Freeport-McMoRan Inc. (FCX)

Growth

Revenue 5Y6.69%
Revenue 3Y6.56%
EPS 5Y23.69%
EPS 3Y17.76%
Dividend 5Y118.25%
Dividend 3Y14.43%

Capital Efficiency

ROIC17.78%
ROE26.42%
ROA7.77%
ROTA7.77%

Capital Structure

Market Cap63.68B
EV65.80B
Cash8.58B
Current Ratio2.56
Debt/Equity0.52
Net Debt/EBITDA0.23
Show More

Income Statement

Select a metric from the list below to chart it

Dec '87
Dec '94
Dec '01
Dec '08
Dec '15
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
20,921.0
21,438.0
15,877.0
14,830.0
16,403.0
18,628.0
14,402.0
14,198.0
22,845.0
23,186.0
Revenue % Chg.
16.2%
2.5%
-25.9%
-6.6%
10.6%
13.6%
-22.7%
-1.4%
60.9%
9.5%
Cost of Revenue
14,637.0
19,504.0
28,524.0
17,580.0
12,022.0
13,445.0
13,105.0
11,655.0
14,030.0
14,789.0
Cost of Revenue % Chg.
26.6%
33.3%
46.2%
-38.4%
-31.6%
11.8%
-2.5%
-11.1%
20.4%
10.6%
Gross Profit
6,284.0
1,934.0
-12,647.0
-2,750.0
4,381.0
5,183.0
1,297.0
2,543.0
8,815.0
8,397.0
Gross Profit % Chg.
-2.6%
-69.2%
-
78.3%
-
18.3%
-75.0%
96.1%
246.6%
7.6%
Gross Profit Margin
30.0%
9.0%
-79.7%
-18.5%
26.7%
27.8%
9.0%
17.9%
38.6%
36.2%
Gross Profit Margin % Chg.
-16.1%
-70.0%
-
76.7%
-
4.2%
-67.6%
98.9%
115.4%
-1.7%
Selling, General, & Admin Expenses
657.0
592.0
569.0
607.0
484.0
443.0
414.0
370.0
383.0
407.0
Selling, General, & Admin Expenses % Chg.
52.4%
-9.9%
-3.9%
6.7%
-20.3%
-8.5%
-6.5%
-10.6%
3.5%
5.4%
Other Expenses
276.0
245.0
205.0
84.0
345.0
194.0
209.0
209.0
146.0
197.0
Other Expenses % Chg.
4.9%
-11.2%
-16.3%
-59.0%
310.7%
-43.8%
7.7%
-
-30.1%
0.5%
Operating Income
5,351.0
97.0
-13,382.0
-2,792.0
3,633.0
4,754.0
1,091.0
2,437.0
8,366.0
7,812.0
Operating Income % Chg.
-8.0%
-98.2%
-
79.1%
-
30.9%
-77.1%
123.4%
243.3%
0.5%
Operating Income Margin
25.6%
0.5%
-84.3%
-18.8%
22.1%
25.5%
7.6%
17.2%
36.6%
33.7%
Operating Income Margin % Chg.
-20.8%
-98.2%
-
77.7%
-
15.2%
-70.3%
126.6%
113.4%
-8.2%
Total Other Income/Expenses Net
-438.0
-521.0
-639.0
-680.0
-731.0
-862.0
-785.0
-640.0
-707.0
-660.0
Total Other Income/Expenses Net % Chg.
33.9%
18.9%
22.6%
6.4%
7.5%
17.9%
8.9%
18.5%
10.5%
7.3%
Income Before Tax
4,913.0
-424.0
-14,021.0
-3,472.0
2,902.0
3,892.0
306.0
1,797.0
7,659.0
7,152.0
Income Before Tax % Chg.
-10.5%
-
3206.8%
75.2%
-
34.1%
-92.1%
487.3%
326.2%
-0.0%
Income Before Tax Margin
23.5%
-2.0%
-88.3%
-23.4%
17.7%
20.9%
2.1%
12.7%
33.5%
30.8%
Income Before Tax Margin % Chg.
-22.9%
-
4365.1%
73.5%
-
18.1%
-89.8%
495.7%
164.9%
-8.7%
Income Tax Expense
1,475.0
324.0
-1,935.0
371.0
883.0
991.0
510.0
944.0
2,299.0
2,335.0
Income Tax Expense % Chg.
-2.3%
-78.0%
-
-
138.0%
12.2%
-48.5%
85.1%
143.5%
2.2%
Net Income
2,658.0
-1,268.0
-12,195.0
-4,315.0
1,817.0
2,602.0
-239.0
599.0
4,306.0
3,877.0
Net Income % Chg.
-12.6%
-
861.8%
64.6%
-
43.2%
-
-
618.9%
-0.8%
Net Income Margin
12.7%
-5.9%
-76.8%
-29.1%
11.1%
14.0%
-1.7%
4.2%
18.8%
16.7%
Net Income Margin % Chg.
-24.8%
-
1198.6%
62.1%
-
26.1%
-
-
346.8%
-9.4%
Weighted Avg. Shares Out
1,002.0
1,039.0
1,082.0
1,318.0
1,447.0
1,449.0
1,451.0
1,458.0
1,468.5
1,442.8
Weighted Avg. Shares Out % Chg.
5.6%
3.7%
4.1%
21.8%
9.8%
0.1%
0.1%
0.5%
0.7%
-1.5%
EPS
2.7
-1.3
-11.3
-3.2
1.3
1.6
-0.2
0.4
3.0
2.7
EPS % Chg.
-17.2%
-
797.6%
72.1%
-
24.6%
-
-
621.3%
0.4%
Weighted Avg. Shares Out Dil
1,006.0
1,039.0
1,082.0
1,318.0
1,454.0
1,458.0
1,451.0
1,461.0
1,482.0
1,461.8
Weighted Avg. Shares Out Dil % Chg.
5.5%
3.3%
4.1%
21.8%
10.3%
0.3%
-0.5%
0.7%
1.4%
-1.1%
EPS Diluted
2.6
-1.3
-11.3
-3.2
1.3
1.6
-0.2
0.4
3.0
2.6
EPS Diluted % Chg.
-17.2%
-
797.6%
72.1%
-
24.0%
-
-
622.8%
-
Interest Expense
518.0
630.0
645.0
755.0
801.0
945.0
620.0
598.0
602.0
594.0
Interest Expense % Chg.
178.5%
21.6%
2.4%
17.1%
6.1%
18.0%
-34.4%
-3.5%
0.7%
-10.9%
EBIT
4,395.0
-1,054.0
-14,666.0
-4,227.0
2,101.0
2,947.0
-314.0
1,199.0
7,057.0
6,558.0
EBIT % Chg.
-17.1%
-
1291.5%
71.2%
-
40.3%
-
-
488.6%
1.1%
EBIT Margin
21.0%
-4.9%
-92.4%
-28.5%
12.8%
15.8%
-2.2%
8.4%
30.9%
28.3%
EBIT Margin % Chg.
-28.6%
-
1778.8%
69.1%
-
23.5%
-
-
265.8%
-7.7%
Depreciation & Amortization
-
-
-
-
-
-
-
1,528.0
1,998.0
2,561.0
Depreciation & Amortization % Chg.
-
-
-
-
-
-
-
-
30.8%
79.0%
EBITDA
4,395.0
-1,054.0
-14,666.0
-4,227.0
2,101.0
2,947.0
-314.0
2,727.0
9,055.0
9,119.0
EBITDA % Chg.
-17.1%
-
1291.5%
71.2%
-
40.3%
-
-
232.0%
15.2%
EBITDA Margin
21.0%
-4.9%
-92.4%
-28.5%
12.8%
15.8%
-2.2%
19.2%
39.6%
39.3%
EBITDA Margin % Chg.
-28.6%
-
1778.8%
69.1%
-
23.5%
-
-
106.4%
5.2%