7 | 260 | 13 | 17 | (3,545 | ) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Production and delivery | 535 | 912 | 1,447 | 378 | 575 | 953 | 1,101 | 284 | 149 | 2,578 | 1,364 | (2,826 | ) | 5,050 | — | — | 5,050 | ||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 64 | 122 | 186 | 63 | 71 | 134 | 99 | 72 | 23 | 5 | 20 | 15 | 554 | — | 4 | 558 | |||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 1 | 1 | 2 | 1 | 2 | 3 | 60 | 3 | — | — | 10 | 8 | 86 | — | 115 | 201 | |||||||||||||||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | — | — | — | — | — | — | — | — | — | — | 135 | 135 | — | — | 135 | |||||||||||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | — | — | 91 | 91 | — | 91 | ||||||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 436 | 811 | 1,247 | 617 | 563 | 1,180 | 646 | 268 | 88 | 11 | 13 | (293 | ) | 3,160 | — | (115 | ) | 3,045 | |||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | — | — | — | 5 | — | 5 | 3 | — | — | — | 6 | 42 | 56 | — | 50 | 106 | |||||||||||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 219 | 172 | 391 | 276 | 51 | — | — | — | — | 718 | — | 195 | 913 | |||||||||||||||||||||||||||||||||||||||||||||||
Capital expenditures | 96 | 200 | 296 | 185 | 207 | 392 | 387 | 297 | 148 | 3 | 7 | 26 | 1,556 | — | (9 | ) | 1,547 |
a. | Includes PT Freeport Indonesia’s sales to PT Smelting totaling $721 million for the first six months of 2013 and $957 million for the first six months of 2012. |
b. | Includes revenues from FCX's molybdenum sales company, which includes sales of molybdenum produced by the molybdenum mines and by certain of the North and South America copper mines. |
c. | Includes unfavorable adjustments of $35 million related to oil and gas derivative instruments that were assumed in connection with FCX's acquisition of PXP. For further discussion, refer to the supplemental schedule "Derivative Instruments" on page IX. |
d. | Includes $183 million related to net reductions in FCX's deferred tax liabilities and deferred tax asset valuation allowances resulting from second-quarter 2013 oil and gas acquisitions. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Three Months Ended June 30, 2013 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 1,205 | $ | 1,205 | $ | 98 | $ | 26 | $ | 1,329 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 774 | 745 | 41 | 18 | 804 | ||||||||||||||||
By-product creditsa | (94 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 31 | 30 | — | 1 | 31 | ||||||||||||||||
Net cash costs | 711 | 775 | 41 | 19 | 835 | ||||||||||||||||
Depreciation, depletion and amortization | 105 | 101 | 3 | 1 | 105 | ||||||||||||||||
Noncash and other costs, net | 29 | 29 | — | — | 29 | ||||||||||||||||
Total costs | 845 | 905 | 44 | 20 | 969 | ||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (14 | ) | (14 | ) | — | — | (14 | ) | |||||||||||||
Gross profit | $ | 346 | $ | 286 | $ | 54 | $ | 6 | $ | 346 | |||||||||||
Copper sales (millions of recoverable pounds) | 370 | 370 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)a | 9 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.25 | $ | 3.25 | $ | 11.17 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 2.09 | 2.01 | 4.63 | ||||||||||||||||||
By-product creditsa | (0.25 | ) | — | — | |||||||||||||||||
Treatment charges | 0.08 | 0.08 | — | ||||||||||||||||||
Unit net cash costs | 1.92 | 2.09 | 4.63 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.28 | 0.27 | 0.30 | ||||||||||||||||||
Noncash and other costs, net | 0.08 | 0.08 | 0.04 | ||||||||||||||||||
Total unit costs | 2.28 | 2.44 | 4.97 | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (0.04 | ) | (0.04 | ) | — | ||||||||||||||||
Gross profit per pound | $ | 0.93 | $ | 0.77 | $ | 6.20 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,329 | $ | 804 | $ | 105 | |||||||||||||||
Treatment charges | — | 31 | — | ||||||||||||||||||
Net noncash and other costs | — | 29 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (14 | ) | — | — | |||||||||||||||||
Eliminations and other | (6 | ) | (11 | ) | 3 | ||||||||||||||||
North America copper mines | 1,309 | 853 | 108 | ||||||||||||||||||
Other mining & eliminationsc | 2,642 | 1,906 | 250 | ||||||||||||||||||
Total mining | 3,951 | 2,759 | 358 | ||||||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||||||
Corporate, other & eliminations | 1 | 5 | 3 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,288 | $ | 2,853 | $ | 530 | |||||||||||||||
a. Reflects sales of molybdenum produced by certain of the North America copper mines to FCX's molybdenum sales company at market-based pricing. | |||||||||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Three Months Ended June 30, 2012 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 1,286 | $ | 1,286 | $ | 121 | $ | 21 | $ | 1,428 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 676 | 614 | 62 | 12 | 688 | ||||||||||||||||
By-product creditsa | (130 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 38 | 37 | — | 1 | 38 | ||||||||||||||||
Net cash costs | 584 | 651 | 62 | 13 | 726 | ||||||||||||||||
Depreciation, depletion and amortization | 90 | 84 | 5 | 1 | 90 | ||||||||||||||||
Noncash and other costs, net | 38 | 37 | 1 | — | 38 | ||||||||||||||||
Total costs | 712 | 772 | 68 | 14 | 854 | ||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (8 | ) | (8 | ) | — | — | (8 | ) | |||||||||||||
Gross profit | $ | 566 | $ | 506 | $ | 53 | $ | 7 | $ | 566 | |||||||||||
Copper sales (millions of recoverable pounds) | 360 | 360 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)a | 9 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.57 | $ | 3.57 | $ | 13.53 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.88 | 1.71 | 7.00 | ||||||||||||||||||
By-product creditsa | (0.36 | ) | — | — | |||||||||||||||||
Treatment charges | 0.10 | 0.10 | — | ||||||||||||||||||
Unit net cash costs | 1.62 | 1.81 | 7.00 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.25 | 0.23 | 0.57 | ||||||||||||||||||
Noncash and other costs, net | 0.11 | 0.10 | 0.07 | ||||||||||||||||||
Total unit costs | 1.98 | 2.14 | 7.64 | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (0.02 | ) | (0.02 | ) | — | ||||||||||||||||
Gross profit per pound | $ | 1.57 | $ | 1.41 | $ | 5.89 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,428 | $ | 688 | $ | 90 | |||||||||||||||
Treatment charges | — | 38 | — | ||||||||||||||||||
Net noncash and other costs | — | 38 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (8 | ) | — | — | |||||||||||||||||
Eliminations and other | 8 | (2 | ) | 3 | |||||||||||||||||
North America copper mines | 1,428 | 762 | 93 | ||||||||||||||||||
Other mining & eliminationsc | 3,045 | 1,859 | 196 | ||||||||||||||||||
Total mining | 4,473 | 2,621 | 289 | ||||||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||||||
Corporate, other & eliminations | 2 | 1 | 2 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,475 | $ | 2,622 | $ | 291 | |||||||||||||||
a. Reflects sales of molybdenum produced by certain of the North America copper mines to FCX's molybdenum sales company at market-based pricing. | |||||||||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Six Months Ended June 30, 2013 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 2,463 | $ | 2,463 | $ | 191 | $ | 53 | $ | 2,707 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,477 | 1,430 | 66 | 38 | 1,534 | ||||||||||||||||
By-product creditsa | (187 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 76 | 74 | — | 2 | 76 | ||||||||||||||||
Net cash costs | 1,366 | 1,504 | 66 | 40 | 1,610 | ||||||||||||||||
Depreciation, depletion and amortization | 204 | 197 | 4 | 3 | 204 | ||||||||||||||||
Noncash and other costs, net | 60 | 59 | 1 | — | 60 | ||||||||||||||||
Total costs | 1,630 | 1,760 | 71 | 43 | 1,874 | ||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (4 | ) | (4 | ) | — | — | (4 | ) | |||||||||||||
Gross profit | $ | 829 | $ | 699 | $ | 120 | $ | 10 | $ | 829 | |||||||||||
Copper sales (millions of recoverable pounds) | 722 | 722 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)a | 17 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.41 | $ | 3.41 | $ | 11.45 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 2.04 | 1.98 | 3.98 | ||||||||||||||||||
By-product creditsa | (0.26 | ) | — | — | |||||||||||||||||
Treatment charges | 0.11 | 0.10 | — | ||||||||||||||||||
Unit net cash costs | 1.89 | 2.08 | 3.98 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.28 | 0.27 | 0.26 | ||||||||||||||||||
Noncash and other costs, net | 0.08 | 0.08 | 0.04 | ||||||||||||||||||
Total unit costs | 2.25 | 2.43 | 4.28 | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (0.01 | ) | (0.01 | ) | — | ||||||||||||||||
Gross profit per pound | $ | 1.15 | $ | 0.97 | $ | 7.17 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 2,707 | $ | 1,534 | $ | 204 | |||||||||||||||
Treatment charges | — | 76 | — | ||||||||||||||||||
Net noncash and other costs | — | 60 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | (4 | ) | — | — | |||||||||||||||||
Eliminations and other | (9 | ) | (18 | ) | 6 | ||||||||||||||||
North America copper mines | 2,694 | 1,652 | 210 | ||||||||||||||||||
Other mining & eliminationsc | 5,838 | 3,823 | 475 | ||||||||||||||||||
Total mining | 8,532 | 5,475 | 685 | ||||||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||||||
Corporate, other & eliminations | 3 | 8 | 5 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 8,871 | $ | 5,572 | $ | 859 | |||||||||||||||
a. Reflects sales of molybdenum produced by certain of the North America copper mines to FCX's molybdenum sales company at market-based pricing. | |||||||||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 2,566 | $ | 2,566 | $ | 257 | $ | 42 | $ | 2,865 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,283 | 1,198 | 91 | 24 | 1,313 | ||||||||||||||||
By-product creditsa | (269 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 79 | 76 | — | 3 | 79 | ||||||||||||||||
Net cash costs | 1,093 | 1,274 | 91 | 27 | 1,392 | ||||||||||||||||
Depreciation, depletion and amortization | 179 | 169 | 7 | 3 | 179 | ||||||||||||||||
Noncash and other costs, net | 59 | 58 | 1 | — | 59 | ||||||||||||||||
Total costs | 1,331 | 1,501 | 99 | 30 | 1,630 | ||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | 7 | 7 | — | — | 7 | ||||||||||||||||
Gross profit | $ | 1,242 | $ | 1,072 | $ | 158 | $ | 12 | $ | 1,242 | |||||||||||
Copper sales (millions of recoverable pounds) | 697 | 697 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)a | 19 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.68 | $ | 3.68 | $ | 13.83 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.84 | 1.72 | 4.92 | ||||||||||||||||||
By-product creditsa | (0.39 | ) | — | — | |||||||||||||||||
Treatment charges | 0.12 | 0.11 | — | ||||||||||||||||||
Unit net cash costs | 1.57 | 1.83 | 4.92 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.26 | 0.24 | 0.37 | ||||||||||||||||||
Noncash and other costs, net | 0.08 | 0.08 | 0.04 | ||||||||||||||||||
Total unit costs | 1.91 | 2.15 | 5.33 | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | 0.01 | 0.01 | — | ||||||||||||||||||
Gross profit per pound | $ | 1.78 | $ | 1.54 | $ | 8.50 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 2,865 | $ | 1,313 | $ | 179 | |||||||||||||||
Treatment charges | — | 79 | — | ||||||||||||||||||
Net noncash and other costs | — | 59 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||||||
on prior period open sales | 7 | — | — | ||||||||||||||||||
Eliminations and other | 10 | (4 | ) | 7 | |||||||||||||||||
North America copper mines | 2,882 | 1,447 | 186 | ||||||||||||||||||
Other mining & eliminationsc | 6,194 | 3,603 | 368 | ||||||||||||||||||
Total mining | 9,076 | 5,050 | 554 | ||||||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||||||
Corporate, other & eliminations | 4 | — | 4 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 9,080 | $ | 5,050 | $ | 558 | |||||||||||||||
a. Reflects sales of molybdenum produced by certain of the North America copper mines to FCX's molybdenum sales company at market-based pricing. | |||||||||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended June 30, 2013 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 986 | $ | 986 | $ | 80 | a | $ | 1,066 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 511 | 472 | 45 | 517 | |||||||||||||
By-product credits | (74 | ) | — | — | — | ||||||||||||
Treatment charges | 49 | 49 | — | 49 | |||||||||||||
Net cash costs | 486 | 521 | 45 | 566 | |||||||||||||
Depreciation, depletion and amortization | 86 | 80 | 6 | 86 | |||||||||||||
Noncash and other costs, net | 7 | (1 | ) | 8 | 7 | ||||||||||||
Total costs | 579 | 600 | 59 | 659 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (65 | ) | (65 | ) | — | (65 | ) | ||||||||||
Gross profit | $ | 342 | $ | 321 | $ | 21 | $ | 342 | |||||||||
Copper sales (millions of recoverable pounds) | 315 | 315 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.13 | $ | 3.13 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.62 | 1.50 | |||||||||||||||
By-product credits | (0.24 | ) | — | ||||||||||||||
Treatment charges | 0.16 | 0.16 | |||||||||||||||
Unit net cash costs | 1.54 | 1.66 | |||||||||||||||
Depreciation, depletion and amortization | 0.27 | 0.25 | |||||||||||||||
Noncash and other costs, net | 0.02 | (0.01 | ) | ||||||||||||||
Total unit costs | 1.83 | 1.90 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.21 | ) | (0.21 | ) | |||||||||||||
Gross profit per pound | $ | 1.09 | $ | 1.02 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 1,066 | $ | 517 | $ | 86 | |||||||||||
Treatment charges | (49 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 7 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (65 | ) | — | — | |||||||||||||
Eliminations and other | (1 | ) | (8 | ) | — | ||||||||||||
South America mining | 951 | 516 | 86 | ||||||||||||||
Other mining & eliminationsb | 3,000 | 2,243 | 272 | ||||||||||||||
Total mining | 3,951 | 2,759 | 358 | ||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||
Corporate, other & eliminations | 1 | 5 | 3 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,288 | $ | 2,853 | $ | 530 | |||||||||||
a. | Includes gold sales of 21 thousand ounces ($1,317 per ounce average realized price) and silver sales of 809 thousand ounces ($20.40 per ounce average realized price). Also reflects sales of molybdenum produced by Cerro Verde to FCX's molybdenum sales company at market-based pricing. |
b. | Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended June 30, 2012 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 1,057 | $ | 1,057 | $ | 75 | a | $ | 1,132 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 469 | 438 | 37 | 475 | |||||||||||||
By-product credits | (69 | ) | — | — | — | ||||||||||||
Treatment charges | 47 | 47 | — | 47 | |||||||||||||
Net cash costs | 447 | 485 | 37 | 522 | |||||||||||||
Depreciation, depletion and amortization | 71 | 68 | 3 | 71 | |||||||||||||
Noncash and other costs, net | 22 | 14 | 8 | 22 | |||||||||||||
Total costs | 540 | 567 | 48 | 615 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (68 | ) | (68 | ) | — | (68 | ) | ||||||||||
Gross profit | $ | 449 | $ | 422 | $ | 27 | $ | 449 | |||||||||
Copper sales (millions of recoverable pounds) | 301 | 301 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.51 | $ | 3.51 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.56 | 1.45 | |||||||||||||||
By-product credits | (0.23 | ) | — | ||||||||||||||
Treatment charges | 0.16 | 0.16 | |||||||||||||||
Unit net cash costs | 1.49 | 1.61 | |||||||||||||||
Depreciation, depletion and amortization | 0.24 | 0.23 | |||||||||||||||
Noncash and other costs, net | 0.07 | 0.05 | |||||||||||||||
Total unit costs | 1.80 | 1.89 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.22 | ) | (0.22 | ) | |||||||||||||
Gross profit per pound | $ | 1.49 | $ | 1.40 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 1,132 | $ | 475 | $ | 71 | |||||||||||
Treatment charges | (47 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 22 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (68 | ) | — | — | |||||||||||||
Eliminations and other | (1 | ) | (7 | ) | 1 | ||||||||||||
South America mining | 1,016 | 490 | 72 | ||||||||||||||
Other mining & eliminationsb | 3,457 | 2,131 | 217 | ||||||||||||||
Total mining | 4,473 | 2,621 | 289 | ||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||
Corporate, other & eliminations | 2 | 1 | 2 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,475 | $ | 2,622 | $ | 291 | |||||||||||
a. | Includes gold sales of 16 thousand ounces ($1,596 per ounce average realized price) and silver sales of 712 thousand ounces ($28.36 per ounce average realized price). Also reflects sales of molybdenum produced by Cerro Verde to FCX's molybdenum sales company at market-based pricing. |
b. | Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Six Months Ended June 30, 2013 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 1,929 | $ | 1,929 | $ | 166 | a | $ | 2,095 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 973 | 897 | 86 | 983 | |||||||||||||
By-product credits | (156 | ) | — | — | — | ||||||||||||
Treatment charges | 99 | 99 | — | 99 | |||||||||||||
Net cash costs | 916 | 996 | 86 | 1,082 | |||||||||||||
Depreciation, depletion and amortization | 156 | 147 | 9 | 156 | |||||||||||||
Noncash and other costs, net | 22 | 6 | 16 | 22 | |||||||||||||
Total costs | 1,094 | 1,149 | 111 | 1,260 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (29 | ) | (29 | ) | — | (29 | ) | ||||||||||
Gross profit | $ | 806 | $ | 751 | $ | 55 | $ | 806 | |||||||||
Copper sales (millions of recoverable pounds) | 600 | 600 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.22 | $ | 3.22 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.62 | 1.50 | |||||||||||||||
By-product credits | (0.26 | ) | 0.16 | ||||||||||||||
Treatment charges | 0.17 | — | |||||||||||||||
Unit net cash costs | 1.53 | 1.66 | |||||||||||||||
Depreciation, depletion and amortization | 0.26 | 0.25 | |||||||||||||||
Noncash and other costs, net | 0.04 | 0.01 | |||||||||||||||
Total unit costs | 1.83 | 1.92 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.05 | ) | (0.05 | ) | |||||||||||||
Gross profit per pound | $ | 1.34 | $ | 1.25 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | 2,095 | 983 | 156 | ||||||||||||||
Treatment charges | (99 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 22 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (29 | ) | — | — | |||||||||||||
Eliminations and other | (2 | ) | (14 | ) | 1 | ||||||||||||
South America mining | 1,965 | 991 | 157 | ||||||||||||||
Other mining & eliminationsb | 6,567 | 4,484 | 528 | ||||||||||||||
Total mining | 8,532 | 5,475 | 685 | ||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||
Corporate, other & eliminations | 3 | 8 | 5 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 8,871 | $ | 5,572 | $ | 859 | |||||||||||
a. | Includes gold sales of 42 thousand ounces ($1,449 per ounce average realized price) and silver sales of 1.8 million ounces ($25.93 per ounce average realized price). Also reflects sales of molybdenum produced by Cerro Verde to FCX's molybdenum sales company at market-based pricing. |
b. | Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 2,094 | $ | 2,094 | $ | 164 | a | $ | 2,258 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 908 | 842 | 77 | 919 | |||||||||||||
By-product credits | (153 | ) | — | — | — | ||||||||||||
Treatment charges | 95 | 95 | — | 95 | |||||||||||||
Net cash costs | 850 | 937 | 77 | 1,014 | |||||||||||||
Depreciation, depletion and amortization | 134 | 127 | 7 | 134 | |||||||||||||
Noncash and other costs, net | 42 | 27 | 15 | 42 | |||||||||||||
Total costs | 1,026 | 1,091 | 99 | 1,190 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 104 | 104 | — | 104 | |||||||||||||
Gross profit | $ | 1,172 | $ | 1,107 | $ | 65 | $ | 1,172 | |||||||||
Copper sales (millions of recoverable pounds) | 587 | 587 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.56 | $ | 3.56 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.55 | 1.43 | |||||||||||||||
By-product credits | (0.26 | ) | — | ||||||||||||||
Treatment charges | 0.16 | 0.16 | |||||||||||||||
Unit net cash costs | 1.45 | 1.59 | |||||||||||||||
Depreciation, depletion and amortization | 0.22 | 0.22 | |||||||||||||||
Noncash and other costs, net | 0.07 | 0.05 | |||||||||||||||
Total unit costs | 1.74 | 1.86 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 0.18 | 0.18 | |||||||||||||||
Gross profit per pound | $ | 2.00 | $ | 1.88 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 2,258 | $ | 919 | $ | 134 | |||||||||||
Treatment charges | (95 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 42 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 104 | — | — | ||||||||||||||
Eliminations and other | 3 | (8 | ) | — | |||||||||||||
South America mining | 2,270 | 953 | 134 | ||||||||||||||
Other mining & eliminationsb | 6,806 | 4,097 | 420 | ||||||||||||||
Total mining | 9,076 | 5,050 | 554 | ||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||
Corporate, other & eliminations | 4 | — | 4 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 9,080 | $ | 5,050 | $ | 558 | |||||||||||
a. | Includes gold sales of 35 thousand ounces ($1,630 per ounce average realized price) and silver sales of 1.4 million ounces ($29.33 per ounce average realized price). Also reflects sales of molybdenum produced by Cerro Verde to FCX's molybdenum sales company at market-based pricing. |
b. | Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Three Months Ended June 30, 2013 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 487 | $ | 487 | $ | 199 | $ | 9 | a | $ | 695 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 561 | 393 | 161 | 7 | 561 | ||||||||||||||||
Gold and silver credits | (190 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 36 | 25 | 10 | 1 | 36 | ||||||||||||||||
Royalty on metals | 21 | 15 | 6 | — | 21 | ||||||||||||||||
Net cash costs | 428 | 433 | 177 | 8 | 618 | ||||||||||||||||
Depreciation and amortization | 58 | 41 | 16 | 1 | 58 | ||||||||||||||||
Noncash and other costs, net | 35 | 25 | 10 | — | 35 | ||||||||||||||||
Total costs | 521 | 499 | 203 | 9 | 711 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (29 | ) | (29 | ) | (17 | ) | (1 | ) | (47 | ) | |||||||||||
PT Smelting intercompany profit | 33 | 23 | 10 | — | 33 | ||||||||||||||||
Gross profit | $ | (30 | ) | $ | (18 | ) | $ | (11 | ) | $ | (1 | ) | $ | (30 | ) | ||||||
Copper sales (millions of recoverable pounds) | 158 | 158 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 151 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.08 | $ | 3.08 | $ | 1,321 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 3.55 | 2.49 | 1,066 | ||||||||||||||||||
Gold and silver credits | (1.20 | ) | — | — | |||||||||||||||||
Treatment charges | 0.23 | 0.16 | 69 | ||||||||||||||||||
Royalty on metals | 0.13 | 0.09 | 39 | ||||||||||||||||||
Unit net cash costs | 2.71 | 2.74 | 1,174 | ||||||||||||||||||
Depreciation and amortization | 0.37 | 0.26 | 111 | ||||||||||||||||||
Noncash and other costs, net | 0.22 | 0.15 | 67 | ||||||||||||||||||
Total unit costs | 3.30 | 3.15 | 1,352 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (0.18 | ) | (0.18 | ) | (110 | ) | |||||||||||||||
PT Smelting intercompany profit | 0.21 | 0.14 | 62 | ||||||||||||||||||
Gross profit per pound/ounce | $ | (0.19 | ) | $ | (0.11 | ) | $ | (79 | ) | ||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 695 | $ | 561 | $ | 58 | |||||||||||||||
Treatment charges | (36 | ) | — | — | |||||||||||||||||
Royalty on metals | (21 | ) | — | — | |||||||||||||||||
Net noncash and other costs | — | 35 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (47 | ) | — | — | |||||||||||||||||
PT Smelting intercompany profit | — | (33 | ) | — | |||||||||||||||||
Indonesia mining | 591 | 563 | 58 | ||||||||||||||||||
Other mining & eliminationsb | 3,360 | 2,196 | 300 | ||||||||||||||||||
Total mining | 3,951 | 2,759 | 358 | ||||||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||||||
Corporate, other & eliminations | 1 | 5 | 3 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,288 | $ | 2,853 | $ | 530 | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Three Months Ended June 30, 2012 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 637 | $ | 637 | $ | 391 | $ | 13 | a | $ | 1,041 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 589 | 361 | 221 | 7 | 589 | ||||||||||||||||
Gold and silver credits | (402 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 38 | 23 | 14 | 1 | 38 | ||||||||||||||||
Royalty on metals | 25 | 15 | 10 | — | 25 | ||||||||||||||||
Net cash costs | 250 | 399 | 245 | 8 | 652 | ||||||||||||||||
Depreciation and amortization | 53 | 32 | 20 | 1 | 53 | ||||||||||||||||
Noncash and other costs, net | 5 | 3 | 2 | — | 5 | ||||||||||||||||
Total costs | 308 | 434 | 267 | 9 | 710 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (20 | ) | (20 | ) | (2 | ) | — | (22 | ) | ||||||||||||
PT Smelting intercompany profit | 8 | 5 | 3 | — | 8 | ||||||||||||||||
Gross profit | $ | 317 | $ | 188 | $ | 125 | $ | 4 | $ | 317 | |||||||||||
Copper sales (millions of recoverable pounds) | 183 | 183 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 247 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.49 | $ | 3.49 | $ | 1,587 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 3.23 | 1.97 | 898 | ||||||||||||||||||
Gold and silver credits | (2.20 | ) | — | — | |||||||||||||||||
Treatment charges | 0.21 | 0.13 | 58 | ||||||||||||||||||
Royalty on metals | 0.13 | 0.08 | 37 | ||||||||||||||||||
Unit net cash costs | 1.37 | 2.18 | 993 | ||||||||||||||||||
Depreciation and amortization | 0.29 | 0.18 | 80 | ||||||||||||||||||
Noncash and other costs, net | 0.03 | 0.02 | 8 | ||||||||||||||||||
Total unit costs | 1.69 | 2.38 | 1,081 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (0.11 | ) | (0.11 | ) | (9 | ) | |||||||||||||||
PT Smelting intercompany profit | 0.05 | 0.03 | 13 | ||||||||||||||||||
Gross profit per pound/ounce | $ | 1.74 | $ | 1.03 | $ | 510 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,041 | $ | 589 | $ | 53 | |||||||||||||||
Treatment charges | (38 | ) | — | — | |||||||||||||||||
Royalty on metals | (25 | ) | — | — | |||||||||||||||||
Net noncash and other costs | — | 5 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (22 | ) | — | — | |||||||||||||||||
PT Smelting intercompany profit | — | (8 | ) | — | |||||||||||||||||
Indonesia mining | 956 | 586 | 53 | ||||||||||||||||||
Other mining & eliminationsb | 3,517 | 2,035 | 236 | ||||||||||||||||||
Total mining | 4,473 | 2,621 | 289 | ||||||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||||||
Corporate, other & eliminations | 2 | 1 | 2 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,475 | $ | 2,622 | $ | 291 |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Six Months Ended June 30, 2013 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 1,137 | $ | 1,137 | $ | 490 | $ | 24 | a | $ | 1,651 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,077 | 742 | 319 | 16 | 1,077 | ||||||||||||||||
Gold and silver credits | (512 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 81 | 56 | 24 | 1 | 81 | ||||||||||||||||
Royalty on metals | 47 | 33 | 14 | — | 47 | ||||||||||||||||
Net cash costs | 693 | 831 | 357 | 17 | 1,205 | ||||||||||||||||
Depreciation and amortization | 113 | 78 | 33 | 2 | 113 | ||||||||||||||||
Noncash and other costs, net | 87 | 60 | 26 | 1 | 87 | ||||||||||||||||
Total costs | 893 | 969 | 416 | 20 | 1,405 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 1 | 1 | (2 | ) | — | (1 | ) | ||||||||||||||
PT Smelting intercompany profit | 38 | 26 | 11 | 1 | 38 | ||||||||||||||||
Gross profit | $ | 283 | $ | 195 | $ | 83 | $ | 5 | $ | 283 | |||||||||||
Copper sales (millions of recoverable pounds) | 356 | 356 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 342 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.20 | $ | 3.20 | $ | 1,431 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 3.03 | 2.08 | 934 | ||||||||||||||||||
Gold and silver credits | (1.44 | ) | — | — | |||||||||||||||||
Treatment charges | 0.23 | 0.16 | 70 | ||||||||||||||||||
Royalty on metals | 0.13 | 0.09 | 41 | ||||||||||||||||||
Unit net cash costs | 1.95 | 2.33 | 1,045 | ||||||||||||||||||
Depreciation and amortization | 0.32 | 0.22 | 98 | ||||||||||||||||||
Noncash and other costs, net | 0.24 | 0.17 | 76 | ||||||||||||||||||
Total unit costs | 2.51 | 2.72 | 1,219 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | — | — | (4 | ) | |||||||||||||||||
PT Smelting intercompany profit | 0.10 | 0.07 | 33 | ||||||||||||||||||
Gross profit per pound/ounce | $ | 0.79 | $ | 0.55 | $ | 241 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,651 | $ | 1,077 | $ | 113 | |||||||||||||||
Treatment charges | (81 | ) | — | — | |||||||||||||||||
Royalty on metals | (47 | ) | — | — | |||||||||||||||||
Net noncash and other costs | — | 87 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (1 | ) | — | — | |||||||||||||||||
PT Smelting intercompany profit | — | (38 | ) | — | |||||||||||||||||
Indonesia mining | 1,522 | 1,126 | 113 | ||||||||||||||||||
Other mining & eliminationsb | 7,010 | 4,349 | 572 | ||||||||||||||||||
Total mining | 8,532 | 5,475 | 685 | ||||||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||||||
Corporate, other & eliminations | 3 | 8 | 5 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 8,871 | $ | 5,572 | $ | 859 | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 1,128 | $ | 1,128 | $ | 841 | $ | 27 | a | $ | 1,996 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,059 | 598 | 446 | 15 | 1,059 | ||||||||||||||||
Gold and silver credits | (871 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 63 | 36 | 26 | 1 | 63 | ||||||||||||||||
Royalty on metals | 43 | 24 | 18 | 1 | 43 | ||||||||||||||||
Net cash costs | 294 | 658 | 490 | 17 | 1,165 | ||||||||||||||||
Depreciation and amortization | 99 | 56 | 42 | 1 | 99 | ||||||||||||||||
Noncash and other costs, net | 30 | 17 | 13 | — | 30 | ||||||||||||||||
Total costs | 423 | 731 | 545 | 18 | 1,294 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 13 | 13 | 3 | — | 16 | ||||||||||||||||
PT Smelting intercompany loss | (12 | ) | (7 | ) | (5 | ) | — | (12 | ) | ||||||||||||
Gross profit | $ | 706 | $ | 403 | $ | 294 | $ | 9 | $ | 706 | |||||||||||
Copper sales (millions of recoverable pounds) | 317 | 317 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 513 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.56 | $ | 3.56 | $ | 1,639 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 3.35 | 1.89 | 869 | ||||||||||||||||||
Gold and silver credits | (2.75 | ) | — | — | |||||||||||||||||
Treatment charges | 0.20 | 0.11 | 52 | ||||||||||||||||||
Royalty on metals | 0.13 | 0.08 | 35 | ||||||||||||||||||
Unit net cash costs | 0.93 | 2.08 | 956 | ||||||||||||||||||
Depreciation and amortization | 0.31 | 0.18 | 81 | ||||||||||||||||||
Noncash and other costs, net | 0.09 | 0.05 | 25 | ||||||||||||||||||
Total unit costs | 1.33 | 2.31 | 1,062 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 0.04 | 0.04 | 5 | ||||||||||||||||||
PT Smelting intercompany loss | (0.04 | ) | (0.02 | ) | (10 | ) | |||||||||||||||
Gross profit per pound/ounce | $ | 2.23 | $ | 1.27 | $ | 572 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,996 | $ | 1,059 | $ | 99 | |||||||||||||||
Treatment charges | (63 | ) | — | — | |||||||||||||||||
Royalty on metals | (43 | ) | — | — | |||||||||||||||||
Net noncash and other costs | — | 30 | — | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 16 | — | — | ||||||||||||||||||
PT Smelting intercompany loss | — | 12 | — | ||||||||||||||||||
Indonesia mining | 1,906 | 1,101 | 99 | ||||||||||||||||||
Other mining & eliminationsb | 7,170 | 3,949 | 455 | ||||||||||||||||||
Total mining | 9,076 | 5,050 | 554 | ||||||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||||||
Corporate, other & eliminations | 4 | — | 4 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 9,080 | $ | 5,050 | $ | 558 | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended June 30, 2013 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 330 | $ | 330 | $ | 47 | $ | 377 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 156 | 146 | 27 | 173 | |||||||||||||
Cobalt creditsb | (31 | ) | — | — | — | ||||||||||||
Royalty on metals | 6 | 5 | 1 | 6 | |||||||||||||
Net cash costs | 131 | 151 | 28 | 179 | |||||||||||||
Depreciation, depletion and amortization | 57 | 52 | 5 | 57 | |||||||||||||
Noncash and other costs, net | 12 | 11 | 1 | 12 | |||||||||||||
Total costs | 200 | 214 | 34 | 248 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (7 | ) | (8 | ) | 2 | (6 | ) | ||||||||||
Gross profit | $ | 123 | $ | 108 | $ | 15 | $ | 123 | |||||||||
Copper sales (millions of recoverable pounds) | 106 | 106 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 5 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.10 | $ | 3.10 | $ | 8.48 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.47 | 1.37 | 4.92 | ||||||||||||||
Cobalt creditsb | (0.30 | ) | — | — | |||||||||||||
Royalty on metals | 0.06 | 0.05 | 0.15 | ||||||||||||||
Unit net cash costs | 1.23 | 1.42 | 5.07 | ||||||||||||||
Depreciation, depletion and amortization | 0.53 | 0.49 | 0.80 | ||||||||||||||
Noncash and other costs, net | 0.11 | 0.10 | 0.17 | ||||||||||||||
Total unit costs | 1.87 | 2.01 | 6.04 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.07 | ) | (0.07 | ) | 0.27 | ||||||||||||
Gross profit per pound | $ | 1.16 | $ | 1.02 | $ | 2.71 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 377 | $ | 173 | $ | 57 | |||||||||||
Royalty on metals | (6 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 12 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (6 | ) | — | — | |||||||||||||
Africa mining | 365 | 185 | 57 | ||||||||||||||
Other mining & eliminationsc | 3,586 | 2,574 | 301 | ||||||||||||||
Total mining | 3,951 | 2,759 | 358 | ||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||
Corporate, other & eliminations | 1 | 5 | 3 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,288 | $ | 2,853 | $ | 530 | |||||||||||
a. Includes point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended June 30, 2012 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 284 | $ | 284 | $ | 49 | $ | 333 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 121 | 114 | 30 | 144 | |||||||||||||
Cobalt creditsb | (27 | ) | — | — | — | ||||||||||||
Royalty on metals | 6 | 5 | 1 | 6 | |||||||||||||
Net cash costs | 100 | 119 | 31 | 150 | |||||||||||||
Depreciation, depletion and amortization | 40 | 35 | 5 | 40 | |||||||||||||
Noncash and other costs, net | 8 | 7 | 1 | 8 | |||||||||||||
Total costs | 148 | 161 | 37 | 198 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (6 | ) | (6 | ) | 1 | (5 | ) | ||||||||||
Gross profit | $ | 130 | $ | 117 | $ | 13 | $ | 130 | |||||||||
Copper sales (millions of recoverable pounds) | 82 | 82 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 6 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.45 | $ | 3.45 | $ | 8.24 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.48 | 1.39 | 5.09 | ||||||||||||||
Cobalt creditsb | (0.33 | ) | — | — | |||||||||||||
Royalty on metals | 0.07 | 0.06 | 0.13 | ||||||||||||||
Unit net cash costs | 1.22 | 1.45 | 5.22 | ||||||||||||||
Depreciation, depletion and amortization | 0.49 | 0.43 | 0.75 | ||||||||||||||
Noncash and other costs, net | 0.09 | 0.08 | 0.14 | ||||||||||||||
Total unit costs | 1.80 | 1.96 | 6.11 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.07 | ) | (0.07 | ) | 0.12 | ||||||||||||
Gross profit per pound | $ | 1.58 | $ | 1.42 | $ | 2.25 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 333 | $ | 144 | $ | 40 | |||||||||||
Royalty on metals | (6 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 8 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (5 | ) | — | — | |||||||||||||
Africa mining | 322 | 152 | 40 | ||||||||||||||
Other mining & eliminationsc | 4,151 | 2,469 | 249 | ||||||||||||||
Total mining | 4,473 | 2,621 | 289 | ||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||
Corporate, other & eliminations | 2 | 1 | 2 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,475 | $ | 2,622 | $ | 291 | |||||||||||
a. Includes point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Six Months Ended June 30, 2013 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 724 | $ | 724 | $ | 89 | $ | 813 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 321 | 303 | 51 | 354 | |||||||||||||
Cobalt creditsb | (58 | ) | — | — | — | ||||||||||||
Royalty on metals | 14 | 13 | 1 | 14 | |||||||||||||
Net cash costs | 277 | 316 | 52 | 368 | |||||||||||||
Depreciation, depletion and amortization | 115 | 107 | 8 | 115 | |||||||||||||
Noncash and other costs, net | 16 | 15 | 1 | 16 | |||||||||||||
Total costs | 408 | 438 | 61 | 499 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 2 | 2 | 2 | 4 | |||||||||||||
Gross profit | $ | 318 | $ | 288 | $ | 30 | $ | 318 | |||||||||
Copper sales (millions of recoverable pounds) | 224 | 224 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 11 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.22 | $ | 3.22 | $ | 7.99 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.43 | 1.35 | 4.54 | ||||||||||||||
Cobalt creditsb | (0.26 | ) | — | — | |||||||||||||
Royalty on metals | 0.06 | 0.06 | 0.14 | ||||||||||||||
Unit net cash costs | 1.23 | 1.41 | 4.68 | ||||||||||||||
Depreciation, depletion and amortization | 0.51 | 0.47 | 0.75 | ||||||||||||||
Noncash and other costs, net | 0.08 | 0.07 | 0.11 | ||||||||||||||
Total unit costs | 1.82 | 1.95 | 5.54 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 0.01 | 0.01 | 0.21 | ||||||||||||||
Gross profit per pound | $ | 1.41 | $ | 1.28 | $ | 2.66 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | 813 | 354 | 115 | ||||||||||||||
Royalty on metals | (14 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 16 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 4 | — | — | ||||||||||||||
Africa mining | 803 | 370 | 115 | ||||||||||||||
Other mining & eliminationsc | 7,729 | 5,105 | 570 | ||||||||||||||
Total mining | 8,532 | 5,475 | 685 | ||||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||||
Corporate, other & eliminations | 3 | 8 | 5 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 8,871 | $ | 5,572 | $ | 859 | |||||||||||
a. Includes point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Six Months Ended June 30, 2012 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 536 | $ | 536 | $ | 92 | $ | 628 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 224 | 213 | 56 | 269 | |||||||||||||
Cobalt creditsb | (50 | ) | — | — | — | ||||||||||||
Royalty on metals | 12 | 11 | 1 | 12 | |||||||||||||
Net cash costs | 186 | 224 | 57 | 281 | |||||||||||||
Depreciation, depletion and amortization | 72 | 64 | 8 | 72 | |||||||||||||
Noncash and other costs, net | 15 | 13 | 2 | 15 | |||||||||||||
Total costs | 273 | 301 | 67 | 368 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 8 | 8 | 3 | 11 | |||||||||||||
Gross profit | $ | 271 | $ | 243 | $ | 28 | $ | 271 | |||||||||
Copper sales (millions of recoverable pounds) | 151 | 151 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 11 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.54 | $ | 3.54 | $ | 8.40 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.49 | 1.41 | 5.11 | ||||||||||||||
Cobalt creditsb | (0.34 | ) | — | — | |||||||||||||
Royalty on metals | 0.08 | 0.07 | 0.13 | ||||||||||||||
Unit net cash costs | 1.23 | 1.48 | 5.24 | ||||||||||||||
Depreciation, depletion and amortization | 0.48 | 0.42 | 0.71 | ||||||||||||||
Noncash and other costs, net | 0.10 | 0.09 | 0.14 | ||||||||||||||
Total unit costs | 1.81 | 1.99 | 6.09 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 0.06 | 0.06 | 0.22 | ||||||||||||||
Gross profit per pound | $ | 1.79 | $ | 1.61 | $ | 2.53 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 628 | $ | 269 | $ | 72 | |||||||||||
Royalty on metals | (12 | ) | — | — | |||||||||||||
Net noncash and other costs | — | 15 | — | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 11 | — | — | ||||||||||||||
Africa mining | 627 | 284 | 72 | ||||||||||||||
Other mining & eliminationsc | 8,449 | 4,766 | 482 | ||||||||||||||
Total mining | 9,076 | 5,050 | 554 | ||||||||||||||
Oil & gas operations | — | — | — | ||||||||||||||
Corporate, other & eliminations | 4 | — | 4 | ||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 9,080 | $ | 5,050 | $ | 558 | |||||||||||
a. Includes point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||
Molybdenum Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Three Months Ended June 30, | |||||||||||||||
(In Millions) | 2013a | 2012a | |||||||||||||
Revenues, excluding adjustmentsb | $ | 156 | $ | 130 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 76 | 51 | |||||||||||||
Treatment charges and other | 12 | 8 | |||||||||||||
Net cash costs | 88 | 59 | |||||||||||||
Depreciation, depletion and amortization | 21 | 8 | |||||||||||||
Noncash and other costs, net | 2 | 2 | |||||||||||||
Total costs | 111 | 69 | |||||||||||||
Gross profit | $ | 45 | $ | 61 | |||||||||||
Molybdenum production (millions of recoverable pounds)b | 13 | 8 | |||||||||||||
Gross profit per pound of molybdenum: | |||||||||||||||
Revenues, excluding adjustmentsb | $ | 12.13 | $ | 15.11 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 5.84 | 5.95 | |||||||||||||
Treatment charges and other | 0.95 | 0.88 | |||||||||||||
Unit net cash costs | 6.79 | 6.83 | |||||||||||||
Depreciation, depletion and amortization | 1.65 | 0.95 | |||||||||||||
Noncash and other costs, net | 0.18 | 0.25 | |||||||||||||
Total unit costs | 8.62 | 8.03 | |||||||||||||
Gross profit per pound | $ | 3.51 | $ | 7.08 | |||||||||||
Reconciliation to Amounts Reported | |||||||||||||||
(In Millions) | Depreciation, | ||||||||||||||
Production | Depletion and | ||||||||||||||
Three Months Ended June 30, 2013 | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 156 | $ | 76 | $ | 21 | |||||||||
Treatment charges and other | (12 | ) | — | — | |||||||||||
Net noncash and other costs | — | 2 | — | ||||||||||||
Molybdenum mines | 144 | 78 | 21 | ||||||||||||
Other mining & eliminationsc | 3,807 | 2,681 | 337 | ||||||||||||
Total mining | 3,951 | 2,759 | 358 | ||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||
Corporate, other & eliminations | 1 | 5 | 3 | ||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,288 | $ | 2,853 | $ | 530 | |||||||||
Three Months Ended June 30, 2012 | |||||||||||||||
Totals presented above | $ | 130 | $ | 51 | $ | 8 | |||||||||
Treatment charges and other | (8 | ) | — | — | |||||||||||
Net noncash and other costs | — | 2 | — | ||||||||||||
Henderson mine | 122 | 53 | 8 | ||||||||||||
Climax mine | 12 | 25 | 5 | ||||||||||||
Molybdenum mines | 134 | 78 | 13 | ||||||||||||
Other mining & eliminationsc | 4,339 | 2,543 | 276 | ||||||||||||
Total mining | 4,473 | 2,621 | 289 | ||||||||||||
Oil & gas operations | — | — | — | ||||||||||||
Corporate, other & eliminations | 2 | 1 | 2 | ||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,475 | $ | 2,622 | $ | 291 | |||||||||
a. Second-quarter 2013 includes the results of the Henderson and Climax mines; second-quarter 2012 reflects the results of only the Henderson mine as start-up activities were still underway at the Climax mine. | |||||||||||||||
b. Reflects sales of the molybdenum mines' production to FCX's molybdenum sales company at market-based pricing. On a consolidated basis, realizations are based on the actual contract terms for sales to third parties; as a result, FCX's consolidated average realized price per pound of molybdenum will differ from the amounts reported in this table. | |||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XI. Also includes amounts associated with FCX's molybdenum sales company, which includes sales of molybdenum produced by the molybdenum mines and by certain of the North and South America copper mines. | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||
Molybdenum Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Six Months Ended June 30, | |||||||||||||||
(In Millions) | 2013a | 2012a | |||||||||||||
Revenues, excluding adjustmentsb | $ | 311 | $ | 264 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 154 | 105 | |||||||||||||
Treatment charges and other | 24 | 15 | |||||||||||||
Net cash costs | 178 | 120 | |||||||||||||
Depreciation, depletion and amortization | 41 | 16 | |||||||||||||
Noncash and other costs, net | 4 | 1 | |||||||||||||
Total costs | 223 | 137 | |||||||||||||
Gross profit | $ | 88 | $ | 127 | |||||||||||
Molybdenum sales (millions of recoverable pounds)b | 25 | 17 | |||||||||||||
Gross profit per pound of molybdenum: | |||||||||||||||
Revenues, excluding adjustmentsb | $ | 12.33 | $ | 15.07 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 6.10 | 5.98 | |||||||||||||
Treatment charges and other | 0.95 | 0.87 | |||||||||||||
Unit net cash costs | 7.05 | 6.85 | |||||||||||||
Depreciation, depletion and amortization | 1.64 | 0.93 | |||||||||||||
Noncash and other costs, net | 0.16 | 0.06 | |||||||||||||
Total unit costs | 8.85 | 7.84 | |||||||||||||
Gross profit per pound | $ | 3.48 | $ | 7.23 | |||||||||||
Reconciliation to Amounts Reported | |||||||||||||||
(In Millions) | Depreciation, | ||||||||||||||
Production | Depletion and | ||||||||||||||
Six Months Ended June 30, 2013 | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 311 | $ | 154 | $ | 41 | |||||||||
Treatment charges and other | (24 | ) | — | — | |||||||||||
Net noncash and other costs | — | 4 | — | ||||||||||||
Molybdenum mines | 287 | 158 | 41 | ||||||||||||
Other mining & eliminations | 8,245 | 5,317 | 644 | ||||||||||||
Total mining | 8,532 | 5,475 | 685 | ||||||||||||
Oil & gas operations | 336 | 89 | 169 | ||||||||||||
Corporate, other & eliminationsc | 3 | 8 | 5 | ||||||||||||
As reported in FCX’s consolidated financial statements | $ | 8,871 | $ | 5,572 | $ | 859 | |||||||||
Six Months Ended June 30, 2012 | |||||||||||||||
Totals presented above | $ | 264 | $ | 105 | $ | 16 | |||||||||
Treatment charges and other | (15 | ) | — | — | |||||||||||
Net noncash and other costs | — | 1 | — | ||||||||||||
Henderson mine | 249 | 106 | 16 | ||||||||||||
Climax mine | 11 | 43 | 7 | ||||||||||||
Molybdenum mines | 260 | 149 | 23 | ||||||||||||
Other mining & eliminationsc | 8,816 | 4,901 | 531 | ||||||||||||
Total mining | 9,076 | 5,050 | 554 | ||||||||||||
Oil & gas operations | — | — | — | ||||||||||||
Corporate, other & eliminations | 4 | — | 4 | ||||||||||||
As reported in FCX’s consolidated financial statements | $ | 9,080 | $ | 5,050 | $ | 558 | |||||||||
a. The 2013 period includes the results of the Henderson and Climax mines; the 2012 period reflects the results of only the Henderson mine as start-up activities were still underway at the Climax mine. | |||||||||||||||
b. Reflects sales of the molybdenum mines' production to FCX's molybdenum sales company at market-based pricing. On a consolidated basis, realizations are based on the actual contract terms for sales to third parties; as a result, FCX's consolidated average realized price per pound of molybdenum will differ from the amounts reported in this table. | |||||||||||||||
c. Represents the combined total for all other mining operations and the related eliminations, as presented in the supplemental schedule, “Business Segments” on page XII. Also includes amounts associated with FCX's molybdenum sales company, which includes sales of molybdenum produced by the molybdenum mines and by certain of the North and South America copper mines. | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | ||||||||||||||||||||
Oil & Gas Product Revenues and Cash Production Costs and Realizations | ||||||||||||||||||||
June 1, 2013, to June 30, 2013 | ||||||||||||||||||||
Natural | ||||||||||||||||||||
Natural | Gas Liquids | Total | ||||||||||||||||||
(In Millions) | Oil | Gas | (NGLs) | Oil & Gas | ||||||||||||||||
Oil and gas revenues before derivatives | $ | 330 | $ | 30 | $ | 11 | $ | 371 | ||||||||||||
Realized gains on derivative instruments | 1 | — | — | 1 | ||||||||||||||||
Realized revenues | 331 | 30 | 11 | 372 | ||||||||||||||||
Unrealized (losses) gains on derivative instruments | (55 | ) | 19 | — | (36 | ) | ||||||||||||||
Oil and gas revenues | $ | 276 | $ | 49 | $ | 11 | $ | 336 | ||||||||||||
Oil (MMBbls) | 3.4 | |||||||||||||||||||
Gas (Bcf) | 7.7 | |||||||||||||||||||
NGLs (MMBbls) | 0.3 | |||||||||||||||||||
Oil Equivalents (MMBOE) | 5.0 | |||||||||||||||||||
Oil | Natural Gas | NGLs | ||||||||||||||||||
(per MBbls) | (per MMcf) | (per MBbls) | Per BOE | |||||||||||||||||
Oil and gas revenues before derivatives | $ | 97.05 | $ | 3.81 | $ | 35.18 | $ | 74.03 | ||||||||||||
Realized gains on derivative instruments | 0.37 | 0.05 | — | 0.34 | ||||||||||||||||
Realized revenues | 97.42 | 3.86 | 35.18 | 74.37 | ||||||||||||||||
Unrealized (losses) gains on derivative instruments | (16.12 | ) | 2.38 | — | (7.27 | ) | ||||||||||||||
Oil and gas revenues | $ | 81.30 | $ | 6.24 | $ | 35.18 | $ | 67.10 | ||||||||||||
Average Realized Price and Cash Production Cost per BOE by Region | ||||||||||||||||||||
MMBOE | Revenues (in millions) | Average Realized Price per BOEa | Production and Delivery (in millions) | Cash Production Costs per BOE | ||||||||||||||||
Gulf of Mexico | 1.9 | $ | 149 | $ | 78.07 | $ | 27 | $ | 14.07 | |||||||||||
Eagle Ford | 1.3 | 99 | 76.94 | 16 | 12.79 | |||||||||||||||
California | 1.1 | 107 | 94.48 | 35 | 30.98 | |||||||||||||||
Haynesville/Madden/Other | 0.7 | 16 | 23.77 | 5 | 6.91 | |||||||||||||||
5.0 | 371 | 83 | 16.58 | |||||||||||||||||
Net losses on derivative instruments | (35 | ) | a | — | ||||||||||||||||
Accretion and other costs | — | 6 | ||||||||||||||||||
Oil and gas operations | 336 | 89 | ||||||||||||||||||
Total mining | 3,951 | 2,759 | ||||||||||||||||||
Corporate, other & eliminations | 1 | 5 | ||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,288 | $ | 2,853 | ||||||||||||||||
a. Derivative instruments for FCX's oil and gas operations are managed on a consolidated basis; accordingly, average realized price per BOE by region does not reflect adjustments for derivative instruments. |
RF/"M&'(&W<>>
M0?E.>>WO5S3[>*W6^BU/2C*[Q.T+2KAMT?#'/UZ_A6TIWAS0U,U&SM(LZ$QU
M2]%S-:A4%LT,2KEUBSG+#TQ5JZTN:^MBMGYFRWB9IG`VID_W>^<`Y%86GVU[
M8W<=UH^^[C`_TN*-L[<]6`'(]?PKH;+5HM7LGLHI+DS&0O`N[CG.YF;JPQGG
MM7.Z[5^8U]GM8YNRU"[T&TDDLY4#N%CE1&!\S!R&8$$$'IQCBI[*!IHTO=+>
M)/(E$ARX'E$G[N&YVY[]*=<^&Y[>=5BD954` HPW *+)DWEH0F2"IZ*#UIN7NZ(2@^;5Z&W/>PW&G1VL&_>OR2QE<-&R?=/IS
MDY]:+&]O+*]06S00@(ID$3L1@?R]_K6;9S3();Q#).Q*^?#(N>5^\01R"`.N
M*T8I&G\B2(;Q,=F?09^[[GCKQTK"<8M'33E*]NANW\SSSW&QI2OE[S*8U8C.
M,@YZ`Y_.NT_YY+^57Z*.9A8JPZ?;P-F.-0?I23Z
M;;W'^LC4_A5NBB["QG)H=FAR(5_*KD5O'",(H'TJ6BAML+!1112&%%%%`!11
M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%
M`!1110`4444`%%5KZ_M].@,MU($&.%_B;Z"N+\0:GJ.NQB&RE6"V8\HKX9Q_
MM'^@K6E1=1]D2W8U-=\;6UCO@T_%Q<#Y2XY1#_4C\JX>XN+F]NY)[J9Y9":[[0HHP]Z9[9;:GH.O:7+>VLUM
J]S
M#;ZKX?F,8_>;20V1A^^![@^M