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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 6.05B | 5.61B | 7.16B | 5.28B | 5.14B | 7.71B | 3.02B | 1.48B | 3.86B | 4.68B | 3.73B | 3.22B | 5.63B | 6.08B | 3.77B | 6.62B | 6.27B | 4.4B | 3.37B | 6.22B | 1.87B | 1.55B | 341.36M | 572.07M | 512.73M | 508.98M | 516.02M | 568.8M | 478.8M | 513.6M | 600.5M |
| 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 Income | 2.73B | 2.2B | 4.4B | 1.85B | 4.48B | 5.37B | 865M | -192M | 2.53B | 2.04B | -3.83B | -12.09B | -745M | 3.44B | 3.98B | 5.75B | 5.54B | 3.53B | -11.07B | 2.98B | 1.46B | 995.13M | 202.27M | 181.66M | 164.65M | 113.03M | 76.99M | 136.5M | 153.8M | 245.1M | 226.2M |
| Depreciation & Amortization | 48M | 2.24B | 2.24B | 2.07B | 2.02B | 1.92B | 1.22B | 1.17B | 1.75B | 1.73B | 6.42B | 16.77B | 8.02B | 3.04B | 1.35B | 1.09B | 1.13B | 1.14B | 1.9B | 1.26B | 232.54M | 259.11M | 214.91M | 247M | 272.48M | 283.89M | 283.56M | 293.2M | 277.4M | 213.9M | 174M |
| Stock-Based Compensation | 189M | 0 | 109M | 109M | 95M | 98M | 99M | 63M | 76M | 71M | 86M | 85M | 106M | 173M | 100M | 117M | 121M | 102M | 98M | 214M | 4.78M | 0 | 13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 240M | 247M | -76M | 182M | 36M | -171M | 162M | 59M | -178M | -317M | 239M | -2.04B | -929M | 277M | 269M | 523M | 286M | 135M | -4.65B | -288M | 15.74M | -32.35M | 76.25M | 110.65M | 51.48M | 67.09M | 49.15M | 60.1M | 62.2M | 61.7M | 54.2M |
| Other Non-Cash Items | 231M | 2.25B | 516M | 1.95B | 38M | -254M | 2M | 33M | 145M | 2.08B | 7.16B | 17.1B | 8.06B | 3.06B | 1.11B | 694M | 28M | 58M | 18.26B | 1.21B | 275.54M | 151.81M | -21.37M | 50.56M | 42.25M | 22.49M | 65.11M | 90.4M | 50.9M | -59.2M | 85M |
| Working Capital Changes | 152M | -1.34B | -29M | -880M | -1.53B | 755M | 665M | 349M | -460M | 813M | 67M | 161M | -865M | -867M | -1.69B | -461M | -834M | -569M | -1.17B | 1.06B | -113.91M | 178.85M | -130.7M | -17.8M | -18.12M | 22.5M | 41.21M | -11.4M | -65.5M | 52.1M | 61.1M |
| Change in Receivables | 19M | -521M | 460M | 166M | 56M | -472M | 132M | 119M | 649M | 427M | -175M | 813M | 215M | -10M | -365M | 1.25B | -680M | -962M | 542M | 428M | 0 | 0 | 0 | 0 | 0 | 31.75M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -365M | -709M | -638M | -873M | -573M | -618M | 42M | 259M | -631M | -393M | 117M | 379M | -249M | -288M | -729M | -431M | -593M | -159M | -478M | 272M | -146.19M | -108.22M | -91.74M | -30.61M | -23.79M | 20.84M | -39.62M | -52.9M | 6.3M | 52M | -6.5M |
| Change in Payables | 129M | 802M | 143M | -161M | -73M | 495M | 132M | -60M | -106M | 110M | -28M | -217M | -394M | -359M | 209M | -387M | -438M | 351M | -1.03B | 313M | -6.82M | 0 | -1.57M | 21.83M | 15.31M | -5.29M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -4.28B | -4.47B | -5.03B | -4.96B | -3.25B | -1.78B | -1.26B | -2.1B | -5.02B | -1.36B | 3.55B | -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 Expenditures | 199M | -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 Revenue | 0.75% | 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% |
| Acquisitions | 0 | 0 | -210M | 0 | 189M | 149M | 706M | 452M | -3.04B | 0 | 3.66B | 0 | 283M | -5.44B | 29M | 0 | 0 | -1M | -1M | -13.31B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -4.48B | 22M | -10M | -132M | 29M | 184M | -9M | 97M | 93M | -1.36B | -110M | -6.25B | -4.08B | -5.47B | -3.49B | -1M | 43M | -1.6B | -2.75B | 207M | 28.99M | 8.65M | 55.22M | -67.26M | -8.23M | -133.83M | -4.54M | 800K | 5M | 1.9M | 3.5M |
| Cash from Financing | -2.56B | -1.88B | -3.28B | -2.65B | -1.81B | -1.52B | -128M | -1.56B | 900M | -3.06B | -3.17B | 2.79B | -3.35B | 3.11B | -1.43B | -3B | -3.32B | -1.01B | -1.81B | 9.36B | -1.5B | -1.21B | -189.59M | 16.56M | -364.19M | -208.56M | -333.54M | -407.9M | -194.8M | 50.9M | -101.6M |
| Debt Issued (Net) | -414M | 381M | -521M | -1.2B | 1.17B | -301M | -193M | -1.32B | -2.08B | -2.86B | -3.94B | 1.59B | -1.63B | 6.03B | -208M | -1.26B | -1.65B | -1.05B | 124M | 5.3B | -291M | -493M | -17.5M | 258.76M | -323M | -125.65M | 42.52M | -318.3M | 164.9M | 745.4M | 389.9M |
| Equity Issued (Net) | -37M | -95M | -30M | 47M | -1.22B | -278M | 0 | 0 | 3.5B | 0 | 1.51B | 1.94B | 0 | -228M | 0 | 0 | 0 | 740M | -500M | 2.82B | -85M | -75M | 75.18M | -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 | -59M | 0 | -1.35B | -488M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -500M | 0 | -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 | -612M | 138M | 53M | -297M | -196M | -731M | -140M | -415M | -467M | -90M | -313M | -688M | -473M | -482M | 1.84B | -146.79M | -125.05M | -13.02M | -6.86M | 0 | -69.09M | -60.56M | -18.1M | -16.8M | -3.4M | 1.7M |
| Net Change in Cash | 5M | -657M | -1.15B | -2.33B | -425M | 4.43B | 1.63B | -2.18B | -255M | 202M | 4.07B | -240M | -1.52B | -1.72B | -1.12B | 1.08B | 1.08B | 1.78B | -754M | 719M | 143.87M | 212.15M | 87.8M | 455.82M | 249K | -381K | 1.27M | 800K | -3.1M | -28.1M | 10.2M |
| Free Cash Flow | 6.25B | 1.12B | 2.35B | 455M | 1.67B | 5.6B | 1.06B | -1.17B | 1.79B | 3.27B | 916M | -3.13B | -1.58B | 794M | 280M | 4.09B | 4.86B | 2.81B | 662M | 4.47B | 1.62B | 1.41B | 200.36M | 432.89M | 324.73M | 342.01M | 339.34M | 408M | 186.7M | -80.9M | 108.3M |
| 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 Share | 4.33 | 0.77 | 1.63 | 0.32 | 1.15 | 3.78 | 0.72 | -0.81 | 1.23 | 2.25 | 0.69 | -2.90 | -1.52 | 0.79 | 0.29 | 4.28 | 5.13 | 3.00 | 0.87 | 5.63 | 3.66 | 3.20 | 0.54 | 1.36 | 1.11 | 1.18 | 1.10 | 1.24 | 0.53 | -0.21 | 0.28 |
| FCF Conversion (FCF/Net Income) | 2.29x | 2.55x | 3.80x | 2.87x | 1.48x | 1.79x | 5.06x | -6.05x | 1.48x | 2.67x | -0.94x | -0.26x | -4.30x | 2.29x | 1.24x | 1.45x | 1.45x | 1.60x | -0.30x | 2.12x | 1.28x | 1.56x | 1.69x | 3.15x | 3.11x | 4.50x | 6.70x | 4.17x | 3.11x | 2.10x | 2.65x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Indonesian Regulatory Export Friction
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying FCX stock.
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.
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.
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.
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.