Stock Analysis on Net

Freeport-McMoRan Inc. (NYSE:FCX)

$24.99

Analysis of Solvency Ratios

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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
Debt to equity (including operating lease liability)
Debt to capital
Debt to capital (including operating lease liability)
Debt to assets
Debt to assets (including operating lease liability)
Financial leverage
Coverage Ratios
Interest coverage
Fixed charge coverage

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).


The financial data reveals a consistent improvement in leverage and coverage ratios over the five-year period. Specifically, the debt to equity ratio declined steadily from 0.95 in 2020 to 0.51 in 2024, indicating a decrease in reliance on debt financing relative to equity. When incorporating operating lease liabilities, the ratio also decreased from 0.98 to 0.55 during the same period, confirming a consistent reduction in overall leverage including off-balance sheet liabilities.

Debt to capital ratios similarly exhibited a downward trend, moving from 0.49 in 2020 to 0.34 in 2024, with the adjusted figure (including operating lease liabilities) declining from 0.49 to 0.36. This decline suggests the company is strengthening its capital structure by reducing debt as a proportion of total capital employed.

Debt to assets ratios decreased from 0.23 to 0.16, or from 0.24 to 0.18 including operating lease liabilities, supporting the observation that the company is improving its asset base coverage by reducing debt levels. This also implies an enhancement in asset quality or growth in asset base relative to debt.

Financial leverage ratios showed a continuous decrease from 4.14 to 3.12, indicating that the equity base has strengthened relative to total assets, reducing the overall financial risk.

Interest coverage experienced a significant increase, beginning at 4.03 in 2020 and reaching 22.7 by 2024. This sharp improvement implies a substantial enhancement in the company’s ability to meet interest obligations from operational earnings, suggesting stronger profitability or reduced interest expenses. Fixed charge coverage followed a similar trend, increasing from 3.53 to 20.07, which further reinforces the improved capacity to cover fixed financial obligations.

Overall, the trends demonstrate a strategic reduction in debt levels relative to equity, capital, and assets, coupled with marked improvement in earnings coverage ratios. This points to enhanced financial stability and a stronger ability to service debt obligations over the examined period.


Debt Ratios


Coverage Ratios


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
Long-term debt, less current portion
Total debt
 
Stockholders’ equity
Solvency Ratio
Debt to equity1
Benchmarks
Debt to Equity, Industry
Materials

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
= ÷ =


The financial data reveals several notable trends regarding debt levels, equity, and leverage ratios over the five-year period.

Total Debt
The total debt exhibited fluctuations across the years. It initially decreased from 9,711 million US dollars in 2020 to 9,450 million in 2021, followed by an increase to 10,620 million in 2022. Subsequently, debt decreased in both 2023 and 2024, reaching its lowest point within the period at 8,948 million. This pattern indicates some volatility with an overall downward movement in debt levels by the end of the timeframe.
Stockholders' Equity
Stockholders’ equity showed a steady and consistent upward trajectory throughout the period. Beginning at 10,174 million US dollars in 2020, it increased significantly each year, reaching 17,581 million by the end of 2024. This growth suggests strengthening net asset value and potentially retained earnings or capital injections contributing to equity expansion.
Debt to Equity Ratio
The debt to equity ratio demonstrated a continuous decline over the five years. Starting at 0.95 in 2020, the ratio fell sharply in 2021 to 0.68 and remained stable in 2022 at the same level. Thereafter, the ratio further decreased to 0.56 in 2023 and 0.51 in 2024. This decline reflects a reduction in financial leverage, indicating a relatively lower reliance on debt financing compared to equity.

Overall, the data points to a strengthening capital structure characterized by increasing equity and declining leverage. The company appears to be reducing risk exposure related to debt by lowering its debt levels and improving the equity base, which results in a more conservative financial profile over time.


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
Long-term debt, less current portion
Total debt
Short-term operating lease liabilities
Long-term operating lease liabilities
Total debt (including operating lease liability)
 
Stockholders’ equity
Solvency Ratio
Debt to equity (including operating lease liability)1
Benchmarks
Debt to Equity (including Operating Lease Liability), Industry
Materials

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
= ÷ =


The financial data reveals several notable trends regarding the company's debt and equity position over the period from December 31, 2020, to December 31, 2024.

Total Debt (including operating lease liability)
The total debt demonstrated moderate fluctuations during the timeframe. It initially decreased from $9,939 million in 2020 to $9,769 million in 2021, followed by an increase to $10,952 million in 2022. After this peak, debt levels decreased again to $9,853 million in 2023 and further to $9,738 million in 2024.
Stockholders’ Equity
Stockholders' equity exhibited a steady and continuous upward trajectory throughout the period. It increased significantly from $10,174 million in 2020 to $13,980 million in 2021, and then continued rising each year to reach $17,581 million by the end of 2024. This consistent growth indicates strengthening equity capital over time.
Debt to Equity Ratio (including operating lease liability)
The debt to equity ratio showed an improving trend, indicating a reduction in financial leverage. It declined from 0.98 in 2020 to 0.70 in 2021 and remained stable at 0.70 in 2022. Subsequently, the ratio further decreased to 0.59 in 2023 and reached 0.55 in 2024, suggesting an enhanced balance sheet structure with relatively lower debt levels in relation to equity.

Overall, these patterns highlight a strategic reduction in the company’s leverage alongside a strengthening equity base. The gradual decrease in the debt to equity ratio reflects a more conservative capital structure, potentially reducing financial risk. Meanwhile, the stability and modest fluctuations in total debt indicate effective debt management while supporting continued equity growth.


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
Long-term debt, less current portion
Total debt
Stockholders’ equity
Total capital
Solvency Ratio
Debt to capital1
Benchmarks
Debt to Capital, Industry
Materials

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
= ÷ =


Total Debt
The total debt amount shows fluctuations over the analyzed period. Beginning at 9,711 million USD in 2020, it slightly decreased to 9,450 million USD in 2021, then peaked at 10,620 million USD in 2022. Following this peak, the debt level declined to 9,422 million USD in 2023 and further dropped to 8,948 million USD in 2024. The overall trend from 2020 to 2024 indicates a reduction in total debt.
Total Capital
Total capital experienced a consistent upward trend over the same timeframe. Starting at 19,885 million USD in 2020, it increased steadily each year, reaching 23,430 million USD in 2021, 26,175 million USD in 2022, slightly dipping to 26,115 million USD in 2023, and then rising again to 26,529 million USD by 2024. This reflects growth in the company's capital base despite minor fluctuations.
Debt to Capital Ratio
The debt to capital ratio decreased consistently throughout the period. Beginning at 0.49 in 2020, it dropped notably to 0.40 in 2021, followed by a slight increase to 0.41 in 2022. Subsequently, the ratio declined again to 0.36 in 2023 and further to 0.34 in 2024. This indicates an improvement in financial leverage and a decreasing reliance on debt relative to the company’s total capital.
Summary
Overall, the financial data portrays a company that has reduced its total debt while steadily increasing its total capital. This combination has led to a declining debt-to-capital ratio, signifying a strengthened balance sheet with lower financial risk over the analyzed period. The peak in total debt in 2022 is an exception in the general trend of debt reduction. The persistent increase in total capital supports sustainable growth and improved capital structure.

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
Long-term debt, less current portion
Total debt
Short-term operating lease liabilities
Long-term operating lease liabilities
Total debt (including operating lease liability)
Stockholders’ equity
Total capital (including operating lease liability)
Solvency Ratio
Debt to capital (including operating lease liability)1
Benchmarks
Debt to Capital (including Operating Lease Liability), Industry
Materials

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)
= ÷ =


Total Debt (including operating lease liability)
The total debt level fluctuated over the analyzed period, starting at $9,939 million in 2020. It decreased slightly to $9,769 million in 2021, followed by an increase to $10,952 million in 2022. Subsequently, it declined again to $9,853 million in 2023 and slightly further to $9,738 million in 2024. Overall, the debt has shown variability but ended close to its initial 2020 value.
Total Capital (including operating lease liability)
Total capital demonstrated a consistent upward trajectory across the five years. Beginning at $20,113 million in 2020, it increased steadily to $23,749 million in 2021, $26,507 million in 2022, $26,546 million in 2023, and finally reaching $27,319 million in 2024. This reflects a significant growth in the company’s capital base over the period.
Debt to Capital Ratio (including operating lease liability)
The debt to capital ratio exhibited a clear downward trend during the period under review. Starting from 0.49 in 2020, the ratio decreased to 0.41 in both 2021 and 2022, and further declined to 0.37 in 2023 and 0.36 in 2024. This decline indicates a reduced reliance on debt relative to total capital, suggesting an improvement in the company’s financial leverage and stability over time.

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
Long-term debt, less current portion
Total debt
 
Total assets
Solvency Ratio
Debt to assets1
Benchmarks
Debt to Assets, Industry
Materials

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
= ÷ =


The data reveals several noteworthy trends concerning the financial leverage and asset base over the five-year period from 2020 to 2024.

Total Debt
Total debt levels experienced fluctuations throughout the period. After a decrease from $9,711 million in 2020 to $9,450 million in 2021, debt rose to $10,620 million in 2022. Subsequently, it declined again, reaching $8,948 million by the end of 2024. Overall, the trend toward decreasing debt in the final years suggests an effort to reduce financial obligations.
Total Assets
The total assets showed a consistent upward trajectory over the analyzed years. Starting at $42,144 million in 2020, assets increased each year, reaching $54,848 million by the end of 2024. This steady growth indicates a strengthening asset base and potential expansion or reinvestment within the company.
Debt to Assets Ratio
The debt to assets ratio steadily decreased from 0.23 in 2020 to 0.16 in 2024. This declining ratio reflects an improved capital structure, signifying that debt comprises a smaller portion of the asset base over time. Such a trend generally implies reduced financial risk and greater financial stability.

In summary, the data demonstrates a strategic reduction in debt combined with consistent asset growth, leading to enhanced financial leverage and a stronger balance sheet position by the end of 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
Long-term debt, less current portion
Total debt
Short-term operating lease liabilities
Long-term operating lease liabilities
Total debt (including operating lease liability)
 
Total assets
Solvency Ratio
Debt to assets (including operating lease liability)1
Benchmarks
Debt to Assets (including Operating Lease Liability), Industry
Materials

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
= ÷ =


Total Debt (Including Operating Lease Liability)
The total debt showed a fluctuating pattern over the analyzed period. It started at approximately $9.94 billion at the end of 2020, slightly decreased to $9.77 billion in 2021, then increased to about $10.95 billion in 2022. Subsequently, it declined again to $9.85 billion in 2023 and decreased further to $9.74 billion in 2024. Overall, the debt level peaked in 2022 before returning close to initial levels by 2024.
Total Assets
Total assets demonstrated a consistent upward trend throughout the period. Starting from $42.14 billion in 2020, assets rose every year, reaching $48.02 billion in 2021, $51.09 billion in 2022, $52.51 billion in 2023, and finally $54.85 billion in 2024. This steady growth indicates an ongoing expansion of the company's asset base.
Debt to Assets Ratio (Including Operating Lease Liability)
The debt to assets ratio showed a clear decreasing trend over the five-year span. Beginning at 0.24 in 2020, the ratio declined to 0.20 in 2021, marginally increased to 0.21 in 2022, then decreased again to 0.19 in 2023 and further to 0.18 in 2024. This indicates an improvement in the company's leverage position relative to its total asset base, implying a relatively lower reliance on debt financing over time despite fluctuations in debt levels.

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
Stockholders’ equity
Solvency Ratio
Financial leverage1
Benchmarks
Financial Leverage, Industry
Materials

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
= ÷ =


The financial data indicates a consistent expansion in the company's asset base over the analyzed period. Total assets exhibited a steady increase from approximately 42.1 billion US dollars at the end of 2020 to about 54.8 billion US dollars by the end of 2024. This progression suggests ongoing investments or asset acquisitions contributing to the company's growth.

Stockholders' equity also showed a positive trend, rising from 10.2 billion US dollars in 2020 to 17.6 billion US dollars in 2024. The increase in equity, alongside the asset growth, implies retention of earnings or equity financing contributing to the capital structure strengthening.

Financial leverage, measured as the ratio of assets to equity, consistently decreased from 4.14 in 2020 to 3.12 in 2024. This declining leverage ratio points to a gradual reduction in reliance on debt financing relative to equity. The trend indicates an improvement in the company's capital structure stability and potentially reduced financial risk over the period.

Total Assets
Increased steadily by approximately 30% over five years, demonstrating growth in the company's asset holdings.
Stockholders' Equity
Grew by about 73% over the period, indicating enhanced shareholder value and capital base.
Financial Leverage
Decreased from 4.14 to 3.12, reflecting a lowering of debt dependency and possibly improved financial risk profile.

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
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Add: Interest expense, net
Earnings before interest and tax (EBIT)
Solvency Ratio
Interest coverage1
Benchmarks
Interest Coverage, Industry
Materials

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
= ÷ =


The financial data presents key profitability and interest-related metrics over five consecutive years.

Earnings Before Interest and Tax (EBIT)
The EBIT showed a significant increase from 2,407 million US dollars in 2020 to a peak of 8,266 million in 2021. Following this peak, EBIT declined to 7,306 million in 2022 and further to 6,536 million in 2023. However, there was a recovery to 7,241 million in 2024, indicating some volatility but an overall substantially higher EBIT compared to 2020.
Interest Expense, Net
Interest expense remained relatively stable in the initial period, with minor fluctuations from 598 million in 2020 to 602 million in 2021, then a gradual decline from 560 million in 2022 to 319 million in 2024. This indicates an improving interest cost situation over time.
Interest Coverage Ratio
Interest coverage ratio improved markedly from 4.03 in 2020 to 13.73 in 2021, reflecting increased EBIT in relation to interest expense. The ratio slightly declined to 13.05 in 2022 and 12.69 in 2023 but experienced a sharp increase to 22.7 in 2024, indicating a significantly stronger ability to meet interest obligations.

Overall, the company demonstrated a robust increase in operating profitability post-2020 with some year-to-year variability. Concurrently, interest costs generally decreased while the interest coverage ratio strengthened considerably. This trend suggests improved financial stability and reduced risk related to interest expense coverage by earnings.


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
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Add: Interest expense, net
Earnings before interest and tax (EBIT)
Add: Operating lease costs
Earnings before fixed charges and tax
 
Interest expense, net
Operating lease costs
Fixed charges
Solvency Ratio
Fixed charge coverage1
Benchmarks
Fixed Charge Coverage, Industry
Materials

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
= ÷ =


The financial data reveals notable trends in earnings, fixed charges, and fixed charge coverage spanning the five-year period from 2020 to 2024.

Earnings before fixed charges and tax
This metric experienced significant growth from 2020 to 2021, rising sharply from 2,523 million USD to 8,370 million USD. Following this peak, there was a gradual decline over the next two years, decreasing to 7,352 million USD in 2022 and further down to 6,584 million USD in 2023. However, in 2024, earnings demonstrated a recovery trend, increasing again to 7,285 million USD. Overall, earnings exhibit volatility but maintain a much higher level post-2020 compared to the initial figure.
Fixed charges
Fixed charges showed a consistent downward trend throughout the entire period. Beginning at 714 million USD in 2020, fixed charges slightly decreased to 706 million USD in 2021, then more noticeably declined to 606 million USD in 2022 and continued lower at 563 million USD in 2023. The most substantial reduction occurred in 2024, with fixed charges dropping to 363 million USD. This progressive decrease suggests improved cost control or refinancing strategies affecting fixed financial commitments.
Fixed charge coverage
The fixed charge coverage ratio improved markedly over the five years. Starting at a moderate ratio of 3.53 in 2020, it surged to 11.86 in 2021, reflecting the strong increase in earnings relative to fixed charges. This high level was maintained through 2022 and 2023 with ratios of 12.13 and 11.69, respectively, indicating sustained capacity to cover fixed charges comfortably. The ratio reached its peak in 2024 at 20.07, influenced primarily by the combination of recovering earnings and sharply reduced fixed charges, signaling robust financial health in terms of interest and fixed cost coverage.

In summary, the data illustrates a period marked by elevated earnings following 2020, significant reductions in fixed charges, and a consistent improvement in fixed charge coverage, culminating in strong financial leverage and capacity to meet fixed financial obligations by 2024.