Freeport-McMoRan Inc.
Freeport-McMoRan Inc.
FCX
Valuace
23
Růst
78
Zdraví
62
Cena
$ 61.36
Dnes
-1.25 (-2.08%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues25.7425.7425.4622.8622.7822.8514.2014.4018.6316.4014.8315.8821.4420.9218.0120.8818.98
Cost of Revenues18.8018.8017.9515.8315.0914.0311.6613.1113.4512.0217.5828.5219.5014.6411.5610.929.53
Gross Profit6.956.957.507.037.698.822.541.305.184.38-2.75-12.651.936.286.459.969.45
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues5.636.977.585.555.886.686.376.215.805.82
Cost of Revenues4.624.895.004.304.384.704.414.473.984.09
Gross Profit1.022.092.591.261.501.981.961.741.821.74
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.270.00
Selling General & Admin Expenses0.000.000.000.480.420.380.370.410.440.480.610.570.590.660.430.420.38
Depreciation & Amortization2.242.242.242.072.221.811.111.411.751.712.613.503.862.801.181.021.13
Total Operating Expenses0.660.660.640.940.660.530.580.620.640.830.690.770.840.930.690.690.38
Operating Income6.296.296.866.237.048.372.440.544.753.63-2.79-13.380.105.355.819.149.07
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.120.12
Depreciation & Amortization0.490.630.670.470.540.600.510.600.590.53
Total Operating Expenses0.210.130.150.160.140.140.150.210.200.25
Operating Income0.811.962.431.091.361.851.811.531.621.49
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense0.370.370.320.520.560.600.600.620.950.800.760.650.630.520.190.310.46
Other Expense0.080.080.06-0.22-0.32-0.71-0.64-0.230.290.150.720.05-0.890.08-0.08-0.14-0.09
IBT6.376.376.926.016.727.661.800.313.892.90-3.47-14.02-0.424.915.498.828.51
Income Tax Expense2.222.222.522.272.272.300.940.511.370.880.37-1.940.321.481.513.092.98
Net Income2.202.201.881.843.474.310.85-0.202.261.82-4.32-12.20-1.272.663.044.564.34
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.080.10
Interest Expense0.110.110.080.070.070.070.090.090.180.10
Other Expense-0.05-0.04-0.040.20-0.120.130.220.140.05-0.02
IBT0.771.922.401.291.241.972.031.671.731.47
Income Tax Expense0.200.670.850.500.520.740.750.510.720.51
Net Income0.410.670.770.350.270.520.610.470.390.45
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$1.29$2.41$2.96$0.59$-0.14$1.56$1.25$-3.27$-11.27$-1.22$2.65$3.20$4.81$4.67
EPS Diluted$0.00$0.00$0.00$1.28$2.39$2.90$0.58$-0.14$1.55$1.25$-3.27$-11.27$-1.22$2.64$3.19$4.78$4.57
Shares Outstanding1.441.441.451.431.441.461.461.451.451.451.321.081.041.000.950.950.92
Diluted Shares Outstanding1.441.441.451.441.451.481.461.451.461.451.321.081.041.010.950.960.95
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.27$0.31
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.27$0.31
Shares Outstanding1.441.441.441.441.441.441.441.441.431.44
Diluted Shares Outstanding1.441.441.441.441.451.441.451.441.441.44
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents6.203.925.678.158.073.662.024.224.454.250.220.461.993.714.823.74
Short Term Investments0.100.000.300.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments6.303.925.978.158.073.662.024.224.454.250.220.461.993.714.823.74
Accounts Receivable1.561.141.661.801.741.411.171.321.572.092.282.302.551.631.142.43
Inventory6.476.816.065.184.503.893.964.763.893.644.795.365.024.583.873.43
Other Current Assets0.391.420.380.490.520.340.660.420.270.110.170.910.440.390.210.25
Total Current Assets14.7213.3014.0715.6114.839.307.8010.7210.7810.447.469.0310.0010.3010.059.85
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents4.554.024.393.925.005.275.215.675.756.68
Short Term Investments0.000.700.000.000.000.000.000.300.300.00
Total Cash & ST Investments4.554.724.393.925.005.275.215.975.756.68
Accounts Receivable1.461.421.311.141.551.562.241.661.281.09
Inventory7.006.957.076.816.446.475.986.065.955.81
Other Current Assets0.550.551.041.421.551.421.420.381.100.47
Total Current Assets13.5613.6413.8013.3014.5514.7214.8414.0714.0814.06
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment36.7838.5135.3032.6330.3529.8229.5828.4822.8423.2934.6045.5147.4021.0020.1416.79
Goodwill0.000.000.000.000.000.000.000.000.000.000.000.001.920.000.000.00
Intangible Assets0.000.430.420.420.410.400.400.400.310.310.000.330.380.330.330.33
Long-Term Investments0.100.460.300.260.230.300.300.320.260.300.340.330.180.63-2.58-2.87
Other Long-Term Assets3.032.152.42-2.092.853.023.43-1.26-0.51-0.79-0.43-2.804.022.960.892.42
Total Long-Term Assets39.9141.5538.4435.4833.1932.8433.0131.9726.5226.8839.1249.7653.5225.1422.0219.54
Total Assets54.6454.8552.5151.0948.0242.1440.8142.6937.3037.3246.5858.8063.5135.4432.0729.39
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment40.2639.8439.2038.5137.7536.7836.2035.3034.5433.85
Goodwill0.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.000.000.000.430.000.000.000.420.000.00
Long-Term Investments0.000.100.000.460.000.000.000.640.100.13
Other Long-Term Assets3.012.922.922.153.013.133.16-2.37-1.36-1.34
Total Long-Term Assets43.2642.8642.2241.5540.8639.9139.3638.4437.5736.85
Total Assets56.8356.4956.0254.8555.4054.6454.2052.5151.6550.91
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable3.892.792.474.033.502.712.582.632.322.393.363.653.712.322.252.44
Short-Term Debt0.770.140.851.040.370.030.010.021.411.230.650.480.310.000.000.10
Other Current Liabilities0.361.491.551.211.830.610.630.641.210.560.260.970.680.920.621.05
Current Liabilities6.145.505.826.355.893.423.213.325.044.274.315.204.813.342.943.76
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable4.104.294.082.793.823.913.662.473.723.64
Short-Term Debt0.380.340.500.140.770.770.770.850.040.04
Other Current Liabilities0.520.521.371.620.580.560.561.550.610.58
Current Liabilities5.535.535.945.506.256.146.315.824.864.79
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt8.669.609.009.589.089.689.8211.1211.7014.8019.7818.4920.393.533.534.66
Capital Leases0.000.790.430.330.320.230.250.000.000.000.000.000.000.000.000.00
Def. Tax Liability4.494.380.004.274.234.414.214.873.623.774.296.397.413.493.262.87
Total Liabilities25.9526.0725.2026.2225.0023.4823.3625.2026.0128.0633.7735.5737.5614.1313.5214.83
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt8.928.918.919.608.918.668.669.009.379.46
Capital Leases0.000.000.000.790.000.000.000.350.000.00
Def. Tax Liability4.364.414.404.384.494.494.504.454.404.34
Total Liabilities26.4326.5026.8126.0726.5325.9526.0925.2024.9724.88
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.160.160.160.160.160.160.160.160.160.160.140.120.120.110.110.06
Retained Earnings-0.97-0.17-2.06-3.91-7.38-11.68-12.28-12.39-14.72-16.54-12.390.132.742.400.55-2.59
Comprehensive Income-0.27-0.31-0.27-0.32-0.39-0.58-0.68-0.61-0.49-0.55-0.50-0.54-0.41-0.51-0.47-0.32
Total Common Equity17.4017.5816.6915.5613.9810.179.309.607.986.057.8318.2920.9317.5415.6412.50
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.160.160.160.160.160.160.160.160.160.16
Retained Earnings1.200.740.18-0.17-0.44-0.97-1.59-2.06-2.45-2.90
Comprehensive Income-0.31-0.31-0.31-0.31-0.27-0.27-0.27-0.27-0.32-0.32
Total Common Equity18.6918.2117.6917.5817.5517.4016.9716.6916.4616.20
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt9.439.749.8510.629.459.719.8311.1413.1216.0320.4318.9720.713.533.544.76
Book Value28.6928.7827.3124.8723.0218.6717.4517.4911.309.2612.8123.2325.9521.3118.5514.56
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt11.7111.7911.5311.2011.3211.2811.1310.6210.229.83
Book Value18.6918.2117.6917.5817.5517.4016.9716.6916.4616.20
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income2.432.204.401.854.485.370.87-0.192.532.04-3.83-12.09-0.753.443.985.755.54
Depreciation & Amortization2.222.242.242.072.021.921.221.171.751.736.4216.778.023.041.351.091.13
Stock-Based Compensation0.110.000.110.110.100.100.100.060.080.070.090.090.110.170.100.120.12
Change Working Capital-0.67-1.34-0.03-0.88-1.530.760.670.35-0.460.810.070.16-0.87-0.87-1.69-0.46-0.83
Change In Accounts Receivable-0.50-0.520.460.170.06-0.470.130.120.650.43-0.180.810.22-0.01-0.371.25-0.68
Change In Accounts Payable0.170.800.14-0.160.000.500.13-0.06-0.110.11-0.03-0.22-0.39-0.360.210.000.00
Change In Inventories-0.68-0.71-0.64-0.87-0.57-0.620.040.26-0.63-0.390.120.38-0.25-0.29-0.73-0.43-0.59
Other Non-cash Items4.602.250.521.950.04-0.250.000.030.152.087.1617.108.063.061.110.690.03
Cash from Operations6.410.000.005.285.147.723.021.483.864.683.733.225.636.083.776.626.27
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income1.140.671.990.350.721.241.281.160.390.96
Depreciation & Amortization-1.760.630.670.470.540.600.510.600.590.53
Stock-Based Compensation0.050.000.070.000.020.020.020.050.020.02
Change Working Capital0.51-0.17-0.05-0.300.00-0.010.07-0.10-0.17-0.48
Change In Accounts Receivable-0.09-0.11-0.11-0.220.370.000.67-0.58-0.38-0.21
Change In Accounts Payable0.52-0.150.430.000.22-0.180.26-0.160.020.05
Change In Inventories-0.60-0.050.08-0.14-0.340.04-0.410.07-0.14-0.21
Other Non-cash Items0.490.58-0.500.510.280.030.080.140.440.15
Cash from Operations0.000.000.000.000.000.000.000.001.321.24
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-4.91-4.49-4.81-4.82-3.47-2.12-1.96-2.65-2.07-1.41-2.81-6.35-7.22-5.29-3.49-2.53-1.41
Acquisitions-0.040.00-0.210.000.00-0.030.000.45-3.040.003.660.000.28-5.440.030.000.00
Investments0.030.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.50
Sales of Investment0.030.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Investing Activities-0.130.000.00-0.130.030.180.700.100.09-1.36-0.11-6.25-4.08-5.47-3.490.000.04
Cash from Investing-4.980.000.00-4.96-3.44-1.96-1.26-2.10-5.02-1.363.55-6.25-3.80-10.91-3.46-2.54-1.87
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure1.06-1.061.17-1.17-1.24-1.20-1.12-1.25-1.36-1.18
Acquisitions0.000.000.000.000.00-0.010.000.00-0.050.00
Investments0.000.000.000.000.000.000.000.000.11-0.05
Sales of Investment0.000.000.000.000.000.000.000.000.030.00
Other Investing Activities0.000.000.000.000.000.000.000.00-0.120.01
Cash from Investing0.000.000.000.000.000.000.000.00-1.37-1.22
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.090.000.00-1.21-4.52-1.46-3.72-3.20-2.72-3.81-7.63-6.68-10.31-5.42-3.19-1.31-1.72
Debt Issued0.029.74-0.120.445.691.203.611.880.740.903.228.148.5722.603.180.106.48
Issuance of Common Stock0.040.000.000.000.001.410.000.003.500.001.521.940.0011.400.000.000.00
Repurchase of Common Stock0.02-0.11-0.060.00-1.35-0.490.000.000.630.002.998.270.00-0.230.000.000.00
Dividends Paid-0.860.000.00-0.86-0.87-0.33-0.07-0.29-0.220.00-0.01-0.61-1.31-2.28-1.13-1.42-0.98
Other Financing Activities-1.060.000.00-0.635.11-0.473.671.93-0.300.762.958.138.2611.032.89-0.27-0.62
Cash from Financing-1.970.000.00-2.65-1.62-1.34-0.13-1.560.90-3.06-3.172.79-3.353.11-1.43-3.00-3.32
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.01-0.09
Debt Issued9.300.05-0.15-0.330.060.250.00-0.340.380.00
Issuance of Common Stock0.000.000.000.000.000.000.000.000.010.01
Repurchase of Common Stock0.110.00-0.05-0.060.00-0.060.000.000.050.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.22-0.22
Other Financing Activities0.000.000.000.000.000.000.000.00-0.22-0.11
Cash from Financing0.000.000.000.000.000.000.000.00-0.42-0.41
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.34-0.66-1.15-2.330.084.411.63-2.18-0.260.204.07-0.24-1.52-1.72-1.121.081.08
Closing Cash Balance6.204.054.916.068.398.313.902.284.464.454.250.220.461.993.714.823.74
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.380.53-0.120.04-1.31-0.190.060.28-0.48-0.40
Closing Cash Balance4.174.554.824.954.916.226.206.345.676.54
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.501.122.350.461.675.601.06-1.171.803.270.92-3.13-1.580.790.284.094.86
Real Free Cash Flow1.381.122.240.351.585.500.96-1.231.723.200.83-3.22-1.690.620.183.974.74
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.750.613.37-0.110.200.670.840.64-0.040.06
Real Free Cash Flow1.700.613.29-0.110.180.660.820.59-0.060.04
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader