Guarantor Financial Statements [Text Block] | GUARANTOR FINANCIAL STATEMENTS All of the senior notes issued by FCX are fully and unconditionally guaranteed on a senior basis jointly and severally by Freeport-McMoRan Oil & Gas LLC (FM O&G LLC), as guarantor, which is a 100 percent owned subsidiary of FM O&G and FCX. The guarantee is an unsecured obligation of the guarantor and ranks equal in right of payment with all existing and future indebtedness of FM O&G LLC, including indebtedness under the revolving credit facility. The guarantee ranks senior in right of payment with all of FM O&G LLC's future subordinated obligations and is effectively subordinated in right of payment to any debt of FM O&G LLC's subsidiaries. The indentures provide that FM O&G LLC's guarantee may be released or terminated for certain obligations under the following circumstances: (i) all or substantially all of the equity interests or assets of FM O&G LLC are sold to a third party; or (ii) FM O&G LLC no longer has any obligations under any FM O&G senior notes or any refinancing thereof and no longer guarantees any obligations of FCX under the revolver, the Term Loan or any other senior debt. The following condensed consolidating financial information includes information regarding FCX, as issuer, FM O&G LLC, as guarantor, and all other non-guarantor subsidiaries of FCX. Included are the condensed consolidating balance sheets at September 30, 2015 , and December 31, 2014 , and the related condensed consolidating statements of comprehensive (loss) income for the three and nine months ended September 30, 2015 and 2014 , and condensed consolidating statements of cash flows for the nine months ended September 30, 2015 and 2014 (in millions), which should be read in conjunction with FCX's notes to the consolidated financial statements. CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2015 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX ASSETS Current assets $ 139 $ 3,619 $ 10,291 $ (5,894 ) $ 8,155 Property, plant, equipment and mining development costs, net 27 55 27,273 — 27,355 Oil and gas properties, net - full cost method: Subject to amortization, less accumulated amortization — 1,020 1,980 2 3,002 Not subject to amortization — 1,648 5,914 6 7,568 Investments in consolidated subsidiaries 23,276 — 1,495 (24,771 ) — Other assets 8,426 4,918 4,232 (13,273 ) 4,303 Total assets $ 31,868 $ 11,260 $ 51,185 $ (43,930 ) $ 50,383 LIABILITIES AND EQUITY Current liabilities $ 4,546 $ 522 $ 5,641 $ (5,882 ) $ 4,827 Long-term debt, less current portion 15,256 5,560 10,553 (11,577 ) 19,792 Deferred income taxes 1,067 a — 3,296 — 4,363 Environmental and asset retirement obligations, less current portion — 322 3,386 — 3,708 Other liabilities 53 3,361 1,805 (3,492 ) 1,727 Total liabilities 20,922 9,765 24,681 (20,951 ) 34,417 Redeemable noncontrolling interest — — 761 — 761 Equity: Stockholders' equity 10,946 1,495 22,018 (23,513 ) 10,946 Noncontrolling interests — — 3,725 534 4,259 Total equity 10,946 1,495 25,743 (22,979 ) 15,205 Total liabilities and equity $ 31,868 $ 11,260 $ 51,185 $ (43,930 ) $ 50,383 a. All U.S. related deferred income taxes are recorded at the parent company. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2014 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX ASSETS Current assets $ 323 $ 2,635 $ 8,659 $ (2,572 ) $ 9,045 Property, plant, equipment and mining development costs, net 22 46 26,152 — 26,220 Oil and gas properties, net - full cost method: Subject to amortization, less accumulated amortization — 3,296 5,907 (16 ) 9,187 Not subject to amortization — 2,447 7,640 — 10,087 Investments in consolidated subsidiaries 28,765 6,460 10,246 (45,471 ) — Other assets 8,914 3,947 4,061 (12,787 ) 4,135 Total assets $ 38,024 $ 18,831 $ 62,665 $ (60,846 ) $ 58,674 LIABILITIES AND EQUITY Current liabilities $ 1,592 $ 560 $ 5,592 $ (2,572 ) $ 5,172 Long-term debt, less current portion 14,930 3,874 8,879 (9,312 ) 18,371 Deferred income taxes 3,161 a — 3,237 — 6,398 Environmental and asset retirement obligations, less current portion — 302 3,345 — 3,647 Other liabilities 54 3,372 1,910 (3,475 ) 1,861 Total liabilities 19,737 8,108 22,963 (15,359 ) 35,449 Redeemable noncontrolling interest — — 751 — 751 Equity: Stockholders' equity 18,287 10,723 35,268 (45,991 ) 18,287 Noncontrolling interests — — 3,683 504 4,187 Total equity 18,287 10,723 38,951 (45,487 ) 22,474 Total liabilities and equity $ 38,024 $ 18,831 $ 62,665 $ (60,846 ) $ 58,674 a. All U.S. related deferred income taxes are recorded at the parent company. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE (LOSS) INCOME Three Months Ended September 30, 2015 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX Revenues $ — $ 158 $ 3,523 $ — $ 3,681 Total costs and expenses 12 1,874 a 5,742 a (2 ) 7,626 Operating (loss) income (12 ) (1,716 ) (2,219 ) 2 (3,945 ) Interest expense, net (123 ) (1 ) (78 ) 39 (163 ) Other income (expense), net 31 — (35 ) (36 ) (40 ) (Loss) income before income taxes and equity in affiliated companies' net (losses) earnings (104 ) (1,717 ) (2,332 ) 5 (4,148 ) (Provision for) benefit from income taxes (1,283 ) 714 931 (2 ) 360 Equity in affiliated companies' net (losses) earnings (2,443 ) (2,237 ) (2,445 ) 7,123 (2 ) Net (loss) income (3,830 ) (3,240 ) (3,846 ) 7,126 (3,790 ) Net income and preferred dividends attributable to noncontrolling interests — — (39 ) (1 ) (40 ) Net (loss) income attributable to common stockholders $ (3,830 ) $ (3,240 ) $ (3,885 ) $ 7,125 $ (3,830 ) Other comprehensive income (loss) 14 — 14 (14 ) 14 Total comprehensive (loss) income $ (3,816 ) $ (3,240 ) $ (3,871 ) $ 7,111 $ (3,816 ) a. Includes charges totaling $1.7 billion at the FM O&G LLC guarantor and $2.0 billion at the non-guarantor subsidiaries related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules. Nine Months Ended September 30, 2015 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX Revenues $ — $ 508 $ 11,574 $ — $ 12,082 Total costs and expenses 47 4,409 a 16,923 a (15 ) 21,364 Operating (loss) income (47 ) (3,901 ) (5,349 ) 15 (9,282 ) Interest expense, net (359 ) (7 ) (202 ) 110 (458 ) Other income (expense), net 187 — (83 ) (100 ) 4 (Loss) income before income taxes and equity in affiliated companies' net (losses) earnings (219 ) (3,908 ) (5,634 ) 25 (9,736 ) (Provision for) benefit from income taxes (1,969 ) 1,504 2,217 (10 ) 1,742 Equity in affiliated companies' net (losses) earnings (5,967 ) (6,516 ) (8,947 ) 21,429 (1 ) Net (loss) income (8,155 ) (8,920 ) (12,364 ) 21,444 (7,995 ) Net income and preferred dividends attributable to noncontrolling interests — — (133 ) (27 ) (160 ) Net (loss) income attributable to common stockholders $ (8,155 ) $ (8,920 ) $ (12,497 ) $ 21,417 $ (8,155 ) Other comprehensive income (loss) 35 — 35 (35 ) 35 Total comprehensive (loss) income $ (8,120 ) $ (8,920 ) $ (12,462 ) $ 21,382 $ (8,120 ) a. Includes charges totaling $3.7 billion at the FM O&G LLC guarantor and $5.7 billion at the non-guarantor subsidiaries related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules. CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Three Months Ended September 30, 2014 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX Revenues $ — $ 370 $ 5,326 $ — $ 5,696 Total costs and expenses 12 916 a 3,966 (330 ) a 4,564 Operating (loss) income (12 ) (546 ) 1,360 330 1,132 Interest expense, net (99 ) (38 ) (37 ) 16 (158 ) Net gain on early extinguishment of debt — 58 — — 58 Other income (expense), net 15 — 24 (16 ) 23 (Loss) income before income taxes and equity in affiliated companies' net earnings (losses) (96 ) (526 ) 1,347 330 1,055 Benefit from (provision for) income taxes 46 (104 ) (166 ) (125 ) (349 ) Equity in affiliated companies' net earnings (losses) 602 381 (111 ) (874 ) (2 ) Net income (loss) 552 (249 ) 1,070 (669 ) 704 Net income and preferred dividends attributable to noncontrolling interests — — (130 ) (22 ) (152 ) Net income (loss) attributable to common stockholders $ 552 $ (249 ) $ 940 $ (691 ) $ 552 Other comprehensive income (loss) 7 — 7 (7 ) 7 Total comprehensive income (loss) $ 559 $ (249 ) $ 947 $ (698 ) $ 559 a. Includes charges totaling $0.6 billion at the FM O&G LLC guarantor and $(0.3) billion of eliminations related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules. Nine Months Ended September 30, 2014 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX Revenues $ — $ 1,584 $ 14,619 $ — $ 16,203 Total costs and expenses 44 1,931 a 11,170 (338 ) a 12,807 Operating (loss) income (44 ) (347 ) 3,449 338 3,396 Interest expense, net (268 ) (123 ) (146 ) 54 (483 ) Net (loss) gain on early extinguishment of debt (1 ) 64 — — 63 Other income (expense), net 52 1 49 (54 ) 48 (Loss) income before income taxes and equity in affiliated companies' net earnings (losses) (261 ) (405 ) 3,352 338 3,024 Benefit from (provision for) income taxes 51 (121 ) (836 ) (128 ) (1,034 ) Equity in affiliated companies' net earnings (losses) 1,754 637 228 (2,619 ) — Net income (loss) 1,544 111 2,744 (2,409 ) 1,990 Net income and preferred dividends attributable to noncontrolling interests — — (421 ) (25 ) (446 ) Net income (loss) attributable to common stockholders $ 1,544 $ 111 $ 2,323 $ (2,434 ) $ 1,544 Other comprehensive income (loss) 11 — 11 (11 ) 11 Total comprehensive income (loss) $ 1,555 $ 111 $ 2,334 $ (2,445 ) $ 1,555 a. Includes charges totaling $0.6 billion at the FM O&G LLC guarantor and $(0.3) billion of eliminations related to impairment of FCX's oil and gas properties pursuant to full cost accounting rules. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 30, 2015 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX Cash flow from operating activities: Net (loss) income $ (8,155 ) $ (8,920 ) $ (12,364 ) $ 21,444 $ (7,995 ) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Depreciation, depletion and amortization 3 303 2,474 (63 ) 2,717 Impairment of oil and gas properties — 3,710 5,684 48 9,442 Net gains on crude oil derivative contracts — (87 ) — — (87 ) Equity in losses (earnings) of consolidated subsidiaries 5,967 6,516 8,947 (21,429 ) 1 Other, net (1,953 ) 2 139 — (1,812 ) Changes in working capital and other tax payments 4,001 (1,213 ) (2,457 ) 11 342 Net cash (used in) provided by operating activities (137 ) 311 2,423 11 2,608 Cash flow from investing activities: Capital expenditures (7 ) (959 ) (4,079 ) (10 ) (5,055 ) Intercompany loans (1,310 ) (955 ) — 2,265 — Dividends from (investments in) consolidated subsidiaries 693 (49 ) 102 (748 ) (2 ) Other, net (21 ) (2 ) 118 21 116 Net cash (used in) provided by investing activities (645 ) (1,965 ) (3,859 ) 1,528 (4,941 ) Cash flow from financing activities: Proceeds from debt 3,893 — 2,659 — 6,552 Repayments of debt (3,550 ) — (1,143 ) — (4,693 ) Intercompany loans — 1,708 557 (2,265 ) — Net proceeds from sale of common stock 999 — — — 999 Cash dividends and distributions paid, and contributions received (547 ) (17 ) (749 ) 677 (636 ) Other, net (13 ) (37 ) (14 ) 49 (15 ) Net cash provided by (used in) financing activities 782 1,654 1,310 (1,539 ) 2,207 Net decrease in cash and cash equivalents — — (126 ) — (126 ) Cash and cash equivalents at beginning of period — 1 463 — 464 Cash and cash equivalents at end of period $ — $ 1 $ 337 $ — $ 338 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS Nine Months Ended September 30, 2014 FCX FM O&G LLC Non-guarantor Consolidated Issuer Guarantor Subsidiaries Eliminations FCX Cash flow from operating activities: Net income (loss) $ 1,544 $ 111 $ 2,744 $ (2,409 ) $ 1,990 Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Depreciation, depletion and amortization 3 673 2,269 (21 ) 2,924 Impairment of oil and gas properties — 625 — (317 ) 308 Net losses on crude oil and natural gas derivative contracts — 56 — — 56 Net gain (loss) on early extinguishment of debt 1 (64 ) — — (63 ) Equity in (earnings) losses of consolidated subsidiaries (1,754 ) (637 ) 4 2,387 — Other, net 87 (17 ) (73 ) — (3 ) Changes in working capital and other tax payments (217 ) (1,166 ) 684 — (699 ) Net cash (used in) provided by operating activities (336 ) (419 ) 5,628 (360 ) 4,513 Cash flow from investing activities: Capital expenditures — (1,771 ) (3,644 ) — (5,415 ) Acquisition of Deepwater GOM interests — — (1,421 ) — (1,421 ) Intercompany loans 1,151 734 — — (1,885 ) — (Investments in) dividends from consolidated subsidiaries (959 ) (97 ) (696 ) 1,752 — Net proceeds from sale of Eagle Ford shale assets — 2,971 — — 2,971 Other, net — 32 189 — 221 Net cash provided by (used in) investing activities 192 1,869 (5,572 ) (133 ) (3,644 ) Cash flow from financing activities: Proceeds from debt 2,806 — 540 — 3,346 Repayments of debt (1,686 ) (1,996 ) (514 ) — (4,196 ) Intercompany loans — 213 (2,098 ) 1,885 — Cash dividends and distributions paid, and contributions received (979 ) 336 691 (1,392 ) (1,344 ) Other, net 3 (2 ) (3 ) — (2 ) Net cash provided by (used in) financing activities 144 (1,449 ) (1,384 ) 493 (2,196 ) Net increase (decrease) in cash and cash equivalents — 1 (1,328 ) — (1,327 ) Cash and cash equivalents at beginning of period — — 1,985 — 1,985 Cash and cash equivalents at end of period $ — $ 1 $ 657 $ — $ 658 |