Stock Analysis on Net

Freeport-McMoRan Inc. (NYSE:FCX)

Balance Sheet: Liabilities and Stockholders’ Equity 
Quarterly Data

The balance sheet provides creditors, investors, and analysts with information on company resources (assets) and its sources of capital (its equity and liabilities). It normally also provides information about the future earnings capacity of a company assets as well as an indication of cash flows that may come from receivables and inventories.

Liabilities represents obligations of a company arising from past events, the settlement of which is expected to result in an outflow of economic benefits from the entity.

Freeport-McMoRan Inc., consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

US$ in millions

Microsoft Excel
Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Accounts payable and accrued liabilities 4,288 4,078 4,057 3,824 3,910 3,672 3,729 3,724 3,642 3,836 4,027 3,947 3,853 3,163 3,495 2,949 3,106 2,866 2,708 2,533 2,471 2,465
Accrued income taxes 389 857 859 1,072 898 1,322 786 489 531 846 744 439 507 1,392 1,541 1,237 919 647 324 119 47 128
Current portion of debt 338 495 41 769 768 769 766 35 37 49 1,037 1,032 1,038 1,365 372 897 1,057 656 34 47 90 245
Current portion of environmental and asset retirement obligations 298 296 320 364 342 325 316 395 361 333 320 365 317 316 264 329 334 331 351 397 298 305
Dividends payable 218 217 219 218 218 217 218 217 217 217 217 216 217 218 220 111 111 111
Current liabilities 5,531 5,943 5,496 6,247 6,136 6,305 5,815 4,860 4,788 5,281 6,345 5,999 5,932 6,454 5,892 5,523 5,527 4,611 3,417 3,096 2,906 3,143
Long-term debt, less current portion 8,913 8,909 8,907 8,910 8,658 8,656 8,656 9,370 9,458 9,586 9,583 9,658 10,054 8,256 9,078 8,768 8,638 9,153 9,677 9,983 9,824 9,829
Environmental and asset retirement obligations, less current portion 5,463 5,428 5,404 5,103 5,083 5,059 4,624 4,645 4,566 4,493 4,463 4,223 4,170 4,145 4,116 3,688 3,721 3,720 3,705 3,693 3,767 3,758
Deferred income taxes 4,410 4,402 4,376 4,492 4,491 4,500 4,453 4,399 4,343 4,305 4,269 4,316 4,297 4,282 4,234 4,500 4,486 4,446 4,408 4,325 4,180 4,087
Other liabilities 2,179 2,126 1,887 1,782 1,581 1,573 1,648 1,697 1,725 1,596 1,562 1,550 1,613 1,653 1,683 1,907 2,129 2,140 2,269 2,440 2,398 2,439
Noncurrent liabilities 20,965 20,865 20,574 20,287 19,813 19,788 19,381 20,111 20,092 19,980 19,877 19,747 20,134 18,336 19,111 18,863 18,974 19,459 20,059 20,441 20,169 20,113
Total liabilities 26,496 26,808 26,070 26,534 25,949 26,093 25,196 24,971 24,880 25,261 26,222 25,746 26,066 24,790 25,003 24,386 24,501 24,070 23,476 23,537 23,075 23,256
Common stock 163 163 162 162 162 162 162 162 162 162 161 161 161 161 160 160 160 160 159 158 158 158
Capital in excess of par value 23,642 23,627 23,797 23,997 24,321 24,488 24,637 24,833 25,028 25,227 25,322 25,483 25,661 25,835 25,875 26,023 26,084 26,080 26,037 25,934 25,905 25,875
Retained earnings (accumulated deficit) 738 182 (170) (444) (970) (1,586) (2,059) (2,447) (2,901) (3,244) (3,907) (4,604) (5,008) (5,848) (7,375) (8,481) (9,880) (10,963) (11,681) (12,389) (12,718) (12,771)
Accumulated other comprehensive loss (311) (313) (314) (273) (274) (274) (274) (317) (318) (319) (320) (385) (386) (387) (388) (572) (576) (580) (583) (728) (652) (668)
Common stock held in treasury (6,024) (5,971) (5,894) (5,894) (5,835) (5,817) (5,773) (5,772) (5,769) (5,769) (5,701) (5,701) (5,539) (4,895) (4,292) (3,777) (3,777) (3,777) (3,758) (3,739) (3,739) (3,739)
Stockholders’ equity 18,208 17,688 17,581 17,548 17,404 16,973 16,693 16,459 16,202 16,057 15,555 14,954 14,889 14,866 13,980 13,353 12,011 10,920 10,174 9,236 8,954 8,855
Noncontrolling interests 11,788 11,526 11,197 11,318 11,282 11,132 10,617 10,218 9,825 9,591 9,316 9,227 9,158 9,176 9,039 9,178 8,924 8,653 8,494 8,326 8,201 8,108
Total equity 29,996 29,214 28,778 28,866 28,686 28,105 27,310 26,677 26,027 25,648 24,871 24,181 24,047 24,042 23,019 22,531 20,935 19,573 18,668 17,562 17,155 16,963
Total liabilities and equity 56,492 56,022 54,848 55,400 54,635 54,198 52,506 51,648 50,907 50,909 51,093 49,927 50,113 48,832 48,022 46,917 45,436 43,643 42,144 41,099 40,230 40,219

Based on: 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Accounts payable and accrued liabilities
There is a general upward trend from $2,465 million at the end of Q1 2020 to $4,288 million by Q2 2025, with some fluctuations. The balance notably increases in late 2021 and remains high through 2024 and 2025, indicating rising short-term obligations or supplier payables.
Accrued income taxes
The accrued income taxes show significant variability, peaking at $1,541 million in Q4 2021 and decreasing sharply to $389 million by Q2 2025. This pattern suggests fluctuating taxable income or tax payment timings.
Current portion of debt
This liability fluctuates considerably, peaking at $1,365 million in Q1 2022, dropping sharply to under $50 million in some quarters of 2023, and then rising again to $495 million in Q2 2025. This volatility indicates varied short-term debt maturities or repayments.
Current portion of environmental and asset retirement obligations
Values are relatively stable around the $300 million mark, with no significant trend, indicating a steady obligation related to environmental liabilities in the short term.
Dividends payable
Dividends payable start appearing in Q1 2021 around $111 million and increase to roughly $218 million by Q2 2025, showing a consistent dividend payout to shareholders with slight growth over time.
Current liabilities
Current liabilities increase sharply from about $3,143 million in early 2020 to a peak near $6,454 million in Q1 2022, then fluctuate moderately around $5,000 to $6,300 million through 2023 to 2025. The rise suggests expanding short-term financial obligations.
Long-term debt, less current portion
Long-term debt exhibits a moderate decline from $9,829 million in Q1 2020 to around $8,656 million in 2023, stabilizing around $8,900 million thereafter. This indicates some debt repayment or refinancing activity leading to a modest reduction and stabilization of long-term liabilities.
Environmental and asset retirement obligations, less current portion
These obligations gradually increase from $3,758 million in Q1 2020 to $5,463 million by Q2 2025, reflecting escalating estimated costs for asset retirement and environmental responsibilities over the period.
Deferred income taxes
Deferred income taxes remain fairly stable, fluctuating slightly around the $4,300 million level, without any major upward or downward movements, indicating consistent deferred tax liabilities.
Other liabilities
Other liabilities trend downward from $2,439 million in Q1 2020 to approximately $1,550 million by late 2022, followed by a gradual increase to $2,179 million by mid-2025, signifying some variability possibly linked to miscellaneous obligations.
Noncurrent liabilities
Noncurrent liabilities decline slightly from around $20,113 million in early 2020 to about $19,381 million in late 2023, then increase steadily to $20,965 million by Q2 2025, showing moderate fluctuation with a recent upward trend in longer-term obligations.
Total liabilities
Total liabilities grow overall from $23,256 million in Q1 2020 to about $26,808 million in Q1 2025, with some volatility. The growth indicates an increasing total obligation profile over the period.
Common stock
Common stock values increase marginally from $158 million to $163 million between 2020 and mid-2025, reflecting little change in stated capital.
Capital in excess of par value
There is a consistent decline in capital in excess of par value from approximately $25,875 million in early 2020 to $23,642 million by mid-2025, indicating possible share repurchases or reductions in additional paid-in capital.
Retained earnings (accumulated deficit)
There is a marked improvement in retained earnings, moving from a negative $12,771 million at Q1 2020 to a positive $738 million by mid-2025, reflecting a turnaround from accumulated deficits to net accumulated earnings over the period.
Accumulated other comprehensive loss
The comprehensive loss remains fairly stable in the range of -$668 million to -$311 million, with minor improvements nearing the end of the period, indicating limited impact from items affecting other comprehensive income.
Common stock held in treasury
Treasury stock holdings increase steadily, with values declining from -$3,739 million in early 2020 to -$6,024 million by mid-2025, suggesting ongoing share repurchase activity.
Stockholders’ equity
Stockholders’ equity shows consistent growth from $8,855 million in Q1 2020 to $18,208 million by mid-2025, indicating strengthening equity positions, driven by improved retained earnings and accumulation of comprehensive income.
Noncontrolling interests
Noncontrolling interests rise steadily from $8,108 million in early 2020 to $11,788 million by mid-2025, reflecting growth in interests held by minority shareholders in consolidated subsidiaries.
Total equity
Total equity rises from $16,963 million in Q1 2020 to almost $30,000 million by mid-2025, showing a robust strengthening of the capital base combining shareholders' and noncontrolling interests.
Total liabilities and equity
The combined total liabilities and equity increase steadily from about $40,219 million in Q1 2020 to $56,492 million in mid-2025, illustrating overall growth in the company's financial size and balance sheet scale over this period.