XML 40 R45.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Financial Statements (Unaudited) Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Document Period End Date     Sep. 30, 2015  
Revenues $ 3,681 $ 5,696 $ 12,082 $ 16,203
Total costs and expenses 7,626 4,564 21,364 12,807
Operating (loss) income (3,945) 1,132 (9,282) 3,396
Interest expense, net (163) (158) (458) (483)
Net gain on early extinguishment of debt 0 58 0 63
Other income (expense), net (40) 23 4 48
(Loss) income before income taxes and equity in affiliated companies' net losses (4,148) 1,055 (9,736) 3,024
Benefit from (provision for) income taxes 360 (349) 1,742 (1,034)
Equity in affiliated companies' net (losses) earnings (2) (2) (1) 0
Net (loss) income (3,790) 704 (7,995) 1,990
Net income and preferred dividends attributable to noncontrolling interests (40) (152) (160) (446)
Net (loss) income attributable to common stockholders (3,830) 552 (8,155) 1,544
Other comprehensive income (loss) 14 7 35 11
Total comprehensive (loss) income (3,816) 559 (8,120) 1,555
Impairment of oil and gas properties 3,652 308 9,442 308
FCX Issuer [Member]        
Revenues 0 0 0 0
Total costs and expenses 12 12 47 44
Operating (loss) income (12) (12) (47) (44)
Interest expense, net (123) (99) (359) (268)
Net gain on early extinguishment of debt   0   (1)
Other income (expense), net 31 15 187 52
(Loss) income before income taxes and equity in affiliated companies' net losses (104) (96) (219) (261)
Benefit from (provision for) income taxes (1,283) 46 (1,969) 51
Equity in affiliated companies' net (losses) earnings (2,443) 602 (5,967) 1,754
Net (loss) income (3,830) 552 (8,155) 1,544
Net income and preferred dividends attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders (3,830) 552 (8,155) 1,544
Other comprehensive income (loss) 14 7 35 11
Total comprehensive (loss) income (3,816) 559 (8,120) 1,555
Impairment of oil and gas properties     0 0
FM O&G LLC Guarantor [Member]        
Revenues 158 370 508 1,584
Total costs and expenses 1,874 [1] 916 [2] 4,409 [3] 1,931 [4]
Operating (loss) income (1,716) (546) (3,901) (347)
Interest expense, net (1) (38) (7) (123)
Net gain on early extinguishment of debt   58   64
Other income (expense), net 0 0 0 1
(Loss) income before income taxes and equity in affiliated companies' net losses (1,717) (526) (3,908) (405)
Benefit from (provision for) income taxes 714 (104) 1,504 (121)
Equity in affiliated companies' net (losses) earnings (2,237) 381 (6,516) 637
Net (loss) income (3,240) (249) (8,920) 111
Net income and preferred dividends attributable to noncontrolling interests 0 0 0 0
Net (loss) income attributable to common stockholders (3,240) (249) (8,920) 111
Other comprehensive income (loss) 0 0 0 0
Total comprehensive (loss) income (3,240) (249) (8,920) 111
Impairment of oil and gas properties 1,658 625 3,710 625
Non-Guarantor Subsidiaries [Member]        
Revenues 3,523 5,326 11,574 14,619
Total costs and expenses 5,742 [1] 3,966 16,923 [3] 11,170
Operating (loss) income (2,219) 1,360 (5,349) 3,449
Interest expense, net (78) (37) (202) (146)
Net gain on early extinguishment of debt   0   0
Other income (expense), net (35) 24 (83) 49
(Loss) income before income taxes and equity in affiliated companies' net losses (2,332) 1,347 (5,634) 3,352
Benefit from (provision for) income taxes 931 (166) 2,217 (836)
Equity in affiliated companies' net (losses) earnings (2,445) (111) (8,947) 228
Net (loss) income (3,846) 1,070 (12,364) 2,744
Net income and preferred dividends attributable to noncontrolling interests (39) (130) (133) (421)
Net (loss) income attributable to common stockholders (3,885) 940 (12,497) 2,323
Other comprehensive income (loss) 14 7 35 11
Total comprehensive (loss) income (3,871) 947 (12,462) 2,334
Impairment of oil and gas properties 1,967   5,684 0
Eliminations [Member]        
Revenues 0 0 0 0
Total costs and expenses (2) (330) [2] (15) (338) [4]
Operating (loss) income 2 330 15 338
Interest expense, net 39 16 110 54
Net gain on early extinguishment of debt   0   0
Other income (expense), net (36) (16) (100) (54)
(Loss) income before income taxes and equity in affiliated companies' net losses 5 330 25 338
Benefit from (provision for) income taxes (2) (125) (10) (128)
Equity in affiliated companies' net (losses) earnings 7,123 (874) 21,429 (2,619)
Net (loss) income 7,126 (669) 21,444 (2,409)
Net income and preferred dividends attributable to noncontrolling interests (1) (22) (27) (25)
Net (loss) income attributable to common stockholders 7,125 (691) 21,417 (2,434)
Other comprehensive income (loss) (14) (7) (35) (11)
Total comprehensive (loss) income $ 7,111 (698) 21,382 (2,445)
Impairment of oil and gas properties   $ (317) $ 48 $ (317)
[1] Includes charges totaling $1.7 billion at the FM O&G LLC guarantor and $2.0 billion at the non-guarantor subsidiaries related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules.
[2] Includes charges totaling $0.6 billion at the FM O&G LLC guarantor and $(0.3) billion of eliminations related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules.
[3] Includes charges totaling $3.7 billion at the FM O&G LLC guarantor and $5.7 billion at the non-guarantor subsidiaries related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules.
[4] Includes charges totaling $0.6 billion at the FM O&G LLC guarantor and $(0.3) billion of eliminations related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules.