You are on page 1of 16

Annual Financials for Freeport-McMoRan Copper & Gold Inc.

View Ratios Fiscal year is January-December. All values USD millions. Sales/Revenue Sales Growth Cost of Goods Sold (COGS) incl. D&A COGS excluding D&A Depreciation & Amortization Expense Depreciation Amortization of Intangibles COGS Growth Gross Income Gross Income Growth Gross Profit Margin SG&A Expense Research & Development Other SG&A SGA Growth Other Operating Expense Unusual Expense EBIT after Unusual Expense Non Operating Income/Expense Non-Operating Interest Income Equity in Affiliates (Pretax) Interest Expense Interest Expense Growth Gross Interest Expense Interest Capitalized Pretax Income Pretax Income Growth Pretax Margin Income Tax Income Tax - Current Domestic Income Tax - Current Foreign Income Tax - Deferred Domestic Income Tax - Deferred Foreign 0.34% 664M 78M 5.82B 143.70% 2.31B 26M 1.97B 9M 301M 46.35% 2.98B 234M 2.5B 10M 239M 2009 13.69 -28.93% 8.14B 7.12B 1.01B 998M 16M -38.51% 5.55 -7.87% 2009 321M 321M 19.33% 0 (1.23B) 1.23 (99M) 46M 0.586 2010 18.36 34.16% 9.5B 8.47B 1.04B 1.03B 10M 16.75% 8.86 59.70% 2010 381M 381M 18.69% 0 (506M) 0.506 (13M) 0 0.462 -21.16% 528M 66M 8.51B 3.59% 2011 21.43 16.69% 11.19B 10.17B 1.02B 1.01B 10M 17.77% 10.24 15.53% 2011 415M 415M 8.92% 0 723M -0.723 30M 0 0.312 -32.47% 421M 109M 8.82B 2012 17.94 -16.30% 11.86B 10.68B 1.18B 6.01% 6.07 -40.67% 33.87% 2012 431M 431M 3.86% 0 (5M) 0.005 25M 0 0 0.186 -40.38% 267M 81M 5.49B -37.78% - 30.59% 3.09B 415M 1.95B 63M 661M 1.51B 245M 1B 105M 363M

Income Tax Credits Equity in Affiliates Other After Tax Income (Expense) Consolidated Net Income Minority Interest Expense Net Income Net Income Growth Net Margin Growth Extraordinaries & Discontinued Operations Extra Items & Gain/Loss Sale Of Assets Cumulative Effect - Accounting Chg Discontinued Operations Net Income After Extraordinaries Preferred Dividends Net Income Available to Common EPS (Basic) EPS (Basic) Growth Basic Shares Outstanding EPS (Diluted) EPS (Diluted) Growth Diluted Shares Outstanding EBITDA 119.72% 124.84%

0 25M 0 3.53B 785M 2.75 57.73% 0 0 0 0 2.75B 222M

0 15M 0 5.54B 1.21B 4.34 5.17% 0 0 0 0 4.34B 63M

0 16M 0 5.75B 1.19B 4.56

205M 3M 0 3.98B 939M 3.04 -33.31%

- 16.96% 0 0 0 0 4.56B 0 0 0 0 0 3.04B 0

2.53B 4.27B 4.56B 3.04B 3.05 2.34 4.81 3.20 120.52% -23.44% 106.00% -33.47% 0.828 2.93 -22.01% 1.9 9.52B 1.83 2.29 109.19% 0.955 10.85B 0.947 4.78 -33.26% 954 6.82B 0.949 3.19

0.938 6.24B

Annual Financials for Freeport-McMoRan Copper & Gold Inc.


View Ratios

Assets
Fiscal year is January-December. All values USD millions. Cash & Short Term Investments Cash Only 2009 2.66 2.66 2010 3.74 3.74 2011 4.82 0.815 2012 3.71 0.714

Short-Term Investments Cash & Short Term Investments Growth Cash & ST Investments / Total Assets Total Accounts Receivable Accounts Receivables, Net Accounts Receivables, Gross Bad Debt/Doubtful Accounts Other Receivables Accounts Receivable Growth Accounts Receivable Turnover Inventories Finished Goods Work in Progress Raw Materials Progress Payments & Other Other Current Assets Miscellaneous Current Assets Total Current Assets 48.76% 7.59 204.59% 10.22%

40.74% 12.72% 1.8B 1.52B 1.52B 286M 34.50% 7.57 2.87B 603M 335M 1.95B (21M) 104M 104M 7.43 2009

29.00% 15.04% 2.43B 2.13B 2.13B 293M

4.01B

2.99B -23.16% 10.45%

1.14B 892M 892M -

1.63B 927M 927M -

250M 702M -52.91% 42.64% 18.76 11.01 3.87B 778M 187M 2.93B (26M) 214M 214M 10.05 2011 18.45B 25.98B 3.15B 9.09B 7.53B 810M 638M 675M 325M 0 325M 1.76B 1.72B 4.58B 911M 252M 3.44B (27M) 387M 387M 10.3 2012 21B 29.65B 3.81B 9.52B 8.65B 795M 706M 769M 334M 2.03B 2B

3.43B 713M 359M 2.39B (26M) 254M 254M 9.85 2010 16.79B 23.38B 2.82B 8.79B 6.59B 725M 671M 200M 328M 0 328M 1.5B 1.44B

Net Property, Plant & Equipment Property, Plant & Equipment - Gross Buildings Land & Improvements Computer Software and Equipment Other Property, Plant & Equipment Accumulated Depreciation Total Investments and Advances Other Long-Term Investments Long-Term Note Receivable Intangible Assets Net Goodwill Net Other Intangibles Other Assets Tangible Other Assets

16.2B 21.79B 2.7B 8.58B 5.59B 296M 202M 168M 347M 0 347M 1.43B 1.34B

Total Assets Assets - Total - Growth

26B 11.32%

29.39B 32.07B 35.44B 13.04% 9.13% 10.51%

Liabilities & Shareholders' Equity


ST Debt & Current Portion LT Debt Short Term Debt Current Portion of Long Term Debt Accounts Payable Accounts Payable Growth Income Tax Payable Other Current Liabilities Dividends Payable Accrued Payroll Miscellaneous Current Liabilities Total Current Liabilities Long-Term Debt Long-Term Debt excl. Capitalized Leases Non-Convertible Debt Convertible Debt Capitalized Lease Obligations Provision for Risks & Charges Deferred Taxes Deferred Taxes - Credit Deferred Taxes - Debit Other Liabilities Other Liabilities (excl. Deferred Income) Deferred Income Total Liabilities Non-Equity Reserves Total Liabilities / Total Assets Preferred Stock (Carrying Value) Redeemable Preferred Stock Non-Redeemable Preferred Stock Common Equity (Total) Common Stock Par/Carry Value Retained Earnings ESOP Debt Guarantee Cumulative Translation Adjustment/Unrealized For. Exch. Gain Unrealized Gain/Loss Marketable Securities Revaluation Reserves Treasury Stock Common Equity / Total Assets 2009 2010 2011 2012 0.016 0.095 0.004 0.002 0 0 0 0 16M 95M 4M 2M 890M 1.27B 1.35B 1.57B -23.54% 42.92% 6.37% 15.89% 675M 861M 358M 477M 1.42B 1.54B 1.23B 1.3B 99M 240M 240M 299M 315M 400M 437M 427M 1.01B 895M 548M 570M 3 3.76 2.94 3.34 6.33 4.66 3.53 3.53 6.33B 4.66B 3.53B 3.53B 6.33B 4.66B 3.53B 3.53B 0 0 0 0 3.14B 3.38B 3.63B 3.62B 2.38B 2.87B 3.26B 3.27B 2.5B 2.87B 3.26B 3.49B 126M 2M 0 220M 266M 146M 157M 153M 266M 146M 157M 153M 15.24B 14.83B 13.52B 14.13B 0 0 0 0 58.62% 50.45% 42.15% 39.87% 2.88B 0 0 0 0 0 0 0 2.88B 0 0 0 6.24B 12.5B 15.64B 17.54B 55M 107M 107M 107M (5.81B) (2.59B) 546M 2.4B 0 0 0 0 0 0 0 5M (4M)

0 0 0 0 (3.41B) (3.44B) (3.55B) (3.58B) 24.02% 42.55% 48.77% 49.50%

Total Shareholders' Equity Total Shareholders' Equity / Total Assets Accumulated Minority Interest Total Equity Liabilities & Shareholders' Equity

15.64B 17.54B 35.08% 42.55% 48.77% 49.50% 1.64B 2.06B 2.91B 3.77B 10.76 14.56 18.55 21.31 26B 29.39B 32.07B 35.44B

9.12B

12.5B

RATIOS

12/31/2009

12/31/2010

Stock Price Valuation Price-Earning Market to Book Enterprice/Ebitda Profitability Operating Margin Ratios de rendimiento Net profit margin Return to Equity (ROE)

80.29

120.09

27.40 6.18

52.44 15.09

40.54% 20.09% 25.56%

48.26% 23.64% 29.81% 2.62 0.33 0.021637 1.095238095 220.7797

Financial Strenght 2.48 Current ratio Ratios de fortaleza Deuda a libros y patrimonio= Book Debt -Equity 0.59 financiera Market Debt-Equity 0.095457 Interest Covarage 2.09897611 Enterprice Value 70.16612 INSUDTRY
P/E Ratio (TTM) P/E High - Last 5 Yrs. P/E Low - Last 5 Yrs. Industry 19.93 42.95 6.56

Beta Price to Sales (TTM) Price to Book (MRQ) Price to Tangible Book (MRQ) Price to Cash Flow (TTM) Price to Free Cash Flow (TTM) % Owned Institutions

1.21 2.09 1.24 1.26 9.70 0.10

--

Dividends
Dividend Yield Dividend Yield - 5 Year Avg. Industry 2.18 23.44

Dividend 5 Year Growth Rate Payout Ratio(TTM)

18.89

6.82

Growth Rates
Sales (MRQ) vs Qtr. 1 Yr. Ago Sales (TTM) vs TTM 1 Yr. Ago Sales - 5 Yr. Growth Rate Industry 30.04 -4.41 -11.95

EPS (MRQ) vs Qtr. 1 Yr. Ago EPS (TTM) vs TTM 1 Yr. Ago EPS - 5 Yr. Growth Rate Capital Spending - 5 Yr. Growth Rate

523.62 --33.67

14.87

Financial Strength
Quick Ratio (MRQ) Current Ratio (MRQ) LT Debt to Equity (MRQ) Total Debt to Equity (MRQ) Interest Coverage (TTM) Industry 2.63 3.56 14.61 19.30 35.55

Profitability Ratios
Gross Margin (TTM) Gross Margin - 5 Yr. Avg. EBITD Margin (TTM) EBITD - 5 Yr. Avg Industry 20.40 34.74

-36.70

Operating Margin (TTM) Operating Margin - 5 Yr. Avg.

13.40 28.06

Pre-Tax Margin (TTM)

17.58

Pre-Tax Margin - 5 Yr. Avg. Net Profit Margin (TTM) Net Profit Margin - 5 Yr. Avg. Effective Tax Rate (TTM) Effective Tax Rate - 5 Yr. Avg.

29.33

13.28 21.69

24.81 25.34

Efficiency
Revenue/Employee (TTM) Net Income/Employee (TTM) Industry 3,336,455,812 434,597,578

Receivable Turnover (TTM) Inventory Turnover (TTM) Asset Turnover (TTM)

8.84 5.27 0.47

Management Effectiveness
Return on Assets (TTM) Return on Assets - 5 Yr. Avg. Return on Investment (TTM) Return on Investment 5 Yr. Avg. Industry 6.58 12.88

7.24 14.07

Return on Equity (TTM) Return on Equity - 5 Yr. Avg.

9.29 16.98

12/31/2011

12/31/2012 Revenue Earnings Per Share Consensus Estimates Analysis

36.79

34.20

7.70 1.88

10.72 1.52

47.78% 21.28% 24.58% 3.42 0.19 0.101435 -2.317307692 33.55413

33.84% 16.95% 14.27% 3.08 0.17 0.108825 0.02688172 32.2778 Valuation Ratios

Price-Earning eps Market to Book

stock price/eps
earning/n acciones divididas (Diluted shares outstanding)

Stock Price/ ( Total Equity /Total Common shares outstanding) Basic Shares Outstanding

Enterprice/Ebitda Operating Margin Net profit margin Return to Equity (ROE) Financial Strenght Deuda a libros y patrimonio= Book Debt -Equity = Gross operating porfit (gross income)/total revenue (sales/revenue) total net income/total revenue Net income/total equity Total current assets/total current liabilities Short term debt Total equity + Notes Payable + Long term debt

Market Debt-Equity =

Notes payable + short term debt + long term debt Stock price * Basic shares Ebit/Interest expenses

Interest Covarage Enterprice Value=

(Stock Price* Basic Share outstanding)+(short term debt+Long term debt)-

Common shares outstanding) Basic Shares Outstanding

ome)/total revenue (sales/revenue)

yable + Long term debt

nding)+(short term debt+Long term debt)-cash

RATIOS Stock Price Valuation Price-Earning Market to Book Enterprice/Ebitda Profitability Operating Margin
Ratios de rendimiento

12/31/2009 12/31/2010 12/31/2011 12/31/2012 51.51 16.40 3.04 42.1 11.41 2.40 25.76 7.76 1.38 14.25 -2.22 1.23

Net profit margin Return to Equity (ROE)

22.23% 6.69%

22.30% 6.97%

22.43% 5.53%

21.50% -10.55%

Ratios de fortaleza financiera

18.90% 21.48% 18.13% -55.41% Financial Strenght 1.22 1.10 1.01 1.09 Current ratio Deuda a libros y patrimonio= Book Debt 0.40 -Equity 0.55 0.81 1.25 Market Debt-Equity 0.132078 0.228418 0.587499 1.013091 Interest Covarage -1.48911223 -4.14868106 -4.99092559 -22.8786127 Enterprice Value 126.0389 109.052 77.4284 45.2125

Valuation Ratios P/E Ratio (TTM) P/E High - Last 5 Yrs. Industry 14.79 25.5

Profitability Ratios Industry Gross Margin (TTM) Gross Margin 5 Yr. Avg. 19.13

P/E Low - Last 5 Yrs.

11.14

19.74

Beta

1.17

EBITD Margin -(TTM) EBITD - 5 Yr. Avg 10.26

Price to Sales (TTM) Price to Book (MRQ) Price to Tangible Book (MRQ) Price to Cash Flow (TTM) Price to Free Cash Flow (TTM) % Owned Institutions Dividends --

0.9 2.04 Operating Margin (TTM) Operating Margin - 5 Yr. Avg. Pre-Tax Margin (TTM) Pre-Tax Net Profit Net Profit Margin - 5 Yr. Avg. Industry Effective Tax Rate (TTM) Effective Tax Rate - 5 Yr. Avg. 7.28

2.38 8.94 222.84

7.92

7.71 8.15 5.49 5.98

26.42 24.95

Dividend Yield Dividend Yield - 5 Year Avg. Dividend 5 Year Growth Rate Payout Ratio(TTM)

2.22 2.01 -1.39 27.74

Efficiency Industry Revenue/Empl oyee (TTM) Net Income/Emplo yee (TTM) Receivable Turnover (TTM) Inventory Turnover (TTM) 13,286,077 505,362

Growth Rates

Industry

9.25

Sales (MRQ) vs Qtr. 1 Yr. Ago

4.29

19.2

Sales (TTM) vs TTM 1 Yr. Ago Sales - 5 Yr. Growth Rate EPS (MRQ) vs Qtr. 1 Yr. Ago EPS (TTM) vs TTM 1 Yr. Ago EPS - 5 Yr. Growth Rate --

4.07 15.81

Asset Turnover (TTM) Management Effectiveness

1.51

31.64 Industry 10.28 Return on Assets (TTM) Return on Assets - 5 Yr. Avg. 6.7 8.05

Capital Spending - 5 Yr. Growth Rate

10.45 Return on Investment (TTM) Return on Investment - 5 Yr. Avg. Industry Return on Equity (TTM) Return on Equity - 5 Yr. Avg. 12.01

Financial Strength

14.53

14.97 17.13

Quick Ratio (MRQ) Current Ratio (MRQ) LT Debt to Equity (MRQ) Total Debt to Equity (MRQ) Interest Coverage (TTM)

1.32 1.62 16.45 43.93 10.48

You might also like