Freeport-McMoRan Inc.
NYSE:FCX
39.22 (USD) • At close December 24, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5,666 | 8,146 | 8,068 | 3,657 | 2,020 | 4,217 | 4,447 | 4,245 | 224 | 464 | 1,985 | 3,705 | 4,822 | 3,738 | 2,656 | 872 | 1,626 | 907.464 | 763.599 | 551.45 | 463.652 | 7.836 | 7.587 | 7.968 | 6.7 | 5.9 | 9 | 37.1 | 26.9 | 44.3 | 13.8 | 371.8 | 80.8 | 44.4 | 60.3 | 64.2 | 37.4 |
Kortetermijnbeleggingen
| 300 | 500 | 0 | 0 | 0 | 0 | 11 | 7 | 28 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5,966 | 8,146 | 8,068 | 3,657 | 2,020 | 4,217 | 4,447 | 4,245 | 224 | 464 | 1,985 | 3,705 | 4,822 | 3,738 | 2,656 | 872 | 1,626 | 907.464 | 763.599 | 551.45 | 463.652 | 7.836 | 7.587 | 7.968 | 6.7 | 5.9 | 9 | 37.1 | 26.9 | 44.3 | 13.8 | 371.8 | 80.8 | 44.4 | 60.3 | 64.2 | 37.4 |
Nettovorderingen
| 1,664 | 1,795 | 1,742 | 1,412 | 1,167 | 1,322 | 1,322 | 1,126 | 689 | 953 | 1,728 | 1,629 | 1,142 | 2,425 | 1,803 | 1,212 | 1,295 | 486 | 688 | 435.062 | 196.44 | 190.509 | 118.611 | 149.085 | 172.7 | 228.5 | 129.6 | 236.8 | 256.1 | 234.2 | 188.7 | 150.8 | 305.9 | 38.5 | 29.8 | 33.8 | 19.3 |
Voorraad
| 6,060 | 5,180 | 4,497 | 3,893 | 3,958 | 4,759 | 3,893 | 3,642 | 4,788 | 5,361 | 5,018 | 4,576 | 3,869 | 3,434 | 2,974 | 3,067 | 2,885 | 724.248 | 565.019 | 466.712 | 397.027 | 387.247 | 369.188 | 400.607 | 368.1 | 301.4 | 314.8 | 375.7 | 354.8 | 314 | 211.9 | 132.3 | 121.6 | 72.5 | 45.8 | 36.8 | 32.1 |
Overige vlottende activa
| 375 | 492 | 523 | 341 | 655 | 422 | 577 | 1,422 | 2,521 | 2,267 | 1,241 | 387 | 214 | 254 | 104 | 386 | 97 | 34 | 11.795 | 459.548 | 43.014 | 52.388 | 52.884 | 11.462 | 17 | 10.1 | 9.7 | 11.6 | 15.5 | 10.9 | 13.8 | 6.2 | 2 | 1 | 0.6 | 0.7 | 0.4 |
Totaal vlottende activa
| 14,065 | 15,613 | 14,830 | 9,303 | 7,800 | 10,720 | 10,779 | 10,435 | 7,462 | 9,032 | 9,995 | 10,297 | 10,047 | 9,851 | 7,433 | 5,151 | 5,903 | 2,151.037 | 2,022.382 | 1,459.947 | 1,100.133 | 637.98 | 548.27 | 569.122 | 564.5 | 545.9 | 463.1 | 661.2 | 653.3 | 603.4 | 428.2 | 661.1 | 510.3 | 156.4 | 136.5 | 135.5 | 89.2 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 35,295 | 32,627 | 30,345 | 29,818 | 29,584 | 28,482 | 22,844 | 23,293 | 34,602 | 45,506 | 47,401 | 20,999 | 20,135 | 16,785 | 16,195 | 16,002 | 25,715 | 3,098.502 | 3,088.931 | 3,199.292 | 3,261.697 | 3,320.561 | 3,457.277 | 3,248.71 | 3,363.3 | 3,474.5 | 3,521.7 | 3,088.6 | 2,845.6 | 2,360.5 | 1,646.6 | 993.4 | 601.7 | 500.1 | 264.7 | 150.8 | 105.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1,916 | 0 | 0 | 0 | 0 | 0 | 6,105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 422 | 416 | 412 | 401 | 402 | 398 | 306 | 305 | 316 | 334 | 380 | 334 | 325 | 328 | 347 | 364 | 472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 422 | 416 | 412 | 401 | 402 | 398 | 306 | 305 | 317 | 334 | 1,916 | 334 | 325 | 328 | 347 | 364 | 6,577 | 0 | -223.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 304 | 262 | 232 | 295 | 303 | 316 | 262 | 303 | 339 | 328 | 178 | 632 | -2,580 | -2,873 | -2,503 | 142 | -7,300 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 4,269 | -644 | -696 | -705 | 4,032 | 3,622 | 3,768 | 4,288 | 6,398 | 2 | 220 | 3,255 | 2,873 | 2,503 | 2,339 | 7,300 | 182.322 | 189.019 | 172.623 | 141.246 | 96.64 | 671.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,420 | -2,094 | 2,847 | 3,023 | 3,425 | -1,260 | -511 | -787 | -431 | -2,803 | 4,018 | 2,958 | 888 | 2,422 | 1,896 | -727 | 2,466 | -42.059 | 438.893 | 255.133 | 215.29 | 137.012 | -464.633 | 132.909 | 155.1 | 172.2 | 167.4 | 115.7 | 82.8 | 76.3 | 41.9 | 39.5 | 45.6 | 18.1 | 13.9 | 4.8 | 3.2 |
Totaal niet-vlottende activa
| 38,441 | 35,480 | 33,192 | 32,841 | 33,009 | 31,968 | 26,523 | 26,882 | 39,115 | 49,763 | 53,515 | 25,143 | 22,023 | 19,535 | 18,438 | 18,120 | 34,758 | 3,238.765 | 3,527.824 | 3,627.048 | 3,618.233 | 3,554.213 | 3,663.659 | 3,381.619 | 3,518.4 | 3,646.7 | 3,689.1 | 3,204.3 | 2,928.4 | 2,436.8 | 1,688.5 | 1,032.9 | 647.3 | 518.2 | 278.6 | 155.6 | 108.5 |
Totaal activa
| 52,506 | 51,093 | 48,022 | 42,144 | 40,809 | 42,688 | 37,302 | 37,317 | 46,577 | 58,795 | 63,510 | 35,440 | 32,070 | 29,386 | 25,871 | 23,271 | 40,661 | 5,389.802 | 5,550.206 | 5,086.995 | 4,718.366 | 4,192.193 | 4,211.929 | 3,950.741 | 4,082.9 | 4,192.6 | 4,152.2 | 3,865.5 | 3,581.7 | 3,040.2 | 2,116.7 | 1,694 | 1,157.6 | 674.6 | 415.1 | 291.1 | 197.7 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,466 | 2,701 | 2,035 | 1,473 | 1,654 | 1,661 | 1,546 | 1,540 | 2,251 | 2,439 | 2,144 | 1,568 | 1,353 | 1,272 | 890 | 1,164 | 1,195 | 684.599 | 574 | 386.59 | 311.948 | 262.31 | 307.526 | 313.208 | 317.3 | 289.3 | 261.9 | 358.3 | 351.5 | 401.8 | 218.1 | 0 | 31.9 | 31.6 | 14.5 | 0 | 0 |
Kortlopende schulden
| 850 | 1,075 | 410 | 72 | 49 | 17 | 1,414 | 1,232 | 649 | 478 | 312 | 2 | 4 | 95 | 16 | 67 | 31 | 0 | 252.978 | 78.214 | 152.396 | 77.112 | 205.42 | 202.294 | 114.8 | 127.8 | 80.9 | 136.6 | 86.9 | 24.1 | 48.8 | 78.6 | 0 | 10 | 10 | 0 | 0 |
Belastingschulden
| 786 | 744 | 1,541 | 324 | 119 | 199 | 565 | 66 | 23 | 410 | 221 | 93 | 163 | 648 | 474 | 163 | 420 | 0 | 0 | 0 | 0 | 0 | 17.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 161 | 76 | 191 | 65 | 0 | 35 | 91 | 82 | 48 | 105 | 115 | 94 | 69 | 180 | -321 | 44 | 1,570 | 125.763 | 57.184 | 33.021 | 35.335 | 36.754 | 33.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,552 | 1,749 | 1,715 | 1,483 | 1,387 | 1,417 | 1,298 | 1,345 | 1,343 | 1,740 | 1,981 | 1,586 | 1,351 | 1,568 | 1,622 | 1,764 | 2,223 | 162.087 | 484.628 | 199.737 | 132.103 | 161.697 | 65.04 | 118.41 | 83 | 101.4 | 132.9 | 103 | 88.4 | 5.7 | 20.8 | 90 | 9.8 | 25.9 | 38 | 61.4 | 34.6 |
Totaal kortlopende verplichtingen
| 5,815 | 6,345 | 5,892 | 3,417 | 3,209 | 3,319 | 5,038 | 4,265 | 4,307 | 5,203 | 4,810 | 3,343 | 2,940 | 3,763 | 2,984 | 3,151 | 3,869 | 972.449 | 1,368.978 | 697.562 | 631.782 | 537.873 | 628.427 | 633.912 | 515.1 | 518.5 | 475.7 | 597.9 | 526.8 | 431.6 | 287.7 | 168.6 | 41.7 | 67.5 | 62.5 | 61.4 | 34.6 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,003 | 9,877 | 9,359 | 9,867 | 10,025 | 11,124 | 11,815 | 14,795 | 19,675 | 18,492 | 20,394 | 3,525 | 3,533 | 4,660 | 6,330 | 7,284 | 7,180 | 660.999 | 1,002.598 | 1,873.692 | 2,075.934 | 1,961.278 | 2,133.18 | 1,987.731 | 2,033.4 | 2,329 | 2,308.1 | 1,426.3 | 1,080.3 | 525.6 | 211.9 | 471.4 | 397 | 294 | 130 | 40 | 40 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4,116 | 3,705 | 3,630 | 3,653 | 3,631 | 3,487 | 3,739 | 3,628 | 3,259 | 2,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 450.003 | 462.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 4,269 | 4,234 | 4,408 | 4,210 | 4,869 | 3,622 | 3,768 | 4,288 | 6,386 | 7,410 | 3,490 | 3,255 | 2,873 | 2,382 | 2,241 | 7,300 | 800.31 | 902.386 | 932.416 | 885.248 | 706.51 | 671.015 | 599.536 | 553.4 | 471.2 | 403 | 359.7 | 305.5 | 292.6 | 201.6 | 197 | 144.8 | 89.9 | 52.7 | 24.8 | 8.5 |
Overige niet-vlottende verplichtingen
| 10,378 | 5,731 | 5,518 | 5,784 | 5,917 | 9,871 | 9,277 | 5,232 | 9,787 | 5,351 | 4,949 | 3,771 | 7,044 | 3,530 | 5,907 | 3,477 | 2,839 | 297.915 | 210.259 | 173.098 | 161.859 | 140.016 | 119.404 | 112.831 | 114.7 | 124 | 126 | 200.6 | 186.2 | 213 | 188.1 | 189.1 | 387.4 | 2 | 1.4 | -64.8 | -48.5 |
Totaal niet-vlottende verplichtingen
| 19,381 | 19,877 | 19,111 | 20,059 | 20,152 | 21,876 | 20,968 | 23,795 | 29,462 | 30,367 | 32,753 | 10,786 | 10,577 | 11,063 | 12,115 | 13,002 | 17,319 | 1,759.224 | 2,115.243 | 3,006.336 | 3,123.041 | 3,257.807 | 3,386.103 | 2,700.098 | 2,701.5 | 2,924.2 | 2,837.1 | 1,986.6 | 1,572 | 1,031.2 | 601.6 | 857.5 | 929.2 | 385.9 | 184.1 | 64.8 | 48.5 |
Totaal passiva
| 25,196 | 26,222 | 25,003 | 23,476 | 23,361 | 25,195 | 26,006 | 28,060 | 33,769 | 35,570 | 37,563 | 14,129 | 13,517 | 14,826 | 15,099 | 16,153 | 21,188 | 2,731.673 | 3,484.221 | 3,703.898 | 3,754.823 | 3,795.68 | 4,014.53 | 3,334.01 | 3,216.6 | 3,442.7 | 3,312.8 | 2,584.5 | 2,098.8 | 1,462.8 | 889.3 | 1,026.1 | 970.9 | 453.4 | 246.6 | 151.1 | 100.7 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 2,875 | 3,707 | 3,975 | 1,099.985 | 1,100 | 1,100 | 0 | 349.99 | 349.99 | 824.995 | 837.5 | 850 | 850 | 850 | 1,073.9 | 1,073.9 | 807 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 162 | 161 | 160 | 159 | 158 | 158 | 158 | 157 | 137 | 117 | 117 | 107 | 107 | 59 | 55 | 51 | 50 | 30.993 | 29.696 | 28.496 | 26 | 22.008 | 21.889 | 21.876 | 21.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -2,059 | -3,907 | -7,375 | -11,680 | -12,280 | -12,386 | -14,722 | -16,540 | -12,387 | 128 | 2,742 | 2,399 | 546 | -2,590 | -5,805 | -8,267 | 3,601 | 1,414.817 | 1,086.191 | 604.68 | 646.933 | 534.447 | 407.397 | 330.901 | 291.4 | 190.6 | 107.7 | 77.5 | 78.6 | 41.9 | 29.4 | 48.8 | 163.4 | 31.8 | 58.1 | 54.4 | 82.3 |
Overige gereserveerde algehele resultaten
| -274 | -320 | -388 | -583 | -676 | -605 | -487 | -548 | -503 | -544 | -405 | -506 | -465 | -323 | -258 | -288 | 42 | -19.854 | 10.749 | 11.342 | 8.668 | 10.963 | -1.184 | 10.244 | 10.2 | -1,339.4 | -1,091 | -888.7 | -721.2 | -525.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 18,864 | 19,621 | 21,583 | 22,279 | 22,096 | 22,286 | 23,028 | 22,982 | 20,581 | 18,586 | 18,480 | 15,543 | 15,454 | 15,310 | 12,267 | 10,587 | 10,566 | -80.862 | -383.642 | -580.869 | 94.383 | -917.408 | -673.648 | -675.08 | -476.6 | 902.2 | 912.2 | 1,136.6 | 950.4 | 904.8 | 344.2 | 597.7 | 9.1 | 177.1 | 85.6 | 85.6 | 14.7 |
Totaal eigen vermogen van aandeelhouders
| 16,693 | 15,555 | 13,980 | 10,174 | 9,298 | 9,603 | 7,977 | 6,051 | 7,828 | 18,287 | 20,934 | 17,543 | 15,642 | 12,504 | 9,134 | 5,790 | 18,234 | 2,445.101 | 1,842.994 | 1,163.649 | 775.984 | 266.826 | 104.444 | 512.936 | 684.4 | 603.4 | 778.9 | 1,175.4 | 1,381.7 | 1,495 | 1,180.6 | 646.5 | 172.5 | 208.9 | 143.7 | 140 | 97 |
Totaal eigen vermogen
| 27,310 | 24,871 | 23,019 | 18,668 | 17,448 | 17,493 | 11,296 | 9,257 | 12,808 | 23,225 | 25,947 | 21,311 | 18,553 | 14,560 | 10,772 | 7,118 | 19,473 | 2,658.129 | 2,065.985 | 1,383.097 | 963.543 | 396.513 | 197.399 | 616.731 | 866.3 | 749.9 | 839.4 | 1,281 | 1,482.9 | 1,577.4 | 1,227.4 | 667.9 | 186.7 | 221.2 | 168.5 | 140 | 97 |
Totaal passiva en aandeelhoudersvermogen
| 52,506 | 51,093 | 48,022 | 42,144 | 40,809 | 42,688 | 37,302 | 37,317 | 46,577 | 58,795 | 63,510 | 35,440 | 32,070 | 29,386 | 25,871 | 23,271 | 40,661 | 5,389.802 | 5,550.206 | 5,086.995 | 4,718.366 | 4,192.193 | 4,211.929 | 3,950.741 | 4,082.9 | 4,192.6 | 4,152.2 | 3,865.5 | 3,581.7 | 3,040.2 | 2,116.7 | 1,694 | 1,157.6 | 674.6 | 415.1 | 291.1 | 197.7 |