Grasberg Project and Financial Update
EBITDA and Cash Flow at Various
Copper Prices
($)
($ in bns except copper, gold and molybdenum prices)
EBITDA ($1,800/oz gold, $19/lb molybdenum)
$20
I
$15
$10
$5
FREEPORT
FOREMOST IN COPPER
Sensitivities
Average '22e/'23e
(US$ in mms)
EBITDA
Copper
+/-$0.10/lb $435
Molybdenum +/-$1.00/lb $ 80
Gold
+/-$50/oz
Currencies (1) +/-10%
$ 80
$200
Diesel
+/-10%
$ 70
Cu $5.00/lb
$0
Average
'22e/'23e
Cu $4.00/lb
Cu $4.50/lb
Operating cash flow | Excludes working capital changes ($1,800/oz gold, $19/lb molybdenum)
$15
$12
$9
$6
$3
$0
Average
'22e/'23e
Cu $4.00/lb
Cu $4.50/lb
Cu $5.00/lb
Operating Cash Flow
Copper
+/-$0.10/lb $330
Gold
Molybdenum +/-$1.00/lb $ 70
+/-$50/oz
Currencies (1) +/-10%
$ 55
$140
Diesel
+/-10%
$ 50
NOTE: EBITDA equals operating income plus depreciation, depletion and amortization. e = estimate. See Cautionary Statement.
(1) U.S. Dollar Exchange Rates: 788 Chilean peso, 14,300 Indonesian rupiah, $0.74 Australian dollar, $1.18 Euro, 4.06 Peruvian Nuevo Sol base case assumption. Each +10% equals a
10% strengthening of the U.S. dollar; a strengthening of the U.S. dollar against forecasted expenditures in these foreign currencies equates to a cost benefit of noted amounts.
19View entire presentation