ConocoPhillips (COP) 8-K ConocoPhillips Reports Second-Quarter Net Income of $5.4 Billion or $3.50 Per Share

Exhibit 99.2

CONSOLIDATED INCOME STATEMENT
	Millions of Dollars
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr	3rd Qtr	4th Qtr	YTD
Revenues and Other Income
Sales and other operating revenues*	41,320		47,370		46,062		52,685		187,437		54,883		71,411			126,294
Equity in earnings of affiliates	929		1,506		1,314		1,338		5,087		1,359		1,812			3,171
Other income	618		521		557		275		1,971		310		130			440
	42,867		49,397		47,933		54,298		194,495		56,552		73,353			129,905
Costs and Expenses
Purchased crude oil, natural gas and products	26,715		30,820		30,862		35,032		123,429		37,820		51,214			89,034
Production and operating expenses	2,492		2,557		2,620		3,014		10,683		2,691		3,111			5,802
Selling, general and administrative expenses	527		604		569		606		2,306		526		629			1,155
Exploration expenses	262		259		218		268		1,007		309		288			597
Depreciation, depletion and amortization	2,024		2,016		2,052		2,206		8,298		2,209		2,178			4,387
Impairments-expropriated assets	-		4,588		-		-		4,588		-		-			-
Impairments	(1	)	98		188		157		442		6		19			25
Taxes other than income taxes*	4,374		4,697		4,583		5,336		18,990		5,155		5,796			10,951
Accretion on discounted liabilities	79		81		81		100		341		104		96			200
Interest and debt expense	307		319		391		236		1,253		207		210			417
Foreign currency transaction (gains) losses	1		(179	)	(20	)	(3	)	(201	)	(43	)	-			(43	)
Minority interests	21		19		25		22		87		19		17			36
	36,801		45,879		41,569		46,974		171,223		49,003		63,558			112,561
Income before income taxes	6,066		3,518		6,364		7,324		23,272		7,549		9,795			17,344
Provision for income taxes	2,520		3,217		2,691		2,953		11,381		3,410		4,356			7,766
Net Income	3,546		301		3,673		4,371		11,891		4,139		5,439			9,578
* Includes excise taxes on petroleum products sales:	3,841		4,069		3,954		4,073		15,937		3,857		4,091			7,948
Net income per share of common stock (dollars)
Basic	2.15		0.18		2.26		2.75		7.32		2.65		3.54			6.18
Diluted	2.12		0.18		2.23		2.71		7.22		2.62		3.50			6.11
Average common shares outstanding (in thousands)
Basic	1,647,352		1,635,848		1,622,456		1,590,957		1,623,994		1,562,198		1,534,975			1,548,587
Diluted	1,668,847		1,657,999		1,644,267		1,612,179		1,645,919		1,582,025		1,555,447			1,568,867

SUMMARY OF INCOME (LOSS) BY SEGMENT
	Millions of Dollars
					2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
Net Income (Loss)
U.S. E&P	916		1,055		1,225		1,052		4,248		1,349		1,852				3,201
International E&P	1,413		(3,459	)	857		1,556		367		1,538		2,147				3,685
Total E&P	2,329		(2,404	)	2,082		2,608		4,615		2,887		3,999				6,886
Midstream	85		102		104		162		453		137		162				299
U.S. R&M	896		1,879		873		967		4,615		435		587				1,022
International R&M	240		479		434		155		1,308		85		77				162
Total R&M	1,136		2,358		1,307		1,122		5,923		520		664				1,184
LUKOIL Investment	256		526		387		649		1,818		710		774				1,484
Chemicals	82		68		110		99		359		52		18				70
Emerging Businesses	(1	)	(12	)	3		2		(8	)	12		8				20
Corporate and Other	(341	)	(337	)	(320	)	(271	)	(1,269	)	(179	)	(186	)			(365	)
Consolidated	3,546		301		3,673		4,371		11,891		4,139		5,439				9,578
																Page 1 of 12

SUMMARY OF INCOME (LOSS) BY SEGMENT (continued)
	Millions of Dollars
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
Income Before Income Taxes
U.S. E&P	1,425		1,627		1,867		1,560		6,479		2,094		2,848				4,942
International E&P	2,894		(1,976	)	2,357		3,464		6,739		3,822		5,211				9,033
Total E&P	4,319		(349	)	4,224		5,024		13,218		5,916		8,059				13,975
Midstream	132		156		157		245		690		206		243				449
U.S. R&M	1,400		2,891		1,369		1,526		7,186		717		938				1,655
International R&M	218		633		403		167		1,421		101		32				133
Total R&M	1,618		3,524		1,772		1,693		8,607		818		970				1,788
LUKOIL Investment	262		542		396		663		1,863		729		795				1,524
Chemicals	107		80		140		20		347		54		-				54
Emerging Businesses	(3	)	(20	)	(17	)	(2	)	(42	)	15		17				32
Corporate and Other	(369	)	(415	)	(308	)	(319	)	(1,411	)	(189	)	(289	)			(478	)
Consolidated	6,066		3,518		6,364		7,324		23,272		7,549		9,795				17,344
Effective Tax Rates
U.S. E&P	35.7	%	35.2	%	34.4	%	32.6	%	34.4	%	35.6	%	35.0	%			35.2	%
International E&P	51.2	%	-		63.6	%	55.1	%	94.6	%	59.8	%	58.8	%			59.2	%
Total E&P	46.1	%	-588.8	%	50.7	%	48.1	%	65.1	%	51.2	%	50.4	%			50.7	%
Midstream	35.6	%	34.6	%	33.8	%	33.9	%	34.3	%	33.5	%	33.3	%			33.4	%
U.S. R&M	36.0	%	35.0	%	36.2	%	36.6	%	35.8	%	39.3	%	37.4	%			38.2	%
International R&M	-10.1	%	24.3	%	-7.7	%	7.2	%	8.0	%	15.8	%	-140.6	%			-21.8	%
Total R&M	29.8	%	33.1	%	26.2	%	33.7	%	31.2	%	36.4	%	31.5	%			33.8	%
LUKOIL Investment	2.3	%	3.0	%	2.3	%	2.1	%	2.4	%	2.6	%	2.6	%			2.6	%
Chemicals	23.4	%	15.0	%	21.4	%	-		-3.5	%	3.7	%	-				-29.6	%
Emerging Businesses	66.7	%	40.0	%	-		-		81.0	%	20.0	%	52.9	%			37.5	%
Corporate and Other	7.6	%	18.8	%	-3.9	%	15.0	%	10.1	%	5.3	%	35.6	%			23.6	%
Consolidated	41.5	%	91.4	%	42.3	%	40.3	%	48.9	%	45.2	%	44.4	%			44.8	%
																Page 2 of 12

CERTAIN ITEMS INCLUDED IN NET INCOME (AFTER-TAX)
	Millions of Dollars
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
U.S. E&P
Gain on asset sales	36		11		-		25		72		4		12				16
FERC Rulings	-		-		94		-		94		-		-				-
Impairments	-		-		-		(45	)	(45	)	-		-				-
Business interruption insurance claims recovery	-		-		-		13		13		-		-				-
Total	36		11		94		(7	)	134		4		12				16
International E&P
Gain (loss) on asset sales	407		(82	)	164		147		636		8		-				8
International tax law changes	38		-		-		171		209		-		-				-
Impairment - expropriated assets	-		(4,512	)	-		-		(4,512	)	-		-				-
Impairments	(88	)	(33	)	(32	)	(75	)	(228	)	-		-				-
Pending claims and settlements	-		-		-		28		28		-		-				-
Total	357		(4,627	)	132		271		(3,867	)	8		-				8
Total E&P	393		(4,616	)	226		264		(3,733	)	12		12				24
Midstream
Total	-		-		-		-		-		-		-				-
U.S. R&M
Gain on asset sales	-		-		2		14		16		116		8				124
Impairments	(13	)	-		3		(2	)	(12	)	(3	)	(10	)			(13	)
Business interruption insurance claims recovery	-		-		-		10		10		-		-				-
Total	(13	)	-		5		22		14		113		(2	)			111
International R&M
Gain on asset sales	-		163		158		2		323		-		1				1
Impairments	148		(5	)	(30	)	11		124		-		-				-
Germany tax rate change	-		-		141		-		141		-		-				-
Total	148		158		269		13		588		-		1				1
Total R&M	135		158		275		35		603		113		(1	)			112
LUKOIL Investment
Total	-		-		-		-		-		-		-				-
Chemicals
Asset retirements recorded by CPChem	-		(21	)	-		-		(21	)	-		-				-
Tax benefit on capital loss	-		-		-		65		65		-		-				-
Total	-		(21	)	-		65		44		-		-				-
Emerging Businesses
Total	-		-		-		-		-		-		-				-
Corporate and Other
Acquisition-related expenses	(13	)	(16	)	(11	)	(4	)	(44	)	-		-				-
FERC Rulings	-		-		(14	)	-		(14	)	-		-				-
Premium on early debt retirement	(14	)	-		-		-		(14	)	-		-				-
Pending claims and settlements	-		-		-		-		-		35		-				35
Canada tax law change	-		-		-		15		15		-		-				-
Total	(27	)	(16	)	(25	)	11		(57	)	35		-				35
Total Company	501		(4,495	)	475		375		(3,143	)	160		11				171
																Page 3 of 12

CASH FLOW INFORMATION
	Millions of Dollars
					2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
Cash Flows from Operating Activities
Net income	3,546		301		3,673		4,371		11,891		4,139		5,439				9,578
Depreciation, depletion and amortization	2,024		2,016		2,052		2,206		8,298		2,209		2,178				4,387
Impairment - expropriated assets	-		4,588		-		-		4,588		-		-				-
Impairments	(1	)	98		188		157		442		6		19				25
Dry hole costs and leasehold impairments	148		133		74		108		463		154		127				281
Accretion on discounted liabilities	79		81		81		100		341		104		96				200
Deferred income taxes	77		103		(125	)	(212	)	(157	)	(17	)	28				11
Undistributed equity earnings	(557	)	(678	)	(237	)	(351	)	(1,823	)	(987	)	(1,001	)			(1,988	)
Net gain on asset dispositions	(499	)	(428	)	(389	)	(32	)	(1,348	)	(181	)	(32	)			(213	)
Other	(94	)	182		(60	)	77		105		(164	)	83				(81	)
Net working capital changes	2,150		(1,630	)	734		496		1,750		1,324		(1,503	)			(179	)
Net Cash Provided by
Operating Activities	6,873		4,766		5,991		6,920		24,550		6,587		5,434				12,021
Cash Flows from Investing Activities
Capital expenditures & investments	(2,847	)	(2,500	)	(2,560	)	(3,884	)	(11,791	)	(3,322	)	(3,398	)			(6,720	)
Proceeds from asset dispositions	1,343		872		842		515		3,572		370		71				441
Long-term advances to/collections from affiliates and other investments	(144	)	(97	)	(118	)	16		(343	)	(60	)	(83	)			(143	)
Net Cash Used for Investing Activities	(1,648	)	(1,725	)	(1,836	)	(3,353	)	(8,562	)	(3,012	)	(3,410	)			(6,422	)
Cash Flows from Financing Activities
Net issuance (repayment) of debt	(3,491	)	(865	)	(961	)	(202	)	(5,519	)	(202	)	426				224
Issuance of stock	40		141		70		34		285		7		178				185
Repurchase of stock	(1,000	)	(1,000	)	(2,501	)	(2,500	)	(7,001	)	(2,496	)	(2,512	)			(5,008	)
Dividends	(674	)	(668	)	(667	)	(652	)	(2,661	)	(730	)	(719	)			(1,449	)
Other	(49	)	(104	)	(136	)	(155	)	(444	)	(196	)	(44	)			(240	)
Net Cash Used for
Financing Activities	(5,174	)	(2,496	)	(4,195	)	(3,475	)	(15,340	)	(3,617	)	(2,671	)			(6,288	)
Effect of Exchange Rate Changes	(8	)	6		8		(15	)	(9	)	9		11				20
Net Change in Cash
and Cash Equivalents	43		551		(32	)	77		639		(33	)	(636	)			(669	)
Cash and cash equivalents
at beginning of period	817		860		1,411		1,379		817		1,456		1,423				1,456
Cash and Cash Equivalents
at End of Period	860		1,411		1,379		1,456		1,456		1,423		787				787
	Millions of Dollars
	2007										2008
Capital Program	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
E&P
Capital expenditures and investments	2,570		2,148		2,177		3,040		9,935		2,818		2,806				5,624
Loans and advances	157		111		122		238		628		67		85				152
Joint venture acquisition obligation--principal	-		140		142		143		425		145		148				293
E&P total	2,727		2,399		2,441		3,421		10,988		3,030		3,039				6,069
Midstream*	-		2		-		3		5		-		-				-
R&M
Capital expenditures and investments	205		271		276		634		1,386		363		510				873
Loans and advances	17		37		-		-		54		-		2				2
R&M total	222		308		276		634		1,440		363		512				875
LUKOIL Investment*	-		-		-		-		-		-		-				-
Chemicals*	-		-		-		-		-		-		-				-
Emerging Businesses*	31		34		62		130		257		61		51				112
Corporate and Other*	41		45		45		77		208		80		31				111
Total Capital Program	3,021		2,788		2,824		4,265		12,898		3,534		3,633				7,167
* Capital expenditures and investments only.
																Page 4 of 12

TOTAL E&P
	2007						2008
	1st Qtr	2nd Qtr		3rd Qtr	4th Qtr	YTD	1st Qtr		2nd Qtr	3rd Qtr	4th Qtr	YTD
E&P Net Income (Loss) ($ Millions)	2,329	(2,404	)	2,082	2,608	4,615	2,887		3,999			6,886
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D)	2,020	1,910		1,759	1,835	1,880	1,794		1,750			1,772
E&P segment plus LUKOIL Investment segment:	2,465	2,383		2,191	2,261	2,324	2,253		2,198			2,226
Crude Oil and Condensate (MB/D)
Consolidated	840	760		730	752	770	758		731			744
Equity affiliates	120	128		44	43	84	45		41			43
Total	960	888		774	795	854	803		772			787
Sales of crude oil produced (MB/D)	949	876		803	792	854	773		803			788
Natural Gas Liquids (MB/D)	150	145		139	187	155	154		156			155
Natural Gas (MMCF/D)
Consolidated	5,313	5,124		4,916	4,981	5,082	4,900		4,818			4,859
Equity affiliates	9	9		-	-	5	-		-			-
Total	5,322	5,133		4,916	4,981	5,087	4,900		4,818			4,859
Canadian Syncrude (MB/D)	23	21		27	23	23	20		19			20
Industry Prices (Platt's)
Crude Oil ($/bbl)
WTI spot	57.99	64.89		75.48	90.66	72.25	97.94		123.98			110.96
Brent dated	57.76	68.76		74.87	88.69	72.52	96.90		121.38			109.14
Natural Gas ($/mmbtu)
Henry Hub -- First of Month	6.77	7.55		6.16	6.97	6.86	8.03		10.94			9.49
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated	55.17	64.55		73.01	86.28	69.47	94.71		119.24			107.27
Equity affiliates	40.02	47.74		44.60	52.45	45.31	62.78		93.20			76.86
Total	53.38	61.97		71.34	84.53	67.11	92.88		118.01			105.68
Natural Gas Liquids ($/bbl)	38.56	44.80		48.09	54.82	47.13	60.14		68.42			64.40
Natural Gas ($/mcf)
Consolidated	6.36	6.45		5.56	6.66	6.26	8.03		9.87			8.94
Equity affiliates	0.29	0.30		-	-	0.30	-		-			-
Total	6.35	6.44		5.56	6.66	6.26	8.03		9.87			8.94
Exploration Charges ($ Millions)
Dry Holes	62	74		23	50	209	94		68			162
Lease Impairments	86	59		51	58	254	60		59			119
Total Non-Cash Charges	148	133		74	108	463	154		127			281
Other (G&G and Lease Rentals)	114	126		144	160	544	155		161			316
Total Exploration Charges	262	259		218	268	1,007	309		288			597
Depreciation, Depletion and
Amortization (DD&A) ($ Millions)	1,802	1,790		1,828	1,971	7,391	1,946		1,940			3,886
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	17	152		13	34	216	(10	)	2			(8	)
											Page 5 of 12

U.S. E&P
	2007					2008
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. E&P Net Income ($ Millions)	916	1,055	1,225	1,052	4,248	1,349	1,852			3,201
Alaska ($ Millions)	507	535	765	448	2,255	603	700			1,303
Lower 48 ($ Millions)	409	520	460	604	1,993	746	1,152			1,898
Production
Total U.S. (MBOE/D)	855	848	821	847	843	783	787			786
Crude Oil and Condensate (MB/D)
Alaska	276	267	241	257	261	254	244			249
Lower 48	104	105	103	98	102	97	95			96
Total	380	372	344	355	363	351	339			345
Sales of crude oil produced (MB/D)	372	370	380	340	365	344	353			348
Natural Gas Liquids (MB/D)*
Alaska	22	18	15	19	19	19	17			18
Lower 48**	68	71	73	106	79	69	76			73
Total	90	89	88	125	98	88	93			91
*Includes reinjection volumes sold lease-to-lease:	16	15	11	13	14	13	11			12
Natural Gas (MMCF/D)
Alaska	122	100	116	102	110	100	98			99
Lower 48	2,190	2,219	2,219	2,101	2,182	1,963	2,034			1,998
Total	2,312	2,319	2,335	2,203	2,292	2,063	2,132			2,097
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Alaska
North Slope	48.83	56.31	66.54	81.17	62.91	89.07	112.23			100.93
West Coast	55.50	63.26	73.57	87.88	69.75	95.47	118.88			107.45
Lower 48	49.32	58.50	67.77	78.98	63.49	90.35	118.06			104.02
Total U.S.	53.78	61.91	72.00	85.31	68.00	94.02	118.66			106.51
Natural Gas Liquids ($/bbl)
Alaska	55.27	63.52	73.40	88.12	71.85	94.27	117.24			105.45
Lower 48***	36.46	43.29	46.37	48.88	44.43	55.33	62.27			58.97
Total U.S.	37.86	44.17	47.73	51.23	46.00	58.33	65.96			62.31
Natural Gas ($/mcf)
Alaska	4.19	4.04	2.15	4.12	3.68	4.31	3.81			4.10
Lower 48	6.21	6.51	5.38	5.88	5.99	7.67	9.74			8.72
Total U.S.	6.19	6.49	5.36	5.86	5.98	7.63	9.69			8.67
Kenai, Alaska LNG Sales
Volume (MMCF/D)	104	72	88	78	85	63	72			67
Sales price per MCF	5.83	5.86	6.01	7.28	6.21	6.72	7.15			6.95
U.S. Exploration Charges ($ Millions)
Dry Holes	13	36	19	14	82	25	20			45
Lease Impairments	43	43	43	40	169	42	40			82
Total Non-Cash Charges	56	79	62	54	251	67	60			127
Other (G&G and Lease Rentals)	26	40	57	50	173	39	50			89
Total U.S. Exploration Charges	82	119	119	104	424	106	110			216
Alaska Only	17	32	31	26	106	11	25			36
DD&A ($ Millions)
Alaska	168	167	165	167	667	149	163			312
Lower 48	618	661	667	642	2,588	616	613			1,229
Total U.S.	786	828	832	809	3,255	765	776			1,541
**Fourth quarter of 2007 includes 22 MBD related to out-of-period adjustments for the first three quarters in 2007. The amounts attributable to Q1, Q2, and Q3 2007 were 5, 8, and 9 MBD, respectively. Fourth-quarter 2007 NGL production in L48 was 84 MBD excluding the adjustments.
***Fourth quarter of 2007 includes $6.36/bbl related to out-of-period adjustments for the first three quarters in 2007. The amounts attributable to Q1, Q2, and Q3 2007 were $1.64/bbl, $2.23/bbl, and $2.49/bbl,respectively. Fourth-quarter 2007 NGL realized price in L48 was $55.24/bbl excluding the adjustments.
									Page 6 of 12

INTERNATIONAL E&P
	2007						2008
	1st Qtr	2nd Qtr		3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
International E&P
Net Income (Loss) ($ Millions)	1,413	(3,459	)	857	1,556	367	1,538	2,147			3,685
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D)	1,165	1,062		938	988	1,037	1,011	963			986
Crude Oil and Condensate (MB/D)
Consolidated
Norway	179	145		166	158	162	153	145			150
United Kingdom	55	48		37	50	48	48	49			48
Canada	21	19		17	21	19	23	24			23
China	38	32		29	25	31	33	32			32
Indonesia	13	13		11	11	12	16	15			15
Vietnam	23	22		22	22	22	20	18			19
Timor Sea	24	26		21	19	22	23	21			22
Libya	45	47		48	47	47	47	48			48
Other	62	36		35	44	44	44	40			42
Equity affiliates
Canada	23	28		29	27	27	29	25			27
Russia	15	15		15	16	15	16	16			16
Venezuela	82	85		-	-	42	-	-			-
Total	580	516		430	440	491	452	433			442
Sales of crude oil produced (MB/D)	577	506		423	452	489	429	450			440
Natural Gas Liquids (MB/D)
Norway	8	5		7	12	8	13	11			12
United Kingdom	6	6		4	8	6	10	8			9
Canada	31	28		26	25	27	26	25			26
Timor Sea	12	14		11	12	12	15	14			14
Other	3	3		3	5	4	2	5			3
Total	60	56		51	62	57	66	63			64
Natural Gas (MMCF/D)
Consolidated
Norway	247	202		226	270	236	273	205			239
United Kingdom	785	668		519	723	673	695	623			659
Canada	1,152	1,133		1,069	1,073	1,106	1,101	1,055			1,078
China	11	12		13	8	11	10	9			10
Timor Sea	243	250		194	207	223	246	231			239
Indonesia	331	329		349	310	330	314	360			337
Vietnam	15	12		19	14	15	16	16			16
Libya	5	9		9	9	8	9	9			9
Other	212	190		183	164	188	173	178			175
Equity affiliates
Canada	-	-		-	-	-	-	-			-
Russia	-	-		-	-	-	-	-			-
Venezuela	9	9		-	-	5	-	-			-
Total	3,010	2,814		2,581	2,778	2,795	2,837	2,686			2,762
Canadian Syncrude (MB/D)	23	21		27	23	23	20	19			20
Darwin, Australia LNG Sales (MMCF/D)	388	449		347	348	383	417	396			407
										Page 7 of 12

INTERNATIONAL E&P (continued)
	2007					2008
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated
Norway	57.36	67.50	75.54	88.75	72.04	97.27	122.34			109.98
United Kingdom	55.52	66.99	72.98	86.26	71.01	93.96	118.79			108.44
Canada	48.70	58.42	67.75	73.08	61.77	84.49	108.43			96.58
China	54.93	66.39	71.79	85.51	67.69	93.69	120.63			107.21
Indonesia	54.66	65.46	72.46	89.26	69.99	92.48	109.83			101.06
Vietnam	57.88	67.03	75.14	89.64	72.54	98.31	126.11			111.30
Timor Sea	59.15	73.51	71.20	83.95	71.50	93.85	114.20			102.47
Libya	56.19	67.39	73.88	88.11	72.02	95.21	120.86			109.72
Other	55.73	67.71	74.48	87.54	69.76	97.56	119.35			108.94
Equity affiliates
Canada	32.46	32.46	38.48	46.90	37.94	57.95	96.78			76.77
Russia	37.92	50.25	55.84	63.05	52.29	70.41	86.00			77.03
Venezuela	42.54	51.54	-	-	47.46	-	-			-
Total	53.12	62.02	70.75	83.94	66.44	91.96	117.49			105.02
Natural Gas Liquids ($/bbl)
Norway	38.82	45.72	46.77	56.25	48.36	54.48	59.19			56.80
United Kingdom	34.93	39.34	36.91	52.79	41.78	55.88	66.90			62.07
Canada	41.15	46.82	51.77	66.27	50.85	68.84	83.57			76.06
Timor Sea	44.13	49.43	48.71	72.60	52.63	69.79	74.03			71.75
Other	8.32	29.42	34.00	42.30	31.17	13.83	43.22			32.88
Total	39.38	45.64	48.63	61.56	48.80	62.20	71.40			66.86
Natural Gas ($/mcf)
Consolidated
Norway	7.00	7.10	7.51	9.08	7.74	10.27	11.75			10.92
United Kingdom	8.14	7.23	6.69	9.19	7.92	9.20	10.48			9.81
Canada	6.38	6.60	5.13	6.20	6.09	7.81	10.19			8.97
China	2.64	2.74	2.78	3.37	2.85	3.60	3.69			3.64
Timor Sea	0.76	0.68	0.66	0.74	0.71	0.79	0.90			0.85
Indonesia	6.04	6.99	7.78	8.51	7.31	10.33	12.14			11.29
Vietnam	1.10	1.09	1.12	1.13	1.11	1.14	1.12			1.13
Libya	0.07	0.09	0.09	0.09	0.09	0.09	0.09			0.09
Other	2.71	2.53	2.41	3.43	2.75	3.79	3.99			3.89
Equity affiliates
Canada	-	-	-	-	-	-	-			-
Russia	-	-	-	-	-	-	-			-
Venezuela	0.29	0.30	-	-	0.30	-	-			-
Total	6.47	6.40	5.75	7.31	6.50	8.32	10.02			9.15
International Exploration Charges ($ Millions)
Dry Holes	49	38	4	36	127	69	48			117
Lease Impairments	43	16	8	18	85	18	19			37
Total Non-Cash Charges	92	54	12	54	212	87	67			154
Other (G&G and Lease Rentals)	88	86	87	110	371	116	111			227
Total International Exploration Charges	180	140	99	164	583	203	178			381
DD&A ($ Millions)	1,016	962	996	1,162	4,136	1,181	1,164			2,345
									Page 8 of 12

R&M
					2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
R&M Net Income ($ Millions)	1,136		2,358		1,307		1,122		5,923		520		664				1,184
United States ($ Millions)	896		1,879		873		967		4,615		435		587				1,022
International ($ Millions)	240		479		434		155		1,308		85		77				162
Market Indicators
U.S. East Coast Crack Spread ($/bbl)	11.81		22.57		11.73		8.47		13.64		7.79		10.93				9.36
U.S. Gulf Coast Crack Spread ($/bbl)	10.06		24.28		11.74		6.55		13.16		7.90		12.11				10.00
U.S. Group Central Crack Spread ($/bbl)	14.84		31.26		20.92		9.37		19.10		10.26		13.47				11.87
U.S. West Coast Crack Spread ($/bbl)	28.68		34.32		16.22		16.58		23.95		15.37		21.91				18.64
U.S. Weighted 3:2:1 Crack Spread ($/bbl)	15.30		27.56		14.74		9.65		16.81		9.94		14.19				12.07
NW Europe Crack Spread ($/bbl)	12.06		15.56		13.37		15.55		14.14		16.09		25.78				20.94
Singapore 3:1:2 Crack Spread ($/bbl)	14.06		17.94		14.80		17.13		15.98		19.90		29.35				24.63
U.S. Wholesale Gasoline Mktg Mrgn ($/bbl)	1.15		2.09		0.65		(0.43	)	0.87		1.07		0.37				0.72
Realized Margins
Refining Margin ($/bbl)
U.S.	11.87		19.59		10.86		11.56		13.41		8.00		10.29				9.18
International	5.06		9.68		6.05		6.72		6.92		6.42		6.70				6.56
Marketing Margin ($/bbl)*
U.S.	1.31		2.36		2.20		1.43		1.83		1.18		1.23				1.20
International	7.08		7.68		9.49		7.69		7.92		7.74		9.05				8.41
DD&A ($ Millions)	191		196		194		203		784		208		206				414
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	-		(2	)	-		(11	)	(13	)	38		(13	)			25
Turnaround Expense ($ Millions)	75		58		27		80		240		90		170				260
Eastern U.S.
Crude Oil Charge Input (MB/D)	411		404		383		412		402		340		405				373
Total Charge Input (MB/D)	460		447		414		453		443		400		441				421
Crude Oil Capacity Utilization (%)	97	%	96	%	91	%	97	%	95	%	80	%	96	%			88	%
Clean Product Yield (%)	89	%	86	%	86	%	90	%	88	%	89	%	87	%			88	%
U.S. Gulf Coast
Crude Oil Charge Input (MB/D)	744		709		736		712		726		659		720				689
Total Charge Input (MB/D)	823		790		829		794		810		732		810				771
Crude Oil Capacity Utilization (%)	102	%	97	%	100	%	97	%	99	%	90	%	98	%			94	%
Clean Product Yield (%)	81	%	81	%	80	%	82	%	81	%	81	%	76	%			79	%
Western U.S.
Crude Oil Charge Input (MB/D)	333		388		415		395		383		405		343				374
Total Charge Input (MB/D)	375		420		445		433		418		425		396				410
Crude Oil Capacity Utilization (%)	81	%	94	%	100	%	95	%	92	%	97	%	82	%			90	%
Clean Product Yield (%)	79	%	79	%	80	%	80	%	80	%	80	%	78	%			79	%
Central U.S. - Consolidated
Crude Oil Charge Input (MB/D)	185		170		166		175		174		177		182				179
Total Charge Input (MB/D)	188		175		170		179		178		179		184				181
Crude Oil Capacity Utilization (%)	99	%	91	%	89	%	94	%	93	%	95	%	97	%			96	%
Clean Product Yield (%)	88	%	93	%	88	%	92	%	90	%	88	%	89	%			88	%
Central U.S. - Equity Affiliates - Net Share**
Crude Oil Charge Input (MB/D)	265		225		280		267		259		225		241				233
Total Charge Input (MB/D)	288		250		301		288		282		241		258				250
Crude Oil Capacity Utilization (%)	96	%	81	%	101	%	96	%	94	%	91	%	97	%			94	%
Clean Product Yield (%)	82	%	85	%	83	%	84	%	84	%	84	%	84	%			84	%
TOTAL UNITED STATES
Crude Oil Charge Input (MB/D)	1,938		1,896		1,980		1,961		1,944		1,806		1,891				1,848
Total Charge Input (MB/D)	2,134		2,082		2,159		2,147		2,131		1,977		2,089				2,033
Crude Oil Capacity Utilization (%)	95	%	93	%	97	%	96	%	96	%	90	%	94	%			92	%
Clean Product Yield (%)	83	%	83	%	82	%	84	%	83	%	83	%	81	%			82	%
Refined Products Production (MB/D)
Gasoline	962		957		959		978		964		892		876				884
Distillates	762		736		779		795		768		719		775				747
Other	428		394		439		392		414		380		444				412
Total	2,152		2,087		2,177		2,165		2,146		1,991		2,095				2,043
Petroleum Products Sales (MB/D)
Gasoline	1,258		1,300		1,212		1,207		1,244		1,070		1,127				1,098
Distillates	862		827		869		929		872		869		912				890
Other	480		503		439		309		432		384		404				394
Total	2,600		2,630		2,520		2,445		2,548		2,323		2,443				2,382
* Represents marketing sales price less product costs for all distribution channels other than commercial product supply.
** Represents a 50 percent interest in the Wood River refinery. Represents an 85 percent interest in the Borger refinery in 2007. Our ownership interest in the Borger refinery was reduced to 65 percent effective January 1, 2008. These refineries were contributed to a business venture with EnCana, effective January 1, 2007.
																Page 9 of 12

R&M (continued)
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
International - Consolidated*
Crude Oil Charge Input (MB/D)	503		505		434		493		484		455		466				460
Total Charge Input (MB/D)	532		528		455		517		508		463		479				471
Crude Oil Capacity Utilization (%)	91	%	92	%	79	%	89	%	88	%	82	%	84	%			83	%
Clean Product Yield (%)	68	%	67	%	71	%	65	%	68	%	65	%	69	%			67	%
International - Equity Affiliates - Net Share**
Crude Oil Charge Input (MB/D)	120		145		140		124		132		123		123				123
Total Charge Input (MB/D)	121		146		142		125		134		124		124				124
Crude Oil Capacity Utilization (%)	83	%	101	%	104	%	106	%	98	%	104	%	104	%			104	%
Clean Product Yield (%)	77	%	79	%	81	%	84	%	80	%	86	%	83	%			85	%
TOTAL INTERNATIONAL
Crude Oil Charge Input (MB/D)	623		650		574		617		616		578		589				583
Total Charge Input (MB/D)	653		674		597		642		642		587		603				595
Crude Oil Capacity Utilization (%)	90	%	93	%	84	%	92	%	90	%	86	%	88	%			87	%
Clean Product Yield (%)	70	%	69	%	74	%	69	%	70	%	70	%	72	%			71	%
Refined Products Production (MB/D)
Gasoline	160		159		160		160		160		129		155				142
Distillates	289		302		273		277		285		274		274				274
Other	195		203		160		196		188		171		163				167
Total	644		664		593		633		633		574		592				583
Petroleum Products Sales (MB/D)
Gasoline	176		186		161		173		174		139		190				165
Distillates	381		379		328		366		363		321		324				323
Other	156		174		140		171		160		156		169				162
Total	713		739		629		710		697		616		683				650
Worldwide - Including Net Share of Equity Affiliates
Crude Oil Charge Input (MB/D)	2,561		2,546		2,554		2,578		2,560		2,384		2,480				2,431
Total Charge Input (MB/D)	2,787		2,756		2,756		2,789		2,773		2,564		2,692				2,628
Crude Oil Capacity Utilization (%)	94	%	93	%	94	%	95	%	94	%	89	%	93	%			91	%
Clean Product Yield (%)	80	%	80	%	80	%	81	%	80	%	80	%	79	%			80	%
Refined Products Production (MB/D)
Gasoline	1,122		1,116		1,119		1,138		1,124		1,021		1,031				1,026
Distillates	1,051		1,038		1,052		1,072		1,053		993		1,049				1,021
Other	623		597		599		588		602		551		607				579
Total	2,796		2,751		2,770		2,798		2,779		2,565		2,687				2,626
Petroleum Products Sales (MB/D)
Gasoline	1,434		1,486		1,373		1,380		1,418		1,209		1,317				1,263
Distillates	1,243		1,206		1,197		1,295		1,235		1,190		1,236				1,213
Other	636		677		579		480		592		540		573				556
Total	3,313		3,369		3,149		3,155		3,245		2,939		3,126				3,032
* Represents our Humber refinery in the United Kingdom, the Whitegate refinery in Ireland, and our Wilhelmshaven refinery in Germany.
** Represents 18.75 percent interest in a refinery complex in Karlsruhe, Germany, and 47 percent interest in a refinery in Melaka, Malaysia. Through August 31, 2007, represents a 16.33 percent interest in two refineries in Kralupy and Litvinov, Czech Republic. We sold our interest in the two Czech refineries effective September 1, 2007.
																Page 10 of 12

LUKOIL INVESTMENT
	2007					2008
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
LUKOIL Investment
Net Income ($ Millions)	256	526	387	649	1,818	710	774			1,484
Upstream
Production*
Net crude oil production (MB/D)	393	427	390	395	401	392	387			390
Net natural gas production (MMCF/D)	309	278	249	188	256	404	363			383
BOE Total (MBOE/D)	445	473	432	426	444	459	448			454
* Represents our estimated net share of LUKOIL's production.
Industry Prices
Crude Oil ($/bbl)
Urals crude (CIF Mediterranean)	53.96	65.30	72.21	85.90	69.49	93.01	117.34			105.27
Downstream
Refinery Throughput*
Crude Processed (MB/D)	219	184	226	227	214	222	215			218
* Represents our estimated net share of LUKOIL's crude processed.
MIDSTREAM
			2007					2008
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Midstream Net Income ($ Millions)	85	102	104	162	453	137	162			299
U.S. Equity Affiliate ($ Millions)*	50	76	90	120	336	118	137			255
Natural Gas Liquids Extracted (MB/D)
Consolidated
United States	15	23	26	24	22	-	-			-
International	-	-	-	-	-	-	-			-
Equity Affiliates
United States*	174	181	182	189	181	190	188			189
International	8	7	8	8	8	8	8			8
Total	197	211	216	221	211	198	196			197
* Represents 50 percent interest in DCP Midstream.
Natural Gas Liquids Fractionated (MB/D)
United States*	161	163	155	160	160	141	149			145
International	13	13	13	13	13	13	13			13
Total	174	176	168	173	173	154	162			158
* Excludes DCP Midstream.
Product Prices
Weighted Average NGL ($/bbl)*
Consolidated	37.73	45.19	48.62	60.19	47.93	60.09	68.21			64.15
DCP Midstream	36.55	44.30	47.73	58.60	46.80	56.48	62.53			59.51
* Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids component and location mix.
DD&A ($ Millions)	4	3	4	3	14	2	1			3
									Page 11 of 12

CHEMICALS
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
Chemicals
Net Income (Loss) ($ Millions)	82		68		110		99		359		52		18				70
Industry Margins (Cents/Lb)*
Ethylene industry cash margin	11.1		10.8		11.5		9.7		10.8		10.6		10.2				10.4
HDPE industry contract sales margin	13.5		14.6		14.8		13.6		14.1		14.9		15.0				15.0
Styrene industry contract sales margin	11.1		11.6		11.5		10.7		11.2		11.6		11.3				11.5
* Prices, economics and views expressed by CMAI are strictly the opinion of CMAI and Purvin & Gertz and are based on information collected within the public sector and on assessments by CMAI and Purvin & Gertz staff utilizing reasonable care consistent with normal industry practice. CMAI and Purvin & Gertz make no guarantee or warranty and assume no liability as to their use.
EMERGING BUSINESSES
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
Emerging Businesses
Net Income (Loss) ($ Millions)	(1	)	(12	)	3		2		(8	)	12		8				20
Detail of Net Income (Loss) ($ Millions)
Power	13		(1	)	21		20		53		27		26				53
Other	(14	)	(11	)	(18	)	(18	)	(61	)	(15	)	(18	)			(33	)
Total	(1	)	(12	)	3		2		(8	)	12		8				20
CORPORATE AND OTHER
	2007										2008
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD		1st Qtr		2nd Qtr		3rd Qtr	4th Qtr	YTD
Corporate and Other
Net Income (Loss) ($ Millions)	(341	)	(337	)	(320	)	(271	)	(1,269	)	(179	)	(186	)			(365	)
Detail of Net Income (Loss) ($ Millions)
Net interest expense	(244	)	(224	)	(195	)	(157	)	(820	)	(108	)	(119	)			(227	)
Corporate overhead	(23	)	(54	)	(49	)	(50	)	(176	)	(44	)	(68	)			(112	)
Acquisition-related expenses	(13	)	(16	)	(11	)	(4	)	(44	)	-		-				-
Other	(61	)	(43	)	(65	)	(60	)	(229	)	(27	)	1				(26	)
Total	(341	)	(337	)	(320	)	(271	)	(1,269	)	(179	)	(186	)			(365	)
Before-Tax Net Interest Expense ($ Millions)
Interest expense	(395	)	(411	)	(485	)	(340	)	(1,631	)	(319	)	(324	)			(643	)
Capitalized interest	135		139		141		150		565		157		157				314
Interest revenue	31		24		153		38		246		72		14				86
Premium on early debt retirement	(17	)	-		-		-		(17	)	(14	)	-				(14	)
	(246	)	(248	)	(191	)	(152	)	(837	)	(104	)	(153	)			(257	)
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	(14	)	(16	)	(35	)	(55	)	(120	)	(3	)	41				38
Debt
Total Debt ($ Millions)	23,668		22,812		21,876		21,687		21,687		21,492		21,924				21,924
Debt-to-Capital Ratio	22	%	21	%	20	%	19	%	19	%	19	%	19	%			19	%
Common Stockholders' Equity ($ Millions)	84,782		84,928		86,933		88,983		88,983		89,575		92,398				92,398
																Page 12 of 12