Stock Analysis on Net

Freeport-McMoRan Inc. (NYSE:FCX)

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Freeport-McMoRan Inc., solvency ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Debt Ratios
Debt to equity 0.51 0.56 0.68 0.68 0.95
Debt to equity (including operating lease liability) 0.55 0.59 0.70 0.70 0.98
Debt to capital 0.34 0.36 0.41 0.40 0.49
Debt to capital (including operating lease liability) 0.36 0.37 0.41 0.41 0.49
Debt to assets 0.16 0.18 0.21 0.20 0.23
Debt to assets (including operating lease liability) 0.18 0.19 0.21 0.20 0.24
Financial leverage 3.12 3.15 3.28 3.44 4.14
Coverage Ratios
Interest coverage 22.70 12.69 13.05 13.73 4.03
Fixed charge coverage 20.07 11.69 12.13 11.86 3.53

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Freeport-McMoRan Inc. debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Freeport-McMoRan Inc. debt to equity ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Freeport-McMoRan Inc. debt to capital ratio improved from 2022 to 2023 and from 2023 to 2024.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Freeport-McMoRan Inc. debt to capital ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Freeport-McMoRan Inc. debt to assets ratio improved from 2022 to 2023 and from 2023 to 2024.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Freeport-McMoRan Inc. debt to assets ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Freeport-McMoRan Inc. financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Freeport-McMoRan Inc. interest coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Freeport-McMoRan Inc. fixed charge coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Equity

Freeport-McMoRan Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Current portion of debt 41 766 1,037 372 34
Long-term debt, less current portion 8,907 8,656 9,583 9,078 9,677
Total debt 8,948 9,422 10,620 9,450 9,711
 
Stockholders’ equity 17,581 16,693 15,555 13,980 10,174
Solvency Ratio
Debt to equity1 0.51 0.56 0.68 0.68 0.95
Benchmarks
Debt to Equity, Industry
Materials 0.68 0.65 0.67 0.55 0.56

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 8,948 ÷ 17,581 = 0.51

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Freeport-McMoRan Inc. debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Equity (including Operating Lease Liability)

Freeport-McMoRan Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Current portion of debt 41 766 1,037 372 34
Long-term debt, less current portion 8,907 8,656 9,583 9,078 9,677
Total debt 8,948 9,422 10,620 9,450 9,711
Short-term operating lease liabilities 98 84 38 38 38
Long-term operating lease liabilities 692 347 294 281 190
Total debt (including operating lease liability) 9,738 9,853 10,952 9,769 9,939
 
Stockholders’ equity 17,581 16,693 15,555 13,980 10,174
Solvency Ratio
Debt to equity (including operating lease liability)1 0.55 0.59 0.70 0.70 0.98
Benchmarks
Debt to Equity (including Operating Lease Liability), Industry
Materials 0.74 0.70 0.72 0.60 0.61

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= 9,738 ÷ 17,581 = 0.55

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Freeport-McMoRan Inc. debt to equity ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Debt to Capital

Freeport-McMoRan Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Current portion of debt 41 766 1,037 372 34
Long-term debt, less current portion 8,907 8,656 9,583 9,078 9,677
Total debt 8,948 9,422 10,620 9,450 9,711
Stockholders’ equity 17,581 16,693 15,555 13,980 10,174
Total capital 26,529 26,115 26,175 23,430 19,885
Solvency Ratio
Debt to capital1 0.34 0.36 0.41 0.40 0.49
Benchmarks
Debt to Capital, Industry
Materials 0.41 0.39 0.40 0.36 0.36

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 8,948 ÷ 26,529 = 0.34

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Freeport-McMoRan Inc. debt to capital ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Capital (including Operating Lease Liability)

Freeport-McMoRan Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Current portion of debt 41 766 1,037 372 34
Long-term debt, less current portion 8,907 8,656 9,583 9,078 9,677
Total debt 8,948 9,422 10,620 9,450 9,711
Short-term operating lease liabilities 98 84 38 38 38
Long-term operating lease liabilities 692 347 294 281 190
Total debt (including operating lease liability) 9,738 9,853 10,952 9,769 9,939
Stockholders’ equity 17,581 16,693 15,555 13,980 10,174
Total capital (including operating lease liability) 27,319 26,546 26,507 23,749 20,113
Solvency Ratio
Debt to capital (including operating lease liability)1 0.36 0.37 0.41 0.41 0.49
Benchmarks
Debt to Capital (including Operating Lease Liability), Industry
Materials 0.43 0.41 0.42 0.38 0.38

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 9,738 ÷ 27,319 = 0.36

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Freeport-McMoRan Inc. debt to capital ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Debt to Assets

Freeport-McMoRan Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Current portion of debt 41 766 1,037 372 34
Long-term debt, less current portion 8,907 8,656 9,583 9,078 9,677
Total debt 8,948 9,422 10,620 9,450 9,711
 
Total assets 54,848 52,506 51,093 48,022 42,144
Solvency Ratio
Debt to assets1 0.16 0.18 0.21 0.20 0.23
Benchmarks
Debt to Assets, Industry
Materials 0.26 0.25 0.26 0.22 0.23

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Debt to assets = Total debt ÷ Total assets
= 8,948 ÷ 54,848 = 0.16

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Freeport-McMoRan Inc. debt to assets ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Assets (including Operating Lease Liability)

Freeport-McMoRan Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Current portion of debt 41 766 1,037 372 34
Long-term debt, less current portion 8,907 8,656 9,583 9,078 9,677
Total debt 8,948 9,422 10,620 9,450 9,711
Short-term operating lease liabilities 98 84 38 38 38
Long-term operating lease liabilities 692 347 294 281 190
Total debt (including operating lease liability) 9,738 9,853 10,952 9,769 9,939
 
Total assets 54,848 52,506 51,093 48,022 42,144
Solvency Ratio
Debt to assets (including operating lease liability)1 0.18 0.19 0.21 0.20 0.24
Benchmarks
Debt to Assets (including Operating Lease Liability), Industry
Materials 0.28 0.27 0.28 0.24 0.25

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 9,738 ÷ 54,848 = 0.18

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Freeport-McMoRan Inc. debt to assets ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Financial Leverage

Freeport-McMoRan Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Total assets 54,848 52,506 51,093 48,022 42,144
Stockholders’ equity 17,581 16,693 15,555 13,980 10,174
Solvency Ratio
Financial leverage1 3.12 3.15 3.28 3.44 4.14
Benchmarks
Financial Leverage, Industry
Materials 2.66 2.60 2.61 2.49 2.47

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 54,848 ÷ 17,581 = 3.12

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Freeport-McMoRan Inc. financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Interest Coverage

Freeport-McMoRan Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net income attributable to common stockholders 1,889 1,848 3,468 4,306 599
Add: Net income attributable to noncontrolling interest 2,510 1,903 1,011 1,059 266
Add: Income tax expense 2,523 2,270 2,267 2,299 944
Add: Interest expense, net 319 515 560 602 598
Earnings before interest and tax (EBIT) 7,241 6,536 7,306 8,266 2,407
Solvency Ratio
Interest coverage1 22.70 12.69 13.05 13.73 4.03
Benchmarks
Interest Coverage, Industry
Materials 16.68 14.00 14.30 15.36 8.03

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Interest coverage = EBIT ÷ Interest expense
= 7,241 ÷ 319 = 22.70

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Freeport-McMoRan Inc. interest coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Fixed Charge Coverage

Freeport-McMoRan Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net income attributable to common stockholders 1,889 1,848 3,468 4,306 599
Add: Net income attributable to noncontrolling interest 2,510 1,903 1,011 1,059 266
Add: Income tax expense 2,523 2,270 2,267 2,299 944
Add: Interest expense, net 319 515 560 602 598
Earnings before interest and tax (EBIT) 7,241 6,536 7,306 8,266 2,407
Add: Operating lease costs 44 48 46 104 116
Earnings before fixed charges and tax 7,285 6,584 7,352 8,370 2,523
 
Interest expense, net 319 515 560 602 598
Operating lease costs 44 48 46 104 116
Fixed charges 363 563 606 706 714
Solvency Ratio
Fixed charge coverage1 20.07 11.69 12.13 11.86 3.53
Benchmarks
Fixed Charge Coverage, Industry
Materials 9.98 8.89 8.68 8.75 4.84

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 7,285 ÷ 363 = 20.07

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Freeport-McMoRan Inc. fixed charge coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.