XML 147 R102.htm IDEA: XBRL DOCUMENT v2.4.0.8
GUARANTOR FINANCIAL STATEMENTS (Condensed Consolidated Cash Flow Statement) (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Cash flow from operating activities:      
Net income $ 3,441 [1] $ 3,980 [2] $ 5,747
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion and amortization 2,797 1,179 1,022
Net losses on crude oil and natural gas derivative contracts 334 0 0
Gain on investment in McMoRan Exploration Co. (MMR) (128) 0 0
Equity in Earnings of consolidated Subsidiaries 0    
Other, net 72    
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions (377)    
Net cash provided by operating activities 6,139 3,774 6,620
Cash flow from investing activities:      
Capital expenditures (5,286) (3,494) (2,534)
Acquisitions, net of cash acquired (5,441)    
Intercompany loans 0    
Distributions from consolidated subsidiary 0    
Other, net (181) 31 (1)
Net cash used in investing activities (10,908) (3,463) (2,535)
Cash flow from financing activities:      
Proceeds from Debt 11,501 3,029 48
Repayments of Debt and redemption of MMR preferred stock (5,704)    
Intercompany loans 0    
Cash dividends and distributions paid (2,537)    
Other, net (211)    
Net cash provided by (used in) financing activities 3,049 (1,428) (3,001)
Net decrease in cash and cash equivalents (1,720) (1,117) 1,084
Cash and cash equivalents at beginning of year 3,705   4,822
Cash and cash equivalents at end of year 1,985 3,705  
FCX Issuer [Member]
     
Cash flow from operating activities:      
Net income 2,658    
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion and amortization 4    
Net losses on crude oil and natural gas derivative contracts 0    
Gain on investment in McMoRan Exploration Co. (MMR) (128)    
Equity in Earnings of consolidated Subsidiaries (2,886)    
Other, net 8    
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions 272    
Net cash provided by operating activities (72)    
Cash flow from investing activities:      
Capital expenditures 0    
Acquisitions, net of cash acquired (5,437)    
Intercompany loans 834    
Distributions from consolidated subsidiary 629    
Other, net 15    
Net cash used in investing activities (3,959)    
Cash flow from financing activities:      
Proceeds from Debt 11,260    
Repayments of Debt and redemption of MMR preferred stock (4,737)    
Intercompany loans 0    
Cash dividends and distributions paid (2,281)    
Other, net (211)    
Net cash provided by (used in) financing activities 4,031    
Net decrease in cash and cash equivalents 0    
Cash and cash equivalents at beginning of year 0    
Cash and cash equivalents at end of year 0    
FM O&G LLC Guarantor [Member]
     
Cash flow from operating activities:      
Net income 281    
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion and amortization 616    
Net losses on crude oil and natural gas derivative contracts 334    
Gain on investment in McMoRan Exploration Co. (MMR) 0    
Equity in Earnings of consolidated Subsidiaries (281)    
Other, net (14)    
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions 735    
Net cash provided by operating activities 1,671    
Cash flow from investing activities:      
Capital expenditures (894)    
Acquisitions, net of cash acquired 0    
Intercompany loans 0    
Distributions from consolidated subsidiary 0    
Other, net 30    
Net cash used in investing activities (864)    
Cash flow from financing activities:      
Proceeds from Debt 0    
Repayments of Debt and redemption of MMR preferred stock (416)    
Intercompany loans (391)    
Cash dividends and distributions paid 0    
Other, net 0    
Net cash provided by (used in) financing activities (807)    
Net decrease in cash and cash equivalents 0    
Cash and cash equivalents at beginning of year 0    
Cash and cash equivalents at end of year 0    
Non-Guarantor Subsidiaries [Member]
     
Cash flow from operating activities:      
Net income 3,934    
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion and amortization 2,177    
Net losses on crude oil and natural gas derivative contracts 0    
Gain on investment in McMoRan Exploration Co. (MMR) 0    
Equity in Earnings of consolidated Subsidiaries (265)    
Other, net 78    
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions (1,384)    
Net cash provided by operating activities 4,540    
Cash flow from investing activities:      
Capital expenditures (4,392)    
Acquisitions, net of cash acquired (4)    
Intercompany loans (162)    
Distributions from consolidated subsidiary 0    
Other, net (226)    
Net cash used in investing activities (4,784)    
Cash flow from financing activities:      
Proceeds from Debt 241    
Repayments of Debt and redemption of MMR preferred stock (551)    
Intercompany loans (281)    
Cash dividends and distributions paid (885)    
Other, net 0    
Net cash provided by (used in) financing activities (1,476)    
Net decrease in cash and cash equivalents (1,720)    
Cash and cash equivalents at beginning of year 3,705    
Cash and cash equivalents at end of year 1,985    
Eliminations [Member]
     
Cash flow from operating activities:      
Net income (3,432)    
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, depletion and amortization 0    
Net losses on crude oil and natural gas derivative contracts 0    
Gain on investment in McMoRan Exploration Co. (MMR) 0    
Equity in Earnings of consolidated Subsidiaries 3,432    
Other, net 0    
Increase (decrease) in working capital and changes in other tax payment, excluding amounts from the acquisitions 0    
Net cash provided by operating activities 0    
Cash flow from investing activities:      
Capital expenditures 0    
Acquisitions, net of cash acquired 0    
Intercompany loans (672)    
Distributions from consolidated subsidiary (629)    
Other, net 0    
Net cash used in investing activities (1,301)    
Cash flow from financing activities:      
Proceeds from Debt 0    
Repayments of Debt and redemption of MMR preferred stock 0    
Intercompany loans 672    
Cash dividends and distributions paid 629    
Other, net 0    
Net cash provided by (used in) financing activities 1,301    
Net decrease in cash and cash equivalents 0    
Cash and cash equivalents at beginning of year 0    
Cash and cash equivalents at end of year $ 0    
[1] Included a net tax benefit of $183 million ($0.19 per share) in the second quarter, $16 million ($0.01 per share) in the fourth quarter and $199 million ($0.20 per share) for the year associated with net reductions in FCX's deferred tax liabilities and deferred tax asset valuation allowances related to the acquisitions of PXP and MMR.
[2] Included a net tax benefit of $208 million ($108 million attributable to noncontrolling interests and $100 million to net income attributable to FCX common stockholders or $0.11 per share) in the third quarter and $205 million ($107 million attributable to noncontrolling interests and $98 million to net income attributable to FCX common stockholders or $0.11 per share) for the year associated with adjustments to Cerro Verde's deferred income taxes. Refer to Note 11 for further discussion.