VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FCX
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
FCXFreeport-McMoRan Inc.
$62.33$89.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksFCXCash Flow

Freeport-McMoRan Inc. (FCX) Cash Flow Statement

30Y historyFree accessUpdated daily

Operating cash flow consistently outpaces net income, evidenced by an OCF/NI ratio that peaked at 5.24 in 2024Q4, though free cash flow remains susceptible to extreme swings, ranging from -2.1% to 44.4% in recent quarters.

FCX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations6.05B5.61B7.16B5.28B5.14B7.71B3.02B1.48B3.86B4.68B3.73B3.22B5.63B6.08B3.77B6.62B6.27B4.4B3.37B6.22B1.87B1.55B341.36M572.07M512.73M508.98M516.02M568.8M478.8M513.6M600.5M
Operating CF Margin %-21.79%28.13%23.25%22.02%34.51%21.75%10.32%20.37%29.52%25.54%21.52%26.52%28.4%21.04%30.9%34.23%32.24%17.5%36.62%32.23%37.15%14.39%25.86%26.84%27.68%27.62%30.14%27.25%25.67%31.52%
Operating CF Growth %-9.33%-21.65%35.63%2.72%-33.39%155.72%103.58%-61.64%-17.49%25.56%15.81%-42.82%-7.38%61.1%-42.99%5.53%42.67%30.47%-45.86%233.53%20.22%354.82%-40.33%11.57%0.74%-1.36%-9.28%18.8%-6.78%-14.47%52.76%
Net Income2.73B2.2B4.4B1.85B4.48B5.37B865M-192M2.53B2.04B-3.83B-12.09B-745M3.44B3.98B5.75B5.54B3.53B-11.07B2.98B1.46B995.13M202.27M181.66M164.65M113.03M76.99M136.5M153.8M245.1M226.2M
Depreciation & Amortization48M2.24B2.24B2.07B2.02B1.92B1.22B1.17B1.75B1.73B6.42B16.77B8.02B3.04B1.35B1.09B1.13B1.14B1.9B1.26B232.54M259.11M214.91M247M272.48M283.89M283.56M293.2M277.4M213.9M174M
Stock-Based Compensation189M0109M109M95M98M99M63M76M71M86M85M106M173M100M117M121M102M98M214M4.78M013M00000000
Deferred Taxes240M247M-76M182M36M-171M162M59M-178M-317M239M-2.04B-929M277M269M523M286M135M-4.65B-288M15.74M-32.35M76.25M110.65M51.48M67.09M49.15M60.1M62.2M61.7M54.2M
Other Non-Cash Items231M2.25B516M1.95B38M-254M2M33M145M2.08B7.16B17.1B8.06B3.06B1.11B694M28M58M18.26B1.21B275.54M151.81M-21.37M50.56M42.25M22.49M65.11M90.4M50.9M-59.2M85M
Working Capital Changes152M-1.34B-29M-880M-1.53B755M665M349M-460M813M67M161M-865M-867M-1.69B-461M-834M-569M-1.17B1.06B-113.91M178.85M-130.7M-17.8M-18.12M22.5M41.21M-11.4M-65.5M52.1M61.1M
Change in Receivables19M-521M460M166M56M-472M132M119M649M427M-175M813M215M-10M-365M1.25B-680M-962M542M428M0000031.75M00000
Change in Inventory-365M-709M-638M-873M-573M-618M42M259M-631M-393M117M379M-249M-288M-729M-431M-593M-159M-478M272M-146.19M-108.22M-91.74M-30.61M-23.79M20.84M-39.62M-52.9M6.3M52M-6.5M
Change in Payables129M802M143M-161M-73M495M132M-60M-106M110M-28M-217M-394M-359M209M-387M-438M351M-1.03B313M-6.82M0-1.57M21.83M15.31M-5.29M00000
Cash from Investing-4.28B-4.47B-5.03B-4.96B-3.25B-1.78B-1.26B-2.1B-5.02B-1.36B3.55B-6.25B-3.8B-10.91B-3.46B-2.54B-1.87B-1.6B-2.32B-14.86B-223.5M-134.34M-63.97M-132.82M-148.29M-300.8M-181.21M-160M-287.1M-592.6M-488.7M
Capital Expenditures199M-4.49B-4.81B-4.82B-3.47B-2.12B-1.96B-2.65B-2.07B-1.41B-2.81B-6.35B-7.21B-5.29B-3.49B-2.53B-1.41B-1.59B-2.71B-1.75B-250.54M-142.99M-141M-139.19M-188M-166.97M-176.68M-160.8M-292.1M-594.5M-492.2M
CapEx % of Revenue0.75%17.46%18.89%21.24%14.87%9.46%14.14%18.47%10.9%8.89%19.27%42.47%33.98%24.69%19.48%11.83%7.7%11.64%14.06%10.32%4.33%3.42%5.94%6.29%9.84%9.08%9.45%8.52%16.62%29.71%25.84%
Acquisitions00-210M0189M149M706M452M-3.04B03.66B0283M-5.44B29M00-1M-1M-13.31B00000000000
Investments-------------------------------
Other Investing-4.48B22M-10M-132M29M184M-9M97M93M-1.36B-110M-6.25B-4.08B-5.47B-3.49B-1M43M-1.6B-2.75B207M28.99M8.65M55.22M-67.26M-8.23M-133.83M-4.54M800K5M1.9M3.5M
Cash from Financing-2.56B-1.88B-3.28B-2.65B-1.81B-1.52B-128M-1.56B900M-3.06B-3.17B2.79B-3.35B3.11B-1.43B-3B-3.32B-1.01B-1.81B9.36B-1.5B-1.21B-189.59M16.56M-364.19M-208.56M-333.54M-407.9M-194.8M50.9M-101.6M
Debt Issued (Net)-414M381M-521M-1.2B1.17B-301M-193M-1.32B-2.08B-2.86B-3.94B1.59B-1.63B6.03B-208M-1.26B-1.65B-1.05B124M5.3B-291M-493M-17.5M258.76M-323M-125.65M42.52M-318.3M164.9M745.4M389.9M
Equity Issued (Net)-37M-95M-30M47M-1.22B-278M003.5B01.51B1.94B0-228M000740M-500M2.82B-85M-75M75.18M-158.31M-3.89M-13.82M-211.84M-19.8M-259.2M-438.4M-221M
Dividends Paid-225M-865M-865M-863M-866M-331M-73M-291M-218M-2M-6M-605M-1.3B-2.28B-1.13B-1.42B-980M-764M-1.68B-596M-976.27M-637.65M-245.7M-77.04M-37.29M-43.4M-103.65M-51.7M-83.7M-252.7M-272.2M
Share Repurchases-38M-107M-59M0-1.35B-488M000000000000-500M0-100M-80M-995.02M-227.08M-11.67M-13.82M-211.84M-19.8M-259.2M-438.4M-221M
Other Financing-1.89B-1.3B-1.87B-632M-895M-612M138M53M-297M-196M-731M-140M-415M-467M-90M-313M-688M-473M-482M1.84B-146.79M-125.05M-13.02M-6.86M0-69.09M-60.56M-18.1M-16.8M-3.4M1.7M
Net Change in Cash5M-657M-1.15B-2.33B-425M4.43B1.63B-2.18B-255M202M4.07B-240M-1.52B-1.72B-1.12B1.08B1.08B1.78B-754M719M143.87M212.15M87.8M455.82M249K-381K1.27M800K-3.1M-28.1M10.2M
Free Cash Flow6.25B1.12B2.35B455M1.67B5.6B1.06B-1.17B1.79B3.27B916M-3.13B-1.58B794M280M4.09B4.86B2.81B662M4.47B1.62B1.41B200.36M432.89M324.73M342.01M339.34M408M186.7M-80.9M108.3M
FCF Margin %23.64%4.34%9.24%2%7.16%25.05%7.61%-8.15%9.46%20.63%6.27%-20.94%-7.46%3.71%1.56%19.07%26.53%20.6%3.44%26.3%27.91%33.73%8.45%19.57%17%18.6%18.16%21.62%10.63%-4.04%5.68%
FCF Growth %291.35%-52.55%416.92%-72.75%-70.18%430.3%190.26%-165.18%-45.14%257.21%129.24%-97.79%-299.5%183.57%-93.15%-15.94%72.99%324.47%-85.19%176.63%14.64%603.53%-53.72%33.31%-5.05%0.79%-16.83%118.53%330.78%-174.7%155.88%
FCF per Share4.330.771.630.321.153.780.72-0.811.232.250.69-2.90-1.520.790.294.285.133.000.875.633.663.200.541.361.111.181.101.240.53-0.210.28
FCF Conversion (FCF/Net Income)2.29x2.55x3.80x2.87x1.48x1.79x5.06x-6.05x1.48x2.67x-0.94x-0.26x-4.30x2.29x1.24x1.45x1.45x1.60x-0.30x2.12x1.28x1.56x1.69x3.15x3.11x4.50x6.70x4.17x3.11x2.10x2.65x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Indonesian Regulatory Export Friction

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Outpaces Earnings

According to quarterly financial data, the company consistently reports operating cash flow significantly higher than net income, with an OCF/NI ratio peaking at 5.24 in 2024Q4, which highlights the substantial non-cash depreciation charges inherent in the firm's capital-intensive mining operations and complex asset base.

The persistent gap between net income and operating cash flow suggests that accounting earnings are heavily suppressed by depreciation and amortization, masking the true cash-generative capacity of the Grasberg assets. Investors should interpret this divergence as a sign of high-quality cash conversion, provided that the underlying asset base does not require excessive maintenance spending to sustain these levels.

Volatile Free Cash Flow Generation

As reported in recent financial statements, free cash flow margins have exhibited extreme volatility, ranging from a negative 2.1% in 2025Q1 to a robust 44.4% in 2025Q2, reflecting the company's sensitivity to cyclical commodity price swings and the timing of major capital expenditure projects.

The erratic nature of free cash flow suggests that the company remains highly vulnerable to LME copper price fluctuations, which can quickly turn a cash-generative quarter into a cash-burning one. This trajectory warrants caution, as the firm's ability to fund dividends and buybacks is entirely dependent on these unpredictable swings in commodity-driven cash inflows.

High Capital Intensity Sustains Operations

Based on reported figures, the company maintains a high capital intensity, with CapEx/Revenue ratios frequently exceeding 20%, such as the 23.5% observed in 2023Q4, indicating that significant ongoing investment is required to maintain production levels at aging sites and support complex underground mining transitions.

The consistent level of capital expenditure suggests that the company is in a perpetual state of reinvestment to offset natural ore grade decline. Analysts should monitor whether these expenditures are truly growth-oriented or merely maintenance-heavy, as the latter would imply a structural limitation on the company's long-term free cash flow yield.

Working Capital Fluctuations Impact Liquidity

Data from recent filings indicates that working capital changes are a material driver of quarterly cash flow, with a notable $510 million inflow in 2025Q4 contrasting with a $297 million outflow in 2025Q1, suggesting significant variability in inventory management and the timing of concentrate sales.

These swings in working capital appear to be driven by the logistical complexities of moving product from remote Indonesian sites to global markets. Investors should interpret these fluctuations as a potential source of short-term liquidity risk, particularly if export permits or shipping bottlenecks delay the conversion of inventory into cash.

Capital Allocation Prioritizes Shareholder Returns

As indicated by the company's financial disclosures, management has utilized periods of strong cash generation to return capital to shareholders, with dividend payments totaling $443 million in 2026Q1, demonstrating a commitment to returning value despite the inherent volatility of the underlying mining business cycle.

The decision to maintain consistent dividend payments during periods of fluctuating cash flow suggests a management strategy focused on shareholder confidence. However, this policy may be tested if the current capital-intensive environment persists, potentially forcing a trade-off between sustaining production capacity and maintaining current payout levels.

FCX — Frequently Asked Questions

Quick answers to the most common questions about buying FCX stock.

How much cash does Freeport-McMoRan Inc. (FCX) generate from operations?

Freeport-McMoRan Inc. (FCX) generated $5.61B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Freeport-McMoRan Inc.'s free cash flow?

Freeport-McMoRan Inc. (FCX) generated $1.12B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Freeport-McMoRan Inc.'s capital expenditure (CapEx)?

Freeport-McMoRan Inc. (FCX) spent $4.49B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Freeport-McMoRan Inc. distribute cash to shareholders?

In 2025, Freeport-McMoRan Inc. (FCX) returned $865.0M to shareholders via cash dividends and spent $107.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.