| DEBT
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | the present value, discounted at 10 percent, of estimated future net cash flows from the related proved oil and natural gas reserves, net of estimated future income taxes; plus |
• | the cost of the related unproved properties not being amortized; plus |
• | the lower of cost or estimated fair value of the related unproved properties included in the costs being amortized (net of related tax effects). |
2017 | 2016 | 2015 | ||||||||||
Net income (loss) from continuing operations | $ | 2,029 | $ | (3,832 | ) | $ | (12,180 | ) | ||||
Net income from continuing operations attributable to noncontrolling interests | (274 | ) | (227 | ) | (27 | ) | ||||||
Gain on redemption and preferred dividends attributable to redeemable noncontrolling interest | — | 161 | (41 | ) | ||||||||
Accumulated dividends and undistributed earnings allocated to participating securities | (4 | ) | (3 | ) | (3 | ) | ||||||
Net income (loss) from continuing operations attributable to common stockholders | $ | 1,751 | $ | (3,901 | ) | $ | (12,251 | ) | ||||
Net income (loss) from discontinued operations | 66 | (193 | ) | 91 | ||||||||
Net income from discontinued operations attributable to noncontrolling interests | (4 | ) | (63 | ) | (79 | ) | ||||||
Net income (loss) from discontinued operations attributable to common stockholders | $ | 62 | $ | (256 | ) | $ | 12 | |||||
Net income (loss) attributable to common stockholders | $ | 1,813 | $ | (4,157 | ) | $ | (12,239 | ) | ||||
Basic weighted-average shares of common stock outstanding (millions) | 1,447 | 1,318 | 1,082 | |||||||||
Add shares issuable upon exercise or vesting of dilutive stock options and RSUs (millions) | 7 | — | a | — | a | |||||||
Diluted weighted-average shares of common stock outstanding (millions) | 1,454 | 1,318 | 1,082 | |||||||||
Basic and diluted net income (loss) per share attributable to common stockholders: | ||||||||||||
Continuing operations | $ | 1.21 | $ | (2.96 | ) | $ | (11.32 | ) | ||||
Discontinued operations | 0.04 | (0.20 | ) | 0.01 | ||||||||
$ | 1.25 | $ | (3.16 | ) | $ | (11.31 | ) | |||||
a. | Excludes approximately 12 million in 2016 and 9 million in 2015 associated with outstanding stock options with exercise prices less than the average market price of FCX’s common stock and RSUs that were anti-dilutive. |
|
|||
Years Ended December 31, | ||||||||||||
2017 | 2016 | 2015 | ||||||||||
Revenuesa | $ | 13 | $ | 959 | $ | 1,270 | ||||||
Costs and expenses: | ||||||||||||
Production and delivery costs | — | 833 | 852 | |||||||||
Depreciation, depletion and amortization | — | 80 | b | 257 | ||||||||
Interest expense allocated from parentc | — | 39 | 28 | |||||||||
Other costs and expenses, net | — | 10 | 26 | |||||||||
Income (loss) before income taxes and net gain (loss) on disposal | 13 | (3 | ) | 107 | ||||||||
Net gain (loss) on disposal | 57 | d | (198 | ) | e | — | ||||||
Net income (loss) before income taxes | 70 | (201 | ) | 107 | ||||||||
(Provision for) benefit from income taxes | (4 | ) | 8 | (16 | ) | |||||||
Net income (loss) from discontinued operations | $ | 66 | $ | (193 | ) | $ | 91 | |||||
a. | In accordance with accounting guidance, amounts are net of recognition (eliminations) of intercompany sales totaling $13 million in 2017, $(157) million in 2016 and $(114) million in 2015. |
b. | In accordance with accounting guidance, depreciation, depletion and amortization was not recognized subsequent to classification as assets held for sale, which occurred in May 2016. |
c. | In accordance with accounting guidance, interest associated with FCX’s unsecured bank term loan that was required to be repaid as a result of the sale of TFHL has been allocated to discontinued operations. |
d. | Includes a gain of $61 million associated with the change in the fair value of contingent consideration. |
e. | Includes a charge of $33 million associated with the settlement agreement entered into with Gécamines, partly offset by a gain of $13 million for the fair value of contingent consideration. |
Years Ended December 31, | ||||||||
2016 | 2015 | |||||||
Net cash provided by operating activities | $ | 241 | $ | 217 | ||||
Net cash used in investing activities | (73 | ) | (253 | ) | ||||
Net cash used in financing activities | (123 | ) | (82 | ) | ||||
Increase (decrease) in cash and cash equivalents | $ | 45 | $ | (118 | ) | |||
|
|||
|
|||
December 31, | ||||||||
2017 | 2016 | |||||||
Current inventories: | ||||||||
Total materials and supplies, neta | $ | 1,305 | $ | 1,306 | ||||
Mill stockpiles | $ | 360 | $ | 259 | ||||
Leach stockpiles | 1,062 | 1,079 | ||||||
Total current mill and leach stockpiles | $ | 1,422 | $ | 1,338 | ||||
Raw materials (primarily concentrate) | $ | 265 | $ | 255 | ||||
Work-in-process | 154 | 114 | ||||||
Finished goods | 747 | 629 | ||||||
Total product inventories | $ | 1,166 | $ | 998 | ||||
Long-term inventories: | ||||||||
Mill stockpiles | $ | 300 | $ | 487 | ||||
Leach stockpiles | 1,109 | 1,146 | ||||||
Total long-term inventoriesb | $ | 1,409 | $ | 1,633 | ||||
a. | Materials and supplies inventory was net of obsolescence reserves totaling $29 million at December 31, 2017 and 2016. |
b. | Estimated metals in stockpiles not expected to be recovered within the next 12 months. |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Proven and probable mineral reserves | $ | 3,974 | $ | 3,863 | |||
VBPP | 447 | 559 | |||||
Mine development and other | 6,212 | 5,755 | |||||
Buildings and infrastructure | 7,520 | 7,479 | |||||
Machinery and equipment | 12,201 | 11,744 | |||||
Mobile equipment | 3,764 | 3,725 | |||||
Construction in progress | 2,964 | 2,831 | |||||
Property, plant, equipment and mine development costs | 37,082 | 35,956 | |||||
Accumulated depreciation, depletion and amortization | (14,246 | ) | (12,737 | ) | |||
Property, plant, equipment and mine development costs, net | $ | 22,836 | $ | 23,219 | |||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Disputed tax assessments:a | |||||||
PT-FI | $ | 417 | $ | 331 | |||
Cerro Verde | 185 | 277 | |||||
Long-term receivable for taxesb | 445 | 129 | |||||
Intangible assetsc | 306 | 305 | |||||
Investments: | |||||||
Assurance bondd | 123 | 120 | |||||
PT Smeltinge | 61 | 83 | |||||
Available-for-sale securities | 30 | 50 | |||||
Other | 48 | 50 | |||||
Contingent consideration associated with sales of assetsf | 234 | 196 | |||||
Legally restricted fundsg | 189 | 182 | |||||
Rio Tinto’s share of ARO | 68 | 71 | |||||
Long-term employee receivables | 20 | 32 | |||||
Other | 144 | 130 | |||||
Total other assets | $ | 2,270 | $ | 1,956 | |||
a. | Refer to Note 12 for further discussion. |
b. | Includes tax overpayments and refunds not expected to be realized within the next 12 months (primarily in the U.S. associated with U.S. tax reform, refer to Note 11). |
c. | Indefinite-lived intangible assets totaled $215 million at December 31, 2017, and $217 million at December 31, 2016. Definite-lived intangible assets were net of accumulated amortization totaling $46 million at December 31, 2017, and $37 million at December 31, 2016. |
d. | Relates to PT-FI’s commitment for smelter development in Indonesia (refer to Note 13 for further discussion). |
e. | PT-FI’s 25 percent ownership in PT Smelting (smelter and refinery in Gresik, Indonesia) is recorded using the equity method. Amounts were reduced by unrecognized profits on sales from PT-FI to PT Smelting totaling $68 million at December 31, 2017, and $39 million at December 31, 2016. Trade accounts receivable from PT Smelting totaled $308 million at December 31, 2017, and $283 million at December 31, 2016. |
f. | Refer to Note 2 for further discussion. |
g. | Includes $180 million at December 31, 2017, and $173 million at December 31, 2016, held in trusts for AROs related to properties in New Mexico (refer to Note 12 for further discussion). |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Accounts payable | $ | 1,380 | $ | 1,540 | |||
Salaries, wages and other compensation | 235 | 225 | |||||
Accrued interesta | 168 | 129 | |||||
Accrued taxes, other than income taxes | 129 | 90 | |||||
Pension, postretirement, postemployment and other employee benefitsb | 111 | 76 | |||||
Deferred revenue | 91 | 82 | |||||
Accrued mining royalties | 68 | 46 | |||||
Other | 139 | 205 | |||||
Total accounts payable and accrued liabilities | $ | 2,321 | $ | 2,393 | |||
a. | Third-party interest paid, net of capitalized interest, was $565 million in 2017, $743 million in 2016 and $570 million in 2015. |
b. | Refer to Note 9 for long-term portion. |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Cerro Verde credit facility | 1,269 | 1,390 | |||||
Cerro Verde shareholder loans | — | 261 | |||||
Senior notes and debentures: | |||||||
Issued by FCX: | |||||||
2.15% Senior Notes due 2017 | — | 500 | |||||
2.30% Senior Notes due 2017 | — | 728 | |||||
2.375% Senior Notes due 2018 | 1,408 | 1,480 | |||||
6.125% Senior Notes due 2019 | — | 186 | |||||
3.100% Senior Notes due 2020 | 997 | 996 | |||||
6½% Senior Notes due 2020 | — | 583 | |||||
6.625% Senior Notes due 2021 | — | 242 | |||||
4.00% Senior Notes due 2021 | 596 | 595 | |||||
6.75% Senior Notes due 2022 | 427 | 432 | |||||
3.55% Senior Notes due 2022 | 1,884 | 1,882 | |||||
67/8% Senior Notes due 2023 | 776 | 784 | |||||
3.875% Senior Notes due 2023 | 1,914 | 1,912 | |||||
4.55% Senior Notes due 2024 | 845 | 844 | |||||
5.40% Senior Notes due 2034 | 740 | 739 | |||||
5.450% Senior Notes due 2043 | 1,842 | 1,842 | |||||
Issued by FMC: | |||||||
71/8% Debentures due 2027 | 115 | 115 | |||||
9½% Senior Notes due 2031 | 127 | 128 | |||||
61/8% Senior Notes due 2034 | 116 | 116 | |||||
Issued by Freeport-McMoRan Oil & Gas LLC (FM O&G LLC): | |||||||
6.125% Senior Notes due 2019 | — | 60 | |||||
6½% Senior Notes due 2020 | — | 69 | |||||
6.625% Senior Notes due 2021 | — | 35 | |||||
6.75% Senior Notes due 2022 | — | 48 | |||||
67/8% Senior Notes due 2023 | 54 | 55 | |||||
Other | 7 | 5 | |||||
Total debt | 13,117 | 16,027 | |||||
Less current portion of debt | (1,414 | ) | (1,232 | ) | |||
Long-term debt | $ | 11,703 | $ | 14,795 | |||
Principal Amount Outstanding | Principal Amount Tendered | Book Value of New FCX Senior Notes | |||||||||
6.125% Senior Notes due 2019 | $ | 237 | $ | 179 | $ | 186 | |||||
6½% Senior Notes due 2020 | 617 | 552 | 583 | ||||||||
6.625% Senior Notes due 2021 | 261 | 228 | 242 | ||||||||
6.75% Senior Notes due 2022 | 449 | 404 | 432 | ||||||||
67/8% Senior Notes due 2023 | 778 | 728 | 785 | ||||||||
$ | 2,342 | $ | 2,091 | $ | 2,228 | ||||||
Debt Instrument | Date | |
3.55% Senior Notes due 2022 | December 1, 2021 | |
3.875% Senior Notes due 2023 | December 15, 2022 | |
4.55% Senior Notes due 2024 | August 14, 2024 | |
5.40% Senior Notes due 2034 | May 14, 2034 | |
5.450% Senior Notes due 2043 | September 15, 2042 | |
Principal Amount | Net Adjustments | Book Value | Redemption Value | Gain | |||||||||||||||
2.375% Senior Notes due 2018 | $ | 74 | $ | — | $ | 74 | $ | 74 | $ | — | |||||||||
FCX 6.125% Senior Notes due 2019 | 179 | 5 | 184 | 182 | 2 | ||||||||||||||
FM O&G LLC 6.125% Senior Notes due 2019 | 58 | 2 | 60 | 59 | 1 | ||||||||||||||
FCX 6½% Senior Notes due 2020 | 552 | 23 | 575 | 562 | 13 | ||||||||||||||
FM O&G LLC 6½% Senior Notes due 2020 | 65 | 3 | 68 | 66 | 2 | ||||||||||||||
FCX 6.625% Senior Notes due 2021 | 228 | 12 | 240 | 234 | 6 | ||||||||||||||
FM O&G 6.625% Senior Notes due 2021 | 33 | 2 | 35 | 34 | 1 | ||||||||||||||
FM O&G 6.750% Senior Notes due 2022 | 45 | 2 | 47 | 46 | 1 | ||||||||||||||
$ | 1,234 | $ | 49 | $ | 1,283 | $ | 1,257 | $ | 26 | ||||||||||
Principal Amount | Net Adjustments | Book Value | Redemption Value | Gain | |||||||||||||||
2.30% Senior Notes due 2017 | $ | 20 | $ | — | $ | 20 | $ | 20 | $ | — | |||||||||
2.375% Senior Notes due 2018 | 18 | — | 18 | 18 | — | ||||||||||||||
3.55% Senior Notes due 2022 | 108 | (1 | ) | 107 | 96 | 11 | |||||||||||||
3.875% Senior Notes due 2023 | 77 | — | 77 | 68 | 9 | ||||||||||||||
5.40% Senior Notes due 2034 | 50 | (1 | ) | 49 | 41 | 8 | |||||||||||||
5.450% Senior Notes due 2043 | 134 | (2 | ) | 132 | 106 | 26 | |||||||||||||
$ | 407 | $ | (4 | ) | $ | 403 | $ | 349 | $ | 54 | |||||||||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Pension, postretirement, postemployment and other employment benefitsa | $ | 1,154 | $ | 1,345 | |||
Cerro Verde royalty dispute | 368 | — | |||||
Provision for tax positions | 291 | 167 | |||||
Legal matters | 81 | 77 | |||||
Insurance claim reserves | 47 | 51 | |||||
Accrued oil and gas contract commitments | — | 43 | |||||
Other | 71 | 62 | |||||
Total other liabilities | $ | 2,012 | $ | 1,745 | |||
a. | Refer to Note 7 for current portion. |
December 31, | |||||||
2017 | 2016 | ||||||
Projected benefit obligation | $ | 2,287 | $ | 2,127 | |||
Accumulated benefit obligation | 2,163 | 2,014 | |||||
Fair value of plan assets | 1,521 | 1,312 | |||||
FCX | PT-FI | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Change in benefit obligation: | |||||||||||||||
Benefit obligation at beginning of year | $ | 2,135 | $ | 2,104 | $ | 374 | $ | 318 | |||||||
Service cost | 44 | 27 | 20 | 27 | |||||||||||
Interest cost | 91 | 93 | 23 | 29 | |||||||||||
Actuarial losses (gains) | 188 | 92 | (61 | ) | 2 | ||||||||||
Foreign exchange losses (gains) | 3 | (4 | ) | (2 | ) | 8 | |||||||||
Curtailmenta | — | — | (62 | ) | — | ||||||||||
Benefits and administrative expenses paid | (118 | ) | (177 | ) | (52 | ) | (10 | ) | |||||||
Benefit obligation at end of year | 2,343 | 2,135 | 240 | 374 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 1,329 | 1,379 | 284 | 204 | |||||||||||
Actual return on plan assets | 230 | 88 | 11 | 47 | |||||||||||
Employer contributionsb | 145 | 42 | 28 | 38 | |||||||||||
Foreign exchange gains (losses) | 2 | (3 | ) | (2 | ) | 5 | |||||||||
Benefits and administrative expenses paid | (118 | ) | (177 | ) | (52 | ) | (10 | ) | |||||||
Fair value of plan assets at end of year | 1,588 | 1,329 | 269 | 284 | |||||||||||
Funded status | $ | (755 | ) | $ | (806 | ) | $ | 29 | $ | (90 | ) | ||||
Accumulated benefit obligation | $ | 2,218 | $ | 2,022 | $ | 194 | $ | 225 | |||||||
Weighted-average assumptions | |||||||||||||||
used to determine benefit obligations: | |||||||||||||||
Discount rate | 3.70 | % | 4.40 | % | 6.75 | % | 8.25 | % | |||||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 4.00 | % | 8.00 | % | |||||||
Balance sheet classification of funded status: | |||||||||||||||
Other assets | $ | 11 | $ | 9 | $ | 29 | $ | — | |||||||
Accounts payable and accrued liabilities | (4 | ) | (4 | ) | — | — | |||||||||
Other liabilities | (762 | ) | (811 | ) | — | (90 | ) | ||||||||
Total | $ | (755 | ) | $ | (806 | ) | $ | 29 | $ | (90 | ) | ||||
a. | Resulted from the 2017 PT-FI reductions in workforce (refer to Restructuring Charges in this note for further discussion). |
b. | Employer contributions for 2018 are expected to approximate $75 million for the FCX plans and $17 million for the PT-FI plan (based on a December 31, 2017, exchange rate of 13,480 Indonesian rupiah to one U.S. dollar). |
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions:a | |||||||||||
Discount rate | 4.40 | % | 4.60 | % | 4.10 | % | |||||
Expected return on plan assets | 7.00 | % | 7.25 | % | 7.25 | % | |||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 3.25 | % | |||||
Service cost | $ | 44 | $ | 27 | $ | 36 | |||||
Interest cost | 91 | 93 | 87 | ||||||||
Expected return on plan assets | (93 | ) | (96 | ) | (102 | ) | |||||
Amortization of net actuarial losses | 49 | 42 | 45 | ||||||||
Special retirement benefitsb | — | — | 22 | ||||||||
Net periodic benefit cost | $ | 91 | $ | 66 | $ | 88 | |||||
a. | The assumptions shown relate only to the FMC plans. |
b. | Resulted from FMC’s 2015 revised mine operating plans and reductions in the workforce (refer to Note 5 for further discussion). |
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions: | |||||||||||
Discount rate | 8.25 | % | 9.00 | % | 8.25 | % | |||||
Expected return on plan assets | 7.75 | % | 7.75 | % | 7.75 | % | |||||
Rate of compensation increase | 8.00 | % | 9.40 | % | 9.00 | % | |||||
Service cost | $ | 20 | $ | 27 | $ | 26 | |||||
Interest cost | 23 | 29 | 23 | ||||||||
Expected return on plan assets | (21 | ) | (17 | ) | (14 | ) | |||||
Amortization of prior service cost | 2 | 3 | 3 | ||||||||
Amortization of net actuarial loss | — | 5 | 6 | ||||||||
Curtailment loss | 4 | — | — | ||||||||
Net periodic benefit cost | $ | 28 | $ | 47 | $ | 44 | |||||
2017 | 2016 | ||||||||||||||
Before Taxes | After Taxes and Noncontrolling Interests | Before Taxes | After Taxes and Noncontrolling Interests | ||||||||||||
Net actuarial loss | $ | 620 | $ | 412 | $ | 722 | $ | 466 | |||||||
Prior service costs | 10 | 6 | 21 | 11 | |||||||||||
$ | 630 | $ | 418 | $ | 743 | $ | 477 | ||||||||
Fair Value at December 31, 2017 | |||||||||||||||||||
Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||
Commingled/collective funds: | |||||||||||||||||||
Global equity | $ | 404 | $ | 404 | $ | — | $ | — | $ | — | |||||||||
Fixed income securities | 154 | 154 | — | — | — | ||||||||||||||
Global fixed income securities | 115 | 115 | — | — | — | ||||||||||||||
Emerging markets equity | 87 | 87 | — | — | — | ||||||||||||||
International small-cap equity | 72 | 72 | — | — | — | ||||||||||||||
U.S. small-cap equity | 67 | 67 | — | — | — | ||||||||||||||
Real estate property | 50 | 50 | — | — | — | ||||||||||||||
U.S. real estate securities | 45 | 45 | — | — | — | ||||||||||||||
Short-term investments | 12 | 12 | — | — | — | ||||||||||||||
Fixed income: | |||||||||||||||||||
Government bonds | 208 | — | — | 208 | — | ||||||||||||||
Corporate bonds | 168 | — | — | 168 | — | ||||||||||||||
Global large-cap equity securities | 119 | — | 119 | — | — | ||||||||||||||
Private equity investments | 20 | 20 | — | — | — | ||||||||||||||
Other investments | 62 | — | 19 | 43 | — | ||||||||||||||
Total investments | 1,583 | $ | 1,026 | $ | 138 | $ | 419 | $ | — | ||||||||||
Cash and receivables | 21 | ||||||||||||||||||
Payables | (16 | ) | |||||||||||||||||
Total pension plan net assets | $ | 1,588 | |||||||||||||||||
Fair Value at December 31, 2016 | |||||||||||||||||||
Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||
Commingled/collective funds: | |||||||||||||||||||
Global equity | $ | 420 | $ | 420 | $ | — | $ | — | $ | — | |||||||||
Fixed income securities | 129 | 129 | — | — | — | ||||||||||||||
Global fixed income securities | 107 | 107 | — | — | — | ||||||||||||||
Real estate property | 72 | 72 | — | — | — | ||||||||||||||
Emerging markets equity | 66 | 66 | — | — | — | ||||||||||||||
U.S. small-cap equity | 60 | 60 | — | — | — | ||||||||||||||
International small-cap equity | 51 | 51 | — | — | — | ||||||||||||||
U.S. real estate securities | 42 | 42 | — | — | — | ||||||||||||||
Short-term investments | 17 | 17 | — | — | — | ||||||||||||||
Fixed income: | |||||||||||||||||||
Government bonds | 160 | — | — | 160 | — | ||||||||||||||
Corporate bonds | 141 | — | — | 141 | — | ||||||||||||||
Private equity investments | 25 | 25 | — | — | — | ||||||||||||||
Other investments | 36 | — | 1 | 35 | — | ||||||||||||||
Total investments | 1,326 | $ | 989 | $ | 1 | $ | 336 | $ | — | ||||||||||
Cash and receivables | 4 | ||||||||||||||||||
Payables | (1 | ) | |||||||||||||||||
Total pension plan net assets | $ | 1,329 | |||||||||||||||||
Fair Value at December 31, 2017 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government bonds | $ | 81 | $ | 81 | $ | — | $ | — | |||||||
Common stocks | 78 | 78 | — | — | |||||||||||
Mutual funds | 16 | 16 | — | — | |||||||||||
Total investments | 175 | $ | 175 | $ | — | $ | — | ||||||||
Cash and receivablesa | 94 | ||||||||||||||
Total pension plan net assets | $ | 269 | |||||||||||||
Fair Value at December 31, 2016 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government bonds | $ | 78 | $ | 78 | $ | — | $ | — | |||||||
Common stocks | 72 | 72 | — | — | |||||||||||
Mutual funds | 16 | 16 | — | — | |||||||||||
Total investments | 166 | $ | 166 | $ | — | $ | — | ||||||||
Cash and receivablesa | 119 | ||||||||||||||
Payables | (1 | ) | |||||||||||||
Total pension plan net assets | $ | 284 | |||||||||||||
a. | Cash consists primarily of short-term time deposits. |
FCX | PT-FIa | ||||||
2018 | $ | 111 | $ | 48 | |||
2019 | 151 | 8 | |||||
2020 | 116 | 15 | |||||
2021 | 118 | 20 | |||||
2022 | 120 | 23 | |||||
2023 through 2027 | 635 | 166 | |||||
a. | Based on a December 31, 2017, exchange rate of 13,480 Indonesian rupiah to one U.S. dollar. |
December 31, | |||||||
2017 | 2016 | ||||||
Pension, postretirement, postemployment and other employment benefitsa | $ | 1,154 | $ | 1,345 | |||
Cerro Verde royalty dispute | 368 | — | |||||
Provision for tax positions | 291 | 167 | |||||
Legal matters | 81 | 77 | |||||
Insurance claim reserves | 47 | 51 | |||||
Accrued oil and gas contract commitments | — | 43 | |||||
Other | 71 | 62 | |||||
Total other liabilities | $ | 2,012 | $ | 1,745 | |||
a. | Refer to Note 7 for current portion. |
December 31, | |||||||
2017 | 2016 | ||||||
Projected benefit obligation | $ | 2,287 | $ | 2,127 | |||
Accumulated benefit obligation | 2,163 | 2,014 | |||||
Fair value of plan assets | 1,521 | 1,312 | |||||
FCX | PT-FI | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Change in benefit obligation: | |||||||||||||||
Benefit obligation at beginning of year | $ | 2,135 | $ | 2,104 | $ | 374 | $ | 318 | |||||||
Service cost | 44 | 27 | 20 | 27 | |||||||||||
Interest cost | 91 | 93 | 23 | 29 | |||||||||||
Actuarial losses (gains) | 188 | 92 | (61 | ) | 2 | ||||||||||
Foreign exchange losses (gains) | 3 | (4 | ) | (2 | ) | 8 | |||||||||
Curtailmenta | — | — | (62 | ) | — | ||||||||||
Benefits and administrative expenses paid | (118 | ) | (177 | ) | (52 | ) | (10 | ) | |||||||
Benefit obligation at end of year | 2,343 | 2,135 | 240 | 374 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 1,329 | 1,379 | 284 | 204 | |||||||||||
Actual return on plan assets | 230 | 88 | 11 | 47 | |||||||||||
Employer contributionsb | 145 | 42 | 28 | 38 | |||||||||||
Foreign exchange gains (losses) | 2 | (3 | ) | (2 | ) | 5 | |||||||||
Benefits and administrative expenses paid | (118 | ) | (177 | ) | (52 | ) | (10 | ) | |||||||
Fair value of plan assets at end of year | 1,588 | 1,329 | 269 | 284 | |||||||||||
Funded status | $ | (755 | ) | $ | (806 | ) | $ | 29 | $ | (90 | ) | ||||
Accumulated benefit obligation | $ | 2,218 | $ | 2,022 | $ | 194 | $ | 225 | |||||||
Weighted-average assumptions | |||||||||||||||
used to determine benefit obligations: | |||||||||||||||
Discount rate | 3.70 | % | 4.40 | % | 6.75 | % | 8.25 | % | |||||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 4.00 | % | 8.00 | % | |||||||
Balance sheet classification of funded status: | |||||||||||||||
Other assets | $ | 11 | $ | 9 | $ | 29 | $ | — | |||||||
Accounts payable and accrued liabilities | (4 | ) | (4 | ) | — | — | |||||||||
Other liabilities | (762 | ) | (811 | ) | — | (90 | ) | ||||||||
Total | $ | (755 | ) | $ | (806 | ) | $ | 29 | $ | (90 | ) | ||||
a. | Resulted from the 2017 PT-FI reductions in workforce (refer to Restructuring Charges in this note for further discussion). |
b. | Employer contributions for 2018 are expected to approximate $75 million for the FCX plans and $17 million for the PT-FI plan (based on a December 31, 2017, exchange rate of 13,480 Indonesian rupiah to one U.S. dollar). |
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions:a | |||||||||||
Discount rate | 4.40 | % | 4.60 | % | 4.10 | % | |||||
Expected return on plan assets | 7.00 | % | 7.25 | % | 7.25 | % | |||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 3.25 | % | |||||
Service cost | $ | 44 | $ | 27 | $ | 36 | |||||
Interest cost | 91 | 93 | 87 | ||||||||
Expected return on plan assets | (93 | ) | (96 | ) | (102 | ) | |||||
Amortization of net actuarial losses | 49 | 42 | 45 | ||||||||
Special retirement benefitsb | — | — | 22 | ||||||||
Net periodic benefit cost | $ | 91 | $ | 66 | $ | 88 | |||||
a. | The assumptions shown relate only to the FMC plans. |
b. | Resulted from FMC’s 2015 revised mine operating plans and reductions in the workforce (refer to Note 5 for further discussion). |
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions: | |||||||||||
Discount rate | 8.25 | % | 9.00 | % | 8.25 | % | |||||
Expected return on plan assets | 7.75 | % | 7.75 | % | 7.75 | % | |||||
Rate of compensation increase | 8.00 | % | 9.40 | % | 9.00 | % | |||||
Service cost | $ | 20 | $ | 27 | $ | 26 | |||||
Interest cost | 23 | 29 | 23 | ||||||||
Expected return on plan assets | (21 | ) | (17 | ) | (14 | ) | |||||
Amortization of prior service cost | 2 | 3 | 3 | ||||||||
Amortization of net actuarial loss | — | 5 | 6 | ||||||||
Curtailment loss | 4 | — | — | ||||||||
Net periodic benefit cost | $ | 28 | $ | 47 | $ | 44 | |||||
2017 | 2016 | ||||||||||||||
Before Taxes | After Taxes and Noncontrolling Interests | Before Taxes | After Taxes and Noncontrolling Interests | ||||||||||||
Net actuarial loss | $ | 620 | $ | 412 | $ | 722 | $ | 466 | |||||||
Prior service costs | 10 | 6 | 21 | 11 | |||||||||||
$ | 630 | $ | 418 | $ | 743 | $ | 477 | ||||||||
Fair Value at December 31, 2017 | |||||||||||||||||||
Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||
Commingled/collective funds: | |||||||||||||||||||
Global equity | $ | 404 | $ | 404 | $ | — | $ | — | $ | — | |||||||||
Fixed income securities | 154 | 154 | — | — | — | ||||||||||||||
Global fixed income securities | 115 | 115 | — | — | — | ||||||||||||||
Emerging markets equity | 87 | 87 | — | — | — | ||||||||||||||
International small-cap equity | 72 | 72 | — | — | — | ||||||||||||||
U.S. small-cap equity | 67 | 67 | — | — | — | ||||||||||||||
Real estate property | 50 | 50 | — | — | — | ||||||||||||||
U.S. real estate securities | 45 | 45 | — | — | — | ||||||||||||||
Short-term investments | 12 | 12 | — | — | — | ||||||||||||||
Fixed income: | |||||||||||||||||||
Government bonds | 208 | — | — | 208 | — | ||||||||||||||
Corporate bonds | 168 | — | — | 168 | — | ||||||||||||||
Global large-cap equity securities | 119 | — | 119 | — | — | ||||||||||||||
Private equity investments | 20 | 20 | — | — | — | ||||||||||||||
Other investments | 62 | — | 19 | 43 | — | ||||||||||||||
Total investments | 1,583 | $ | 1,026 | $ | 138 | $ | 419 | $ | — | ||||||||||
Cash and receivables | 21 | ||||||||||||||||||
Payables | (16 | ) | |||||||||||||||||
Total pension plan net assets | $ | 1,588 | |||||||||||||||||
Fair Value at December 31, 2016 | |||||||||||||||||||
Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||
Commingled/collective funds: | |||||||||||||||||||
Global equity | $ | 420 | $ | 420 | $ | — | $ | — | $ | — | |||||||||
Fixed income securities | 129 | 129 | — | — | — | ||||||||||||||
Global fixed income securities | 107 | 107 | — | — | — | ||||||||||||||
Real estate property | 72 | 72 | — | — | — | ||||||||||||||
Emerging markets equity | 66 | 66 | — | — | — | ||||||||||||||
U.S. small-cap equity | 60 | 60 | — | — | — | ||||||||||||||
International small-cap equity | 51 | 51 | — | — | — | ||||||||||||||
U.S. real estate securities | 42 | 42 | — | — | — | ||||||||||||||
Short-term investments | 17 | 17 | — | — | — | ||||||||||||||
Fixed income: | |||||||||||||||||||
Government bonds | 160 | — | — | 160 | — | ||||||||||||||
Corporate bonds | 141 | — | — | 141 | — | ||||||||||||||
Private equity investments | 25 | 25 | — | — | — | ||||||||||||||
Other investments | 36 | — | 1 | 35 | — | ||||||||||||||
Total investments | 1,326 | $ | 989 | $ | 1 | $ | 336 | $ | — | ||||||||||
Cash and receivables | 4 | ||||||||||||||||||
Payables | (1 | ) | |||||||||||||||||
Total pension plan net assets | $ | 1,329 | |||||||||||||||||
Fair Value at December 31, 2017 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government bonds | $ | 81 | $ | 81 | $ | — | $ | — | |||||||
Common stocks | 78 | 78 | — | — | |||||||||||
Mutual funds | 16 | 16 | — | — | |||||||||||
Total investments | 175 | $ | 175 | $ | — | $ | — | ||||||||
Cash and receivablesa | 94 | ||||||||||||||
Total pension plan net assets | $ | 269 | |||||||||||||
Fair Value at December 31, 2016 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government bonds | $ | 78 | $ | 78 | $ | — | $ | — | |||||||
Common stocks | 72 | 72 | — | — | |||||||||||
Mutual funds | 16 | 16 | — | — | |||||||||||
Total investments | 166 | $ | 166 | $ | — | $ | — | ||||||||
Cash and receivablesa | 119 | ||||||||||||||
Payables | (1 | ) | |||||||||||||
Total pension plan net assets | $ | 284 | |||||||||||||
a. | Cash consists primarily of short-term time deposits. |
FCX | PT-FIa | ||||||
2018 | $ | 111 | $ | 48 | |||
2019 | 151 | 8 | |||||
2020 | 116 | 15 | |||||
2021 | 118 | 20 | |||||
2022 | 120 | 23 | |||||
2023 through 2027 | 635 | 166 | |||||
a. | Based on a December 31, 2017, exchange rate of 13,480 Indonesian rupiah to one U.S. dollar. |
|
|||
Defined Benefit Plans | Unrealized Losses on Securities | Translation Adjustment | Total | ||||||||||||
Balance at January 1, 2015 | $ | (548 | ) | $ | (6 | ) | $ | 10 | $ | (544 | ) | ||||
Amounts arising during the perioda,b | 3 | — | — | 3 | |||||||||||
Amounts reclassifiedc | 38 | — | — | 38 | |||||||||||
Balance at December 31, 2015 | (507 | ) | (6 | ) | 10 | (503 | ) | ||||||||
Amounts arising during the perioda,b | (91 | ) | 2 | — | (89 | ) | |||||||||
Amounts reclassifiedc | 44 | — | — | 44 | |||||||||||
Balance at December 31, 2016 | (554 | ) | (4 | ) | 10 | (548 | ) | ||||||||
Amounts arising during the perioda,b | 7 | 1 | — | 8 | |||||||||||
Amounts reclassifiedc | 53 | — | — | 53 | |||||||||||
Balance at December 31, 2017 | $ | (494 | ) | $ | (3 | ) | $ | 10 | $ | (487 | ) | ||||
a. | Includes net actuarial (losses) gains, net of noncontrolling interest, totaling $(7) million for 2015, $(79) million for 2016 and $52 million for 2017. |
b. | Includes tax benefits (provision) totaling $2 million for 2015, $(11) million for 2016 and $(45) million for 2017. |
c. | Includes amortization primarily related to actuarial losses, net of taxes of $16 million for 2015, $4 million for 2016 and $5 million for 2017. |
2017 | 2016 | 2015 | ||||||||||
Selling, general and administrative expenses | $ | 55 | $ | 69 | $ | 67 | ||||||
Production and delivery | 16 | 16 | 17 | |||||||||
Capitalized costs | — | 4 | 11 | |||||||||
Total stock-based compensation | 71 | 89 | 95 | |||||||||
Less capitalized costs | — | (4 | ) | (11 | ) | |||||||
Tax benefit and noncontrolling interests’ share | (4 | ) | a | (3 | ) | a | (31 | ) | ||||
Impact on net income (loss) from continuing operations | $ | 67 | $ | 82 | $ | 53 | ||||||
Number of Options and SARs | Weighted- Average Exercise Price Per Share | Weighted- Average Remaining Contractual Term (years) | Aggregate Intrinsic Value | ||||||||||
Balance at January 1 | 53,794,235 | $ | 30.25 | ||||||||||
Granted | 3,861,000 | 15.52 | |||||||||||
Exercised | (647,941 | ) | 7.64 | ||||||||||
Expired/Forfeited | (8,992,606 | ) | 34.24 | ||||||||||
Balance at December 31 | 48,014,688 | 28.63 | 4.8 | $ | 129 | ||||||||
Vested and exercisable at December 31 | 39,725,053 | 32.26 | 4.0 | $ | 62 | ||||||||
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions used to value stock option awards: | |||||||||||
Expected volatility | 51.4 | % | 71.6 | % | 37.9 | % | |||||
Expected life of options (in years) | 5.70 | 5.34 | 5.17 | ||||||||
Expected dividend rate | — | — | 4.5 | % | |||||||
Risk-free interest rate | 2.0 | % | 1.3 | % | 1.7 | % | |||||
Weighted-average grant-date fair value (per share) | $ | 7.61 | $ | 2.64 | $ | 4.30 | |||||
Intrinsic value of options exercised | $ | 5 | $ | — | a | $ | 1 | ||||
Fair value of options vested | $ | 25 | $ | 43 | $ | 50 | |||||
Number of Awards | Weighted-Average Grant-Date Fair Value Per Award | Aggregate Intrinsic Value | ||||||||
Balance at January 1 | 7,218,227 | $ | 18.08 | |||||||
Granted | 2,062,067 | a | 15.37 | |||||||
Vested | (3,175,437 | ) | 15.45 | |||||||
Forfeited | (554,233 | ) | 11.23 | |||||||
Balance at December 31 | 5,550,624 | 19.27 | $ | 105 | ||||||
Number of Awards | Weighted-Average Grant-Date Fair Value Per Award | Aggregate Intrinsic Value | ||||||||
Balance at January 1 | 2,531,744 | $ | 19.30 | |||||||
Granted | 622,907 | 15.26 | ||||||||
Vested | (1,796,288 | ) | 22.43 | |||||||
Forfeited | (51,128 | ) | 12.96 | |||||||
Balance at December 31 | 1,307,235 | 13.32 | $ | 25 | ||||||
2017 | 2016 | 2015 | |||||||||
FCX shares tendered to pay the exercise price | |||||||||||
and/or the minimum required taxesa | 1,041,937 | 906,120 | 349,122 | ||||||||
Cash received from stock option exercises | $ | 5 | $ | — | b | $ | 3 | ||||
Actual tax benefit realized for tax deductions | $ | 1 | $ | — | b | $ | 11 | ||||
Amounts FCX paid for employee taxes | $ | 15 | $ | 6 | $ | 7 | |||||
a. | Under terms of the related plans, upon exercise of stock options and vesting of stock-settled RSUs, employees may tender FCX shares to pay the exercise price and/or the minimum required taxes. |
b. | Rounds to less than $1 million. |
|
|||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | 20 | $ | (5,179 | ) | $ | (14,589 | ) | |||
Foreign | 2,882 | a | 1,707 | 461 | |||||||
Total | $ | 2,902 | $ | (3,472 | ) | $ | (14,128 | ) | |||
a. | As a result of the unfavorable Peruvian Supreme Court ruling on the Cerro Verde royalty dispute, FCX incurred pre-tax charges of $348 million to income from continuing operations and $7 million of net tax expense for the year 2017. Refer to Note 12 for further discussion. |
2017 | 2016 | 2015 | ||||||||||
Current income taxes: | ||||||||||||
Federal | $ | (3 | ) | $ | 164 | $ | 89 | |||||
State | (10 | ) | 17 | 2 | ||||||||
Foreign | (1,426 | ) | (352 | ) | (160 | ) | ||||||
Total current | (1,439 | ) | (171 | ) | (69 | ) | ||||||
Deferred income taxes: | ||||||||||||
Federal | 64 | 137 | 3,403 | |||||||||
State | 10 | 41 | 154 | |||||||||
Foreign | 89 | (451 | ) | (163 | ) | |||||||
Total deferred | 163 | (273 | ) | 3,394 | ||||||||
Adjustments | 393 | a | 13 | b | (1,374 | ) | c | |||||
Operating loss carryforwards | — | 60 | — | |||||||||
(Provision for) benefit from income taxes | $ | (883 | ) | $ | (371 | ) | $ | 1,951 | ||||
a. | Reflects provisional tax credits associated with the Tax Cuts and Jobs Act (the Act), including reversal of valuation allowances associated with anticipated refunds of alternative minimum tax (AMT) credits ($272 million, net of reserves) and a decrease in corporate income tax rates ($121 million). Refer to “Tax Reform” below for further discussion. |
b. | Benefit related to changes in Peruvian tax rules. |
c. | Adjustments include net provisions of $1.2 billion associated with an increase in the beginning of the year valuation allowance related to the impairment of U.S. oil and gas properties and $0.2 billion resulting from the termination of PT-FI’s Delaware domestication. |
2017 | 2016 | 2015 | ||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
U.S. federal statutory tax rate | $ | (1,016 | ) | (35 | )% | $ | 1,215 | (35 | )% | $ | 4,945 | (35 | )% | |||||||
Valuation allowance, net | 28 | a | 1 | (1,680 | ) | b | 48 | (2,955 | ) | b | 21 | |||||||||
Foreign tax credit limitation | (159 | ) | (5 | ) | (598 | ) | 17 | (228 | ) | 2 | ||||||||||
Tax reform | 393 | 14 | — | — | — | — | ||||||||||||||
Mining royalty dispute | (129 | ) | (5 | ) | — | — | — | — | ||||||||||||
Impairment of oil and gas properties | — | — | 520 | c | (15 | ) | — | — | ||||||||||||
Percentage depletion | 227 | 8 | 211 | (6 | ) | 186 | (1 | ) | ||||||||||||
Withholding and other impacts on | ||||||||||||||||||||
foreign earnings | (216 | ) | (7 | ) | (93 | ) | 3 | (193 | ) | 1 | ||||||||||
Effect of foreign rates different than the U.S. | ||||||||||||||||||||
federal statutory rate | 17 | 1 | 45 | (1 | ) | 12 | — | |||||||||||||
State income taxes | (5 | ) | (1 | ) | 46 | b | (1 | ) | 105 | b | (1 | ) | ||||||||
Other items, net | (23 | ) | (1 | ) | (37 | ) | 1 | 79 | (1 | ) | ||||||||||
(Provision for) benefit from income taxes | $ | (883 | ) | d | (30 | )% | $ | (371 | ) | e | 11 | % | $ | 1,951 | (14 | )% | ||||
a. | Refer to “Valuation Allowance” below for further discussion of current year changes. |
b. | Includes tax charges totaling $1.6 billion in 2016 and $3.3 billion in 2015 as a result of the impairment to U.S. oil and gas properties to establish valuation allowances against U.S. federal and state deferred tax assets that will not generate a future benefit. |
c. | Reflects a loss under U.S. federal income tax law related to the impairment of investments in oil and gas properties. |
d. | Includes net charges of $7 million associated with the Cerro Verde mining royalties dispute, consisting of tax charges of $136 million for disputed royalties and other related mining taxes for the period October 2011 through the year 2013 (when royalties were determined based on operating income), mostly offset by a tax benefit of $129 million associated with disputed royalties and other related mining taxes for the period December 2006 through the year 2013. Refer to Note 12 for further discussion. |
e. | Includes a net tax benefit related to changes in Peruvian tax rules of $13 million. |
December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets: | |||||||
Foreign tax credits | $ | 2,129 | $ | 2,094 | |||
Accrued expenses | 789 | 923 | |||||
Oil and gas properties | 236 | 346 | |||||
AMT credits | — | 444 | |||||
Net operating losses | 2,043 | 2,898 | |||||
Employee benefit plans | 248 | 403 | |||||
Other | 259 | 485 | |||||
Deferred tax assets | 5,704 | 7,593 | |||||
Valuation allowances | (4,575 | ) | (6,058 | ) | |||
Net deferred tax assets | 1,129 | 1,535 | |||||
Deferred tax liabilities: | |||||||
Property, plant, equipment and mine development costs | (3,710 | ) | (4,326 | ) | |||
Undistributed earnings | (811 | ) | (779 | ) | |||
Other | (226 | ) | (195 | ) | |||
Total deferred tax liabilities | (4,747 | ) | (5,300 | ) | |||
Net deferred tax liabilities | $ | (3,618 | ) | $ | (3,765 | ) | |
2017 | 2016 | 2015 | |||||||||
Balance at beginning of year | $ | 101 | $ | 110 | $ | 104 | |||||
Additions: | |||||||||||
Prior year tax positions | 302 | 5 | 7 | ||||||||
Current year tax positions | 6 | 28 | 11 | ||||||||
Decreases: | |||||||||||
Prior year tax positions | (1 | ) | (3 | ) | (6 | ) | |||||
Settlements with taxing authorities | (17 | ) | — | — | |||||||
Lapse of statute of limitations | (1 | ) | (39 | ) | (6 | ) | |||||
Balance at end of year | $ | 390 | $ | 101 | $ | 110 | |||||
Jurisdiction | Years Subject to Examination | Additional Open Years | ||
U.S. Federal | N/A | 2014-2017 | ||
Indonesia | 2008, 2011-2016 | 2017 | ||
Peru | 2012 | 2013-2017 | ||
Chile | 2015-2016 | 2017 | ||
|
|||
2017 | 2016 | 2015 | |||||||||
Balance at beginning of year | $ | 1,221 | $ | 1,215 | $ | 1,174 | |||||
Accretion expensea | 84 | 81 | 78 | ||||||||
Additions | 241 | 26 | 33 | ||||||||
Reductionsb | (43 | ) | (43 | ) | (3 | ) | |||||
Spending | (64 | ) | (58 | ) | (67 | ) | |||||
Balance at end of year | 1,439 | 1,221 | 1,215 | ||||||||
Less current portion | (134 | ) | (129 | ) | (100 | ) | |||||
Long-term portion | $ | 1,305 | $ | 1,092 | $ | 1,115 | |||||
a. | Represents accretion of the fair value of environmental obligations assumed in the 2007 acquisition of FMC, which were determined on a discounted cash flow basis. |
b. | Reductions primarily reflect revisions for changes in the anticipated scope and timing of projects and other noncash adjustments. |
2017 | 2016 | 2015 | ||||||||||
Balance at beginning of year | $ | 2,635 | $ | 2,771 | $ | 2,744 | ||||||
Liabilities incurred | 14 | 12 | 97 | |||||||||
Settlements and revisions to cash flow estimates, net | (112 | ) | 529 | a | (69 | ) | ||||||
Accretion expense | 124 | 137 | 131 | |||||||||
Dispositions | (10 | ) | (626 | ) | b | — | ||||||
Spending | (71 | ) | (188 | ) | (132 | ) | ||||||
Balance at end of year | 2,580 | 2,635 | 2,771 | |||||||||
Less current portion | (254 | ) | (240 | ) | (172 | ) | ||||||
Long-term portion | $ | 2,326 | $ | 2,395 | $ | 2,599 | ||||||
a. | Revisions to cash flow estimates were primarily related to revised estimates for an overburden stockpile in Indonesia and at certain oil and gas properties. |
b. | Primarily reflects the sale of certain oil and gas properties. |
Royalty and related assessment charges: | ||||||
Production and delivery | $ | 203 | a | |||
Interest expense, net | 145 | |||||
Provision for income taxes | 7 | b | ||||
Net loss attributable to noncontrolling interests | (169 | ) | ||||
$ | 186 | |||||
a. | Includes $175 million related to disputed royalty assessments for the period from December 2006 to September 2011 (when royalties were determined based on revenues), $6 million of penalties related to the December 2006 to December 2008 royalty assessments and $22 million of related charges primarily associated with the net assets tax. |
b. | Includes tax charges of $136 million for disputed royalties ($69 million) and other related mining taxes ($67 million) for the period October 2011 through the year 2013 when royalties were determined based on operating income, mostly offset by a tax benefit of $129 million associated with disputed royalties and other related mining taxes for the period December 2006 through December 2013. |
Tax Year | Tax Assessment | Penalty and Interest Assessment | Total | ||||||||||
2003 to 2005 | $ | 16 | $ | 54 | $ | 70 | |||||||
2006 | 7 | 59 | 66 | ||||||||||
2007 to 2008 | 33 | 31 | 64 | ||||||||||
2009 | 59 | 49 | 108 | ||||||||||
2010 | 66 | 107 | 173 | ||||||||||
2011, 2014 to 2017 | 72 | 64 | 136 | ||||||||||
$ | 253 | $ | 364 | $ | 617 | ||||||||
Tax Year | Tax Assessment | Interest Assessment | Total | |||||||||
2005 | $ | 77 | $ | 37 | $ | 114 | ||||||
2007 | 48 | 24 | 72 | |||||||||
2008, 2010 to 2011 | 56 | 37 | 93 | |||||||||
2012 | 125 | 1 | 126 | |||||||||
2013 | 160 | 80 | 240 | |||||||||
2014 | 160 | 7 | 167 | |||||||||
2015 | 169 | — | 169 | |||||||||
$ | 795 | $ | 186 | $ | 981 | |||||||
|
|||
|
|||
2017 | 2016 | 2015 | |||||||||
Copper futures and swap contracts: | |||||||||||
Unrealized gains (losses): | |||||||||||
Derivative financial instruments | $ | 4 | $ | 16 | $ | (3 | ) | ||||
Hedged item – firm sales commitments | (4 | ) | (16 | ) | 3 | ||||||
Realized gains (losses): | |||||||||||
Matured derivative financial instruments | 30 | 1 | (34 | ) | |||||||
Open | Average Price Per Unit | Maturities | ||||||||||
Positions | Contract | Market | Through | |||||||||
Embedded derivatives in provisional sales contracts: | ||||||||||||
Copper (millions of pounds) | 642 | $ | 3.06 | $ | 3.28 | May 2018 | ||||||
Gold (thousands of ounces) | 318 | 1,269 | 1,300 | March 2018 | ||||||||
Embedded derivatives in provisional purchase contracts: | ||||||||||||
Copper (millions of pounds) | 120 | 3.02 | 3.28 | April 2018 | ||||||||
Cobalt (millions of pounds)a | 6 | 22.97 | 26.81 | March 2018 | ||||||||
2017 | 2016 | 2015 | |||||||||
Embedded derivatives in provisional copper and gold | |||||||||||
sales contractsa | $ | 515 | $ | 266 | $ | (406 | ) | ||||
Crude oil options and swapsa | — | (35 | ) | 87 | |||||||
Copper forward contractsb | (15 | ) | 5 | (15 | ) | ||||||
a. | Amounts recorded in revenues. |
b. | Amounts recorded in cost of sales as production and delivery costs. |
December 31, | |||||||
2017 | 2016 | ||||||
Commodity Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Copper futures and swap contracts | $ | 11 | $ | 9 | |||
Derivatives not designated as hedging instruments: | |||||||
Embedded derivatives in provisional copper and gold | |||||||
sales/purchase contracts | 155 | 137 | |||||
Copper forward contracts | 1 | — | |||||
Total derivative assets | $ | 167 | $ | 146 | |||
Commodity Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Copper futures and swap contracts | $ | — | $ | 2 | |||
Derivatives not designated as hedging instruments: | |||||||
Embedded derivatives in provisional copper and gold | |||||||
sales/purchase contracts | 31 | 56 | |||||
Copper forward contracts | 2 | — | |||||
Total derivative liabilities | $ | 33 | $ | 58 | |||
Assets at December 31, | Liabilities at December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Gross amounts recognized: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | $ | 155 | $ | 137 | $ | 31 | $ | 56 | ||||||||
Copper derivatives | 12 | 9 | 2 | 2 | ||||||||||||
167 | 146 | 33 | 58 | |||||||||||||
Less gross amounts of offset: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | — | 12 | — | 12 | ||||||||||||
Copper derivatives | 1 | 2 | 1 | 2 | ||||||||||||
1 | 14 | 1 | 14 | |||||||||||||
Net amounts presented in balance sheet: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | 155 | 125 | 31 | 44 | ||||||||||||
Copper derivatives | 11 | 7 | 1 | — | ||||||||||||
$ | 166 | $ | 132 | $ | 32 | $ | 44 | |||||||||
Balance sheet classification: | ||||||||||||||||
Trade accounts receivable | $ | 151 | $ | 119 | $ | — | $ | 13 | ||||||||
Other current assets | 11 | 7 | — | — | ||||||||||||
Accounts payable and accrued liabilities | 4 | 6 | 32 | 31 | ||||||||||||
$ | 166 | $ | 132 | $ | 32 | $ | 44 | |||||||||
|
|||
At December 31, 2017 | ||||||||||||||||||||||||
Carrying | Fair Value | |||||||||||||||||||||||
Amount | Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
Assets | ||||||||||||||||||||||||
Investment securities:a,b | ||||||||||||||||||||||||
U.S. core fixed income fund | $ | 25 | $ | 25 | $ | 25 | $ | — | $ | — | $ | — | ||||||||||||
Equity securities | 5 | 5 | — | 5 | — | — | ||||||||||||||||||
Total | 30 | 30 | 25 | 5 | — | — | ||||||||||||||||||
Legally restricted funds:a | ||||||||||||||||||||||||
U.S. core fixed income fund | 55 | 55 | 55 | — | — | — | ||||||||||||||||||
Government bonds and notes | 40 | 40 | — | — | 40 | — | ||||||||||||||||||
Corporate bonds | 32 | 32 | — | — | 32 | — | ||||||||||||||||||
Government mortgage-backed securities | 27 | 27 | — | — | 27 | — | ||||||||||||||||||
Asset-backed securities | 15 | 15 | — | — | 15 | — | ||||||||||||||||||
Money market funds | 11 | 11 | — | 11 | — | — | ||||||||||||||||||
Collateralized mortgage-backed securities | 8 | 8 | — | — | 8 | — | ||||||||||||||||||
Municipal bonds | 1 | 1 | — | — | 1 | — | ||||||||||||||||||
Total | 189 | 189 | 55 | 11 | 123 | — | ||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | ||||||||||||||||||||||||
contracts in a gross asset positionc | 155 | 155 | — | — | 155 | — | ||||||||||||||||||
Copper futures and swap contractsc | 11 | 11 | — | 9 | 2 | — | ||||||||||||||||||
Copper forward contractsc | 1 | 1 | — | — | 1 | — | — | |||||||||||||||||
Contingent consideration for the sales of TFHL | ||||||||||||||||||||||||
and onshore California oil and gas propertiesa | 108 | 108 | — | — | 108 | — | ||||||||||||||||||
Total | 275 | 275 | — | 9 | 266 | — | ||||||||||||||||||
Contingent consideration for the sale of the Deepwater GOM oil and gas propertiesa | 150 | 134 | — | — | — | 134 | ||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivatives:c | |||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | |||||||||||||||||||||||
contracts in a gross liability positiond | $ | 31 | $ | 31 | $ | — | $ | — | $ | 31 | $ | — | |||||||||||
Copper forward contracts | 2 | 2 | — | 1 | 1 | — | |||||||||||||||||
Total | 33 | 33 | — | 1 | 32 | — | |||||||||||||||||
Long-term debt, including current portione | 13,117 | 13,269 | — | — | 13,269 | — | |||||||||||||||||
At December 31, 2016 | |||||||||||||||||||||||
Carrying | Fair Value | ||||||||||||||||||||||
Amount | Total | NAV | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Investment securities:a,b | |||||||||||||||||||||||
U.S. core fixed income fund | $ | 23 | $ | 23 | $ | 23 | $ | — | $ | — | $ | — | |||||||||||
Money market funds | 22 | 22 | — | 22 | — | — | |||||||||||||||||
Equity securities | 5 | 5 | — | 5 | — | — | |||||||||||||||||
Total | 50 | 50 | 23 | 27 | — | — | |||||||||||||||||
Legally restricted funds:a | |||||||||||||||||||||||
U.S. core fixed income fund | 53 | 53 | 53 | — | — | — | |||||||||||||||||
Government bonds and notes | 36 | 36 | — | — | 36 | — | |||||||||||||||||
Corporate bonds | 32 | 32 | — | — | 32 | — | |||||||||||||||||
Government mortgage-backed securities | 25 | 25 | — | — | 25 | — | |||||||||||||||||
Asset-backed securities | 16 | 16 | — | — | 16 | — | |||||||||||||||||
Money market funds | 12 | 12 | — | 12 | — | — | |||||||||||||||||
Collateralized mortgage-backed securities | 8 | 8 | — | — | 8 | — | |||||||||||||||||
Municipal bonds | 1 | 1 | — | — | 1 | — | |||||||||||||||||
Total | 183 | 183 | 53 | 12 | 118 | — | |||||||||||||||||
Derivatives: | |||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | |||||||||||||||||||||||
contracts in a gross asset positionc | 137 | 137 | — | — | 137 | — | |||||||||||||||||
Copper futures and swap contractsc | 9 | 9 | — | 8 | 1 | — | |||||||||||||||||
Contingent consideration for the sales of TFHL | |||||||||||||||||||||||
and onshore California oil and gas propertiesa | 46 | 46 | — | — | 46 | — | |||||||||||||||||
Total | 192 | 192 | — | 8 | 184 | — | |||||||||||||||||
Contingent consideration for the sale of the | |||||||||||||||||||||||
Deepwater GOM oil and gas propertiesa | 150 | 135 | — | — | — | 135 | |||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivatives:c | |||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | |||||||||||||||||||||||
contracts in a gross liability position | $ | 56 | $ | 56 | $ | — | $ | — | $ | 56 | $ | — | |||||||||||
Copper futures and swap contracts | 2 | 2 | — | 2 | — | — | |||||||||||||||||
Total | 58 | 58 | — | 2 | 56 | — | |||||||||||||||||
Contingent payments for the settlements of drilling rig contractsf | 23 | 23 | — | — | 23 | — | |||||||||||||||||
Long-term debt, including current portione | 16,027 | 15,196 | — | — | 15,196 | — | |||||||||||||||||
a. | Current portion included in other current assets and long-term portion included in other assets. |
b. | Excludes time deposits (which approximated fair value) included in (i) other current assets of $52 million at December 31, 2017, and $28 million at December 31, 2016, and (ii) other assets of $123 million at December 31, 2017, and $122 million at December 31, 2016, primarily associated with an assurance bond to support PT-FI’s commitment for smelter development in Indonesia (refer to Note 13 for further discussion). |
c. | Refer to Note 14 for further discussion and balance sheet classifications. |
d. | Excludes $24 million of embedded derivatives in provisional cobalt purchase contracts (refer to Note 14 for further discussion). |
e. | Recorded at cost except for debt assumed in acquisitions, which are recorded at fair value at the respective acquisition dates. In addition, debt excludes $112 million at December 31, 2017, and $98 million at December 31, 2016, related to assets held for sale (which approximated fair value). |
f. | Included in accounts payable and accrued liabilities. |
Contingent Considerationa | Crude Oil Options | |||||||||||
2017 | 2016 | 2015 | ||||||||||
Balance at beginning of year | $ | 135 | $ | — | $ | 316 | ||||||
Net realized gains | — | — | 86 | b | ||||||||
Net unrealized (losses) gains related to assets still held at the end of the year | (1 | ) | 135 | — | ||||||||
Net settlements | — | — | (402 | ) | c | |||||||
Balance at the end of the year | $ | 134 | $ | 135 | $ | — | ||||||
a. | Reflects contingent consideration associated with the sale of the Deepwater GOM oil and gas properties in December 2016 (refer to Note 2 for further discussion). |
b. | Includes net realized gains of $87 million recorded in revenues and interest expense associated with deferred premiums of $1 million. |
c. | Includes interest payments of $4 million. |
|
|||
2017 | 2016 | 2015 | |||||||||
Copper in concentratea | $ | 5,373 | $ | 4,502 | $ | 2,927 | |||||
Copper cathode | 4,557 | 3,925 | 4,159 | ||||||||
Rod, and other refined copper products | 2,272 | 1,963 | 2,481 | ||||||||
Gold | 2,032 | 1,512 | 1,540 | ||||||||
Molybdenum | 889 | 651 | 783 | ||||||||
Oil | 73 | 1,304 | 1,694 | ||||||||
Other | 1,207 | 973 | 1,023 | ||||||||
Total | $ | 16,403 | $ | 14,830 | $ | 14,607 | |||||
a. | Amounts are net of treatment and refining charges totaling $536 million in 2017, $652 million in 2016 and $485 million in 2015. |
December 31, | ||||||||||||
2017 | 2016 | 2015 | ||||||||||
Long-lived assets:a | ||||||||||||
Indonesia | $ | 8,938 | $ | 8,794 | $ | 7,701 | ||||||
U.S. | 8,312 | 8,282 | b | 16,569 | ||||||||
Peru | 7,485 | 7,981 | 8,432 | |||||||||
Chile | 1,221 | 1,269 | 1,387 | |||||||||
Other | 257 | 248 | 4,706 | c | ||||||||
Total | $ | 26,213 | $ | 26,574 | $ | 38,795 | ||||||
a. | Long-lived assets exclude deferred tax assets and intangible assets. |
b. | Decrease in 2016 is primarily because of impairment charges related to oil and gas properties and asset dispositions (refer to Notes 1 and 2 for further discussion). |
c. | Includes long-lived assets held for sale totaling $4.4 billion at December 31, 2015, primarily associated with TFHL discontinued operations. Refer to Note 2 for further discussion. |
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Revenues:a | |||||||||||
U.S. | $ | 5,344 | $ | 5,896 | $ | 6,842 | |||||
Indonesia | 2,023 | 1,402 | 1,054 | ||||||||
Japan | 1,882 | 1,350 | 1,246 | ||||||||
Switzerland | 1,200 | 1,147 | 618 | ||||||||
China | 1,136 | 1,125 | 688 | ||||||||
Spain | 1,086 | 878 | 960 | ||||||||
India | 782 | 553 | 532 | ||||||||
Philippines | 378 | 261 | 169 | ||||||||
Korea | 364 | 219 | 177 | ||||||||
Chile | 248 | 250 | 397 | ||||||||
Bermuda | 226 | 273 | 159 | ||||||||
United Kingdom | 226 | 204 | 83 | ||||||||
Other | 1,508 | 1,272 | 1,682 | ||||||||
Total | $ | 16,403 | $ | 14,830 | $ | 14,607 | |||||
a. | Revenues are attributed to countries based on the location of the customer. |
North America Copper Mines | South America | |||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | Corporate, | |||||||||||||||||||||||||||||||||||||||||||||||
Copper | Other | |||||||||||||||||||||||||||||||||||||||||||||||
Cerro | Indonesia | Molybdenum | Rod & | Smelting | & Elimi- | FCX | ||||||||||||||||||||||||||||||||||||||||||
Morenci | Other | Total | Verde | Other | Total | Mining | Mines | Refining | & Refining | nationsa | Total | |||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 228 | $ | 180 | $ | 408 | $ | 2,811 | $ | 498 | $ | 3,309 | $ | 4,445 | $ | — | $ | 4,456 | $ | 2,031 | $ | 1,754 | b | $ | 16,403 | |||||||||||||||||||||||
Intersegment | 1,865 | 2,292 | 4,157 | 385 | — | 385 | — | 268 | 26 | 1 | (4,837 | ) | — | |||||||||||||||||||||||||||||||||||
Production and delivery | 1,052 | 1,715 | 2,767 | 1,878 | c | 366 | 2,244 | 1,743 | d | 229 | 4,470 | 1,966 | (3,119 | ) | 10,300 | |||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 178 | 247 | 425 | 441 | 84 | 525 | 556 | 76 | 10 | 28 | 94 | 1,714 | ||||||||||||||||||||||||||||||||||||
Metals inventory adjustments | — | 2 | 2 | — | — | — | — | 1 | — | — | 5 | 8 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 2 | 2 | 4 | 9 | — | 9 | 126 | d | — | — | 18 | 327 | 484 | |||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 2 | 2 | — | — | — | — | — | — | — | 92 | 94 | ||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | — | 251 | 251 | ||||||||||||||||||||||||||||||||||||
Net gain on sales of assets | — | — | — | — | — | — | — | — | — | — | (81 | ) | (81 | ) | ||||||||||||||||||||||||||||||||||
Operating income (loss) | 861 | 504 | 1,365 | 868 | 48 | 916 | 2,020 | (38 | ) | 2 | 20 | (652 | ) | 3,633 | ||||||||||||||||||||||||||||||||||
Interest expense, net | 3 | 1 | 4 | 212 | c | — | 212 | 4 | — | — | 18 | 563 | 801 | |||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 436 | c | 10 | 446 | 869 | — | — | 5 | (437 | ) | e | 883 | |||||||||||||||||||||||||||||||||
Total assets at December 31, 2017 | 2,861 | 4,241 | 7,102 | 8,878 | 1,702 | 10,580 | 10,911 | 1,858 | 277 | 822 | 5,752 | f | 37,302 | |||||||||||||||||||||||||||||||||||
Capital expenditures | 114 | 53 | 167 | 103 | 12 | 115 | 875 | 5 | 4 | 41 | 203 | 1,410 | ||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 444 | $ | 240 | $ | 684 | $ | 2,241 | $ | 510 | $ | 2,751 | $ | 3,233 | $ | — | $ | 3,833 | $ | 1,825 | $ | 2,504 | b,g | $ | 14,830 | |||||||||||||||||||||||
Intersegment | 1,511 | 2,179 | 3,690 | 187 | — | 187 | 62 | 186 | 29 | 5 | (4,159 | ) | — | |||||||||||||||||||||||||||||||||||
Production and delivery | 1,169 | 1,763 | 2,932 | 1,351 | 407 | 1,758 | 1,794 | 199 | 3,836 | 1,712 | (1,534 | ) | h | 10,697 | ||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 217 | 313 | 530 | 443 | 110 | 553 | 384 | 68 | 10 | 29 | 956 | 2,530 | ||||||||||||||||||||||||||||||||||||
Impairment of oil and gas properties | — | — | — | — | — | — | — | — | — | — | 4,317 | 4,317 | ||||||||||||||||||||||||||||||||||||
Metals inventory adjustments | — | 1 | 1 | — | — | — | — | 15 | — | — | 20 | 36 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 2 | 3 | 5 | 8 | 1 | 9 | 90 | — | — | 17 | 486 | h | 607 | |||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 3 | 3 | — | — | — | — | — | — | — | 61 | 64 | ||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | — | 20 | 20 | ||||||||||||||||||||||||||||||||||||
Net gain on sales of assets | (576 | ) | — | (576 | ) | — | — | — | — | — | — | — | (73 | ) | (649 | ) | ||||||||||||||||||||||||||||||||
Operating income (loss) | 1,143 | 336 | 1,479 | 626 | (8 | ) | 618 | 1,027 | (96 | ) | 16 | 72 | (5,908 | ) | (2,792 | ) | ||||||||||||||||||||||||||||||||
Interest expense, net | 3 | 1 | 4 | 82 | — | 82 | — | — | — | 15 | 654 | 755 | ||||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 222 | (6 | ) | 216 | 442 | — | — | 9 | (296 | ) | 371 | ||||||||||||||||||||||||||||||||||
Total assets at December 31, 2016 | 2,863 | 4,448 | 7,311 | 9,076 | 1,533 | 10,609 | 10,493 | 1,934 | 220 | 658 | 6,092 | f | 37,317 | |||||||||||||||||||||||||||||||||||
Capital expenditures | 77 | 25 | 102 | 380 | 2 | 382 | 1,025 | 2 | 1 | 17 | 1,284 | i | 2,813 | |||||||||||||||||||||||||||||||||||
a. | Includes U.S. oil and gas operations, which were previously a reportable segment. |
b. | Includes revenues from FCX’s molybdenum sales company, which includes sales of molybdenum produced by the Molybdenum mines and by certain of the North America and South America copper mines. |
c. | Includes net charges of $203 million in production and delivery costs, $145 million in interest expense and $7 million in provision for income taxes associated with disputed royalties for prior years. |
d. | Includes net charges of $120 million in production and delivery costs and $5 million in selling, general and administrative expenses for PT-FI workforce reductions. |
e. | Includes provisional tax credits totaling $393 million related to U.S. tax reform, primarily for the reversal of valuation allowances associated with the anticipated refund of AMT credits and a decrease in corporate income tax rates. |
f. | Includes (i) assets held for sale totaling $598 million at December 31, 2017, and $344 million at December 31, 2016, primarily associated with Freeport Cobalt and the Kisanfu exploration project and (ii) includes assets associated with oil and gas operations totaling $271 million at December 31, 2017, and $467 million at December 31, 2016. |
g. | Includes net mark-to-market losses of $35 million associated with oil derivative contracts, which were entered into as part of the terms to sell the onshore California oil and gas properties in 2016. |
h. | Includes net charges for oil and gas operations totaling $1.0 billion in production and delivery costs, primarily for drillship settlements/idle rig and contract termination costs, inventory adjustments, asset impairments and other net charges, and $85 million in selling, general and administrative expenses for net restructuring charges. |
i. | Includes $1.2 billion associated with oil and gas operations and $73 million associated with discontinued operations. Refer to Note 2 for a summary of the results of discontinued operations. |
North America Copper Mines | South America | |||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | Corporate, | |||||||||||||||||||||||||||||||||||||||||||||||
Copper | Other | |||||||||||||||||||||||||||||||||||||||||||||||
Cerro | Indonesia | Molybdenum | Rod & | Smelting | & Elimi- | FCX | ||||||||||||||||||||||||||||||||||||||||||
Morenci | Other | Total | Verde | Other | Total | Mining | Mines | Refining | & Refining | nationsa | Total | |||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 558 | $ | 351 | $ | 909 | $ | 1,065 | $ | 808 | $ | 1,873 | $ | 2,617 | $ | — | $ | 4,125 | $ | 1,955 | $ | 3,128 | b,c | $ | 14,607 | |||||||||||||||||||||||
Intersegment | 1,646 | 2,571 | 4,217 | 68 | (7 | ) | d | 61 | 36 | 348 | 29 | 15 | (4,706 | ) | — | |||||||||||||||||||||||||||||||||
Production and deliverye | 1,523 | 2,276 | 3,799 | 815 | 623 | 1,438 | 1,808 | 312 | 4,129 | 1,848 | (2,641 | ) | f | 10,693 | ||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 217 | 343 | 560 | 219 | 133 | 352 | 293 | 97 | 9 | 39 | 1,890 | 3,240 | ||||||||||||||||||||||||||||||||||||
Impairment of oil and gas properties | — | — | — | — | — | — | — | — | — | — | 13,144 | 13,144 | ||||||||||||||||||||||||||||||||||||
Metals inventory adjustments | — | 142 | 142 | — | 73 | 73 | — | 11 | — | — | 112 | 338 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 3 | 3 | 6 | 3 | 1 | 4 | 103 | — | — | 16 | 429 | 558 | ||||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 7 | 7 | — | — | — | — | — | — | — | 100 | 107 | ||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | 3 | 3 | — | — | — | — | — | — | — | 75 | 78 | ||||||||||||||||||||||||||||||||||||
Net gain on sales of assets | — | (39 | ) | (39 | ) | — | — | — | — | — | — | — | — | (39 | ) | |||||||||||||||||||||||||||||||||
Operating income (loss) | 461 | 187 | 648 | 96 | (29 | ) | 67 | 449 | (72 | ) | 16 | 67 | (14,687 | ) | (13,512 | ) | ||||||||||||||||||||||||||||||||
Interest expense, net | 2 | 2 | 4 | 16 | — | 16 | — | — | — | 10 | 587 | 617 | ||||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 13 | (9 | ) | 4 | 195 | — | — | 4 | (2,154 | ) | (1,951 | ) | |||||||||||||||||||||||||||||||||
Total assets at December 31, 2015 | 3,567 | 4,878 | 8,445 | 9,445 | 1,661 | 11,106 | 9,306 | 1,999 | 219 | 612 | 14,890 | g | 46,577 | |||||||||||||||||||||||||||||||||||
Capital expenditures | 253 | 102 | 355 | 1,674 | 48 | 1,722 | 901 | 13 | 4 | 23 | 3,335 | g | 6,353 | |||||||||||||||||||||||||||||||||||
a. | Includes U.S. oil and gas operations, which were previously a reportable segment. |
b. | Includes revenues from FCX’s molybdenum sales company, which included sales of molybdenum produced by the Molybdenum mines and by certain of the North America and South America copper mines. |
c. | Includes net mark-to-market gains associated with crude oil and natural gas derivative contracts totaling $87 million. |
d. | Reflects net reductions for provisional pricing adjustments to prior open sales. |
e. | Includes asset impairment and restructuring charges totaling $145 million, including $99 million at other North America copper mines, and restructuring charges totaling $13 million at South America mines, $7 million at Molybdenum mines, $3 million at Rod & Refining and $23 million at Corporate, Other & Eliminations. |
f. | Includes charges for oil and gas operations totaling $188 million primarily for idle/terminated rig costs, inventory adjustments, asset impairments and other charges. |
g. | Includes (i) assets held for sale totaling $4.9 billion and (ii) capital expenditures totaling $229 million associated with discontinued operations. Refer to Note 2 for a summary of the results of discontinued operations. |
|
|||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
ASSETS | |||||||||||||||||||
Current assets | $ | 75 | $ | 671 | $ | 10,823 | $ | (790 | ) | $ | 10,779 | ||||||||
Property, plant, equipment and mine development costs, net | 14 | 11 | 22,821 | (10 | ) | 22,836 | |||||||||||||
Oil and gas properties subject to amortization, less accumulated amortization and impairments | — | — | 8 | — | 8 | ||||||||||||||
Investments in consolidated subsidiaries | 19,570 | — | — | (19,570 | ) | — | |||||||||||||
Other assets | 943 | 48 | 3,179 | (491 | ) | 3,679 | |||||||||||||
Total assets | $ | 20,602 | $ | 730 | $ | 36,831 | $ | (20,861 | ) | $ | 37,302 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities | $ | 1,683 | $ | 220 | $ | 4,073 | $ | (938 | ) | $ | 5,038 | ||||||||
Long-term debt, less current portion | 10,021 | 6,512 | 5,440 | (10,270 | ) | 11,703 | |||||||||||||
Deferred income taxes | 748 | a | — | 2,874 | — | 3,622 | |||||||||||||
Environmental and asset retirement obligations, less current portion | — | 201 | 3,430 | — | 3,631 | ||||||||||||||
Investments in consolidated subsidiary | — | 853 | 10,397 | (11,250 | ) | — | |||||||||||||
Other liabilities | 173 | 3,340 | 1,987 | (3,488 | ) | 2,012 | |||||||||||||
Total liabilities | 12,625 | 11,126 | 28,201 | (25,946 | ) | 26,006 | |||||||||||||
Equity: | |||||||||||||||||||
Stockholders’ equity | 7,977 | (10,396 | ) | 5,916 | 4,480 | 7,977 | |||||||||||||
Noncontrolling interests | — | — | 2,714 | 605 | 3,319 | ||||||||||||||
Total equity | 7,977 | (10,396 | ) | 8,630 | 5,085 | 11,296 | |||||||||||||
Total liabilities and equity | $ | 20,602 | $ | 730 | $ | 36,831 | $ | (20,861 | ) | $ | 37,302 | ||||||||
a. | All U.S.-related deferred income taxes are recorded at the parent company. |
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
ASSETS | |||||||||||||||||||
Current assets | $ | 230 | $ | 1,790 | $ | 11,675 | $ | (3,260 | ) | $ | 10,435 | ||||||||
Property, plant, equipment and mine development costs, net | 19 | 24 | 23,176 | — | 23,219 | ||||||||||||||
Oil and gas properties subject to amortization, less accumulated amortization and impairments | — | — | 74 | — | 74 | ||||||||||||||
Investments in consolidated subsidiaries | 21,110 | — | — | (21,110 | ) | — | |||||||||||||
Other assets | 1,985 | 47 | 3,522 | (1,965 | ) | 3,589 | |||||||||||||
Total assets | $ | 23,344 | $ | 1,861 | $ | 38,447 | $ | (26,335 | ) | $ | 37,317 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities | $ | 3,895 | $ | 308 | $ | 3,306 | $ | (3,244 | ) | $ | 4,265 | ||||||||
Long-term debt, less current portion | 12,517 | 6,062 | 11,297 | (15,081 | ) | 14,795 | |||||||||||||
Deferred income taxes | 826 | a | — | 2,942 | — | 3,768 | |||||||||||||
Environmental and asset retirement obligations, less current portion | — | 200 | 3,287 | — | 3,487 | ||||||||||||||
Investments in consolidated subsidiary | — | 893 | 8,995 | (9,888 | ) | — | |||||||||||||
Other liabilities | 55 | 3,393 | 1,784 | (3,487 | ) | 1,745 | |||||||||||||
Total liabilities | 17,293 | 10,856 | 31,611 | (31,700 | ) | 28,060 | |||||||||||||
Equity: | |||||||||||||||||||
Stockholders’ equity | 6,051 | (8,995 | ) | 4,237 | 4,758 | 6,051 | |||||||||||||
Noncontrolling interests | — | — | 2,599 | 607 | 3,206 | ||||||||||||||
Total equity | 6,051 | (8,995 | ) | 6,836 | 5,365 | 9,257 | |||||||||||||
Total liabilities and equity | $ | 23,344 | $ | 1,861 | $ | 38,447 | $ | (26,335 | ) | $ | 37,317 | ||||||||
a. | All U.S.-related deferred income taxes are recorded at the parent company. |
Year Ended December 31, 2017 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Revenues | $ | — | $ | 52 | $ | 16,351 | $ | — | $ | 16,403 | |||||||||
Total costs and expenses | 42 | 78 | 12,640 | 10 | 12,770 | ||||||||||||||
Operating (loss) income | (42 | ) | (26 | ) | 3,711 | (10 | ) | 3,633 | |||||||||||
Interest expense, net | (467 | ) | (227 | ) | (455 | ) | 348 | (801 | ) | ||||||||||
Net gain (loss) on early extinguishment of debt | 22 | 5 | (6 | ) | — | 21 | |||||||||||||
Other income (expense), net | 339 | — | 58 | (348 | ) | 49 | |||||||||||||
(Loss) income before income taxes and equity in affiliated companies’ net earnings (losses) | (148 | ) | (248 | ) | 3,308 | (10 | ) | 2,902 | |||||||||||
Benefit from (provision for) income taxes | 220 | (108 | ) | (998 | ) | 3 | (883 | ) | |||||||||||
Equity in affiliated companies’ net earnings (losses) | 1,745 | 10 | (337 | ) | (1,408 | ) | 10 | ||||||||||||
Net income (loss) from continuing operations | 1,817 | (346 | ) | 1,973 | (1,415 | ) | 2,029 | ||||||||||||
Net income from discontinued operations | — | — | 66 | — | 66 | ||||||||||||||
Net income (loss) | 1,817 | (346 | ) | 2,039 | (1,415 | ) | 2,095 | ||||||||||||
Net income attributable to noncontrolling interests: | |||||||||||||||||||
Continuing operations | — | — | (150 | ) | (124 | ) | (274 | ) | |||||||||||
Discontinued operations | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net income (loss) attributable to common stockholders | $ | 1,817 | $ | (346 | ) | $ | 1,885 | $ | (1,539 | ) | $ | 1,817 | |||||||
Other comprehensive income (loss) | 61 | — | 61 | (61 | ) | 61 | |||||||||||||
Total comprehensive income (loss) | $ | 1,878 | $ | (346 | ) | $ | 1,946 | $ | (1,600 | ) | $ | 1,878 | |||||||
Year Ended December 31, 2016 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Revenues | $ | — | $ | 379 | $ | 14,451 | $ | — | $ | 14,830 | |||||||||
Total costs and expenses | 75 | 3,074 | a | 14,463 | a | 10 | 17,622 | ||||||||||||
Operating loss | (75 | ) | (2,695 | ) | (12 | ) | (10 | ) | (2,792 | ) | |||||||||
Interest expense, net | (534 | ) | (56 | ) | (498 | ) | 333 | (755 | ) | ||||||||||
Net gain on early extinguishment and exchanges of debt | 26 | — | — | — | 26 | ||||||||||||||
Other income (expense), net | 271 | — | 70 | (292 | ) | 49 | |||||||||||||
(Loss) income before income taxes and equity in affiliated companies’ net (losses) earnings | (312 | ) | (2,751 | ) | (440 | ) | 31 | (3,472 | ) | ||||||||||
(Provision for) benefit from income taxes | (2,233 | ) | 1,053 | 821 | (12 | ) | (371 | ) | |||||||||||
Equity in affiliated companies’ net (losses) earnings | (1,609 | ) | (3,101 | ) | (4,790 | ) | 9,511 | 11 | |||||||||||
Net (loss) income from continuing operations | (4,154 | ) | (4,799 | ) | (4,409 | ) | 9,530 | (3,832 | ) | ||||||||||
Net loss from discontinued operations | — | — | (154 | ) | (39 | ) | (193 | ) | |||||||||||
Net (loss) income | (4,154 | ) | (4,799 | ) | (4,563 | ) | 9,491 | (4,025 | ) | ||||||||||
Net income, and gain on redemption and preferred dividends attributable to noncontrolling interests: | |||||||||||||||||||
Continuing operations | — | — | — | (66 | ) | (66 | ) | ||||||||||||
Discontinued operations | — | — | (63 | ) | — | (63 | ) | ||||||||||||
Net (loss) income attributable to common stockholders | $ | (4,154 | ) | $ | (4,799 | ) | $ | (4,626 | ) | $ | 9,425 | $ | (4,154 | ) | |||||
Other comprehensive (loss) income | (45 | ) | — | (45 | ) | 45 | (45 | ) | |||||||||||
Total comprehensive (loss) income | $ | (4,199 | ) | $ | (4,799 | ) | $ | (4,671 | ) | $ | 9,470 | $ | (4,199 | ) | |||||
a. | Includes impairment charges totaling $1.5 billion at the FM O&G LLC Guarantor and $2.8 billion at the non-guarantor subsidiaries related to FCX’s oil and gas properties pursuant to full cost accounting rules. |
Year Ended December 31, 2015 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Revenues | $ | — | $ | 613 | $ | 13,994 | $ | — | $ | 14,607 | |||||||||
Total costs and expenses | 60 | 5,150 | a | 22,920 | a | (11 | ) | 28,119 | |||||||||||
Operating (loss) income | (60 | ) | (4,537 | ) | (8,926 | ) | 11 | (13,512 | ) | ||||||||||
Interest expense, net | (489 | ) | (8 | ) | (272 | ) | 152 | (617 | ) | ||||||||||
Other income (expense), net | 225 | 1 | (86 | ) | (139 | ) | 1 | ||||||||||||
(Loss) income before income taxes and equity in affiliated companies’ net (losses) earnings | (324 | ) | (4,544 | ) | (9,284 | ) | 24 | (14,128 | ) | ||||||||||
(Provision for) benefit from income taxes | (3,227 | ) | 1,718 | 3,469 | (9 | ) | 1,951 | ||||||||||||
Equity in affiliated companies’ net (losses) earnings | (8,685 | ) | (9,976 | ) | (12,838 | ) | 31,496 | (3 | ) | ||||||||||
Net (loss) income from continuing operations | (12,236 | ) | (12,802 | ) | (18,653 | ) | 31,511 | (12,180 | ) | ||||||||||
Net income from discontinued operations | — | — | 91 | — | 91 | ||||||||||||||
Net (loss) income | (12,236 | ) | (12,802 | ) | (18,562 | ) | 31,511 | (12,089 | ) | ||||||||||
Net income and preferred dividends attributable to noncontrolling interests: | |||||||||||||||||||
Continuing operations | — | — | (35 | ) | (33 | ) | (68 | ) | |||||||||||
Discontinued operations | — | — | (79 | ) | — | (79 | ) | ||||||||||||
Net (loss) income attributable to common stockholders | $ | (12,236 | ) | $ | (12,802 | ) | $ | (18,676 | ) | $ | 31,478 | $ | (12,236 | ) | |||||
Other comprehensive income (loss) | 41 | — | 41 | (41 | ) | 41 | |||||||||||||
Total comprehensive (loss) income | $ | (12,195 | ) | $ | (12,802 | ) | $ | (18,635 | ) | $ | 31,437 | $ | (12,195 | ) | |||||
a. | Includes impairment charges totaling $4.2 billion at the FM O&G LLC Guarantor and $8.9 billion at the non-guarantor subsidiaries related to ceiling test impairment charges for FCX’s oil and gas properties pursuant to full cost accounting rules and a goodwill impairment charge. |
Year Ended December 31, 2017 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (156 | ) | $ | (467 | ) | $ | 5,305 | $ | — | $ | 4,682 | |||||||
Cash flow from investing activities: | |||||||||||||||||||
Capital expenditures | — | (25 | ) | (1,385 | ) | — | (1,410 | ) | |||||||||||
Intercompany loans | (777 | ) | — | — | 777 | — | |||||||||||||
Dividends from (investments in) consolidated subsidiaries | 3,226 | (15 | ) | 120 | (3,331 | ) | — | ||||||||||||
Asset sales and other, net | — | 57 | (10 | ) | — | 47 | |||||||||||||
Net cash provided by (used in) investing activities | 2,449 | 17 | (1,275 | ) | (2,554 | ) | (1,363 | ) | |||||||||||
Cash flow from financing activities: | |||||||||||||||||||
Proceeds from debt | — | — | 955 | — | 955 | ||||||||||||||
Repayments of debt | (2,281 | ) | (205 | ) | (1,326 | ) | — | (3,812 | ) | ||||||||||
Intercompany loans | — | 663 | 114 | (777 | ) | — | |||||||||||||
Cash dividends paid and distributions received, net | (2 | ) | — | (3,440 | ) | 3,266 | (176 | ) | |||||||||||
Other, net | (10 | ) | (10 | ) | (67 | ) | 65 | (22 | ) | ||||||||||
Net cash (used in) provided by financing activities | (2,293 | ) | 448 | (3,764 | ) | 2,554 | (3,055 | ) | |||||||||||
Net (decrease) increase in cash and cash equivalents | — | (2 | ) | 266 | — | 264 | |||||||||||||
Increase in cash and cash equivalents in assets held for sale | — | — | (62 | ) | — | (62 | ) | ||||||||||||
Cash and cash equivalents at beginning of year | — | 2 | 4,243 | — | 4,245 | ||||||||||||||
Cash and cash equivalents at end of year | $ | — | $ | — | $ | 4,447 | $ | — | $ | 4,447 | |||||||||
Year Ended December 31, 2016 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (137 | ) | $ | (271 | ) | $ | 4,135 | $ | 2 | $ | 3,729 | |||||||
Cash flow from investing activities: | |||||||||||||||||||
Capital expenditures | — | (567 | ) | (2,248 | ) | 2 | (2,813 | ) | |||||||||||
Intercompany loans | 481 | (346 | ) | — | (135 | ) | — | ||||||||||||
Dividends from (investments in) consolidated subsidiaries | 1,469 | (45 | ) | 176 | (1,600 | ) | — | ||||||||||||
Asset sales and other, net | 2 | 1,673 | 4,692 | (4 | ) | 6,363 | |||||||||||||
Net cash provided by (used in) investing activities | 1,952 | 715 | 2,620 | (1,737 | ) | 3,550 | |||||||||||||
Cash flow from financing activities: | |||||||||||||||||||
Proceeds from debt | 1,721 | — | 1,960 | — | 3,681 | ||||||||||||||
Repayments of debt | (5,011 | ) | — | (2,614 | ) | — | (7,625 | ) | |||||||||||
Intercompany loans | — | (332 | ) | 197 | 135 | — | |||||||||||||
Net proceeds from sale of common stock | 1,515 | — | 3,388 | (3,388 | ) | 1,515 | |||||||||||||
Cash dividends and distributions paid, including redemption | (6 | ) | (107 | ) | (5,555 | ) | 4,969 | (699 | ) | ||||||||||
Other, net | (34 | ) | (3 | ) | (20 | ) | 19 | (38 | ) | ||||||||||
Net cash (used in) provided by financing activities | (1,815 | ) | (442 | ) | (2,644 | ) | 1,735 | (3,166 | ) | ||||||||||
Net increase in cash and cash equivalents | — | 2 | 4,111 | — | 4,113 | ||||||||||||||
Increase in cash and cash equivalents in assets held for sale | — | — | (45 | ) | — | (45 | ) | ||||||||||||
Cash and cash equivalents at beginning of year | — | — | 177 | — | 177 | ||||||||||||||
Cash and cash equivalents at end of year | $ | — | $ | 2 | $ | 4,243 | $ | — | $ | 4,245 | |||||||||
Year Ended December 31, 2015 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (167 | ) | $ | 262 | $ | 3,112 | $ | 13 | $ | 3,220 | ||||||||
Cash flow from investing activities: | |||||||||||||||||||
Capital expenditures | (7 | ) | (847 | ) | (5,486 | ) | (13 | ) | (6,353 | ) | |||||||||
Intercompany loans | (1,812 | ) | (1,310 | ) | — | 3,122 | — | ||||||||||||
Dividends from (investments in) consolidated subsidiaries | 852 | (71 | ) | 130 | (913 | ) | (2 | ) | |||||||||||
Asset sales and other, net | (21 | ) | (2 | ) | 111 | 21 | 109 | ||||||||||||
Net cash (used in) provided by investing activities | (988 | ) | (2,230 | ) | (5,245 | ) | 2,217 | (6,246 | ) | ||||||||||
Cash flow from financing activities: | |||||||||||||||||||
Proceeds from debt | 4,503 | — | 3,769 | — | 8,272 | ||||||||||||||
Repayments of debt | (4,660 | ) | — | (2,017 | ) | — | (6,677 | ) | |||||||||||
Intercompany loans | — | 2,038 | 1,084 | (3,122 | ) | — | |||||||||||||
Net proceeds from sale of common stock | 1,936 | — | — | — | 1,936 | ||||||||||||||
Cash dividends and distributions paid | (605 | ) | — | (924 | ) | 804 | (725 | ) | |||||||||||
Other, net | (19 | ) | (71 | ) | (18 | ) | 88 | (20 | ) | ||||||||||
Net cash provided by (used in) financing activities | 1,155 | 1,967 | 1,894 | (2,230 | ) | 2,786 | |||||||||||||
Net decrease in cash and cash equivalents | — | (1 | ) | (239 | ) | — | (240 | ) | |||||||||||
Decrease in cash and cash equivalents in assets held for sale | — | — | 119 | — | 119 | ||||||||||||||
Cash and cash equivalents at beginning of year | — | 1 | 297 | — | 298 | ||||||||||||||
Cash and cash equivalents at end of year | $ | — | $ | — | $ | 177 | $ | — | $ | 177 | |||||||||
|
|||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||||
2017 | ||||||||||||||||||||
Revenues | $ | 3,341 | $ | 3,711 | $ | 4,310 | $ | 5,041 | $ | 16,403 | ||||||||||
Operating income | 580 | 669 | 917 | 1,467 | 3,633 | |||||||||||||||
Net income from continuing operations | 268 | 326 | 242 | 1,193 | 2,029 | |||||||||||||||
Net income from discontinued operations | 38 | 9 | 3 | 16 | 66 | |||||||||||||||
Net income | 306 | 335 | 245 | 1,209 | 2,095 | |||||||||||||||
Net (income) loss attributable to noncontrolling interests: | ||||||||||||||||||||
Continuing operations | (75 | ) | (66 | ) | 35 | (168 | ) | (274 | ) | |||||||||||
Discontinued operations | (3 | ) | (1 | ) | — | — | (4 | ) | ||||||||||||
Net income attributable to common stockholders | 228 | 268 | 280 | 1,041 | 1,817 | |||||||||||||||
Basic net income per share | ||||||||||||||||||||
attributable to common stockholders: | ||||||||||||||||||||
Continuing operations | $ | 0.13 | $ | 0.18 | $ | 0.19 | $ | 0.71 | $ | 1.21 | ||||||||||
Discontinued operations | 0.03 | — | — | 0.01 | 0.04 | |||||||||||||||
$ | 0.16 | $ | 0.18 | $ | 0.19 | $ | 0.72 | $ | 1.25 | |||||||||||
Basic weighted-average shares outstanding | 1,446 | 1,447 | 1,448 | 1,448 | 1,447 | |||||||||||||||
Diluted net income per share | ||||||||||||||||||||
attributable to common stockholders: | ||||||||||||||||||||
Continuing operations | $ | 0.13 | $ | 0.18 | $ | 0.19 | $ | 0.70 | $ | 1.21 | ||||||||||
Discontinued operations | 0.03 | — | — | 0.01 | 0.04 | |||||||||||||||
$ | 0.16 | $ | 0.18 | $ | 0.19 | $ | 0.71 | $ | 1.25 | |||||||||||
Diluted weighted-average shares outstanding | 1,454 | 1,453 | 1,454 | 1,455 | 1,454 | |||||||||||||||
• | Net charges at Cerro Verde related to Peruvian government claims for disputed royalties (refer to Note 12 for further discussion) totaled $186 million to net income attributable to common stock or $0.13 per share for the year (consisting of $203 million to operating income, $145 million to interest expense and $7 million to provision for income taxes, net of $169 million to noncontrolling interests), most of which was recorded in the third quarter. |
• | Net charges associated with PT-FI workforce reductions for the year totaled $125 million to operating income ($66 million to net income attributable to common stockholders or $0.04 per share) and included $21 million in the first quarter, $87 million in the second quarter, $9 million in the third quarter and $8 million in the fourth quarter. |
• | Net adjustments to environmental obligations and related litigation reserves totaled $210 million to operating income and net income attributable to common stockholders ($0.14 per share) for the year, and included net charges (credits) totaling $19 million in the first quarter, $(30) million in the second quarter, $64 million in the third quarter and $157 million in the fourth quarter. |
• | Net gains on sales of assets totaling $81 million to operating income and net income attributable to common stockholders ($0.06 per share) for the year were mostly associated with sales of oil and gas properties, and included $23 million in the first quarter, $10 million in the second quarter, $33 million in the third quarter and $15 million in the fourth quarter. Refer to Note 2 for further discussion of asset dispositions. |
• | Net tax credits totaling $438 million to net income attributable to common stockholders ($0.30 per share) for the year were mostly associated with provisional tax credits associated with U.S. tax reform ($393 million), which were recorded in the fourth quarter. Refer to Note 11 for further discussion. |
• | In November 2016, FCX completed the sale of its interest in TFHL (refer to Note 2 for further discussion), and the results of TFHL are reported as discontinued operations for all periods presented. Net income from discontinued operations for the 2017 periods primarily reflects adjustments to the fair value of the potential contingent consideration related to the sale, which will continue to be adjusted through December 31, 2019. |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||||
2016 | ||||||||||||||||||||
Revenues | $ | 3,242 | $ | 3,334 | $ | 3,877 | $ | 4,377 | $ | 14,830 | ||||||||||
Operating (loss) income | (3,872 | ) | 18 | 359 | 703 | (2,792 | ) | |||||||||||||
Net (loss) income from continuing operations | (4,097 | ) | (229 | ) | 292 | 202 | (3,832 | ) | ||||||||||||
Net loss from discontinued operations | (4 | ) | (181 | ) | (6 | ) | (2 | ) | (193 | ) | ||||||||||
Net (loss) income | (4,101 | ) | (410 | ) | 286 | 200 | (4,025 | ) | ||||||||||||
Net income, and gain on redemption and preferred dividends attributable to noncontrolling interests: | ||||||||||||||||||||
Continuing operations | (73 | ) | (57 | ) | (47 | ) | 111 | (66 | ) | |||||||||||
Discontinued operations | (10 | ) | (12 | ) | (22 | ) | (19 | ) | (63 | ) | ||||||||||
Net (loss) income attributable to common stockholders | (4,184 | ) | (479 | ) | 217 | 292 | (4,154 | ) | ||||||||||||
Basic and diluted net (loss) income per share attributable to common stockholders: | ||||||||||||||||||||
Continuing operations | $ | (3.34 | ) | $ | (0.23 | ) | $ | 0.18 | $ | 0.22 | $ | (2.96 | ) | |||||||
Discontinued operations | (0.01 | ) | (0.15 | ) | (0.02 | ) | (0.01 | ) | (0.20 | ) | ||||||||||
$ | (3.35 | ) | $ | (0.38 | ) | $ | 0.16 | $ | 0.21 | $ | (3.16 | ) | ||||||||
Basic weighted-average shares outstanding | 1,251 | 1,269 | 1,346 | 1,403 | 1,318 | |||||||||||||||
Diluted weighted-average shares outstanding | 1,251 | 1,269 | 1,351 | 1,410 | 1,318 | |||||||||||||||
• | Impairment of oil and oil and gas properties pursuant to full cost accounting rules (refer to Note 1 for further discussion) totaled $4.3 billion to operating (loss) income and net (loss) income attributable to common stockholders ($3.28 per share) for the year, and included $3.8 billion in the first quarter, $291 million in the second quarter and $239 million in the third quarter. |
• | Other oil and gas charges for the year totaled $1.1 billion to operating (loss) income and net (loss) income attributable to common stockholders ($0.84 per share) mostly associated with drillship settlements/idle rig costs (refer to Note 13 for further discussion of drillship settlements), inventory adjustments, other asset impairment and restructuring charges, and included $201 million in the first quarter, $729 million in the second quarter, $50 million in the third quarter and $142 million in the fourth quarter. |
• | During 2016, FCX completed several asset sale transactions, including the sale of substantially all of its oil and gas properties and the sale of an additional undivided interest in the Morenci minerals district (refer to Note 2 for further discussion of these and other 2016 asset dispositions). Net gains (losses) on the sales of assets totaled $649 million to operating (loss) income and net (loss) income attributable to common stockholders ($0.49 per share) for the year, and included $749 million in the second quarter, $13 million in the third quarter and $(113) million in the fourth quarter. |
• | Net tax credits of $374 million to net (loss) income attributable to common stockholders ($0.28 per share) for the year were primarily associated with AMT credits, changes to valuation allowances and net operating loss claims, and included net tax (charges) credits totaling $(42) million in the second quarter, $332 million in the third quarter and $84 million in the fourth quarter. |
• | Net loss from discontinued operations for the 2016 periods reflects the results of TFHL and includes charges for allocated interest expense associated with the portion of a bank term loan that was required to be repaid as a result of the sale of FCX’s interest in TFHL. The 2016 periods also include charges for the loss on disposal totaling $198 million ($0.15 per share) for the year, consisting of $177 million in the second quarter, $5 million in the third quarter and $16 million in the fourth quarter. Refer to Note 2 for further discussion of the sale of FCX’s interest in TFHL. |
• | Net (loss) income attributable to common stockholders in the fourth quarter and for the year included a gain on redemption of noncontrolling interest for the settlement of FCX’s preferred stock obligation at its Plains Offshore subsidiary totaling $199 million ($0.15 per share for the year). Refer to Note 2 for further discussion. |
|
|||
Recoverable Proven and Probable Mineral Reserves | ||||||||
Estimated at December 31, 2017 | ||||||||
Coppera (billion pounds) | Gold (million ounces) | Molybdenum (billion pounds) | ||||||
North America | 33.5 | 0.3 | 2.22 | |||||
South America | 28.1 | — | 0.62 | |||||
Indonesiab | 25.1 | 23.2 | — | |||||
Consolidatedc | 86.7 | 23.5 | 2.84 | |||||
Net equity interestd | 71.3 | 21.3 | 2.56 | |||||
a. | Consolidated recoverable copper reserves included 2.1 billion pounds in leach stockpiles and 0.7 billion pounds in mill stockpiles. |
b. | Recoverable proven and probable reserves reflect estimates of minerals that can be recovered through the end of 2041 (refer to Note 13 for discussion of PT-FI’s COW). |
c. | Consolidated reserves represent estimated metal quantities after reduction for joint venture partner interests at the Morenci mine in North America and the Grasberg minerals district in Indonesia (refer to Note 3 for further discussion of FCX’s joint ventures). Excluded from the table above were FCX’s estimated recoverable proven and probable reserves of 273.4 million ounces of silver, which were determined using $15 per ounce. |
d. | Net equity interest reserves represent estimated consolidated metal quantities further reduced for noncontrolling interest ownership (refer to Note 3 for further discussion of FCX’s ownership in subsidiaries). Excluded from the table above were FCX’s estimated recoverable proven and probable reserves of 218.2 million ounces of silver. |
Recoverable Proven and Probable Mineral Reserves | |||||||||||||||||||||
Estimated at December 31, 2017 | |||||||||||||||||||||
Average Ore Grade Per Metric Tona | Recoverable Proven and Probable Reservesb | ||||||||||||||||||||
Orea (million metric tons) | Copper (%) | Gold (grams) | Molybdenum (%) | Copper (billion pounds) | Gold (million ounces) | Molybdenum (billion pounds) | |||||||||||||||
North America | |||||||||||||||||||||
Developed and producing: | |||||||||||||||||||||
Morenci | 3,134 | 0.26 | — | — | c | 11.8 | — | 0.14 | |||||||||||||
Sierrita | 2,245 | 0.23 | — | c | 0.03 | 9.9 | 0.1 | 1.01 | |||||||||||||
Bagdad | 1,405 | 0.31 | — | c | 0.02 | 7.5 | 0.1 | 0.36 | |||||||||||||
Safford, including Lone Stard | 662 | 0.45 | — | — | 5.0 | — | — | ||||||||||||||
Chino, including Cobred | 276 | 0.46 | 0.02 | — | c | 2.4 | 0.1 | 0.01 | |||||||||||||
Climax | 160 | — | — | 0.15 | — | — | 0.50 | ||||||||||||||
Henderson | 74 | — | — | 0.17 | — | — | 0.24 | ||||||||||||||
Tyrone | 9 | 0.42 | — | — | 0.1 | — | — | ||||||||||||||
Miami | — | — | — | — | 0.1 | — | — | ||||||||||||||
South America | |||||||||||||||||||||
Developed and producing: | |||||||||||||||||||||
Cerro Verde | 3,577 | 0.37 | — | 0.01 | 25.6 | — | 0.62 | ||||||||||||||
El Abra | 394 | 0.44 | — | — | 2.5 | — | — | ||||||||||||||
Indonesiae | |||||||||||||||||||||
Developed and producing: | |||||||||||||||||||||
Deep Mill Level Zone | 437 | 0.91 | 0.76 | — | 7.7 | 8.5 | — | ||||||||||||||
Deep Ore Zone | 79 | 0.54 | 0.76 | — | 0.9 | 1.6 | — | ||||||||||||||
Big Gossan | 58 | 2.22 | 0.93 | — | 2.6 | 1.2 | — | ||||||||||||||
Grasberg open pit | 34 | 1.29 | 2.64 | — | 1.1 | 2.7 | — | ||||||||||||||
Under development: | |||||||||||||||||||||
Grasberg Block Cave | 963 | 1.01 | 0.72 | — | 18.1 | 14.5 | — | ||||||||||||||
Undeveloped: | |||||||||||||||||||||
Kucing Liar | 360 | 1.25 | 1.07 | — | 8.4 | 5.4 | — | ||||||||||||||
Total 100% basis | 13,867 | 103.7 | 34.2 | 2.88 | |||||||||||||||||
Consolidatedf | 86.7 | 23.5 | 2.84 | ||||||||||||||||||
FCX’s equity shareg | 71.3 | 21.3 | 2.56 | ||||||||||||||||||
a. | Excludes material contained in stockpiles. |
b. | Includes estimated recoverable metals contained in stockpiles. |
c. | Amounts not shown because of rounding. |
d. | The Lone Star oxide project is under development, and the Cobre ore body is undeveloped. |
e. | Recoverable proven and probable reserves reflect estimates of minerals that can be recovered through the end of 2041 (refer to Note 13 for discussion of PT-FI’s COW). |
f. | Consolidated reserves represent estimated metal quantities after reduction for joint venture partner interests at the Morenci mine in North America and the Grasberg minerals district in Indonesia. Refer to Note 3 for further discussion of FCX’s joint ventures. |
g. | Net equity interest reserves represent estimated consolidated metal quantities further reduced for noncontrolling interest ownership. Refer to Note 3 for further discussion of FCX’s ownership in subsidiaries. |
|
|||
2016 | 2015 | |||||||
Property acquisition costs for unproved properties | $ | 7 | $ | 61 | ||||
Exploration costs | 22 | 1,250 | ||||||
Development costs | 749 | 1,442 | ||||||
$ | 778 | $ | 2,753 | |||||
2016 | 2015 | ||||||||
Properties subject to amortization | $ | 27,507 | $ | 24,538 | |||||
Accumulated amortizationa | (27,433 | ) | (22,276 | ) | |||||
$ | 74 | $ | 2,262 | ||||||
a. | Includes charges of $4.3 billion in 2016 and $13.1 billion in 2015 to reduce the carrying value of oil and gas properties pursuant to full cost accounting rules. |
2016 | 2015 | ||||||
Revenues from oil and gas producing activities | $ | 1,513 | $ | 1,994 | |||
Production and delivery costs | (1,829 | ) | a | (1,215 | ) | ||
Depreciation, depletion and amortization | (839 | ) | (1,772 | ) | |||
Impairment of oil and gas properties | (4,317 | ) | (13,144 | ) | |||
Income tax benefit (based on FCX’s U.S. federal statutory tax rate) | — | b | 5,368 | ||||
Results of operations from oil and gas producing activities | $ | (5,472 | ) | $ | (8,769 | ) | |
a. | Includes $926 million in charges related to drillship settlements/idle rig and contract termination costs. |
b. | FCX has provided a full valuation allowance on losses associated with oil and gas activities in 2016. |
Oil | Gas | Total | |||||||
(MMBbls)a,b | (Bcf)a | (MMBOE)a | |||||||
2016 | |||||||||
Proved reserves: | |||||||||
Balance at beginning of year | 207 | 274 | 252 | ||||||
Extensions and discoveries | — | — | — | ||||||
Acquisitions of reserves in-place | — | — | — | ||||||
Revisions of previous estimates | 1 | — | 1 | ||||||
Sale of reserves in-place | (168 | ) | (118 | ) | (187 | ) | |||
Production | (36 | ) | (69 | ) | (48 | ) | |||
Balance at end of year | 4 | 87 | 18 | ||||||
Proved developed reserves at December 31, 2016 | 4 | 87 | 18 | ||||||
Proved undeveloped reserves at December 31, 2016 | — | — | — | ||||||
2015 | |||||||||
Proved reserves: | |||||||||
Balance at beginning of year | 288 | 610 | 390 | ||||||
Extensions and discoveries | 11 | 43 | 17 | ||||||
Acquisitions of reserves in-place | — | — | — | ||||||
Revisions of previous estimates | (54 | ) | (287 | ) | (102 | ) | |||
Sale of reserves in-place | — | (2 | ) | — | |||||
Production | (38 | ) | (90 | ) | (53 | ) | |||
Balance at end of year | 207 | 274 | 252 | ||||||
Proved developed reserves at December 31, 2015 | 129 | 245 | 169 | ||||||
Proved undeveloped reserves at December 31, 2015 | 78 | 29 | 83 | ||||||
a. | MMBbls = million barrels; Bcf = billion cubic feet; MMBOE = million BOE |
b. | Includes NGL proved reserves of 1 MMBbls (all developed) at December 31, 2016, and 9 MMBbls (6 MMBbls of developed and 3 MMBbls of undeveloped) at December 31, 2015. |
2016 | 2015 | ||||||
Future cash inflows | $ | 345 | $ | 10,536 | |||
Future production expense | (175 | ) | (4,768 | ) | |||
Future development costsa | (439 | ) | (4,130 | ) | |||
Future income tax expense | — | — | |||||
Future net cash flows | (269 | ) | 1,638 | ||||
Discounted at 10% per year | 32 | (246 | ) | ||||
Standardized Measure | $ | (237 | ) | $ | 1,392 | ||
a. | Includes estimated asset retirement costs of $0.4 billion at December 31, 2016, and $1.9 billion at December 31, 2015. |
2016 | 2015 | |||||||
Balance at beginning of year | $ | 1,392 | $ | 6,421 | ||||
Changes during the year: | ||||||||
Sales, net of production expenses | (831 | ) | (928 | ) | ||||
Net changes in sales and transfer prices, net of production expenses | (341 | ) | (7,766 | ) | ||||
Extensions, discoveries and improved recoveries | — | 45 | ||||||
Changes in estimated future development costs, including timing and other | 146 | 1,287 | ||||||
Previously estimated development costs incurred during the year | 295 | 985 | ||||||
Sales of reserves in-place | (1,049 | ) | — | |||||
Revisions of quantity estimates | 12 | (1,170 | ) | |||||
Accretion of discount | 139 | 797 | ||||||
Net change in income taxes | — | 1,721 | ||||||
Total changes | (1,629 | ) | (5,029 | ) | ||||
Balance at end of year | $ | (237 | ) | $ | 1,392 | |||
|
|||
Additions (Deductions) | ||||||||||||||||||||
Balance at | Charged to | Charged to | Other | Balance at | ||||||||||||||||
Beginning of | Costs and | Other | Additions | End of | ||||||||||||||||
Year | Expense | Accounts | (Deductions) | Year | ||||||||||||||||
Reserves and allowances deducted | ||||||||||||||||||||
from asset accounts: | ||||||||||||||||||||
Valuation allowance for deferred tax assets | ||||||||||||||||||||
Year Ended December 31, 2017 | $ | 6,058 | $ | (1,484 | ) | a | $ | 1 | b | $ | — | $ | 4,575 | |||||||
Year Ended December 31, 2016 | 4,183 | 1,852 | 23 | b | — | 6,058 | ||||||||||||||
Year Ended December 31, 2015 | 2,434 | 1,749 | — | — | 4,183 | |||||||||||||||
Reserves for non-income taxes: | ||||||||||||||||||||
Year Ended December 31, 2017 | $ | 64 | $ | (2 | ) | $ | — | $ | (4 | ) | c | $ | 58 | |||||||
Year Ended December 31, 2016 | 83 | 13 | (3 | ) | (29 | ) | c | 64 | ||||||||||||
Year Ended December 31, 2015 | 93 | 9 | — | (19 | ) | c | 83 | |||||||||||||
a. | Relates to a $1.1 billion decrease associated with a reduction in the corporate income tax rate applicable to U.S. federal deferred tax assets and $371 million for the reversal of valuation allowances on U.S. federal alternative minimum tax credits. |
b. | Relates to a valuation allowance for tax benefits primarily associated with actuarial losses for U.S. defined benefit plans included in other comprehensive loss. |
c. | Represents amounts paid or adjustments to reserves based on revised estimates. |
|
|||
• | the present value, discounted at 10 percent, of estimated future net cash flows from the related proved oil and natural gas reserves, net of estimated future income taxes; plus |
• | the cost of the related unproved properties not being amortized; plus |
• | the lower of cost or estimated fair value of the related unproved properties included in the costs being amortized (net of related tax effects). |
2017 | 2016 | 2015 | ||||||||||
Net income (loss) from continuing operations | $ | 2,029 | $ | (3,832 | ) | $ | (12,180 | ) | ||||
Net income from continuing operations attributable to noncontrolling interests | (274 | ) | (227 | ) | (27 | ) | ||||||
Gain on redemption and preferred dividends attributable to redeemable noncontrolling interest | — | 161 | (41 | ) | ||||||||
Accumulated dividends and undistributed earnings allocated to participating securities | (4 | ) | (3 | ) | (3 | ) | ||||||
Net income (loss) from continuing operations attributable to common stockholders | $ | 1,751 | $ | (3,901 | ) | $ | (12,251 | ) | ||||
Net income (loss) from discontinued operations | 66 | (193 | ) | 91 | ||||||||
Net income from discontinued operations attributable to noncontrolling interests | (4 | ) | (63 | ) | (79 | ) | ||||||
Net income (loss) from discontinued operations attributable to common stockholders | $ | 62 | $ | (256 | ) | $ | 12 | |||||
Net income (loss) attributable to common stockholders | $ | 1,813 | $ | (4,157 | ) | $ | (12,239 | ) | ||||
Basic weighted-average shares of common stock outstanding (millions) | 1,447 | 1,318 | 1,082 | |||||||||
Add shares issuable upon exercise or vesting of dilutive stock options and RSUs (millions) | 7 | — | a | — | a | |||||||
Diluted weighted-average shares of common stock outstanding (millions) | 1,454 | 1,318 | 1,082 | |||||||||
Basic and diluted net income (loss) per share attributable to common stockholders: | ||||||||||||
Continuing operations | $ | 1.21 | $ | (2.96 | ) | $ | (11.32 | ) | ||||
Discontinued operations | 0.04 | (0.20 | ) | 0.01 | ||||||||
$ | 1.25 | $ | (3.16 | ) | $ | (11.31 | ) | |||||
a. | Excludes approximately 12 million in 2016 and 9 million in 2015 associated with outstanding stock options with exercise prices less than the average market price of FCX’s common stock and RSUs that were anti-dilutive. |
|
|||
2017 | 2016 | 2015 | ||||||||||
Net income (loss) from continuing operations | $ | 2,029 | $ | (3,832 | ) | $ | (12,180 | ) | ||||
Net income from continuing operations attributable to noncontrolling interests | (274 | ) | (227 | ) | (27 | ) | ||||||
Gain on redemption and preferred dividends attributable to redeemable noncontrolling interest | — | 161 | (41 | ) | ||||||||
Accumulated dividends and undistributed earnings allocated to participating securities | (4 | ) | (3 | ) | (3 | ) | ||||||
Net income (loss) from continuing operations attributable to common stockholders | $ | 1,751 | $ | (3,901 | ) | $ | (12,251 | ) | ||||
Net income (loss) from discontinued operations | 66 | (193 | ) | 91 | ||||||||
Net income from discontinued operations attributable to noncontrolling interests | (4 | ) | (63 | ) | (79 | ) | ||||||
Net income (loss) from discontinued operations attributable to common stockholders | $ | 62 | $ | (256 | ) | $ | 12 | |||||
Net income (loss) attributable to common stockholders | $ | 1,813 | $ | (4,157 | ) | $ | (12,239 | ) | ||||
Basic weighted-average shares of common stock outstanding (millions) | 1,447 | 1,318 | 1,082 | |||||||||
Add shares issuable upon exercise or vesting of dilutive stock options and RSUs (millions) | 7 | — | a | — | a | |||||||
Diluted weighted-average shares of common stock outstanding (millions) | 1,454 | 1,318 | 1,082 | |||||||||
Basic and diluted net income (loss) per share attributable to common stockholders: | ||||||||||||
Continuing operations | $ | 1.21 | $ | (2.96 | ) | $ | (11.32 | ) | ||||
Discontinued operations | 0.04 | (0.20 | ) | 0.01 | ||||||||
$ | 1.25 | $ | (3.16 | ) | $ | (11.31 | ) | |||||
a. | Excludes approximately 12 million in 2016 and 9 million in 2015 associated with outstanding stock options with exercise prices less than the average market price of FCX’s common stock and RSUs that were anti-dilutive. |
|
|||
Years Ended December 31, | ||||||||||||
2017 | 2016 | 2015 | ||||||||||
Revenuesa | $ | 13 | $ | 959 | $ | 1,270 | ||||||
Costs and expenses: | ||||||||||||
Production and delivery costs | — | 833 | 852 | |||||||||
Depreciation, depletion and amortization | — | 80 | b | 257 | ||||||||
Interest expense allocated from parentc | — | 39 | 28 | |||||||||
Other costs and expenses, net | — | 10 | 26 | |||||||||
Income (loss) before income taxes and net gain (loss) on disposal | 13 | (3 | ) | 107 | ||||||||
Net gain (loss) on disposal | 57 | d | (198 | ) | e | — | ||||||
Net income (loss) before income taxes | 70 | (201 | ) | 107 | ||||||||
(Provision for) benefit from income taxes | (4 | ) | 8 | (16 | ) | |||||||
Net income (loss) from discontinued operations | $ | 66 | $ | (193 | ) | $ | 91 | |||||
a. | In accordance with accounting guidance, amounts are net of recognition (eliminations) of intercompany sales totaling $13 million in 2017, $(157) million in 2016 and $(114) million in 2015. |
b. | In accordance with accounting guidance, depreciation, depletion and amortization was not recognized subsequent to classification as assets held for sale, which occurred in May 2016. |
c. | In accordance with accounting guidance, interest associated with FCX’s unsecured bank term loan that was required to be repaid as a result of the sale of TFHL has been allocated to discontinued operations. |
d. | Includes a gain of $61 million associated with the change in the fair value of contingent consideration. |
e. | Includes a charge of $33 million associated with the settlement agreement entered into with Gécamines, partly offset by a gain of $13 million for the fair value of contingent consideration. |
Years Ended December 31, | ||||||||
2016 | 2015 | |||||||
Net cash provided by operating activities | $ | 241 | $ | 217 | ||||
Net cash used in investing activities | (73 | ) | (253 | ) | ||||
Net cash used in financing activities | (123 | ) | (82 | ) | ||||
Increase (decrease) in cash and cash equivalents | $ | 45 | $ | (118 | ) | |||
|
|||
December 31, | ||||||||
2017 | 2016 | |||||||
Current inventories: | ||||||||
Total materials and supplies, neta | $ | 1,305 | $ | 1,306 | ||||
Mill stockpiles | $ | 360 | $ | 259 | ||||
Leach stockpiles | 1,062 | 1,079 | ||||||
Total current mill and leach stockpiles | $ | 1,422 | $ | 1,338 | ||||
Raw materials (primarily concentrate) | $ | 265 | $ | 255 | ||||
Work-in-process | 154 | 114 | ||||||
Finished goods | 747 | 629 | ||||||
Total product inventories | $ | 1,166 | $ | 998 | ||||
Long-term inventories: | ||||||||
Mill stockpiles | $ | 300 | $ | 487 | ||||
Leach stockpiles | 1,109 | 1,146 | ||||||
Total long-term inventoriesb | $ | 1,409 | $ | 1,633 | ||||
a. | Materials and supplies inventory was net of obsolescence reserves totaling $29 million at December 31, 2017 and 2016. |
b. | Estimated metals in stockpiles not expected to be recovered within the next 12 months. |
December 31, | ||||||||
2017 | 2016 | |||||||
Current inventories: | ||||||||
Total materials and supplies, neta | $ | 1,305 | $ | 1,306 | ||||
Mill stockpiles | $ | 360 | $ | 259 | ||||
Leach stockpiles | 1,062 | 1,079 | ||||||
Total current mill and leach stockpiles | $ | 1,422 | $ | 1,338 | ||||
Raw materials (primarily concentrate) | $ | 265 | $ | 255 | ||||
Work-in-process | 154 | 114 | ||||||
Finished goods | 747 | 629 | ||||||
Total product inventories | $ | 1,166 | $ | 998 | ||||
Long-term inventories: | ||||||||
Mill stockpiles | $ | 300 | $ | 487 | ||||
Leach stockpiles | 1,109 | 1,146 | ||||||
Total long-term inventoriesb | $ | 1,409 | $ | 1,633 | ||||
a. | Materials and supplies inventory was net of obsolescence reserves totaling $29 million at December 31, 2017 and 2016. |
b. | Estimated metals in stockpiles not expected to be recovered within the next 12 months. |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Proven and probable mineral reserves | $ | 3,974 | $ | 3,863 | |||
VBPP | 447 | 559 | |||||
Mine development and other | 6,212 | 5,755 | |||||
Buildings and infrastructure | 7,520 | 7,479 | |||||
Machinery and equipment | 12,201 | 11,744 | |||||
Mobile equipment | 3,764 | 3,725 | |||||
Construction in progress | 2,964 | 2,831 | |||||
Property, plant, equipment and mine development costs | 37,082 | 35,956 | |||||
Accumulated depreciation, depletion and amortization | (14,246 | ) | (12,737 | ) | |||
Property, plant, equipment and mine development costs, net | $ | 22,836 | $ | 23,219 | |||
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Disputed tax assessments:a | |||||||
PT-FI | $ | 417 | $ | 331 | |||
Cerro Verde | 185 | 277 | |||||
Long-term receivable for taxesb | 445 | 129 | |||||
Intangible assetsc | 306 | 305 | |||||
Investments: | |||||||
Assurance bondd | 123 | 120 | |||||
PT Smeltinge | 61 | 83 | |||||
Available-for-sale securities | 30 | 50 | |||||
Other | 48 | 50 | |||||
Contingent consideration associated with sales of assetsf | 234 | 196 | |||||
Legally restricted fundsg | 189 | 182 | |||||
Rio Tinto’s share of ARO | 68 | 71 | |||||
Long-term employee receivables | 20 | 32 | |||||
Other | 144 | 130 | |||||
Total other assets | $ | 2,270 | $ | 1,956 | |||
a. | Refer to Note 12 for further discussion. |
b. | Includes tax overpayments and refunds not expected to be realized within the next 12 months (primarily in the U.S. associated with U.S. tax reform, refer to Note 11). |
c. | Indefinite-lived intangible assets totaled $215 million at December 31, 2017, and $217 million at December 31, 2016. Definite-lived intangible assets were net of accumulated amortization totaling $46 million at December 31, 2017, and $37 million at December 31, 2016. |
d. | Relates to PT-FI’s commitment for smelter development in Indonesia (refer to Note 13 for further discussion). |
e. | PT-FI’s 25 percent ownership in PT Smelting (smelter and refinery in Gresik, Indonesia) is recorded using the equity method. Amounts were reduced by unrecognized profits on sales from PT-FI to PT Smelting totaling $68 million at December 31, 2017, and $39 million at December 31, 2016. Trade accounts receivable from PT Smelting totaled $308 million at December 31, 2017, and $283 million at December 31, 2016. |
f. | Refer to Note 2 for further discussion. |
g. | Includes $180 million at December 31, 2017, and $173 million at December 31, 2016, held in trusts for AROs related to properties in New Mexico (refer to Note 12 for further discussion). |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Accounts payable | $ | 1,380 | $ | 1,540 | |||
Salaries, wages and other compensation | 235 | 225 | |||||
Accrued interesta | 168 | 129 | |||||
Accrued taxes, other than income taxes | 129 | 90 | |||||
Pension, postretirement, postemployment and other employee benefitsb | 111 | 76 | |||||
Deferred revenue | 91 | 82 | |||||
Accrued mining royalties | 68 | 46 | |||||
Other | 139 | 205 | |||||
Total accounts payable and accrued liabilities | $ | 2,321 | $ | 2,393 | |||
a. | Third-party interest paid, net of capitalized interest, was $565 million in 2017, $743 million in 2016 and $570 million in 2015. |
b. | Refer to Note 9 for long-term portion. |
|
|||||||||||||||||||||
December 31, | |||||||
2017 | 2016 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Cerro Verde credit facility | 1,269 | 1,390 | |||||
Cerro Verde shareholder loans | — | 261 | |||||
Senior notes and debentures: | |||||||
Issued by FCX: | |||||||
2.15% Senior Notes due 2017 | — | 500 | |||||
2.30% Senior Notes due 2017 | — | 728 | |||||
2.375% Senior Notes due 2018 | 1,408 | 1,480 | |||||
6.125% Senior Notes due 2019 | — | 186 | |||||
3.100% Senior Notes due 2020 | 997 | 996 | |||||
6½% Senior Notes due 2020 | — | 583 | |||||
6.625% Senior Notes due 2021 | — | 242 | |||||
4.00% Senior Notes due 2021 | 596 | 595 | |||||
6.75% Senior Notes due 2022 | 427 | 432 | |||||
3.55% Senior Notes due 2022 | 1,884 | 1,882 | |||||
67/8% Senior Notes due 2023 | 776 | 784 | |||||
3.875% Senior Notes due 2023 | 1,914 | 1,912 | |||||
4.55% Senior Notes due 2024 | 845 | 844 | |||||
5.40% Senior Notes due 2034 | 740 | 739 | |||||
5.450% Senior Notes due 2043 | 1,842 | 1,842 | |||||
Issued by FMC: | |||||||
71/8% Debentures due 2027 | 115 | 115 | |||||
9½% Senior Notes due 2031 | 127 | 128 | |||||
61/8% Senior Notes due 2034 | 116 | 116 | |||||
Issued by Freeport-McMoRan Oil & Gas LLC (FM O&G LLC): | |||||||
6.125% Senior Notes due 2019 | — | 60 | |||||
6½% Senior Notes due 2020 | — | 69 | |||||
6.625% Senior Notes due 2021 | — | 35 | |||||
6.75% Senior Notes due 2022 | — | 48 | |||||
67/8% Senior Notes due 2023 | 54 | 55 | |||||
Other | 7 | 5 | |||||
Total debt | 13,117 | 16,027 | |||||
Less current portion of debt | (1,414 | ) | (1,232 | ) | |||
Long-term debt | $ | 11,703 | $ | 14,795 | |||
Principal Amount Outstanding | Principal Amount Tendered | Book Value of New FCX Senior Notes | |||||||||
6.125% Senior Notes due 2019 | $ | 237 | $ | 179 | $ | 186 | |||||
6½% Senior Notes due 2020 | 617 | 552 | 583 | ||||||||
6.625% Senior Notes due 2021 | 261 | 228 | 242 | ||||||||
6.75% Senior Notes due 2022 | 449 | 404 | 432 | ||||||||
67/8% Senior Notes due 2023 | 778 | 728 | 785 | ||||||||
$ | 2,342 | $ | 2,091 | $ | 2,228 | ||||||
Principal Amount | Net Adjustments | Book Value | Redemption Value | Gain | |||||||||||||||
2.375% Senior Notes due 2018 | $ | 74 | $ | — | $ | 74 | $ | 74 | $ | — | |||||||||
FCX 6.125% Senior Notes due 2019 | 179 | 5 | 184 | 182 | 2 | ||||||||||||||
FM O&G LLC 6.125% Senior Notes due 2019 | 58 | 2 | 60 | 59 | 1 | ||||||||||||||
FCX 6½% Senior Notes due 2020 | 552 | 23 | 575 | 562 | 13 | ||||||||||||||
FM O&G LLC 6½% Senior Notes due 2020 | 65 | 3 | 68 | 66 | 2 | ||||||||||||||
FCX 6.625% Senior Notes due 2021 | 228 | 12 | 240 | 234 | 6 | ||||||||||||||
FM O&G 6.625% Senior Notes due 2021 | 33 | 2 | 35 | 34 | 1 | ||||||||||||||
FM O&G 6.750% Senior Notes due 2022 | 45 | 2 | 47 | 46 | 1 | ||||||||||||||
$ | 1,234 | $ | 49 | $ | 1,283 | $ | 1,257 | $ | 26 | ||||||||||
Principal Amount | Net Adjustments | Book Value | Redemption Value | Gain | |||||||||||||||
2.30% Senior Notes due 2017 | $ | 20 | $ | — | $ | 20 | $ | 20 | $ | — | |||||||||
2.375% Senior Notes due 2018 | 18 | — | 18 | 18 | — | ||||||||||||||
3.55% Senior Notes due 2022 | 108 | (1 | ) | 107 | 96 | 11 | |||||||||||||
3.875% Senior Notes due 2023 | 77 | — | 77 | 68 | 9 | ||||||||||||||
5.40% Senior Notes due 2034 | 50 | (1 | ) | 49 | 41 | 8 | |||||||||||||
5.450% Senior Notes due 2043 | 134 | (2 | ) | 132 | 106 | 26 | |||||||||||||
$ | 407 | $ | (4 | ) | $ | 403 | $ | 349 | $ | 54 | |||||||||
Debt Instrument | Date | |
3.55% Senior Notes due 2022 | December 1, 2021 | |
3.875% Senior Notes due 2023 | December 15, 2022 | |
4.55% Senior Notes due 2024 | August 14, 2024 | |
5.40% Senior Notes due 2034 | May 14, 2034 | |
5.450% Senior Notes due 2043 | September 15, 2042 | |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Pension, postretirement, postemployment and other employment benefitsa | $ | 1,154 | $ | 1,345 | |||
Cerro Verde royalty dispute | 368 | — | |||||
Provision for tax positions | 291 | 167 | |||||
Legal matters | 81 | 77 | |||||
Insurance claim reserves | 47 | 51 | |||||
Accrued oil and gas contract commitments | — | 43 | |||||
Other | 71 | 62 | |||||
Total other liabilities | $ | 2,012 | $ | 1,745 | |||
a. | Refer to Note 7 for current portion. |
December 31, | |||||||
2017 | 2016 | ||||||
Projected benefit obligation | $ | 2,287 | $ | 2,127 | |||
Accumulated benefit obligation | 2,163 | 2,014 | |||||
Fair value of plan assets | 1,521 | 1,312 | |||||
FCX | PT-FI | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Change in benefit obligation: | |||||||||||||||
Benefit obligation at beginning of year | $ | 2,135 | $ | 2,104 | $ | 374 | $ | 318 | |||||||
Service cost | 44 | 27 | 20 | 27 | |||||||||||
Interest cost | 91 | 93 | 23 | 29 | |||||||||||
Actuarial losses (gains) | 188 | 92 | (61 | ) | 2 | ||||||||||
Foreign exchange losses (gains) | 3 | (4 | ) | (2 | ) | 8 | |||||||||
Curtailmenta | — | — | (62 | ) | — | ||||||||||
Benefits and administrative expenses paid | (118 | ) | (177 | ) | (52 | ) | (10 | ) | |||||||
Benefit obligation at end of year | 2,343 | 2,135 | 240 | 374 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | 1,329 | 1,379 | 284 | 204 | |||||||||||
Actual return on plan assets | 230 | 88 | 11 | 47 | |||||||||||
Employer contributionsb | 145 | 42 | 28 | 38 | |||||||||||
Foreign exchange gains (losses) | 2 | (3 | ) | (2 | ) | 5 | |||||||||
Benefits and administrative expenses paid | (118 | ) | (177 | ) | (52 | ) | (10 | ) | |||||||
Fair value of plan assets at end of year | 1,588 | 1,329 | 269 | 284 | |||||||||||
Funded status | $ | (755 | ) | $ | (806 | ) | $ | 29 | $ | (90 | ) | ||||
Accumulated benefit obligation | $ | 2,218 | $ | 2,022 | $ | 194 | $ | 225 | |||||||
Weighted-average assumptions | |||||||||||||||
used to determine benefit obligations: | |||||||||||||||
Discount rate | 3.70 | % | 4.40 | % | 6.75 | % | 8.25 | % | |||||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 4.00 | % | 8.00 | % | |||||||
Balance sheet classification of funded status: | |||||||||||||||
Other assets | $ | 11 | $ | 9 | $ | 29 | $ | — | |||||||
Accounts payable and accrued liabilities | (4 | ) | (4 | ) | — | — | |||||||||
Other liabilities | (762 | ) | (811 | ) | — | (90 | ) | ||||||||
Total | $ | (755 | ) | $ | (806 | ) | $ | 29 | $ | (90 | ) | ||||
a. | Resulted from the 2017 PT-FI reductions in workforce (refer to Restructuring Charges in this note for further discussion). |
b. | Employer contributions for 2018 are expected to approximate $75 million for the FCX plans and $17 million for the PT-FI plan (based on a December 31, 2017, exchange rate of 13,480 Indonesian rupiah to one U.S. dollar). |
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions:a | |||||||||||
Discount rate | 4.40 | % | 4.60 | % | 4.10 | % | |||||
Expected return on plan assets | 7.00 | % | 7.25 | % | 7.25 | % | |||||
Rate of compensation increase | 3.25 | % | 3.25 | % | 3.25 | % | |||||
Service cost | $ | 44 | $ | 27 | $ | 36 | |||||
Interest cost | 91 | 93 | 87 | ||||||||
Expected return on plan assets | (93 | ) | (96 | ) | (102 | ) | |||||
Amortization of net actuarial losses | 49 | 42 | 45 | ||||||||
Special retirement benefitsb | — | — | 22 | ||||||||
Net periodic benefit cost | $ | 91 | $ | 66 | $ | 88 | |||||
a. | The assumptions shown relate only to the FMC plans. |
b. | Resulted from FMC’s 2015 revised mine operating plans and reductions in the workforce (refer to Note 5 for further discussion). |
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions: | |||||||||||
Discount rate | 8.25 | % | 9.00 | % | 8.25 | % | |||||
Expected return on plan assets | 7.75 | % | 7.75 | % | 7.75 | % | |||||
Rate of compensation increase | 8.00 | % | 9.40 | % | 9.00 | % | |||||
Service cost | $ | 20 | $ | 27 | $ | 26 | |||||
Interest cost | 23 | 29 | 23 | ||||||||
Expected return on plan assets | (21 | ) | (17 | ) | (14 | ) | |||||
Amortization of prior service cost | 2 | 3 | 3 | ||||||||
Amortization of net actuarial loss | — | 5 | 6 | ||||||||
Curtailment loss | 4 | — | — | ||||||||
Net periodic benefit cost | $ | 28 | $ | 47 | $ | 44 | |||||
2017 | 2016 | ||||||||||||||
Before Taxes | After Taxes and Noncontrolling Interests | Before Taxes | After Taxes and Noncontrolling Interests | ||||||||||||
Net actuarial loss | $ | 620 | $ | 412 | $ | 722 | $ | 466 | |||||||
Prior service costs | 10 | 6 | 21 | 11 | |||||||||||
$ | 630 | $ | 418 | $ | 743 | $ | 477 | ||||||||
Fair Value at December 31, 2017 | |||||||||||||||||||
Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||
Commingled/collective funds: | |||||||||||||||||||
Global equity | $ | 404 | $ | 404 | $ | — | $ | — | $ | — | |||||||||
Fixed income securities | 154 | 154 | — | — | — | ||||||||||||||
Global fixed income securities | 115 | 115 | — | — | — | ||||||||||||||
Emerging markets equity | 87 | 87 | — | — | — | ||||||||||||||
International small-cap equity | 72 | 72 | — | — | — | ||||||||||||||
U.S. small-cap equity | 67 | 67 | — | — | — | ||||||||||||||
Real estate property | 50 | 50 | — | — | — | ||||||||||||||
U.S. real estate securities | 45 | 45 | — | — | — | ||||||||||||||
Short-term investments | 12 | 12 | — | — | — | ||||||||||||||
Fixed income: | |||||||||||||||||||
Government bonds | 208 | — | — | 208 | — | ||||||||||||||
Corporate bonds | 168 | — | — | 168 | — | ||||||||||||||
Global large-cap equity securities | 119 | — | 119 | — | — | ||||||||||||||
Private equity investments | 20 | 20 | — | — | — | ||||||||||||||
Other investments | 62 | — | 19 | 43 | — | ||||||||||||||
Total investments | 1,583 | $ | 1,026 | $ | 138 | $ | 419 | $ | — | ||||||||||
Cash and receivables | 21 | ||||||||||||||||||
Payables | (16 | ) | |||||||||||||||||
Total pension plan net assets | $ | 1,588 | |||||||||||||||||
Fair Value at December 31, 2016 | |||||||||||||||||||
Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||
Commingled/collective funds: | |||||||||||||||||||
Global equity | $ | 420 | $ | 420 | $ | — | $ | — | $ | — | |||||||||
Fixed income securities | 129 | 129 | — | — | — | ||||||||||||||
Global fixed income securities | 107 | 107 | — | — | — | ||||||||||||||
Real estate property | 72 | 72 | — | — | — | ||||||||||||||
Emerging markets equity | 66 | 66 | — | — | — | ||||||||||||||
U.S. small-cap equity | 60 | 60 | — | — | — | ||||||||||||||
International small-cap equity | 51 | 51 | — | — | — | ||||||||||||||
U.S. real estate securities | 42 | 42 | — | — | — | ||||||||||||||
Short-term investments | 17 | 17 | — | — | — | ||||||||||||||
Fixed income: | |||||||||||||||||||
Government bonds | 160 | — | — | 160 | — | ||||||||||||||
Corporate bonds | 141 | — | — | 141 | — | ||||||||||||||
Private equity investments | 25 | 25 | — | — | — | ||||||||||||||
Other investments | 36 | — | 1 | 35 | — | ||||||||||||||
Total investments | 1,326 | $ | 989 | $ | 1 | $ | 336 | $ | — | ||||||||||
Cash and receivables | 4 | ||||||||||||||||||
Payables | (1 | ) | |||||||||||||||||
Total pension plan net assets | $ | 1,329 | |||||||||||||||||
Fair Value at December 31, 2017 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government bonds | $ | 81 | $ | 81 | $ | — | $ | — | |||||||
Common stocks | 78 | 78 | — | — | |||||||||||
Mutual funds | 16 | 16 | — | — | |||||||||||
Total investments | 175 | $ | 175 | $ | — | $ | — | ||||||||
Cash and receivablesa | 94 | ||||||||||||||
Total pension plan net assets | $ | 269 | |||||||||||||
Fair Value at December 31, 2016 | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Government bonds | $ | 78 | $ | 78 | $ | — | $ | — | |||||||
Common stocks | 72 | 72 | — | — | |||||||||||
Mutual funds | 16 | 16 | — | — | |||||||||||
Total investments | 166 | $ | 166 | $ | — | $ | — | ||||||||
Cash and receivablesa | 119 | ||||||||||||||
Payables | (1 | ) | |||||||||||||
Total pension plan net assets | $ | 284 | |||||||||||||
a. | Cash consists primarily of short-term time deposits. |
FCX | PT-FIa | ||||||
2018 | $ | 111 | $ | 48 | |||
2019 | 151 | 8 | |||||
2020 | 116 | 15 | |||||
2021 | 118 | 20 | |||||
2022 | 120 | 23 | |||||
2023 through 2027 | 635 | 166 | |||||
a. | Based on a December 31, 2017, exchange rate of 13,480 Indonesian rupiah to one U.S. dollar. |
|
|||
Defined Benefit Plans | Unrealized Losses on Securities | Translation Adjustment | Total | ||||||||||||
Balance at January 1, 2015 | $ | (548 | ) | $ | (6 | ) | $ | 10 | $ | (544 | ) | ||||
Amounts arising during the perioda,b | 3 | — | — | 3 | |||||||||||
Amounts reclassifiedc | 38 | — | — | 38 | |||||||||||
Balance at December 31, 2015 | (507 | ) | (6 | ) | 10 | (503 | ) | ||||||||
Amounts arising during the perioda,b | (91 | ) | 2 | — | (89 | ) | |||||||||
Amounts reclassifiedc | 44 | — | — | 44 | |||||||||||
Balance at December 31, 2016 | (554 | ) | (4 | ) | 10 | (548 | ) | ||||||||
Amounts arising during the perioda,b | 7 | 1 | — | 8 | |||||||||||
Amounts reclassifiedc | 53 | — | — | 53 | |||||||||||
Balance at December 31, 2017 | $ | (494 | ) | $ | (3 | ) | $ | 10 | $ | (487 | ) | ||||
a. | Includes net actuarial (losses) gains, net of noncontrolling interest, totaling $(7) million for 2015, $(79) million for 2016 and $52 million for 2017. |
b. | Includes tax benefits (provision) totaling $2 million for 2015, $(11) million for 2016 and $(45) million for 2017. |
c. | Includes amortization primarily related to actuarial losses, net of taxes of $16 million for 2015, $4 million for 2016 and $5 million for 2017. |
2017 | 2016 | 2015 | ||||||||||
Selling, general and administrative expenses | $ | 55 | $ | 69 | $ | 67 | ||||||
Production and delivery | 16 | 16 | 17 | |||||||||
Capitalized costs | — | 4 | 11 | |||||||||
Total stock-based compensation | 71 | 89 | 95 | |||||||||
Less capitalized costs | — | (4 | ) | (11 | ) | |||||||
Tax benefit and noncontrolling interests’ share | (4 | ) | a | (3 | ) | a | (31 | ) | ||||
Impact on net income (loss) from continuing operations | $ | 67 | $ | 82 | $ | 53 | ||||||
Number of Options and SARs | Weighted- Average Exercise Price Per Share | Weighted- Average Remaining Contractual Term (years) | Aggregate Intrinsic Value | ||||||||||
Balance at January 1 | 53,794,235 | $ | 30.25 | ||||||||||
Granted | 3,861,000 | 15.52 | |||||||||||
Exercised | (647,941 | ) | 7.64 | ||||||||||
Expired/Forfeited | (8,992,606 | ) | 34.24 | ||||||||||
Balance at December 31 | 48,014,688 | 28.63 | 4.8 | $ | 129 | ||||||||
Vested and exercisable at December 31 | 39,725,053 | 32.26 | 4.0 | $ | 62 | ||||||||
2017 | 2016 | 2015 | |||||||||
Weighted-average assumptions used to value stock option awards: | |||||||||||
Expected volatility | 51.4 | % | 71.6 | % | 37.9 | % | |||||
Expected life of options (in years) | 5.70 | 5.34 | 5.17 | ||||||||
Expected dividend rate | — | — | 4.5 | % | |||||||
Risk-free interest rate | 2.0 | % | 1.3 | % | 1.7 | % | |||||
Weighted-average grant-date fair value (per share) | $ | 7.61 | $ | 2.64 | $ | 4.30 | |||||
Intrinsic value of options exercised | $ | 5 | $ | — | a | $ | 1 | ||||
Fair value of options vested | $ | 25 | $ | 43 | $ | 50 | |||||
Number of Awards | Weighted-Average Grant-Date Fair Value Per Award | Aggregate Intrinsic Value | ||||||||
Balance at January 1 | 7,218,227 | $ | 18.08 | |||||||
Granted | 2,062,067 | a | 15.37 | |||||||
Vested | (3,175,437 | ) | 15.45 | |||||||
Forfeited | (554,233 | ) | 11.23 | |||||||
Balance at December 31 | 5,550,624 | 19.27 | $ | 105 | ||||||
Number of Awards | Weighted-Average Grant-Date Fair Value Per Award | Aggregate Intrinsic Value | ||||||||
Balance at January 1 | 2,531,744 | $ | 19.30 | |||||||
Granted | 622,907 | 15.26 | ||||||||
Vested | (1,796,288 | ) | 22.43 | |||||||
Forfeited | (51,128 | ) | 12.96 | |||||||
Balance at December 31 | 1,307,235 | 13.32 | $ | 25 | ||||||
2017 | 2016 | 2015 | |||||||||
FCX shares tendered to pay the exercise price | |||||||||||
and/or the minimum required taxesa | 1,041,937 | 906,120 | 349,122 | ||||||||
Cash received from stock option exercises | $ | 5 | $ | — | b | $ | 3 | ||||
Actual tax benefit realized for tax deductions | $ | 1 | $ | — | b | $ | 11 | ||||
Amounts FCX paid for employee taxes | $ | 15 | $ | 6 | $ | 7 | |||||
a. | Under terms of the related plans, upon exercise of stock options and vesting of stock-settled RSUs, employees may tender FCX shares to pay the exercise price and/or the minimum required taxes. |
b. | Rounds to less than $1 million. |
|
|||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | 20 | $ | (5,179 | ) | $ | (14,589 | ) | |||
Foreign | 2,882 | a | 1,707 | 461 | |||||||
Total | $ | 2,902 | $ | (3,472 | ) | $ | (14,128 | ) | |||
a. | As a result of the unfavorable Peruvian Supreme Court ruling on the Cerro Verde royalty dispute, FCX incurred pre-tax charges of $348 million to income from continuing operations and $7 million of net tax expense for the year 2017. |
2017 | 2016 | 2015 | ||||||||||
Current income taxes: | ||||||||||||
Federal | $ | (3 | ) | $ | 164 | $ | 89 | |||||
State | (10 | ) | 17 | 2 | ||||||||
Foreign | (1,426 | ) | (352 | ) | (160 | ) | ||||||
Total current | (1,439 | ) | (171 | ) | (69 | ) | ||||||
Deferred income taxes: | ||||||||||||
Federal | 64 | 137 | 3,403 | |||||||||
State | 10 | 41 | 154 | |||||||||
Foreign | 89 | (451 | ) | (163 | ) | |||||||
Total deferred | 163 | (273 | ) | 3,394 | ||||||||
Adjustments | 393 | a | 13 | b | (1,374 | ) | c | |||||
Operating loss carryforwards | — | 60 | — | |||||||||
(Provision for) benefit from income taxes | $ | (883 | ) | $ | (371 | ) | $ | 1,951 | ||||
a. | Reflects provisional tax credits associated with the Tax Cuts and Jobs Act (the Act), including reversal of valuation allowances associated with anticipated refunds of alternative minimum tax (AMT) credits ($272 million, net of reserves) and a decrease in corporate income tax rates ($121 million). Refer to “Tax Reform” below for further discussion. |
b. | Benefit related to changes in Peruvian tax rules. |
c. | Adjustments include net provisions of $1.2 billion associated with an increase in the beginning of the year valuation allowance related to the impairment of U.S. oil and gas properties and $0.2 billion resulting from the termination of PT-FI’s Delaware domestication. |
2017 | 2016 | 2015 | ||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||
U.S. federal statutory tax rate | $ | (1,016 | ) | (35 | )% | $ | 1,215 | (35 | )% | $ | 4,945 | (35 | )% | |||||||
Valuation allowance, net | 28 | a | 1 | (1,680 | ) | b | 48 | (2,955 | ) | b | 21 | |||||||||
Foreign tax credit limitation | (159 | ) | (5 | ) | (598 | ) | 17 | (228 | ) | 2 | ||||||||||
Tax reform | 393 | 14 | — | — | — | — | ||||||||||||||
Mining royalty dispute | (129 | ) | (5 | ) | — | — | — | — | ||||||||||||
Impairment of oil and gas properties | — | — | 520 | c | (15 | ) | — | — | ||||||||||||
Percentage depletion | 227 | 8 | 211 | (6 | ) | 186 | (1 | ) | ||||||||||||
Withholding and other impacts on | ||||||||||||||||||||
foreign earnings | (216 | ) | (7 | ) | (93 | ) | 3 | (193 | ) | 1 | ||||||||||
Effect of foreign rates different than the U.S. | ||||||||||||||||||||
federal statutory rate | 17 | 1 | 45 | (1 | ) | 12 | — | |||||||||||||
State income taxes | (5 | ) | (1 | ) | 46 | b | (1 | ) | 105 | b | (1 | ) | ||||||||
Other items, net | (23 | ) | (1 | ) | (37 | ) | 1 | 79 | (1 | ) | ||||||||||
(Provision for) benefit from income taxes | $ | (883 | ) | d | (30 | )% | $ | (371 | ) | e | 11 | % | $ | 1,951 | (14 | )% | ||||
a. | Refer to “Valuation Allowance” below for further discussion of current year changes. |
b. | Includes tax charges totaling $1.6 billion in 2016 and $3.3 billion in 2015 as a result of the impairment to U.S. oil and gas properties to establish valuation allowances against U.S. federal and state deferred tax assets that will not generate a future benefit. |
c. | Reflects a loss under U.S. federal income tax law related to the impairment of investments in oil and gas properties. |
d. | Includes net charges of $7 million associated with the Cerro Verde mining royalties dispute, consisting of tax charges of $136 million for disputed royalties and other related mining taxes for the period October 2011 through the year 2013 (when royalties were determined based on operating income), mostly offset by a tax benefit of $129 million associated with disputed royalties and other related mining taxes for the period December 2006 through the year 2013. Refer to Note 12 for further discussion. |
e. | Includes a net tax benefit related to changes in Peruvian tax rules of $13 million. |
December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets: | |||||||
Foreign tax credits | $ | 2,129 | $ | 2,094 | |||
Accrued expenses | 789 | 923 | |||||
Oil and gas properties | 236 | 346 | |||||
AMT credits | — | 444 | |||||
Net operating losses | 2,043 | 2,898 | |||||
Employee benefit plans | 248 | 403 | |||||
Other | 259 | 485 | |||||
Deferred tax assets | 5,704 | 7,593 | |||||
Valuation allowances | (4,575 | ) | (6,058 | ) | |||
Net deferred tax assets | 1,129 | 1,535 | |||||
Deferred tax liabilities: | |||||||
Property, plant, equipment and mine development costs | (3,710 | ) | (4,326 | ) | |||
Undistributed earnings | (811 | ) | (779 | ) | |||
Other | (226 | ) | (195 | ) | |||
Total deferred tax liabilities | (4,747 | ) | (5,300 | ) | |||
Net deferred tax liabilities | $ | (3,618 | ) | $ | (3,765 | ) | |
2017 | 2016 | 2015 | |||||||||
Balance at beginning of year | $ | 101 | $ | 110 | $ | 104 | |||||
Additions: | |||||||||||
Prior year tax positions | 302 | 5 | 7 | ||||||||
Current year tax positions | 6 | 28 | 11 | ||||||||
Decreases: | |||||||||||
Prior year tax positions | (1 | ) | (3 | ) | (6 | ) | |||||
Settlements with taxing authorities | (17 | ) | — | — | |||||||
Lapse of statute of limitations | (1 | ) | (39 | ) | (6 | ) | |||||
Balance at end of year | $ | 390 | $ | 101 | $ | 110 | |||||
Jurisdiction | Years Subject to Examination | Additional Open Years | ||
U.S. Federal | N/A | 2014-2017 | ||
Indonesia | 2008, 2011-2016 | 2017 | ||
Peru | 2012 | 2013-2017 | ||
Chile | 2015-2016 | 2017 | ||
Tax Year | Tax Assessment | Interest Assessment | Total | |||||||||
2005 | $ | 77 | $ | 37 | $ | 114 | ||||||
2007 | 48 | 24 | 72 | |||||||||
2008, 2010 to 2011 | 56 | 37 | 93 | |||||||||
2012 | 125 | 1 | 126 | |||||||||
2013 | 160 | 80 | 240 | |||||||||
2014 | 160 | 7 | 167 | |||||||||
2015 | 169 | — | 169 | |||||||||
$ | 795 | $ | 186 | $ | 981 | |||||||
Tax Year | Tax Assessment | Penalty and Interest Assessment | Total | ||||||||||
2003 to 2005 | $ | 16 | $ | 54 | $ | 70 | |||||||
2006 | 7 | 59 | 66 | ||||||||||
2007 to 2008 | 33 | 31 | 64 | ||||||||||
2009 | 59 | 49 | 108 | ||||||||||
2010 | 66 | 107 | 173 | ||||||||||
2011, 2014 to 2017 | 72 | 64 | 136 | ||||||||||
$ | 253 | $ | 364 | $ | 617 | ||||||||
|
|||
2017 | 2016 | 2015 | |||||||||
Balance at beginning of year | $ | 1,221 | $ | 1,215 | $ | 1,174 | |||||
Accretion expensea | 84 | 81 | 78 | ||||||||
Additions | 241 | 26 | 33 | ||||||||
Reductionsb | (43 | ) | (43 | ) | (3 | ) | |||||
Spending | (64 | ) | (58 | ) | (67 | ) | |||||
Balance at end of year | 1,439 | 1,221 | 1,215 | ||||||||
Less current portion | (134 | ) | (129 | ) | (100 | ) | |||||
Long-term portion | $ | 1,305 | $ | 1,092 | $ | 1,115 | |||||
a. | Represents accretion of the fair value of environmental obligations assumed in the 2007 acquisition of FMC, which were determined on a discounted cash flow basis. |
b. | Reductions primarily reflect revisions for changes in the anticipated scope and timing of projects and other noncash adjustments. |
2017 | 2016 | 2015 | ||||||||||
Balance at beginning of year | $ | 2,635 | $ | 2,771 | $ | 2,744 | ||||||
Liabilities incurred | 14 | 12 | 97 | |||||||||
Settlements and revisions to cash flow estimates, net | (112 | ) | 529 | a | (69 | ) | ||||||
Accretion expense | 124 | 137 | 131 | |||||||||
Dispositions | (10 | ) | (626 | ) | b | — | ||||||
Spending | (71 | ) | (188 | ) | (132 | ) | ||||||
Balance at end of year | 2,580 | 2,635 | 2,771 | |||||||||
Less current portion | (254 | ) | (240 | ) | (172 | ) | ||||||
Long-term portion | $ | 2,326 | $ | 2,395 | $ | 2,599 | ||||||
a. | Revisions to cash flow estimates were primarily related to revised estimates for an overburden stockpile in Indonesia and at certain oil and gas properties. |
b. | Primarily reflects the sale of certain oil and gas properties. |
Royalty and related assessment charges: | ||||||
Production and delivery | $ | 203 | a | |||
Interest expense, net | 145 | |||||
Provision for income taxes | 7 | b | ||||
Net loss attributable to noncontrolling interests | (169 | ) | ||||
$ | 186 | |||||
a. | Includes $175 million related to disputed royalty assessments for the period from December 2006 to September 2011 (when royalties were determined based on revenues), $6 million of penalties related to the December 2006 to December 2008 royalty assessments and $22 million of related charges primarily associated with the net assets tax. |
b. | Includes tax charges of $136 million for disputed royalties ($69 million) and other related mining taxes ($67 million) for the period October 2011 through the year 2013 when royalties were determined based on operating income, mostly offset by a tax benefit of $129 million associated with disputed royalties and other related mining taxes for the period December 2006 through December 2013. |
Jurisdiction | Years Subject to Examination | Additional Open Years | ||
U.S. Federal | N/A | 2014-2017 | ||
Indonesia | 2008, 2011-2016 | 2017 | ||
Peru | 2012 | 2013-2017 | ||
Chile | 2015-2016 | 2017 | ||
Tax Year | Tax Assessment | Interest Assessment | Total | |||||||||
2005 | $ | 77 | $ | 37 | $ | 114 | ||||||
2007 | 48 | 24 | 72 | |||||||||
2008, 2010 to 2011 | 56 | 37 | 93 | |||||||||
2012 | 125 | 1 | 126 | |||||||||
2013 | 160 | 80 | 240 | |||||||||
2014 | 160 | 7 | 167 | |||||||||
2015 | 169 | — | 169 | |||||||||
$ | 795 | $ | 186 | $ | 981 | |||||||
Tax Year | Tax Assessment | Penalty and Interest Assessment | Total | ||||||||||
2003 to 2005 | $ | 16 | $ | 54 | $ | 70 | |||||||
2006 | 7 | 59 | 66 | ||||||||||
2007 to 2008 | 33 | 31 | 64 | ||||||||||
2009 | 59 | 49 | 108 | ||||||||||
2010 | 66 | 107 | 173 | ||||||||||
2011, 2014 to 2017 | 72 | 64 | 136 | ||||||||||
$ | 253 | $ | 364 | $ | 617 | ||||||||
|
|||
2017 | 2016 | 2015 | |||||||||
Copper futures and swap contracts: | |||||||||||
Unrealized gains (losses): | |||||||||||
Derivative financial instruments | $ | 4 | $ | 16 | $ | (3 | ) | ||||
Hedged item – firm sales commitments | (4 | ) | (16 | ) | 3 | ||||||
Realized gains (losses): | |||||||||||
Matured derivative financial instruments | 30 | 1 | (34 | ) | |||||||
Open | Average Price Per Unit | Maturities | ||||||||||
Positions | Contract | Market | Through | |||||||||
Embedded derivatives in provisional sales contracts: | ||||||||||||
Copper (millions of pounds) | 642 | $ | 3.06 | $ | 3.28 | May 2018 | ||||||
Gold (thousands of ounces) | 318 | 1,269 | 1,300 | March 2018 | ||||||||
Embedded derivatives in provisional purchase contracts: | ||||||||||||
Copper (millions of pounds) | 120 | 3.02 | 3.28 | April 2018 | ||||||||
Cobalt (millions of pounds)a | 6 | 22.97 | 26.81 | March 2018 | ||||||||
2017 | 2016 | 2015 | |||||||||
Embedded derivatives in provisional copper and gold | |||||||||||
sales contractsa | $ | 515 | $ | 266 | $ | (406 | ) | ||||
Crude oil options and swapsa | — | (35 | ) | 87 | |||||||
Copper forward contractsb | (15 | ) | 5 | (15 | ) | ||||||
a. | Amounts recorded in revenues. |
b. | Amounts recorded in cost of sales as production and delivery costs. |
December 31, | |||||||
2017 | 2016 | ||||||
Commodity Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Copper futures and swap contracts | $ | 11 | $ | 9 | |||
Derivatives not designated as hedging instruments: | |||||||
Embedded derivatives in provisional copper and gold | |||||||
sales/purchase contracts | 155 | 137 | |||||
Copper forward contracts | 1 | — | |||||
Total derivative assets | $ | 167 | $ | 146 | |||
Commodity Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Copper futures and swap contracts | $ | — | $ | 2 | |||
Derivatives not designated as hedging instruments: | |||||||
Embedded derivatives in provisional copper and gold | |||||||
sales/purchase contracts | 31 | 56 | |||||
Copper forward contracts | 2 | — | |||||
Total derivative liabilities | $ | 33 | $ | 58 | |||
Assets at December 31, | Liabilities at December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Gross amounts recognized: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | $ | 155 | $ | 137 | $ | 31 | $ | 56 | ||||||||
Copper derivatives | 12 | 9 | 2 | 2 | ||||||||||||
167 | 146 | 33 | 58 | |||||||||||||
Less gross amounts of offset: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | — | 12 | — | 12 | ||||||||||||
Copper derivatives | 1 | 2 | 1 | 2 | ||||||||||||
1 | 14 | 1 | 14 | |||||||||||||
Net amounts presented in balance sheet: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | 155 | 125 | 31 | 44 | ||||||||||||
Copper derivatives | 11 | 7 | 1 | — | ||||||||||||
$ | 166 | $ | 132 | $ | 32 | $ | 44 | |||||||||
Balance sheet classification: | ||||||||||||||||
Trade accounts receivable | $ | 151 | $ | 119 | $ | — | $ | 13 | ||||||||
Other current assets | 11 | 7 | — | — | ||||||||||||
Accounts payable and accrued liabilities | 4 | 6 | 32 | 31 | ||||||||||||
$ | 166 | $ | 132 | $ | 32 | $ | 44 | |||||||||
Assets at December 31, | Liabilities at December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Gross amounts recognized: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | $ | 155 | $ | 137 | $ | 31 | $ | 56 | ||||||||
Copper derivatives | 12 | 9 | 2 | 2 | ||||||||||||
167 | 146 | 33 | 58 | |||||||||||||
Less gross amounts of offset: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | — | 12 | — | 12 | ||||||||||||
Copper derivatives | 1 | 2 | 1 | 2 | ||||||||||||
1 | 14 | 1 | 14 | |||||||||||||
Net amounts presented in balance sheet: | ||||||||||||||||
Commodity contracts: | ||||||||||||||||
Embedded derivatives in provisional | ||||||||||||||||
sales/purchase contracts | 155 | 125 | 31 | 44 | ||||||||||||
Copper derivatives | 11 | 7 | 1 | — | ||||||||||||
$ | 166 | $ | 132 | $ | 32 | $ | 44 | |||||||||
Balance sheet classification: | ||||||||||||||||
Trade accounts receivable | $ | 151 | $ | 119 | $ | — | $ | 13 | ||||||||
Other current assets | 11 | 7 | — | — | ||||||||||||
Accounts payable and accrued liabilities | 4 | 6 | 32 | 31 | ||||||||||||
$ | 166 | $ | 132 | $ | 32 | $ | 44 | |||||||||
|
|||
At December 31, 2017 | ||||||||||||||||||||||||
Carrying | Fair Value | |||||||||||||||||||||||
Amount | Total | NAV | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
Assets | ||||||||||||||||||||||||
Investment securities:a,b | ||||||||||||||||||||||||
U.S. core fixed income fund | $ | 25 | $ | 25 | $ | 25 | $ | — | $ | — | $ | — | ||||||||||||
Equity securities | 5 | 5 | — | 5 | — | — | ||||||||||||||||||
Total | 30 | 30 | 25 | 5 | — | — | ||||||||||||||||||
Legally restricted funds:a | ||||||||||||||||||||||||
U.S. core fixed income fund | 55 | 55 | 55 | — | — | — | ||||||||||||||||||
Government bonds and notes | 40 | 40 | — | — | 40 | — | ||||||||||||||||||
Corporate bonds | 32 | 32 | — | — | 32 | — | ||||||||||||||||||
Government mortgage-backed securities | 27 | 27 | — | — | 27 | — | ||||||||||||||||||
Asset-backed securities | 15 | 15 | — | — | 15 | — | ||||||||||||||||||
Money market funds | 11 | 11 | — | 11 | — | — | ||||||||||||||||||
Collateralized mortgage-backed securities | 8 | 8 | — | — | 8 | — | ||||||||||||||||||
Municipal bonds | 1 | 1 | — | — | 1 | — | ||||||||||||||||||
Total | 189 | 189 | 55 | 11 | 123 | — | ||||||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | ||||||||||||||||||||||||
contracts in a gross asset positionc | 155 | 155 | — | — | 155 | — | ||||||||||||||||||
Copper futures and swap contractsc | 11 | 11 | — | 9 | 2 | — | ||||||||||||||||||
Copper forward contractsc | 1 | 1 | — | — | 1 | — | — | |||||||||||||||||
Contingent consideration for the sales of TFHL | ||||||||||||||||||||||||
and onshore California oil and gas propertiesa | 108 | 108 | — | — | 108 | — | ||||||||||||||||||
Total | 275 | 275 | — | 9 | 266 | — | ||||||||||||||||||
Contingent consideration for the sale of the Deepwater GOM oil and gas propertiesa | 150 | 134 | — | — | — | 134 | ||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivatives:c | |||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | |||||||||||||||||||||||
contracts in a gross liability positiond | $ | 31 | $ | 31 | $ | — | $ | — | $ | 31 | $ | — | |||||||||||
Copper forward contracts | 2 | 2 | — | 1 | 1 | — | |||||||||||||||||
Total | 33 | 33 | — | 1 | 32 | — | |||||||||||||||||
Long-term debt, including current portione | 13,117 | 13,269 | — | — | 13,269 | — | |||||||||||||||||
At December 31, 2016 | |||||||||||||||||||||||
Carrying | Fair Value | ||||||||||||||||||||||
Amount | Total | NAV | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Investment securities:a,b | |||||||||||||||||||||||
U.S. core fixed income fund | $ | 23 | $ | 23 | $ | 23 | $ | — | $ | — | $ | — | |||||||||||
Money market funds | 22 | 22 | — | 22 | — | — | |||||||||||||||||
Equity securities | 5 | 5 | — | 5 | — | — | |||||||||||||||||
Total | 50 | 50 | 23 | 27 | — | — | |||||||||||||||||
Legally restricted funds:a | |||||||||||||||||||||||
U.S. core fixed income fund | 53 | 53 | 53 | — | — | — | |||||||||||||||||
Government bonds and notes | 36 | 36 | — | — | 36 | — | |||||||||||||||||
Corporate bonds | 32 | 32 | — | — | 32 | — | |||||||||||||||||
Government mortgage-backed securities | 25 | 25 | — | — | 25 | — | |||||||||||||||||
Asset-backed securities | 16 | 16 | — | — | 16 | — | |||||||||||||||||
Money market funds | 12 | 12 | — | 12 | — | — | |||||||||||||||||
Collateralized mortgage-backed securities | 8 | 8 | — | — | 8 | — | |||||||||||||||||
Municipal bonds | 1 | 1 | — | — | 1 | — | |||||||||||||||||
Total | 183 | 183 | 53 | 12 | 118 | — | |||||||||||||||||
Derivatives: | |||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | |||||||||||||||||||||||
contracts in a gross asset positionc | 137 | 137 | — | — | 137 | — | |||||||||||||||||
Copper futures and swap contractsc | 9 | 9 | — | 8 | 1 | — | |||||||||||||||||
Contingent consideration for the sales of TFHL | |||||||||||||||||||||||
and onshore California oil and gas propertiesa | 46 | 46 | — | — | 46 | — | |||||||||||||||||
Total | 192 | 192 | — | 8 | 184 | — | |||||||||||||||||
Contingent consideration for the sale of the | |||||||||||||||||||||||
Deepwater GOM oil and gas propertiesa | 150 | 135 | — | — | — | 135 | |||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivatives:c | |||||||||||||||||||||||
Embedded derivatives in provisional sales/purchase | |||||||||||||||||||||||
contracts in a gross liability position | $ | 56 | $ | 56 | $ | — | $ | — | $ | 56 | $ | — | |||||||||||
Copper futures and swap contracts | 2 | 2 | — | 2 | — | — | |||||||||||||||||
Total | 58 | 58 | — | 2 | 56 | — | |||||||||||||||||
Contingent payments for the settlements of drilling rig contractsf | 23 | 23 | — | — | 23 | — | |||||||||||||||||
Long-term debt, including current portione | 16,027 | 15,196 | — | — | 15,196 | — | |||||||||||||||||
a. | Current portion included in other current assets and long-term portion included in other assets. |
b. | Excludes time deposits (which approximated fair value) included in (i) other current assets of $52 million at December 31, 2017, and $28 million at December 31, 2016, and (ii) other assets of $123 million at December 31, 2017, and $122 million at December 31, 2016, primarily associated with an assurance bond to support PT-FI’s commitment for smelter development in Indonesia (refer to Note 13 for further discussion). |
c. | Refer to Note 14 for further discussion and balance sheet classifications. |
d. | Excludes $24 million of embedded derivatives in provisional cobalt purchase contracts (refer to Note 14 for further discussion). |
e. | Recorded at cost except for debt assumed in acquisitions, which are recorded at fair value at the respective acquisition dates. In addition, debt excludes $112 million at December 31, 2017, and $98 million at December 31, 2016, related to assets held for sale (which approximated fair value). |
f. | Included in accounts payable and accrued liabilities. |
Contingent Considerationa | Crude Oil Options | |||||||||||
2017 | 2016 | 2015 | ||||||||||
Balance at beginning of year | $ | 135 | $ | — | $ | 316 | ||||||
Net realized gains | — | — | 86 | b | ||||||||
Net unrealized (losses) gains related to assets still held at the end of the year | (1 | ) | 135 | — | ||||||||
Net settlements | — | — | (402 | ) | c | |||||||
Balance at the end of the year | $ | 134 | $ | 135 | $ | — | ||||||
a. | Reflects contingent consideration associated with the sale of the Deepwater GOM oil and gas properties in December 2016 (refer to Note 2 for further discussion). |
b. | Includes net realized gains of $87 million recorded in revenues and interest expense associated with deferred premiums of $1 million. |
c. | Includes interest payments of $4 million. |
|
|||
2017 | 2016 | 2015 | |||||||||
Copper in concentratea | $ | 5,373 | $ | 4,502 | $ | 2,927 | |||||
Copper cathode | 4,557 | 3,925 | 4,159 | ||||||||
Rod, and other refined copper products | 2,272 | 1,963 | 2,481 | ||||||||
Gold | 2,032 | 1,512 | 1,540 | ||||||||
Molybdenum | 889 | 651 | 783 | ||||||||
Oil | 73 | 1,304 | 1,694 | ||||||||
Other | 1,207 | 973 | 1,023 | ||||||||
Total | $ | 16,403 | $ | 14,830 | $ | 14,607 | |||||
a. | Amounts are net of treatment and refining charges totaling $536 million in 2017, $652 million in 2016 and $485 million in 2015. |
December 31, | ||||||||||||
2017 | 2016 | 2015 | ||||||||||
Long-lived assets:a | ||||||||||||
Indonesia | $ | 8,938 | $ | 8,794 | $ | 7,701 | ||||||
U.S. | 8,312 | 8,282 | b | 16,569 | ||||||||
Peru | 7,485 | 7,981 | 8,432 | |||||||||
Chile | 1,221 | 1,269 | 1,387 | |||||||||
Other | 257 | 248 | 4,706 | c | ||||||||
Total | $ | 26,213 | $ | 26,574 | $ | 38,795 | ||||||
a. | Long-lived assets exclude deferred tax assets and intangible assets. |
b. | Decrease in 2016 is primarily because of impairment charges related to oil and gas properties and asset dispositions (refer to Notes 1 and 2 for further discussion). |
c. | Includes long-lived assets held for sale totaling $4.4 billion at December 31, 2015, primarily associated with TFHL discontinued operations. Refer to Note 2 for further discussion. |
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Revenues:a | |||||||||||
U.S. | $ | 5,344 | $ | 5,896 | $ | 6,842 | |||||
Indonesia | 2,023 | 1,402 | 1,054 | ||||||||
Japan | 1,882 | 1,350 | 1,246 | ||||||||
Switzerland | 1,200 | 1,147 | 618 | ||||||||
China | 1,136 | 1,125 | 688 | ||||||||
Spain | 1,086 | 878 | 960 | ||||||||
India | 782 | 553 | 532 | ||||||||
Philippines | 378 | 261 | 169 | ||||||||
Korea | 364 | 219 | 177 | ||||||||
Chile | 248 | 250 | 397 | ||||||||
Bermuda | 226 | 273 | 159 | ||||||||
United Kingdom | 226 | 204 | 83 | ||||||||
Other | 1,508 | 1,272 | 1,682 | ||||||||
Total | $ | 16,403 | $ | 14,830 | $ | 14,607 | |||||
a. | Revenues are attributed to countries based on the location of the customer. |
North America Copper Mines | South America | |||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | Corporate, | |||||||||||||||||||||||||||||||||||||||||||||||
Copper | Other | |||||||||||||||||||||||||||||||||||||||||||||||
Cerro | Indonesia | Molybdenum | Rod & | Smelting | & Elimi- | FCX | ||||||||||||||||||||||||||||||||||||||||||
Morenci | Other | Total | Verde | Other | Total | Mining | Mines | Refining | & Refining | nationsa | Total | |||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 228 | $ | 180 | $ | 408 | $ | 2,811 | $ | 498 | $ | 3,309 | $ | 4,445 | $ | — | $ | 4,456 | $ | 2,031 | $ | 1,754 | b | $ | 16,403 | |||||||||||||||||||||||
Intersegment | 1,865 | 2,292 | 4,157 | 385 | — | 385 | — | 268 | 26 | 1 | (4,837 | ) | — | |||||||||||||||||||||||||||||||||||
Production and delivery | 1,052 | 1,715 | 2,767 | 1,878 | c | 366 | 2,244 | 1,743 | d | 229 | 4,470 | 1,966 | (3,119 | ) | 10,300 | |||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 178 | 247 | 425 | 441 | 84 | 525 | 556 | 76 | 10 | 28 | 94 | 1,714 | ||||||||||||||||||||||||||||||||||||
Metals inventory adjustments | — | 2 | 2 | — | — | — | — | 1 | — | — | 5 | 8 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 2 | 2 | 4 | 9 | — | 9 | 126 | d | — | — | 18 | 327 | 484 | |||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 2 | 2 | — | — | — | — | — | — | — | 92 | 94 | ||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | — | 251 | 251 | ||||||||||||||||||||||||||||||||||||
Net gain on sales of assets | — | — | — | — | — | — | — | — | — | — | (81 | ) | (81 | ) | ||||||||||||||||||||||||||||||||||
Operating income (loss) | 861 | 504 | 1,365 | 868 | 48 | 916 | 2,020 | (38 | ) | 2 | 20 | (652 | ) | 3,633 | ||||||||||||||||||||||||||||||||||
Interest expense, net | 3 | 1 | 4 | 212 | c | — | 212 | 4 | — | — | 18 | 563 | 801 | |||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 436 | c | 10 | 446 | 869 | — | — | 5 | (437 | ) | e | 883 | |||||||||||||||||||||||||||||||||
Total assets at December 31, 2017 | 2,861 | 4,241 | 7,102 | 8,878 | 1,702 | 10,580 | 10,911 | 1,858 | 277 | 822 | 5,752 | f | 37,302 | |||||||||||||||||||||||||||||||||||
Capital expenditures | 114 | 53 | 167 | 103 | 12 | 115 | 875 | 5 | 4 | 41 | 203 | 1,410 | ||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 444 | $ | 240 | $ | 684 | $ | 2,241 | $ | 510 | $ | 2,751 | $ | 3,233 | $ | — | $ | 3,833 | $ | 1,825 | $ | 2,504 | b,g | $ | 14,830 | |||||||||||||||||||||||
Intersegment | 1,511 | 2,179 | 3,690 | 187 | — | 187 | 62 | 186 | 29 | 5 | (4,159 | ) | — | |||||||||||||||||||||||||||||||||||
Production and delivery | 1,169 | 1,763 | 2,932 | 1,351 | 407 | 1,758 | 1,794 | 199 | 3,836 | 1,712 | (1,534 | ) | h | 10,697 | ||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 217 | 313 | 530 | 443 | 110 | 553 | 384 | 68 | 10 | 29 | 956 | 2,530 | ||||||||||||||||||||||||||||||||||||
Impairment of oil and gas properties | — | — | — | — | — | — | — | — | — | — | 4,317 | 4,317 | ||||||||||||||||||||||||||||||||||||
Metals inventory adjustments | — | 1 | 1 | — | — | — | — | 15 | — | — | 20 | 36 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 2 | 3 | 5 | 8 | 1 | 9 | 90 | — | — | 17 | 486 | h | 607 | |||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 3 | 3 | — | — | — | — | — | — | — | 61 | 64 | ||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | — | 20 | 20 | ||||||||||||||||||||||||||||||||||||
Net gain on sales of assets | (576 | ) | — | (576 | ) | — | — | — | — | — | — | — | (73 | ) | (649 | ) | ||||||||||||||||||||||||||||||||
Operating income (loss) | 1,143 | 336 | 1,479 | 626 | (8 | ) | 618 | 1,027 | (96 | ) | 16 | 72 | (5,908 | ) | (2,792 | ) | ||||||||||||||||||||||||||||||||
Interest expense, net | 3 | 1 | 4 | 82 | — | 82 | — | — | — | 15 | 654 | 755 | ||||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 222 | (6 | ) | 216 | 442 | — | — | 9 | (296 | ) | 371 | ||||||||||||||||||||||||||||||||||
Total assets at December 31, 2016 | 2,863 | 4,448 | 7,311 | 9,076 | 1,533 | 10,609 | 10,493 | 1,934 | 220 | 658 | 6,092 | f | 37,317 | |||||||||||||||||||||||||||||||||||
Capital expenditures | 77 | 25 | 102 | 380 | 2 | 382 | 1,025 | 2 | 1 | 17 | 1,284 | i | 2,813 | |||||||||||||||||||||||||||||||||||
a. | Includes U.S. oil and gas operations, which were previously a reportable segment. |
b. | Includes revenues from FCX’s molybdenum sales company, which includes sales of molybdenum produced by the Molybdenum mines and by certain of the North America and South America copper mines. |
c. | Includes net charges of $203 million in production and delivery costs, $145 million in interest expense and $7 million in provision for income taxes associated with disputed royalties for prior years. |
d. | Includes net charges of $120 million in production and delivery costs and $5 million in selling, general and administrative expenses for PT-FI workforce reductions. |
e. | Includes provisional tax credits totaling $393 million related to U.S. tax reform, primarily for the reversal of valuation allowances associated with the anticipated refund of AMT credits and a decrease in corporate income tax rates. |
f. | Includes (i) assets held for sale totaling $598 million at December 31, 2017, and $344 million at December 31, 2016, primarily associated with Freeport Cobalt and the Kisanfu exploration project and (ii) includes assets associated with oil and gas operations totaling $271 million at December 31, 2017, and $467 million at December 31, 2016. |
g. | Includes net mark-to-market losses of $35 million associated with oil derivative contracts, which were entered into as part of the terms to sell the onshore California oil and gas properties in 2016. |
h. | Includes net charges for oil and gas operations totaling $1.0 billion in production and delivery costs, primarily for drillship settlements/idle rig and contract termination costs, inventory adjustments, asset impairments and other net charges, and $85 million in selling, general and administrative expenses for net restructuring charges. |
i. | Includes $1.2 billion associated with oil and gas operations and $73 million associated with discontinued operations. Refer to Note 2 for a summary of the results of discontinued operations. |
North America Copper Mines | South America | |||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | Corporate, | |||||||||||||||||||||||||||||||||||||||||||||||
Copper | Other | |||||||||||||||||||||||||||||||||||||||||||||||
Cerro | Indonesia | Molybdenum | Rod & | Smelting | & Elimi- | FCX | ||||||||||||||||||||||||||||||||||||||||||
Morenci | Other | Total | Verde | Other | Total | Mining | Mines | Refining | & Refining | nationsa | Total | |||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 558 | $ | 351 | $ | 909 | $ | 1,065 | $ | 808 | $ | 1,873 | $ | 2,617 | $ | — | $ | 4,125 | $ | 1,955 | $ | 3,128 | b,c | $ | 14,607 | |||||||||||||||||||||||
Intersegment | 1,646 | 2,571 | 4,217 | 68 | (7 | ) | d | 61 | 36 | 348 | 29 | 15 | (4,706 | ) | — | |||||||||||||||||||||||||||||||||
Production and deliverye | 1,523 | 2,276 | 3,799 | 815 | 623 | 1,438 | 1,808 | 312 | 4,129 | 1,848 | (2,641 | ) | f | 10,693 | ||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 217 | 343 | 560 | 219 | 133 | 352 | 293 | 97 | 9 | 39 | 1,890 | 3,240 | ||||||||||||||||||||||||||||||||||||
Impairment of oil and gas properties | — | — | — | — | — | — | — | — | — | — | 13,144 | 13,144 | ||||||||||||||||||||||||||||||||||||
Metals inventory adjustments | — | 142 | 142 | — | 73 | 73 | — | 11 | — | — | 112 | 338 | ||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 3 | 3 | 6 | 3 | 1 | 4 | 103 | — | — | 16 | 429 | 558 | ||||||||||||||||||||||||||||||||||||
Mining exploration and research expenses | — | 7 | 7 | — | — | — | — | — | — | — | 100 | 107 | ||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | 3 | 3 | — | — | — | — | — | — | — | 75 | 78 | ||||||||||||||||||||||||||||||||||||
Net gain on sales of assets | — | (39 | ) | (39 | ) | — | — | — | — | — | — | — | — | (39 | ) | |||||||||||||||||||||||||||||||||
Operating income (loss) | 461 | 187 | 648 | 96 | (29 | ) | 67 | 449 | (72 | ) | 16 | 67 | (14,687 | ) | (13,512 | ) | ||||||||||||||||||||||||||||||||
Interest expense, net | 2 | 2 | 4 | 16 | — | 16 | — | — | — | 10 | 587 | 617 | ||||||||||||||||||||||||||||||||||||
Provision for (benefit from) income taxes | — | — | — | 13 | (9 | ) | 4 | 195 | — | — | 4 | (2,154 | ) | (1,951 | ) | |||||||||||||||||||||||||||||||||
Total assets at December 31, 2015 | 3,567 | 4,878 | 8,445 | 9,445 | 1,661 | 11,106 | 9,306 | 1,999 | 219 | 612 | 14,890 | g | 46,577 | |||||||||||||||||||||||||||||||||||
Capital expenditures | 253 | 102 | 355 | 1,674 | 48 | 1,722 | 901 | 13 | 4 | 23 | 3,335 | g | 6,353 | |||||||||||||||||||||||||||||||||||
a. | Includes U.S. oil and gas operations, which were previously a reportable segment. |
b. | Includes revenues from FCX’s molybdenum sales company, which included sales of molybdenum produced by the Molybdenum mines and by certain of the North America and South America copper mines. |
c. | Includes net mark-to-market gains associated with crude oil and natural gas derivative contracts totaling $87 million. |
d. | Reflects net reductions for provisional pricing adjustments to prior open sales. |
e. | Includes asset impairment and restructuring charges totaling $145 million, including $99 million at other North America copper mines, and restructuring charges totaling $13 million at South America mines, $7 million at Molybdenum mines, $3 million at Rod & Refining and $23 million at Corporate, Other & Eliminations. |
f. | Includes charges for oil and gas operations totaling $188 million primarily for idle/terminated rig costs, inventory adjustments, asset impairments and other charges. |
g. | Includes (i) assets held for sale totaling $4.9 billion and (ii) capital expenditures totaling $229 million associated with discontinued operations. Refer to Note 2 for a summary of the results of discontinued operations. |
|
|||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
ASSETS | |||||||||||||||||||
Current assets | $ | 75 | $ | 671 | $ | 10,823 | $ | (790 | ) | $ | 10,779 | ||||||||
Property, plant, equipment and mine development costs, net | 14 | 11 | 22,821 | (10 | ) | 22,836 | |||||||||||||
Oil and gas properties subject to amortization, less accumulated amortization and impairments | — | — | 8 | — | 8 | ||||||||||||||
Investments in consolidated subsidiaries | 19,570 | — | — | (19,570 | ) | — | |||||||||||||
Other assets | 943 | 48 | 3,179 | (491 | ) | 3,679 | |||||||||||||
Total assets | $ | 20,602 | $ | 730 | $ | 36,831 | $ | (20,861 | ) | $ | 37,302 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities | $ | 1,683 | $ | 220 | $ | 4,073 | $ | (938 | ) | $ | 5,038 | ||||||||
Long-term debt, less current portion | 10,021 | 6,512 | 5,440 | (10,270 | ) | 11,703 | |||||||||||||
Deferred income taxes | 748 | a | — | 2,874 | — | 3,622 | |||||||||||||
Environmental and asset retirement obligations, less current portion | — | 201 | 3,430 | — | 3,631 | ||||||||||||||
Investments in consolidated subsidiary | — | 853 | 10,397 | (11,250 | ) | — | |||||||||||||
Other liabilities | 173 | 3,340 | 1,987 | (3,488 | ) | 2,012 | |||||||||||||
Total liabilities | 12,625 | 11,126 | 28,201 | (25,946 | ) | 26,006 | |||||||||||||
Equity: | |||||||||||||||||||
Stockholders’ equity | 7,977 | (10,396 | ) | 5,916 | 4,480 | 7,977 | |||||||||||||
Noncontrolling interests | — | — | 2,714 | 605 | 3,319 | ||||||||||||||
Total equity | 7,977 | (10,396 | ) | 8,630 | 5,085 | 11,296 | |||||||||||||
Total liabilities and equity | $ | 20,602 | $ | 730 | $ | 36,831 | $ | (20,861 | ) | $ | 37,302 | ||||||||
a. | All U.S.-related deferred income taxes are recorded at the parent company. |
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
ASSETS | |||||||||||||||||||
Current assets | $ | 230 | $ | 1,790 | $ | 11,675 | $ | (3,260 | ) | $ | 10,435 | ||||||||
Property, plant, equipment and mine development costs, net | 19 | 24 | 23,176 | — | 23,219 | ||||||||||||||
Oil and gas properties subject to amortization, less accumulated amortization and impairments | — | — | 74 | — | 74 | ||||||||||||||
Investments in consolidated subsidiaries | 21,110 | — | — | (21,110 | ) | — | |||||||||||||
Other assets | 1,985 | 47 | 3,522 | (1,965 | ) | 3,589 | |||||||||||||
Total assets | $ | 23,344 | $ | 1,861 | $ | 38,447 | $ | (26,335 | ) | $ | 37,317 | ||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities | $ | 3,895 | $ | 308 | $ | 3,306 | $ | (3,244 | ) | $ | 4,265 | ||||||||
Long-term debt, less current portion | 12,517 | 6,062 | 11,297 | (15,081 | ) | 14,795 | |||||||||||||
Deferred income taxes | 826 | a | — | 2,942 | — | 3,768 | |||||||||||||
Environmental and asset retirement obligations, less current portion | — | 200 | 3,287 | — | 3,487 | ||||||||||||||
Investments in consolidated subsidiary | — | 893 | 8,995 | (9,888 | ) | — | |||||||||||||
Other liabilities | 55 | 3,393 | 1,784 | (3,487 | ) | 1,745 | |||||||||||||
Total liabilities | 17,293 | 10,856 | 31,611 | (31,700 | ) | 28,060 | |||||||||||||
Equity: | |||||||||||||||||||
Stockholders’ equity | 6,051 | (8,995 | ) | 4,237 | 4,758 | 6,051 | |||||||||||||
Noncontrolling interests | — | — | 2,599 | 607 | 3,206 | ||||||||||||||
Total equity | 6,051 | (8,995 | ) | 6,836 | 5,365 | 9,257 | |||||||||||||
Total liabilities and equity | $ | 23,344 | $ | 1,861 | $ | 38,447 | $ | (26,335 | ) | $ | 37,317 | ||||||||
a. | All U.S.-related deferred income taxes are recorded at the parent company. |
Year Ended December 31, 2017 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Revenues | $ | — | $ | 52 | $ | 16,351 | $ | — | $ | 16,403 | |||||||||
Total costs and expenses | 42 | 78 | 12,640 | 10 | 12,770 | ||||||||||||||
Operating (loss) income | (42 | ) | (26 | ) | 3,711 | (10 | ) | 3,633 | |||||||||||
Interest expense, net | (467 | ) | (227 | ) | (455 | ) | 348 | (801 | ) | ||||||||||
Net gain (loss) on early extinguishment of debt | 22 | 5 | (6 | ) | — | 21 | |||||||||||||
Other income (expense), net | 339 | — | 58 | (348 | ) | 49 | |||||||||||||
(Loss) income before income taxes and equity in affiliated companies’ net earnings (losses) | (148 | ) | (248 | ) | 3,308 | (10 | ) | 2,902 | |||||||||||
Benefit from (provision for) income taxes | 220 | (108 | ) | (998 | ) | 3 | (883 | ) | |||||||||||
Equity in affiliated companies’ net earnings (losses) | 1,745 | 10 | (337 | ) | (1,408 | ) | 10 | ||||||||||||
Net income (loss) from continuing operations | 1,817 | (346 | ) | 1,973 | (1,415 | ) | 2,029 | ||||||||||||
Net income from discontinued operations | — | — | 66 | — | 66 | ||||||||||||||
Net income (loss) | 1,817 | (346 | ) | 2,039 | (1,415 | ) | 2,095 | ||||||||||||
Net income attributable to noncontrolling interests: | |||||||||||||||||||
Continuing operations | — | — | (150 | ) | (124 | ) | (274 | ) | |||||||||||
Discontinued operations | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net income (loss) attributable to common stockholders | $ | 1,817 | $ | (346 | ) | $ | 1,885 | $ | (1,539 | ) | $ | 1,817 | |||||||
Other comprehensive income (loss) | 61 | — | 61 | (61 | ) | 61 | |||||||||||||
Total comprehensive income (loss) | $ | 1,878 | $ | (346 | ) | $ | 1,946 | $ | (1,600 | ) | $ | 1,878 | |||||||
Year Ended December 31, 2016 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Revenues | $ | — | $ | 379 | $ | 14,451 | $ | — | $ | 14,830 | |||||||||
Total costs and expenses | 75 | 3,074 | a | 14,463 | a | 10 | 17,622 | ||||||||||||
Operating loss | (75 | ) | (2,695 | ) | (12 | ) | (10 | ) | (2,792 | ) | |||||||||
Interest expense, net | (534 | ) | (56 | ) | (498 | ) | 333 | (755 | ) | ||||||||||
Net gain on early extinguishment and exchanges of debt | 26 | — | — | — | 26 | ||||||||||||||
Other income (expense), net | 271 | — | 70 | (292 | ) | 49 | |||||||||||||
(Loss) income before income taxes and equity in affiliated companies’ net (losses) earnings | (312 | ) | (2,751 | ) | (440 | ) | 31 | (3,472 | ) | ||||||||||
(Provision for) benefit from income taxes | (2,233 | ) | 1,053 | 821 | (12 | ) | (371 | ) | |||||||||||
Equity in affiliated companies’ net (losses) earnings | (1,609 | ) | (3,101 | ) | (4,790 | ) | 9,511 | 11 | |||||||||||
Net (loss) income from continuing operations | (4,154 | ) | (4,799 | ) | (4,409 | ) | 9,530 | (3,832 | ) | ||||||||||
Net loss from discontinued operations | — | — | (154 | ) | (39 | ) | (193 | ) | |||||||||||
Net (loss) income | (4,154 | ) | (4,799 | ) | (4,563 | ) | 9,491 | (4,025 | ) | ||||||||||
Net income, and gain on redemption and preferred dividends attributable to noncontrolling interests: | |||||||||||||||||||
Continuing operations | — | — | — | (66 | ) | (66 | ) | ||||||||||||
Discontinued operations | — | — | (63 | ) | — | (63 | ) | ||||||||||||
Net (loss) income attributable to common stockholders | $ | (4,154 | ) | $ | (4,799 | ) | $ | (4,626 | ) | $ | 9,425 | $ | (4,154 | ) | |||||
Other comprehensive (loss) income | (45 | ) | — | (45 | ) | 45 | (45 | ) | |||||||||||
Total comprehensive (loss) income | $ | (4,199 | ) | $ | (4,799 | ) | $ | (4,671 | ) | $ | 9,470 | $ | (4,199 | ) | |||||
a. | Includes impairment charges totaling $1.5 billion at the FM O&G LLC Guarantor and $2.8 billion at the non-guarantor subsidiaries related to FCX’s oil and gas properties pursuant to full cost accounting rules. |
Year Ended December 31, 2015 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Revenues | $ | — | $ | 613 | $ | 13,994 | $ | — | $ | 14,607 | |||||||||
Total costs and expenses | 60 | 5,150 | a | 22,920 | a | (11 | ) | 28,119 | |||||||||||
Operating (loss) income | (60 | ) | (4,537 | ) | (8,926 | ) | 11 | (13,512 | ) | ||||||||||
Interest expense, net | (489 | ) | (8 | ) | (272 | ) | 152 | (617 | ) | ||||||||||
Other income (expense), net | 225 | 1 | (86 | ) | (139 | ) | 1 | ||||||||||||
(Loss) income before income taxes and equity in affiliated companies’ net (losses) earnings | (324 | ) | (4,544 | ) | (9,284 | ) | 24 | (14,128 | ) | ||||||||||
(Provision for) benefit from income taxes | (3,227 | ) | 1,718 | 3,469 | (9 | ) | 1,951 | ||||||||||||
Equity in affiliated companies’ net (losses) earnings | (8,685 | ) | (9,976 | ) | (12,838 | ) | 31,496 | (3 | ) | ||||||||||
Net (loss) income from continuing operations | (12,236 | ) | (12,802 | ) | (18,653 | ) | 31,511 | (12,180 | ) | ||||||||||
Net income from discontinued operations | — | — | 91 | — | 91 | ||||||||||||||
Net (loss) income | (12,236 | ) | (12,802 | ) | (18,562 | ) | 31,511 | (12,089 | ) | ||||||||||
Net income and preferred dividends attributable to noncontrolling interests: | |||||||||||||||||||
Continuing operations | — | — | (35 | ) | (33 | ) | (68 | ) | |||||||||||
Discontinued operations | — | — | (79 | ) | — | (79 | ) | ||||||||||||
Net (loss) income attributable to common stockholders | $ | (12,236 | ) | $ | (12,802 | ) | $ | (18,676 | ) | $ | 31,478 | $ | (12,236 | ) | |||||
Other comprehensive income (loss) | 41 | — | 41 | (41 | ) | 41 | |||||||||||||
Total comprehensive (loss) income | $ | (12,195 | ) | $ | (12,802 | ) | $ | (18,635 | ) | $ | 31,437 | $ | (12,195 | ) | |||||
a. | Includes impairment charges totaling $4.2 billion at the FM O&G LLC Guarantor and $8.9 billion at the non-guarantor subsidiaries related to ceiling test impairment charges for FCX’s oil and gas properties pursuant to full cost accounting rules and a goodwill impairment charge. |
Year Ended December 31, 2017 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (156 | ) | $ | (467 | ) | $ | 5,305 | $ | — | $ | 4,682 | |||||||
Cash flow from investing activities: | |||||||||||||||||||
Capital expenditures | — | (25 | ) | (1,385 | ) | — | (1,410 | ) | |||||||||||
Intercompany loans | (777 | ) | — | — | 777 | — | |||||||||||||
Dividends from (investments in) consolidated subsidiaries | 3,226 | (15 | ) | 120 | (3,331 | ) | — | ||||||||||||
Asset sales and other, net | — | 57 | (10 | ) | — | 47 | |||||||||||||
Net cash provided by (used in) investing activities | 2,449 | 17 | (1,275 | ) | (2,554 | ) | (1,363 | ) | |||||||||||
Cash flow from financing activities: | |||||||||||||||||||
Proceeds from debt | — | — | 955 | — | 955 | ||||||||||||||
Repayments of debt | (2,281 | ) | (205 | ) | (1,326 | ) | — | (3,812 | ) | ||||||||||
Intercompany loans | — | 663 | 114 | (777 | ) | — | |||||||||||||
Cash dividends paid and distributions received, net | (2 | ) | — | (3,440 | ) | 3,266 | (176 | ) | |||||||||||
Other, net | (10 | ) | (10 | ) | (67 | ) | 65 | (22 | ) | ||||||||||
Net cash (used in) provided by financing activities | (2,293 | ) | 448 | (3,764 | ) | 2,554 | (3,055 | ) | |||||||||||
Net (decrease) increase in cash and cash equivalents | — | (2 | ) | 266 | — | 264 | |||||||||||||
Increase in cash and cash equivalents in assets held for sale | — | — | (62 | ) | — | (62 | ) | ||||||||||||
Cash and cash equivalents at beginning of year | — | 2 | 4,243 | — | 4,245 | ||||||||||||||
Cash and cash equivalents at end of year | $ | — | $ | — | $ | 4,447 | $ | — | $ | 4,447 | |||||||||
Year Ended December 31, 2016 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (137 | ) | $ | (271 | ) | $ | 4,135 | $ | 2 | $ | 3,729 | |||||||
Cash flow from investing activities: | |||||||||||||||||||
Capital expenditures | — | (567 | ) | (2,248 | ) | 2 | (2,813 | ) | |||||||||||
Intercompany loans | 481 | (346 | ) | — | (135 | ) | — | ||||||||||||
Dividends from (investments in) consolidated subsidiaries | 1,469 | (45 | ) | 176 | (1,600 | ) | — | ||||||||||||
Asset sales and other, net | 2 | 1,673 | 4,692 | (4 | ) | 6,363 | |||||||||||||
Net cash provided by (used in) investing activities | 1,952 | 715 | 2,620 | (1,737 | ) | 3,550 | |||||||||||||
Cash flow from financing activities: | |||||||||||||||||||
Proceeds from debt | 1,721 | — | 1,960 | — | 3,681 | ||||||||||||||
Repayments of debt | (5,011 | ) | — | (2,614 | ) | — | (7,625 | ) | |||||||||||
Intercompany loans | — | (332 | ) | 197 | 135 | — | |||||||||||||
Net proceeds from sale of common stock | 1,515 | — | 3,388 | (3,388 | ) | 1,515 | |||||||||||||
Cash dividends and distributions paid, including redemption | (6 | ) | (107 | ) | (5,555 | ) | 4,969 | (699 | ) | ||||||||||
Other, net | (34 | ) | (3 | ) | (20 | ) | 19 | (38 | ) | ||||||||||
Net cash (used in) provided by financing activities | (1,815 | ) | (442 | ) | (2,644 | ) | 1,735 | (3,166 | ) | ||||||||||
Net increase in cash and cash equivalents | — | 2 | 4,111 | — | 4,113 | ||||||||||||||
Increase in cash and cash equivalents in assets held for sale | — | — | (45 | ) | — | (45 | ) | ||||||||||||
Cash and cash equivalents at beginning of year | — | — | 177 | — | 177 | ||||||||||||||
Cash and cash equivalents at end of year | $ | — | $ | 2 | $ | 4,243 | $ | — | $ | 4,245 | |||||||||
Year Ended December 31, 2015 | |||||||||||||||||||
FCX | FM O&G LLC | Non-guarantor | Consolidated | ||||||||||||||||
Issuer | Guarantor | Subsidiaries | Eliminations | FCX | |||||||||||||||
Net cash (used in) provided by operating activities | $ | (167 | ) | $ | 262 | $ | 3,112 | $ | 13 | $ | 3,220 | ||||||||
Cash flow from investing activities: | |||||||||||||||||||
Capital expenditures | (7 | ) | (847 | ) | (5,486 | ) | (13 | ) | (6,353 | ) | |||||||||
Intercompany loans | (1,812 | ) | (1,310 | ) | — | 3,122 | — | ||||||||||||
Dividends from (investments in) consolidated subsidiaries | 852 | (71 | ) | 130 | (913 | ) | (2 | ) | |||||||||||
Asset sales and other, net | (21 | ) | (2 | ) | 111 | 21 | 109 | ||||||||||||
Net cash (used in) provided by investing activities | (988 | ) | (2,230 | ) | (5,245 | ) | 2,217 | (6,246 | ) | ||||||||||
Cash flow from financing activities: | |||||||||||||||||||
Proceeds from debt | 4,503 | — | 3,769 | — | 8,272 | ||||||||||||||
Repayments of debt | (4,660 | ) | — | (2,017 | ) | — | (6,677 | ) | |||||||||||
Intercompany loans | — | 2,038 | 1,084 | (3,122 | ) | — | |||||||||||||
Net proceeds from sale of common stock | 1,936 | — | — | — | 1,936 | ||||||||||||||
Cash dividends and distributions paid | (605 | ) | — | (924 | ) | 804 | (725 | ) | |||||||||||
Other, net | (19 | ) | (71 | ) | (18 | ) | 88 | (20 | ) | ||||||||||
Net cash provided by (used in) financing activities | 1,155 | 1,967 | 1,894 | (2,230 | ) | 2,786 | |||||||||||||
Net decrease in cash and cash equivalents | — | (1 | ) | (239 | ) | — | (240 | ) | |||||||||||
Decrease in cash and cash equivalents in assets held for sale | — | — | 119 | — | 119 | ||||||||||||||
Cash and cash equivalents at beginning of year | — | 1 | 297 | — | 298 | ||||||||||||||
Cash and cash equivalents at end of year | $ | — | $ | — | $ | 177 | $ | — | $ | 177 | |||||||||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||||
2017 | ||||||||||||||||||||
Revenues | $ | 3,341 | $ | 3,711 | $ | 4,310 | $ | 5,041 | $ | 16,403 | ||||||||||
Operating income | 580 | 669 | 917 | 1,467 | 3,633 | |||||||||||||||
Net income from continuing operations | 268 | 326 | 242 | 1,193 | 2,029 | |||||||||||||||
Net income from discontinued operations | 38 | 9 | 3 | 16 | 66 | |||||||||||||||
Net income | 306 | 335 | 245 | 1,209 | 2,095 | |||||||||||||||
Net (income) loss attributable to noncontrolling interests: | ||||||||||||||||||||
Continuing operations | (75 | ) | (66 | ) | 35 | (168 | ) | (274 | ) | |||||||||||
Discontinued operations | (3 | ) | (1 | ) | — | — | (4 | ) | ||||||||||||
Net income attributable to common stockholders | 228 | 268 | 280 | 1,041 | 1,817 | |||||||||||||||
Basic net income per share | ||||||||||||||||||||
attributable to common stockholders: | ||||||||||||||||||||
Continuing operations | $ | 0.13 | $ | 0.18 | $ | 0.19 | $ | 0.71 | $ | 1.21 | ||||||||||
Discontinued operations | 0.03 | — | — | 0.01 | 0.04 | |||||||||||||||
$ | 0.16 | $ | 0.18 | $ | 0.19 | $ | 0.72 | $ | 1.25 | |||||||||||
Basic weighted-average shares outstanding | 1,446 | 1,447 | 1,448 | 1,448 | 1,447 | |||||||||||||||
Diluted net income per share | ||||||||||||||||||||
attributable to common stockholders: | ||||||||||||||||||||
Continuing operations | $ | 0.13 | $ | 0.18 | $ | 0.19 | $ | 0.70 | $ | 1.21 | ||||||||||
Discontinued operations | 0.03 | — | — | 0.01 | 0.04 | |||||||||||||||
$ | 0.16 | $ | 0.18 | $ | 0.19 | $ | 0.71 | $ | 1.25 | |||||||||||
Diluted weighted-average shares outstanding | 1,454 | 1,453 | 1,454 | 1,455 | 1,454 | |||||||||||||||
• | Net charges at Cerro Verde related to Peruvian government claims for disputed royalties (refer to Note 12 for further discussion) totaled $186 million to net income attributable to common stock or $0.13 per share for the year (consisting of $203 million to operating income, $145 million to interest expense and $7 million to provision for income taxes, net of $169 million to noncontrolling interests), most of which was recorded in the third quarter. |
• | Net charges associated with PT-FI workforce reductions for the year totaled $125 million to operating income ($66 million to net income attributable to common stockholders or $0.04 per share) and included $21 million in the first quarter, $87 million in the second quarter, $9 million in the third quarter and $8 million in the fourth quarter. |
• | Net adjustments to environmental obligations and related litigation reserves totaled $210 million to operating income and net income attributable to common stockholders ($0.14 per share) for the year, and included net charges (credits) totaling $19 million in the first quarter, $(30) million in the second quarter, $64 million in the third quarter and $157 million in the fourth quarter. |
• | Net gains on sales of assets totaling $81 million to operating income and net income attributable to common stockholders ($0.06 per share) for the year were mostly associated with sales of oil and gas properties, and included $23 million in the first quarter, $10 million in the second quarter, $33 million in the third quarter and $15 million in the fourth quarter. Refer to Note 2 for further discussion of asset dispositions. |
• | Net tax credits totaling $438 million to net income attributable to common stockholders ($0.30 per share) for the year were mostly associated with provisional tax credits associated with U.S. tax reform ($393 million), which were recorded in the fourth quarter. Refer to Note 11 for further discussion. |
• | In November 2016, FCX completed the sale of its interest in TFHL (refer to Note 2 for further discussion), and the results of TFHL are reported as discontinued operations for all periods presented. Net income from discontinued operations for the 2017 periods primarily reflects adjustments to the fair value of the potential contingent consideration related to the sale, which will continue to be adjusted through December 31, 2019. |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||||
2016 | ||||||||||||||||||||
Revenues | $ | 3,242 | $ | 3,334 | $ | 3,877 | $ | 4,377 | $ | 14,830 | ||||||||||
Operating (loss) income | (3,872 | ) | 18 | 359 | 703 | (2,792 | ) | |||||||||||||
Net (loss) income from continuing operations | (4,097 | ) | (229 | ) | 292 | 202 | (3,832 | ) | ||||||||||||
Net loss from discontinued operations | (4 | ) | (181 | ) | (6 | ) | (2 | ) | (193 | ) | ||||||||||
Net (loss) income | (4,101 | ) | (410 | ) | 286 | 200 | (4,025 | ) | ||||||||||||
Net income, and gain on redemption and preferred dividends attributable to noncontrolling interests: | ||||||||||||||||||||
Continuing operations | (73 | ) | (57 | ) | (47 | ) | 111 | (66 | ) | |||||||||||
Discontinued operations | (10 | ) | (12 | ) | (22 | ) | (19 | ) | (63 | ) | ||||||||||
Net (loss) income attributable to common stockholders | (4,184 | ) | (479 | ) | 217 | 292 | (4,154 | ) | ||||||||||||
Basic and diluted net (loss) income per share attributable to common stockholders: | ||||||||||||||||||||
Continuing operations | $ | (3.34 | ) | $ | (0.23 | ) | $ | 0.18 | $ | 0.22 | $ | (2.96 | ) | |||||||
Discontinued operations | (0.01 | ) | (0.15 | ) | (0.02 | ) | (0.01 | ) | (0.20 | ) | ||||||||||
$ | (3.35 | ) | $ | (0.38 | ) | $ | 0.16 | $ | 0.21 | $ | (3.16 | ) | ||||||||
Basic weighted-average shares outstanding | 1,251 | 1,269 | 1,346 | 1,403 | 1,318 | |||||||||||||||
Diluted weighted-average shares outstanding | 1,251 | 1,269 | 1,351 | 1,410 | 1,318 | |||||||||||||||
• | Impairment of oil and oil and gas properties pursuant to full cost accounting rules (refer to Note 1 for further discussion) totaled $4.3 billion to operating (loss) income and net (loss) income attributable to common stockholders ($3.28 per share) for the year, and included $3.8 billion in the first quarter, $291 million in the second quarter and $239 million in the third quarter. |
• | Other oil and gas charges for the year totaled $1.1 billion to operating (loss) income and net (loss) income attributable to common stockholders ($0.84 per share) mostly associated with drillship settlements/idle rig costs (refer to Note 13 for further discussion of drillship settlements), inventory adjustments, other asset impairment and restructuring charges, and included $201 million in the first quarter, $729 million in the second quarter, $50 million in the third quarter and $142 million in the fourth quarter. |
• | During 2016, FCX completed several asset sale transactions, including the sale of substantially all of its oil and gas properties and the sale of an additional undivided interest in the Morenci minerals district (refer to Note 2 for further discussion of these and other 2016 asset dispositions). Net gains (losses) on the sales of assets totaled $649 million to operating (loss) income and net (loss) income attributable to common stockholders ($0.49 per share) for the year, and included $749 million in the second quarter, $13 million in the third quarter and $(113) million in the fourth quarter. |
• | Net tax credits of $374 million to net (loss) income attributable to common stockholders ($0.28 per share) for the year were primarily associated with AMT credits, changes to valuation allowances and net operating loss claims, and included net tax (charges) credits totaling $(42) million in the second quarter, $332 million in the third quarter and $84 million in the fourth quarter. |
• | Net loss from discontinued operations for the 2016 periods reflects the results of TFHL and includes charges for allocated interest expense associated with the portion of a bank term loan that was required to be repaid as a result of the sale of FCX’s interest in TFHL. The 2016 periods also include charges for the loss on disposal totaling $198 million ($0.15 per share) for the year, consisting of $177 million in the second quarter, $5 million in the third quarter and $16 million in the fourth quarter. Refer to Note 2 for further discussion of the sale of FCX’s interest in TFHL. |
• | Net (loss) income attributable to common stockholders in the fourth quarter and for the year included a gain on redemption of noncontrolling interest for the settlement of FCX’s preferred stock obligation at its Plains Offshore subsidiary totaling $199 million ($0.15 per share for the year). Refer to Note 2 for further discussion. |
|
|||
Recoverable Proven and Probable Mineral Reserves | ||||||||
Estimated at December 31, 2017 | ||||||||
Coppera (billion pounds) | Gold (million ounces) | Molybdenum (billion pounds) | ||||||
North America | 33.5 | 0.3 | 2.22 | |||||
South America | 28.1 | — | 0.62 | |||||
Indonesiab | 25.1 | 23.2 | — | |||||
Consolidatedc | 86.7 | 23.5 | 2.84 | |||||
Net equity interestd | 71.3 | 21.3 | 2.56 | |||||
a. | Consolidated recoverable copper reserves included 2.1 billion pounds in leach stockpiles and 0.7 billion pounds in mill stockpiles. |
b. | Recoverable proven and probable reserves reflect estimates of minerals that can be recovered through the end of 2041 (refer to Note 13 for discussion of PT-FI’s COW). |
c. | Consolidated reserves represent estimated metal quantities after reduction for joint venture partner interests at the Morenci mine in North America and the Grasberg minerals district in Indonesia (refer to Note 3 for further discussion of FCX’s joint ventures). Excluded from the table above were FCX’s estimated recoverable proven and probable reserves of 273.4 million ounces of silver, which were determined using $15 per ounce. |
d. | Net equity interest reserves represent estimated consolidated metal quantities further reduced for noncontrolling interest ownership (refer to Note 3 for further discussion of FCX’s ownership in subsidiaries). Excluded from the table above were FCX’s estimated recoverable proven and probable reserves of 218.2 million ounces of silver. |
Recoverable Proven and Probable Mineral Reserves | |||||||||||||||||||||
Estimated at December 31, 2017 | |||||||||||||||||||||
Average Ore Grade Per Metric Tona | Recoverable Proven and Probable Reservesb | ||||||||||||||||||||
Orea (million metric tons) | Copper (%) | Gold (grams) | Molybdenum (%) | Copper (billion pounds) | Gold (million ounces) | Molybdenum (billion pounds) | |||||||||||||||
North America | |||||||||||||||||||||
Developed and producing: | |||||||||||||||||||||
Morenci | 3,134 | 0.26 | — | — | c | 11.8 | — | 0.14 | |||||||||||||
Sierrita | 2,245 | 0.23 | — | c | 0.03 | 9.9 | 0.1 | 1.01 | |||||||||||||
Bagdad | 1,405 | 0.31 | — | c | 0.02 | 7.5 | 0.1 | 0.36 | |||||||||||||
Safford, including Lone Stard | 662 | 0.45 | — | — | 5.0 | — | — | ||||||||||||||
Chino, including Cobred | 276 | 0.46 | 0.02 | — | c | 2.4 | 0.1 | 0.01 | |||||||||||||
Climax | 160 | — | — | 0.15 | — | — | 0.50 | ||||||||||||||
Henderson | 74 | — | — | 0.17 | — | — | 0.24 | ||||||||||||||
Tyrone | 9 | 0.42 | — | — | 0.1 | — | — | ||||||||||||||
Miami | — | — | — | — | 0.1 | — | — | ||||||||||||||
South America | |||||||||||||||||||||
Developed and producing: | |||||||||||||||||||||
Cerro Verde | 3,577 | 0.37 | — | 0.01 | 25.6 | — | 0.62 | ||||||||||||||
El Abra | 394 | 0.44 | — | — | 2.5 | — | — | ||||||||||||||
Indonesiae | |||||||||||||||||||||
Developed and producing: | |||||||||||||||||||||
Deep Mill Level Zone | 437 | 0.91 | 0.76 | — | 7.7 | 8.5 | — | ||||||||||||||
Deep Ore Zone | 79 | 0.54 | 0.76 | — | 0.9 | 1.6 | — | ||||||||||||||
Big Gossan | 58 | 2.22 | 0.93 | — | 2.6 | 1.2 | — | ||||||||||||||
Grasberg open pit | 34 | 1.29 | 2.64 | — | 1.1 | 2.7 | — | ||||||||||||||
Under development: | |||||||||||||||||||||
Grasberg Block Cave | 963 | 1.01 | 0.72 | — | 18.1 | 14.5 | — | ||||||||||||||
Undeveloped: | |||||||||||||||||||||
Kucing Liar | 360 | 1.25 | 1.07 | — | 8.4 | 5.4 | — | ||||||||||||||
Total 100% basis | 13,867 | 103.7 | 34.2 | 2.88 | |||||||||||||||||
Consolidatedf | 86.7 | 23.5 | 2.84 | ||||||||||||||||||
FCX’s equity shareg | 71.3 | 21.3 | 2.56 | ||||||||||||||||||
a. | Excludes material contained in stockpiles. |
b. | Includes estimated recoverable metals contained in stockpiles. |
c. | Amounts not shown because of rounding. |
d. | The Lone Star oxide project is under development, and the Cobre ore body is undeveloped. |
e. | Recoverable proven and probable reserves reflect estimates of minerals that can be recovered through the end of 2041 (refer to Note 13 for discussion of PT-FI’s COW). |
f. | Consolidated reserves represent estimated metal quantities after reduction for joint venture partner interests at the Morenci mine in North America and the Grasberg minerals district in Indonesia. Refer to Note 3 for further discussion of FCX’s joint ventures. |
g. | Net equity interest reserves represent estimated consolidated metal quantities further reduced for noncontrolling interest ownership. Refer to Note 3 for further discussion of FCX’s ownership in subsidiaries. |
|
|||
2016 | 2015 | |||||||
Property acquisition costs for unproved properties | $ | 7 | $ | 61 | ||||
Exploration costs | 22 | 1,250 | ||||||
Development costs | 749 | 1,442 | ||||||
$ | 778 | $ | 2,753 | |||||
2016 | 2015 | ||||||||
Properties subject to amortization | $ | 27,507 | $ | 24,538 | |||||
Accumulated amortizationa | (27,433 | ) | (22,276 | ) | |||||
$ | 74 | $ | 2,262 | ||||||
a. | Includes charges of $4.3 billion in 2016 and $13.1 billion in 2015 to reduce the carrying value of oil and gas properties pursuant to full cost accounting rules. |
2016 | 2015 | ||||||
Revenues from oil and gas producing activities | $ | 1,513 | $ | 1,994 | |||
Production and delivery costs | (1,829 | ) | a | (1,215 | ) | ||
Depreciation, depletion and amortization | (839 | ) | (1,772 | ) | |||
Impairment of oil and gas properties | (4,317 | ) | (13,144 | ) | |||
Income tax benefit (based on FCX’s U.S. federal statutory tax rate) | — | b | 5,368 | ||||
Results of operations from oil and gas producing activities | $ | (5,472 | ) | $ | (8,769 | ) | |
a. | Includes $926 million in charges related to drillship settlements/idle rig and contract termination costs. |
b. | FCX has provided a full valuation allowance on losses associated with oil and gas activities in 2016. |
Oil | Gas | Total | |||||||
(MMBbls)a,b | (Bcf)a | (MMBOE)a | |||||||
2016 | |||||||||
Proved reserves: | |||||||||
Balance at beginning of year | 207 | 274 | 252 | ||||||
Extensions and discoveries | — | — | — | ||||||
Acquisitions of reserves in-place | — | — | — | ||||||
Revisions of previous estimates | 1 | — | 1 | ||||||
Sale of reserves in-place | (168 | ) | (118 | ) | (187 | ) | |||
Production | (36 | ) | (69 | ) | (48 | ) | |||
Balance at end of year | 4 | 87 | 18 | ||||||
Proved developed reserves at December 31, 2016 | 4 | 87 | 18 | ||||||
Proved undeveloped reserves at December 31, 2016 | — | — | — | ||||||
2015 | |||||||||
Proved reserves: | |||||||||
Balance at beginning of year | 288 | 610 | 390 | ||||||
Extensions and discoveries | 11 | 43 | 17 | ||||||
Acquisitions of reserves in-place | — | — | — | ||||||
Revisions of previous estimates | (54 | ) | (287 | ) | (102 | ) | |||
Sale of reserves in-place | — | (2 | ) | — | |||||
Production | (38 | ) | (90 | ) | (53 | ) | |||
Balance at end of year | 207 | 274 | 252 | ||||||
Proved developed reserves at December 31, 2015 | 129 | 245 | 169 | ||||||
Proved undeveloped reserves at December 31, 2015 | 78 | 29 | 83 | ||||||
a. | MMBbls = million barrels; Bcf = billion cubic feet; MMBOE = million BOE |
b. | Includes NGL proved reserves of 1 MMBbls (all developed) at December 31, 2016, and 9 MMBbls (6 MMBbls of developed and 3 MMBbls of undeveloped) at December 31, 2015. |
2016 | 2015 | ||||||
Future cash inflows | $ | 345 | $ | 10,536 | |||
Future production expense | (175 | ) | (4,768 | ) | |||
Future development costsa | (439 | ) | (4,130 | ) | |||
Future income tax expense | — | — | |||||
Future net cash flows | (269 | ) | 1,638 | ||||
Discounted at 10% per year | 32 | (246 | ) | ||||
Standardized Measure | $ | (237 | ) | $ | 1,392 | ||
a. | Includes estimated asset retirement costs of $0.4 billion at December 31, 2016, and $1.9 billion at December 31, 2015. |
2016 | 2015 | |||||||
Balance at beginning of year | $ | 1,392 | $ | 6,421 | ||||
Changes during the year: | ||||||||
Sales, net of production expenses | (831 | ) | (928 | ) | ||||
Net changes in sales and transfer prices, net of production expenses | (341 | ) | (7,766 | ) | ||||
Extensions, discoveries and improved recoveries | — | 45 | ||||||
Changes in estimated future development costs, including timing and other | 146 | 1,287 | ||||||
Previously estimated development costs incurred during the year | 295 | 985 | ||||||
Sales of reserves in-place | (1,049 | ) | — | |||||
Revisions of quantity estimates | 12 | (1,170 | ) | |||||
Accretion of discount | 139 | 797 | ||||||
Net change in income taxes | — | 1,721 | ||||||
Total changes | (1,629 | ) | (5,029 | ) | ||||
Balance at end of year | $ | (237 | ) | $ | 1,392 | |||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||