XML 59 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Statements (Unaudited) Condensed Consolidating Statements of Cash Flows (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flow from operating activities:    
Net loss $ (4,101) $ (2,406)
Depreciation, Depletion and Amortization 722 939
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Impairment of oil and gas properties 3,787 3,104
Net gains on crude oil derivative contracts 0 (52)
Equity in losses (earnings) of consolidated subsidiaries (7) (1)
Other, net 151 (781)
Changes in working capital and other tax payments 188 (86)
Net cash provided by operating activities 740 717
Cash flow from investing activities:    
Capital expenditures (982) (1,867)
Intercompany loans 0 0
Cash Dividends Paid to Parent Company by Consolidated Subsidiaries 0 0
Other, net 2 127
Net cash used in investing activities (980) (1,740)
Cash flow from financing activities:    
Proceeds from debt 1,796 2,273
Repayments of debt (1,442) (802)
Intercompany loans 0 0
Net proceeds from sale of common Stock 32 0
Cash dividends and distributions paid, and contributions received (22) (350)
Other, net (17) (13)
Net cash provided by financing activities 347 1,108
Net increase in cash and cash equivalents 107 85
Increase in cash and cash equivalents held for sale (50) (62)
Cash and cash equivalents at beginning of year 195 317
Cash and cash equivalents at end of period 252 340
FCX Issuer [Member]    
Cash flow from operating activities:    
Net loss (4,184) (2,474)
Depreciation, Depletion and Amortization 1 1
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Impairment of oil and gas properties 0 0
Net gains on crude oil derivative contracts   0
Equity in losses (earnings) of consolidated subsidiaries 2,286 1,951
Other, net 128 (701)
Changes in working capital and other tax payments 1,652 1,171
Net cash provided by operating activities (117) (52)
Cash flow from investing activities:    
Capital expenditures 0 0
Intercompany loans (561) (905)
Cash Dividends Paid to Parent Company by Consolidated Subsidiaries 358 310
Other, net 0 0
Net cash used in investing activities (203) (595)
Cash flow from financing activities:    
Proceeds from debt 1,060 1,515
Repayments of debt (750) (530)
Intercompany loans 0 0
Net proceeds from sale of common Stock 32  
Cash dividends and distributions paid, and contributions received (4) (327)
Other, net (18) (11)
Net cash provided by financing activities 320 647
Net increase in cash and cash equivalents 0 0
Increase in cash and cash equivalents held for sale 0 0
Cash and cash equivalents at beginning of year 0 0
Cash and cash equivalents at end of period 0 0
FM O&G LLC Guarantor [Member]    
Cash flow from operating activities:    
Net loss (3,643) (3,084)
Depreciation, Depletion and Amortization 51 119
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Impairment of oil and gas properties 1,291 1,062
Net gains on crude oil derivative contracts   (52)
Equity in losses (earnings) of consolidated subsidiaries 2,704 2,359
Other, net 7 6
Changes in working capital and other tax payments (442) (580)
Net cash provided by operating activities (32) (170)
Cash flow from investing activities:    
Capital expenditures (244) (302)
Intercompany loans (377) (400)
Cash Dividends Paid to Parent Company by Consolidated Subsidiaries (41) (14)
Other, net 2 0
Net cash used in investing activities (660) (716)
Cash flow from financing activities:    
Proceeds from debt 0 0
Repayments of debt 0 0
Intercompany loans 716 903
Net proceeds from sale of common Stock 0  
Cash dividends and distributions paid, and contributions received 0 0
Other, net (24) (18)
Net cash provided by financing activities 692 885
Net increase in cash and cash equivalents 0 (1)
Increase in cash and cash equivalents held for sale 0 0
Cash and cash equivalents at beginning of year 0 1
Cash and cash equivalents at end of period 0 0
Non-Guarantor Subsidiaries [Member]    
Cash flow from operating activities:    
Net loss (4,898) (4,699)
Depreciation, Depletion and Amortization 677 835
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Impairment of oil and gas properties 2,483 2,042
Net gains on crude oil derivative contracts   0
Equity in losses (earnings) of consolidated subsidiaries 3,630 3,530
Other, net 16 (86)
Changes in working capital and other tax payments (1,024) (683)
Net cash provided by operating activities 884 939
Cash flow from investing activities:    
Capital expenditures (736) (1,565)
Intercompany loans 0 0
Cash Dividends Paid to Parent Company by Consolidated Subsidiaries 35 32
Other, net 0 127
Net cash used in investing activities (701) (1,406)
Cash flow from financing activities:    
Proceeds from debt 736 758
Repayments of debt (692) (272)
Intercompany loans 222 402
Net proceeds from sale of common Stock 42  
Cash dividends and distributions paid, and contributions received (373) (319)
Other, net (11) (16)
Net cash provided by financing activities (76) 553
Net increase in cash and cash equivalents 107 86
Increase in cash and cash equivalents held for sale (50) (62)
Cash and cash equivalents at beginning of year 195 316
Cash and cash equivalents at end of period 252 340
Eliminations [Member]    
Cash flow from operating activities:    
Net loss 8,624 7,851
Depreciation, Depletion and Amortization (7) (16)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Impairment of oil and gas properties 13 0
Net gains on crude oil derivative contracts   0
Equity in losses (earnings) of consolidated subsidiaries (8,627) (7,841)
Other, net 0 0
Changes in working capital and other tax payments 2 6
Net cash provided by operating activities 5 0
Cash flow from investing activities:    
Capital expenditures (2) 0
Intercompany loans 938 1,305
Cash Dividends Paid to Parent Company by Consolidated Subsidiaries (352) (328)
Other, net 0 0
Net cash used in investing activities 584 977
Cash flow from financing activities:    
Proceeds from debt 0 0
Repayments of debt 0 0
Intercompany loans (938) (1,305)
Net proceeds from sale of common Stock (42)  
Cash dividends and distributions paid, and contributions received 355 296
Other, net 36 32
Net cash provided by financing activities (589) (977)
Net increase in cash and cash equivalents 0 0
Increase in cash and cash equivalents held for sale 0 0
Cash and cash equivalents at beginning of year 0 0
Cash and cash equivalents at end of period $ 0 $ 0