- FCX Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
Freeport-McMoRan (FCX) 8-KFreeport-McMoRan Copper & Gold Inc. Reports
Filed: 19 Oct 11, 12:00am
333 North Central Avenue Phoenix, AZ 85004 | Financial Contacts: | Media Contact: | |||
Kathleen L. Quirk (602) 366-8016 | David P. Joint (504) 582-4203 | Eric E. Kinneberg (602) 366-7994 |
▪ | Net income attributable to common stock for third-quarter 2011 was $1.1 billion, $1.10 per share, compared with net income of $1.2 billion, $1.24 per share, for third-quarter 2010. Net income attributable to common stock for the first nine months of 2011 was $3.9 billion, $4.10 per share, compared with $2.7 billion, $2.94 per share, for the first nine months of 2010. |
▪ | Consolidated sales from mines for third-quarter 2011 totaled 947 million pounds of copper, 409 thousand ounces of gold and 19 million pounds of molybdenum, compared with 1.1 billion pounds of copper, 497 thousand ounces of gold and 17 million pounds of molybdenum for third-quarter 2010. |
▪ | Consolidated sales from mines for the year 2011 are expected to approximate 3.8 billion pounds of copper, 1.6 million ounces of gold and 78 million pounds of molybdenum, including 915 million pounds of copper, 305 thousand ounces of gold and 18 million pounds of molybdenum for fourth-quarter 2011. |
▪ | Consolidated unit net cash costs (net of by-product credits) averaged $0.80 per pound of copper for third-quarter 2011, compared with $0.82 per pound for third-quarter 2010. Based on current 2011 sales volume and cost estimates and assuming average prices of $1,600 per ounce for gold and $14 per pound for molybdenum for fourth-quarter 2011, consolidated unit net cash costs (net of by-product credits) are estimated to average $0.95 per pound of copper for the year 2011. |
▪ | Operating cash flows totaled $1.8 billion for third-quarter 2011 and $5.9 billion for the first nine months of 2011, compared with $1.3 billion for third-quarter 2010 and $4.2 billion for the first nine months of 2010. Based on current 2011 sales volume and cost estimates and assuming average prices of $3.25 per pound for copper, $1,600 per ounce for gold and $14 per pound for molybdenum for fourth-quarter 2011, operating cash flows are estimated to approximate $7 billion for the year 2011. |
▪ | Capital expenditures totaled $717 million for third-quarter 2011 and $1.7 billion for the first nine months of 2011, compared with $350 million for third-quarter 2010 and $877 million for the first nine months of 2010. Capital expenditures are expected to approximate $2.6 billion for the year 2011, including $1.4 billion for major projects and $1.2 billion for sustaining capital. |
▪ | At September 30, 2011, total debt approximated $3.5 billion and consolidated cash approximated $5.1 billion. During the first nine months of 2011, FCX repaid $1.2 billion in debt and paid common stock dividends totaling $1.2 billion. |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Financial Data (in millions, except per share amounts) | |||||||||||||||||
Revenuesa | $ | 5,195 | $ | 5,152 | $ | 16,718 | $ | 13,379 | |||||||||
Operating incomeb | $ | 2,150 | $ | 2,499 | $ | 7,843 | $ | 5,971 | |||||||||
Net income attributable to common stock | $ | 1,053 | c | $ | 1,178 | $ | 3,920 | c,d | $ | 2,724 | d | ||||||
Diluted net income per share of common stock | $ | 1.10 | c | $ | 1.24 | e | $ | 4.10 | c,d | $ | 2.94 | d,e | |||||
Diluted weighted-average common shares outstanding | 955 | 947 | e | 955 | 947 | e | |||||||||||
Operating cash flows | $ | 1,835 | f | $ | 1,336 | f | $ | 5,874 | f | $ | 4,218 | f | |||||
Capital expenditures | $ | 717 | $ | 350 | $ | 1,749 | $ | 877 | |||||||||
Mining Operating Data | |||||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 951 | 1,042 | 2,868 | 2,901 | |||||||||||||
Sales, excluding purchases | 947 | 1,081 | 2,875 | 2,955 | |||||||||||||
Average realized price per pound | $ | 3.60 | $ | 3.50 | $ | 3.94 | $ | 3.33 | |||||||||
Site production and delivery costs per poundg | $ | 1.71 | $ | 1.38 | $ | 1.65 | $ | 1.38 | |||||||||
Unit net cash costs per poundg | $ | 0.80 | $ | 0.82 | $ | 0.84 | $ | 0.87 | |||||||||
Gold (thousands of recoverable ounces) | |||||||||||||||||
Production | 385 | 492 | 1,202 | 1,257 | |||||||||||||
Sales, excluding purchases | 409 | 497 | 1,245 | 1,273 | |||||||||||||
Average realized price per ounce | $ | 1,693 | $ | 1,266 | $ | 1,565 | $ | 1,204 | |||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Production | 23 | 19 | 65 | 53 | |||||||||||||
Sales, excluding purchases | 19 | 17 | 60 | 50 | |||||||||||||
Average realized price per pound | $ | 16.34 | $ | 16.06 | $ | 17.57 | $ | 16.43 | |||||||||
a. | Includes the impact of adjustments to provisionally priced concentrate and cathode sales recognized in prior periods (refer to discussion on page 10). |
b. | FCX defers recognizing profits on intercompany sales until final sales to third parties occur. Refer to the "Consolidated Statements of Income" on page IV for a summary of net impacts from changes in these deferrals. |
c. | Includes additional taxes of $50 million, net of noncontrolling interests, ($0.05 per share for the third quarter and first nine months of 2011) associated with Peru's new mining tax and royalty regime. For further discussion refer to the supplemental schedule, "Provision for Income Taxes," on page XXVI, which is available on FCX's website, "www.fcx.com." |
d. | Includes net losses on early extinguishment of debt totaling $60 million ($0.06 per share) for the first nine months of 2011 and $67 million ($0.07 per share) for the first nine months of 2010. |
e. | Amounts have been adjusted to reflect the February 1, 2011, two-for-one stock split. |
f. | Includes working capital sources (uses) of $256 million for third-quarter 2011, $(636) million for third-quarter 2010, $(126) |
g. | Reflects per pound weighted-average site production and delivery costs and unit net cash costs (net of by-product credits) for all copper mines, excluding net noncash and other costs. For reconciliations of per pound unit costs by operating division 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 VII, which is available on FCX's website, “www.fcx.com.” |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 322 | 259 | 917 | 786 | |||||||||||||
Sales, excluding purchases | 307 | 267 | 914 | 847 | |||||||||||||
Average realized price per pound | $ | 4.05 | $ | 3.32 | $ | 4.19 | $ | 3.28 | |||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Productiona | 10 | 7 | 27 | 18 | |||||||||||||
Unit net cash costs per pound of copper: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 1.86 | $ | 1.62 | $ | 1.80 | $ | 1.46 | |||||||||
By-product credits, primarily molybdenum | (0.55 | ) | (0.36 | ) | (0.52 | ) | (0.33 | ) | |||||||||
Treatment charges | 0.11 | 0.10 | 0.10 | 0.09 | |||||||||||||
Unit net cash costsb | $ | 1.42 | $ | 1.36 | $ | 1.38 | $ | 1.22 | |||||||||
a. | Reflects molybdenum production from certain of the North America copper mines. Sales of molybdenum are reflected in the Molybdenum division (refer to page 9). |
b. | 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 VII, which is available on FCX's website, “www.fcx.com.” |
Three Months | Nine Months | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 325 | 356 | 969 | 1,007 | |||||||||||||
Sales | 322 | 377 | 965 | 995 | |||||||||||||
Average realized price per pound | $ | 3.45 | $ | 3.55 | $ | 3.82 | $ | 3.36 | |||||||||
Gold (thousands of recoverable ounces) | |||||||||||||||||
Production | 25 | 29 | 73 | 68 | |||||||||||||
Sales | 23 | 30 | 72 | 69 | |||||||||||||
Average realized price per ounce | $ | 1,664 | $ | 1,265 | $ | 1,556 | $ | 1,211 | |||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Productiona | 2 | 2 | 8 | 5 | |||||||||||||
Unit net cash costs per pound of copper: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 1.38 | $ | 1.16 | $ | 1.31 | $ | 1.19 | |||||||||
By-product credits | (0.36 | ) | (0.21 | ) | (0.36 | ) | (0.19 | ) | |||||||||
Treatment charges | 0.13 | 0.18 | 0.17 | 0.15 | |||||||||||||
Unit net cash costsb | $ | 1.15 | $ | 1.13 | $ | 1.12 | $ | 1.15 | |||||||||
a. | Reflects molybdenum production from Cerro Verde. Sales of molybdenum are reflected in the Molybdenum division (refer to page 9). |
b. | 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 VII, which is available on FCX's website, “www.fcx.com.” |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 233 | 358 | 778 | 913 | |||||||||||||
Sales | 253 | 364 | 796 | 919 | |||||||||||||
Average realized price per pound | $ | 3.29 | $ | 3.60 | $ | 3.82 | $ | 3.36 | |||||||||
Gold (thousands of recoverable ounces) | |||||||||||||||||
Production | 357 | 462 | 1,123 | 1,185 | |||||||||||||
Sales | 384 | 466 | 1,168 | 1,200 | |||||||||||||
Average realized price per ounce | $ | 1,695 | $ | 1,266 | $ | 1,565 | $ | 1,204 | |||||||||
Unit net cash costs per pound of copper: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 1.98 | $ | 1.43 | $ | 1.91 | $ | 1.52 | |||||||||
Gold and silver credits | (2.80 | ) | (1.67 | ) | (2.39 | ) | (1.63 | ) | |||||||||
Treatment charges | 0.18 | 0.22 | 0.18 | 0.23 | |||||||||||||
Royalty on metals | 0.16 | 0.12 | 0.16 | 0.12 | |||||||||||||
Unit net cash (credits) costsa | $ | (0.48 | ) | $ | 0.10 | $ | (0.14 | ) | $ | 0.24 | |||||||
a. | For a reconciliation of unit net cash (credits) 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 VII, which is available on FCX's website, “www.fcx.com.” |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Copper (millions of recoverable pounds) | |||||||||||||||||
Production | 71 | 69 | 204 | 195 | |||||||||||||
Sales | 65 | 73 | 200 | 194 | |||||||||||||
Average realized price per pounda | $ | 3.46 | $ | 3.36 | $ | 3.89 | $ | 3.22 | |||||||||
Cobalt (millions of contained pounds) | |||||||||||||||||
Production | 6 | 5 | 18 | 14 | |||||||||||||
Sales | 6 | 6 | 19 | 13 | |||||||||||||
Average realized price per pound | $ | 10.05 | $ | 11.93 | $ | 10.71 | $ | 11.51 | |||||||||
Unit net cash costs per pound of copper: | |||||||||||||||||
Site production and delivery, excluding adjustments | $ | 1.55 | $ | 1.44 | $ | 1.57 | $ | 1.37 | |||||||||
Cobalt creditsb | (0.51 | ) | (0.65 | ) | (0.68 | ) | (0.54 | ) | |||||||||
Royalty on metals | 0.08 | 0.07 | 0.09 | 0.07 | |||||||||||||
Unit net cash costsc | $ | 1.12 | $ | 0.86 | $ | 0.98 | $ | 0.90 | |||||||||
a. | Includes adjustments for point-of-sale transportation costs as negotiated in customer contracts. |
b. | Net of cobalt downstream processing and freight costs. |
c. | 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 VII, which is available on FCX's website, “www.fcx.com.” |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||||
Molybdenum (millions of recoverable pounds) | |||||||||||||||||
Productiona | 11 | 10 | 30 | 30 | |||||||||||||
Sales, excluding purchasesb | 19 | 17 | 60 | 50 | |||||||||||||
Average realized price per pound | $ | 16.34 | $ | 16.06 | $ | 17.57 | $ | 16.43 | |||||||||
Unit net cash cost per pound of molybdenumc | $ | 6.24 | $ | 5.94 | $ | 6.19 | $ | 5.75 | |||||||||
a. | Reflects production at the Henderson molybdenum mine. |
b. | Includes sales of molybdenum produced at the North and South America copper mines. |
c. | 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 VII, which is available on FCX's website, “www.fcx.com.” |
September 30, | |||
2011 | |||
Cash at domestic companiesa | $ | 2.5 | |
Cash at international operations | 2.6 | ||
Total consolidated cash and cash equivalents | 5.1 | ||
Less: Noncontrolling interests' share | (0.8 | ) | |
Cash, net of noncontrolling interests' share | 4.3 | ||
Less: Withholding taxes and other | (0.1 | ) | |
Net cash available | $ | 4.2 | |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||
SELECTED OPERATING DATA | ||||||||||||||
Three Months Ended September 30, | ||||||||||||||
Production | Sales | |||||||||||||
COPPER (millions of recoverable pounds) | 2011 | 2010 | 2011 | 2010 | ||||||||||
(FCX's net interest in %) | ||||||||||||||
North America | ||||||||||||||
Morenci (85%) | 134 | a | 109 | a | 129 | a | 111 | a | ||||||
Bagdad (100%) | 48 | 47 | 48 | 49 | ||||||||||
Safford (100%) | 36 | 29 | 34 | 33 | ||||||||||
Sierrita (100%) | 46 | 39 | 44 | 39 | ||||||||||
Miami (100%) | 17 | 4 | 15 | 4 | ||||||||||
Tyrone (100%) | 19 | 21 | 19 | 21 | ||||||||||
Chino (100%) | 22 | 9 | 18 | 9 | ||||||||||
Other (100%) | — | 1 | — | 1 | ||||||||||
Total North America | 322 | 259 | 307 | 267 | ||||||||||
South America | ||||||||||||||
Cerro Verde (53.56%) | 157 | 165 | 161 | 179 | ||||||||||
El Abra (51%) | 72 | 76 | 73 | 77 | ||||||||||
Candelaria/Ojos del Salado (80%) | 96 | 115 | 88 | 121 | ||||||||||
Total South America | 325 | 356 | 322 | 377 | ||||||||||
Indonesia | ||||||||||||||
Grasberg (90.64%)b | 233 | 358 | 253 | 364 | ||||||||||
Africa | ||||||||||||||
Tenke Fungurume (57.75%) | 71 | 69 | 65 | 73 | ||||||||||
Consolidated | 951 | 1,042 | 947 | 1,081 | ||||||||||
Less noncontrolling interests | 180 | 199 | 179 | 210 | ||||||||||
Net | 771 | 843 | 768 | 871 | ||||||||||
Consolidated sales from mines | 947 | 1,081 | ||||||||||||
Purchased copper | 51 | 78 | ||||||||||||
Total copper sales, including purchases | 998 | 1,159 | ||||||||||||
Average realized price per pound | $ | 3.60 | $ | 3.50 | ||||||||||
GOLD (thousands of recoverable ounces) | ||||||||||||||
(FCX's net interest in %) | ||||||||||||||
North America (100%) | 3 | 1 | 2 | 1 | ||||||||||
South America (80%) | 25 | 29 | 23 | 30 | ||||||||||
Indonesia (90.64%)b | 357 | 462 | 384 | 466 | ||||||||||
Consolidated | 385 | 492 | 409 | 497 | ||||||||||
Less noncontrolling interests | 38 | 49 | 41 | 49 | ||||||||||
Net | 347 | 443 | 368 | 448 | ||||||||||
Consolidated sales from mines | 409 | 497 | ||||||||||||
Purchased gold | 1 | 1 | ||||||||||||
Total gold sales, including purchases | 410 | 498 | ||||||||||||
Average realized price per ounce | $ | 1,693 | $ | 1,266 | ||||||||||
MOLYBDENUM (millions of recoverable pounds) | ||||||||||||||
(FCX's net interest in %) | ||||||||||||||
Henderson (100%) | 11 | 10 | N/A | N/A | ||||||||||
North America (100%) | 10 | a | 7 | N/A | N/A | |||||||||
Cerro Verde (53.56%) | 2 | 2 | N/A | N/A | ||||||||||
Consolidated | 23 | 19 | 19 | 17 | ||||||||||
Less noncontrolling interests | 1 | 1 | 1 | 1 | ||||||||||
Net | 22 | 18 | 18 | 16 | ||||||||||
Consolidated sales from mines | 19 | 17 | ||||||||||||
Purchased molybdenum | — | — | ||||||||||||
Total molybdenum sales, including purchases | 19 | 17 | ||||||||||||
Average realized price per pound | $ | 16.34 | $ | 16.06 | ||||||||||
COBALT (millions of contained pounds) | ||||||||||||||
(FCX's net interest in %) | ||||||||||||||
Consolidated - Tenke Fungurume (57.75%) | 6 | 5 | 6 | 6 | ||||||||||
Less noncontrolling interests | 3 | 2 | 2 | 2 | ||||||||||
Net | 3 | 3 | 4 | 4 | ||||||||||
Average realized price per pound | $ | 10.05 | $ | 11.93 | ||||||||||
a. Amounts are net of Morenci's 15 percent joint venture partner's 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. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||
SELECTED OPERATING DATA (continued) | ||||||||||||||
Nine Months Ended September 30, | ||||||||||||||
Production | Sales | |||||||||||||
COPPER (millions of recoverable pounds) | 2011 | 2010 | 2011 | 2010 | ||||||||||
(FCX's net interest in %) | ||||||||||||||
North America | ||||||||||||||
Morenci (85%) | 391 | a | 321 | a | 389 | a | 336 | a | ||||||
Bagdad (100%) | 145 | 148 | 152 | 161 | ||||||||||
Safford (100%) | 101 | 108 | 102 | 125 | ||||||||||
Sierrita (100%) | 131 | 111 | 129 | 120 | ||||||||||
Miami (100%) | 46 | 10 | 40 | 11 | ||||||||||
Tyrone (100%) | 56 | 61 | 60 | 65 | ||||||||||
Chino (100%) | 45 | 25 | 40 | 27 | ||||||||||
Other (100%) | 2 | 2 | 2 | 2 | ||||||||||
Total North America | 917 | 786 | 914 | 847 | ||||||||||
South America | ||||||||||||||
Cerro Verde (53.56%) | 502 | 496 | 503 | 485 | ||||||||||
El Abra (51%) | 186 | 244 | 183 | 238 | ||||||||||
Candelaria/Ojos del Salado (80%) | 281 | 267 | 279 | 272 | ||||||||||
Total South America | 969 | 1,007 | 965 | 995 | ||||||||||
Indonesia | ||||||||||||||
Grasberg (90.64%)b | 778 | 913 | 796 | 919 | ||||||||||
Africa | ||||||||||||||
Tenke Fungurume (57.75%) | 204 | 195 | 200 | 194 | ||||||||||
Consolidated | 2,868 | 2,901 | 2,875 | 2,955 | ||||||||||
Less noncontrolling interests | 540 | 571 | 538 | 564 | ||||||||||
Net | 2,328 | 2,330 | 2,337 | 2,391 | ||||||||||
Consolidated sales from mines | 2,875 | 2,955 | ||||||||||||
Purchased copper | 185 | 143 | ||||||||||||
Total copper sales, including purchases | 3,060 | 3,098 | ||||||||||||
Average realized price per pound | $ | 3.94 | $ | 3.33 | ||||||||||
GOLD (thousands of recoverable ounces) | ||||||||||||||
(FCX's net interest in %) | ||||||||||||||
North America (100%) | 6 | 4 | 5 | 4 | ||||||||||
South America (80%) | 73 | 68 | 72 | 69 | ||||||||||
Indonesia (90.64%)b | 1,123 | 1,185 | 1,168 | 1,200 | ||||||||||
Consolidated | 1,202 | 1,257 | 1,245 | 1,273 | ||||||||||
Less noncontrolling interests | 119 | 124 | 124 | 126 | ||||||||||
Net | 1,083 | 1,133 | 1,121 | 1,147 | ||||||||||
Consolidated sales from mines | 1,245 | 1,273 | ||||||||||||
Purchased gold | 1 | 1 | ||||||||||||
Total gold sales, including purchases | 1,246 | 1,274 | ||||||||||||
Average realized price per ounce | $ | 1,565 | $ | 1,204 | ||||||||||
MOLYBDENUM (millions of recoverable pounds) | ||||||||||||||
(FCX's net interest in %) | ||||||||||||||
Henderson (100%) | 30 | 30 | N/A | N/A | ||||||||||
North America (100%) | 27 | a | 18 | N/A | N/A | |||||||||
Cerro Verde (53.56%) | 8 | 5 | N/A | N/A | ||||||||||
Consolidated | 65 | 53 | 60 | 50 | ||||||||||
Less noncontrolling interests | 4 | 2 | 3 | 2 | ||||||||||
Net | 61 | 51 | 57 | 48 | ||||||||||
Consolidated sales from mines | 60 | 50 | ||||||||||||
Purchased molybdenum | — | 2 | ||||||||||||
Total molybdenum sales, including purchases | 60 | 52 | ||||||||||||
Average realized price per pound | $ | 17.57 | $ | 16.43 | ||||||||||
COBALT (millions of contained pounds) | ||||||||||||||
(FCX's net interest in %) | ||||||||||||||
Consolidated - Tenke Fungurume (57.75%) | 18 | 14 | 19 | 13 | ||||||||||
Less noncontrolling interests | 8 | 6 | 8 | 5 | ||||||||||
Net | 10 | 8 | 11 | 8 | ||||||||||
Average realized price per pound | $ | 10.71 | $ | 11.51 | ||||||||||
a. Amounts are net of Morenci's 15 percent joint venture partner's 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. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||
SELECTED OPERATING DATA (continued) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||
100% North America Copper Mines | ||||||||||||
Solution Extraction/Electrowinning (SX/EW) Operations | ||||||||||||
Leach ore placed in stockpiles (metric tons per day) | 872,200 | 653,400 | 841,700 | 634,000 | ||||||||
Average copper ore grade (percent) | 0.25 | 0.22 | 0.25 | 0.24 | ||||||||
Copper production (millions of recoverable pounds) | 199 | 179 | 582 | 563 | ||||||||
Mill Operations | ||||||||||||
Ore milled (metric tons per day) | 225,800 | 190,500 | 220,100 | 183,000 | ||||||||
Average ore grades (percent): | ||||||||||||
Copper | 0.38 | 0.32 | 0.37 | 0.31 | ||||||||
Molybdenum | 0.03 | 0.03 | 0.03 | 0.02 | ||||||||
Copper recovery rate (percent) | 84.5 | 82.6 | 83.5 | 83.0 | ||||||||
Production (millions of recoverable pounds): | ||||||||||||
Copper | 146 | 100 | 404 | 280 | ||||||||
Molybdenum | 10 | 7 | 27 | 18 | ||||||||
100% South America Mining | ||||||||||||
SX/EW Operations | ||||||||||||
Leach ore placed in stockpiles (metric tons per day) | 244,100 | 281,000 | 249,500 | 261,500 | ||||||||
Average copper ore grade (percent) | 0.54 | 0.39 | 0.48 | 0.42 | ||||||||
Copper production (millions of recoverable pounds) | 111 | 122 | 314 | 385 | ||||||||
Mill Operations | ||||||||||||
Ore milled (metric tons per day) | 185,700 | 193,800 | 192,300 | 187,100 | ||||||||
Average ore grades: | ||||||||||||
Copper (percent) | 0.66 | 0.69 | 0.66 | 0.64 | ||||||||
Gold (grams per metric ton) | 0.12 | 0.11 | 0.12 | 0.10 | ||||||||
Molybdenum (percent) | 0.02 | 0.02 | 0.02 | 0.02 | ||||||||
Copper recovery rate (percent) | 89.1 | 90.7 | 90.0 | 90.0 | ||||||||
Production (recoverable): | ||||||||||||
Copper (millions of pounds) | 214 | 234 | 655 | 622 | ||||||||
Gold (thousands of ounces) | 25 | 29 | 73 | 68 | ||||||||
Molybdenum (millions of pounds) | 2 | 2 | 8 | 5 | ||||||||
100% Indonesia Mining | ||||||||||||
Ore milled (metric tons per day) | 152,200 | 228,900 | 197,900 | 228,800 | ||||||||
Average ore grades: | ||||||||||||
Copper (percent) | 0.90 | 0.92 | 0.80 | 0.84 | ||||||||
Gold (grams per metric ton) | 1.14 | 0.92 | 0.92 | 0.81 | ||||||||
Recovery rates (percent): | ||||||||||||
Copper | 89.8 | 89.1 | 88.2 | 88.8 | ||||||||
Gold | 82.4 | 83.6 | 81.3 | 80.6 | ||||||||
Production (recoverable): | ||||||||||||
Copper (millions of pounds) | 237 | 362 | 803 | 975 | ||||||||
Gold (thousands of ounces) | 408 | 513 | 1,261 | 1,298 | ||||||||
100% Africa Mining | ||||||||||||
Ore milled (metric tons per day) | 12,000 | 11,800 | 10,800 | 10,100 | ||||||||
Average ore grades (percent): | ||||||||||||
Copper | 3.21 | 3.20 | 3.42 | 3.55 | ||||||||
Cobalt | 0.41 | 0.39 | 0.40 | 0.40 | ||||||||
Copper recovery rate (percent) | 91.4 | 90.5 | 92.0 | 91.0 | ||||||||
Production (millions of pounds): | ||||||||||||
Copper (recoverable) | 71 | 69 | 204 | 195 | ||||||||
Cobalt (contained) | 6 | 5 | 18 | 14 | ||||||||
100% Henderson Molybdenum Mine | ||||||||||||
Ore milled (metric tons per day) | 24,500 | 23,000 | 23,300 | 23,000 | ||||||||
Average molybdenum ore grade (percent) | 0.24 | 0.25 | 0.24 | 0.25 | ||||||||
Molybdenum production (millions of recoverable pounds) | 11 | 10 | 30 | 30 | ||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(In Millions, Except Per Share Amounts) | ||||||||||||||||
Revenues | $ | 5,195 | a | $ | 5,152 | a | $ | 16,718 | a | $ | 13,379 | a | ||||
Cost of sales: | ||||||||||||||||
Production and delivery | 2,570 | 2,266 | 7,504 | 6,234 | ||||||||||||
Depreciation, depletion and amortization | 257 | 268 | 756 | 788 | ||||||||||||
Total cost of sales | 2,827 | 2,534 | 8,260 | 7,022 | ||||||||||||
Selling, general and administrative expenses | 102 | 81 | 323 | 277 | ||||||||||||
Exploration and research expenses | 78 | 35 | 194 | 104 | ||||||||||||
Environmental obligations and shutdown costs | 38 | 3 | 98 | 5 | ||||||||||||
Total costs and expenses | 3,045 | 2,653 | 8,875 | 7,408 | ||||||||||||
Operating income | 2,150 | b | 2,499 | b | 7,843 | b | 5,971 | b | ||||||||
Interest expense, net | (78 | ) | c | (103 | ) | c | (250 | ) | c | (370 | ) | c | ||||
Losses on early extinguishment of debt | — | — | (68 | ) | (77 | ) | ||||||||||
Other income (expense), net | 28 | (19 | ) | 40 | 2 | |||||||||||
Income before income taxes and equity in | ||||||||||||||||
affiliated companies' net earnings | 2,100 | 2,377 | 7,565 | 5,526 | ||||||||||||
Provision for income taxes | (808 | ) | (845 | ) | (2,698 | ) | (1,956 | ) | ||||||||
Equity in affiliated companies' net earnings | 2 | 1 | 14 | 10 | ||||||||||||
Net income | 1,294 | 1,533 | 4,881 | 3,580 | ||||||||||||
Net income attributable to noncontrolling interests | (241 | ) | (355 | ) | (961 | ) | (793 | ) | ||||||||
Preferred dividends | — | d | — | d | — | d | (63 | ) | ||||||||
Net income attributable to FCX common stockholders | $ | 1,053 | a,b | $ | 1,178 | a,b | $ | 3,920 | a,b | $ | 2,724 | a,b | ||||
Net income per share attributable to FCX common stockholders: | ||||||||||||||||
Basic | $ | 1.11 | $ | 1.25 | e | $ | 4.14 | $ | 3.01 | e | ||||||
Diluted | $ | 1.10 | $ | 1.24 | e | $ | 4.10 | $ | 2.94 | e | ||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic | 948 | 941 | e | 947 | 906 | e | ||||||||||
Diluted | 955 | 947 | e | 955 | 947 | e | ||||||||||
Dividends declared per share of common stock | $ | 0.25 | $ | 0.15 | e | $ | 1.25 | $ | 0.375 | e | ||||||
a. | Includes favorable (unfavorable) adjustments to provisionally priced copper sales recognized in prior periods totaling $(213) million ($(100) million to net income attributable to common stockholders) in third-quarter 2011, $191 million ($85 million to net income attributable to common stockholders) in third-quarter 2010, $(12) million ($(5) million to net income attributable to common stockholders) for the first nine months of 2011 and $(23) million ($(9) million to net income attributable to common stockholders) for the first nine months of 2010. |
b. | FCX defers recognizing profits on intercompany sales until final sales to third parties occur. Changes in these deferrals attributable to variability in intercompany volumes resulted in net increases (reductions) of $167 million ($84 million to net income attributable to common stockholders) in third-quarter 2011, $(57) million ($(38) million to net income attributable to common stockholders) in third-quarter 2010, $168 million ($82 million to net income attributable to common stockholders) for the first nine months of 2011 and $(122) million ($(66) million to net income attributable to common stockholders) for the first nine months of 2010. |
c. | Consolidated interest expense, excluding capitalized interest, totaled $105 million in third-quarter 2011, $126 million in third-quarter 2010, $325 million for the first nine months of 2011 and $409 million for the first nine months of 2010. Lower interest expense in the 2011 periods primarily reflects the impact of debt repayments during 2010 and the first nine months of 2011. |
d. | During 2010, FCX's 63/4% Mandatorily Convertible Preferred Stock automatically converted into shares of FCX common stock; as a result, FCX no longer has requirements to pay preferred dividends. |
e. | Amounts have been adjusted to reflect the February 1, 2011, two-for-one stock split. |
FREEPORT-McMoRan COPPER & GOLD INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||||||
September 30, | December 31, | |||||||
2011 | 2010 | |||||||
(In Millions) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 5,128 | $ | 3,738 | ||||
Trade accounts receivable | 1,139 | 2,132 | ||||||
Other accounts receivable | 307 | 293 | ||||||
Inventories: | ||||||||
Product | 1,231 | 1,409 | ||||||
Materials and supplies, net | 1,323 | 1,169 | ||||||
Mill and leach stockpiles | 1,167 | 856 | ||||||
Other current assets | 413 | 254 | ||||||
Total current assets | 10,708 | 9,851 | ||||||
Property, plant, equipment and development costs, net | 17,966 | 16,785 | ||||||
Long-term mill and leach stockpiles | 1,599 | 1,425 | ||||||
Intangible assets, net | 321 | 328 | ||||||
Other assets | 1,114 | 997 | ||||||
Total assets | $ | 31,708 | $ | 29,386 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 2,580 | $ | 2,441 | ||||
Dividends payable | 240 | 240 | ||||||
Current portion of reclamation and environmental obligations | 201 | 207 | ||||||
Accrued income taxes | 110 | 648 | ||||||
Rio Tinto's share of joint venture cash flows | 46 | 132 | ||||||
Current portion of debt | 4 | 95 | ||||||
Total current liabilities | 3,181 | 3,763 | ||||||
Long-term debt, less current portion | 3,531 | 4,660 | ||||||
Deferred income taxes | 3,365 | 2,873 | ||||||
Reclamation and environmental obligations, less current portion | 2,139 | 2,071 | ||||||
Other liabilities | 1,441 | 1,459 | ||||||
Total liabilities | 13,657 | 14,826 | ||||||
Equity: | ||||||||
FCX stockholders' equity: | ||||||||
Common stock | 107 | 107 | ||||||
Capital in excess of par value | 18,974 | 18,751 | ||||||
Retained earnings (deficit) | 144 | (2,590 | ) | |||||
Accumulated other comprehensive loss | (314 | ) | (323 | ) | ||||
Common stock held in treasury | (3,554 | ) | (3,441 | ) | ||||
Total FCX stockholders' equity | 15,357 | 12,504 | ||||||
Noncontrolling interests | 2,694 | 2,056 | ||||||
Total equity | 18,051 | 14,560 | ||||||
Total liabilities and equity | $ | 31,708 | $ | 29,386 | ||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||||
Nine Months Ended | |||||||||
September 30, | |||||||||
2011 | 2010 | ||||||||
(In Millions) | |||||||||
Cash flow from operating activities: | |||||||||
Net income | $ | 4,881 | $ | 3,580 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Depreciation, depletion and amortization | 756 | 788 | |||||||
Stock-based compensation | 92 | 93 | |||||||
Charges for reclamation and environmental obligations, including accretion | 144 | 117 | |||||||
Payments of reclamation and environmental obligations | (131 | ) | (139 | ) | |||||
Losses on early extinguishment of debt | 68 | 77 | |||||||
Deferred income taxes | 419 | 252 | |||||||
Increase in long-term mill and leach stockpiles | (174 | ) | (73 | ) | |||||
Changes in other assets and liabilities | (34 | ) | 16 | ||||||
Other, net | (21 | ) | 36 | ||||||
(Increases) decreases in working capital: | |||||||||
Accounts receivable | 1,034 | (391 | ) | ||||||
Inventories | (266 | ) | (189 | ) | |||||
Other current assets | (152 | ) | (13 | ) | |||||
Accounts payable and accrued liabilities | (101 | ) | 156 | ||||||
Accrued income and other taxes | (641 | ) | (92 | ) | |||||
Net cash provided by operating activities | 5,874 | 4,218 | |||||||
Cash flow from investing activities: | |||||||||
Capital expenditures: | |||||||||
North America copper mines | (342 | ) | (140 | ) | |||||
South America | (431 | ) | (283 | ) | |||||
Indonesia | (463 | ) | (311 | ) | |||||
Africa | (89 | ) | (59 | ) | |||||
Molybdenum | (317 | ) | (34 | ) | |||||
Other | (107 | ) | (50 | ) | |||||
Other, net | 24 | 20 | |||||||
Net cash used in investing activities | (1,725 | ) | (857 | ) | |||||
Cash flow from financing activities: | |||||||||
Proceeds from debt | 37 | 52 | |||||||
Repayments of debt | (1,303 | ) | (1,678 | ) | |||||
Cash dividends and distributions paid: | |||||||||
Common stock | (1,186 | ) | (272 | ) | |||||
Preferred stock | — | (95 | ) | ||||||
Noncontrolling interests | (350 | ) | (330 | ) | |||||
Contributions from noncontrolling interests | 27 | 24 | |||||||
Net proceeds from (payments for) stock-based awards | 2 | (3 | ) | ||||||
Excess tax benefit from stock-based awards | 23 | 5 | |||||||
Other, net | (9 | ) | — | ||||||
Net cash used in financing activities | (2,759 | ) | (2,297 | ) | |||||
Net increase in cash and cash equivalents | 1,390 | 1,064 | |||||||
Cash and cash equivalents at beginning of year | 3,738 | 2,656 | |||||||
Cash and cash equivalents at end of period | $ | 5,128 | $ | 3,720 | |||||
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, 2011 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 1,240 | $ | 1,240 | $ | 146 | $ | 40 | $ | 1,426 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 569 | 506 | 64 | 15 | 585 | ||||||||||||||||
By-product creditsa | (170 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 36 | 34 | — | 2 | 36 | ||||||||||||||||
Net cash costs | 435 | 540 | 64 | 17 | 621 | ||||||||||||||||
Depreciation, depletion and amortization | 64 | 59 | 4 | 1 | 64 | ||||||||||||||||
Noncash and other costs, net | 12 | 12 | — | — | 12 | ||||||||||||||||
Total costs | 511 | 611 | 68 | 18 | 697 | ||||||||||||||||
Revenue adjustments | (11 | ) | (11 | ) | — | — | (11 | ) | |||||||||||||
Idle facility and other non-inventoriable costs | (19 | ) | (19 | ) | — | — | (19 | ) | |||||||||||||
Gross profit | $ | 699 | $ | 599 | $ | 78 | $ | 22 | $ | 699 | |||||||||||
Copper sales (millions of recoverable pounds) | 307 | 307 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)c | 10 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 4.05 | $ | 4.05 | $ | 15.22 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.86 | 1.65 | 6.68 | ||||||||||||||||||
By-product creditsa | (0.55 | ) | — | — | |||||||||||||||||
Treatment charges | 0.11 | 0.11 | — | ||||||||||||||||||
Unit net cash costs | 1.42 | 1.76 | 6.68 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.21 | 0.19 | 0.34 | ||||||||||||||||||
Noncash and other costs, net | 0.04 | 0.04 | 0.02 | ||||||||||||||||||
Total unit costs | 1.67 | 1.99 | 7.04 | ||||||||||||||||||
Revenue adjustments | (0.04 | ) | (0.04 | ) | — | ||||||||||||||||
Idle facility and other non-inventoriable costs | (0.06 | ) | (0.06 | ) | (0.04 | ) | |||||||||||||||
Gross profit per pound | $ | 2.28 | $ | 1.96 | $ | 8.14 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,426 | $ | 585 | $ | 64 | |||||||||||||||
Treatment charges | N/A | 36 | N/A | ||||||||||||||||||
Net noncash and other costs | N/A | 12 | N/A | ||||||||||||||||||
Revenue adjustments | (11 | ) | N/A | N/A | |||||||||||||||||
Idle facility and other non-inventoriable costs | N/A | 19 | N/A | ||||||||||||||||||
Eliminations and other | 4 | 12 | 3 | ||||||||||||||||||
North America copper mines | 1,419 | 664 | 67 | ||||||||||||||||||
South America mining | 1,053 | 478 | 64 | ||||||||||||||||||
Indonesia mining | 1,362 | 503 | 62 | ||||||||||||||||||
Africa mining | 276 | 142 | 32 | ||||||||||||||||||
Molybdenum | 332 | 260 | 14 | ||||||||||||||||||
Rod & Refining | 1,396 | 1,390 | 2 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 837 | 826 | 11 | ||||||||||||||||||
Corporate, other & eliminations | (1,480 | ) | (1,693 | ) | 5 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,195 | $ | 2,570 | $ | 257 | |||||||||||||||
a. Molybdenum 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. Reflects molybdenum produced by the North America copper mines. |
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, 2010 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 881 | $ | 881 | $ | 96 | $ | 13 | $ | 990 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 429 | 384 | 52 | 7 | 443 | ||||||||||||||||
By-product creditsa | (95 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 27 | 26 | — | 1 | 27 | ||||||||||||||||
Net cash costs | 361 | 410 | 52 | 8 | 470 | ||||||||||||||||
Depreciation, depletion and amortization | 63 | 59 | 3 | 1 | 63 | ||||||||||||||||
Noncash and other costs, net | 30 | 31 | (1 | ) | — | 30 | |||||||||||||||
Total costs | 454 | 500 | 54 | 9 | 563 | ||||||||||||||||
Revenue adjustments | — | — | — | — | — | ||||||||||||||||
Idle facility and other non-inventoriable costs | (26 | ) | (25 | ) | (1 | ) | — | (26 | ) | ||||||||||||
Gross profit | $ | 401 | $ | 356 | $ | 41 | $ | 4 | $ | 401 | |||||||||||
Copper sales (millions of recoverable pounds) | 266 | 266 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)c | 7 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.32 | $ | 3.32 | $ | 15.10 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.62 | 1.45 | 8.18 | ||||||||||||||||||
By-product creditsa | (0.36 | ) | — | — | |||||||||||||||||
Treatment charges | 0.10 | 0.10 | — | ||||||||||||||||||
Unit net cash costs | 1.36 | 1.55 | 8.18 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.24 | 0.22 | 0.51 | ||||||||||||||||||
Noncash and other costs, net | 0.11 | 0.11 | (0.12 | ) | |||||||||||||||||
Total unit costs | 1.71 | 1.88 | 8.57 | ||||||||||||||||||
Revenue adjustments | — | — | — | ||||||||||||||||||
Idle facility and other non-inventoriable costs | (0.10 | ) | (0.10 | ) | (0.04 | ) | |||||||||||||||
Gross profit per pound | $ | 1.51 | $ | 1.34 | $ | 6.49 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 990 | $ | 443 | $ | 63 | |||||||||||||||
Treatment charges | N/A | 27 | N/A | ||||||||||||||||||
Net noncash and other costs | N/A | 30 | N/A | ||||||||||||||||||
Revenue adjustments | — | N/A | N/A | ||||||||||||||||||
Idle facility and other non-inventoriable costs | N/A | 26 | N/A | ||||||||||||||||||
Eliminations and other | 8 | 10 | 4 | ||||||||||||||||||
North America copper mines | 998 | 536 | 67 | ||||||||||||||||||
South America mining | 1,465 | 462 | 66 | ||||||||||||||||||
Indonesia mining | 1,874 | 528 | 72 | ||||||||||||||||||
Africa mining | 307 | 141 | 34 | ||||||||||||||||||
Molybdenum | 293 | 199 | 13 | ||||||||||||||||||
Rod & Refining | 1,181 | 1,172 | 2 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 595 | 590 | 9 | ||||||||||||||||||
Corporate, other & eliminations | (1,561 | ) | (1,362 | ) | 5 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,152 | $ | 2,266 | $ | 268 | |||||||||||||||
a. Molybdenum 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. Reflects molybdenum produced by the North America copper mines. |
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, 2011 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 3,820 | $ | 3,820 | $ | 429 | $ | 84 | $ | 4,333 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,637 | 1,466 | 178 | 33 | 1,677 | ||||||||||||||||
By-product creditsa | (473 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 97 | 93 | — | 4 | 97 | ||||||||||||||||
Net cash costs | 1,261 | 1,559 | 178 | 37 | 1,774 | ||||||||||||||||
Depreciation, depletion and amortization | 185 | 173 | 10 | 2 | 185 | ||||||||||||||||
Noncash and other costs, net | 70 | 68 | 1 | 1 | 70 | ||||||||||||||||
Total costs | 1,516 | 1,800 | 189 | 40 | 2,029 | ||||||||||||||||
Revenue adjustments | (1 | ) | (1 | ) | — | — | (1 | ) | |||||||||||||
Idle facility and other non-inventoriable costs | (47 | ) | (46 | ) | (1 | ) | — | (47 | ) | ||||||||||||
Gross profit | $ | 2,256 | $ | 1,973 | $ | 239 | $ | 44 | $ | 2,256 | |||||||||||
Copper sales (millions of recoverable pounds) | 912 | 912 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)c | 27 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 4.19 | $ | 4.19 | $ | 16.30 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.80 | 1.61 | 6.77 | ||||||||||||||||||
By-product creditsa | (0.52 | ) | — | — | |||||||||||||||||
Treatment charges | 0.10 | 0.10 | — | ||||||||||||||||||
Unit net cash costs | 1.38 | 1.71 | 6.77 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.20 | 0.19 | 0.38 | ||||||||||||||||||
Noncash and other costs, net | 0.08 | 0.07 | 0.05 | ||||||||||||||||||
Total unit costs | 1.66 | 1.97 | 7.20 | ||||||||||||||||||
Revenue adjustments | — | — | — | ||||||||||||||||||
Idle facility and other non-inventoriable costs | (0.05 | ) | (0.05 | ) | (0.02 | ) | |||||||||||||||
Gross profit per pound | $ | 2.48 | $ | 2.17 | $ | 9.08 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 4,333 | $ | 1,677 | $ | 185 | |||||||||||||||
Treatment charges | N/A | 97 | N/A | ||||||||||||||||||
Net noncash and other costs | N/A | 70 | N/A | ||||||||||||||||||
Revenue adjustments | (1 | ) | N/A | N/A | |||||||||||||||||
Idle facility and other non-inventoriable costs | N/A | 47 | N/A | ||||||||||||||||||
Eliminations and other | 7 | 32 | 11 | ||||||||||||||||||
North America copper mines | 4,339 | 1,923 | 196 | ||||||||||||||||||
South America mining | 3,903 | 1,330 | 187 | ||||||||||||||||||
Indonesia mining | 4,656 | 1,547 | 179 | ||||||||||||||||||
Africa mining | 963 | 422 | 98 | ||||||||||||||||||
Molybdenum | 1,119 | 786 | 44 | ||||||||||||||||||
Rod & Refining | 4,310 | 4,292 | 6 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 2,252 | 2,274 | 30 | ||||||||||||||||||
Corporate, other & eliminations | (4,824 | ) | (5,070 | ) | 16 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 16,718 | $ | 7,504 | $ | 756 | |||||||||||||||
a. Molybdenum 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. Reflects molybdenum produced by the North America copper mines. |
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, 2010 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Molybdenuma | Otherb | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 2,771 | $ | 2,771 | $ | 277 | $ | 44 | $ | 3,092 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,231 | 1,109 | 144 | 21 | 1,274 | ||||||||||||||||
By-product creditsa | (278 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 75 | 73 | — | 2 | 75 | ||||||||||||||||
Net cash costs | 1,028 | 1,182 | 144 | 23 | 1,349 | ||||||||||||||||
Depreciation, depletion and amortization | 207 | 195 | 10 | 2 | 207 | ||||||||||||||||
Noncash and other costs, net | 107 | 107 | — | — | 107 | ||||||||||||||||
Total costs | 1,342 | 1,484 | 154 | 25 | 1,663 | ||||||||||||||||
Revenue adjustments | (2 | ) | (2 | ) | — | — | (2 | ) | |||||||||||||
Idle facility and other non-inventoriable costs | (65 | ) | (64 | ) | (1 | ) | — | (65 | ) | ||||||||||||
Gross profit | $ | 1,362 | $ | 1,221 | $ | 122 | $ | 19 | $ | 1,362 | |||||||||||
Copper sales (millions of recoverable pounds) | 845 | 845 | |||||||||||||||||||
Molybdenum sales (millions of recoverable pounds)c | 18 | ||||||||||||||||||||
Gross profit per pound of copper and molybdenum: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.28 | $ | 3.28 | $ | 15.49 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.46 | 1.31 | 8.06 | ||||||||||||||||||
By-product creditsa | (0.33 | ) | — | — | |||||||||||||||||
Treatment charges | 0.09 | 0.09 | — | ||||||||||||||||||
Unit net cash costs | 1.22 | 1.40 | 8.06 | ||||||||||||||||||
Depreciation, depletion and amortization | 0.24 | 0.23 | 0.59 | ||||||||||||||||||
Noncash and other costs, net | 0.13 | 0.12 | (0.01 | ) | |||||||||||||||||
Total unit costs | 1.59 | 1.75 | 8.64 | ||||||||||||||||||
Revenue adjustments | — | — | — | ||||||||||||||||||
Idle facility and other non-inventoriable costs | (0.08 | ) | (0.08 | ) | (0.02 | ) | |||||||||||||||
Gross profit per pound | $ | 1.61 | $ | 1.45 | $ | 6.83 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 3,092 | $ | 1,274 | $ | 207 | |||||||||||||||
Treatment charges | N/A | 75 | N/A | ||||||||||||||||||
Net noncash and other costs | N/A | 107 | N/A | ||||||||||||||||||
Revenue adjustments | (2 | ) | N/A | N/A | |||||||||||||||||
Idle facility and other non-inventoriable costs | N/A | 65 | N/A | ||||||||||||||||||
Eliminations and other | 26 | 36 | 13 | ||||||||||||||||||
North America copper mines | 3,116 | 1,557 | 220 | ||||||||||||||||||
South America mining | 3,383 | 1,227 | 186 | ||||||||||||||||||
Indonesia mining | 4,260 | 1,430 | 192 | ||||||||||||||||||
Africa mining | 763 | 347 | 94 | ||||||||||||||||||
Molybdenum | 893 | 574 | 38 | ||||||||||||||||||
Rod & Refining | 3,383 | 3,360 | 6 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 1,844 | 1,823 | 28 | ||||||||||||||||||
Corporate, other & eliminations | (4,263 | ) | (4,084 | ) | 24 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 13,379 | $ | 6,234 | $ | 788 | |||||||||||||||
a. Molybdenum 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. Reflects molybdenum produced by the North America copper mines. |
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended September 30, 2011 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 1,112 | $ | 1,112 | $ | 124 | a | $ | 1,236 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 445 | 402 | 50 | 452 | |||||||||||||
By-product credits | (117 | ) | — | — | — | ||||||||||||
Treatment charges | 43 | 43 | — | 43 | |||||||||||||
Net cash costs | 371 | 445 | 50 | 495 | |||||||||||||
Depreciation, depletion and amortization | 64 | 60 | 4 | 64 | |||||||||||||
Noncash and other costs, net | 5 | 4 | 1 | 5 | |||||||||||||
Total costs | 440 | 509 | 55 | 564 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (147 | ) | (147 | ) | — | (147 | ) | ||||||||||
Other non-inventoriable costs | (22 | ) | (18 | ) | (4 | ) | (22 | ) | |||||||||
Gross profit | $ | 503 | $ | 438 | $ | 65 | $ | 503 | |||||||||
Copper sales (millions of recoverable pounds) | 322 | 322 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.45 | $ | 3.45 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.38 | 1.25 | |||||||||||||||
By-product credits | (0.36 | ) | — | ||||||||||||||
Treatment charges | 0.13 | 0.13 | |||||||||||||||
Unit net cash costs | 1.15 | 1.38 | |||||||||||||||
Depreciation, depletion and amortization | 0.20 | 0.19 | |||||||||||||||
Noncash and other costs, net | 0.02 | 0.01 | |||||||||||||||
Total unit costs | 1.37 | 1.58 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.45 | ) | (0.45 | ) | |||||||||||||
Other non-inventoriable costs | (0.07 | ) | (0.06 | ) | |||||||||||||
Gross profit per pound | $ | 1.56 | $ | 1.36 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 1,236 | $ | 452 | $ | 64 | |||||||||||
Treatment charges | (43 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 5 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (147 | ) | N/A | N/A | |||||||||||||
Other non-inventoriable costs | N/A | 22 | N/A | ||||||||||||||
Eliminations and other | 7 | (1 | ) | — | |||||||||||||
South America mining | 1,053 | 478 | 64 | ||||||||||||||
North America copper mines | 1,419 | 664 | 67 | ||||||||||||||
Indonesia mining | 1,362 | 503 | 62 | ||||||||||||||
Africa mining | 276 | 142 | 32 | ||||||||||||||
Molybdenum | 332 | 260 | 14 | ||||||||||||||
Rod & Refining | 1,396 | 1,390 | 2 | ||||||||||||||
Atlantic Copper Smelting & Refining | 837 | 826 | 11 | ||||||||||||||
Corporate, other & eliminations | (1,480 | ) | (1,693 | ) | 5 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,195 | $ | 2,570 | $ | 257 | |||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 1,341 | $ | 1,341 | $ | 85 | a | $ | 1,426 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 439 | 413 | 30 | 443 | |||||||||||||
By-product credits | (81 | ) | — | — | — | ||||||||||||
Treatment charges | 68 | 68 | — | 68 | |||||||||||||
Net cash costs | 426 | 481 | 30 | 511 | |||||||||||||
Depreciation, depletion and amortization | 65 | 62 | 3 | 65 | |||||||||||||
Noncash and other costs, net | 7 | 7 | — | 7 | |||||||||||||
Total costs | 498 | 550 | 33 | 583 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 106 | 106 | — | 106 | |||||||||||||
Other non-inventoriable costs | (16 | ) | (15 | ) | (1 | ) | (16 | ) | |||||||||
Gross profit | $ | 933 | $ | 882 | $ | 51 | $ | 933 | |||||||||
Copper sales (millions of recoverable pounds) | 377 | 377 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.55 | $ | 3.55 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.16 | 1.09 | |||||||||||||||
By-product credits | (0.21 | ) | — | ||||||||||||||
Treatment charges | 0.18 | 0.18 | |||||||||||||||
Unit net cash costs | 1.13 | 1.27 | |||||||||||||||
Depreciation, depletion and amortization | 0.17 | 0.17 | |||||||||||||||
Noncash and other costs, net | 0.02 | 0.02 | |||||||||||||||
Total unit costs | 1.32 | 1.46 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 0.28 | 0.28 | |||||||||||||||
Other non-inventoriable costs | (0.04 | ) | (0.03 | ) | |||||||||||||
Gross profit per pound | $ | 2.47 | $ | 2.34 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 1,426 | $ | 443 | $ | 65 | |||||||||||
Treatment charges | (68 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 7 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 106 | N/A | N/A | ||||||||||||||
Other non-inventoriable costs | N/A | 16 | N/A | ||||||||||||||
Eliminations and other | 1 | (4 | ) | 1 | |||||||||||||
South America mining | 1,465 | 462 | 66 | ||||||||||||||
North America copper mines | 998 | 536 | 67 | ||||||||||||||
Indonesia mining | 1,874 | 528 | 72 | ||||||||||||||
Africa mining | 307 | 141 | 34 | ||||||||||||||
Molybdenum | 293 | 199 | 13 | ||||||||||||||
Rod & Refining | 1,181 | 1,172 | 2 | ||||||||||||||
Atlantic Copper Smelting & Refining | 595 | 590 | 9 | ||||||||||||||
Corporate, other & eliminations | (1,561 | ) | (1,362 | ) | 5 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,152 | $ | 2,266 | $ | 268 | |||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 3,688 | $ | 3,688 | $ | 372 | a | $ | 4,060 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1,268 | 1,159 | 128 | 1,287 | |||||||||||||
By-product credits | (353 | ) | — | — | — | ||||||||||||
Treatment charges | 164 | 164 | — | 164 | |||||||||||||
Net cash costs | 1,079 | 1,323 | 128 | 1,451 | |||||||||||||
Depreciation, depletion and amortization | 187 | 175 | 12 | 187 | |||||||||||||
Noncash and other costs, net | 15 | 14 | 1 | 15 | |||||||||||||
Total costs | 1,281 | 1,512 | 141 | 1,653 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 14 | (6 | ) | 20 | 14 | ||||||||||||
Other non-inventoriable costs | (53 | ) | (46 | ) | (7 | ) | (53 | ) | |||||||||
Gross profit | $ | 2,368 | $ | 2,124 | $ | 244 | $ | 2,368 | |||||||||
Copper sales (millions of recoverable pounds) | 965 | 965 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.82 | $ | 3.82 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.31 | 1.20 | |||||||||||||||
By-product credits | (0.36 | ) | — | ||||||||||||||
Treatment charges | 0.17 | 0.17 | |||||||||||||||
Unit net cash costs | 1.12 | 1.37 | |||||||||||||||
Depreciation, depletion and amortization | 0.19 | 0.18 | |||||||||||||||
Noncash and other costs, net | 0.02 | 0.02 | |||||||||||||||
Total unit costs | 1.33 | 1.57 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 0.01 | (0.01 | ) | ||||||||||||||
Other non-inventoriable costs | (0.05 | ) | (0.04 | ) | |||||||||||||
Gross profit per pound | $ | 2.45 | $ | 2.20 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 4,060 | $ | 1,287 | $ | 187 | |||||||||||
Treatment charges | (164 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 15 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 14 | N/A | N/A | ||||||||||||||
Other non-inventoriable costs | N/A | 53 | N/A | ||||||||||||||
Eliminations and other | (7 | ) | (25 | ) | — | ||||||||||||
South America mining | 3,903 | 1,330 | 187 | ||||||||||||||
North America copper mines | 4,339 | 1,923 | 196 | ||||||||||||||
Indonesia mining | 4,656 | 1,547 | 179 | ||||||||||||||
Africa mining | 963 | 422 | 98 | ||||||||||||||
Molybdenum | 1,119 | 786 | 44 | ||||||||||||||
Rod & Refining | 4,310 | 4,292 | 6 | ||||||||||||||
Atlantic Copper Smelting & Refining | 2,252 | 2,274 | 30 | ||||||||||||||
Corporate, other & eliminations | (4,824 | ) | (5,070 | ) | 16 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 16,718 | $ | 7,504 | $ | 756 | |||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
South America Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Other | Total | |||||||||||||
Revenues, excluding adjustments | $ | 3,343 | $ | 3,343 | $ | 201 | a | $ | 3,544 | ||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1,185 | 1,118 | 79 | 1,197 | |||||||||||||
By-product credits | (189 | ) | — | — | — | ||||||||||||
Treatment charges | 148 | 148 | — | 148 | |||||||||||||
Net cash costs | 1,144 | 1,266 | 79 | 1,345 | |||||||||||||
Depreciation, depletion and amortization | 184 | 176 | 8 | 184 | |||||||||||||
Noncash and other costs, net | 14 | 13 | 1 | 14 | |||||||||||||
Total costs | 1,342 | 1,455 | 88 | 1,543 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (15 | ) | (15 | ) | — | (15 | ) | ||||||||||
Other non-inventoriable costs | (30 | ) | (27 | ) | (3 | ) | (30 | ) | |||||||||
Gross profit | $ | 1,956 | $ | 1,846 | $ | 110 | $ | 1,956 | |||||||||
Copper sales (millions of recoverable pounds) | 995 | 995 | |||||||||||||||
Gross profit per pound of copper: | |||||||||||||||||
Revenues, excluding adjustments | $ | 3.36 | $ | 3.36 | |||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.19 | 1.12 | |||||||||||||||
By-product credits | (0.19 | ) | — | ||||||||||||||
Treatment charges | 0.15 | 0.15 | |||||||||||||||
Unit net cash costs | 1.15 | 1.27 | |||||||||||||||
Depreciation, depletion and amortization | 0.19 | 0.18 | |||||||||||||||
Noncash and other costs, net | 0.01 | 0.01 | |||||||||||||||
Total unit costs | 1.35 | 1.46 | |||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.01 | ) | (0.01 | ) | |||||||||||||
Other non-inventoriable costs | (0.03 | ) | (0.03 | ) | |||||||||||||
Gross profit per pound | $ | 1.97 | $ | 1.86 | |||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 3,544 | $ | 1,197 | $ | 184 | |||||||||||
Treatment charges | (148 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 14 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (15 | ) | N/A | N/A | |||||||||||||
Other non-inventoriable costs | N/A | 30 | N/A | ||||||||||||||
Eliminations and other | 2 | (14 | ) | 2 | |||||||||||||
South America mining | 3,383 | 1,227 | 186 | ||||||||||||||
North America copper mines | 3,116 | 1,557 | 220 | ||||||||||||||
Indonesia mining | 4,260 | 1,430 | 192 | ||||||||||||||
Africa mining | 763 | 347 | 94 | ||||||||||||||
Molybdenum | 893 | 574 | 38 | ||||||||||||||
Rod & Refining | 3,383 | 3,360 | 6 | ||||||||||||||
Atlantic Copper Smelting & Refining | 1,844 | 1,823 | 28 | ||||||||||||||
Corporate, other & eliminations | (4,263 | ) | (4,084 | ) | 24 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 13,379 | $ | 6,234 | $ | 788 | |||||||||||
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, 2011 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 831 | $ | 831 | $ | 650 | $ | 27 | a | $ | 1,508 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 499 | 275 | 215 | 9 | 499 | ||||||||||||||||
Gold and silver credits | (707 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 47 | 26 | 20 | 1 | 47 | ||||||||||||||||
Royalty on metals | 41 | 23 | 17 | 1 | 41 | ||||||||||||||||
Net cash (credits) costs | (120 | ) | 324 | 252 | 11 | 587 | |||||||||||||||
Depreciation and amortization | 62 | 34 | 27 | 1 | 62 | ||||||||||||||||
Noncash and other costs, net | 4 | 2 | 2 | — | 4 | ||||||||||||||||
Total (credits) costs | (54 | ) | 360 | 281 | 12 | 653 | |||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (88 | ) | (88 | ) | 28 | 2 | (58 | ) | |||||||||||||
Gross profit | $ | 797 | $ | 383 | $ | 397 | $ | 17 | $ | 797 | |||||||||||
Copper sales (millions of recoverable pounds) | 253 | 253 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 384 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.29 | $ | 3.29 | $ | 1,695 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.98 | 1.09 | 561 | ||||||||||||||||||
Gold and silver credits | (2.80 | ) | — | — | |||||||||||||||||
Treatment charges | 0.18 | 0.10 | 53 | ||||||||||||||||||
Royalty on metals | 0.16 | 0.09 | 46 | ||||||||||||||||||
Unit net cash (credits) costs | (0.48 | ) | 1.28 | 660 | |||||||||||||||||
Depreciation and amortization | 0.25 | 0.13 | 69 | ||||||||||||||||||
Noncash and other costs, net | 0.01 | 0.01 | 4 | ||||||||||||||||||
Total unit (credits) costs | (0.22 | ) | 1.42 | 733 | |||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (0.35 | ) | (0.35 | ) | 74 | ||||||||||||||||
Gross profit per pound/ounce | $ | 3.16 | $ | 1.52 | $ | 1,036 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,508 | $ | 499 | $ | 62 | |||||||||||||||
Treatment charges | (47 | ) | N/A | N/A | |||||||||||||||||
Royalty on metals | (41 | ) | N/A | N/A | |||||||||||||||||
Net noncash and other costs | N/A | 4 | N/A | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (58 | ) | N/A | N/A | |||||||||||||||||
Indonesia mining | 1,362 | 503 | 62 | ||||||||||||||||||
North America copper mines | 1,419 | 664 | 67 | ||||||||||||||||||
South America mining | 1,053 | 478 | 64 | ||||||||||||||||||
Africa mining | 276 | 142 | 32 | ||||||||||||||||||
Molybdenum | 332 | 260 | 14 | ||||||||||||||||||
Rod & Refining | 1,396 | 1,390 | 2 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 837 | 826 | 11 | ||||||||||||||||||
Corporate, other & eliminations | (1,480 | ) | (1,693 | ) | 5 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,195 | $ | 2,570 | $ | 257 | |||||||||||||||
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, 2010 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 1,310 | $ | 1,310 | $ | 590 | $ | 22 | a | $ | 1,922 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 522 | 356 | 160 | 6 | 522 | ||||||||||||||||
Gold and silver credits | (609 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 79 | 54 | 24 | 1 | 79 | ||||||||||||||||
Royalty on metals | 45 | 31 | 14 | — | 45 | ||||||||||||||||
Net cash costs | 37 | 441 | 198 | 7 | 646 | ||||||||||||||||
Depreciation and amortization | 72 | 49 | 22 | 1 | 72 | ||||||||||||||||
Noncash and other costs, net | 6 | 4 | 2 | — | 6 | ||||||||||||||||
Total costs | 115 | 494 | 222 | 8 | 724 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 79 | 79 | (5 | ) | 2 | 76 | |||||||||||||||
Gross profit | $ | 1,274 | $ | 895 | $ | 363 | $ | 16 | $ | 1,274 | |||||||||||
Copper sales (millions of recoverable pounds) | 364 | 364 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 466 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.60 | $ | 3.60 | $ | 1,266 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.43 | 0.98 | 344 | ||||||||||||||||||
Gold and silver credits | (1.67 | ) | — | — | |||||||||||||||||
Treatment charges | 0.22 | 0.15 | 53 | ||||||||||||||||||
Royalty on metals | 0.12 | 0.08 | 29 | ||||||||||||||||||
Unit net cash costs | 0.10 | 1.21 | 426 | ||||||||||||||||||
Depreciation and amortization | 0.20 | 0.14 | 48 | ||||||||||||||||||
Noncash and other costs, net | 0.02 | 0.01 | 4 | ||||||||||||||||||
Total unit costs | 0.32 | 1.36 | 478 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 0.22 | 0.22 | (10 | ) | |||||||||||||||||
Gross profit per pound/ounce | $ | 3.50 | $ | 2.46 | $ | 778 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 1,922 | $ | 522 | $ | 72 | |||||||||||||||
Treatment charges | (79 | ) | N/A | N/A | |||||||||||||||||
Royalty on metals | (45 | ) | N/A | N/A | |||||||||||||||||
Net noncash and other costs | N/A | 6 | N/A | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | 76 | N/A | N/A | ||||||||||||||||||
Indonesia mining | 1,874 | 528 | 72 | ||||||||||||||||||
North America copper mines | 998 | 536 | 67 | ||||||||||||||||||
South America mining | 1,465 | 462 | 66 | ||||||||||||||||||
Africa mining | 307 | 141 | 34 | ||||||||||||||||||
Molybdenum | 293 | 199 | 13 | ||||||||||||||||||
Rod & Refining | 1,181 | 1,172 | 2 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 595 | 590 | 9 | ||||||||||||||||||
Corporate, other & eliminations | (1,561 | ) | (1,362 | ) | 5 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,152 | $ | 2,266 | $ | 268 | |||||||||||||||
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, 2011 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 3,040 | $ | 3,040 | $ | 1,829 | $ | 92 | a | $ | 4,961 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,521 | 932 | 561 | 28 | 1,521 | ||||||||||||||||
Gold and silver credits | (1,903 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 145 | 89 | 53 | 3 | 145 | ||||||||||||||||
Royalty on metals | 130 | 79 | 48 | 3 | 130 | ||||||||||||||||
Net cash (credits) costs | (107 | ) | 1,100 | 662 | 34 | 1,796 | |||||||||||||||
Depreciation and amortization | 179 | 110 | 66 | 3 | 179 | ||||||||||||||||
Noncash and other costs, net | 26 | 16 | 10 | — | 26 | ||||||||||||||||
Total costs | 98 | 1,226 | 738 | 37 | 2,001 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (12 | ) | (12 | ) | (17 | ) | (1 | ) | (30 | ) | |||||||||||
Gross profit | $ | 2,930 | $ | 1,802 | $ | 1,074 | $ | 54 | $ | 2,930 | |||||||||||
Copper sales (millions of recoverable pounds) | 796 | 796 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 1168 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.82 | $ | 3.82 | $ | 1,565 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.91 | 1.17 | 480 | ||||||||||||||||||
Gold and silver credits | (2.39 | ) | — | — | |||||||||||||||||
Treatment charges | 0.18 | 0.11 | 46 | ||||||||||||||||||
Royalty on metals | 0.16 | 0.10 | 41 | ||||||||||||||||||
Unit net cash (credits) costs | (0.14 | ) | 1.38 | 567 | |||||||||||||||||
Depreciation and amortization | 0.23 | 0.14 | 56 | ||||||||||||||||||
Noncash and other costs, net | 0.04 | 0.02 | 8 | ||||||||||||||||||
Total unit costs | 0.13 | 1.54 | 631 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (0.01 | ) | (0.01 | ) | (15 | ) | |||||||||||||||
Gross profit per pound/ounce | $ | 3.68 | $ | 2.27 | $ | 919 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 4,961 | $ | 1,521 | $ | 179 | |||||||||||||||
Treatment charges | (145 | ) | N/A | N/A | |||||||||||||||||
Royalty on metals | (130 | ) | N/A | N/A | |||||||||||||||||
Net noncash and other costs | N/A | 26 | N/A | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (30 | ) | N/A | N/A | |||||||||||||||||
Indonesia mining | 4,656 | 1,547 | 179 | ||||||||||||||||||
North America copper mines | 4,339 | 1,923 | 196 | ||||||||||||||||||
South America mining | 3,903 | 1,330 | 187 | ||||||||||||||||||
Africa mining | 963 | 422 | 98 | ||||||||||||||||||
Molybdenum | 1,119 | 786 | 44 | ||||||||||||||||||
Rod & Refining | 4,310 | 4,292 | 6 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 2,252 | 2,274 | 30 | ||||||||||||||||||
Corporate, other & eliminations | (4,824 | ) | (5,070 | ) | 16 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 16,718 | $ | 7,504 | $ | 756 | |||||||||||||||
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, 2010 | |||||||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||||||
(In Millions) | Method | Copper | Gold | Silver | Total | ||||||||||||||||
Revenues, excluding adjustments | $ | 3,085 | $ | 3,085 | $ | 1,445 | $ | 59 | a | $ | 4,589 | ||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1,400 | 941 | 441 | 18 | 1,400 | ||||||||||||||||
Gold and silver credits | (1,505 | ) | — | — | — | — | |||||||||||||||
Treatment charges | 213 | 144 | 67 | 2 | 213 | ||||||||||||||||
Royalty on metals | 109 | 73 | 34 | 2 | 109 | ||||||||||||||||
Net cash costs | 217 | 1,158 | 542 | 22 | 1,722 | ||||||||||||||||
Depreciation and amortization | 192 | 129 | 60 | 3 | 192 | ||||||||||||||||
Noncash and other costs, net | 30 | 20 | 10 | — | 30 | ||||||||||||||||
Total costs | 439 | 1,307 | 612 | 25 | 1,944 | ||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (8 | ) | (8 | ) | 1 | — | (7 | ) | |||||||||||||
Gross profit | $ | 2,638 | $ | 1,770 | $ | 834 | $ | 34 | $ | 2,638 | |||||||||||
Copper sales (millions of recoverable pounds) | 919 | 919 | |||||||||||||||||||
Gold sales (thousands of recoverable ounces) | 1,200 | ||||||||||||||||||||
Gross profit per pound of copper/per ounce of gold: | |||||||||||||||||||||
Revenues, excluding adjustments | $ | 3.36 | $ | 3.36 | $ | 1,204 | |||||||||||||||
Site production and delivery, before net noncash | |||||||||||||||||||||
and other costs shown below | 1.52 | 1.02 | 367 | ||||||||||||||||||
Gold and silver credits | (1.63 | ) | — | — | |||||||||||||||||
Treatment charges | 0.23 | 0.16 | 56 | ||||||||||||||||||
Royalty on metals | 0.12 | 0.08 | 29 | ||||||||||||||||||
Unit net cash costs | 0.24 | 1.26 | 452 | ||||||||||||||||||
Depreciation and amortization | 0.21 | 0.14 | 50 | ||||||||||||||||||
Noncash and other costs, net | 0.03 | 0.03 | 8 | ||||||||||||||||||
Total unit costs | 0.48 | 1.43 | 510 | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (0.01 | ) | (0.01 | ) | 1 | ||||||||||||||||
Gross profit per pound/ounce | $ | 2.87 | $ | 1.92 | $ | 695 | |||||||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||||||
Production | Depletion and | ||||||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||||||
Totals presented above | $ | 4,589 | $ | 1,400 | $ | 192 | |||||||||||||||
Treatment charges | (213 | ) | N/A | N/A | |||||||||||||||||
Royalty on metals | (109 | ) | N/A | N/A | |||||||||||||||||
Net noncash and other costs | N/A | 30 | N/A | ||||||||||||||||||
Revenue adjustments, primarily for pricing on | |||||||||||||||||||||
prior period open sales | (7 | ) | N/A | N/A | |||||||||||||||||
Indonesia mining | 4,260 | 1,430 | 192 | ||||||||||||||||||
North America copper mines | 3,116 | 1,557 | 220 | ||||||||||||||||||
South America mining | 3,383 | 1,227 | 186 | ||||||||||||||||||
Africa mining | 763 | 347 | 94 | ||||||||||||||||||
Molybdenum | 893 | 574 | 38 | ||||||||||||||||||
Rod & Refining | 3,383 | 3,360 | 6 | ||||||||||||||||||
Atlantic Copper Smelting & Refining | 1,844 | 1,823 | 28 | ||||||||||||||||||
Corporate, other & eliminations | (4,263 | ) | (4,084 | ) | 24 | ||||||||||||||||
As reported in FCX's consolidated financial statements | $ | 13,379 | $ | 6,234 | $ | 788 | |||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended September 30, 2011 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 226 | $ | 226 | $ | 56 | $ | 282 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 101 | 92 | 31 | 123 | |||||||||||||
Cobalt creditsb | (34 | ) | — | — | — | ||||||||||||
Royalty on metals | 5 | 4 | 1 | 5 | |||||||||||||
Net cash costs | 72 | 96 | 32 | 128 | |||||||||||||
Depreciation, depletion and amortization | 32 | 27 | 5 | 32 | |||||||||||||
Noncash and other costs, net | 16 | 13 | 3 | 16 | |||||||||||||
Total costs | 120 | 136 | 40 | 176 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (1 | ) | (1 | ) | — | (1 | ) | ||||||||||
Other non-inventoriable costs | (3 | ) | (2 | ) | (1 | ) | (3 | ) | |||||||||
Gross profit | $ | 102 | $ | 87 | $ | 15 | $ | 102 | |||||||||
Copper sales (millions of recoverable pounds) | 65 | 65 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 6 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.46 | $ | 3.46 | $ | 10.05 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.55 | 1.40 | 5.71 | ||||||||||||||
Cobalt creditsb | (0.51 | ) | — | — | |||||||||||||
Royalty on metals | 0.08 | 0.06 | 0.15 | ||||||||||||||
Unit net cash costs | 1.12 | 1.46 | 5.86 | ||||||||||||||
Depreciation, depletion and amortization | 0.48 | 0.41 | 0.88 | ||||||||||||||
Noncash and other costs, net | 0.24 | 0.20 | 0.44 | ||||||||||||||
Total unit costs | 1.84 | 2.07 | 7.18 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.01 | ) | (0.01 | ) | (0.10 | ) | |||||||||||
Other non-inventoriable costs | (0.05 | ) | (0.05 | ) | (0.09 | ) | |||||||||||
Gross profit per pound | $ | 1.56 | $ | 1.33 | $ | 2.68 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 282 | $ | 123 | $ | 32 | |||||||||||
Royalty on metals | (5 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 16 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (1 | ) | N/A | N/A | |||||||||||||
Other non-inventoriable costs | N/A | 3 | N/A | ||||||||||||||
Africa mining | 276 | 142 | 32 | ||||||||||||||
North America copper mines | 1,419 | 664 | 67 | ||||||||||||||
South America mining | 1,053 | 478 | 64 | ||||||||||||||
Indonesia mining | 1,362 | 503 | 62 | ||||||||||||||
Molybdenum | 332 | 260 | 14 | ||||||||||||||
Rod & Refining | 1,396 | 1,390 | 2 | ||||||||||||||
Atlantic Copper Smelting & Refining | 837 | 826 | 11 | ||||||||||||||
Corporate, other & eliminations | (1,480 | ) | (1,693 | ) | 5 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,195 | $ | 2,570 | $ | 257 | |||||||||||
a. Includes adjustments for point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 244 | $ | 244 | $ | 72 | $ | 316 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 104 | 87 | 36 | 123 | |||||||||||||
Cobalt creditsb | (48 | ) | — | — | — | ||||||||||||
Royalty on metals | 6 | 5 | 1 | 6 | |||||||||||||
Net cash costs | 62 | 92 | 37 | 129 | |||||||||||||
Depreciation, depletion and amortization | 34 | 28 | 6 | 34 | |||||||||||||
Noncash and other costs, net | 14 | 12 | 2 | 14 | |||||||||||||
Total costs | 110 | 132 | 45 | 177 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 2 | 2 | (5 | ) | (3 | ) | |||||||||||
Other non-inventoriable costs | (3 | ) | (2 | ) | (1 | ) | (3 | ) | |||||||||
Gross profit | $ | 133 | $ | 112 | $ | 21 | $ | 133 | |||||||||
Copper sales (millions of recoverable pounds) | 73 | 73 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 6 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.36 | $ | 3.36 | $ | 11.93 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.44 | 1.19 | 6.05 | ||||||||||||||
Cobalt creditsb | (0.65 | ) | — | — | |||||||||||||
Royalty on metals | 0.07 | 0.06 | 0.19 | ||||||||||||||
Unit net cash costs | 0.86 | 1.25 | 6.24 | ||||||||||||||
Depreciation, depletion and amortization | 0.46 | 0.39 | 0.89 | ||||||||||||||
Noncash and other costs, net | 0.20 | 0.16 | 0.37 | ||||||||||||||
Total unit costs | 1.52 | 1.80 | 7.50 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 0.03 | 0.03 | (0.89 | ) | |||||||||||||
Other non-inventoriable costs | (0.04 | ) | (0.04 | ) | (0.09 | ) | |||||||||||
Gross profit per pound | $ | 1.83 | $ | 1.55 | $ | 3.45 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 316 | $ | 123 | $ | 34 | |||||||||||
Royalty on metals | (6 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 14 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (3 | ) | N/A | N/A | |||||||||||||
Other non-inventoriable costs | N/A | 3 | N/A | ||||||||||||||
Eliminations and other | — | 1 | — | ||||||||||||||
Africa mining | 307 | 141 | 34 | ||||||||||||||
North America copper mines | 998 | 536 | 67 | ||||||||||||||
South America mining | 1,465 | 462 | 66 | ||||||||||||||
Indonesia mining | 1,874 | 528 | 72 | ||||||||||||||
Molybdenum | 293 | 199 | 13 | ||||||||||||||
Rod & Refining | 1,181 | 1,172 | 2 | ||||||||||||||
Atlantic Copper Smelting & Refining | 595 | 590 | 9 | ||||||||||||||
Corporate, other & eliminations | (1,561 | ) | (1,362 | ) | 5 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 5,152 | $ | 2,266 | $ | 268 | |||||||||||
a. Includes adjustments for point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 779 | $ | 779 | $ | 201 | $ | 980 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 313 | 275 | 105 | 380 | |||||||||||||
Cobalt creditsb | (136 | ) | — | — | — | ||||||||||||
Royalty on metals | 18 | 14 | 4 | 18 | |||||||||||||
Net cash costs | 195 | 289 | 109 | 398 | |||||||||||||
Depreciation, depletion and amortization | 98 | 83 | 15 | 98 | |||||||||||||
Noncash and other costs, net | 32 | 27 | 5 | 32 | |||||||||||||
Total costs | 325 | 399 | 129 | 528 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (1 | ) | (1 | ) | 2 | 1 | |||||||||||
Other non-inventoriable costs | (10 | ) | (8 | ) | (2 | ) | (10 | ) | |||||||||
Gross profit | $ | 443 | $ | 371 | $ | 72 | $ | 443 | |||||||||
Copper sales (millions of recoverable pounds) | 200 | 200 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 19 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.89 | $ | 3.89 | $ | 10.71 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.57 | 1.37 | 5.62 | ||||||||||||||
Cobalt creditsb | (0.68 | ) | — | — | |||||||||||||
Royalty on metals | 0.09 | 0.07 | 0.18 | ||||||||||||||
Unit net cash costs | 0.98 | 1.44 | 5.80 | ||||||||||||||
Depreciation, depletion and amortization | 0.49 | 0.41 | 0.82 | ||||||||||||||
Noncash and other costs, net | 0.16 | 0.14 | 0.27 | ||||||||||||||
Total unit costs | 1.63 | 1.99 | 6.89 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | (0.01 | ) | (0.01 | ) | 0.12 | ||||||||||||
Other non-inventoriable costs | (0.04 | ) | (0.04 | ) | (0.09 | ) | |||||||||||
Gross profit per pound | $ | 2.21 | $ | 1.85 | $ | 3.85 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 980 | $ | 380 | $ | 98 | |||||||||||
Royalty on metals | (18 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 32 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 1 | N/A | N/A | ||||||||||||||
Other non-inventoriable costs | N/A | 10 | N/A | ||||||||||||||
Africa mining | 963 | 422 | 98 | ||||||||||||||
North America copper mines | 4,339 | 1,923 | 196 | ||||||||||||||
South America mining | 3,903 | 1,330 | 187 | ||||||||||||||
Indonesia mining | 4,656 | 1,547 | 179 | ||||||||||||||
Molybdenum | 1,119 | 786 | 44 | ||||||||||||||
Rod & Refining | 4,310 | 4,292 | 6 | ||||||||||||||
Atlantic Copper Smelting & Refining | 2,252 | 2,274 | 30 | ||||||||||||||
Corporate, other & eliminations | (4,824 | ) | (5,070 | ) | 16 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 16,718 | $ | 7,504 | $ | 756 | |||||||||||
a. Includes adjustments for point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
FREEPORT-McMoRan COPPER & GOLD INC. | |||||||||||||||||
PRODUCT REVENUES AND PRODUCTION COSTS (continued) | |||||||||||||||||
Africa Mining Product Revenues and Production Costs and Unit Net Cash Costs | |||||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||
By-Product | Co-Product Method | ||||||||||||||||
(In Millions) | Method | Copper | Cobalt | Total | |||||||||||||
Revenues, excluding adjustmentsa | $ | 623 | $ | 623 | $ | 150 | $ | 773 | |||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 264 | 238 | 76 | 314 | |||||||||||||
Cobalt creditsb | (104 | ) | — | — | — | ||||||||||||
Royalty on metals | 14 | 11 | 3 | 14 | |||||||||||||
Net cash costs | 174 | 249 | 79 | 328 | |||||||||||||
Depreciation, depletion and amortization | 94 | 78 | 16 | 94 | |||||||||||||
Noncash and other costs, net | 18 | 15 | 3 | 18 | |||||||||||||
Total costs | 286 | 342 | 98 | 440 | |||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | — | — | 4 | 4 | |||||||||||||
Other non-inventoriable costs | (15 | ) | (12 | ) | (3 | ) | (15 | ) | |||||||||
Gross profit | $ | 322 | $ | 269 | $ | 53 | $ | 322 | |||||||||
Copper sales (millions of recoverable pounds) | 194 | 194 | |||||||||||||||
Cobalt sales (millions of contained pounds) | 13 | ||||||||||||||||
Gross profit per pound of copper/cobalt: | |||||||||||||||||
Revenues, excluding adjustmentsa | $ | 3.22 | $ | 3.22 | $ | 11.51 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||||
and other costs shown below | 1.37 | 1.23 | 5.88 | ||||||||||||||
Cobalt creditsb | (0.54 | ) | — | — | |||||||||||||
Royalty on metals | 0.07 | 0.06 | 0.19 | ||||||||||||||
Unit net cash costs | 0.90 | 1.29 | 6.07 | ||||||||||||||
Depreciation, depletion and amortization | 0.49 | 0.40 | 1.24 | ||||||||||||||
Noncash and other costs, net | 0.09 | 0.07 | 0.22 | ||||||||||||||
Total unit costs | 1.48 | 1.76 | 7.53 | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | — | — | 0.28 | ||||||||||||||
Other non-inventoriable costs | (0.08 | ) | (0.07 | ) | (0.21 | ) | |||||||||||
Gross profit per pound | $ | 1.66 | $ | 1.39 | $ | 4.05 | |||||||||||
Reconciliation to Amounts Reported | Depreciation, | ||||||||||||||||
Production | Depletion and | ||||||||||||||||
(In Millions) | Revenues | and Delivery | Amortization | ||||||||||||||
Totals presented above | $ | 773 | $ | 314 | $ | 94 | |||||||||||
Royalty on metals | (14 | ) | N/A | N/A | |||||||||||||
Net noncash and other costs | N/A | 18 | N/A | ||||||||||||||
Revenue adjustments, primarily for pricing | |||||||||||||||||
on prior period open sales | 4 | N/A | N/A | ||||||||||||||
Other non-inventoriable costs | N/A | 15 | N/A | ||||||||||||||
Africa mining | 763 | 347 | 94 | ||||||||||||||
North America copper mines | 3,116 | 1,557 | 220 | ||||||||||||||
South America mining | 3,383 | 1,227 | 186 | ||||||||||||||
Indonesia mining | 4,260 | 1,430 | 192 | ||||||||||||||
Molybdenum | 893 | 574 | 38 | ||||||||||||||
Rod & Refining | 3,383 | 3,360 | 6 | ||||||||||||||
Atlantic Copper Smelting & Refining | 1,844 | 1,823 | 28 | ||||||||||||||
Corporate, other & eliminations | (4,263 | ) | (4,084 | ) | 24 | ||||||||||||
As reported in FCX's consolidated financial statements | $ | 13,379 | $ | 6,234 | $ | 788 | |||||||||||
a. Includes adjustments for point-of-sale transportation costs as negotiated in customer contracts. | |||||||||||||||||
b. Net of cobalt downstream processing and freight costs. | |||||||||||||||||
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) | 2011 | 2010 | |||||||||||||
Revenues, excluding adjustments | $ | 163 | $ | 162 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 55 | 51 | |||||||||||||
Treatment charges and other | 11 | 12 | |||||||||||||
Net cash costs | 66 | 63 | |||||||||||||
Depreciation, depletion and amortization | 10 | 9 | |||||||||||||
Noncash and other costs, net | — | — | |||||||||||||
Total costs | 76 | 72 | |||||||||||||
Gross profita | $ | 87 | $ | 90 | |||||||||||
Molybdenum sales (millions of recoverable pounds) | 11 | 10 | |||||||||||||
Gross profit per pound of molybdenum: | |||||||||||||||
Revenues, excluding adjustments | $ | 15.38 | $ | 15.42 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 5.21 | 4.87 | |||||||||||||
Treatment charges and other | 1.03 | 1.07 | |||||||||||||
Unit net cash costs | 6.24 | 5.94 | |||||||||||||
Depreciation, depletion and amortization | 0.94 | 0.83 | |||||||||||||
Noncash and other costs, net | 0.03 | 0.03 | |||||||||||||
Total unit costs | 7.21 | 6.80 | |||||||||||||
Gross profit per pound | $ | 8.17 | $ | 8.62 | |||||||||||
Reconciliation to Amounts Reported | |||||||||||||||
(In Millions) | Depreciation, | ||||||||||||||
Production | Depletion and | ||||||||||||||
Three Months Ended September 30, 2011 | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 163 | $ | 55 | $ | 10 | |||||||||
Treatment charges and other | (11 | ) | N/A | N/A | |||||||||||
Net noncash and other costs | N/A | — | N/A | ||||||||||||
Henderson mine | 152 | 55 | 10 | ||||||||||||
Other molybdenum operations and eliminationsb | 180 | 205 | 4 | ||||||||||||
Molybdenum | 332 | 260 | 14 | ||||||||||||
North America copper mines | 1,419 | 664 | 67 | ||||||||||||
South America mining | 1,053 | 478 | 64 | ||||||||||||
Indonesia mining | 1,362 | 503 | 62 | ||||||||||||
Africa mining | 276 | 142 | 32 | ||||||||||||
Rod & Refining | 1,396 | 1,390 | 2 | ||||||||||||
Atlantic Copper Smelting & Refining | 837 | 826 | 11 | ||||||||||||
Corporate, other & eliminations | (1,480 | ) | (1,693 | ) | 5 | ||||||||||
As reported in FCX's consolidated financial statements | $ | 5,195 | $ | 2,570 | $ | 257 | |||||||||
Three Months Ended September 30, 2010 | |||||||||||||||
Totals presented above | $ | 162 | $ | 51 | $ | 9 | |||||||||
Treatment charges and other | (12 | ) | N/A | N/A | |||||||||||
Net noncash and other costs | N/A | — | N/A | ||||||||||||
Henderson mine | 150 | 51 | 9 | ||||||||||||
Other molybdenum operations and eliminationsb | 143 | 148 | 4 | ||||||||||||
Molybdenum | 293 | 199 | 13 | ||||||||||||
North America copper mines | 998 | 536 | 67 | ||||||||||||
South America mining | 1,465 | 462 | 66 | ||||||||||||
Indonesia mining | 1,874 | 528 | 72 | ||||||||||||
Africa mining | 307 | 141 | 34 | ||||||||||||
Rod & Refining | 1,181 | 1,172 | 2 | ||||||||||||
Atlantic Copper Smelting & Refining | 595 | 590 | 9 | ||||||||||||
Corporate, other & eliminations | (1,561 | ) | (1,362 | ) | 5 | ||||||||||
As reported in FCX's consolidated financial statements | $ | 5,152 | $ | 2,266 | $ | 268 | |||||||||
a. Gross profit reflects sales of Henderson products based on volumes produced at market-based pricing. On a consolidated basis, the Molybdenum division 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. | |||||||||||||||
b. Primarily includes amounts associated with the molybdenum sales company, which includes sales of molybdenum produced at the North and South America copper mines. |
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) | 2011 | 2010 | |||||||||||||
Revenues, excluding adjustments | $ | 499 | $ | 478 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 158 | 141 | |||||||||||||
Treatment charges and other | 28 | 33 | |||||||||||||
Net cash costs | 186 | 174 | |||||||||||||
Depreciation, depletion and amortization | 27 | 25 | |||||||||||||
Noncash and other costs, net | 1 | 1 | |||||||||||||
Total costs | 214 | 200 | |||||||||||||
Gross profita | $ | 285 | $ | 278 | |||||||||||
Molybdenum sales (millions of recoverable pounds) | 30 | 30 | |||||||||||||
Gross profit per pound of molybdenum: | |||||||||||||||
Revenues, excluding adjustments | $ | 16.66 | $ | 15.84 | |||||||||||
Site production and delivery, before net noncash | |||||||||||||||
and other costs shown below | 5.26 | 4.67 | |||||||||||||
Treatment charges and other | 0.93 | 1.08 | |||||||||||||
Unit net cash costs | 6.19 | 5.75 | |||||||||||||
Depreciation, depletion and amortization | 0.90 | 0.83 | |||||||||||||
Noncash and other costs, net | 0.04 | 0.03 | |||||||||||||
Total unit costs | 7.13 | 6.61 | |||||||||||||
Gross profit per pound | $ | 9.53 | $ | 9.23 | |||||||||||
Reconciliation to Amounts Reported | |||||||||||||||
(In Millions) | Depreciation, | ||||||||||||||
Production | Depletion and | ||||||||||||||
Nine Months Ended September 30, 2011 | Revenues | and Delivery | Amortization | ||||||||||||
Totals presented above | $ | 499 | $ | 158 | $ | 27 | |||||||||
Treatment charges and other | (28 | ) | N/A | N/A | |||||||||||
Net noncash and other costs | N/A | 1 | N/A | ||||||||||||
Henderson mine | 471 | 159 | 27 | ||||||||||||
Other molybdenum operations and eliminationsb | 648 | 627 | 17 | ||||||||||||
Molybdenum | 1,119 | 786 | 44 | ||||||||||||
North America copper mines | 4,339 | 1,923 | 196 | ||||||||||||
South America mining | 3,903 | 1,330 | 187 | ||||||||||||
Indonesia mining | 4,656 | 1,547 | 179 | ||||||||||||
Africa mining | 963 | 422 | 98 | ||||||||||||
Rod & Refining | 4,310 | 4,292 | 6 | ||||||||||||
Atlantic Copper Smelting & Refining | 2,252 | 2,274 | 30 | ||||||||||||
Corporate, other & eliminations | (4,824 | ) | (5,070 | ) | 16 | ||||||||||
As reported in FCX's consolidated financial statements | $ | 16,718 | $ | 7,504 | $ | 756 | |||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||
Totals presented above | $ | 478 | $ | 141 | $ | 25 | |||||||||
Treatment charges and other | (33 | ) | N/A | N/A | |||||||||||
Net noncash and other costs | N/A | 1 | N/A | ||||||||||||
Henderson mine | 445 | 142 | 25 | ||||||||||||
Other molybdenum operations and eliminationsb | 448 | 432 | 13 | ||||||||||||
Molybdenum | 893 | 574 | 38 | ||||||||||||
North America copper mines | 3,116 | 1,557 | 220 | ||||||||||||
South America mining | 3,383 | 1,227 | 186 | ||||||||||||
Indonesia mining | 4,260 | 1,430 | 192 | ||||||||||||
Africa mining | 763 | 347 | 94 | ||||||||||||
Rod & Refining | 3,383 | 3,360 | 6 | ||||||||||||
Atlantic Copper Smelting & Refining | 1,844 | 1,823 | 28 | ||||||||||||
Corporate, other & eliminations | (4,263 | ) | (4,084 | ) | 24 | ||||||||||
As reported in FCX's consolidated financial statements | $ | 13,379 | $ | 6,234 | $ | 788 | |||||||||
a. Gross profit reflects sales of Henderson products based on volumes produced at market-based pricing. On a consolidated basis, the Molybdenum division 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. | |||||||||||||||
b. Primarily includes amounts associated with the molybdenum sales company, which includes sales of molybdenum produced at the North and South America copper mines. |
Three Months Ended September 30, | |||||||||||||||||||
2011 | 2010 | ||||||||||||||||||
Income Tax | Income Tax | ||||||||||||||||||
Effective | (Provision) | Income | Effective | (Provision) | |||||||||||||||
Incomea | Tax Rate | Benefit | (Loss)a | Tax Rate | Benefit | ||||||||||||||
U.S. | $ | 530 | 31% | $ | (163 | ) | $ | 319 | 23% | $ | (73 | ) | |||||||
South America | 499 | 40% | (202 | ) | b | 904 | 33% | (298 | ) | ||||||||||
Indonesia | 765 | 45% | (342 | ) | 1,220 | 41% | (499 | ) | |||||||||||
Africa | 53 | 38% | (20 | ) | 109 | 30% | (32 | ) | |||||||||||
Eliminations and other | 253 | N/A | (88 | ) | (175 | ) | N/A | 67 | |||||||||||
Annualized rate adjustmentc | N/A | N/A | 7 | N/A | N/A | (10 | ) | ||||||||||||
Consolidated FCX | $ | 2,100 | 38% | $ | (808 | ) | $ | 2,377 | 36% | $ | (845 | ) | |||||||
Nine Months Ended September 30, | |||||||||||||||||||
2011 | 2010 | ||||||||||||||||||
Income Tax | Income Tax | ||||||||||||||||||
Effective | (Provision) | Income | Effective | (Provision) | |||||||||||||||
Incomea | Tax Rate | Benefit | (Loss)a | Tax Rate | Benefit | ||||||||||||||
U.S. | $ | 1,772 | 24% | $ | (421 | ) | $ | 905 | 23% | $ | (205 | ) | |||||||
South America | 2,326 | 36% | (829 | ) | b | 1,926 | 33% | (629 | ) | ||||||||||
Indonesia | 2,870 | 43% | (1,241 | ) | 2,569 | 42% | (1,069 | ) | |||||||||||
Africa | 293 | 34% | (100 | ) | 251 | 30% | (75 | ) | |||||||||||
Eliminations and other | 304 | N/A | (127 | ) | (125 | ) | N/A | 43 | |||||||||||
Annualized rate adjustmentc | N/A | N/A | 20 | N/A | N/A | (21 | ) | ||||||||||||
Consolidated FCX | $ | 7,565 | 36% | d | $ | (2,698 | ) | $ | 5,526 | 35% | $ | (1,956 | ) |
a. | Represents income by geographic location before income taxes and equity in affiliated companies' net earnings. |
b. | On September 29, 2011, Peru enacted a new mining tax and royalty regime. Under the new regime, companies that do not have stability agreements will be subject to a revised royalty and a special mining tax. Cerro Verde operates under a stability agreement and therefore is not subject to the revised royalty and special mining tax until its stability agreement expires on December 31, 2013. The Peruvian government has also created a special mining burden that companies with tax stability agreements can elect to pay. The special mining burden is based on a sliding scale of 4 to 13 percent, with a maximum effective tax rate of 8.79 percent. Cerro Verde has elected to pay this special mining burden during the remaining term of its stability agreement. As a result of the new mining tax and royalty regime and the election to pay the special mining burden, Cerro Verde recognized additional current and deferred tax expense of $57 million ($50 million net of noncontrolling interests) in third-quarter 2011. The deferred portion of this accrual relates primarily to the assets recorded in connection with the 2007 acquisition of Phelps Dodge. |
c. | In accordance with applicable accounting rules, FCX adjusts its interim provision for income taxes equal to its estimated annualized tax rate. |
d. | FCX's consolidated effective income tax rate is a function of the combined effective tax rates for the jurisdictions in which it operates. Accordingly, variations in the relative proportions of jurisdictional income result in fluctuations to FCX's consolidated effective income tax rate. Assuming average prices of $3.25 per pound for copper, $1,600 per ounce for gold and $14 per pound for molybdenum for the fourth quarter of 2011 and achievement of current 2011 sales volume and cost estimates, FCX estimates its annual consolidated effective tax rate will approximate 36 percent. |
(In Millions) | North America Copper Mines | South America | Indonesia | Africa | |||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | |||||||||||||||||||||||||||||||||||||||||||||||||||
Copper | Corporate, | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other | Cerro | Other | Molyb- | Rod & | Smelting | Other & | FCX | ||||||||||||||||||||||||||||||||||||||||||||
Morenci | Mines | Total | Verde | Mines | Total | Grasberg | Tenke | denum | Refining | & Refining | Eliminations | Total | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 78 | $ | 44 | $ | 122 | $ | 396 | $ | 570 | $ | 966 | $ | 1,275 | a | $ | 275 | $ | 332 | $ | 1,389 | $ | 834 | $ | 2 | $ | 5,195 | ||||||||||||||||||||||||
Intersegment | 450 | 847 | 1,297 | 105 | (18 | ) | 87 | 87 | 1 | — | 7 | 3 | (1,482 | ) | — | ||||||||||||||||||||||||||||||||||||
Production and delivery | 252 | 412 | 664 | 196 | 282 | 478 | 503 | 142 | 260 | 1,390 | 826 | (1,693 | ) | 2,570 | |||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 27 | 40 | 67 | 32 | 32 | 64 | 62 | 32 | 14 | 2 | 11 | 5 | 257 | ||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | — | 1 | 1 | 1 | 1 | 2 | 29 | 1 | 3 | — | 5 | 61 | 102 | ||||||||||||||||||||||||||||||||||||||
Exploration and research expenses | 3 | — | 3 | — | — | — | — | — | 1 | — | — | 74 | 78 | ||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | 1 | (15 | ) | (14 | ) | — | — | — | — | — | — | — | — | 52 | 38 | ||||||||||||||||||||||||||||||||||||
Operating income (loss) | 245 | 453 | 698 | 272 | 237 | 509 | 768 | 101 | 54 | 4 | (5 | ) | 21 | 2,150 | |||||||||||||||||||||||||||||||||||||
Interest expense, net | — | 1 | 1 | — | — | — | 7 | 2 | — | — | 4 | 64 | 78 | ||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 154 | 48 | 202 | 342 | 20 | — | — | — | 244 | 808 | ||||||||||||||||||||||||||||||||||||||
Total assets at September 30, 2011 | 1,981 | 4,966 | 6,947 | 4,886 | 3,475 | 8,361 | 5,437 | 3,791 | 2,342 | 323 | 955 | 3,552 | 31,708 | ||||||||||||||||||||||||||||||||||||||
Capital expenditures | 21 | 117 | 138 | 64 | 110 | 174 | 162 | 49 | 155 | 2 | 5 | 32 | 717 | ||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 10 | $ | 15 | $ | 25 | $ | 606 | $ | 696 | $ | 1,302 | $ | 1,458 | a | $ | 307 | $ | 293 | $ | 1,174 | $ | 592 | $ | 1 | $ | 5,152 | ||||||||||||||||||||||||
Intersegment | 364 | 609 | 973 | 84 | 79 | 163 | 416 | — | — | 7 | 3 | (1,562 | ) | — | |||||||||||||||||||||||||||||||||||||
Production and delivery | 185 | 351 | 536 | 194 | 268 | 462 | 528 | 141 | 199 | 1,172 | 590 | (1,362 | ) | 2,266 | |||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 33 | 34 | 67 | 42 | 24 | 66 | 72 | 34 | 13 | 2 | 9 | 5 | 268 | ||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | — | — | — | 25 | — | 2 | — | 4 | 50 | 81 | ||||||||||||||||||||||||||||||||||||||
Exploration and research expenses | — | — | — | — | — | — | — | — | 1 | — | — | 34 | 35 | ||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | 1 | — | 2 | 3 | ||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 156 | 239 | 395 | 454 | 483 | 937 | 1,249 | 132 | 78 | 6 | (8 | ) | (290 | ) | 2,499 | ||||||||||||||||||||||||||||||||||||
Interest expense, net | 1 | 2 | 3 | — | — | — | — | 2 | — | — | 2 | 96 | 103 | ||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 147 | 151 | 298 | 499 | 32 | — | — | — | 16 | 845 | ||||||||||||||||||||||||||||||||||||||
Total assets at September 30, 2010 | 1,919 | 4,271 | 6,190 | 4,308 | 3,245 | 7,553 | 5,712 | 3,540 | 1,837 | 335 | 1,201 | 1,583 | 27,951 | ||||||||||||||||||||||||||||||||||||||
Capital expenditures | 13 | 46 | 59 | 32 | 97 | 129 | 116 | 9 | 22 | 2 | 4 | 9 | 350 | ||||||||||||||||||||||||||||||||||||||
(In Millions) | North America Copper Mines | South America | Indonesia | Africa | |||||||||||||||||||||||||||||||||||||||||||||||
Atlantic | |||||||||||||||||||||||||||||||||||||||||||||||||||
Copper | Corporate, | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other | Cerro | Other | Molyb- | Rod & | Smelting | Other & | FCX | ||||||||||||||||||||||||||||||||||||||||||||
Morenci | Mines | Total | Verde | Mines | Total | Grasberg | Tenke | denum | Refining | & Refining | Eliminations | Total | |||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 371 | $ | 154 | $ | 525 | $ | 1,662 | $ | 1,803 | $ | 3,465 | $ | 4,112 | a | $ | 959 | $ | 1,119 | $ | 4,291 | $ | 2,241 | $ | 6 | $ | 16,718 | ||||||||||||||||||||||||
Intersegment | 1,274 | 2,540 | 3,814 | 303 | 135 | 438 | 544 | 4 | — | 19 | 11 | (4,830 | ) | — | |||||||||||||||||||||||||||||||||||||
Production and delivery | 719 | 1,204 | 1,923 | 569 | 761 | 1,330 | 1,547 | 422 | 786 | 4,292 | 2,274 | (5,070 | ) | 7,504 | |||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 85 | 111 | 196 | 102 | 85 | 187 | 179 | 98 | 44 | 6 | 30 | 16 | 756 | ||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 1 | 2 | 3 | 3 | 2 | 5 | 100 | 6 | 11 | — | 18 | 180 | 323 | ||||||||||||||||||||||||||||||||||||||
Exploration and research expenses | 4 | — | 4 | — | — | — | — | — | 3 | — | — | 187 | 194 | ||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | 4 | (15 | ) | (11 | ) | — | — | — | — | — | — | 1 | — | 108 | 98 | ||||||||||||||||||||||||||||||||||||
Operating income (loss) | 832 | 1,392 | 2,224 | 1,291 | 1,090 | 2,381 | 2,830 | 437 | 275 | 11 | (70 | ) | (245 | ) | 7,843 | ||||||||||||||||||||||||||||||||||||
Interest expense, net | 2 | 4 | 6 | 1 | — | 1 | 9 | 5 | — | — | 12 | 217 | 250 | ||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 476 | 353 | 829 | 1,241 | 100 | — | — | — | 528 | 2,698 | ||||||||||||||||||||||||||||||||||||||
Capital expenditures | 69 | 273 | 342 | 120 | 311 | 431 | 463 | 89 | 317 | 7 | 29 | 71 | 1,749 | ||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Unaffiliated customers | $ | 20 | $ | 31 | $ | 51 | $ | 1,338 | $ | 1,646 | $ | 2,984 | $ | 3,490 | a | $ | 763 | $ | 893 | $ | 3,363 | $ | 1,830 | $ | 5 | $ | 13,379 | ||||||||||||||||||||||||
Intersegment | 1,107 | 1,958 | 3,065 | 275 | 124 | 399 | 770 | — | — | 20 | 14 | (4,268 | ) | — | |||||||||||||||||||||||||||||||||||||
Production and delivery | 509 | 1,048 | 1,557 | 513 | 714 | 1,227 | 1,430 | 347 | 574 | 3,360 | 1,823 | (4,084 | ) | 6,234 | |||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 110 | 110 | 220 | 109 | 77 | 186 | 192 | 94 | 38 | 6 | 28 | 24 | 788 | ||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | — | — | — | — | — | — | 77 | — | 8 | — | 14 | 178 | 277 | ||||||||||||||||||||||||||||||||||||||
Exploration and research expenses | — | — | — | — | — | — | — | — | 2 | — | — | 102 | 104 | ||||||||||||||||||||||||||||||||||||||
Environmental obligations and shutdown costs | — | — | — | — | — | — | — | — | — | 1 | — | 4 | 5 | ||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 508 | 831 | 1,339 | 991 | 979 | 1,970 | 2,561 | 322 | 271 | 16 | (21 | ) | (487 | ) | 5,971 | ||||||||||||||||||||||||||||||||||||
Interest expense, net | 3 | 8 | 11 | — | — | — | — | 4 | — | — | 7 | 348 | 370 | ||||||||||||||||||||||||||||||||||||||
Provision for income taxes | — | — | — | 320 | 309 | 629 | 1,069 | 75 | — | — | — | 183 | 1,956 | ||||||||||||||||||||||||||||||||||||||
Capital expenditures | 28 | 112 | 140 | 63 | 220 | 283 | 311 | 59 | 34 | 4 | 16 | 30 | 877 | ||||||||||||||||||||||||||||||||||||||