- FCX Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
Freeport-McMoRan (FCX) 8-KReports Third-Quarter and Nine-Month 2008 Results
Filed: 21 Oct 08, 12:00am
One North Central Avenue ▪ Phoenix, AZ 85004 | Financial Contacts: | Media Contact: | |
Kathleen L. Quirk | David P. Joint | William L. Collier | |
(602) 366-8016 | (504) 582-4203 | (504) 582-1750 |
§ | Net income applicable to common stock for third-quarter 2008 totaled $523 million, $1.31 per share, compared with $775 million, $1.87 per share, for third-quarter 2007. Net income applicable to common stock for the first nine months of 2008 totaled $2.6 billion, $6.20 per share, compared with $2.4 billion, $6.58 per share, for the first nine months of 2007. |
§ | Consolidated sales from mines for third-quarter 2008 totaled 1.0 billion pounds of copper, 307 thousand ounces of gold and 19 million pounds of molybdenum, compared with 949 million pounds of copper, 269 thousand ounces of gold and 16 million pounds of molybdenum for third-quarter 2007. |
§ | Consolidated sales from mines are expected to approximate 4.0 billion pounds of copper, 1.2 million ounces of gold and 74 million pounds of molybdenum for the year 2008, including 1.17 billion pounds of copper, 395 thousand ounces of gold and 15 million pounds of molybdenum for fourth-quarter 2008. |
§ | Operating cash flows totaled $1.5 billion for third-quarter 2008 and $3.2 billion for the first nine months of 2008. The year-to-date operating cash flows are net of $1.5 billion in working capital uses. Assuming average prices of $2.15 per pound for copper, $800 per ounce for gold and $27 per pound for molybdenum for the fourth quarter of 2008, operating cash flows in 2008 would be in excess of $3.5 billion. Each $0.20 per pound change in copper prices in the fourth quarter would impact 2008 operating cash flows by approximately $250 million. |
§ | Capital expenditures totaled $766 million for third-quarter 2008 and $1.9 billion for the first nine months of 2008. Projected 2008 capital expenditures approximate $2.7 billion, including investments in development projects in the Americas and Indonesia, the Tenke Fungurume greenfield project in Africa and the project to restart the Climax molybdenum mine in Colorado. Future capital spending plans are being reviewed in response to the impact of recent changes in global economic conditions on commodity prices. |
§ | Total debt approximated $7.2 billion and consolidated cash was $1.2 billion at September 30, 2008. |
§ | During the third quarter of 2008, FCX purchased 6.3 million shares of its common stock for $500 million (average of $79.15 per share). Approximately 23.7 million shares remain available under the Board authorized open market share purchase program. |
Third Quarter | Nine Months | |||||||
2008 | 2007 | 2008 | 2007a | |||||
Financial Data (in millions, except per share amounts) | ||||||||
Revenues | $4,616 | b,c | $5,066 | b,d | $15,729 | b,c | $12,755 | b,d |
Operating income | $1,133 | c,e,f | $1,877 | d,f | $5,582 | c,e,f | $5,403 | d,f |
Income from continuing operations | ||||||||
applicable to common stockg | $523 | c,e,f | $763 | d,f,h | $2,592 | c,e,f,h | $2,311 | d,f,h |
Net income applicable to common stockg | $523 | c,e,f | $775 | d,f,h | $2,592 | c,e,f,h | $2,355 | d,f,h |
Diluted net income per share of common stocki: | ||||||||
Continuing operations | $1.31 | c,e,f | $1.85 | d,f,h | $6.20 | c,e,f,h | $6.46 | d,f,h |
Discontinued operations | - | 0.02 | - | 0.12 | ||||
Diluted net income per share of common stock | $1.31 | c,e,f | $1.87 | d,f,h | $6.20 | c,e,f,h | $6.58 | d,f,h |
Diluted average common shares outstandingi,j | 447 | 447 | 449 | 380 | ||||
Operating cash flows | $1,545 | k | $2,177 | k | $3,169 | k | $4,927 | k |
Capital expenditures | $766 | $466 | $1,929 | $1,138 | ||||
Operating Data – Sales from Mines | ||||||||
Copper (millions of recoverable pounds) | ||||||||
FCX’s consolidated share | 1,016 | 949 | 2,869 | 2,479 | ||||
Average realized price per pound | $3.14 | $3.53 | d | $3.43 | $3.43 | d | ||
Gold (thousands of recoverable ounces) | ||||||||
FCX’s consolidated share | 307 | 269 | 852 | 2,137 | ||||
Average realized price per ounce | $869 | $695 | $897 | $669 | ||||
Molybdenum (millions of recoverable pounds) | ||||||||
FCX’s consolidated share | 19 | 16 | 59 | 33 | ||||
Average realized price per pound | $32.11 | $27.89 | $31.78 | $26.22 | ||||
a. | Includes Phelps Dodge results beginning March 20, 2007. |
b. | Includes impacts of adjustments to provisionally priced concentrate and cathode sales recognized in prior periods (see discussion on page 5). |
c. | Includes charges totaling $66 million ($40 million to net income or $0.09 per share) in third-quarter 2008 and $35 million ($21 million to net income or $0.05 per share) for the first nine months of 2008 for unrealized losses on copper derivative contracts entered into with FCX’s U.S. copper rod customers, which will allow FCX to receive market prices in the month of shipment while the customer pays the fixed price they requested. |
d. | Includes charges for noncash mark-to-market accounting adjustments on the 2007 copper price protection program totaling $44 million ($26 million to net income or $0.06 per share) and a reduction in average realized copper prices of $0.04 per pound in third-quarter 2007 and $212 million ($129 million to net income or $0.34 per share) and a reduction in average realized copper prices of $0.08 per pound in the first nine months of 2007. FCX paid $598 million upon settlement of these contracts in January 2008. FCX does not currently intend to enter into similar hedging programs in the future. |
e. | Includes charges for lower of cost or market inventory adjustments totaling $16 million ($11 million to net income or $0.02 per share) for third-quarter 2008 and $22 million ($14 million to net income or $0.03 per share) for the first nine months of 2008 (see discussion on page 5). Also, includes estimated costs totaling approximately $25 million ($8 million to net income or $0.02 per share) for the first nine months of 2008 for local infrastructure projects in South America. |
f. | Includes the impact of purchase accounting fair value adjustments associated with the acquisition of Phelps Dodge totaling $293 million, $263 million to operating income and $30 million to non-operating income and expenses, ($183 million to net income or $0.41 per share) for third-quarter 2008; $449 million, $445 million to operating income and $4 million to non-operating income and expenses, ($279 million to net income or $0.62 per share) for third-quarter 2007; $849 million, $781 million to operating income and $68 million to non-operating income and expenses, ($530 million to net income or $1.18 per share) for the first nine months of 2008 and $1.0 billion, $1.0 billion to operating income and $4 million to non-operating income and expenses, ($642 million to net income or $1.69 per share) for the first nine months of 2007. For additional information regarding the impacts of these adjustments to production and delivery costs and depreciation, depletion and amortization refer to the supplemental schedule, “Business Segments,” on pages XXV and XXVI, which is available on FCX’s web site, “www.fcx.com.” |
g. | After preferred dividends. |
h. | Includes net losses on early extinguishment of debt totaling $36 million ($31 million to net income or $0.07 per share) for third-quarter 2007, $6 million ($5 million to net income or $0.01 per share) for the first nine months of 2008 and $171 million ($141 million to net income or $0.37 per share) for the first nine months of 2007. Also includes gains totaling $13 million ($8 million to net income or $0.02 per share) for the first nine months of 2008 on the sale of other assets and gains totaling $47 million ($29 million to net income or $0.06 per share) for third-quarter 2007 and $85 million ($52 million to net income or $0.14 per share) for the first nine months of 2007 on sales of marketable equity securities. |
i. | Reflects assumed conversion of FCX’s 6¾% Mandatory Convertible Preferred Stock, which was issued on March 28, 2007, and 5½% Convertible Perpetual Preferred Stock. See Note h on page IV. |
j. | On March 19, 2007, FCX issued 136.9 million common shares to acquire Phelps Dodge. On March 28, 2007, FCX sold 47.15 million common shares. Common shares outstanding on September 30, 2008, totaled 378 million. Assuming conversion of the instruments discussed in Note i above and including dilutive stock options and restricted stock units, total common shares outstanding would approximate 444 million at September 30, 2008. |
k. | Includes working capital sources (uses) of $574 million in third-quarter 2008, $717 million in third-quarter 2007, $(1.5) billion in the first nine months of 2008 and $628 million in the first nine months of 2007. |
Third Quarter | Nine Months | |||||||
2008 | 2007 | 2008 | 2007a | |||||
Consolidated Operating Data | ||||||||
Copper (millions of recoverable pounds) | ||||||||
Production | 1,024 | 911 | 2,845 | 2,958 | ||||
Salesb | 1,016 | 949 | 2,869 | 2,984 | ||||
Average realized price per pound | $3.14 | $3.53 | c | $3.43 | $3.32 | c | ||
Site production and delivery unit costsd | $1.66 | $1.31 | $1.58 | $1.12 | e | |||
Unit net cash costsd | $1.29 | $1.05 | $1.21 | $0.65 | e | |||
Gold (thousands of recoverable ounces) | ||||||||
Production | 300 | 216 | 825 | 2,143 | ||||
Salesb | 307 | 269 | 852 | 2,159 | ||||
Average realized price per ounce | $869 | $695 | $897 | $667 | ||||
Molybdenum (millions of recoverable pounds) | ||||||||
Production | 21 | 18 | 57 | 53 | ||||
Salesb | 19 | 16 | 59 | 50 | ||||
Average realized price per pound | $32.11 | $27.89 | $31.78 | $25.12 |
a. | Amounts reflect the combination of FCX’s historical results with Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007. |
b. | Excludes sales of purchased metal. |
c. | Includes reduction of $0.04 per pound for third-quarter 2007 and $0.07 per pound for the first nine months of 2007 for mark-to-market accounting adjustments on the 2007 copper price protection program. |
d. | Reflects per pound weighted average production and delivery costs and unit net cash costs, net of by-product credits, for all mines. For reconciliations of actual and pro forma per pound costs by operating division to production and delivery costs applicable to actual or pro forma sales reported in FCX’s consolidated financial statements or pro forma consolidated financial results, refer to the supplemental schedule, “Product Revenues and Production Costs,” beginning on page VIII, which is available on FCX’s web site, “www.fcx.com.” |
e. | For comparative purposes, amounts have been presented on a pro forma basis, which combines FCX’s historical results with the Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007, and also includes certain pro forma adjustments, which assume the acquisition of Phelps Dodge was effective January 1, 2007. |
Consolidated | Third Quarter | Nine Months | |||||||
North America Copper Mining Operations | 2008 | 2007 | 2008 | 2007a | |||||
Copper (millions of recoverable pounds) | |||||||||
Production | 374 | 357 | 1,051 | 993 | |||||
Salesb | 361 | 376 | 1,047 | 1,016 | |||||
Average realized price per pound | $3.42 | $3.37 | c | $3.56 | $3.00 | c | |||
Molybdenum (millions of recoverable pounds)d | |||||||||
Production | 7 | 8 | 22 | 23 |
a. | Amounts reflect the combination of FCX’s historical results with Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007. |
b. | Excludes sales of purchased metal. |
c. | Amount was $3.48 per pound for third-quarter 2007 and $3.23 per pound for the first nine months of 2007 before charges for mark-to-market accounting adjustments on the 2007 copper price protection program. |
d. | Represents by-product production. Sales of by-product molybdenum are reflected in the molybdenum segment discussion that begins on page 9. |
Third Quarter | Nine Months | |||||||||||
2008 | 2007 | 2008 | 2007a | |||||||||
Per pound of copper: | ||||||||||||
Site production and delivery, after adjustments | $ | 2.07 | $ | 1.41 | $ | 1.86 | $ | 1.39 | ||||
By-product credits, primarily molybdenum | (0.65 | ) | (0.66 | ) | (0.71 | ) | (0.65 | ) | ||||
Treatment charges | 0.09 | 0.09 | 0.09 | 0.09 | ||||||||
Unit net cash costsb | $ | 1.51 | $ | 0.84 | $ | 1.24 | $ | 0.83 | ||||
a. | For comparative purposes, amounts have been presented on a pro forma basis, which combines FCX’s historical results with the Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007, and also include certain pro forma adjustments, which assume the acquisition of Phelps Dodge was effective January 1, 2007. |
b. | For a reconciliation of actual and pro forma unit net cash costs per pound to production and delivery costs applicable to actual or pro forma sales reported in FCX’s consolidated financial statements or pro forma consolidated financial results, refer to the supplemental schedule, “Product Revenues and Production Costs,” beginning on page VIII, which is available on FCX’s web site, “www.fcx.com.” |
Consolidated | Third Quarter | Nine Months | |||||||
South America Mining Operations | 2008 | 2007 | 2008 | 2007a | |||||
Copper (millions of recoverable pounds) | |||||||||
Production | 394 | 377 | 1,116 | 1,022 | |||||
Sales | 391 | 376 | 1,122 | 1,020 | |||||
Average realized price per pound | $3.02 | $3.63 | $3.38 | $3.48 | |||||
Gold (thousands of recoverable ounces) | |||||||||
Production | 32 | 31 | 83 | 83 | |||||
Sales | 30 | 31 | 83 | 84 | |||||
Average realized price per ounce | $856 | $704 | $891 | $644 |
a. | Amounts reflect the combination of FCX’s historical results with Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007. |
Third Quarter | Nine Months | |||||||||||
2008 | 2007 | 2008 | 2007a | |||||||||
Per pound of copper: | ||||||||||||
Site production and delivery, after adjustments | $ | 1.22 | $ | 0.98 | $ | 1.15 | $ | 0.89 | ||||
By-product credits, primarily gold and molybdenum | (0.15 | ) | (0.08 | ) | (0.13 | ) | (0.08 | ) | ||||
Treatment charges | 0.09 | 0.24 | 0.16 | 0.21 | ||||||||
Unit net cash costsb | $ | 1.16 | $ | 1.14 | $ | 1.18 | $ | 1.02 | ||||
a. | For comparative purposes, amounts have been presented on a pro forma basis, which combines FCX’s historical results with the Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007, and also include certain pro forma adjustments, which assume the acquisition of Phelps Dodge was effective January 1, 2007. |
b. | For a reconciliation of actual and pro forma unit net cash costs per pound to production and delivery costs applicable to actual or pro forma sales reported in FCX’s consolidated financial statements or pro forma consolidated financial results, refer to the supplemental schedule, “Product Revenues and Production Costs,” beginning on page VIII, which is available on FCX’s web site, “www.fcx.com.” |
Consolidated | Third Quarter | Nine Months | |||||||
Indonesia Mining Operations | 2008 | 2007 | 2008 | 2007 | |||||
Copper (millions of recoverable pounds) | |||||||||
Production | 256 | 177 | 678 | 943 | |||||
Sales | 264 | 197 | 700 | 948 | |||||
Average realized price per pound | $2.94 | $3.63 | $3.33 | $3.48 | |||||
Gold (thousands of recoverable ounces) | |||||||||
Production | 264 | 182 | 731 | 2,051 | |||||
Sales | 271 | 234 | 757 | 2,061 | |||||
Average realized price per ounce | $870 | $695 | $897 | $668 |
Third Quarter | Nine Months | |||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||
Per pound of copper: | ||||||||||||
Site production and delivery, after adjustments | $ | 1.76 | $ | 1.76 | $ | 1.84 | $ | 1.10 | ||||
Gold and silver credits | (0.93 | ) | (0.90 | ) | (1.04 | ) | (1.50 | ) | ||||
Treatment charges | 0.24 | 0.34 | 0.28 | 0.35 | ||||||||
Royalties | 0.12 | 0.10 | 0.12 | 0.12 | ||||||||
Unit net cash costsa | $ | 1.19 | $ | 1.30 | $ | 1.20 | $ | 0.07 | ||||
a. | For a reconciliation of unit net cash costs per pound to production and delivery costs applicable to sales reported in FCX’s consolidated financial statements, refer to the supplemental schedule, “Product Revenues and Production Costs,” beginning on page VIII, which is available on FCX’s web site, “www.fcx.com.” |
Consolidated | Third Quarter | Nine Months | |||||||
Molybdenum Mining Operations | 2008 | 2007 | 2008 | 2007a | |||||
Molybdenum (millions of recoverable pounds) | |||||||||
Productionb | 13 | 10 | 33 | 30 | |||||
Salesc | 19 | 16 | 59 | 50 | |||||
Average realized price per pound | $32.11 | $27.89 | $31.78 | $25.12 |
a. | Amounts reflect the combination of FCX’s historical results with Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007. |
b. | Amounts reflect production at Henderson. |
c. | Includes sales of molybdenum produced as a by-product at the North America and South America copper mines. Excludes sales of purchased metal. |
September 30, | |||
2008 | |||
Cash at parent company | $ | 0.4 | a |
Cash from international operations | 0.8 | ||
Total consolidated cash | 1.2 | ||
Less minority interests’ share | (0.2 | ) | |
Cash, net of minority interests’ share | 1.0 | ||
Withholding and other taxes if distributed | (0.2 | )b | |
Net cash available to parent company | $ | 0.8 |
a. | Includes cash at FCX’s North America mining operations. |
b. | Cash at FCX’s international operations is subject to foreign withholding taxes of up to 22 percent upon repatriation into the U.S. |
Total debt at December 31, 2007 | $ | 7.2 | |
Net borrowings under revolving credit facilities | 0.3 | ||
Other borrowings, net | 0.2 | ||
Net repayments under revolving credit facilities | (0.3 | ) | |
Other repayments, net | (0.2 | ) | |
Total debt at September 30, 2008 | $ | 7.2 |
Year | ||
2008 | $ | 4 |
2009 | 46 | |
2010 | 10 | |
Total 2008 -2010 | $ | 60 |
2008 | |||||
First | |||||
Nine Months | Full-Year | ||||
Consolidated Sales from Mines | Actual | Estimate | |||
Copper (recoverable pounds): | (billions) | (billions) | |||
North America | 1.1 | 1.4 | |||
South America | 1.1 | 1.5 | |||
Indonesia | 0.7 | 1.1 | |||
Total | 2.9 | 4.0 | |||
Gold (recoverable ounces): | (millions) | (millions) | |||
Indonesia | 0.7 | 1.1 | |||
Other | 0.1 | 0.1 | |||
Total | 0.8 | 1.2 | |||
Molybdenum (million of recoverable pounds) | 59 | a | 74 | a |
a. | Includes sales of molybdenum produced as a by-product at the North America and South America copper mines. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
SELECTED OPERATING DATA | ||||||||||||
Three Months Ended September 30, | ||||||||||||
COPPER | Production | Sales | ||||||||||
(millions of recoverable pounds) | 2008 | 2007 | 2008 | 2007 | ||||||||
MINED COPPER (FCX’s net interest in %) | ||||||||||||
North America | ||||||||||||
Morenci (85%) | 163 | a | 187 | a | 160 | a | 202 | a | ||||
Bagdad (100%) | 59 | 58 | 57 | 58 | ||||||||
Sierrita (100%) | 46 | 41 | 45 | 44 | ||||||||
Chino (100%) | 36 | 49 | 42 | 51 | ||||||||
Safford (100%) | 43 | - | 33 | - | ||||||||
Tyrone (100%) | 21 | 12 | 19 | 15 | ||||||||
Miami (100%) | 5 | 6 | 4 | 6 | ||||||||
Tohono (100%) | - | 1 | 1 | - | ||||||||
Other (100%) | 1 | 3 | - | - | ||||||||
Total North America | 374 | 357 | 361 | 376 | ||||||||
South America | ||||||||||||
Cerro Verde (53.56%) | 174 | 171 | 173 | 174 | ||||||||
Candelaria/Ojos del Salado (80%) | 128 | 118 | 122 | 118 | ||||||||
El Abra (51%) | 92 | 88 | 96 | 84 | ||||||||
Total South America | 394 | 377 | 391 | 376 | ||||||||
Indonesia | ||||||||||||
Grasberg (90.64%) | 256 | b | 177 | b | 264 | b | 197 | b | ||||
Consolidated | 1,024 | 911 | 1,016 | 949 | ||||||||
Less minority participants’ share | 176 | 163 | 176 | 164 | ||||||||
Net | 848 | 748 | 840 | 785 | ||||||||
Consolidated sales from mines | 1,016 | 949 | ||||||||||
Purchased copper | 122 | 167 | ||||||||||
Total consolidated sales | 1,138 | 1,116 | ||||||||||
Average realized price per pound | $3.14 | $3.53 | c | |||||||||
GOLD | ||||||||||||
(thousands of recoverable ounces) | ||||||||||||
MINED GOLD (FCX’s net interest in %) | ||||||||||||
North America (100%) | 4 | 3 | 6 | 4 | ||||||||
South America (80%) | 32 | 31 | 30 | 31 | ||||||||
Indonesia (90.64%) | 264 | b | 182 | b | 271 | b | 234 | b | ||||
Consolidated | 300 | 216 | 307 | 269 | ||||||||
Less minority participants’ share | 31 | 24 | 31 | 28 | ||||||||
Net | 269 | 192 | 276 | 241 | ||||||||
Consolidated sales from mines | 307 | 269 | ||||||||||
Purchased gold | - | 2 | ||||||||||
Total consolidated sales | 307 | 271 | ||||||||||
Average realized price per ounce | $869 | $695 | ||||||||||
MOLYBDENUM | ||||||||||||
(millions of recoverable pounds) | ||||||||||||
MINED MOLYBDENUM (FCX’s net interest in %) | ||||||||||||
Henderson (100%) | 13 | 10 | N/A | N/A | ||||||||
By-product – North America (100%) | 7 | a | 8 | a | N/A | N/A | ||||||
By-product – Cerro Verde (53.56%) | 1 | - | N/A | N/A | ||||||||
Consolidated | 21 | 18 | 19 | 16 | ||||||||
Less minority participants’ share | - | d | - | - | d | - | ||||||
Net | 21 | 18 | 19 | 16 | ||||||||
Consolidated sales from mines | 19 | 16 | ||||||||||
Purchased molybdenum | 2 | 2 | ||||||||||
Total consolidated sales | 21 | 18 | ||||||||||
Average realized price per pound | $32.11 | $27.89 | ||||||||||
a. Amounts are net of Morenci’s joint venture partner’s 15 percent interest. | ||||||||||||
b. Amounts are net of Grasberg’s joint venture partner’s interest, which varies in accordance with the terms of the joint venture agreement. | ||||||||||||
c. Includes reduction of $0.04 per pound for mark-to-market accounting adjustment on copper price protection program. | ||||||||||||
d. Amount rounds to less than 1 million. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
SELECTED OPERATING DATA (continued) | ||||||||||||
Nine Months Ended September 30, | ||||||||||||
COPPER | Production | Sales | ||||||||||
(millions of recoverable pounds) | 2008 | 2007a | 2008 | 2007a | ||||||||
MINED COPPER (FCX’s net interest in %) | ||||||||||||
North America | ||||||||||||
Morenci (85%) | 464 | b | 528 | b | 478 | b | 534 | b | ||||
Bagdad (100%) | 165 | 151 | 164 | 151 | ||||||||
Sierrita (100%) | 136 | 113 | 132 | 121 | ||||||||
Chino (100%) | 127 | 134 | 139 | 137 | ||||||||
Safford (100%) | 89 | - | 66 | - | ||||||||
Tyrone (100%) | 52 | 36 | 49 | 40 | ||||||||
Miami (100%) | 14 | 15 | 14 | 19 | ||||||||
Tohono (100%) | 1 | 3 | 2 | 2 | ||||||||
Other (100%) | 3 | 13 | 3 | 12 | ||||||||
Total North America | 1,051 | 993 | c | 1,047 | 1,016 | c | ||||||
South America | ||||||||||||
Cerro Verde (53.56%) | 519 | 425 | 522 | 419 | ||||||||
Candelaria/Ojos del Salado (80%) | 325 | 326 | 326 | 330 | ||||||||
El Abra (51%) | 272 | 271 | 274 | 271 | ||||||||
Total South America | 1,116 | 1,022 | c | 1,122 | 1,020 | c | ||||||
Indonesia | ||||||||||||
Grasberg (90.64%) | 678 | d | 943 | d | 700 | d | 948 | d | ||||
Consolidated | 2,845 | 2,958 | 2,869 | 2,984 | ||||||||
Less minority participants’ share | 503 | 484 | 507 | 482 | ||||||||
Net | 2,342 | 2,474 | 2,362 | 2,502 | ||||||||
Consolidated sales from mines | 2,869 | 2,984 | ||||||||||
Purchased copper | 423 | 524 | ||||||||||
Total consolidated sales | 3,292 | 3,508 | ||||||||||
Average realized price per pound | $3.43 | $3.32 | e | |||||||||
GOLD | ||||||||||||
(thousands of recoverable ounces) | ||||||||||||
MINED GOLD (FCX’s net interest in %) | ||||||||||||
North America (100%) | 11 | 9 | 12 | 14 | ||||||||
South America (80%) | 83 | 83 | f | 83 | 84 | f | ||||||
Indonesia (90.64%) | 731 | d | 2,051 | d | 757 | d | 2,061 | d | ||||
Consolidated | 825 | 2,143 | 852 | 2,159 | ||||||||
Less minority participants’ share | 85 | 209 | 87 | 210 | ||||||||
Net | 740 | 1,934 | 765 | 1,949 | ||||||||
Consolidated sales from mines | 852 | 2,159 | ||||||||||
Purchased gold | 1 | 6 | ||||||||||
Total consolidated sales | 853 | 2,165 | ||||||||||
Average realized price per ounce | $897 | $667 | ||||||||||
MOLYBDENUM | ||||||||||||
(millions of recoverable pounds) | ||||||||||||
MINED MOLYBDENUM (FCX’s net interest in %) | ||||||||||||
Henderson (100%) | 33 | 30 | N/A | N/A | ||||||||
By-product – North America (100%) | 22 | b | 23 | b | N/A | N/A | ||||||
By-product – Cerro Verde (53.56%) | 2 | - | N/A | N/A | ||||||||
Consolidated | 57 | 53 | g | 59 | 50 | g | ||||||
Less minority participants’ share | 1 | - | 1 | - | ||||||||
Net | 56 | 53 | 58 | 50 | ||||||||
Consolidated sales from mines | 59 | 50 | ||||||||||
Purchased molybdenum | 6 | 7 | ||||||||||
Total consolidated sales | 65 | 57 | ||||||||||
Average realized price per pound | $31.78 | $25.12 | ||||||||||
a. The nine-month 2007 data includes Phelps Dodge’s pre-acquisition results for comparative purposes only. | ||||||||||||
b. Amounts are net of Morenci’s joint venture partner’s 15 percent interest. | ||||||||||||
c. Includes North America copper production of 258 million pounds and sales of 283 million pounds and South America copper production of 259 million pounds and sales of 222 | ||||||||||||
million pounds for Phelps Dodge’s pre-acquisition results. | ||||||||||||
d. Amounts are net of Grasberg’s joint venture partner’s interest, which varies in accordance with the terms of the joint venture agreement. | ||||||||||||
e. Includes reduction of $0.07 per pound for mark-to-market accounting adjustment on Phelps Dodge’s 2007 copper price protection program. | ||||||||||||
f. Includes gold production of 21 thousand ounces and sales of 18 thousand ounces for Phelps Dodge’s pre-acquisition results. | ||||||||||||
g. Includes molybdenum production of 14 million pounds and sales of 17 million pounds for Phelps Dodge’s pre-acquisition results. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||
SELECTED OPERATING DATA (continued) | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
September 30, | September 30, | ||||||||
2008 | 2007 | 2008 | 2007 a | ||||||
100% North America Copper Mines Operating Data, Including Joint Venture Interest | |||||||||
Solution Extraction/Electrowinning (SX/EW) Operations | |||||||||
Leach ore placed in stockpiles (metric tons per day) | 1,067,000 | 797,600 | 1,100,300 | 739,800 | |||||
Average copper ore grade (percent) | 0.23 | 0.21 | 0.22 | 0.25 | |||||
Copper production (millions of recoverable pounds) | 251 | 246 | 683 | 722 | |||||
Mill Operations | |||||||||
Ore milled (metric tons per day) | 247,900 | 226,400 | 249,800 | 221,000 | |||||
Average ore grades (percent): | |||||||||
Copper | 0.40 | 0.36 | 0.40 | 0.34 | |||||
Molybdenum | 0.02 | 0.03 | 0.02 | 0.02 | |||||
Copper recovery rate (percent) | 83.5 | 86.4 | 83.1 | 85.4 | |||||
Production (millions of recoverable pounds): | |||||||||
Copper | 151 | 144 | 450 | 364 | |||||
Molybdenum (by-product) | 7 | 8 | 22 | 23 | |||||
100% South America Copper Mines Operating Data | |||||||||
SX/EW Operations | |||||||||
Leach ore placed in stockpiles (metric tons per day) | 273,400 | 285,400 | 279,600 | 288,900 | |||||
Average copper ore grade (percent) | 0.45 | 0.45 | 0.44 | 0.42 | |||||
Copper production (millions of recoverable pounds) | 139 | 139 | 418 | 430 | |||||
Mill Operations | |||||||||
Ore milled (metric tons per day) | 189,800 | 181,400 | 179,300 | 163,700 | |||||
Average ore grades (percent): | |||||||||
Copper | 0.78 | 0.76 | 0.75 | 0.72 | |||||
Molybdenum | 0.02 | 0.02 | 0.02 | 0.01 | |||||
Copper recovery rate (percent) | 87.8 | 88.4 | 89.5 | 87.3 | |||||
Production (millions of recoverable pounds): | |||||||||
Copper | 255 | 238 | 698 | 592 | |||||
Molybdenum | 1 | - | b | 2 | - | b | |||
100% Indonesia Mining Operating Data, Including Joint Venture Interest | |||||||||
Ore milled (metric tons per day) | 193,000 | 198,600 | 185,400 | 213,900 | |||||
Average ore grades: | |||||||||
Copper (percent) | 0.82 | 0.58 | 0.76 | 0.88 | |||||
Gold (grams per metric ton) | 0.61 | 0.70 | 0.59 | 1.47 | |||||
Recovery rates (percent): | |||||||||
Copper | 89.8 | 89.1 | 89.8 | 90.9 | |||||
Gold | 78.0 | 83.0 | 78.6 | 87.4 | |||||
Production (recoverable): | |||||||||
Copper (millions of pounds) | 274 | 194 | 725 | 984 | |||||
Gold (thousands of ounces) | 264 | 327 | 731 | 2,362 | |||||
100% Molybdenum Operating Data | |||||||||
Henderson Molybdenum Mine Operations | |||||||||
Ore milled (metric tons per day) | 27,800 | 22,300 | 26,500 | 24,000 | |||||
Average molybdenum ore grade (percent) | 0.25 | 0.25 | 0.23 | 0.23 | |||||
Molybdenum production (millions of recoverable pounds) | 13 | 10 | 33 | 30 | |||||
a. Includes Phelps Dodge pre-acquisition results for comparative purposes only. | |||||||||
b. Amount rounds to less than 1 million. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
2008 | 2007 | 2008 | 2007a | |||||||||
(In Millions, Except Per Share Amounts) | ||||||||||||
Revenues | $ | 4,616 | b | $ | 5,066 | b | $ | 15,729 | b | $ | 12,755 | b |
Cost of sales: | ||||||||||||
Production and delivery | 2,874 | c | 2,662 | c | 8,316 | c | 6,105 | c | ||||
Depreciation, depletion and amortization | 442 | c | 356 | c | 1,322 | c | 846 | c | ||||
Total cost of sales | 3,316 | 3,018 | 9,638 | 6,951 | ||||||||
Selling, general and administrative expenses | 90 | 131 | 300 | d | 314 | |||||||
Exploration and research expenses | 77 | 40 | 209 | 87 | ||||||||
Total costs and expenses | 3,483 | 3,189 | 10,147 | 7,352 | ||||||||
Operating income | 1,133 | 1,877 | 5,582 | 5,403 | ||||||||
Interest expense, net | (139 | )e | (155 | ) | (444 | )e | (386 | ) | ||||
Losses on early extinguishment of debt | - | (36 | ) | (6 | ) | (171 | ) | |||||
Gains on sales of assets | - | 47 | f | 13 | f | 85 | f | |||||
Other income and expense, net | (14 | ) | 48 | (3 | ) | 110 | ||||||
Income from continuing operations before income taxes, minority interests | ||||||||||||
and equity in affiliated companies’ net earnings | 980 | 1,781 | 5,142 | 5,041 | ||||||||
Provision for income taxes | (240 | ) | (653 | ) | (1,627 | ) | (1,875 | ) | ||||
Minority interests in net income of consolidated subsidiaries | (155 | ) | (307 | ) | (748 | ) | (728 | ) | ||||
Equity in affiliated companies’ net earnings | 2 | 5 | 16 | 17 | ||||||||
Income from continuing operations | 587 | 826 | 2,783 | 2,455 | ||||||||
Income from discontinued operations, net of taxes | - | 12 | g | - | 44 | g | ||||||
Net income | 587 | 838 | 2,783 | 2,499 | ||||||||
Preferred dividends | (64 | ) | (63 | ) | (191 | ) | (144 | ) | ||||
Net income applicable to common stock | $ | 523 | $ | 775 | $ | 2,592 | $ | 2,355 | ||||
Basic net income per share of common stock: | ||||||||||||
Continuing operations | $ | 1.37 | $ | 2.00 | $ | 6.78 | $ | 7.06 | ||||
Discontinued operations | - | 0.03 | g | - | 0.13 | g | ||||||
Basic net income per share of common stock | $ | 1.37 | $ | 2.03 | $ | 6.78 | $ | 7.19 | ||||
Diluted net income per share of common stock: | ||||||||||||
Continuing operations | $ | 1.31 | $ | 1.85 | $ | 6.20 | $ | 6.46 | ||||
Discontinued operations | - | 0.02 | g | - | 0.12 | g | ||||||
Diluted net income per share of common stock | $ | 1.31 | h | $ | 1.87 | h | $ | 6.20 | h | $ | 6.58 | h |
Average common shares outstanding: | ||||||||||||
Basic | 382 | i | 382 | i | 383 | i | 327 | i | ||||
Diluted | 447 | h | 447 | h | 449 | h | 380 | h | ||||
Dividends declared per share of common stock | $ | 0.50 | $ | 0.3125 | $ | 1.375 | $ | 0.9375 | ||||
a. | Includes Phelps Dodge results beginning March 20, 2007. |
b. | Includes positive (negative) adjustments to prior period copper sales totaling $(282) million in third-quarter 2008, $(54) million in third-quarter 2007, $268 million in the 2008 nine-month period and $(42) million in the 2007 nine-month period. In addition, charges for mark-to-market accounting adjustments on the 2007 copper price protection program totaled $44 million in third-quarter 2007 and $212 million in the 2007 nine-month period. |
c. | Includes impact of purchase accounting adjustments related to the Phelps Dodge acquisition, which increased production costs by $28 million in third-quarter 2008, $290 million in third-quarter 2007, $112 million in the 2008 nine-month period and $655 million in the 2007 nine-month period, and increased depreciation, depletion and amortization by $238 million in third-quarter 2008, $155 million in third-quarter 2007, $675 million in the 2008 nine-month period and $369 million in the 2007 nine-month period. |
d. | Includes reductions totaling approximately $40 million to adjust 2007 incentive compensation to actual cash and stock-based compensation awards approved by the Corporate Personnel Committee of FCX’s Board of Directors in January 2008. |
e. | Includes net interest expense of $29 million in third-quarter 2008 and $70 million in the 2008 nine-month period primarily associated with accretion on the fair values (discounted cash flow basis) of environmental liabilities assumed in the acquisition of Phelps Dodge. |
f. | Primarily represents gains on sales of other assets in the 2008 nine-month period and gains on sales of marketable equity securities in the 2007 periods. |
g. | Relates to the operations of Phelps Dodge International Corporation (PDIC), which FCX sold on October 31, 2007. |
h. | Reflects assumed conversion of FCX’s 5½% Convertible Perpetual Preferred Stock, resulting in the exclusion of dividends totaling $15 million in each of the quarters and $45 million in each of the nine-month periods. Also includes assumed conversion of FCX’s 6¾% Mandatory Convertible Preferred Stock, of which FCX sold 28.75 million shares on March 28, 2007, reflecting exclusion of dividends totaling $49 million in third-quarter 2008, $48 million in third-quarter 2007, $146 million in the 2008 nine-month period and $99 million in the 2007 nine-month period. The assumed conversions result in the inclusion of 63 million common shares in third-quarter 2008, 62 million common shares in third-quarter 2007, 63 million common shares in the 2008 nine-month period and 50 million common shares in the 2007 nine-month period. |
i. | On March 19, 2007, FCX issued 136.9 million shares to acquire Phelps Dodge; and on March 28, 2007, FCX sold 47.15 million common shares in a public offering. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | |||||||
September 30, | December 31, | ||||||
2008 | 2007 | ||||||
(In Millions) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,202 | $ | 1,626 | |||
Trade accounts receivable | 1,236 | 1,099 | |||||
Other accounts receivable | 427 | 196 | |||||
Product inventories and materials and supplies, net | 2,520 | 2,178 | |||||
Mill and leach stockpiles | 910 | 707 | |||||
Other current assets | 153 | 97 | |||||
Total current assets | 6,448 | 5,903 | |||||
Property, plant, equipment and development costs, net | 26,482 | 25,715 | |||||
Goodwill | 6,048 | 6,105 | |||||
Long-term mill and leach stockpiles | 1,260 | 1,106 | |||||
Trust assets | 549 | 606 | |||||
Intangible assets, net | 447 | 472 | |||||
Other assets | 772 | 754 | |||||
Total assets | $ | 42,006 | $ | 40,661 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued liabilities | $ | 2,739 | $ | 2,345 | |||
Current portion of reclamation and environmental liabilities | 282 | 263 | |||||
Accrued income taxes | 261 | 420 | |||||
Dividends payable | 235 | 212 | |||||
Current portion of long-term debt and short-term borrowings | 23 | 31 | |||||
Copper price protection program | - | 598 | |||||
Total current liabilities | 3,540 | 3,869 | |||||
Long-term debt, less current portion: | |||||||
Senior notes | 6,885 | 6,928 | |||||
Project financing, equipment loans and other | 301 | 252 | |||||
Total long-term debt, less current portion | 7,186 | 7,180 | |||||
Deferred income taxes | 6,757 | 7,300 | |||||
Reclamation and environmental liabilities, less current portion | 1,974 | 1,733 | |||||
Other liabilities | 1,093 | 1,106 | |||||
Total liabilities | 20,550 | 21,188 | |||||
Minority interests in consolidated subsidiaries | 1,429 | 1,239 | |||||
Stockholders’ equity: | |||||||
5½% Convertible Perpetual Preferred Stock | 1,100 | 1,100 | |||||
6¾% Mandatory Convertible Preferred Stock | 2,875 | 2,875 | |||||
Common stock | 50 | 50 | |||||
Capital in excess of par value | 13,697 | 13,407 | |||||
Retained earnings | 5,666 | 3,601 | |||||
Accumulated other comprehensive income | 41 | 42 | |||||
Common stock held in treasury | (3,402 | ) | (2,841 | ) | |||
Total stockholders’ equity | 20,027 | 18,234 | |||||
Total liabilities and stockholders’ equity | $ | 42,006 | $ | 40,661 | |||
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2008 | 2007 | |||||||
(In Millions) | ||||||||
Cash flow from operating activities: | ||||||||
Net income | $ | 2,783 | $ | 2,499 | ||||
Adjustments to reconcile net income to net cash provided by | ||||||||
operating activities: | ||||||||
Depreciation, depletion and amortization | 1,322 | 864 | ||||||
Minority interests in net income of consolidated subsidiaries | 748 | 738 | ||||||
Stock-based compensation | 113 | 115 | ||||||
Charges for reclamation and environmental liabilities, including accretion | 141 | 22 | ||||||
Unrealized losses on copper price protection program | - | 212 | ||||||
Losses on early extinguishment of debt | 6 | 171 | ||||||
Gain on sale of assets | (13 | ) | (85 | ) | ||||
Deferred income taxes | (347 | ) | (279 | ) | ||||
Increase in long-term mill and leach stockpiles | (154 | ) | (23 | ) | ||||
Increase in other long-term liabilities | 78 | 64 | ||||||
Other, net | 24 | 1 | ||||||
(Increases) decreases in working capital, excluding amounts | ||||||||
acquired from Phelps Dodge: | ||||||||
Accounts receivable | (198 | ) | (299 | ) | ||||
Inventories | (558 | ) | 358 | |||||
Other current assets | (58 | ) | - | |||||
Accounts payable and accrued liabilities | (152 | ) | 427 | |||||
Accrued income taxes | (424 | ) | 215 | |||||
Settlement of reclamation and environmental liabilities | (142 | ) | (73 | ) | ||||
Net cash provided by operating activities | 3,169 | 4,927 | ||||||
Cash flow from investing activities: | ||||||||
North America capital expenditures | (648 | ) | (601 | ) | ||||
South America capital expenditures | (229 | ) | (65 | ) | ||||
Indonesia capital expenditures | (332 | ) | (273 | ) | ||||
Africa capital expenditures | (699 | ) | (151 | ) | ||||
Other capital expenditures | (21 | ) | (48 | ) | ||||
Acquisition of Phelps Dodge, net of cash acquired | (1 | ) | (13,907 | ) | ||||
Proceeds from the sales of assets and other, net | 59 | 79 | ||||||
Net cash used in investing activities | (1,871 | ) | (14,966 | ) | ||||
Cash flow from financing activities: | ||||||||
Proceeds from term loans under bank credit facility | - | 12,450 | ||||||
Repayments of term loans under bank credit facility | - | (10,900 | ) | |||||
Net proceeds from sales of senior notes | - | 5,880 | ||||||
Net proceeds from sale of common stock | - | 2,816 | ||||||
Net proceeds from sale of 6¾% Mandatory Convertible Preferred Stock | - | 2,803 | ||||||
Proceeds from other debt | 183 | 412 | ||||||
Repayments of other debt | (198 | ) | (752 | ) | ||||
Purchases of FCX common stock | (500 | ) | - | |||||
Cash dividends paid: | ||||||||
Common stock | (504 | ) | (301 | ) | ||||
Preferred stock | (191 | ) | (112 | ) | ||||
Minority interests | (714 | ) | (440 | ) | ||||
Net proceeds from (payments for) exercised stock options | 22 | (15 | ) | |||||
Excess tax benefit from exercised stock options | 25 | 9 | ||||||
Bank credit facilities fees and other, net | 155 | (250 | ) | |||||
Net cash (used in) provided by financing activities | (1,722 | ) | 11,600 | |||||
Cash included with assets held for sale | - | (91 | ) | |||||
Net (decrease) increase in cash and cash equivalents | (424 | ) | 1,470 | |||||
Cash and cash equivalents at beginning of year | 1,626 | 907 | ||||||
Cash and cash equivalents at end of period | $ | 1,202 | $ | 2,377 |
Historical | ||||||||||||
Phelps | Pro Forma | Pro Forma | ||||||||||
Nine months ended September 30, 2007 | FCX | Dodgea | Adjustments | Consolidated | ||||||||
Revenues | $ | 12,755 | $ | 2,294 | $ | 90 | $ | 15,139 | b | |||
Operating income | $ | 5,403 | $ | 793 | $ | (131 | ) | $ | 6,065 | b,c | ||
Income from continuing operations before | ||||||||||||
income taxes, minority interests and equity | ||||||||||||
in affiliated companies’ net earnings | $ | 5,041 | $ | 836 | $ | (271 | ) | $ | 5,606 | b,c,d,e | ||
Net income from continuing operations | ||||||||||||
applicable to common stock | $ | 2,311 | $ | 493 | $ | (224 | ) | $ | 2,580 | b,c,d,e | ||
Diluted net income per share of common | ||||||||||||
stock from continuing operations | $ | 6.46 | N/A | N/A | $ | 6.20 | b,c,d,e | |||||
Diluted weighted-average shares of | ||||||||||||
common stock outstanding | 380 | N/A | N/A | 447 | f,g |
a. | Represents the results of Phelps Dodge’s operations from January 1, 2007, through March 19, 2007. Beginning March 20, 2007, the results of Phelps Dodge’s operations are included in FCX’s consolidated financial statements. |
b. | Includes charges to revenues for mark-to-market accounting adjustments on the copper price protection program totaling $232 million ($142 million to net income or $0.32 per share). Also includes pro forma credits for amortization of acquired intangible liabilities totaling $90 million ($55 million to net income or $0.12 per share). |
c. | Includes charges associated with the impacts of the increases in the carrying values of acquired metal inventories (including mill and leach stockpiles) and property, plant and equipment, and also includes the amortization of intangible assets and liabilities resulting from the acquisition totaling $1.4 billion ($831 million to net income of $1.86 per share). |
d. | Excludes net losses on early extinguishment of debt totaling $88 million ($69 million to net income or $0.15 per share) for financing transactions related to the acquisition of Phelps Dodge. |
e. | Includes interest expense from the debt issued in connection with the acquisition of Phelps Dodge totaling $469 million ($366 million to net income or $0.82 per share). Also includes accretion on the fair value of environmental liabilities resulting from the acquisition totaling $72 million ($44 million to net income or $0.10 per share). |
f. | Reflects assumed conversion of FCX’s 5½% Convertible Perpetual Preferred Stock. Also reflects assumed conversion of FCX’s 6¾% Mandatory Convertible Preferred Stock, which was issued on March 28, 2007. |
g. | On March 19, 2007, FCX issued 136.9 million common shares to acquire Phelps Dodge. On March 28, 2007, FCX sold 47.15 million common shares. These shares are assumed to be outstanding. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Three Months Ended September 30, 2008 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Molybdenum | a | Other | b | Total | ||||||||
Revenues, after adjustments shown below | $ | 1,236 | $ | 1,236 | $ | 231 | $ | 22 | $ | 1,489 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 747 | 648 | 105 | 11 | 764 | ||||||||||
By-product creditsa | (236 | ) | - | - | - | - | |||||||||
Treatment charges | 32 | 31 | - | 1 | 32 | ||||||||||
Net cash costs | 543 | 679 | 105 | 12 | 796 | ||||||||||
Depreciation, depletion and amortization | 188 | 167 | 19 | 2 | 188 | ||||||||||
Noncash and nonrecurring costs, net | 33 | c | 31 | c | 1 | 1 | 33 | ||||||||
Total costs | 764 | 877 | 125 | 15 | 1,017 | ||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (83 | ) | (83 | ) | - | - | (83 | ) | |||||||
Idle facility and other non-inventoriable costs | (16 | ) | (15 | ) | (1 | ) | - | (16 | ) | ||||||
Gross profit | $ | 373 | $ | 261 | $ | 105 | $ | 7 | $ | 373 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 361 | 361 | |||||||||||||
Molybdenum (in million pounds) | 7 | ||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.42 | $ | 3.42 | $ | 33.47 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 2.07 | 1.79 | 15.30 | ||||||||||||
By-product credits | (0.65 | ) | - | - | |||||||||||
Treatment charges | 0.09 | 0.09 | - | ||||||||||||
Unit net cash costs | 1.51 | 1.88 | 15.30 | ||||||||||||
Depreciation, depletion and amortization | 0.52 | 0.46 | 2.75 | ||||||||||||
Noncash and nonrecurring costs, net | 0.09 | c | 0.09 | c | 0.14 | ||||||||||
Total unit costs | 2.12 | 2.43 | 18.19 | ||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (0.23 | ) | (0.23 | ) | - | ||||||||||
Idle facility and other non-inventoriable costs | (0.04 | ) | (0.04 | ) | (0.03 | ) | |||||||||
Gross profit per pound | $ | 1.03 | $ | 0.72 | $ | 15.25 | |||||||||
Reconciliation to Amounts Reported | |||||||||||||||
Depreciation, | |||||||||||||||
Production | Depletion and | ||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 1,489 | $ | 764 | $ | 188 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 33 | N/A | ||||||||||||
Treatment charges per above | N/A | 32 | N/A | ||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales and hedging per above | (83 | ) | N/A | N/A | |||||||||||
Eliminations and other | (4 | ) | 18 | 6 | |||||||||||
North America copper mines | 1,402 | 847 | 194 | ||||||||||||
South America copper mines | 1,008 | 497 | 123 | ||||||||||||
Indonesia mining | 802 | 470 | 52 | ||||||||||||
Molybdenum | 683 | 417 | 52 | ||||||||||||
Rod & Refining | 1,485 | 1,478 | 2 | ||||||||||||
Atlantic Copper Smelting & Refining | 625 | 611 | 9 | ||||||||||||
Corporate, other & eliminations | (1,389 | ) | (1,446 | ) | 10 | ||||||||||
As reported in FCX’s consolidated financial | |||||||||||||||
statements | $ | 4,616 | $ | 2,874 | $ | 442 | |||||||||
a. Molybdenum by-product credits and revenues reflect volumes produced at market-based pricing and also include tolling revenues at Sierrita. | |||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||
c. Includes charges totaling $16 million ($0.04 per pound) for lower of cost or market inventory adjustments. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Three Months Ended September 30, 2007 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Molybdenum | a | Other | b | Total | ||||||||
Revenues, after adjustments shown below | $ | 1,307 | $ | 1,307 | $ | 245 | $ | 14 | $ | 1,566 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 528 | 459 | 74 | 7 | 540 | ||||||||||
By-product creditsa | (247 | ) | - | - | - | - | |||||||||
Treatment charges | 34 | 33 | - | 1 | 34 | ||||||||||
Net cash costs | 315 | 492 | 74 | 8 | 574 | ||||||||||
Depreciation, depletion and amortizationc | 175 | 155 | 19 | 1 | 175 | ||||||||||
Noncash and nonrecurring costs, netc | 166 | 161 | 2 | 3 | 166 | ||||||||||
Total costs | 656 | 808 | 95 | 12 | 915 | ||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (43 | ) | (43 | ) | - | - | (43 | ) | |||||||
Idle facility and other non-inventoriable costs | (8 | ) | (9 | ) | - | 1 | (8 | ) | |||||||
Gross profit | $ | 600 | $ | 447 | $ | 150 | $ | 3 | $ | 600 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 376 | 376 | |||||||||||||
Molybdenum (in million pounds) | 8 | ||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.48 | $ | 3.48 | $ | 31.80 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.41 | 1.22 | 9.69 | ||||||||||||
By-product credits | (0.66 | ) | - | - | |||||||||||
Treatment charges | 0.09 | 0.09 | - | ||||||||||||
Unit net cash costs | 0.84 | 1.31 | 9.69 | ||||||||||||
Depreciation, depletion and amortizationc | 0.46 | 0.41 | 2.46 | ||||||||||||
Noncash and nonrecurring costs, netc | 0.44 | 0.43 | 0.22 | ||||||||||||
Total unit costs | 1.74 | 2.15 | 12.37 | ||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (0.12 | ) | (0.12 | ) | - | ||||||||||
Idle facility and other non-inventoriable costs | (0.02 | ) | (0.02 | ) | - | ||||||||||
Gross profit per pound | $ | 1.60 | $ | 1.19 | $ | 19.43 | |||||||||
Reconciliation to Amounts Reported | |||||||||||||||
Depreciation, | |||||||||||||||
Production | Depletion and | ||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 1,566 | $ | 540 | $ | 175 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 166 | N/A | ||||||||||||
Treatment charges per above | N/A | 34 | N/A | ||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging per above | (43 | ) | N/A | N/A | |||||||||||
Eliminations and other | 3 | 47 | 3 | ||||||||||||
North America copper mines | 1,526 | 787 | 178 | ||||||||||||
South America copper mines | 1,368 | 455 | 94 | ||||||||||||
Indonesia mining | 837 | 351 | 43 | ||||||||||||
Molybdenum | 519 | 380 | 22 | ||||||||||||
Rod & Refining | 1,736 | 1,726 | 3 | ||||||||||||
Atlantic Copper Smelting & Refining | 688 | 674 | 8 | ||||||||||||
Corporate, other & eliminations | (1,608 | ) | (1,711 | ) | 8 | ||||||||||
As reported in FCX’s consolidated financial statements | $ | 5,066 | $ | 2,662 | $ | 356 | |||||||||
a. Molybdenum by-product credits and revenues reflect volumes produced at market-based pricing and also include tolling revenues at Sierrita. | |||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||
c. The estimated fair values of acquired inventory and property, plant and equipment were based on preliminary estimates during 2007, with adjustments made until such values | |||||||||||||||
were finalized in first-quarter 2008. Additionally, the inventory impacts on noncash and nonrecurring costs were mostly realized during 2007. | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Nine Months Ended September 30, 2008 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Molybdenum | a | Other | b | Total | ||||||||
Revenues, after adjustments shown below | $ | 3,721 | $ | 3,721 | $ | 720 | $ | 59 | $ | 4,500 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1,936 | 1,684 | 265 | 26 | 1,975 | ||||||||||
By-product creditsa | (740 | ) | - | - | - | ||||||||||
Treatment charges | 100 | 97 | - | 3 | 100 | ||||||||||
Net cash costs | 1,296 | 1,781 | 265 | 29 | 2,075 | ||||||||||
Depreciation, depletion and amortization | 551 | 490 | 56 | 5 | 551 | ||||||||||
Noncash and nonrecurring costs, net | 83 | c | 79 | c | 3 | 1 | 83 | ||||||||
Total costs | 1,930 | 2,350 | 324 | 35 | 2,709 | ||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (28 | ) | (28 | ) | - | - | (28 | ) | |||||||
Idle facility and other non-inventoriable costs | (43 | ) | (42 | ) | (1 | ) | - | (43 | ) | ||||||
Gross profit | $ | 1,720 | $ | 1,301 | $ | 395 | $ | 24 | $ | 1,720 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 1,044 | 1,044 | |||||||||||||
Molybdenum (in million pounds) | 22 | ||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.56 | $ | 3.56 | $ | 33.01 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.86 | 1.61 | 12.14 | ||||||||||||
By-product credits | (0.71 | ) | - | - | |||||||||||
Treatment charges | 0.09 | 0.09 | - | ||||||||||||
Unit net cash costs | 1.24 | 1.70 | 12.14 | ||||||||||||
Depreciation, depletion and amortization | 0.53 | 0.47 | 2.57 | ||||||||||||
Noncash and nonrecurring costs, net | 0.08 | c | 0.08 | c | 0.15 | ||||||||||
Total unit costs | 1.85 | 2.25 | 14.86 | ||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (0.03 | ) | (0.03 | ) | - | ||||||||||
Idle facility and other non-inventoriable costs | (0.04 | ) | (0.04 | ) | (0.03 | ) | |||||||||
Gross profit per pound | $ | 1.64 | $ | 1.24 | $ | 18.12 | |||||||||
Reconciliation to Amounts Reported | |||||||||||||||
Depreciation, | |||||||||||||||
Production | Depletion and | ||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 4,500 | $ | 1,975 | $ | 551 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 83 | N/A | ||||||||||||
Treatment charges per above | N/A | 100 | N/A | ||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales and hedging per above | (28 | ) | N/A | N/A | |||||||||||
Eliminations and other | (3 | ) | 58 | 14 | |||||||||||
North America copper mines | 4,469 | 2,216 | 565 | ||||||||||||
South America copper mines | 4,043 | 1,391 | 380 | ||||||||||||
Indonesia mining | 2,870 | 1,308 | 145 | ||||||||||||
Molybdenum | 2,117 | 1,298 | 160 | ||||||||||||
Rod & Refining | 4,856 | 4,831 | 5 | ||||||||||||
Atlantic Copper Smelting & Refining | 2,014 | 1,960 | 27 | ||||||||||||
Corporate, other & eliminations | (4,640 | ) | (4,688 | ) | 40 | ||||||||||
As reported in FCX’s consolidated financial | |||||||||||||||
statements | $ | 15,729 | $ | 8,316 | $ | 1,322 | |||||||||
a. Molybdenum by-product credits and revenues reflect volumes produced at market-based pricing and also include tolling revenues at Sierrita. | |||||||||||||||
b. Includes gold and silver product revenues and production costs. | |||||||||||||||
c. Includes charges totaling $22 million ($0.02 per pound) for lower of cost or market inventory adjustments. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
North America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs (Pro Forma)a | |||||||||||||||
Nine Months Ended September 30, 2007 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Molybdenum | b | Other | c | Total | ||||||||
Revenues, after adjustments shown below | $ | 3,244 | $ | 3,244 | $ | 658 | $ | 43 | $ | 3,945 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1,398 | 1,204 | 226 | 19 | 1,449 | ||||||||||
By-product creditsb | (650 | ) | - | - | - | - | |||||||||
Treatment charges | 85 | 83 | - | 2 | 85 | ||||||||||
Net cash costs | 833 | 1,287 | 226 | 21 | 1,534 | ||||||||||
Depreciation, depletion and amortization | 475 | d | 404 | d | 68 | d | 3 | 475 | |||||||
Noncash and nonrecurring costs, net | 400 | e | 372 | e | 13 | e | 15 | 400 | |||||||
Total costs | 1,708 | 2,063 | 307 | 39 | 2,409 | ||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (173 | ) | (173 | ) | - | - | (173 | ) | |||||||
Idle facility and other non-inventoriable costs | (26 | ) | (26 | ) | - | - | (26 | ) | |||||||
Gross profit | $ | 1,337 | $ | 982 | $ | 351 | $ | 4 | $ | 1,337 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 1,004 | 1,004 | |||||||||||||
Molybdenum (in million pounds) | 23 | ||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.23 | $ | 3.23 | $ | 28.57 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.39 | 1.20 | 9.83 | ||||||||||||
By-product creditsb | (0.65 | ) | - | - | |||||||||||
Treatment charges | 0.09 | 0.08 | - | ||||||||||||
Unit net cash costs | 0.83 | 1.28 | 9.83 | ||||||||||||
Depreciation, depletion and amortization | 0.47 | d | 0.40 | d | 2.96 | d | |||||||||
Noncash and nonrecurring costs, net | 0.39 | e | 0.37 | e | 0.54 | e | |||||||||
Total unit costs | 1.69 | 2.05 | 13.33 | ||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | (0.17 | ) | (0.17 | ) | - | ||||||||||
Idle facility and other non-inventoriable costs | (0.03 | ) | (0.03 | ) | - | ||||||||||
Gross profit per pound | $ | 1.34 | $ | 0.98 | $ | 15.24 | |||||||||
Reconciliation to Amounts Reported | |||||||||||||||
Depreciation, | |||||||||||||||
Production | Depletion and | ||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 3,945 | $ | 1,449 | $ | 475 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 400 | N/A | ||||||||||||
Treatment charges per above | N/A | 85 | N/A | ||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||
on prior period open sales and hedging | |||||||||||||||
per above | (173 | ) | N/A | N/A | |||||||||||
Eliminations and other | 11,367 | 5,497 | 707 | ||||||||||||
As reported in FCX’s pro forma consolidated | |||||||||||||||
financial results | $ | 15,139 | $ | 7,431 | $ | 1,182 | |||||||||
a. For comparative purposes, the nine-month period ended September 30, 2007, has been presented on a pro forma basis, which combines FCX’s historical results with the Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007, and also includes certain pro forma adjustments, which assume the acquisition of Phelps Dodge was effective January 1, 2007 (refer to notes d and e below for further discussion of the pro forma adjustments). As the pre-acquisition results represent the results of the North America copper mines under Phelps Dodge management, such results are not necessarily indicative of what past results would have been under FCX management or of future operating results. | |||||||||||||||
b. Molybdenum by-product credits and revenues reflect volumes produced at market-based pricing and also include tolling revenues at Sierrita. | |||||||||||||||
c. Includes gold and silver product revenues and production costs. | |||||||||||||||
d. Includes pro forma adjustments of $116 million and $0.11 per pound for copper on a by-product basis, $95 million and $0.09 per pound for copper on a co-product basis and $21 million and $0.90 per pound for molybdenum on a co-product basis associated with the impact of increased carrying values for acquired property, plant and equipment at the North America copper mines. | |||||||||||||||
e. Includes pro forma adjustments of $65 million and $0.06 per pound for copper on a by-product basis, $53 million and $0.05 per pound for copper on a co-product basis and $12 million and $0.50 per pound for molybdenum on a co-product basis associated with the impact of increased carrying values for acquired metal inventories at the North America copper mines. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | ||||||||||||
(continued) | ||||||||||||
South America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | ||||||||||||
Three Months Ended September 30, 2008 | ||||||||||||
By-Product | Co-Product Method | |||||||||||
(In Millions) | Method | Copper | Other | a | Total | |||||||
Revenues, after adjustments shown below | $ | 1,181 | $ | 1,181 | $ | 62 | $ | 1,243 | ||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 476 | 457 | 28 | 485 | ||||||||
By-product credits | (58 | ) | - | - | - | |||||||
Treatment charges | 36 | 36 | - | 36 | ||||||||
Net cash costs | 454 | 493 | 28 | 521 | ||||||||
Depreciation, depletion and amortization | 122 | 117 | 5 | 122 | ||||||||
Noncash and nonrecurring costs, net | 13 | 8 | - | 8 | ||||||||
Total costs | 589 | 618 | 33 | 651 | ||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | (198 | ) | (198 | ) | - | (198 | ) | |||||
Other non-inventoriable costs | (5 | ) | (4 | ) | (1 | ) | (5 | ) | ||||
Gross profit | $ | 389 | $ | 361 | $ | 28 | $ | 389 | ||||
Consolidated copper sales (in million pounds) | 391 | 391 | ||||||||||
Gross profit per pound of copper: | ||||||||||||
Revenues, after adjustments shown below | $ | 3.02 | $ | 3.02 | ||||||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 1.22 | 1.17 | ||||||||||
By-product credits | (0.15 | ) | - | |||||||||
Treatment charges | 0.09 | 0.09 | ||||||||||
Unit net cash costs | 1.16 | 1.26 | ||||||||||
Depreciation, depletion and amortization | 0.32 | 0.30 | ||||||||||
Noncash and nonrecurring costs, net | 0.03 | 0.02 | ||||||||||
Total unit costs | 1.51 | 1.58 | ||||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | (0.51 | ) | (0.51 | ) | ||||||||
Other non-inventoriable costs | (0.01 | ) | (0.01 | ) | ||||||||
Gross profit per pound | $ | 0.99 | $ | 0.92 | ||||||||
Reconciliation to Amounts Reported | ||||||||||||
Depreciation, | ||||||||||||
Production | Depletion and | |||||||||||
(In Millions) | Revenues | and Delivery | Amortization | |||||||||
Totals presented above | $ | 1,243 | $ | 485 | $ | 122 | ||||||
Net noncash and nonrecurring costs per above | N/A | 8 | N/A | |||||||||
Less: Treatment charges per above | (36 | ) | N/A | N/A | ||||||||
Revenue adjustments, primarily for pricing on prior | ||||||||||||
period open sales per above | (198 | ) | N/A | N/A | ||||||||
Purchased metal | 26 | 23 | N/A | |||||||||
Eliminations and other | (27 | ) | (19 | ) | 1 | |||||||
South America copper mines | 1,008 | 497 | 123 | |||||||||
North America copper mines | 1,402 | 847 | 194 | |||||||||
Indonesia mining | 802 | 470 | 52 | |||||||||
Molybdenum | 683 | 417 | 52 | |||||||||
Rod & Refining | 1,485 | 1,478 | 2 | |||||||||
Atlantic Copper Smelting & Refining | 625 | 611 | 9 | |||||||||
Corporate, other & eliminations | (1,389 | ) | (1,446 | ) | 10 | |||||||
As reported in FCX’s consolidated financial statements | $ | 4,616 | $ | 2,874 | $ | 442 | ||||||
a. Includes gold, silver and molybdenum product revenues and production costs. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | ||||||||||||
(continued) | ||||||||||||
South America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | ||||||||||||
Three Months Ended September 30, 2007 | ||||||||||||
By-Product | Co-Product Method | |||||||||||
(In Millions) | Method | Copper | Other | a | Total | |||||||
Revenues, after adjustments shown below | $ | 1,361 | $ | 1,361 | $ | 36 | $ | 1,397 | ||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 369 | 359 | 15 | 374 | ||||||||
By-product credits | (31 | ) | - | - | - | |||||||
Treatment charges | 90 | 87 | 3 | 90 | ||||||||
Net cash costs | 428 | 446 | 18 | 464 | ||||||||
Depreciation, depletion and amortizationb | 94 | 91 | 3 | 94 | ||||||||
Noncash and nonrecurring costs, netb | 77 | 79 | (2 | ) | 77 | |||||||
Total costs | 599 | 616 | 19 | 635 | ||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | 41 | 41 | - | 41 | ||||||||
Other non-inventoriable costs | (7 | ) | (7 | ) | - | (7 | ) | |||||
Gross profit | $ | 796 | $ | 779 | $ | 17 | $ | 796 | ||||
Consolidated copper sales (in million pounds) | 376 | 376 | ||||||||||
Gross profit per pound of copper: | ||||||||||||
Revenues, after adjustments shown below | $ | 3.63 | $ | 3.63 | ||||||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 0.98 | 0.95 | ||||||||||
By-product credits | (0.08 | ) | - | |||||||||
Treatment charges | 0.24 | 0.23 | ||||||||||
Unit net cash costs | 1.14 | 1.18 | ||||||||||
Depreciation, depletion and amortizationb | 0.25 | 0.24 | ||||||||||
Noncash and nonrecurring costs, netb | 0.21 | 0.21 | ||||||||||
Total unit costs | 1.60 | 1.63 | ||||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | 0.10 | 0.10 | ||||||||||
Other non-inventoriable costs | (0.02 | ) | (0.02 | ) | ||||||||
Gross profit per pound | $ | 2.11 | $ | 2.08 | ||||||||
Reconciliation to Amounts Reported | ||||||||||||
Depreciation, | ||||||||||||
Production | Depletion and | |||||||||||
(In Millions) | Revenues | and Delivery | Amortization | |||||||||
Totals presented above | $ | 1,397 | $ | 374 | $ | 94 | ||||||
Net noncash and nonrecurring costs per above | N/A | 77 | N/A | |||||||||
Less: Treatment charges per above | (90 | ) | N/A | N/A | ||||||||
Revenue adjustments, primarily for pricing on prior | ||||||||||||
period open sales per above | 41 | N/A | N/A | |||||||||
Purchased metal | 43 | 43 | N/A | |||||||||
Eliminations and other | (23 | ) | (39 | ) | - | |||||||
South America copper mines | 1,368 | 455 | 94 | |||||||||
North America copper mines | 1,526 | 787 | 178 | |||||||||
Indonesia mining | 837 | 351 | 43 | |||||||||
Molybdenum | 519 | 380 | 22 | |||||||||
Rod & Refining | 1,736 | 1,726 | 3 | |||||||||
Atlantic Copper Smelting & Refining | 688 | 674 | 8 | |||||||||
Corporate, other & eliminations | (1,608 | ) | (1,711 | ) | 8 | |||||||
As reported in FCX’s consolidated financial statements | $ | 5,066 | $ | 2,662 | $ | 356 | ||||||
a. Includes gold and silver product revenues and production costs. | ||||||||||||
b. The estimated fair values of acquired inventory and property, plant and equipment were based on preliminary estimates during 2007, with adjustments made until such values were | ||||||||||||
finalized in first-quarter 2008. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | ||||||||||||
(continued) | ||||||||||||
South America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs | ||||||||||||
Nine Months Ended September 30, 2008 | ||||||||||||
By-Product | Co-Product Method | |||||||||||
(In Millions) | Method | Copper | Other | a | Total | |||||||
Revenues, after adjustments shown below | $ | 3,794 | $ | 3,794 | $ | 167 | $ | 3,961 | ||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 1,294 | 1,247 | 65 | 1,312 | ||||||||
By-product credits | (154 | ) | - | - | - | |||||||
Treatment charges | 180 | 180 | - | 180 | ||||||||
Net cash costs | 1,320 | 1,427 | 65 | 1,492 | ||||||||
Depreciation, depletion and amortization | 379 | 365 | 14 | 379 | ||||||||
Noncash and nonrecurring costs, net | 69 | 64 | - | 64 | ||||||||
Total costs | 1,768 | 1,856 | 79 | 1,935 | ||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | 232 | 232 | - | 232 | ||||||||
Other non-inventoriable costs | (24 | ) | (22 | ) | (2 | ) | (24 | ) | ||||
Gross profit | $ | 2,234 | $ | 2,148 | $ | 86 | $ | 2,234 | ||||
Consolidated copper sales (in million pounds) | 1,122 | 1,122 | ||||||||||
Gross profit per pound of copper: | ||||||||||||
Revenues, after adjustments shown below | $ | 3.38 | $ | 3.38 | ||||||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 1.15 | 1.11 | ||||||||||
By-product credits | (0.13 | ) | - | |||||||||
Treatment charges | 0.16 | 0.16 | ||||||||||
Unit net cash costs | 1.18 | 1.27 | ||||||||||
Depreciation, depletion and amortization | 0.34 | 0.32 | ||||||||||
Noncash and nonrecurring costs, net | 0.06 | 0.06 | ||||||||||
Total unit costs | 1.58 | 1.65 | ||||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | 0.21 | 0.21 | ||||||||||
Other non-inventoriable costs | (0.02 | ) | (0.03 | ) | ||||||||
Gross profit per pound | $ | 1.99 | $ | 1.91 | ||||||||
Reconciliation to Amounts Reported | ||||||||||||
Depreciation, | ||||||||||||
Production | Depletion and | |||||||||||
(In Millions) | Revenues | and Delivery | Amortization | |||||||||
Totals presented above | $ | 3,961 | $ | 1,312 | $ | 379 | ||||||
Net noncash and nonrecurring costs per above | N/A | 64 | N/A | |||||||||
Less: Treatment charges per above | (180 | ) | N/A | N/A | ||||||||
Revenue adjustments, primarily for pricing on prior | ||||||||||||
period open sales per above | 232 | N/A | N/A | |||||||||
Purchased metal | 191 | 188 | N/A | |||||||||
Eliminations and other | (161 | ) | (173 | ) | 1 | |||||||
South America copper mines | 4,043 | 1,391 | 380 | |||||||||
North America copper mines | 4,469 | 2,216 | 565 | |||||||||
Indonesia mining | 2,870 | 1,308 | 145 | |||||||||
Molybdenum | 2,117 | 1,298 | 160 | |||||||||
Rod & Refining | 4,856 | 4,831 | 5 | |||||||||
Atlantic Copper Smelting & Refining | 2,014 | 1,960 | 27 | |||||||||
Corporate, other & eliminations | (4,640 | ) | (4,688 | ) | 40 | |||||||
As reported in FCX’s consolidated financial statements | $ | 15,729 | $ | 8,316 | $ | 1,322 | ||||||
a. Includes gold, silver and molybdenum product revenues and production costs. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | ||||||||||||
(continued) | ||||||||||||
South America Copper Mines Product Revenues and Production Costs and Unit Net Cash Costs (Pro Forma)a | ||||||||||||
Nine Months Ended September 30, 2007 | ||||||||||||
By-Product | Co-Product Method | |||||||||||
(In Millions) | Method | Copper | Other b | Total | ||||||||
Revenues, after adjustments shown below | $ | 3,544 | $ | 3,544 | $ | 86 | $ | 3,630 | ||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 903 | 877 | 34 | 911 | ||||||||
By-product credits | (78 | ) | - | - | - | |||||||
Treatment charges | 215 | 212 | 3 | 215 | ||||||||
Net cash costs | 1,040 | 1,089 | 37 | 1,126 | ||||||||
Depreciation, depletion and amortization | 347 | c | 338 | c | 9 | 347 | ||||||
Noncash and nonrecurring costs, net | 146 | d | 147 | d | (1 | ) | 146 | |||||
Total costs | 1,533 | 1,574 | 45 | 1,619 | ||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | 16 | 17 | (1 | ) | 16 | |||||||
Other non-inventoriable costs | (21 | ) | (20 | ) | (1 | ) | (21 | ) | ||||
Gross profit | $ | 2,006 | $ | 1,967 | $ | 39 | $ | 2,006 | ||||
Consolidated copper sales (in million pounds) | 1,020 | 1,020 | ||||||||||
Gross profit per pound of copper: | ||||||||||||
Revenues, after adjustments shown below | $ | 3.48 | $ | 3.48 | ||||||||
Site production and delivery, before net noncash | ||||||||||||
and nonrecurring costs shown below | 0.89 | 0.86 | ||||||||||
By-product credits | (0.08 | ) | - | |||||||||
Treatment charges | 0.21 | 0.21 | ||||||||||
Unit net cash costs | 1.02 | 1.07 | ||||||||||
Depreciation, depletion and amortization | 0.34 | c | 0.33 | c | ||||||||
Noncash and nonrecurring costs, net | 0.14 | d | 0.14 | d | ||||||||
Total unit costs | 1.50 | 1.54 | ||||||||||
Revenue adjustments, primarily for pricing | ||||||||||||
on prior period open sales | 0.01 | 0.01 | ||||||||||
Other non-inventoriable costs | (0.02 | ) | (0.02 | ) | ||||||||
Gross profit per pound | $ | 1.97 | $ | 1.93 | ||||||||
Reconciliation to Amounts Reported | ||||||||||||
Depreciation, | ||||||||||||
Production | Depletion and | |||||||||||
(In Millions) | Revenues | and Delivery | Amortization | |||||||||
Totals presented above | $ | 3,630 | $ | 911 | $ | 347 | ||||||
Net noncash and nonrecurring costs per above | N/A | 146 | N/A | |||||||||
Less: Treatment charges per above | (215 | ) | N/A | N/A | ||||||||
Revenue adjustments, primarily for pricing on prior | ||||||||||||
period open sales per above | 16 | N/A | N/A | |||||||||
Purchased metal | 191 | 191 | N/A | |||||||||
Eliminations and other | 11,517 | 6,183 | 835 | |||||||||
As reported in FCX’s pro forma consolidated | ||||||||||||
financial results | $ | 15,139 | $ | 7,431 | $ | 1,182 | ||||||
a. For comparative purposes, the nine-month period ended September 30, 2007, has been presented on a pro forma basis, which combines FCX’s historical results with the Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007, and also includes certain pro forma adjustments, which assume the acquisition of Phelps Dodge was effective January 1, 2007 (refer to notes c and d below for further discussion of the pro forma adjustments). As the pre-acquisition results represent the results of the South America copper mines under Phelps Dodge management, such results are not necessarily indicative of what past results would have been under FCX management or of future operating results. | ||||||||||||
b. Includes gold and silver product revenues and production costs. | ||||||||||||
c. Includes pro forma adjustments of $56 million and $0.05 per pound for copper on a by-product basis and $54 million and $0.05 per pound for copper on a co-product basis associated with the impact of increased carrying values for acquired property, plant and equipment at the South America copper mines. | ||||||||||||
d. Includes pro forma adjustments of $2 million and less than $0.01 per pound for copper on both a by-product and co-product basis associated with the impact of increased carrying values for acquired metal inventories at the South America copper mines |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Three Months Ended September 30, 2008 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||
Revenues, after adjustments shown below | $ | 783 | $ | 783 | $ | 233 | $ | 11 | $ | 1,027 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 466 | 355 | 106 | 5 | 466 | ||||||||||
Gold and silver credits | (244 | ) | - | - | - | - | |||||||||
Treatment charges | 63 | 48 | 14 | 1 | 63 | ||||||||||
Royalty on metals | 32 | 24 | 8 | - | 32 | ||||||||||
Net cash costs | 317 | 427 | 128 | 6 | 561 | ||||||||||
Depreciation and amortization | 52 | 40 | 12 | - | 52 | ||||||||||
Noncash and nonrecurring costs, net | 4 | 3 | 1 | - | 4 | ||||||||||
Total costs | 373 | 470 | 141 | 6 | 617 | ||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | (130 | ) | (130 | ) | - | - | (130 | ) | |||||||
PT Smelting intercompany profit | 10 | 8 | 2 | - | 10 | ||||||||||
Gross profit | $ | 290 | $ | 191 | $ | 94 | $ | 5 | $ | 290 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 264 | 264 | |||||||||||||
Gold (in thousand ounces) | 271 | ||||||||||||||
Silver (in thousand ounces) | 812 | ||||||||||||||
Gross profit per pound of copper/per ounce of gold and silver: | |||||||||||||||
Revenues, after adjustments shown below | $ | 2.94 | $ | 2.94 | $ | 870.08 | $ | 14.21 | |||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.76 | 1.34 | 390.55 | 6.18 | |||||||||||
Gold and silver credits | (0.93 | ) | - | - | - | ||||||||||
Treatment charges | 0.24 | 0.18 | 52.81 | 0.84 | |||||||||||
Royalty on metals | 0.12 | 0.09 | 26.30 | 0.42 | |||||||||||
Unit net cash costs | 1.19 | 1.61 | 469.66 | 7.44 | |||||||||||
Depreciation and amortization | 0.20 | 0.15 | 44.45 | 0.70 | |||||||||||
Noncash and nonrecurring costs, net | 0.02 | 0.02 | 3.70 | 0.06 | |||||||||||
Total unit costs | 1.41 | 1.78 | 517.81 | 8.20 | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | (0.47 | ) | (0.47 | ) | (8.72 | ) | (0.57 | ) | |||||||
PT Smelting intercompany profit | 0.04 | 0.03 | 8.38 | 0.13 | |||||||||||
Gross profit per pound/ounce | $ | 1.10 | $ | 0.72 | $ | 351.93 | $ | 5.57 | |||||||
Reconciliation to Amounts Reported | |||||||||||||||
Production | Depreciation, | ||||||||||||||
and | Depletion and | ||||||||||||||
(In Millions) | Revenues | Delivery | Amortization | ||||||||||||
Totals presented above | $ | 1,027 | $ | 466 | $ | 52 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 4 | N/A | ||||||||||||
Less: Treatment charges per above | (63 | ) | N/A | N/A | |||||||||||
Royalty per above | (32 | ) | N/A | N/A | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales per above | (130 | ) | N/A | N/A | |||||||||||
Indonesia mining | 802 | 470 | 52 | ||||||||||||
North America copper mines | 1,402 | 847 | 194 | ||||||||||||
South America copper mines | 1,008 | 497 | 123 | ||||||||||||
Molybdenum | 683 | 417 | 52 | ||||||||||||
Rod & Refining | 1,485 | 1,478 | 2 | ||||||||||||
Atlantic Copper Smelting & Refining | 625 | 611 | 9 | ||||||||||||
Corporate, other & eliminations | (1,389 | ) | (1,446 | ) | 10 | ||||||||||
As reported in FCX’s consolidated | |||||||||||||||
financial statements | $ | 4,616 | $ | 2,874 | $ | 442 | |||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs (Credits) | |||||||||||||||
Three Months Ended September 30, 2007 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||
Revenues, after adjustments shown below | $ | 769 | $ | 769 | $ | 173 | $ | 5 | $ | 947 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 347 | 282 | 63 | 2 | 347 | ||||||||||
Gold and silver credits | (178 | ) | - | - | - | - | |||||||||
Treatment charges | 67 | 55 | 12 | - | 67 | ||||||||||
Royalty on metals | 20 | 16 | 4 | - | 20 | ||||||||||
Net cash costs | 256 | 353 | 79 | 2 | 434 | ||||||||||
Depreciation and amortization | 43 | 35 | 8 | - | 43 | ||||||||||
Noncash and nonrecurring costs, net | 4 | 3 | 1 | - | 4 | ||||||||||
Total costs | 303 | 391 | 88 | 2 | 481 | ||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | (23 | ) | (23 | ) | - | - | (23 | ) | |||||||
PT Smelting intercompany profit | 47 | 38 | 9 | - | 47 | ||||||||||
Gross profit | $ | 490 | $ | 393 | $ | 94 | $ | 3 | $ | 490 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 197 | 197 | |||||||||||||
Gold (in thousand ounces) | 234 | ||||||||||||||
Silver (in thousand ounces) | 427 | ||||||||||||||
Gross profit per pound of copper/per ounce of gold and silver: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.63 | $ | 3.63 | $ | 694.95 | $ | 12.81 | |||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.76 | 1.43 | 270.62 | 4.33 | |||||||||||
Gold and silver credits | (0.90 | ) | - | - | - | ||||||||||
Treatment charges | 0.34 | 0.28 | 52.65 | 0.84 | |||||||||||
Royalty on metals | 0.10 | 0.08 | 15.57 | - | |||||||||||
Unit net cash costs | 1.30 | 1.79 | 338.84 | 5.17 | |||||||||||
Depreciation and amortization | 0.22 | 0.17 | 33.13 | 0.53 | |||||||||||
Noncash and nonrecurring costs, net | 0.02 | 0.02 | 3.75 | 0.06 | |||||||||||
Total unit costs | 1.54 | 1.98 | 375.72 | 5.76 | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | 0.16 | 0.16 | 43.81 | (1.24 | ) | ||||||||||
PT Smelting intercompany profit | 0.24 | 0.19 | 36.50 | 0.58 | |||||||||||
Gross profit per pound/ounce | $ | 2.49 | $ | 2.00 | $ | 399.54 | $ | 6.39 | |||||||
Reconciliation to Amounts Reported | |||||||||||||||
Production | Depreciation, | ||||||||||||||
and | Depletion and | ||||||||||||||
(In Millions) | Revenues | Delivery | Amortization | ||||||||||||
Totals presented above | $ | 947 | $ | 347 | $ | 43 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 4 | N/A | ||||||||||||
Less: Treatment charges per above | (67 | ) | N/A | N/A | |||||||||||
Royalty per above | (20 | ) | N/A | N/A | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales per above | (23 | ) | N/A | N/A | |||||||||||
Indonesia mining | 837 | 351 | 43 | ||||||||||||
North America copper mines | 1,526 | 787 | 178 | ||||||||||||
South America copper mines | 1,368 | 455 | 94 | ||||||||||||
Molybdenum | 519 | 380 | 22 | ||||||||||||
Rod & Refining | 1,736 | 1,726 | 3 | ||||||||||||
Atlantic Copper Smelting & Refining | 688 | 674 | 8 | ||||||||||||
Corporate, other & eliminations | (1,608 | ) | (1,711 | ) | 8 | ||||||||||
As reported in FCX’s consolidated | |||||||||||||||
financial statements | $ | 5,066 | $ | 2,662 | $ | 356 | |||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Nine Months Ended September 30, 2008 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||
Revenues, after adjustments shown below | $ | 2,344 | $ | 2,344 | $ | 686 | $ | 40 | $ | 3,070 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1,285 | 981 | 287 | 17 | 1,285 | ||||||||||
Gold and silver credits | (726 | ) | - | - | - | - | |||||||||
Treatment charges | 195 | 149 | 44 | 2 | 195 | ||||||||||
Royalty on metals | 87 | 67 | 19 | 1 | 87 | ||||||||||
Net cash costs | 841 | 1,197 | 350 | 20 | 1,567 | ||||||||||
Depreciation and amortization | 145 | 110 | 33 | 2 | 145 | ||||||||||
Noncash and nonrecurring costs, net | 23 | 18 | 5 | - | 23 | ||||||||||
Total costs | 1,009 | 1,325 | 388 | 22 | 1,735 | ||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | 82 | 82 | - | - | 82 | ||||||||||
PT Smelting intercompany profit | 5 | 4 | 1 | - | 5 | ||||||||||
Gross profit | $ | 1,422 | $ | 1,105 | $ | 299 | $ | 18 | $ | 1,422 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 700 | 700 | |||||||||||||
Gold (in thousand ounces) | 757 | ||||||||||||||
Silver (in thousand ounces) | 2,413 | ||||||||||||||
Gross profit per pound of copper/per ounce of gold and silver: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.33 | $ | 3.33 | $ | 897.19 | $ | 16.13 | |||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.84 | 1.40 | 379.34 | 6.93 | |||||||||||
Gold and silver credits | (1.04 | ) | - | - | - | ||||||||||
Treatment charges | 0.28 | 0.21 | 57.68 | 1.05 | |||||||||||
Royalty on metals | 0.12 | 0.09 | 25.51 | 0.47 | |||||||||||
Unit net cash costs | 1.20 | 1.70 | 462.53 | 8.45 | |||||||||||
Depreciation and amortization | 0.21 | 0.16 | 42.89 | 0.78 | |||||||||||
Noncash and nonrecurring costs, net | 0.03 | 0.03 | 6.85 | 0.13 | |||||||||||
Total unit costs | 1.44 | 1.89 | 512.27 | 9.36 | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | 0.13 | 0.13 | 9.05 | 0.43 | |||||||||||
PT Smelting intercompany profit | 0.01 | 0.01 | 1.38 | 0.03 | |||||||||||
Gross profit per pound/ounce | $ | 2.03 | $ | 1.58 | $ | 395.35 | $ | 7.23 | |||||||
Reconciliation to Amounts Reported | |||||||||||||||
Production | Depreciation, | ||||||||||||||
and | Depletion and | ||||||||||||||
(In Millions) | Revenues | Delivery | Amortization | ||||||||||||
Totals presented above | $ | 3,070 | $ | 1,285 | $ | 145 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 23 | N/A | ||||||||||||
Less: Treatment charges per above | (195 | ) | N/A | N/A | |||||||||||
Royalty per above | (87 | ) | N/A | N/A | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales per above | 82 | N/A | N/A | ||||||||||||
Indonesia mining | 2,870 | 1,308 | 145 | ||||||||||||
North America copper mines | 4,469 | 2,216 | 565 | ||||||||||||
South America copper mines | 4,043 | 1,391 | 380 | ||||||||||||
Molybdenum | 2,117 | 1,298 | 160 | ||||||||||||
Rod & Refining | 4,856 | 4,831 | 5 | ||||||||||||
Atlantic Copper Smelting & Refining | 2,014 | 1,960 | 27 | ||||||||||||
Corporate, other & eliminations | (4,640 | ) | (4,688 | ) | 40 | ||||||||||
As reported in FCX’s consolidated | |||||||||||||||
financial statements | $ | 15,729 | $ | 8,316 | $ | 1,322 | |||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | |||||||||||||||
(continued) | |||||||||||||||
Indonesia Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||
Nine Months Ended September 30, 2007 | |||||||||||||||
By-Product | Co-Product Method | ||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||
Revenues, after adjustments shown below | $ | 3,325 | $ | 3,325 | $ | 1,380 | $ | 41 | $ | 4,746 | |||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1,040 | 729 | 302 | 9 | 1,040 | ||||||||||
Gold and silver credits | (1,421 | ) | - | - | - | - | |||||||||
Treatment charges | 332 | 232 | 97 | 3 | 332 | ||||||||||
Royalty on metals | 117 | 82 | 34 | 1 | 117 | ||||||||||
Net cash costs | 68 | 1,043 | 433 | 13 | 1,489 | ||||||||||
Depreciation and amortization | 158 | 111 | 46 | 1 | 158 | ||||||||||
Noncash and nonrecurring costs, net | 24 | 17 | 7 | - | 24 | ||||||||||
Total costs | 250 | 1,171 | 486 | 14 | 1,671 | ||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | 11 | 11 | - | - | 11 | ||||||||||
PT Smelting intercompany profit | 11 | 8 | 3 | - | 11 | ||||||||||
Gross profit | $ | 3,097 | $ | 2,173 | $ | 897 | $ | 27 | $ | 3,097 | |||||
Consolidated sales | |||||||||||||||
Copper (in million pounds) | 948 | 948 | |||||||||||||
Gold (in thousand ounces) | 2,061 | ||||||||||||||
Silver (in thousand ounces) | 3,121 | ||||||||||||||
Gross profit per pound of copper/per ounce of gold and silver: | |||||||||||||||
Revenues, after adjustments shown below | $ | 3.48 | $ | 3.48 | $ | 668.47 | $ | 13.04 | |||||||
Site production and delivery, before net noncash | |||||||||||||||
and nonrecurring costs shown below | 1.10 | 0.77 | 146.73 | 2.86 | |||||||||||
Gold and silver credits | (1.50 | ) | - | - | - | ||||||||||
Treatment charges | 0.35 | 0.24 | 46.84 | 0.91 | |||||||||||
Royalty on metals | 0.12 | 0.09 | 16.55 | 0.32 | |||||||||||
Unit net cash costs | 0.07 | 1.10 | 210.12 | 4.09 | |||||||||||
Depreciation and amortization | 0.17 | 0.12 | 22.21 | 0.43 | |||||||||||
Noncash and nonrecurring costs, net | 0.02 | 0.02 | 3.43 | 0.07 | |||||||||||
Total unit costs | 0.26 | 1.24 | 235.76 | 4.59 | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales | 0.04 | 0.04 | 1.19 | - | |||||||||||
PT Smelting intercompany profit | 0.01 | 0.01 | 1.56 | 0.03 | |||||||||||
Gross profit per pound/ounce | $ | 3.27 | $ | 2.29 | $ | 435.46 | $ | 8.48 | |||||||
Reconciliation to Amounts Reported | |||||||||||||||
Production | Depreciation, | ||||||||||||||
and | Depletion and | ||||||||||||||
(In Millions) | Revenues | Delivery | Amortization | ||||||||||||
Totals presented above | $ | 4,746 | $ | 1,040 | $ | 158 | |||||||||
Net noncash and nonrecurring costs per above | N/A | 24 | N/A | ||||||||||||
Less: Treatment charges per above | (332 | ) | N/A | N/A | |||||||||||
Royalty per above | (117 | ) | N/A | N/A | |||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||
prior period open sales per above | 11 | N/A | N/A | ||||||||||||
Indonesia mining | 4,308 | 1,064 | 158 | ||||||||||||
North America copper mines | 2,835 | 1,552 | 328 | ||||||||||||
South America copper mines | 2,869 | 874 | 258 | ||||||||||||
Molybdenum | 1,034 | 838 | 47 | ||||||||||||
Rod & Refining | 3,781 | 3,757 | 6 | ||||||||||||
Atlantic Copper Smelting & Refining | 1,761 | 1,709 | 27 | ||||||||||||
Corporate, other & eliminations | (3,833 | ) | (3,689 | ) | 22 | ||||||||||
As reported in FCX’s consolidated | |||||||||||||||
financial statements | $ | 12,755 | $ | 6,105 | $ | 846 | |||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||||||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | ||||||||||||||||||||||||||||||||||||
(continued) | ||||||||||||||||||||||||||||||||||||
Henderson Molybdenum Mine Product Revenues and Production Costs and Unit Net Cash Costs | ||||||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, | ||||||||||||||||||||||||||||||||||||
(In Millions) | 2008 | 2007 | ||||||||||||||||||||||||||||||||||
Revenues, after adjustments shown below | $ | 394 | $ | 278 | ||||||||||||||||||||||||||||||||
Site production and delivery, before net noncash | ||||||||||||||||||||||||||||||||||||
and nonrecurring costs shown below | 62 | 43 | ||||||||||||||||||||||||||||||||||
Net cash costs | 62 | 43 | ||||||||||||||||||||||||||||||||||
Depreciation and amortizationa | 53 | 18 | ||||||||||||||||||||||||||||||||||
Noncash and nonrecurring costs, net | 5 | 5 | ||||||||||||||||||||||||||||||||||
Total costs | 120 | 66 | ||||||||||||||||||||||||||||||||||
Gross profitb | $ | 274 | $ | 212 | ||||||||||||||||||||||||||||||||
Consolidated molybdenum sales (in million pounds) | 13 | 10 | ||||||||||||||||||||||||||||||||||
Gross profit per pound of molybdenum: | ||||||||||||||||||||||||||||||||||||
Revenues, after adjustments shown below | $ | 31.21 | $ | 28.22 | ||||||||||||||||||||||||||||||||
Site production and delivery, before net noncash | ||||||||||||||||||||||||||||||||||||
and nonrecurring costs shown below | 4.90 | 4.34 | ||||||||||||||||||||||||||||||||||
Unit net cash costs | 4.90 | 4.34 | ||||||||||||||||||||||||||||||||||
Depreciation and amortizationa | 4.20 | 1.83 | ||||||||||||||||||||||||||||||||||
Noncash and nonrecurring costs, net | 0.39 | 0.53 | ||||||||||||||||||||||||||||||||||
Total unit costs | 9.49 | 6.70 | ||||||||||||||||||||||||||||||||||
Gross profit per pound | $ | 21.72 | $ | 21.52 | ||||||||||||||||||||||||||||||||
Reconciliation to Amounts Reported | ||||||||||||||||||||||||||||||||||||
(In Millions) | Production | Depreciation, | ||||||||||||||||||||||||||||||||||
and | Depletion and | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2008 | Revenues | Delivery | Amortization | |||||||||||||||||||||||||||||||||
Totals presented above | $ | 394 | $ | 62 | $ | 53 | ||||||||||||||||||||||||||||||
Net noncash and nonrecurring costs | N/A | 5 | N/A | |||||||||||||||||||||||||||||||||
Henderson mine | 394 | 67 | 53 | |||||||||||||||||||||||||||||||||
Other molybdenum operations and eliminationsc | 289 | 350 | (1 | ) | ||||||||||||||||||||||||||||||||
Molybdenum | 683 | 417 | 52 | |||||||||||||||||||||||||||||||||
North America copper mines | 1,402 | 847 | 194 | |||||||||||||||||||||||||||||||||
South America copper mines | 1,008 | 497 | 123 | |||||||||||||||||||||||||||||||||
Indonesia mining | 802 | 470 | 52 | |||||||||||||||||||||||||||||||||
Rod & Refining | 1,485 | 1,478 | 2 | |||||||||||||||||||||||||||||||||
Atlantic Copper Smelting & Refining | 625 | 611 | 9 | |||||||||||||||||||||||||||||||||
Corporate, other & eliminations | (1,389 | ) | (1,446 | ) | 10 | |||||||||||||||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 4,616 | $ | 2,874 | $ | 442 | ||||||||||||||||||||||||||||||
Three Months Ended September 30, 2007 | ||||||||||||||||||||||||||||||||||||
Totals presented above | $ | 278 | $ | 43 | $ | 18 | ||||||||||||||||||||||||||||||
Net noncash and nonrecurring costs | N/A | 5 | N/A | |||||||||||||||||||||||||||||||||
Henderson mine | 278 | 48 | 18 | |||||||||||||||||||||||||||||||||
Other molybdenum operations and eliminationsc | 241 | 332 | 4 | |||||||||||||||||||||||||||||||||
Molybdenum | 519 | 380 | 22 | |||||||||||||||||||||||||||||||||
North America copper mines | 1,526 | 787 | 178 | |||||||||||||||||||||||||||||||||
South America copper mines | 1,368 | 455 | 94 | |||||||||||||||||||||||||||||||||
Indonesia mining | 837 | 351 | 43 | |||||||||||||||||||||||||||||||||
Rod & Refining | 1,736 | 1,726 | 3 | |||||||||||||||||||||||||||||||||
Atlantic Copper Smelting & Refining | 688 | 674 | 8 | |||||||||||||||||||||||||||||||||
Corporate, other & eliminations | (1,608 | ) | (1,711 | ) | 8 | |||||||||||||||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 5,066 | $ | 2,662 | $ | 356 | ||||||||||||||||||||||||||||||
a. The estimated fair values of acquired property, plant and equipment were based on preliminary estimates during 2007, with adjustments made until such values were finalized in first- | ||||||||||||||||||||||||||||||||||||
quarter 2008. | ||||||||||||||||||||||||||||||||||||
b. Gross profit reflects sales of Henderson products based on volumes produced at market-based pricing. On a consolidated basis, the Molybdenum segment includes profits on sales | ||||||||||||||||||||||||||||||||||||
as they are made to third parties and realizations based on actual contract terms. As a result, the actual gross profit realized will differ from the amounts reported in this table. | ||||||||||||||||||||||||||||||||||||
c. Primarily includes amounts associated with the molybdenum sales company, which is included in Molybdenum operations. | ||||||||||||||||||||||||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||||||||||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS | ||||||||||||||||||||||||||||||||||||
(continued) | ||||||||||||||||||||||||||||||||||||
Henderson Molybdenum Mine Product Revenues and Production Costs and Unit Net Cash Costs | ||||||||||||||||||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, | ||||||||||||||||||||||||||||||||||||
(In Millions) | 2008 | 2007 | ||||||||||||||||||||||||||||||||||
(Actual) | (Pro Forma) a | |||||||||||||||||||||||||||||||||||
Revenues, after adjustments shown below | $ | 997 | $ | 741 | ||||||||||||||||||||||||||||||||
Site production and delivery, before net noncash | ||||||||||||||||||||||||||||||||||||
and nonrecurring costs shown below | 164 | 123 | ||||||||||||||||||||||||||||||||||
Net cash costs | 164 | 123 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 139 | 116 | b | |||||||||||||||||||||||||||||||||
Noncash and nonrecurring costs, net | 6 | 8 | ||||||||||||||||||||||||||||||||||
Total costs | 309 | 247 | ||||||||||||||||||||||||||||||||||
Gross profitc | $ | 688 | $ | 494 | ||||||||||||||||||||||||||||||||
Consolidated molybdenum sales (in million pounds) | 33 | 30 | ||||||||||||||||||||||||||||||||||
Gross profit per pound of molybdenum: | ||||||||||||||||||||||||||||||||||||
Revenues, after adjustments shown below | $ | 30.32 | $ | 25.22 | ||||||||||||||||||||||||||||||||
Site production and delivery, before net noncash | ||||||||||||||||||||||||||||||||||||
and nonrecurring costs shown below | 4.99 | 4.20 | ||||||||||||||||||||||||||||||||||
Unit net cash costs | 4.99 | 4.20 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 4.23 | 3.92 | b | |||||||||||||||||||||||||||||||||
Noncash and nonrecurring costs, net | 0.17 | 0.29 | ||||||||||||||||||||||||||||||||||
Total unit costs | 9.39 | 8.41 | ||||||||||||||||||||||||||||||||||
Gross profit per pound | $ | 20.93 | $ | 16.81 | ||||||||||||||||||||||||||||||||
Reconciliation to Amounts Reported | ||||||||||||||||||||||||||||||||||||
(In Millions) | Production | Depreciation, | ||||||||||||||||||||||||||||||||||
and | Depletion and | |||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2008 | Revenues | Delivery | Amortization | |||||||||||||||||||||||||||||||||
Totals presented above | $ | 997 | $ | 164 | $ | 139 | ||||||||||||||||||||||||||||||
Net noncash and nonrecurring costs | N/A | 6 | N/A | |||||||||||||||||||||||||||||||||
Henderson mine | 997 | 170 | 139 | |||||||||||||||||||||||||||||||||
Other molybdenum operations and eliminationsd | 1,120 | 1,128 | 21 | |||||||||||||||||||||||||||||||||
Molybdenum | 2,117 | 1,298 | 160 | |||||||||||||||||||||||||||||||||
North America copper mines | 4,469 | 2,216 | 565 | |||||||||||||||||||||||||||||||||
South America copper mines | 4,043 | 1,391 | 380 | |||||||||||||||||||||||||||||||||
Indonesia mining | 2,870 | 1,308 | 145 | |||||||||||||||||||||||||||||||||
Rod & Refining | 4,856 | 4,831 | 5 | |||||||||||||||||||||||||||||||||
Atlantic Copper Smelting & Refining | 2,014 | 1,960 | 27 | |||||||||||||||||||||||||||||||||
Corporate, other & eliminations | (4,640 | ) | (4,688 | ) | 40 | |||||||||||||||||||||||||||||||
As reported in FCX’s consolidated financial statements | $ | 15,729 | $ | 8,316 | $ | 1,322 | ||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2007 (Pro Forma)a | ||||||||||||||||||||||||||||||||||||
Totals presented above | $ | 741 | $ | 123 | $ | 116 | ||||||||||||||||||||||||||||||
Net noncash and nonrecurring costs | N/A | 8 | N/A | |||||||||||||||||||||||||||||||||
Eliminations and other | 14,398 | 7,300 | 1,066 | |||||||||||||||||||||||||||||||||
As reported in FCX’s pro forma consolidated | ||||||||||||||||||||||||||||||||||||
financial results | $ | 15,139 | $ | 7,431 | $ | 1,182 | ||||||||||||||||||||||||||||||
a. For comparative purposes, the nine-month period ended September 30, 2007, has been presented on a pro forma basis, which combines FCX’s historical results with the Phelps Dodge pre-acquisition results for the period January 1, 2007, through March 19, 2007, and also includes certain pro forma adjustments, which assume the acquisition of Phelps Dodge was effective January 1, 2007 (refer to note b below for further discussion of the pro forma adjustments). As the pre-acquisition results represent the results of the Henderson operation under Phelps Dodge management, such results are not necessarily indicative of what past results would have been under FCX management or of future operating results. | ||||||||||||||||||||||||||||||||||||
b. Includes pro forma adjustments of $68 million ($2.30 per pound) associated with the impact of increased carrying values for acquired property, plant and equipment at the Henderson molybdenum mine. | ||||||||||||||||||||||||||||||||||||
c. Gross profit reflects sales of Henderson products based on volumes produced at market-based pricing. On a consolidated basis, the Molybdenum segment includes profits on sales as they are made to third parties and realizations based on actual contract terms. As a result, the actual gross profit realized will differ from the amounts reported in this table. | ||||||||||||||||||||||||||||||||||||
d. Primarily includes amounts associated with the molybdenum sales company, which is included in Molybdenum operations. |
Nine Months Ended September 30, 2008 | Nine Months Ended September 30, 2007 | ||||||||||||||||||
Effective | Provision for | Effective | Provision for | ||||||||||||||||
Incomea | Tax Rate | Income Tax | Incomea | Tax Rate | Income Tax | ||||||||||||||
U.S. | $ | 2,254 | 24% | $ | 544 | $ | 1,076 | 32% | $ | 339 | |||||||||
South America | 2,469 | 33% | 800 | 2,006 | 34% | 676 | |||||||||||||
Indonesia | 1,324 | 42% | 558 | 2,947 | 43% | 1,275 | |||||||||||||
Eliminations and other | (56 | ) | N/A | (15 | ) | 40 | N/A | 21 | |||||||||||
Purchase accounting adjustments | (849 | ) | 37% | (319 | ) | (1,028 | ) | 37% | (386 | ) | |||||||||
Annualized rate adjustmentb | N/A | N/A | 59 | N/A | N/A | (50 | ) | ||||||||||||
Consolidated FCX | $ | 5,142 | 32% | $ | 1,627 | $ | 5,041 | 37% | $ | 1,875 |
a. | Represents income from continuing operations before income taxes, minority interests and equity in affiliated companies’ earnings. |
b. | In accordance with applicable accounting rules, FCX adjusts its interim provision for income taxes to equal its estimated annualized tax rate. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||||||
BUSINESS SEGMENTS | |||||||||||||||||||||||||
(continued) | |||||||||||||||||||||||||
North America Copper Mines | South America Copper Mines | Indonesia | |||||||||||||||||||||||
Atlantic | |||||||||||||||||||||||||
Copper | Corporate, | ||||||||||||||||||||||||
Other | Cerro | Other | Molyb- | Rod & | Smelting | Other & | FCX | ||||||||||||||||||
Three Months Ended September 30, 2008 | Morenci | Mines | Total | Verde | Mines | Total | Grasberg | denum | Refining | & Refining | Eliminations | Total | |||||||||||||
Revenues: | |||||||||||||||||||||||||
Unaffiliated customers | $ | 86 | 97 | 183 | 315 | 578 | 893 | 754 | a | 683 | 1,477 | 625 | 1 | 4,616 | |||||||||||
Intersegment | 425 | 794 | 1,219 | 94 | 21 | 115 | 48 | - | 8 | - | (1,390 | ) | - | ||||||||||||
Production and deliveryb | 347 | 500 | 847 | 161 | 336 | 497 | 470 | 417 | 1,478 | 611 | (1,446 | ) | 2,874 | ||||||||||||
Depreciation, depletion and amortizationb | 81 | 113 | 194 | 42 | 81 | 123 | 52 | 52 | 2 | 9 | 10 | 442 | |||||||||||||
Selling, general and administrative expenses | - | - | - | - | - | - | 20 | 3 | - | 4 | 63 | 90 | |||||||||||||
Exploration and research expenses | - | - | - | - | - | - | - | - | - | - | 77 | 77 | |||||||||||||
Operating income (loss)b | $ | 83 | 278 | 361 | 206 | 182 | 388 | 260 | 211 | 5 | 1 | (93 | ) | 1,133 | |||||||||||
Interest expense, net | $ | - | 3 | 3 | 1 | 4 | 5 | (1 | ) | - | 1 | 3 | 128 | 139 | |||||||||||
Provision for income taxes | $ | - | - | - | 56 | 53 | 109 | 114 | - | - | - | 17 | 240 | ||||||||||||
Goodwill at September 30, 2008 | $ | 1,912 | 2,299 | 4,211 | 763 | 366 | 1,129 | - | 703 | - | - | 5 | 6,048 | ||||||||||||
Total assets at September 30, 2008 | $ | 7,130 | 12,222 | 19,352 | 4,933 | 4,350 | 9,283 | 4,121 | 4,181 | 493 | 856 | 3,720 | 42,006 | ||||||||||||
Capital expenditures | $ | 84 | 110 | 194 | 26 | 38 | 64 | 108 | 60 | 2 | 7 | 331 | 766 | ||||||||||||
Three Months Ended September 30, 2007 | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Unaffiliated customers | $ | 145 | 113 | 258 | 555 | 724 | 1,279 | 570 | a | 519 | 1,725 | 688 | 27 | 5,066 | |||||||||||
Intersegment | 544 | 724 | 1,268 | 66 | 23 | 89 | 267 | - | 11 | - | (1,635 | ) | - | ||||||||||||
Production and deliveryb | 379 | 408 | 787 | 199 | 256 | 455 | 351 | 380 | 1,726 | 674 | (1,711 | ) | 2,662 | ||||||||||||
Depreciation, depletion and amortizationb | 92 | 86 | 178 | 41 | 53 | 94 | 43 | 22 | 3 | 8 | 8 | 356 | |||||||||||||
Selling, general and administrative expenses | - | - | - | - | - | - | 44 | 5 | - | 5 | 77 | 131 | |||||||||||||
Exploration and research expenses | - | - | - | - | - | - | - | - | - | - | 40 | 40 | |||||||||||||
Operating income (loss)b | $ | 218 | 343 | 561 | 381 | 438 | 819 | 399 | 112 | 7 | 1 | (22 | ) | 1,877 | |||||||||||
Interest expense, net | $ | - | - | - | 3 | - | 3 | 3 | - | 1 | 6 | 142 | 155 | ||||||||||||
Provision for income taxes | $ | - | - | - | 121 | 143 | 264 | 254 | - | - | - | 135 | 653 | ||||||||||||
Total assets at September 30, 2007 | $ | 4,804 | 8,795 | 13,599 | 4,660 | 4,546 | 9,206 | 3,968 | 1,944 | 640 | 1,104 | 10,928 | c | 41,389 | |||||||||||
Capital expenditures | $ | 81 | 153 | 234 | 13 | 16 | 29 | 98 | 8 | 2 | 10 | 85 | 466 |
a. Includes PT Freeport Indonesia’s sales to PT Smelting totaling $376 million in third-quarter 2008 and $353 million in third-quarter 2007. | |||||||||||||||||||||||||
b. The following tables summarize the impact of purchase accounting fair value adjustments on operating income (loss) primarily associated with the impacts of the increase in the | |||||||||||||||||||||||||
carrying value of Phelps Dodge’s metals inventories (including mill and leach stockpiles) and property, plant and equipment: | |||||||||||||||||||||||||
Three Months Ended September 30, 2008 | |||||||||||||||||||||||||
Revenues | $ | - | - | - | 2 | - | 2 | N/A | 1 | - | N/A | - | 3 | ||||||||||||
Production and delivery | (4 | ) | (8 | ) | (12 | ) | - | (8 | ) | (8 | ) | N/A | (7 | ) | - | N/A | (1 | ) | (28 | ) | |||||
Depreciation, depletion and amortization | (57 | ) | (69 | ) | (126 | ) | (22 | ) | (53 | ) | (75 | ) | N/A | (39 | ) | - | N/A | 2 | (238 | ) | |||||
Reduction of operating income | $ | (61 | ) | (77 | ) | (138 | ) | (20 | ) | (61 | ) | (81 | ) | N/A | (45 | ) | - | N/A | 1 | (263 | ) |
Three Months Ended September 30, 2007 | |||||||||||||||||||||||||
Production and delivery | $ | (113 | ) | (49 | ) | (162 | ) | (42 | ) | (35 | ) | (77 | ) | N/A | (38 | ) | - | N/A | (13 | ) | (290 | ) | |||
Depreciation, depletion and amortization | (57 | ) | (48 | ) | (105 | ) | (22 | ) | (18 | ) | (40 | ) | N/A | (10 | ) | - | N/A | - | (155 | ) | |||||
Reduction of operating income | $ | (170 | ) | (97 | ) | (267 | ) | (64 | ) | (53 | ) | (117 | ) | N/A | (48 | ) | - | N/A | (13 | ) | (445 | ) | |||
c. Includes preliminary goodwill of $4.4 billion, which had not been allocated to reporting units at September 30, 2007, and also includes assets of $1.2 billion associated with | |||||||||||||||||||||||||
discontinued operations. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||||||||||
BUSINESS SEGMENTS | |||||||||||||||||||||||||
(continued) | |||||||||||||||||||||||||
North America Copper Mines | South America Copper Mines | Indonesia | |||||||||||||||||||||||
Atlantic | |||||||||||||||||||||||||
Copper | Corporate, | ||||||||||||||||||||||||
Other | Cerro | Other | Molyb- | Rod & | Smelting | Other & | FCX | ||||||||||||||||||
Nine Months Ended September 30, 2008 | Morenci | Mines | Total | Verde | Mines | Total | Grasberg | denum | Refining | & Refining | Eliminations | Total | |||||||||||||
Revenues: | |||||||||||||||||||||||||
Unaffiliated customers | $ | 343 | 314 | 657 | 1,572 | 2,078 | 3,650 | 2,452 | a | 2,117 | 4,832 | 2,014 | 7 | 15,729 | |||||||||||
Intersegment | 1,391 | 2,421 | 3,812 | 275 | 118 | 393 | 418 | - | 24 | - | (4,647 | ) | - | ||||||||||||
Production and deliveryb | 929 | 1,287 | 2,216 | 530 | 861 | 1,391 | 1,308 | 1,298 | 4,831 | 1,960 | (4,688 | ) | 8,316 | ||||||||||||
Depreciation, depletion and amortizationb | 242 | 323 | 565 | 131 | 249 | 380 | 145 | 160 | 5 | 27 | 40 | 1,322 | |||||||||||||
Selling, general and administrative expenses | - | - | - | - | - | - | 104 | 14 | - | 18 | 164 | 300 | |||||||||||||
Exploration and research expenses | - | - | - | - | - | - | - | 1 | - | - | 208 | 209 | |||||||||||||
Operating income (loss)b | $ | 563 | 1,125 | 1,688 | 1,186 | 1,086 | 2,272 | 1,313 | 644 | 20 | 9 | (364 | ) | 5,582 | |||||||||||
Interest expense, net | $ | 2 | 8 | 10 | 2 | 2 | 4 | 2 | - | 3 | 9 | 416 | 444 | ||||||||||||
Provision for income taxes | $ | - | - | - | 383 | 334 | 717 | 558 | - | - | - | 352 | 1,627 | ||||||||||||
Capital expenditures | $ | 244 | 254 | 498 | 88 | 141 | 229 | 332 | 104 | 6 | 19 | 741 | 1,929 | ||||||||||||
Nine Months Ended September 30, 2007 | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Unaffiliated customers | $ | 181 | 141 | 322 | 861 | 1,658 | 2,519 | 3,317 | a | 1,034 | 3,757 | 1,761 | 45 | 12,755 | |||||||||||
Intersegment | 1,080 | 1,433 | 2,513 | 333 | 17 | 350 | 991 | - | 24 | - | (3,878 | ) | - | ||||||||||||
Production and deliveryb | 720 | 832 | 1,552 | 343 | 531 | 874 | 1,064 | 838 | 3,757 | 1,709 | (3,689 | ) | 6,105 | ||||||||||||
Depreciation, depletion and amortizationb | 166 | 162 | 328 | 85 | 173 | 258 | 158 | 47 | 6 | 27 | 22 | 846 | |||||||||||||
Selling, general and administrative expenses | - | - | - | - | - | - | 133 | 9 | - | 15 | 157 | 314 | |||||||||||||
Exploration and research expenses | - | - | - | - | - | - | - | 1 | - | - | 86 | 87 | |||||||||||||
Operating income (loss)b | $ | 375 | 580 | 955 | 766 | 971 | 1,737 | 2,953 | 139 | 18 | 10 | (409 | ) | 5,403 | |||||||||||
Interest expense, net | $ | - | - | - | 7 | (1 | ) | 6 | 10 | - | 3 | 20 | 347 | 386 | |||||||||||
Provision for income taxes | $ | - | - | - | 266 | 319 | 585 | 1,275 | - | - | - | 15 | 1,875 | ||||||||||||
Capital expenditures | $ | 156 | 413 | 569 | 31 | 34 | 65 | 273 | 21 | 4 | 31 | 175 | 1,138 | ||||||||||||
a. Includes PT Freeport Indonesia’s sales to PT Smelting totaling $1.2 billion for the nine months ended September 30, 2008, and $1.6 billion for the nine months ended September 30, | |||||||||||||||||||||||||
2007. | |||||||||||||||||||||||||
b. The following tables summarize the impact of purchase accounting fair value adjustments on operating income primarily associated with the impacts of the increase in the carrying | |||||||||||||||||||||||||
value of Phelps Dodge’s metals inventories (including mill and leach stockpiles) and property, plant and equipment: | |||||||||||||||||||||||||
Nine Months Ended September 30, 2008 | |||||||||||||||||||||||||
Revenues | $ | - | - | - | 8 | 1 | 9 | N/A | (3 | ) | - | N/A | - | 6 | |||||||||||
Production and delivery | (33 | ) | (6 | ) | (39 | ) | (5 | ) | (26 | ) | (31 | ) | N/A | (18 | ) | - | N/A | (24 | ) | (112 | ) | ||||
Depreciation, depletion and amortization | (155 | ) | (193 | ) | (348 | ) | (66 | ) | (150 | ) | (216 | ) | N/A | (118 | ) | - | N/A | 7 | (675 | ) | |||||
Reduction of operating income | $ | (188 | ) | (199 | ) | (387 | ) | (63 | ) | (175 | ) | (238 | ) | N/A | (139 | ) | - | N/A | (17 | ) | (781 | ) |
Nine Months Ended September 30, 2007 | |||||||||||||||||||||||||
Production and delivery | $ | (196 | ) | (124 | ) | (320 | ) | (62 | ) | (80 | ) | (142 | ) | N/A | (119 | ) | - | N/A | (74 | ) | (655 | ) | |||
Depreciation, depletion and amortization | (121 | ) | (95 | ) | (216 | ) | (42 | ) | (89 | ) | (131 | ) | N/A | (22 | ) | - | N/A | - | (369 | ) | |||||
Reduction of operating income | $ | (317 | ) | (219 | ) | (536 | ) | (104 | ) | (169 | ) | (273 | ) | N/A | (141 | ) | - | N/A | (74 | ) | (1,024 | ) |