XML 56 R58.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Financial Statements (Unaudited) Condensed Consolidating Statements of Cash Flows (Details) (USD $)
In Millions, unless otherwise specified
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash flow from operating activities:    
Net income $ 2,482 $ 3,035
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion and amortization 1,778 856
Net losses on oil and gas derivative contracts 205 0
Losses on early extinguishment of debt 45 168
Gain on investment in McMoRan Exploration Co. (128) 0
Equity in earnings of consolidated subsidiaries 0  
Other, net (150)  
Accounts receivable, inventories and other current assets 147  
Accounts payable, accrued liabilities and accrued and other tax payments (636)  
Net cash provided by operating activities 3,743 2,509
Cash flow from investing activities:    
Capital expenditures (3,623) (2,518)
Acquisitions, net of cash acquired (5,441)  
Intercompany loans 0  
Dividends from consolidated subsidiary 0  
Other, net (24) (19)
Net cash used in investing activities (9,088) (2,537)
Cash flow from financing activities:    
Proceeds from debt 11,229 3,023
Repayments of debt and redemption of MMR preferred stock (5,043)  
Intercompany loans 0  
Cash dividends and distributions paid:    
Common stock (1,957) (832)
Noncontrolling interests (157) (76)
Other, net (213)  
Net cash provided by (used in) financing activities 3,859 (1,067)
Net decrease in cash and cash equivalents (1,486) (1,095)
Cash and cash equivalents at beginning of year 3,705 4,822
Cash and cash equivalents at end of period 2,219 3,727
FCX Issuer [Member]
   
Cash flow from operating activities:    
Net income 1,951  
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion and amortization 3  
Net losses on oil and gas derivative contracts 0  
Losses on early extinguishment of debt 45  
Gain on investment in McMoRan Exploration Co. (128)  
Equity in earnings of consolidated subsidiaries (2,096)  
Other, net 8  
Accounts receivable, inventories and other current assets 89  
Accounts payable, accrued liabilities and accrued and other tax payments 23  
Net cash provided by operating activities (105)  
Cash flow from investing activities:    
Capital expenditures 0  
Acquisitions, net of cash acquired (5,437)  
Intercompany loans 793  
Dividends from consolidated subsidiary 321  
Other, net 14  
Net cash used in investing activities (4,309)  
Cash flow from financing activities:    
Proceeds from debt 11,085  
Repayments of debt and redemption of MMR preferred stock (4,501)  
Intercompany loans 0  
Cash dividends and distributions paid:    
Common stock (1,957)  
Noncontrolling interests 0  
Other, net (213)  
Net cash provided by (used in) financing activities 4,414  
Net decrease in cash and cash equivalents 0  
Cash and cash equivalents at beginning of year 0  
Cash and cash equivalents at end of period 0  
FM O&G LLC Guarantor [Member]
   
Cash flow from operating activities:    
Net income 221  
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion and amortization 341  
Net losses on oil and gas derivative contracts 205  
Losses on early extinguishment of debt 0  
Gain on investment in McMoRan Exploration Co. 0  
Equity in earnings of consolidated subsidiaries (207)  
Other, net (15)  
Accounts receivable, inventories and other current assets 30  
Accounts payable, accrued liabilities and accrued and other tax payments 488  
Net cash provided by operating activities 1,063  
Cash flow from investing activities:    
Capital expenditures (621)  
Acquisitions, net of cash acquired 0  
Intercompany loans 0  
Dividends from consolidated subsidiary 0  
Other, net 32  
Net cash used in investing activities (589)  
Cash flow from financing activities:    
Proceeds from debt 0  
Repayments of debt and redemption of MMR preferred stock (416)  
Intercompany loans (56)  
Cash dividends and distributions paid:    
Common stock 0  
Noncontrolling interests 0  
Other, net 0  
Net cash provided by (used in) financing activities (472)  
Net decrease in cash and cash equivalents 2  
Cash and cash equivalents at beginning of year 0  
Cash and cash equivalents at end of period 2  
Non-Guarantor Subsidiaries [Member]
   
Cash flow from operating activities:    
Net income 2,611  
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion and amortization 1,434  
Net losses on oil and gas derivative contracts 0  
Losses on early extinguishment of debt 0  
Gain on investment in McMoRan Exploration Co. 0  
Equity in earnings of consolidated subsidiaries 2  
Other, net (143)  
Accounts receivable, inventories and other current assets 28  
Accounts payable, accrued liabilities and accrued and other tax payments (1,147)  
Net cash provided by operating activities 2,785  
Cash flow from investing activities:    
Capital expenditures (3,002)  
Acquisitions, net of cash acquired (4)  
Intercompany loans (1,095)  
Dividends from consolidated subsidiary 0  
Other, net (70)  
Net cash used in investing activities (4,171)  
Cash flow from financing activities:    
Proceeds from debt 144  
Repayments of debt and redemption of MMR preferred stock (126)  
Intercompany loans 358  
Cash dividends and distributions paid:    
Common stock (321)  
Noncontrolling interests (157)  
Other, net 0  
Net cash provided by (used in) financing activities (102)  
Net decrease in cash and cash equivalents (1,488)  
Cash and cash equivalents at beginning of year 3,705  
Cash and cash equivalents at end of period 2,217  
Eliminations [Member]
   
Cash flow from operating activities:    
Net income (2,301)  
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, depletion and amortization 0  
Net losses on oil and gas derivative contracts 0  
Losses on early extinguishment of debt 0  
Gain on investment in McMoRan Exploration Co. 0  
Equity in earnings of consolidated subsidiaries 2,301  
Other, net 0  
Accounts receivable, inventories and other current assets 0  
Accounts payable, accrued liabilities and accrued and other tax payments 0  
Net cash provided by operating activities 0  
Cash flow from investing activities:    
Capital expenditures 0  
Acquisitions, net of cash acquired 0  
Intercompany loans 302  
Dividends from consolidated subsidiary (321)  
Other, net 0  
Net cash used in investing activities (19)  
Cash flow from financing activities:    
Proceeds from debt 0  
Repayments of debt and redemption of MMR preferred stock 0  
Intercompany loans (302)  
Cash dividends and distributions paid:    
Common stock 321  
Noncontrolling interests 0  
Other, net 0  
Net cash provided by (used in) financing activities 19  
Net decrease in cash and cash equivalents 0  
Cash and cash equivalents at beginning of year 0  
Cash and cash equivalents at end of period $ 0