Loading company filing…
Find a company. Follow its revenue through costs and profit.
Coverage includes separate ticker and security records; counts are not unique companies.
Sankey diagram of Freeport-McMoRan Inc.. A complete text table follows the diagram.
Sharply higher metal prices outweighed lower mine output, while a $699 million insurance settlement made reported operating profit unusually strong
Swipe to explore
All flow values are directly reported or arithmetic bridges between reported lines. Product revenue is shown before royalties, treatment charges and embedded-derivative adjustments. The mud-rush insurance settlement is presented as a separate source into operating income so it is not mistaken for recurring mining margin.
Labels and narrative explain the filing. A category marked “arithmetic bridge” or “residual” is calculated from reported totals, rather than a separately reported line.
| Category | Stage | Value | Notes |
|---|---|---|---|
| Copper cathode | 1 | $2.0B | Largest product stream |
| Copper rod & refined products | 1 | $1.5B | Downstream copper products |
| Copper concentrate | 1 | $1.1B | Mine concentrate sales |
| Purchased copper | 1 | $89M | Third-party material |
| Gold | 1 | $692M | Realized price +59% |
| Molybdenum | 1 | $613M | Sales volume and price both higher |
| Silver & other metals | 1 | $278M | By-products and other metals |
| Metal sales before deductions | 2 | $6.3B | Copper contributes 75% |
| Revenue from customers | 3 | $6.3B | After royalties and treatment charges |
| Royalties & treatment charges | 3 | $55M | Sales-based deductions |
| Consolidated revenue | 4 | $6.2B | Up 9% despite lower production |
| Embedded-derivative adjustment | 4 | $20M | Provisional metal pricing |
| Mud-rush insurance settlement | 4 | $699M | PTFI incident recovery · nonrecurring |
| Operating income | 5 | $2.1B | Includes the insurance settlement |
| Production & delivery | 5 | $4.1B | Mine, processing and delivery costs |
| Depreciation, depletion & amortization | 5 | $514M | Mine and processing assets |
| SG&A | 5 | $162M | Corporate and administrative costs |
| Exploration & research | 5 | $38M | Resource development |
| Environmental & shutdown costs | 5 | $17M | Closure and environmental obligations |
| Other income | 5 | $11M | Non-operating income, net |
| Income before tax | 6 | $2.0B | 32.6% of revenue |
| Net interest expense | 6 | $114M | Debt financing |
| Net income before affiliate earnings | 7 | $1.4B | After income tax |
| Income tax | 7 | $653M | 32% effective rate |
| Affiliate earnings | 7 | $6M | Equity-method investments |
| Net income | 8 | $1.4B | Consolidated result |
| Common-stockholder income | 9 | $881M | $0.61 diluted EPS |
| Noncontrolling interests | 9 | $506M | Primarily Indonesian ownership interests |
| From | To | Value |
|---|---|---|
| Copper cathode | Metal sales before deductions | $2.0B |
| Copper rod & refined products | Metal sales before deductions | $1.5B |
| Copper concentrate | Metal sales before deductions | $1.1B |
| Purchased copper | Metal sales before deductions | $89M |
| Gold | Metal sales before deductions | $692M |
| Molybdenum | Metal sales before deductions | $613M |
| Silver & other metals | Metal sales before deductions | $278M |
| Metal sales before deductions | Revenue from customers | $6.3B |
| Metal sales before deductions | Royalties & treatment charges | $55M |
| Revenue from customers | Consolidated revenue | $6.2B |
| Revenue from customers | Embedded-derivative adjustment | $20M |
| Consolidated revenue | Operating income | $1.4B |
| Mud-rush insurance settlement | Operating income | $699M |
| Consolidated revenue | Production & delivery | $4.1B |
| Consolidated revenue | Depreciation, depletion & amortization | $514M |
| Consolidated revenue | SG&A | $162M |
| Consolidated revenue | Exploration & research | $38M |
| Consolidated revenue | Environmental & shutdown costs | $17M |
| Operating income | Income before tax | $2.0B |
| Other income | Income before tax | $11M |
| Operating income | Net interest expense | $114M |
| Income before tax | Net income before affiliate earnings | $1.4B |
| Income before tax | Income tax | $653M |
| Net income before affiliate earnings | Net income | $1.4B |
| Affiliate earnings | Net income | $6M |
| Net income | Common-stockholder income | $881M |
| Net income | Noncontrolling interests | $506M |