Freeport-McMoRan Inc
NYSE:FCX
Income Statement
Earnings Waterfall
Freeport-McMoRan Inc
Revenue
|
22.9B
USD
|
Cost of Revenue
|
-15.5B
USD
|
Gross Profit
|
7.3B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
6.2B
USD
|
Other Expenses
|
-4.4B
USD
|
Net Income
|
1.8B
USD
|
Income Statement
Freeport-McMoRan Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
20 921
N/A
|
21 323
+2%
|
22 557
+6%
|
22 088
-2%
|
20 001
-9%
|
18 787
-6%
|
17 203
-8%
|
14 889
-13%
|
14 607
-2%
|
14 078
-4%
|
13 474
-4%
|
13 969
+4%
|
14 830
+6%
|
14 929
+1%
|
15 306
+3%
|
15 739
+3%
|
16 403
+4%
|
17 930
+9%
|
19 387
+8%
|
19 985
+3%
|
18 628
-7%
|
17 552
-6%
|
15 930
-9%
|
14 175
-11%
|
14 402
+2%
|
13 408
-7%
|
12 916
-4%
|
13 614
+5%
|
14 198
+4%
|
16 250
+14%
|
18 944
+17%
|
21 176
+12%
|
22 845
+8%
|
24 598
+8%
|
24 266
-1%
|
23 186
-4%
|
22 780
-2%
|
21 566
-5%
|
21 887
+1%
|
22 708
+4%
|
22 855
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 637)
|
(15 292)
|
(16 004)
|
(15 850)
|
(14 761)
|
(14 603)
|
(13 992)
|
(13 404)
|
(14 286)
|
(13 887)
|
(13 991)
|
(13 654)
|
(13 212)
|
(12 634)
|
(11 980)
|
(12 029)
|
(11 995)
|
(12 674)
|
(13 091)
|
(13 388)
|
(13 427)
|
(13 491)
|
(13 497)
|
(13 015)
|
(13 112)
|
(12 923)
|
(11 954)
|
(11 753)
|
(11 421)
|
(11 495)
|
(12 657)
|
(13 373)
|
(13 926)
|
(14 463)
|
(14 441)
|
(14 789)
|
(14 959)
|
(15 014)
|
(15 582)
|
(15 769)
|
(15 521)
|
|
Gross Profit |
6 284
N/A
|
6 031
-4%
|
6 553
+9%
|
6 238
-5%
|
5 240
-16%
|
4 184
-20%
|
3 211
-23%
|
1 485
-54%
|
321
-78%
|
191
-40%
|
(517)
N/A
|
315
N/A
|
1 618
+414%
|
2 295
+42%
|
3 326
+45%
|
3 710
+12%
|
4 408
+19%
|
5 256
+19%
|
6 296
+20%
|
6 597
+5%
|
5 201
-21%
|
4 061
-22%
|
2 433
-40%
|
1 160
-52%
|
1 290
+11%
|
485
-62%
|
962
+98%
|
1 861
+93%
|
2 777
+49%
|
4 755
+71%
|
6 287
+32%
|
7 803
+24%
|
8 919
+14%
|
10 135
+14%
|
9 825
-3%
|
8 397
-15%
|
7 821
-7%
|
6 552
-16%
|
6 305
-4%
|
6 939
+10%
|
7 334
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(867)
|
(818)
|
(826)
|
(766)
|
(805)
|
(861)
|
(837)
|
(875)
|
(743)
|
(718)
|
(715)
|
(650)
|
(674)
|
(698)
|
(617)
|
(700)
|
(814)
|
(785)
|
(872)
|
(805)
|
(637)
|
(657)
|
(616)
|
(631)
|
(623)
|
(594)
|
(536)
|
(492)
|
(555)
|
(539)
|
(550)
|
(581)
|
(633)
|
(572)
|
(592)
|
(604)
|
(786)
|
(714)
|
(777)
|
(866)
|
(1 109)
|
|
Selling, General & Administrative |
(591)
|
(573)
|
(551)
|
(493)
|
(580)
|
(636)
|
(681)
|
(703)
|
(558)
|
(545)
|
(557)
|
(545)
|
(597)
|
(610)
|
(557)
|
(551)
|
(477)
|
(457)
|
(459)
|
(456)
|
(443)
|
(424)
|
(412)
|
(417)
|
(414)
|
(412)
|
(392)
|
(357)
|
(354)
|
(344)
|
(354)
|
(385)
|
(487)
|
(398)
|
(411)
|
(407)
|
(550)
|
(431)
|
(446)
|
(466)
|
(653)
|
|
Research & Development |
(210)
|
(188)
|
(158)
|
(130)
|
(106)
|
(103)
|
(99)
|
(96)
|
(107)
|
(98)
|
(83)
|
(70)
|
(63)
|
(59)
|
(63)
|
(77)
|
(93)
|
(100)
|
(105)
|
(105)
|
(105)
|
(111)
|
(118)
|
(116)
|
(104)
|
(93)
|
(73)
|
(55)
|
(42)
|
(33)
|
(36)
|
(44)
|
(55)
|
(72)
|
(83)
|
(106)
|
(115)
|
(122)
|
(139)
|
(131)
|
(137)
|
|
Other Operating Expenses |
(66)
|
(57)
|
(117)
|
(143)
|
(119)
|
(122)
|
(57)
|
(76)
|
(78)
|
(75)
|
(75)
|
(35)
|
(14)
|
(29)
|
3
|
(72)
|
(244)
|
(228)
|
(308)
|
(244)
|
(89)
|
(122)
|
(86)
|
(98)
|
(105)
|
(89)
|
(71)
|
(78)
|
(159)
|
(162)
|
(160)
|
(152)
|
(91)
|
(102)
|
(98)
|
(91)
|
(121)
|
(161)
|
(192)
|
(269)
|
(319)
|
|
Operating Income |
5 417
N/A
|
5 213
-4%
|
5 727
+10%
|
5 472
-4%
|
4 435
-19%
|
3 323
-25%
|
2 374
-29%
|
610
-74%
|
(422)
N/A
|
(527)
-25%
|
(1 232)
-134%
|
(335)
+73%
|
944
N/A
|
1 597
+69%
|
2 709
+70%
|
3 010
+11%
|
3 594
+19%
|
4 471
+24%
|
5 424
+21%
|
5 792
+7%
|
4 564
-21%
|
3 404
-25%
|
1 817
-47%
|
529
-71%
|
667
+26%
|
(109)
N/A
|
426
N/A
|
1 369
+221%
|
2 222
+62%
|
4 216
+90%
|
5 737
+36%
|
7 222
+26%
|
8 286
+15%
|
9 563
+15%
|
9 233
-3%
|
7 793
-16%
|
7 035
-10%
|
5 838
-17%
|
5 528
-5%
|
6 073
+10%
|
6 225
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(390)
|
(494)
|
(654)
|
(650)
|
(602)
|
(584)
|
(562)
|
(561)
|
(602)
|
(669)
|
(723)
|
(753)
|
(760)
|
(730)
|
(692)
|
(800)
|
(786)
|
(773)
|
(763)
|
(620)
|
(963)
|
(958)
|
(939)
|
(902)
|
(613)
|
(568)
|
(584)
|
(581)
|
(598)
|
(616)
|
(649)
|
(667)
|
(536)
|
(584)
|
(592)
|
(594)
|
(415)
|
(584)
|
(599)
|
(555)
|
(495)
|
|
Non-Reccuring Items |
(101)
|
(96)
|
(91)
|
(353)
|
(4 664)
|
(7 689)
|
(10 319)
|
(13 709)
|
(13 105)
|
(13 827)
|
(10 644)
|
(7 203)
|
(3 642)
|
171
|
(320)
|
(65)
|
102
|
89
|
137
|
163
|
215
|
232
|
170
|
67
|
390
|
320
|
97
|
34
|
114
|
157
|
391
|
547
|
80
|
80
|
87
|
47
|
33
|
22
|
3
|
(27)
|
10
|
|
Total Other Income |
(13)
|
23
|
2
|
22
|
31
|
5
|
49
|
(15)
|
1
|
30
|
19
|
50
|
(14)
|
(45)
|
(77)
|
(76)
|
(8)
|
13
|
40
|
63
|
76
|
61
|
46
|
65
|
(138)
|
(132)
|
(117)
|
(128)
|
59
|
50
|
39
|
53
|
(171)
|
(85)
|
(83)
|
(94)
|
62
|
264
|
277
|
323
|
266
|
|
Pre-Tax Income |
4 913
N/A
|
4 646
-5%
|
4 984
+7%
|
4 491
-10%
|
(800)
N/A
|
(4 945)
-518%
|
(8 458)
-71%
|
(13 675)
-62%
|
(14 128)
-3%
|
(14 993)
-6%
|
(12 580)
+16%
|
(8 241)
+34%
|
(3 472)
+58%
|
993
N/A
|
1 620
+63%
|
2 069
+28%
|
2 902
+40%
|
3 800
+31%
|
4 838
+27%
|
5 398
+12%
|
3 892
-28%
|
2 739
-30%
|
1 094
-60%
|
(241)
N/A
|
306
N/A
|
(489)
N/A
|
(178)
+64%
|
694
N/A
|
1 797
+159%
|
3 807
+112%
|
5 518
+45%
|
7 155
+30%
|
7 659
+7%
|
8 974
+17%
|
8 645
-4%
|
7 152
-17%
|
6 715
-6%
|
5 540
-17%
|
5 209
-6%
|
5 814
+12%
|
6 006
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 475)
|
(1 404)
|
(1 692)
|
(1 542)
|
(225)
|
846
|
1 873
|
2 571
|
1 951
|
1 160
|
345
|
110
|
(371)
|
(468)
|
(538)
|
(1 039)
|
(1 276)
|
(1 608)
|
(1 937)
|
(2 072)
|
(1 114)
|
(713)
|
(183)
|
248
|
(510)
|
(345)
|
(456)
|
(662)
|
(944)
|
(1 447)
|
(1 954)
|
(2 285)
|
(2 299)
|
(2 680)
|
(2 648)
|
(2 335)
|
(2 267)
|
(1 942)
|
(1 910)
|
(2 103)
|
(2 270)
|
|
Income from Continuing Operations |
3 438
|
3 242
|
3 292
|
2 949
|
(1 025)
|
(4 099)
|
(6 585)
|
(11 104)
|
(12 177)
|
(13 833)
|
(12 235)
|
(8 131)
|
(3 843)
|
525
|
1 082
|
1 030
|
1 626
|
2 192
|
2 901
|
3 326
|
2 778
|
2 026
|
911
|
7
|
(204)
|
(834)
|
(634)
|
32
|
853
|
2 360
|
3 564
|
4 870
|
5 360
|
6 294
|
5 997
|
4 817
|
4 448
|
3 598
|
3 299
|
3 711
|
3 736
|
|
Income to Minority Interest |
(783)
|
(723)
|
(773)
|
(698)
|
(398)
|
(324)
|
(172)
|
(44)
|
(68)
|
(99)
|
(130)
|
(153)
|
(66)
|
(68)
|
(77)
|
5
|
(274)
|
(324)
|
(424)
|
(567)
|
(292)
|
(212)
|
(44)
|
91
|
(50)
|
53
|
(20)
|
(150)
|
(266)
|
(559)
|
(736)
|
(957)
|
(1 059)
|
(1 201)
|
(1 151)
|
(983)
|
(1 011)
|
(1 020)
|
(1 210)
|
(1 564)
|
(1 903)
|
|
Equity Earnings Affiliates |
3
|
1
|
1
|
0
|
3
|
4
|
2
|
2
|
(3)
|
3
|
4
|
7
|
11
|
8
|
6
|
8
|
10
|
4
|
8
|
9
|
8
|
7
|
9
|
10
|
12
|
18
|
16
|
17
|
12
|
7
|
10
|
(5)
|
5
|
22
|
26
|
43
|
31
|
26
|
18
|
10
|
15
|
|
Net Income (Common) |
2 658
N/A
|
2 520
-5%
|
2 520
N/A
|
2 251
-11%
|
(1 308)
N/A
|
(4 292)
-228%
|
(6 625)
-54%
|
(11 007)
-66%
|
(12 236)
-11%
|
(13 946)
-14%
|
(12 577)
+10%
|
(8 533)
+32%
|
(4 157)
+51%
|
249
N/A
|
996
+300%
|
1 059
+6%
|
1 813
+71%
|
2 270
+25%
|
2 871
+26%
|
3 146
+10%
|
2 598
-17%
|
1 935
-26%
|
997
-48%
|
235
-76%
|
(239)
N/A
|
(764)
-220%
|
(636)
+17%
|
(100)
+84%
|
596
N/A
|
1 804
+203%
|
2 827
+57%
|
3 896
+38%
|
4 299
+10%
|
5 105
+19%
|
4 862
-5%
|
3 866
-20%
|
3 461
-10%
|
2 594
-25%
|
2 096
-19%
|
2 146
+2%
|
1 842
-14%
|
|
EPS (Diluted) |
2.54
N/A
|
2.41
-5%
|
2.42
+0%
|
2.16
-11%
|
-1.25
N/A
|
-4.12
-230%
|
-6.37
-55%
|
-10.27
-61%
|
-11.32
-10%
|
-11.14
+2%
|
-9.91
+11%
|
-6.31
+36%
|
-3.15
+50%
|
0.17
N/A
|
0.68
+300%
|
0.72
+6%
|
1.24
+72%
|
1.55
+25%
|
1.96
+26%
|
2.15
+10%
|
1.78
-17%
|
1.33
-25%
|
0.67
-50%
|
0.16
-76%
|
-0.17
N/A
|
-0.53
-212%
|
-0.44
+17%
|
-0.07
+84%
|
0.41
N/A
|
1.22
+198%
|
1.91
+57%
|
2.63
+38%
|
2.9
+10%
|
3.49
+20%
|
3.33
-5%
|
2.68
-20%
|
2.39
-11%
|
1.79
-25%
|
1.45
-19%
|
1.49
+3%
|
1.28
-14%
|