Stock Analysis on Net

Freeport-McMoRan Inc. (NYSE:FCX)

$24.99

Common-Size Income Statement

Paying user area


We accept:

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

Freeport-McMoRan Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Revenues
Production and delivery
Depreciation, depletion and amortization
Cost of sales
Gross profit
Selling, general and administrative expenses
Mining exploration and research expenses
Environmental obligations and shutdown costs
Net gain on sales of assets
Operating income
Interest expense, net
Net gain (loss) on early extinguishment of debt
Other income (expense), net
Income before income taxes and equity in affiliated companies’ net earnings
Provision for income taxes
Equity in affiliated companies’ net earnings
Net income
Net income attributable to noncontrolling interests
Net income attributable to common stockholders

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 analysis of the annual financial percentages reveals several notable trends in profitability and cost management over the observed periods.

Revenue and Cost Structure
Revenues remained constant as a baseline at 100% across all years, serving as a reference for other financial items measured as a percentage of revenues.
The production and delivery costs showed a significant decrease from -71.33% in 2020 to -52.67% in 2021, suggesting improved operational efficiency or changes in cost structure, though these costs increased again gradually to -61.10% by 2024.
Depreciation, depletion, and amortization expenses remained relatively stable, fluctuating mildly between -10.76% in 2020 and -8.80% in 2024, indicating consistent capital asset usage or amortization patterns.
The overall cost of sales mirrored the trends in production and delivery, falling sharply in 2021 to -61.41% from -82.09% in 2020, then rising progressively each year to -69.91% in 2024.
Profitability Metrics
Gross profit margin as a percentage of revenues improved markedly from 17.91% in 2020 to a peak of 38.59% in 2021, subsequently declining to 30.09% by 2024. This suggests that the company experienced a strong margin surge in 2021 followed by some erosion over the next years.
Operating income followed a similar trajectory, rising from 17.16% in 2020 to 36.62% in 2021 and then decreasing gradually to approximately 27% by 2024, reflecting consistent changes in operational efficiency and cost control after the peak year.
Operating Expenses
Selling, general and administrative expenses remained relatively low and stable, fluctuating narrowly between -2.61% and -1.68%, indicating controlled overhead costs compared to revenue.
Mining exploration and research expenses were minor but increased slightly over time, reaching -0.61% in 2024 from -0.35% in 2020, suggesting increased investment in future operations.
Environmental obligations and shutdown costs displayed volatility, initially at -1.12% in 2020, dropping to -0.40% in 2021, spiking to -1.40% in 2023, and decreasing again to -0.50% in 2024, reflecting possible episodic environmental expenditures or changes in compliance costs.
Non-Operating Items and Net Income
Interest expense declined steadily from -4.21% in 2020 to -1.25% in 2024, indicating reduced debt servicing costs or lower interest rates.
Other income (expense), net, improved from a slight positive 0.42% in 2020 to 1.42% by 2024, showing increasingly favorable non-operating results.
Income before income taxes exhibited a strong rise from 12.66% in 2020 to 33.53% in 2021, then decreased moderately to 27.13% in 2024, consistent with operating income trends.
Provision for income taxes hovered around -10.0% in recent years, suggesting stable effective tax rates relative to revenues.
Net income demonstrated significant growth from 6.09% in 2020 to 23.48% in 2021, before declining to 17.28% in 2024. This pattern aligns with operating profit trends, with 2021 representing a peak profitability year followed by some decline.
Net income attributable to common stockholders experienced a peak in 2021 at 18.85%, then dropped considerably to 7.42% in 2024, highlighting a reduction in profitability available to shareholders after considering noncontrolling interests.
Net income attributable to noncontrolling interests became more negative over time, falling from -1.87% in 2020 to -9.86% in 2024, implying increased minority stakeholder losses or higher allocations of losses to noncontrolling interests.

Overall, the data indicates that the company experienced a significant improvement in profitability in 2021 driven by cost reductions and operating efficiencies, followed by some margin compression and expense increases in subsequent years. Interest costs and non-operating income have improved steadily, aiding net income retention. However, the increasing negative impact on noncontrolling interests warrants attention as it reduces net income attributable to common stockholders.