Freeport-McMoRan Inc. (FCX) - Quarterly Balance Statement

Home
FCX
Financials

39.22 (USD) • At close December 24, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	2000 Q1	1999 Q4	1999 Q3	1999 Q2	1999 Q1	1998 Q4	1998 Q3	1998 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2	1997 Q1	1996 Q4	1996 Q3	1996 Q2	1996 Q1	1995 Q4	1995 Q3	1995 Q2	1995 Q1	1994 Q4	1994 Q3	1994 Q2	1994 Q1	1993 Q4	1993 Q3	1993 Q2	1993 Q1	1992 Q4	1992 Q3	1992 Q2	1992 Q1	1991 Q4	1991 Q3	1991 Q2	1991 Q1	1990 Q4	1990 Q3	1990 Q2	1990 Q1	1989 Q4	1989 Q3	1989 Q2	1988 Q4	1987 Q4
Assets:
Current Assets:
Cash & Cash Equivalents Numbers are in millions	5,000	6,203	6,142	5,666	5,745	6,683	6,852	8,146	8,578	9,492	8,338	8,068	7,672	6,313	4,580	3,657	2,403	1,465	1,602	2,020	2,247	2,623	2,833	4,217	4,556	3,859	3,702	4,447	4,957	4,667	4,001	4,245	1,108	352	252	224	338	466	549	464	658	1,458	1,378	1,985	2,219	3,294	9,595	3,705	3,727	4,508	4,496	4,822	5,128	4,378	4,090	3,738	3,720	3,042	3,752	2,656	2,269	1,319	644	872	1,202	1,648	1,831	1,626	2,377	2,078	3,126.5	907.464	698.89	357.751	284.07	763.599	392.845	585.434	310.542	551.45	314.11	299.752	533.53	463.652	528.593	740.36	762.699	7.836	38.027	8.663	9.371	7.587	32.874	14.946	11.387	7.968	5.978	5.861	5.24	6.7	3.4	4.6	5.4	5.9	9.9	5.2	11.9	9	11.8	23.6	25.1	37.1	49	45	19.8	26.9	33.5	31.2	34.3	44.3	22.6	22	37.7	13.8	23.5	3.1	254.2	371.8	457.7	122.2	238.7	80.8	154.6	57.4	63.4	44.4	72	41.3	41.4	60.3	31.9	38.1	64.2	37.4
Short Term Investments Numbers are in millions	1,117	100	100	300	300	0	0	500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	116	120	123	52	41	34	32	28	28	30	29	28	30	0	0	17	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0	2.756	2.743	0	34.585	60.809	60.808	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash and Short Term Investments Numbers are in millions	6,117	6,303	6,242	5,966	5,745	6,683	6,852	8,146	8,578	9,492	8,338	8,068	7,672	6,313	4,580	3,657	2,403	1,465	1,602	2,020	2,247	2,623	2,833	4,217	4,556	3,859	3,702	4,447	4,957	4,667	4,001	4,245	1,108	352	252	224	338	466	549	464	658	1,458	1,378	1,985	2,219	3,294	9,595	3,705	3,727	4,508	4,496	4,822	5,128	4,378	4,090	3,738	3,720	3,042	3,752	2,656	2,269	1,319	644	872	1,202	1,648	1,831	1,626	2,377	2,078	3,126.5	907.464	698.89	357.751	284.07	763.599	392.845	585.434	310.542	551.45	314.11	299.752	533.53	463.652	528.593	740.36	762.699	7.836	38.027	8.663	9.371	7.587	32.874	14.946	11.387	7.968	5.978	5.861	5.24	6.7	3.4	4.6	5.4	5.9	9.9	5.2	11.9	9	11.8	23.6	25.1	37.1	49	45	19.8	26.9	33.5	31.2	34.3	44.3	22.6	22	37.7	13.8	23.5	3.1	254.2	371.8	457.7	122.2	238.7	80.8	154.6	57.4	63.4	44.4	72	41.3	41.4	60.3	31.9	38.1	64.2	37.4
Net Receivables Numbers are in millions	1,549	1,556	2,238	1,664	1,280	1,092	1,684	1,795	1,329	1,412	1,981	1,742	1,522	1,678	1,770	1,412	1,357	1,363	1,106	1,167	731	970	1,191	1,322	1,290	1,302	1,444	1,571	1,546	1,434	1,399	1,126	788	694	837	689	1,902	949	995	953	1,514	1,838	1,511	1,728	1,703	1,244	1,082	1,629	1,424	1,052	1,165	1,142	1,139	1,533	1,588	2,132	2,115	1,009	1,498	1,517	1,292	1,329	880	1,212	1,236	2,211	2,130	1,295	2,165	2,455	2,254.4	486	551.371	685.275	616.09	688	418.689	302.184	396.054	435.062	256.859	240.887	222.194	196.44	280.898	242.961	211.34	190.509	165.959	146.638	144.612	118.611	118.573	174.07	184.861	149.085	159.577	108.568	148.684	172.7	214.4	186.9	137	228.5	164.5	168.6	164	129.6	204.8	238.1	270.3	236.8	235.7	189.6	264.2	256.1	225.6	252.9	210	234.2	186.4	169.3	146	188.7	120.1	115.3	88.6	150.8	185.3	201.4	77.3	305.9	70.5	19.9	34.8	38.5	40.1	36.8	20.8	29.8	21.9	36.9	33.8	19.3
Inventory Numbers are in millions	6,443	6,474	5,977	6,060	5,949	5,810	5,737	5,180	4,819	4,670	4,454	4,497	4,120	4,218	4,145	3,893	3,892	3,810	3,854	3,958	4,434	4,377	4,461	4,759	4,047	4,176	3,885	3,893	3,857	3,642	3,763	3,642	3,686	3,744	3,975	4,788	5,345	5,431	5,238	5,361	5,489	5,370	5,220	5,018	4,853	4,946	4,809	4,576	4,434	4,025	4,096	3,869	3,721	3,748	3,709	3,434	2,235	2,896	2,971	2,870	2,916	2,683	2,766	2,763	3,430	3,231	2,187	2,885	2,135	2,387	2,590.9	724.248	751.534	790.942	612.522	565.019	450.031	435.248	446.602	466.712	437.139	417.147	454.944	397.027	381.066	380.61	384.749	387.247	392.355	388.128	352.195	369.188	375.883	383.984	403.948	400.607	395.493	387.343	370.257	368.1	359.7	323.7	339.5	301.4	288	289	315.2	314.8	342.5	391.4	350.2	375.7	408.6	386.3	393.8	354.8	383.6	340.3	343.2	314	275	275.7	231.5	211.9	141.5	137.6	143.5	132.3	140.5	135.8	151.2	121.6	103.6	107.6	81.4	72.5	54.6	55.4	54	45.8	49.8	39.4	36.8	32.1
Other Current Assets Numbers are in millions	436	389	385	375	1,103	472	473	492	647	608	529	523	477	390	361	341	419	517	795	655	935	760	560	422	1,028	1,006	1,075	533	790	674	604	1,422	5,924	5,910	6,065	6,549	570	1,851	2,072	2,267	1,370	1,588	1,357	1,241	831	1,094	1,097	387	5,029	4,616	4,591	4,333	4,441	4,262	5,468	3,981	1,008	3,242	3,316	3,260	1,531	1,590	1,681	386	1,490	81	870	97	1,997	535	582.1	34	31.169	18.534	13.989	4.981	13.629	10.475	14.824	6.723	77.576	75.908	69.101	43.014	44.95	70.179	70.585	52.388	54.562	55.802	55.159	52.884	53.737	4.55	11.809	11.462	9.632	32.224	14.999	17	10.7	11.2	11.3	10.1	8.8	6.4	7.9	9.7	12.5	8.6	12.4	11.6	19.7	14.6	8.2	15.5	20.2	12.1	12.2	10.9	15.8	22.8	15.8	13.8	8.6	3.5	7.9	6.2	6.4	3	4	2	3.1	2	2.6	1	0.7	0.9	1.3	0.6	0.9	1.7	0.7	0.4
Total Current Assets Numbers are in millions	14,545	14,722	14,842	14,065	14,077	14,057	14,746	15,613	15,373	16,182	15,302	14,830	13,791	12,599	10,856	9,303	8,071	7,155	7,357	7,800	8,350	8,730	8,987	10,720	10,921	10,343	10,106	10,779	11,150	10,417	9,767	10,435	11,498	10,700	7,233	7,462	8,155	8,697	8,854	9,032	9,031	10,254	9,466	9,995	9,606	10,577	16,583	10,297	10,180	10,176	10,252	10,047	10,708	10,173	11,146	9,851	9,078	7,293	8,566	7,433	7,406	6,336	5,400	5,233	6,448	7,171	7,018	5,903	8,674	7,455	8,553.9	2,151.037	2,032.964	1,852.502	1,526.671	2,022.382	1,275.194	1,333.341	1,168.022	1,459.947	1,085.684	1,033.694	1,279.769	1,100.133	1,235.507	1,434.11	1,429.373	637.98	650.903	599.231	561.337	548.27	581.067	577.55	612.005	569.122	570.68	533.996	539.18	564.5	588.2	526.4	493.2	545.9	471.2	469.2	499	463.1	571.6	661.7	658	661.2	713	635.5	686	653.3	662.9	636.5	599.7	603.4	499.8	489.8	431	428.2	293.7	259.5	494.2	661.1	789.9	462.4	471.2	510.3	331.8	186.9	182.2	156.4	167.4	134.4	117.5	136.5	104.5	116.1	135.5	89.2
Non-Current Assets:
Property, Plant & Equipment, Net Numbers are in millions	37,750	36,784	36,197	35,295	34,535	33,845	33,159	32,627	31,814	31,200	30,708	30,345	30,102	29,836	29,775	29,818	29,911	29,936	29,899	29,584	29,330	28,841	28,497	28,482	23,013	22,923	22,792	22,844	22,934	23,115	23,174	23,293	26,038	26,646	27,575	34,602	37,925	41,056	42,973	45,506	48,641	47,233	48,066	47,401	46,647	46,254	21,689	20,999	20,294	21,461	20,733	20,135	17,966	17,500	18,478	16,785	16,461	16,272	17,495	16,195	16,075	16,092	17,358	16,002	26,482	26,129	25,814	25,715	24,020	24,302	23,730.1	3,098.502	3,112.618	3,104.806	3,095.779	3,088.931	3,120.311	3,146.065	3,166.743	3,199.292	3,265.764	3,285.88	3,281.406	3,261.697	3,242.73	3,256.15	3,292.133	3,320.561	3,340.576	3,356.677	3,383.648	3,457.277	3,206.402	3,215.909	3,221.552	3,248.71	3,261.301	3,297.419	3,325.439	3,363.3	3,387.1	3,401.7	3,437.5	3,474.5	3,524.6	3,565.7	3,541.9	3,521.7	3,397.2	3,289.3	3,207	3,088.6	2,965.4	2,889.9	2,862.6	2,845.6	2,767.6	2,672.5	2,510.8	2,360.5	2,223.9	2,040.9	1,845.1	1,646.6	1,262	1,166.2	1,079.4	993.4	802.2	724.3	654.2	601.7	623.9	575.1	525.7	500.1	395	336.2	300.1	264.7	223.7	179.4	150.8	105.3
Goodwill Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	1,717	1,717	1,916	1,916	1,932	1,811	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,048	6,048	6,048	6,105	6,332	6,992	7,379	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets Numbers are in millions	0	0	0	422	0	0	0	416	0	0	0	412	0	0	0	401	0	0	0	402	0	0	0	398	0	0	0	306	0	0	0	305	0	0	0	316	0	0	0	334	0	0	0	380	0	0	0	334	321	324	326	325	321	323	325	328	330	333	336	347	342	355	359	364	447	448	464	472	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill and Intangible Assets Numbers are in millions	0	-4,491	-4,500	422	-97	-134	-134	416	-134	-134	-133	412	-133	-141	0	401	-148	-131	-151	402	-164	-164	-163	398	-126	-126	0	306	-122	-122	-122	305	-120	-120	-119	317	-117	0	0	334	1,717	1,717	1,916	1,916	1,932	1,811	-439	334	321	324	326	325	321	323	325	328	330	333	336	347	342	355	359	364	6,495	6,496	6,512	6,577	6,332	6,992	7,379	0	-830.695	-893.209	-890.113	0	-960.141	-991.21	-951.676	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments Numbers are in millions	0	99	98	639	97	134	134	262	134	134	133	232	133	141	0	295	148	131	151	303	164	164	163	316	126	126	0	262	122	122	122	303	120	120	119	339	117	0	0	328	-7,559	-7,451	-7,504	178	-6,922	-6,840	439	632	-2,374	-2,690	-2,686	0	-3,365	-3,265	-3,056	0	-2,846	-2,612	-2,513	0	140	145	139	0	-6,757	-6,986	-7,135	0	-6,816	-6,856	-6,992.8	0	27	41	59	34	51	53	48	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax Assets Numbers are in millions	0	4,491	4,500	4,453	4,399	4,343	4,305	0	4,316	4,297	4,282	-644	4,500	4,486	4,446	-696	4,325	4,180	4,087	-705	4,245	4,055	4,067	-714	3,839	3,702	3,642	-568	3,771	3,870	3,786	-608	3,549	3,758	4,442	-656	4,363	4,870	5,625	-662	7,559	7,451	7,504	2	6,922	6,840	3,580	220	3,378	3,550	3,413	0	3,365	3,265	3,056	0	2,846	2,612	2,513	0	2,660	2,632	2,471	0	6,757	6,986	7,135	0	6,816	6,856	6,992.8	0	803.695	852.209	831.113	0	909.141	938.21	903.676	0	949.462	954.667	934.378	0	853.532	751.328	731.769	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets Numbers are in millions	3,105	3,030	3,061	-2,368	-1,363	-1,338	-1,301	2,175	-1,576	-1,566	-1,460	2,847	-1,476	-1,485	-1,434	3,023	-1,208	-1,041	-1,124	3,425	-860	-540	-492	3,486	-24	60	97	3,679	-528	-359	-151	3,589	315	192	3,414	4,513	-60	-615	-1,387	4,257	4,587	4,805	4,431	4,018	4,413	4,461	736	2,958	2,718	868	867	1,563	2,713	2,583	1,059	2,422	2,082	2,081	716	2,021	-918	-936	-2,019	1,754	2,581	2,552	2,484	2,466	2,363	1,885	1,771	140.263	134.807	152.231	173.742	404.893	482.276	478.858	454.938	427.756	-517.846	-548.727	-545.951	356.536	-537.329	-492.033	-484.258	233.652	213.28	236.42	232.897	206.382	248.215	134.52	131.697	132.909	149.192	153.237	159.849	155.1	156.9	158.6	162.2	172.2	178.4	183.3	180.5	167.4	170.9	154.7	131	115.7	104	98.6	90.6	82.8	81.7	79.7	80.7	76.3	48.1	51.9	46.7	41.9	117.5	96.9	105.4	39.5	43.1	43.7	44	45.6	43.6	36	36	18.1	13.5	13.6	13.7	13.9	7.3	6.6	4.8	3.2
Total Non-Current Assets Numbers are in millions	40,855	39,913	39,356	38,441	37,571	36,850	36,163	35,480	34,554	33,931	33,530	33,192	33,126	32,837	32,787	32,841	33,028	33,075	32,862	33,009	32,715	32,356	32,072	31,968	26,828	26,685	26,531	26,523	26,177	26,626	26,809	26,882	29,902	30,596	35,431	39,115	42,228	45,311	47,211	49,763	54,945	53,755	54,413	53,515	52,992	52,526	26,005	25,143	24,337	23,513	22,653	22,023	21,000	20,406	19,862	19,535	18,873	18,686	18,547	18,563	18,299	18,288	18,308	18,120	35,558	35,177	34,810	34,758	32,715	33,179	32,880.1	3,238.765	3,247.425	3,257.037	3,269.521	3,527.824	3,602.587	3,624.923	3,621.681	3,627.048	3,697.38	3,691.82	3,669.833	3,618.233	3,558.933	3,515.445	3,539.644	3,554.213	3,553.856	3,593.097	3,616.545	3,663.659	3,454.617	3,350.429	3,353.249	3,381.619	3,410.493	3,450.656	3,485.288	3,518.4	3,544	3,560.3	3,599.7	3,646.7	3,703	3,749	3,722.4	3,689.1	3,568.1	3,444	3,338	3,204.3	3,069.4	2,988.5	2,953.2	2,928.4	2,849.3	2,752.2	2,591.5	2,436.8	2,272	2,092.8	1,891.8	1,688.5	1,379.5	1,263.1	1,184.8	1,032.9	845.3	768	698.2	647.3	667.5	611.1	561.7	518.2	408.5	349.8	313.8	278.6	231	186	155.6	108.5
Total Assets Numbers are in millions	55,400	54,635	54,198	52,506	51,648	50,907	50,909	51,093	49,927	50,113	48,832	48,022	46,917	45,436	43,643	42,144	41,099	40,230	40,219	40,809	41,065	41,086	41,059	42,688	37,749	37,028	36,637	37,302	37,327	37,043	36,576	37,317	41,400	41,296	42,664	46,577	50,383	54,008	56,065	58,795	63,976	64,009	63,879	63,510	62,598	63,103	42,588	35,440	34,517	33,689	32,905	32,070	31,708	30,579	31,008	29,386	27,951	25,979	27,113	25,996	25,705	24,624	23,708	23,353	42,006	42,348	41,828	40,661	41,389	40,634	41,434	5,389.802	5,280.389	5,109.539	4,796.192	5,550.206	4,877.781	4,958.264	4,789.703	5,086.995	4,783.064	4,725.514	4,949.602	4,718.366	4,794.44	4,949.555	4,969.017	4,192.193	4,204.759	4,192.328	4,177.882	4,211.929	4,035.684	3,927.979	3,965.254	3,950.741	3,981.173	3,984.652	4,024.468	4,082.9	4,132.2	4,086.7	4,092.9	4,192.6	4,174.2	4,218.2	4,221.4	4,152.2	4,139.7	4,105.7	3,996	3,865.5	3,782.4	3,624	3,639.2	3,581.7	3,512.2	3,388.7	3,191.2	3,040.2	2,771.8	2,582.6	2,322.8	2,116.7	1,673.2	1,522.6	1,679	1,694	1,635.2	1,230.4	1,169.4	1,157.6	999.3	798	743.9	674.6	575.9	484.2	431.3	415.1	335.5	302.1	291.1	197.7
Liabilities & Equity:
Current Liabilities:
Account Payables Numbers are in millions	3,824	3,910	3,655	2,466	3,724	3,642	3,836	2,701	3,947	3,853	3,163	2,035	2,949	3,106	2,866	1,473	2,533	2,471	2,465	1,654	2,755	2,721	2,599	1,661	2,396	2,420	2,209	1,546	2,098	1,880	1,780	1,540	2,347	2,569	2,987	2,251	3,445	3,376	3,111	2,439	3,784	3,950	3,543	2,144	3,698	3,771	2,892	1,568	2,531	2,364	2,140	1,353	2,580	2,343	2,318	1,272	2,404	2,065	2,133	890	1,986	1,820	1,941	1,164	2,739	2,405	2,242	1,195	2,814	2,647	2,641.5	789	601.397	581.022	433.731	574	440.229	346.862	344.391	386.59	364.237	262.078	296.572	311.948	281.41	254.331	233.041	262.31	250.247	268.891	272.193	307.526	334.33	307.749	281.561	313.208	400.005	345.94	382.318	317.3	369.4	323.5	323.3	289.3	332	286.3	360.5	261.9	395.1	401	394.9	358.3	314.5	326.9	343.7	351.5	408.7	443.6	408.4	401.8	339.3	334.9	270.1	218.1	138.9	115.3	79.8	0	0	36.6	0	31.9	28.6	47.3	23.1	31.6	20.8	19.6	16	14.5	13.6	16.1	0	0
Short Term Debt Numbers are in millions	769	768	769	850	35	37	49	1,075	1,032	1,038	1,365	410	897	1,057	656	72	47	90	245	49	4	4	3	17	4	4	483	1,414	2,215	2,216	2,228	1,232	802	770	1,139	649	906	791	558	478	1,762	2,784	1,091	312	70	73	4	2	2	4	4	4	4	5	1,371	95	98	101	1,186	16	231	580	265	67	23	31	36	31	67	152	199.2	0	72.577	89.683	90.077	252.978	195.581	193.706	192.377	78.214	75.125	76.939	87.666	152.396	175.547	144.196	122.719	77.112	151.837	139.697	138.772	205.42	112.99	113.359	243.925	202.294	205.102	205.148	105.527	114.8	162	145	125.1	127.8	146.4	95.2	105.2	80.9	116.1	117.9	122.8	136.6	107.9	111.3	109.1	86.9	84.4	44.7	34.6	24.1	102	66.9	59.2	48.8	0	1.6	78.6	78.6	28.3	28.3	0	0	4.7	29.2	28	10	6.1	15	19	10	0	0	0	0
Tax Payables Numbers are in millions	1,072	898	1,322	786	489	531	846	744	439	507	1,392	1,541	1,237	919	647	324	119	47	128	119	70	63	150	199	645	569	749	565	464	196	190	66	161	55	30	23	75	67	364	410	153	240	162	221	141	114	125	93	59	48	229	255	110	258	806	648	356	240	815	474	940	589	442	163	261	288	640	420	815	629	785.1	0	169.489	94.563	56.231	0	160.641	110.165	86.676	0	5.404	2.605	2.281	0	106.577	78.085	47.522	0	0	0	0	17.019	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Numbers are in millions	0	1,116	1,539	161	0	0	0	76	4,316	4,297	0	191	1,237	919	647	65	119	47	128	4,210	70	63	150	35	1,178	1,022	1,217	91	883	575	578	82	518	377	299	48	75	67	364	105	153	240	162	115	141	114	125	94	358	347	229	69	551	688	1,045	180	499	569	913	2,503	753	-1,422	-1,677	2,339	261	288	640	7,300	815	629	0	125.763	41.756	56.9	32.746	57.184	57.57	52.981	39.308	33.021	31.927	35.26	19.289	35.335	47.488	35.574	25.131	36.754	36.495	39.492	0	33.422	31.071	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liabilities Numbers are in millions	582	560	559	1,552	612	578	550	1,749	581	534	534	1,715	440	445	442	1,483	397	298	305	1,375	552	498	495	1,417	806	806	903	1,422	740	652	644	1,345	1,178	1,146	270	1,343	401	505	377	1,740	644	584	587	1,981	589	1,652	254	1,586	558	526	551	1,259	487	500	256	1,568	-85	577	173	1,568	0	0	0	1,764	517	460	438	2,223	1,107	592	0	58.237	41.399	56.079	45.995	484.628	83.927	106.871	82.179	199.737	30.708	60.909	24.548	132.103	68.089	116.927	90.182	161.697	143.994	163.341	103.967	65.04	152.639	145.457	154.689	118.41	45.128	61.739	4.127	83	54.9	39.6	36	101.4	46.7	37.1	37.7	132.9	60.9	57.4	44.7	103	64.8	41.9	29.4	88.4	0	0	0	5.7	0	0	0	20.8	0	0	2.9	90	75.3	28	49.6	9.8	13	9	16.5	25.9	23.2	19	16.5	38	14.9	22.5	61.4	34.6
Total Current Liabilities Numbers are in millions	6,247	6,136	6,305	5,815	4,860	4,788	5,281	6,345	5,999	5,932	6,454	5,892	5,523	5,527	4,611	3,417	3,096	2,906	3,143	3,209	3,360	3,286	3,247	3,319	3,851	3,799	4,344	5,038	5,517	4,944	4,842	4,265	4,488	4,540	4,426	4,307	4,827	4,739	4,410	5,203	6,343	7,558	5,419	4,810	4,528	5,610	3,275	3,343	3,150	2,942	2,924	2,940	3,181	3,106	4,751	3,763	3,272	2,983	4,307	3,002	3,157	2,989	2,648	3,158	3,540	3,184	3,356	3,869	4,803	4,020	3,625.8	972.449	926.618	878.247	658.78	1,368.978	937.948	810.585	744.931	697.562	507.401	437.791	430.356	631.782	679.111	629.113	518.595	537.873	582.573	571.929	514.932	628.427	599.959	566.565	680.175	633.912	650.235	612.827	491.972	515.1	586.3	508.1	484.4	518.5	525.1	418.6	503.4	475.7	572.1	576.3	562.4	597.9	487.2	480.1	482.2	526.8	493.1	488.3	443	431.6	441.3	401.8	329.3	287.7	138.9	116.9	161.3	168.6	103.6	92.9	49.6	41.7	46.3	85.5	67.6	67.5	50.1	53.6	51.5	62.5	28.5	38.6	61.4	34.6
Non-Current Liabilities:
Long Term Debt Numbers are in millions	8,910	8,658	8,656	9,003	9,370	9,458	9,586	9,877	9,658	10,054	8,256	9,359	8,768	8,638	9,153	9,867	9,983	9,824	9,829	10,025	10,126	10,128	10,125	11,124	11,123	11,123	11,123	11,703	12,567	13,138	13,135	14,795	18,180	18,549	19,638	19,779	19,792	20,111	19,754	18,492	17,975	17,512	19,759	12,984	21,053	21,142	10,088	3,525	3,521	5,754	3,517	3,533	3,531	3,537	5,647	4,660	4,681	4,684	5,048	6,330	6,578	6,834	9,107	7,284	14,071	14,219	14,422	14,108	15,618	16,588	19,066.9	660.999	701.936	982.168	1,011.193	1,002.598	1,190.52	1,588.4	1,576.54	1,873.692	1,939.065	2,034.026	2,108.07	2,075.934	2,152.607	2,428.291	2,665.39	1,961.278	2,052.747	2,116.654	2,196.926	2,133.18	1,956.812	1,899.612	1,892.164	1,987.731	2,066.857	2,013.291	2,037.869	2,033.4	2,095.2	2,163.8	2,235.2	2,329	2,359.5	2,426.4	2,365.6	2,308.1	1,998.3	1,794.2	1,663.3	1,426.3	1,493.4	1,360.7	1,328.3	1,080.3	975.6	831.1	640.4	525.6	313.7	275.2	104	211.9	116.5	538.8	471.4	471.4	571.8	608.5	636.3	397	627.6	397	346	294	249	204	166	130	80	60	40	40
Deferred Revenue Non-Current Numbers are in millions	0	0	0	347	4,645	4,566	0	0	0	0	0	4,116	3,688	3,721	3,720	3,705	3,693	3,767	3,758	3,630	3,558	3,617	3,632	3,653	3,564	3,631	3,630	3,631	3,498	3,512	3,507	3,487	3,725	3,697	4,456	3,739	3,708	3,716	3,678	3,628	3,654	3,294	3,276	7,410	3,077	3,106	2,130	3,490	2,194	0	0	0	2,139	2,123	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	450.003	450.003	450.003	450.003	462.504	462.504	462.504	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Tax Liabilities Non-Current Numbers are in millions	4,492	4,491	4,500	4,453	4,399	4,343	4,305	4,269	4,316	4,297	4,282	4,234	4,500	4,486	4,446	4,408	4,325	4,180	4,087	4,210	4,292	4,055	4,067	4,869	3,839	3,702	3,642	3,622	3,771	3,870	3,786	3,768	3,549	3,758	3,765	4,288	4,363	4,870	5,625	6,386	7,559	7,451	7,504	7,410	6,892	6,786	3,580	3,490	3,378	3,550	3,413	3,255	3,365	3,265	3,056	2,873	2,846	2,612	2,513	2,503	2,660	2,632	2,471	2,339	6,757	6,986	7,135	7,300	6,816	6,856	6,992.8	800.31	803.695	852.209	831.113	902.386	909.141	938.21	903.676	932.416	949.462	954.667	934.378	885.248	853.532	751.328	731.769	706.51	689.832	680.776	668.067	671.015	651.028	641.477	622.092	599.536	569.089	564.707	571.506	553.4	520.4	506.2	490.9	471.2	442.8	432.4	417.5	403	393	392.8	369.6	359.7	335.3	320.3	315.5	305.5	329.1	321	306.4	292.6	244.1	231.3	223.4	201.6	197.1	203.8	201.8	197	171	163.4	149.5	144.8	118.5	106.3	101.4	89.9	77.9	68.6	57.6	52.7	58.7	39.5	24.8	8.5
Other Non-Current Liabilities Numbers are in millions	6,885	6,664	6,632	10,378	6,342	6,291	6,089	5,731	5,773	5,783	5,798	5,518	5,595	5,850	5,860	5,784	6,133	6,165	6,197	5,917	9,894	5,800	5,779	9,871	5,482	5,562	5,602	5,643	5,242	5,098	5,226	5,232	5,343	9,117	9,863	9,683	9,798	10,346	11,115	11,785	12,943	12,527	12,475	-2,461	11,773	11,756	7,376	3,771	4,909	5,103	7,165	7,044	4,806	4,711	4,519	6,403	3,431	6,019	5,925	5,907	3,376	3,338	1,400	3,471	2,939	3,157	3,234	3,211	1,355	1,135	968.9	297.915	247.242	236.71	217.228	210.259	204.177	203.949	200.488	200.228	159.739	160.034	157.8	161.859	151.714	150.785	141.122	140.016	113.565	114.785	119.21	119.404	118.16	120.274	114.035	112.831	92.128	97.171	98.578	114.7	112.7	115.6	115.9	124	126.8	122.5	122.4	126	139.1	149.4	191.7	200.6	224.4	161.6	190.2	186.2	176	177.6	202.6	213	213.4	210.4	182.5	188.1	41.5	37.3	194.1	189.1	153.5	154.7	153.6	387.4	2.2	1.9	1.8	2	2	1.7	1.7	1.4	1.4	1.2	-64.8	-48.5
Total Non-Current Liabilities Numbers are in millions	20,287	19,813	19,788	19,381	20,111	20,092	19,980	19,877	19,747	20,134	18,336	19,111	18,863	18,974	19,459	20,059	20,526	20,169	20,113	20,152	20,067	19,983	19,971	21,876	20,444	20,387	20,367	20,968	21,580	22,106	22,147	23,795	27,072	27,666	29,501	29,462	29,590	30,457	30,869	30,367	30,918	30,039	32,234	32,753	32,796	32,765	17,464	10,786	10,624	10,857	10,682	10,577	10,476	10,371	10,166	11,063	10,958	10,703	10,973	12,237	12,614	12,804	12,978	13,094	17,010	17,376	17,656	17,319	16,973	17,723	20,035.8	1,759.224	1,752.873	2,071.087	2,059.534	2,115.243	2,303.838	2,730.559	2,680.704	3,006.336	3,048.266	3,148.727	3,200.248	3,123.041	3,157.853	3,780.407	3,988.284	3,257.807	3,306.147	3,374.719	3,446.707	3,386.103	2,726	2,661.363	2,628.291	2,700.098	2,728.074	2,675.169	2,707.953	2,701.5	2,728.3	2,785.6	2,842	2,924.2	2,929.1	2,981.3	2,905.5	2,837.1	2,530.4	2,336.4	2,224.6	1,986.6	2,053.1	1,842.6	1,834	1,572	1,480.7	1,329.7	1,149.4	1,031.2	771.2	716.9	509.9	601.6	355.1	779.9	867.3	857.5	896.3	926.6	939.4	929.2	748.3	505.2	449.2	385.9	328.9	274.3	225.3	184.1	140.1	100.7	64.8	48.5
Total Liabilities Numbers are in millions	26,534	25,949	26,093	25,196	24,971	24,880	25,261	26,222	25,746	26,066	24,790	25,003	24,386	24,501	24,070	23,476	23,622	23,075	23,256	23,361	23,427	23,269	23,218	25,195	24,295	24,186	24,711	26,006	27,097	27,050	26,989	28,060	31,560	32,206	33,927	33,769	34,417	35,196	35,279	35,570	37,261	37,597	37,653	37,563	37,324	38,375	20,739	14,129	13,774	13,799	13,606	13,517	13,657	13,477	14,917	14,826	14,230	13,686	15,280	15,239	15,771	15,793	15,626	16,252	20,550	20,560	21,012	21,188	21,776	21,743	23,661.6	2,731.673	2,679.491	2,949.334	2,718.314	3,484.221	3,241.786	3,541.144	3,425.635	3,703.898	3,555.667	3,586.518	3,630.604	3,754.823	3,836.964	4,409.52	4,506.879	3,795.68	3,888.72	3,946.648	3,961.639	4,014.53	3,325.959	3,227.928	3,308.466	3,334.01	3,378.309	3,287.996	3,199.925	3,216.6	3,314.6	3,293.7	3,326.4	3,442.7	3,454.2	3,399.9	3,408.9	3,312.8	3,102.5	2,912.7	2,787	2,584.5	2,540.3	2,322.7	2,316.2	2,098.8	1,973.8	1,818	1,592.4	1,462.8	1,212.5	1,118.7	839.2	889.3	494	896.8	1,028.6	1,026.1	999.9	1,019.5	989	970.9	794.6	590.7	516.8	453.4	379	327.9	276.8	246.6	168.6	139.3	151.1	100.7
Equity:
Preferred Stock Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	150	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	48	0	0	2,829	2,875	2,875	3,707	3,707	3,707	3,975	3,975	3,975	3,975	3,975	3,975	3,975	1,099.985	1,100	1,100	1,100	1,100	1,100	1,100	12.501	1,100	179.88	192.381	192.381	0	192.381	450.003	450.003	349.99	0	0	0	349.99	462.504	475.005	475.005	824.995	475.005	487.507	487.507	837.5	487.5	500	500	850	500	500	500	850	500	500	500	850	500	500	500	1,073.9	500	500	500	1,073.9	500	400	400	807	232.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Numbers are in millions	162	162	162	162	162	162	162	161	161	161	161	160	160	160	160	159	158	158	158	158	158	158	158	158	158	158	158	158	158	158	158	157	149	145	138	137	127	117	117	117	117	117	117	117	117	117	107	107	107	107	107	107	107	107	107	59	59	59	55	55	55	53	53	51	50	50	50	50	50	50	49.5	30.993	30.988	30.011	29.898	29.696	29.31	28.621	0	28.496	26	0	0	26	0	0	0	22.008	0	0	0	21.889	0	0	0	21.876	0	0	0	21.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings Numbers are in millions	-444	-970	-1,586	-2,059	-2,447	-2,901	-3,244	-3,907	-4,604	-5,008	-5,848	-7,375	-8,481	-9,880	-10,963	-11,680	-12,389	-12,718	-12,771	-12,280	-12,213	-12,082	-12,010	-12,386	-12,526	-13,161	-14,030	-14,722	-15,763	-16,043	-16,311	-16,540	-16,832	-17,049	-16,570	-12,387	-8,305	-4,417	-2,398	128	3,306	3,081	2,926	2,742	2,361	1,865	2,750	2,399	1,953	1,426	1,013	546	144	-672	-1,328	-2,590	-3,429	-4,466	-4,973	-5,805	-6,711	-7,636	-8,224	-8,267	5,666	5,332	4,554	3,601	3,355	2,818	1,833.5	1,414.817	1,346.462	1,202.295	1,035.3	1,086.191	762.823	730.528	600.334	604.68	591.204	0	0	646.933	0	641.064	583.684	534.447	0	0	0	407.397	0	0	368.801	330.901	0	0	0	291.4	251.6	244.6	204.5	190.6	195.2	154.9	122.4	107.7	103.9	100.5	149.3	77.5	176.2	23.4	48.7	78.6	0	0	0	41.9	29.4	29.4	29.4	29.4	48.8	48.8	48.8	48.8	163.4	163.4	153.4	163.4	31.8	31.8	31.8	31.8	58.1	58.1	58.1	58.1	54.4	54.4	54.4	82.3
Accumulated Other Comprehensive Income/Loss Numbers are in millions	-273	-274	-274	-274	-317	-318	-319	-320	-385	-386	-387	-388	-572	-576	-580	-583	-813	-652	-668	-676	-570	-582	-594	-605	-532	-464	-475	-487	-443	-456	-537	-548	-476	-488	-503	-503	-509	-523	-532	-544	-394	-401	-402	-405	-484	-495	-500	-506	-439	-448	-453	-465	-314	-316	-318	-323	-263	-268	-270	-273	-224	-231	-237	-305	41	42	43	42	-1	16	-3	-19.854	3.224	0.199	11.989	10.749	7.181	9.588	570.279	11.342	8.668	948.363	1,133.058	8.668	777.972	-255.934	-262.829	10.963	199.545	140.518	116.686	-1.184	109.035	93.51	-1,878.893	10.244	14.144	61.576	-1,668.378	10.2	-1,551.8	-1,480.6	-1,410	-1,339.4	-1,270.9	-1,208.6	-1,148.1	-1,091	-888.7	-888.7	-888.7	-888.7	-721.2	-721.2	-721.2	-721.2	-620.8	-620.8	-620.8	-525.6	-525.6	-525.6	-525.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Total Stockholders Equity Numbers are in millions	18,103	18,486	18,671	18,864	19,061	19,259	19,458	19,621	19,782	20,122	20,940	21,583	22,246	22,307	22,303	22,279	22,195	22,166	22,136	22,096	22,145	22,215	22,229	22,286	22,877	22,941	23,003	23,028	23,021	23,014	23,008	22,982	21,891	21,395	20,627	20,581	19,633	18,628	18,606	18,586	18,562	18,535	18,509	18,480	18,411	18,391	15,583	15,543	15,518	15,493	15,468	15,454	15,420	15,389	15,340	15,358	15,229	15,207	12,351	12,224	12,214	11,376	11,351	10,587	10,295	10,773	10,684	10,566	10,535	10,508	10,443.7	-101	-88.425	-391.149	-314.91	-384	-451.295	-647.751	-12.501	-580.869	410.78	-192.381	-192.381	94.383	-192.381	-450.003	-450.003	-650.582	0	0	0	-673.648	0	0	1,571.277	-675.08	0	0	1,817.124	-476.6	1,459.6	1,368.4	1,318.9	902.2	1,158.8	1,300.9	1,272.6	912.2	1,247.7	1,406.8	1,380.9	1,136.6	1,189.9	1,404.2	1,395	950.4	1,565	1,597.8	1,631	904.8	1,481.3	1,503.8	1,522.4	344.2	893.5	571.2	586.5	597.7	447.8	23.1	9.1	9.1	160.5	163	180.9	177.1	117.5	75.3	73.9	85.6	88.1	84.6	85.6	14.7
Total Shareholders Equity Numbers are in millions	17,548	17,404	16,973	16,693	16,459	16,202	16,057	15,555	14,954	14,889	14,866	13,980	13,353	12,011	10,920	10,174	9,151	8,954	8,855	9,298	9,520	9,709	9,783	9,603	9,977	9,474	8,656	7,977	6,973	6,673	6,318	6,051	4,732	4,003	3,692	7,828	10,946	13,805	15,793	18,287	21,591	21,332	21,150	20,934	20,405	19,878	17,940	17,543	17,139	16,578	16,135	15,642	15,357	14,508	13,801	12,504	11,596	10,532	9,992	9,119	8,209	7,269	8,082	5,773	20,027	20,172	19,306	18,234	17,914	17,367	16,298.7	2,445.101	2,392.249	1,941.356	1,862.277	1,842.994	1,448.019	1,220.986	1,170.613	1,163.649	1,036.652	948.363	1,133.058	775.984	777.972	385.13	320.855	266.826	199.545	140.518	116.686	104.444	571.539	568.515	536.19	512.936	489.149	549.083	636.253	684.4	646.9	632.4	613.4	603.4	583.1	747.2	746.9	778.9	962.9	1,118.6	1,141.5	1,175.4	1,144.9	1,206.4	1,222.5	1,381.7	1,444.2	1,477	1,510.2	1,495	1,485.1	1,407.6	1,426.2	1,180.6	1,174.9	620	635.3	646.5	611.2	186.5	162.5	172.5	192.3	194.8	212.7	208.9	175.6	133.4	132	143.7	142.5	139	140	97
Total Equity Numbers are in millions	28,866	28,686	28,105	27,310	26,677	26,027	25,648	24,871	24,181	24,047	24,042	23,019	22,531	20,935	19,573	18,668	17,477	17,155	16,963	17,448	17,638	17,817	17,841	17,493	13,454	12,842	11,926	11,296	10,230	9,993	9,587	9,257	9,840	9,090	8,737	12,808	15,966	18,812	20,786	23,225	26,715	26,412	26,226	25,947	25,274	24,728	21,849	21,311	20,743	19,890	19,299	18,553	18,051	17,102	16,091	14,560	13,721	12,293	11,833	10,757	9,934	8,831	9,514	7,101	21,456	21,788	20,816	19,473	19,613	18,891	17,772.4	2,658.129	2,600.898	2,160.205	2,077.878	2,065.985	1,635.995	1,417.12	1,364.068	1,383.097	1,227.397	1,138.996	1,318.998	963.543	957.476	540.035	462.138	396.513	316.039	245.68	216.243	197.399	709.725	700.051	656.788	616.731	602.864	696.656	824.543	866.3	817.6	793	766.5	749.9	720	818.3	812.5	839.4	1,037.2	1,193	1,209	1,281	1,242.1	1,301.3	1,323	1,482.9	1,538.4	1,570.7	1,598.8	1,577.4	1,559.3	1,463.9	1,483.6	1,227.4	1,179.2	625.8	650.4	667.9	635.3	210.9	180.4	186.7	204.7	207.3	227.1	221.2	196.9	156.3	154.5	168.5	166.9	162.8	140	97
Total Liabilities & Shareholders Equity Numbers are in millions	55,400	54,635	54,198	52,506	51,648	50,907	50,909	51,093	49,927	50,113	48,832	48,022	46,917	45,436	43,643	42,144	41,099	40,230	40,219	40,809	41,065	41,086	41,059	42,688	37,749	37,028	36,637	37,302	37,327	37,043	36,576	37,317	41,400	41,296	42,664	46,577	50,383	54,008	56,065	58,795	63,976	64,009	63,879	63,510	62,598	63,103	42,588	35,440	34,517	33,689	32,905	32,070	31,708	30,579	31,008	29,386	27,951	25,979	27,113	25,996	25,705	24,624	23,708	23,353	42,006	42,348	41,828	40,661	41,389	40,634	41,434	5,389.802	5,280.389	5,109.539	4,796.192	5,550.206	4,877.781	4,958.264	4,789.703	5,086.995	4,783.064	4,725.514	4,949.602	4,718.366	4,794.44	4,949.555	4,969.017	4,192.193	4,204.759	4,192.328	4,177.882	4,211.929	4,035.684	3,927.979	3,965.254	3,950.741	3,981.173	3,984.652	4,024.468	4,082.9	4,132.2	4,086.7	4,092.9	4,192.6	4,174.2	4,218.2	4,221.4	4,152.2	4,139.7	4,105.7	3,996	3,865.5	3,782.4	3,624	3,639.2	3,581.7	3,512.2	3,388.7	3,191.2	3,040.2	2,771.8	2,582.6	2,322.8	2,116.7	1,673.2	1,522.6	1,679	1,694	1,635.2	1,230.4	1,169.4	1,157.6	999.3	798	743.9	674.6	575.9	484.2	431.3	415.1	335.5	302.1	291.1	197.7

Freeport-McMoRan Inc.

NYSE:FCX Add to watchlist

NYSE:FCX