Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 | 2017-03-31 | 2016-06-30 | 2015-09-30 | 2015-06-30 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 6,972,000,000 | 7,582,000,000 | 5,728,000,000 | 5,720,000,000 | 6,790,000,000 | 6,624,000,000 | 6,321,000,000 | 5,905,000,000 | 5,824,000,000 | 5,737,000,000 | 5,389,000,000 | 5,758,000,000 | 5,003,000,000 | 5,416,000,000 | 6,603,000,000 | 6,164,000,000 | 6,083,000,000 | 5,748,000,000 | 4,850,000,000 | 4,495,000,000 | 3,851,000,000 | 3,054,000,000 | 2,798,000,000 | 3,911,000,000 | 3,153,000,000 | 3,546,000,000 | 3,792,000,000 | 3,684,000,000 | 4,908,000,000 | 5,168,000,000 | 13,062,000,000 | 3,341,000,000 | 3,334,000,000 | 3,681,000,000 | 4,248,000,000 | 5,235,000,000 | 5,696,000,000 | 5,522,000,000 | 4,985,000,000 | 5,885,000,000 | 6,165,000,000 | 4,288,000,000 | 4,583,000,000 | 4,513,000,000 | 4,417,000,000 | 4,475,000,000 | 4,605,000,000 | 4,162,000,000 | 5,195,000,000 | 5,814,000,000 | 5,709,000,000 | 5,603,000,000 | 5,152,000,000 | 3,864,000,000 | 4,363,000,000 | 4,610,000,000 | 4,144,000,000 | 3,684,000,000 | 2,602,000,000 | 2,067,000,000 | 4,616,000,000 | 5,441,000,000 | 5,672,000,000 | 4,184,000,000 | 5,066,000,000 | 5,807,000,000 | 2,302,900,000 | 1,636,049,000 | 1,426,202,000 | 1,086,122,000 | 983,270,000 | 902,909,000 | 803,065,000 |
yoy | 2.68% | 14.46% | -9.38% | -3.13% | 16.59% | 15.46% | 17.29% | 2.55% | 16.41% | 5.93% | -18.39% | -6.59% | -17.75% | -5.78% | 36.14% | 37.13% | 57.96% | 88.21% | 73.34% | 14.93% | 22.14% | -13.87% | -26.21% | 6.16% | -35.76% | -31.39% | -70.97% | 10.27% | 47.21% | 40.40% | 207.49% | -36.18% | -41.47% | -33.34% | -14.78% | -11.05% | -7.61% | 28.78% | 8.77% | 30.40% | 39.57% | -4.18% | -0.48% | 8.43% | -14.98% | -23.03% | -19.34% | -25.72% | 0.83% | 50.47% | 30.85% | 21.54% | 24.32% | 4.89% | 67.68% | 123.03% | -10.23% | -32.29% | -54.13% | -50.60% | -8.88% | -6.30% | 146.30% | 155.74% | 255.21% | 434.65% | 134.21% | 81.20% | 77.59% | ||||
qoq | -8.05% | 32.37% | 0.14% | -15.76% | 2.51% | 4.79% | 7.04% | 1.39% | 1.52% | 6.46% | -6.41% | 15.09% | -7.63% | -17.98% | 7.12% | 1.33% | 5.83% | 18.52% | 7.90% | 16.72% | 26.10% | 9.15% | -28.46% | 24.04% | -11.08% | -6.49% | 2.93% | -24.94% | -5.03% | -60.43% | 290.96% | 0.21% | -9.43% | -13.35% | -18.85% | -8.09% | 3.15% | 10.77% | -15.29% | -4.54% | 43.77% | -6.44% | 1.55% | 2.17% | -1.30% | -2.82% | 10.64% | -19.88% | -10.65% | 1.84% | 1.89% | 8.75% | 33.33% | -11.44% | -5.36% | 11.25% | 12.49% | 41.58% | 25.88% | -55.22% | -15.16% | -4.07% | 35.56% | -17.41% | -12.76% | 152.16% | 40.76% | 14.71% | 31.31% | 10.46% | 8.90% | 12.43% | |
cost of sales: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
production and delivery | 4,205,000,000 | 4,282,000,000 | 3,756,000,000 | 3,758,000,000 | 4,077,000,000 | 3,875,000,000 | 3,844,000,000 | 3,367,000,000 | 3,548,000,000 | 3,548,000,000 | 3,165,000,000 | 3,522,000,000 | 3,366,000,000 | 3,003,000,000 | 3,150,000,000 | 3,154,000,000 | 3,009,000,000 | 3,067,000,000 | 2,786,000,000 | 2,627,000,000 | 2,465,000,000 | 2,394,000,000 | 2,545,000,000 | 2,930,000,000 | 2,665,000,000 | 3,002,000,000 | 2,919,000,000 | 2,899,000,000 | 3,069,000,000 | 2,915,000,000 | 8,100,000,000 | 2,200,000,000 | 2,956,000,000 | 2,893,000,000 | 2,848,000,000 | 2,933,000,000 | 3,152,000,000 | 3,082,000,000 | 2,737,000,000 | 2,936,000,000 | 3,332,000,000 | 2,853,000,000 | 2,719,000,000 | 2,740,000,000 | 2,592,000,000 | 2,622,000,000 | 2,428,000,000 | 2,394,000,000 | 2,570,000,000 | 2,557,000,000 | 2,377,000,000 | 2,115,000,000 | 2,269,000,000 | 2,052,000,000 | 1,918,000,000 | 1,930,000,000 | 1,715,000,000 | 1,809,000,000 | 1,562,000,000 | 2,100,000,000 | 2,874,000,000 | 2,720,000,000 | 2,722,000,000 | 2,422,000,000 | 2,662,000,000 | 2,850,000,000 | 952,100,000 | 791,385,000 | 605,607,000 | 477,915,000 | 434,368,000 | 390,586,000 | 365,006,000 |
depreciation, depletion and amortization | 625,000,000 | 668,000,000 | 466,000,000 | 537,000,000 | 600,000,000 | 509,000,000 | 595,000,000 | 589,000,000 | 533,000,000 | 547,000,000 | 399,000,000 | 515,000,000 | 508,000,000 | 507,000,000 | 489,000,000 | 568,000,000 | 528,000,000 | 483,000,000 | 419,000,000 | 435,000,000 | 394,000,000 | 358,000,000 | 341,000,000 | 391,000,000 | 322,000,000 | 352,000,000 | 347,000,000 | 403,000,000 | 458,000,000 | 442,000,000 | 1,325,000,000 | 389,000,000 | 632,000,000 | 888,000,000 | 890,000,000 | 939,000,000 | 945,000,000 | 1,013,000,000 | 966,000,000 | 1,019,000,000 | 919,000,000 | 530,000,000 | 329,000,000 | 323,000,000 | 298,000,000 | 291,000,000 | 267,000,000 | 266,000,000 | 257,000,000 | 267,000,000 | 232,000,000 | 248,000,000 | 268,000,000 | 249,000,000 | 271,000,000 | 274,000,000 | 252,000,000 | 256,000,000 | 232,000,000 | 460,000,000 | 442,000,000 | 462,000,000 | 418,000,000 | 400,000,000 | 356,000,000 | 379,000,000 | 116,300,000 | ||||||
total cost of sales | 4,830,000,000 | 4,950,000,000 | 4,222,000,000 | 4,295,000,000 | 4,677,000,000 | 4,384,000,000 | 4,439,000,000 | 3,949,000,000 | 4,086,000,000 | 4,096,000,000 | 3,564,000,000 | 4,023,000,000 | 3,899,000,000 | 3,528,000,000 | 3,639,000,000 | 3,723,000,000 | 3,551,000,000 | 3,550,000,000 | 3,206,000,000 | 3,066,000,000 | 2,868,000,000 | 2,613,000,000 | 3,108,000,000 | 3,400,000,000 | 3,028,000,000 | 3,354,000,000 | 3,323,000,000 | 3,302,000,000 | 3,527,000,000 | 3,357,000,000 | 9,433,000,000 | 2,589,000,000 | 3,879,000,000 | 7,433,000,000 | 6,424,000,000 | 7,301,000,000 | 4,405,000,000 | 4,095,000,000 | 3,703,000,000 | 3,955,000,000 | 4,251,000,000 | 3,383,000,000 | 3,048,000,000 | 3,063,000,000 | 2,890,000,000 | 2,913,000,000 | 2,695,000,000 | 2,660,000,000 | 2,827,000,000 | 2,824,000,000 | 2,609,000,000 | 2,363,000,000 | 2,537,000,000 | 2,301,000,000 | 2,189,000,000 | 2,204,000,000 | 1,967,000,000 | 2,065,000,000 | 1,813,000,000 | 3,342,000,000 | 3,316,000,000 | 3,182,000,000 | 3,140,000,000 | 2,822,000,000 | 3,018,000,000 | 3,229,000,000 | 1,068,400,000 | 852,212,000 | 648,962,000 | 521,165,000 | 496,014,000 | 444,745,000 | 421,932,000 |
gross profit | 2,142,000,000 | 2,632,000,000 | 1,506,000,000 | 1,425,000,000 | 2,113,000,000 | 2,240,000,000 | 1,882,000,000 | 1,956,000,000 | 1,738,000,000 | 1,641,000,000 | 1,825,000,000 | 1,735,000,000 | 1,104,000,000 | 1,888,000,000 | 2,964,000,000 | 2,441,000,000 | 2,532,000,000 | 2,198,000,000 | 1,644,000,000 | 1,429,000,000 | 983,000,000 | 441,000,000 | -310,000,000 | 511,000,000 | 125,000,000 | 192,000,000 | 469,000,000 | 382,000,000 | 1,381,000,000 | 1,811,000,000 | 3,629,000,000 | 752,000,000 | -545,000,000 | -3,752,000,000 | -2,176,000,000 | -2,066,000,000 | 1,291,000,000 | 1,427,000,000 | 1,282,000,000 | 1,930,000,000 | 1,914,000,000 | 905,000,000 | 1,535,000,000 | 1,450,000,000 | 1,527,000,000 | 1,562,000,000 | 1,910,000,000 | 1,502,000,000 | 2,368,000,000 | 2,990,000,000 | 3,100,000,000 | 3,240,000,000 | 2,615,000,000 | 1,563,000,000 | 2,174,000,000 | 2,406,000,000 | 2,177,000,000 | 1,619,000,000 | 789,000,000 | -1,275,000,000 | 1,300,000,000 | 2,259,000,000 | 2,532,000,000 | 1,362,000,000 | 2,048,000,000 | 2,578,000,000 | 1,234,500,000 | 783,837,000 | 777,240,000 | 564,957,000 | 487,256,000 | 458,164,000 | 381,133,000 |
yoy | 1.37% | 17.50% | -19.98% | -27.15% | 21.58% | 36.50% | 3.12% | 12.74% | 57.43% | -13.08% | -38.43% | -28.92% | -56.40% | -14.10% | 80.29% | 70.82% | 157.58% | 398.41% | -630.32% | 179.65% | 686.40% | 129.69% | -166.10% | 33.77% | -90.95% | -89.40% | -87.08% | -49.20% | -353.39% | -148.27% | -266.77% | -136.40% | -142.22% | -362.93% | -269.73% | -207.05% | -32.55% | 57.68% | -16.48% | 33.10% | 25.34% | -42.06% | -19.63% | -3.46% | -35.52% | -47.76% | -38.39% | -53.64% | -9.45% | 91.30% | 42.59% | 34.66% | 20.12% | -3.46% | 175.54% | -288.71% | 67.46% | -28.33% | -68.84% | -193.61% | -36.52% | -12.37% | 105.10% | 73.76% | 163.50% | 356.32% | 153.36% | 71.08% | 103.93% | ||||
qoq | -18.62% | 74.77% | 5.68% | -32.56% | -5.67% | 19.02% | -3.78% | 12.54% | 5.91% | -10.08% | 5.19% | 57.16% | -41.53% | -36.30% | 21.43% | -3.59% | 15.20% | 33.70% | 15.05% | 45.37% | 122.90% | -242.26% | -160.67% | 308.80% | -34.90% | -59.06% | 22.77% | -72.34% | -23.74% | -50.10% | 382.58% | -237.98% | -85.47% | 72.43% | 5.32% | -260.03% | -9.53% | 11.31% | -33.58% | 0.84% | 111.49% | -41.04% | 5.86% | -5.04% | -2.24% | -18.22% | 27.16% | -36.57% | -20.80% | -3.55% | -4.32% | 23.90% | 67.31% | -28.10% | -9.64% | 10.52% | 34.47% | 105.20% | -161.88% | -198.08% | -42.45% | -10.78% | 85.90% | -33.50% | -20.56% | 108.83% | 57.49% | 0.85% | 37.58% | 15.95% | 6.35% | 20.21% | |
gross margin % | 30.72% | 34.71% | 26.29% | 24.91% | 31.12% | 33.82% | 29.77% | 33.12% | 29.84% | 28.60% | 33.87% | 30.13% | 22.07% | 34.86% | 44.89% | 39.60% | 41.62% | 38.24% | 33.90% | 31.79% | 25.53% | 14.44% | -11.08% | 13.07% | 3.96% | 5.41% | 12.37% | 10.37% | 28.14% | 35.04% | 27.78% | 22.51% | -16.35% | -101.93% | -51.22% | -39.47% | 22.67% | 25.84% | 25.72% | 32.80% | 31.05% | 21.11% | 33.49% | 32.13% | 34.57% | 34.91% | 41.48% | 36.09% | 45.58% | 51.43% | 54.30% | 57.83% | 50.76% | 40.45% | 49.83% | 52.19% | 52.53% | 43.95% | 30.32% | -61.68% | 28.16% | 41.52% | 44.64% | 32.55% | 40.43% | 44.39% | 53.61% | 47.91% | 54.50% | 52.02% | 49.55% | 50.74% | 47.46% |
selling, general and administrative expenses | 131,000,000 | 127,000,000 | 154,000,000 | 129,000,000 | 117,000,000 | 123,000,000 | 144,000,000 | 120,000,000 | 118,000,000 | 115,000,000 | 126,000,000 | 107,000,000 | 98,000,000 | 100,000,000 | 115,000,000 | 94,000,000 | 102,000,000 | 87,000,000 | 100,000,000 | 97,000,000 | 72,000,000 | 91,000,000 | 110,000,000 | 99,000,000 | 106,000,000 | 97,000,000 | 112,000,000 | 102,000,000 | 101,000,000 | 109,000,000 | 331,000,000 | 153,000,000 | 160,000,000 | 124,000,000 | 151,000,000 | 135,000,000 | 158,000,000 | 164,000,000 | 135,000,000 | 200,000,000 | 158,000,000 | 186,000,000 | 113,000,000 | 120,000,000 | 110,000,000 | 97,000,000 | 104,000,000 | 92,000,000 | 102,000,000 | 107,000,000 | 114,000,000 | 104,000,000 | 81,000,000 | 101,000,000 | 95,000,000 | 96,000,000 | 74,000,000 | 89,000,000 | 62,000,000 | -31,000,000 | 90,000,000 | 126,000,000 | 84,000,000 | 152,000,000 | 131,000,000 | 139,000,000 | 48,900,000 | ||||||
exploration and research expenses | 55,000,000 | 46,000,000 | 39,000,000 | 41,000,000 | 38,000,000 | 40,000,000 | 37,000,000 | 52,000,000 | 71,000,000 | 79,000,000 | 73,000,000 | 62,000,000 | 77,000,000 | 78,000,000 | 66,000,000 | 50,000,000 | 39,000,000 | 35,000,000 | 38,000,000 | 31,000,000 | 17,000,000 | 19,000,000 | 24,000,000 | 30,000,000 | 83,000,000 | 77,000,000 | 80,000,000 | 52,000,000 | 58,000,000 | 40,000,000 | 40,000,000 | 6,500,000 | |||||||||||||||||||||||||||||||||||||||||
environmental obligations and shutdown costs | 27,000,000 | 10,000,000 | 12,000,000 | 20,000,000 | 28,000,000 | 67,000,000 | 80,000,000 | 98,000,000 | 74,000,000 | 67,000,000 | 70,000,000 | 6,000,000 | 29,000,000 | 16,000,000 | 40,000,000 | 13,000,000 | 33,000,000 | 5,000,000 | 101,000,000 | 21,000,000 | 11,000,000 | 26,000,000 | 20,000,000 | 20,000,000 | 23,000,000 | 42,000,000 | 13,000,000 | 8,000,000 | 59,000,000 | 224,000,000 | 27,000,000 | 11,000,000 | 37,000,000 | 11,000,000 | 19,000,000 | 18,000,000 | 76,000,000 | 6,000,000 | 43,000,000 | -8,000,000 | 16,000,000 | 15,000,000 | -40,000,000 | -73,000,000 | 81,000,000 | 10,000,000 | 36,000,000 | 38,000,000 | 60,000,000 | ||||||||||||||||||||||||
gain on sales of assets | -16,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 5,000,000,000 | 5,150,000,000 | 4,425,000,000 | 4,477,000,000 | 4,852,000,000 | 4,575,000,000 | 4,687,000,000 | 4,183,000,000 | 4,332,000,000 | 4,327,000,000 | 3,788,000,000 | 4,228,000,000 | 4,041,000,000 | 3,680,000,000 | 3,794,000,000 | 3,859,000,000 | 3,621,000,000 | 3,681,000,000 | 3,318,000,000 | 2,786,000,000 | 2,971,000,000 | 2,733,000,000 | 3,271,000,000 | 3,136,000,000 | 3,191,000,000 | 3,513,000,000 | 3,471,000,000 | 3,368,000,000 | 3,593,000,000 | 3,504,000,000 | 10,009,000,000 | 2,761,000,000 | 3,316,000,000 | 7,626,000,000 | 6,622,000,000 | 8,534,000,000 | 4,564,000,000 | 4,369,000,000 | 3,874,000,000 | 4,235,000,000 | 4,458,000,000 | 3,649,000,000 | 3,228,000,000 | 3,155,000,000 | 3,006,000,000 | 3,164,000,000 | 2,871,000,000 | 2,865,000,000 | 3,045,000,000 | 3,057,000,000 | 2,773,000,000 | 2,506,000,000 | 2,653,000,000 | 2,440,000,000 | 2,315,000,000 | 2,371,000,000 | 2,060,000,000 | 2,176,000,000 | 1,930,000,000 | 20,359,000,000 | 3,483,000,000 | 3,388,000,000 | 3,276,000,000 | 3,032,000,000 | 3,189,000,000 | 3,408,000,000 | 1,123,800,000 | 900,615,000 | 686,875,000 | 554,372,000 | 523,719,000 | 472,466,000 | 445,466,000 |
operating income | 1,972,000,000 | 2,432,000,000 | 1,303,000,000 | 1,243,000,000 | 1,938,000,000 | 2,049,000,000 | 1,634,000,000 | 1,722,000,000 | 1,492,000,000 | 1,410,000,000 | 1,601,000,000 | 1,530,000,000 | 962,000,000 | 1,736,000,000 | 2,809,000,000 | 2,305,000,000 | 2,462,000,000 | 2,067,000,000 | 1,532,000,000 | 1,709,000,000 | 880,000,000 | 321,000,000 | -473,000,000 | 775,000,000 | -38,000,000 | 33,000,000 | 321,000,000 | 316,000,000 | 1,315,000,000 | 1,664,000,000 | 3,053,000,000 | 580,000,000 | 18,000,000 | -3,945,000,000 | -2,374,000,000 | -3,299,000,000 | 1,132,000,000 | 1,153,000,000 | 1,111,000,000 | 1,650,000,000 | 1,707,000,000 | 639,000,000 | 1,355,000,000 | 1,358,000,000 | 1,411,000,000 | 1,311,000,000 | 1,734,000,000 | 1,297,000,000 | 2,150,000,000 | 2,757,000,000 | 2,936,000,000 | 3,097,000,000 | 2,499,000,000 | 1,424,000,000 | 2,048,000,000 | 2,239,000,000 | 2,084,000,000 | 1,508,000,000 | 672,000,000 | -18,292,000,000 | 1,133,000,000 | 2,053,000,000 | 2,396,000,000 | 1,152,000,000 | 1,877,000,000 | 2,399,000,000 | 1,179,100,000 | 735,434,000 | 739,327,000 | 531,750,000 | 459,551,000 | 430,443,000 | 357,599,000 |
yoy | 1.75% | 18.69% | -20.26% | -27.82% | 29.89% | 45.32% | 2.06% | 12.55% | 55.09% | -18.78% | -43.00% | -33.62% | -60.93% | -16.01% | 83.36% | 34.87% | 179.77% | 543.93% | -423.89% | 120.52% | -2415.79% | 872.73% | -247.35% | 145.25% | -102.89% | -98.02% | -89.49% | -45.52% | 7205.56% | -142.18% | -228.60% | -117.58% | -98.41% | -442.15% | -313.68% | -299.94% | -33.68% | 80.44% | -18.01% | 21.50% | 20.98% | -51.26% | -21.86% | 4.70% | -34.37% | -52.45% | -40.94% | -58.12% | -13.97% | 93.61% | 43.36% | 38.32% | 19.91% | -5.57% | 204.76% | -112.24% | 83.94% | -26.55% | -71.95% | -1687.85% | -39.64% | -14.42% | 103.21% | 56.64% | 153.88% | 351.15% | 156.58% | 70.86% | 106.75% | ||||
qoq | -18.91% | 86.65% | 4.83% | -35.86% | -5.42% | 25.40% | -5.11% | 15.42% | 5.82% | -11.93% | 4.64% | 59.04% | -44.59% | -38.20% | 21.87% | -6.38% | 19.11% | 34.92% | -10.36% | 94.20% | 174.14% | -167.86% | -161.03% | -2139.47% | -215.15% | -89.72% | 1.58% | -75.97% | -20.97% | -45.50% | 426.38% | 3122.22% | -100.46% | 66.18% | -28.04% | -391.43% | -1.82% | 3.78% | -32.67% | -3.34% | 167.14% | -52.84% | -0.22% | -3.76% | 7.63% | -24.39% | 33.69% | -39.67% | -22.02% | -6.10% | -5.20% | 23.93% | 75.49% | -30.47% | -8.53% | 7.44% | 38.20% | 124.40% | -103.67% | -1714.47% | -44.81% | -14.32% | 107.99% | -38.63% | -21.76% | 103.46% | 60.33% | -0.53% | 39.04% | 15.71% | 6.76% | 20.37% | |
operating margin % | 28.28% | 32.08% | 22.75% | 21.73% | 28.54% | 30.93% | 25.85% | 29.16% | 25.62% | 24.58% | 29.71% | 26.57% | 19.23% | 32.05% | 42.54% | 37.39% | 40.47% | 35.96% | 31.59% | 38.02% | 22.85% | 10.51% | -16.90% | 19.82% | -1.21% | 0.93% | 8.47% | 8.58% | 26.79% | 32.20% | 23.37% | 17.36% | 0.54% | -107.17% | -55.89% | -63.02% | 19.87% | 20.88% | 22.29% | 28.04% | 27.69% | 14.90% | 29.57% | 30.09% | 31.94% | 29.30% | 37.65% | 31.16% | 41.39% | 47.42% | 51.43% | 55.27% | 48.51% | 36.85% | 46.94% | 48.57% | 50.29% | 40.93% | 25.83% | -884.95% | 24.55% | 37.73% | 42.24% | 27.53% | 37.05% | 41.31% | 51.20% | 44.95% | 51.84% | 48.96% | 46.74% | 47.67% | 44.53% |
interest expense | -107,000,000 | -82,000,000 | -70,000,000 | -70,000,000 | -72,000,000 | -88,000,000 | -89,000,000 | -97,000,000 | -96,000,000 | -171,000,000 | -151,000,000 | -137,000,000 | -140,000,000 | -156,000,000 | -127,000,000 | -171,000,000 | -138,000,000 | -148,000,000 | -145,000,000 | -236,000,000 | -120,000,000 | -115,000,000 | -127,000,000 | -219,000,000 | -123,000,000 | -132,000,000 | -146,000,000 | -509,000,000 | -143,000,000 | -142,000,000 | -634,000,000 | -167,000,000 | -196,000,000 | -163,000,000 | -149,000,000 | -147,000,000 | -158,000,000 | -164,000,000 | -161,000,000 | -167,000,000 | -162,000,000 | -132,000,000 | -57,000,000 | -38,000,000 | -42,000,000 | -43,000,000 | -63,000,000 | -62,000,000 | -78,000,000 | -74,000,000 | -98,000,000 | -92,000,000 | -103,000,000 | -122,000,000 | -145,000,000 | -135,000,000 | -162,000,000 | -158,000,000 | -131,000,000 | -140,000,000 | -139,000,000 | -140,000,000 | -165,000,000 | -127,000,000 | -155,000,000 | -182,000,000 | -51,900,000 | -18,556,000 | -22,671,000 | -37,548,000 | |||
other income | 59,000,000 | 41,000,000 | 58,000,000 | 67,000,000 | 97,000,000 | 69,000,000 | 129,000,000 | 103,000,000 | 71,000,000 | 24,000,000 | 88,000,000 | 140,000,000 | 25,000,000 | 11,000,000 | 31,000,000 | -161,000,000 | 36,000,000 | 9,000,000 | 11,000,000 | -3,000,000 | 22,000,000 | 20,000,000 | 20,000,000 | -190,000,000 | 33,000,000 | 5,000,000 | 14,000,000 | 13,000,000 | 14,000,000 | 20,000,000 | 24,000,000 | 25,000,000 | 25,000,000 | -40,000,000 | -55,000,000 | -12,000,000 | 23,000,000 | -8,000,000 | 33,000,000 | -26,000,000 | 3,000,000 | 13,000,000 | -3,000,000 | 4,000,000 | -15,000,000 | 51,000,000 | -13,000,000 | 18,000,000 | 28,000,000 | 2,000,000 | 10,000,000 | -15,000,000 | -19,000,000 | 9,000,000 | 12,000,000 | 9,000,000 | 2,000,000 | 47,000,000 | 48,000,000 | 43,000,000 | 23,600,000 | 6,252,000 | 14,616,000 | 4,958,000 | 3,605,000 | 8,143,000 | 7,952,000 | ||||||
income before income taxes and equity in affiliated companies’ net (losses) earnings | 1,924,000,000 | 1,421,500,000 | 2,360,000,000 | 1,398,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -669,000,000 | -850,000,000 | -500,000,000 | -520,000,000 | -737,000,000 | -754,000,000 | -512,000,000 | -724,000,000 | -508,000,000 | -539,000,000 | -499,000,000 | -557,000,000 | -315,000,000 | -571,000,000 | -824,000,000 | -625,000,000 | -628,000,000 | -603,000,000 | -611,000,000 | -297,000,000 | 60,000,000 | -329,000,000 | -91,000,000 | 15,000,000 | -105,000,000 | 552,000,000 | -522,000,000 | -515,000,000 | -43,500,000 | -174,000,000 | 360,000,000 | 687,000,000 | 710,000,000 | -349,000,000 | -328,000,000 | -357,000,000 | -508,000,000 | -499,000,000 | -40,000,000 | -428,000,000 | -382,000,000 | -215,000,000 | -422,000,000 | -491,000,000 | -389,000,000 | -808,000,000 | -906,000,000 | -984,000,000 | -489,000,000 | -845,000,000 | -433,000,000 | -678,000,000 | -389,250,000 | -684,000,000 | -542,000,000 | -331,000,000 | 4,471,000,000 | -240,000,000 | -658,000,000 | -729,000,000 | -525,000,000 | -653,000,000 | -777,000,000 | -460,200,000 | -303,844,000 | -221,722,000 | -164,028,000 | ||||||
equity in affiliated companies’ net (losses) earnings | -8,000,000 | -1,250,000 | -9,000,000 | -2,000,000 | -2,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1,247,000,000 | 1,547,000,000 | 793,000,000 | 721,000,000 | 1,236,000,000 | 1,280,000,000 | 1,162,000,000 | 1,007,000,000 | 964,000,000 | 731,000,000 | 1,049,000,000 | 977,000,000 | 560,000,000 | 1,038,000,000 | 1,904,000,000 | 1,358,000,000 | 1,723,000,000 | 1,331,000,000 | 953,000,000 | 858,000,000 | 432,000,000 | 124,000,000 | -549,000,000 | 43,000,000 | -234,000,000 | -74,000,000 | 76,000,000 | 378,000,000 | 664,000,000 | 1,035,000,000 | 1,789,000,000 | 306,000,000 | -410,000,000 | -3,790,000,000 | -1,799,000,000 | -2,735,000,000 | 704,000,000 | 660,000,000 | 626,000,000 | 959,000,000 | 1,048,000,000 | 610,000,000 | 824,000,000 | 945,000,000 | 1,140,000,000 | 894,000,000 | 1,001,000,000 | 866,000,000 | 1,294,000,000 | 1,726,000,000 | 1,861,000,000 | 1,964,000,000 | 1,533,000,000 | 832,000,000 | 1,215,000,000 | 1,312,000,000 | 1,203,000,000 | 812,000,000 | 207,000,000 | -13,850,000,000 | 587,000,000 | 1,010,000,000 | 1,186,000,000 | 478,000,000 | 838,000,000 | 1,168,000,000 | 492,900,000 | 365,787,000 | 382,380,000 | 266,775,000 | 180,930,000 | 190,372,000 | 145,520,000 |
yoy | 0.89% | 20.86% | -31.76% | -28.40% | 28.22% | 75.10% | 10.77% | 3.07% | 72.14% | -29.58% | -44.91% | -28.06% | -67.50% | -22.01% | 99.79% | 58.28% | 298.84% | 973.39% | -273.59% | 1895.35% | -284.62% | -267.57% | -822.37% | -88.62% | -135.24% | -107.15% | -95.75% | 23.53% | -261.95% | -127.31% | -199.44% | -111.19% | -158.24% | -674.24% | -387.38% | -385.19% | -32.82% | 8.20% | -24.03% | 1.48% | -8.07% | -31.77% | -17.68% | 9.12% | -11.90% | -48.20% | -46.21% | -55.91% | -15.59% | 107.45% | 53.17% | 49.70% | 27.43% | 2.46% | 486.96% | -109.47% | 104.94% | -19.60% | -82.55% | -2997.49% | -29.95% | -13.53% | 140.62% | 30.68% | 119.15% | 337.82% | 172.43% | 92.14% | 162.77% | ||||
qoq | -19.39% | 95.08% | 9.99% | -41.67% | -3.44% | 10.15% | 15.39% | 4.46% | 31.87% | -30.31% | 7.37% | 74.46% | -46.05% | -45.48% | 40.21% | -21.18% | 29.45% | 39.66% | 11.07% | 98.61% | 248.39% | -122.59% | -1376.74% | -118.38% | 216.22% | -197.37% | -79.89% | -43.07% | -35.85% | -42.15% | 484.64% | -174.63% | -89.18% | 110.67% | -34.22% | -488.49% | 6.67% | 5.43% | -34.72% | -8.49% | 71.80% | -25.97% | -12.80% | -17.11% | 27.52% | -10.69% | 15.59% | -33.08% | -25.03% | -7.25% | -5.24% | 28.11% | 84.25% | -31.52% | -7.39% | 9.06% | 48.15% | 292.27% | -101.49% | -2459.45% | -41.88% | -14.84% | 148.12% | -42.96% | -28.25% | 136.96% | 34.75% | -4.34% | 43.33% | 47.45% | -4.96% | 30.82% | |
net income margin % | 17.89% | 20.40% | 13.84% | 12.60% | 18.20% | 19.32% | 18.38% | 17.05% | 16.55% | 12.74% | 19.47% | 16.97% | 11.19% | 19.17% | 28.84% | 22.03% | 28.32% | 23.16% | 19.65% | 19.09% | 11.22% | 4.06% | -19.62% | 1.10% | -7.42% | -2.09% | 2.00% | 10.26% | 13.53% | 20.03% | 13.70% | 9.16% | -12.30% | -102.96% | -42.35% | -52.24% | 12.36% | 11.95% | 12.56% | 16.30% | 17.00% | 14.23% | 17.98% | 20.94% | 25.81% | 19.98% | 21.74% | 20.81% | 24.91% | 29.69% | 32.60% | 35.05% | 29.76% | 21.53% | 27.85% | 28.46% | 29.03% | 22.04% | 7.96% | -670.05% | 12.72% | 18.56% | 20.91% | 11.42% | 16.54% | 20.11% | 21.40% | 22.36% | 26.81% | 24.56% | 18.40% | 21.08% | 18.12% |
net income attributable to noncontrolling interests | -573,000,000 | -775,000,000 | -441,000,000 | -447,000,000 | -710,000,000 | -664,000,000 | -689,000,000 | -619,000,000 | -510,000,000 | -388,000,000 | -386,000,000 | -280,000,000 | -156,000,000 | -198,000,000 | -377,000,000 | -252,000,000 | -324,000,000 | -248,000,000 | -45,000,000 | -29,000,000 | -42,000,000 | -107,000,000 | -142,000,000 | -168,000,000 | -106,000,000 | -128,000,000 | -176,000,000 | -202,000,000 | -316,000,000 | -184,000,000 | -237,000,000 | -226,000,000 | -241,000,000 | -358,000,000 | -362,000,000 | -415,000,000 | -355,000,000 | -168,000,000 | -270,000,000 | ||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | 674,000,000 | 772,000,000 | 352,000,000 | 274,000,000 | 526,000,000 | 616,000,000 | 473,000,000 | 388,000,000 | 454,000,000 | 343,000,000 | 663,000,000 | 697,000,000 | 404,000,000 | 840,000,000 | 1,527,000,000 | 1,106,000,000 | 1,399,000,000 | 1,083,000,000 | 718,000,000 | 708,000,000 | 329,000,000 | 53,000,000 | -491,000,000 | 9,000,000 | -207,000,000 | -72,000,000 | 31,000,000 | 485,000,000 | 556,000,000 | 869,000,000 | 1,589,000,000 | 228,000,000 | -479,000,000 | -3,830,000,000 | -1,851,000,000 | ||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.46 | 0.53 | 0.24 | 0.19 | 0.36 | 0.42 | 0.33 | 0.27 | 0.31 | 0.24 | 0.46 | 0.49 | 0.28 | 0.58 | 1.05 | 0.545 | 0.95 | 0.74 | 0.49 | -3.58 | -1.78 | -2.74 | 0.53 | 0.46 | 0.49 | 0.68 | 0.79 | 0.49 | 0.68 | 0.78 | 0.87 | 0.75 | 0.81 | 0.67 | 1.11 | 1.44 | 2.9 | 2.2 | 1.85 | 1.95 | 1.34 | 0.93 | 0.98 | 0.73 | |||||||||||||||||||||||||||||
diluted | 0.46 | 0.53 | 0.24 | 0.19 | 0.36 | 0.42 | 0.32 | 0.27 | 0.31 | 0.23 | 0.46 | 0.49 | 0.28 | 0.57 | 1.04 | 0.54 | 0.94 | 0.73 | 0.48 | -3.58 | -1.78 | -2.73 | 0.53 | 0.46 | 0.49 | 0.68 | 0.79 | 0.49 | 0.68 | 0.78 | 0.86 | 0.74 | 0.8 | 0.68 | 1.1 | 1.43 | 2.62 | 2.02 | 1.67 | 1.74 | 1.23 | 0.86 | 0.91 | 0.7 | |||||||||||||||||||||||||||||
weighted-average shares of common stock outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,437 | 1,437 | 1,438 | 1,438 | 1,438 | 1,438 | 1,436 | 1,434 | 1,435 | 1,434 | 1,433 | 1,441 | 1,431 | 1,447 | 1,455 | 1,466 | 1,469 | 1,467 | 1,462 | 1,453 | 1,453 | 1,453 | 1,452 | 1,451 | 1,452 | 1,451 | 1,451 | 1,449 | 1,450 | 1,449 | 1,447 | 1,446 | 1,071 | 1,040 | 1,039 | 1,039 | 1,039 | 1,038 | 1,002 | 1,038 | 980 | 950 | 949 | 949 | 949 | 949 | 947 | 948 | 947 | 946 | 915 | 471 | 458 | 431 | 414 | 416 | 412 | ||||||||||||||||
diluted | 1,443 | 1,443 | 1,444 | 1,445 | 1,444 | 1,445 | 1,444 | 1,443 | 1,443 | 1,442 | 1,443 | 1,451 | 1,439 | 1,457 | 1,469 | 1,482 | 1,484 | 1,483 | 1,477 | 1,461 | 1,461 | 1,458 | 1,452 | 1,451 | 1,452 | 1,451 | 1,457 | 1,458 | 1,458 | 1,458 | 1,454 | 1,454 | 1,071 | 1,040 | 1,039 | 1,046 | 1,045 | 1,044 | 1,006 | 1,043 | 984 | 953 | 954 | 953 | 953 | 955 | 955 | 955 | 956 | 955 | 949 | 474 | 473 | 473 | 469 | 472 | 471 | ||||||||||||||||
dividends declared per share of common stock | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.075 | 0.075 | 0.075 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.161 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 1.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.313 | 0.25 | 0.25 | 0.75 | 0.25 | 0.188 | 0.3 | 0.3 | 0.15 | 0.5 | 0.438 | 0.438 | 0.438 | 0.313 | ||||||||||||||||||||
income before income taxes and equity in affiliated companies’ net earnings | 2,391,000,000 | 1,291,000,000 | 1,240,000,000 | 1,963,000,000 | 2,030,000,000 | 1,674,000,000 | 1,728,000,000 | 1,472,000,000 | 1,268,000,000 | 1,538,000,000 | 1,294,750,000 | 867,000,000 | 1,599,000,000 | 2,713,000,000 | 1,928,000,000 | 1,490,000,000 | 1,891,250,000 | 2,100,000,000 | 2,624,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in affiliated companies’ net earnings | 6,000,000 | 2,000,000 | 1,000,000 | 10,000,000 | 4,000,000 | 3,000,000 | 2,000,000 | 10,000,000 | -2,000,000 | 8,000,000 | 10,000,000 | 15,000,000 | 6,000,000 | 6,000,000 | 3,000,000 | 3,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 3,000,000 | 4,000,000 | 3,000,000 | 6,000,000 | 4,000,000 | 1,000,000 | 2,000,000 | -1,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 8,000,000 | 4,000,000 | 5,000,000 | 1,000,000 | 4,000,000 | 5,000,000 | 4,000,000 | 3,000,000 | 7,000,000 | 11,000,000 | -1,000,000 | 2,000,000 | 7,000,000 | 7,000,000 | 5,000,000 | 5,000,000 | 7,000,000 | 4,500,000 | ||||||||||||||||||||||
net gain on early extinguishment of debt | 5,000,000 | 5,000,000 | 3,000,000 | 20,000,000 | 8,000,000 | -21,000,000 | 2,000,000 | 9,000,000 | 39,000,000 | 10,000,000 | 58,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
metals inventory adjustments | 1,750,000 | 5,000,000 | 1,000,000 | -14,000,000 | 25,000,000 | 18,000,000 | 1,000,000 | 14,000,000 | 1,000,000 | 4,000,000 | 9,000,000 | -139,000,000 | 222,000,000 | 79,000,000 | 41,000,000 | 57,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mining exploration and research expenses | 34,000,000 | 30,000,000 | 42,000,000 | 31,000,000 | 28,000,000 | 38,000,000 | 25,000,000 | 24,000,000 | 19,000,000 | 15,000,000 | 14,000,000 | 7,000,000 | 8,000,000 | 8,000,000 | 18,000,000 | 16,000,000 | 21,000,000 | 25,000,000 | 31,000,000 | 27,000,000 | 33,000,000 | 27,000,000 | 24,000,000 | 79,000,000 | 15,000,000 | 15,000,000 | 32,000,000 | 36,000,000 | 33,000,000 | 29,000,000 | 34,000,000 | 30,000,000 | 37,000,000 | 57,000,000 | 64,000,000 | ||||||||||||||||||||||||||||||||||||||
net gain on sales of assets | -2,000,000 | -33,000,000 | -82,000,000 | -70,000,000 | -45,000,000 | -58,000,000 | -23,000,000 | -749,000,000 | -671,000,000 | -46,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,437 | 1,437 | 1,438 | 1,438 | 1,438 | 1,438 | 1,436 | 1,434 | 1,435 | 1,434 | 1,433 | 1,441 | 1,431 | 1,447 | 1,455 | 1,466 | 1,469 | 1,467 | 1,462 | 1,453 | 1,453 | 1,453 | 1,452 | 1,451 | 1,452 | 1,451 | 1,451 | 1,449 | 1,450 | 1,449 | 1,447 | 1,446 | 1,071 | 1,040 | 1,039 | 1,039 | 1,039 | 1,038 | 1,002 | 1,038 | 980 | 950 | 949 | 949 | 949 | 949 | 947 | 948 | 947 | 946 | 915 | 471 | 458 | 431 | 414 | 416 | 412 | ||||||||||||||||
diluted | 1,443 | 1,443 | 1,444 | 1,445 | 1,444 | 1,445 | 1,444 | 1,443 | 1,443 | 1,442 | 1,443 | 1,451 | 1,439 | 1,457 | 1,469 | 1,482 | 1,484 | 1,483 | 1,477 | 1,461 | 1,461 | 1,458 | 1,452 | 1,451 | 1,452 | 1,451 | 1,457 | 1,458 | 1,458 | 1,458 | 1,454 | 1,454 | 1,071 | 1,040 | 1,039 | 1,046 | 1,045 | 1,044 | 1,006 | 1,043 | 984 | 953 | 954 | 953 | 953 | 955 | 955 | 955 | 956 | 955 | 949 | 474 | 473 | 473 | 469 | 472 | 471 | ||||||||||||||||
net (gain) loss on sales of assets | -15,750,000 | -60,000,000 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on early extinguishment of debt | -25,000,000 | -59,000,000 | -9,000,000 | -32,000,000 | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on sales of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(benefit from) benefit from income taxes | -443,000,000 | -96,000,000 | -116,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | -235,000,000 | -29,000,000 | -103,000,000 | -71,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (gain) on sales of assets | 3,250,000 | 2,000,000 | 11,000,000 | -3,250,000 | 12,000,000 | 8,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and equity in affiliated companies’ net earnings | 1,469,000,000 | 723,000,000 | 217,000,000 | -612,000,000 | 366,000,000 | -149,000,000 | -94,000,000 | -181,000,000 | 1,186,000,000 | 1,551,000,000 | 2,464,000,000 | 438,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 858,000,000 | 432,000,000 | 124,000,000 | -549,000,000 | 42,000,000 | -235,000,000 | -74,000,000 | 75,000,000 | 374,000,000 | 668,000,000 | 1,039,000,000 | 1,761,000,000 | 268,000,000 | -229,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain from discontinued operations | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share attributable to common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 0.49 | 0.22 | 0.03 | -0.34 | -49,999,999.83 | -0.15 | -0.05 | 0.02 | 107,000,000 | -108,000,000 | -166,000,000 | -199,000,000 | -75,000,000 | -47,000,000 | -36.5 | 1.37 | 2.47 | 2.93 | 0.96 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | -1,000,000 | -3,000,000 | -12,000,000 | -0.03 | 0.03 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to noncontrolling interests | 58,000,000 | -4,000,000 | 27,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 1,000,000 | 1,000,000 | 4,000,000 | -4,000,000 | -4,000,000 | 28,000,000 | 38,000,000 | -181,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share attributable to common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share attributable to common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and equity in affiliated companies’ net incomees | 183,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in affiliated companies’ net incomees | -3,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of oil and gas properties | 291,000,000 | 3,652,000,000 | 2,686,000,000 | 3,429,000,000 | 308,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred dividends attributable to redeemable noncontrolling interest | -10,000,000 | -11,000,000 | -10,000,000 | -10,000,000 | -10,000,000 | -10,000,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in affiliated companies' net earnings | -114,000,000 | -2,486,000,000 | 986,000,000 | 983,000,000 | 1,467,000,000 | 1,548,000,000 | 1,250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average common shares outstanding | 1,269 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
insurance and other third-party recoveries | 92,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in affiliated companies' net incomees | -4,148,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investment in mcmoran exploration co. | 128,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in affiliated companies' net (losses) earnings | 756,000,000 | 1,055,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to fcx common stockholders | -2,852,000,000 | 552,000,000 | 482,000,000 | 510,000,000 | 707,000,000 | 821,000,000 | 482,000,000 | 648,000,000 | 743,000,000 | 824,000,000 | 710,000,000 | 764,000,000 | 640,000,000 | 1,053,000,000 | 1,368,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on early extinguishment of debt | 10,000,000 | -45,000,000 | -168,000,000 | -61,000,000 | -7,000,000 | -4,000,000 | -50,000,000 | -27,000,000 | -17,000,000 | -31,000,000 | -1,500,000 | -6,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income and preferred dividends attributable to noncontrolling interests | -252,000,000 | -227,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in affiliated companies' net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings | 648,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in affiliated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
companies’ net earnings | 1,324,000,000 | 1,354,000,000 | 1,285,500,000 | 980,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
companies’ net (losses) earnings | 1,319,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred dividends | -15,750,000 | -15,000,000 | -48,000,000 | -43,500,000 | -54,000,000 | -60,000,000 | -60,000,000 | -47,750,000 | -64,000,000 | -63,000,000 | -64,000,000 | -64,000,000 | -63,000,000 | -64,000,000 | -16,700,000 | -15,125,000 | -15,125,000 | -15,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
affiliated companies’ net earnings | 2,841,000,000 | 1,381,500,000 | 2,377,000,000 | 1,261,000,000 | 1,888,000,000 | 939,500,000 | 1,884,000,000 | 1,347,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to fcx common | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders | 1,499,000,000 | 681,000,000 | 1,178,000,000 | 649,000,000 | 897,000,000 | 389,000,000 | 925,000,000 | 588,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fcx common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.58 | 1.503 | 2.5 | 1.42 | 2.08 | 0.95 | 2.23 | 1.43 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 1.57 | 1.47 | 2.49 | 1.4 | 2 | 0.925 | 2.07 | 1.38 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lower of cost or market inventory adjustments | 19,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring and other charges | 5,750,000 | -2,000,000 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income and expense | -6,000,000 | -7,000,000 | -3,000,000 | -14,000,000 | -750,000 | -14,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interests | -123,000,000 | -224,000,000 | -164,000,000 | 715,830,000 | 734,658,000 | 392,725,000 | 405,856,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sales of assets | 13,000,000 | 47,000,000 | 38,000,000 | 21,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in affiliated companies’ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 527,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests in subsidiaries | -104,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to common stock | 43,000,000 | -13,933,000,000 | 523,000,000 | 947,000,000 | 1,122,000,000 | 414,000,000 | 775,000,000 | 1,104,000,000 | 476,200,000 | 350,662,000 | 367,255,000 | 251,650,000 | 165,805,000 | 175,247,000 | 130,395,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 400 | -1 | 382 | 384 | 383 | 14 | 382 | 381 | 216.8 | 189,554 | 188,506 | 187,916 | 177,895 | 178,324 | 179,320 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 401 | -67 | 447 | 450 | 449 | 17 | 447 | 446 | 244 | 221,077 | 222,111 | 221,477 | 219,824 | 219,990 | 200,126 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes, minority interests and equity in affiliated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in net income of consolidated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subsidiaries | -187,000,000 | -155,000,000 | -274,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -13,850,000,000 | 587,000,000 | 1,010,000,000 | 1,186,000,000 | 487,000,000 | 826,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share of common stock: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share of common stock | -36.5 | 1.37 | 2.47 | 2.93 | 0.93 | 2.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share of common stock: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share of common stock | -35.92 | 1.31 | 2.25 | 2.64 | 0.92 | 1.87 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes and minority interests | 1,942,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and minority interests | 2,234,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in net income of consolidated subsidiaries | -319,000,000 | -63,000,000 | -307,000,000 | -313,000,000 | -114,400,000 | -27,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on early extinguishment and conversion of debt | -2,000,000 | -36,000,000 | -47,000,000 | -87,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and minority interests | 1,075,000,000 | 1,786,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of taxes | 11,000,000 | 12,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and minority interests | 2,258,000,000 | 1,067,500,000 | 515,623,000 | 330,636,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid per share of common stock | 0.313 | 0.313 | 1.063 | 1.063 | 0.813 | 0.75 | 0.25 | 0.75 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 60,827,000 | 43,355,000 | 43,250,000 | 61,646,000 | 54,159,000 | 56,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exploration expenses | 3,341,000 | 2,778,000 | 2,576,000 | 2,159,000 | 2,342,000 | 1,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 45,062,000 | 35,135,000 | 30,631,000 | 25,546,000 | 25,379,000 | 21,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in pt smelting earnings | 1,508,000 | 2,006,000 | 3,559,000 | 1,315,000 | 2,562,000 | 2,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on early extinguishment and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of debt | -29,886,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and minority | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in net income of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated subsidiaries | -46,199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on early extinguishment and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on early extinguishment and conversion of debt | -1,973,000 | 37,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in net (income) loss of consolidated subsidiaries | -21,088,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.