Exhibit 99.2
CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||||||||||
Millions of Dollars | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
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* | 54,883 | 71,411 | 70,044 | 44,504 | 240,842 | 30,741 | 30,741 | ||||||||||||||
Equity in earnings of affiliates | 1,359 | 1,812 | 1,214 | (135 | ) | 4,250 | 415 | 415 | |||||||||||||
Other income | 310 | 130 | 115 | 535 | 1,090 | 124 | 124 | ||||||||||||||
56,552 | 73,353 | 71,373 | 44,904 | 246,182 | 31,280 | 31,280 | |||||||||||||||
Costs and Expenses | |||||||||||||||||||||
Purchased crude oil, natural gas and products | 37,820 | 51,214 | 49,608 | 30,021 | 168,663 | 19,759 | 19,759 | ||||||||||||||
Production and operating expenses | 2,691 | 3,111 | 3,059 | 2,957 | 11,818 | 2,545 | 2,545 | ||||||||||||||
Selling, general and administrative expenses | 526 | 629 | 513 | 561 | 2,229 | 475 | 475 | ||||||||||||||
Exploration expenses | 309 | 288 | 267 | 473 | 1,337 | 225 | 225 | ||||||||||||||
Depreciation, depletion and amortization | 2,209 | 2,178 | 2,361 | 2,264 | 9,012 | 2,230 | 2,230 | ||||||||||||||
Impairments | |||||||||||||||||||||
Goodwill | - | - | - | 25,443 | 25,443 | - | - | ||||||||||||||
LUKOIL investment | - | - | - | 7,410 | 7,410 | - | - | ||||||||||||||
Other | 6 | 19 | 57 | 1,604 | 1,686 | 3 | 3 | ||||||||||||||
Taxes other than income taxes* | 5,155 | 5,796 | 5,619 | 4,067 | 20,637 | 3,464 | 3,464 | ||||||||||||||
Accretion on discounted liabilities | 104 | 96 | 114 | 104 | 418 | 104 | 104 | ||||||||||||||
Interest and debt expense | 207 | 210 | 239 | 279 | 935 | 310 | 310 | ||||||||||||||
Foreign currency transaction (gains) losses | (43 | ) | - | 54 | 106 | 117 | 131 | 131 | |||||||||||||
48,984 | 63,541 | 61,891 | 75,289 | 249,705 | 29,246 | 29,246 | |||||||||||||||
Income (loss) before income taxes | 7,568 | 9,812 | 9,482 | (30,385 | ) | (3,523 | ) | 2,034 | 2,034 | ||||||||||||
Provision for income taxes | 3,410 | 4,356 | 4,279 | 1,360 | 13,405 | 1,178 | 1,178 | ||||||||||||||
Net Income (Loss) | 4,158 | 5,456 | 5,203 | (31,745 | ) | (16,928 | ) | 856 | 856 | ||||||||||||
Less: net income attributable to | |||||||||||||||||||||
noncontrolling interests | (19 | ) | (17 | ) | (15 | ) | (19 | ) | (70 | ) | (16 | ) | (16 | ) | |||||||
Net Income (Loss) Attributable to ConocoPhillips | 4,139 | 5,439 | 5,188 | (31,764 | ) | (16,998 | ) | 840 | 840 | ||||||||||||
* Includes excise taxes on petroleum products sales: | 3,857 | 4,091 | 4,022 | 3,448 | 15,418 | 3,060 | 3,060 | ||||||||||||||
Net income (loss) attributable to ConocoPhillips | |||||||||||||||||||||
per share of common stock (dollars) | |||||||||||||||||||||
Basic | 2.65 | 3.54 | 3.43 | (21.37 | ) | (11.16 | ) | 0.57 | 0.57 | ||||||||||||
Diluted | 2.62 | 3.50 | 3.39 | (21.37 | ) | (11.16 | ) | 0.56 | 0.56 | ||||||||||||
Average common shares outstanding (in thousands) | |||||||||||||||||||||
Basic | 1,562,198 | 1,534,975 | 1,510,897 | 1,486,204 | 1,523,432 | 1,485,890 | 1,485,890 | ||||||||||||||
Diluted | 1,582,025 | 1,555,447 | 1,528,187 | 1,486,204 | 1,523,432 | 1,495,247 | 1,495,247 |
SUMMARY OF INCOME (LOSS) ATTRIBUTABLE TO CONOCOPHILLIPS BY SEGMENT | |||||||||||||||||||||
| |||||||||||||||||||||
Millions of Dollars | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||||||
U.S. E&P | 1,349 | 1,852 | 1,606 | 181 | 4,988 | 173 | 173 | ||||||||||||||
International E&P | 1,538 | 2,147 | 2,322 | 969 | 6,976 | 527 | 527 | ||||||||||||||
Goodwill Impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | ||||||||||||
Total E&P | 2,887 | 3,999 | 3,928 | (24,293 | ) | (13,479 | ) | 700 | 700 | ||||||||||||
Midstream | 137 | 162 | 173 | 69 | 541 | 123 | 123 | ||||||||||||||
U.S. R&M | 435 | 587 | 524 | (6 | ) | 1,540 | 98 | 98 | |||||||||||||
International R&M | 85 | 77 | 325 | 295 | 782 | 107 | 107 | ||||||||||||||
Total R&M | 520 | 664 | 849 | 289 | 2,322 | 205 | 205 | ||||||||||||||
LUKOIL Investment | 710 | 774 | 438 | (7,410 | ) | (5,488 | ) | 48 | 48 | ||||||||||||
Chemicals | 52 | 18 | 46 | (6 | ) | 110 | 23 | 23 | |||||||||||||
Emerging Businesses | 12 | 8 | 35 | (25 | ) | 30 | - | - | |||||||||||||
Corporate and Other | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (259 | ) | |||||||
Consolidated | 4,139 | 5,439 | 5,188 | (31,764 | ) | (16,998 | ) | 840 | 840 |
SUMMARY OF INCOME (LOSS) BEFORE TAXES* BY SEGMENT | ||||||||||||||||||||
Millions of Dollars | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Income (Loss) Before Income Taxes | ||||||||||||||||||||
U.S. E&P | 2,094 | 2,848 | 2,519 | 145 | 7,606 | 283 | 283 | |||||||||||||
International E&P | 3,832 | 5,221 | 5,143 | 2,442 | 16,638 | 1,498 | 1,498 | |||||||||||||
Goodwill Impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | |||||||||||
Total E&P | 5,926 | 8,069 | 7,662 | (22,856 | ) | (1,199 | ) | 1,781 | 1,781 | |||||||||||
Midstream | 206 | 243 | 260 | 93 | 802 | 202 | 202 | |||||||||||||
U.S. R&M | 718 | 939 | 853 | (33 | ) | 2,477 | 163 | 163 | ||||||||||||
International R&M | 101 | 31 | 443 | 421 | 996 | 150 | 150 | |||||||||||||
Total R&M | 819 | 970 | 1,296 | 388 | 3,473 | 313 | 313 | |||||||||||||
LUKOIL Investment | 729 | 795 | 451 | (7,414 | ) | (5,439 | ) | 42 | 42 | |||||||||||
Chemicals | 54 | - | 63 | 7 | 124 | 32 | 32 | |||||||||||||
Emerging Businesses | 15 | 17 | 45 | (53 | ) | 24 | (5 | ) | (5 | ) | ||||||||||
Corporate and Other | (180 | ) | (284 | ) | (294 | ) | (550 | ) | (1,308 | ) | (331 | ) | (331 | ) | ||||||
Consolidated | 7,569 | 9,810 | 9,483 | (30,385 | ) | (3,523 | ) | 2,034 | 2,034 | |||||||||||
* 2008 recasted to reflect adoption of SFAS No. 160, "Noncontrolling Interests in Consolidated Financial Statements." | ||||||||||||||||||||
Effective Tax Rates | ||||||||||||||||||||
U.S. E&P | 35.6 | % | 35.0 | % | 36.2 | % | -24.8 | % | 34.4 | % | 38.9 | % | 38.9 | % | ||||||
International E&P | 59.9 | % | 58.9 | % | 54.9 | % | 60.3 | % | 58.1 | % | 64.8 | % | 64.8 | % | ||||||
Total E&P | 51.3 | % | 50.4 | % | 48.7 | % | -6.3 | % | -1024.2 | % | 60.7 | % | 60.7 | % | ||||||
Midstream | 33.5 | % | 33.3 | % | 33.5 | % | 25.8 | % | 32.5 | % | 39.1 | % | 39.1 | % | ||||||
U.S. R&M | 39.4 | % | 37.5 | % | 38.6 | % | 81.8 | % | 37.8 | % | 39.9 | % | 39.9 | % | ||||||
International R&M | 15.8 | % | -148.4 | % | 26.6 | % | 29.9 | % | 21.5 | % | 28.7 | % | 28.7 | % | ||||||
Total R&M | 36.5 | % | 31.5 | % | 34.5 | % | 25.5 | % | 33.1 | % | 34.5 | % | 34.5 | % | ||||||
LUKOIL Investment | 2.6 | % | 2.6 | % | 2.9 | % | 0.1 | % | -0.9 | % | -14.3 | % | -14.3 | % | ||||||
Chemicals | 3.7 | % | - | 27.0 | % | 185.7 | % | 11.3 | % | 28.1 | % | 28.1 | % | |||||||
Emerging Businesses | 20.0 | % | 52.9 | % | 22.2 | % | 52.8 | % | -25.0 | % | 100.0 | % | 100.0 | % | ||||||
Corporate and Other | 0.6 | % | 34.5 | % | 4.4 | % | 29.5 | % | 20.9 | % | 21.8 | % | 21.8 | % | ||||||
Consolidated | 45.3 | % | 44.5 | % | 45.3 | % | -4.5 | % | -382.5 | % | 58.7 | % | 58.7 | % |
ESTIMATED TAXES PAID | |||||||||||||||||||
Millions of Dollars | |||||||||||||||||||
2008 | 2009 | ||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||||
Cash income taxes paid | 1,649 | 4,756 | 3,845 | 2,872 | 13,122 | 1,346 | 1,346 | ||||||||||||
Taxes other than income taxes | 5,155 | 5,796 | 5,619 | 4,067 | 20,637 | 3,464 | 3,464 | ||||||||||||
Less: Excise taxes* | (3,857 | ) | (4,091 | ) | (4,022 | ) | (3,448 | ) | (15,418 | ) | (3,060 | ) | (3,060 | ) | |||||
Estimated Taxes Paid | 2,947 | 6,461 | 5,442 | 3,491 | 18,341 | 1,750 | 1,750 | ||||||||||||
* Represents taxes collected by ConocoPhillips and reimbursed to taxing authorities. |
CERTAIN ITEMS INCLUDED IN NET INCOME ATTRIBUTABLE TO CONOCOPHILLIPS (AFTER-TAX) | |||||||||||||||||||||
Millions of Dollars | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
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 | 4 | 12 | - | 11 | 27 | - | - | ||||||||||||||
Impairments | - | - | - | (403 | ) | (403 | ) | - | - | ||||||||||||
Severance accrual | - | - | - | (43 | ) | (43 | ) | - | - | ||||||||||||
Total | 4 | 12 | - | (435 | ) | (419 | ) | - | - | ||||||||||||
International E&P | |||||||||||||||||||||
Gain (loss) on asset sales | 8 | - | 138 | 417 | 563 | - | - | ||||||||||||||
Impairments | - | - | (28 | ) | (196 | ) | (224 | ) | - | - | |||||||||||
Severance accrual | - | - | - | (28 | ) | (28 | ) | - | - | ||||||||||||
Total | 8 | - | 110 | 193 | 311 | - | - | ||||||||||||||
Goodwill impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | ||||||||||||
Total E&P | 12 | 12 | 110 | (25,685 | ) | (25,551 | ) | - | - | ||||||||||||
Midstream | |||||||||||||||||||||
Gain on subsidiary equity transaction | - | - | - | - | - | 88 | 88 | ||||||||||||||
Total | - | - | - | - | - | 88 | 88 | ||||||||||||||
U.S. R&M | |||||||||||||||||||||
Gain (loss) on asset sales | 116 | 8 | 2 | (5 | ) | 121 | - | - | |||||||||||||
Impairments | (3 | ) | (10 | ) | - | (357 | ) | (370 | ) | - | - | ||||||||||
Severance accrual | - | - | - | (23 | ) | (23 | ) | - | - | ||||||||||||
Pending claims and settlements | - | - | - | - | - | (25 | ) | (25 | ) | ||||||||||||
Total | 113 | (2 | ) | 2 | (385 | ) | (272 | ) | (25 | ) | (25 | ) | |||||||||
International R&M | |||||||||||||||||||||
Gain on asset sales | - | 1 | - | 102 | 103 | - | - | ||||||||||||||
Impairments | - | - | - | (180 | ) | (180 | ) | - | - | ||||||||||||
Severance accrual | - | - | - | (1 | ) | (1 | ) | - | - | ||||||||||||
Total | - | 1 | - | (79 | ) | (78 | ) | - | - | ||||||||||||
Total R&M | 113 | (1 | ) | 2 | (464 | ) | (350 | ) | (25 | ) | (25 | ) | |||||||||
LUKOIL Investment | |||||||||||||||||||||
Impairment | - | - | - | (7,410 | ) | (7,410 | ) | - | - | ||||||||||||
Total | - | - | - | (7,410 | ) | (7,410 | ) | - | - | ||||||||||||
Chemicals | |||||||||||||||||||||
Total | - | - | - | - | - | - | - | ||||||||||||||
Emerging Businesses | |||||||||||||||||||||
Impairments | - | - | - | (85 | ) | (85 | ) | - | - | ||||||||||||
Total | - | - | - | (85 | ) | (85 | ) | - | - | ||||||||||||
Corporate and Other | |||||||||||||||||||||
Pending claims and settlements | 35 | - | - | - | 35 | - | - | ||||||||||||||
Impairments | - | - | - | (30 | ) | (30 | ) | - | - | ||||||||||||
Severance accrual | - | - | - | (4 | ) | (4 | ) | - | - | ||||||||||||
Total | 35 | - | - | (34 | ) | 1 | - | - | |||||||||||||
Total Company | 160 | 11 | 112 | (33,678 | ) | (33,395 | ) | 63 | 63 |
CASH FLOW INFORMATION | |||||||||||||||||||||
Millions of Dollars | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
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 (loss)* | 4,158 | 5,455 | 5,204 | (31,745 | ) | (16,928 | ) | 856 | 856 | ||||||||||||
Depreciation, depletion and amortization | 2,209 | 2,178 | 2,361 | 2,264 | 9,012 | 2,230 | 2,230 | ||||||||||||||
Impairments | 6 | 19 | 57 | 34,457 | 34,539 | 3 | 3 | ||||||||||||||
Dry hole costs and leasehold impairments | 154 | 127 | 118 | 299 | 698 | 123 | 123 | ||||||||||||||
Accretion on discounted liabilities | 104 | 96 | 114 | 104 | 418 | 104 | 104 | ||||||||||||||
Deferred income taxes | (17 | ) | 28 | 48 | (487 | ) | (428 | ) | (219 | ) | (219 | ) | |||||||||
Undistributed equity earnings | (987 | ) | (1,001 | ) | (542 | ) | 921 | (1,609 | ) | (322 | ) | (322 | ) | ||||||||
Net gain on asset dispositions | (181 | ) | (32 | ) | (133 | ) | (545 | ) | (891 | ) | (39 | ) | (39 | ) | |||||||
Other* | (183 | ) | 67 | (69 | ) | (949 | ) | (1,134 | ) | (2 | ) | (2 | ) | ||||||||
Net working capital changes | 1,324 | (1,503 | ) | 357 | (1,197 | ) | (1,019 | ) | (849 | ) | (849 | ) | |||||||||
Net Cash Provided by | |||||||||||||||||||||
Operating Activities | 6,587 | 5,434 | 7,515 | 3,122 | 22,658 | 1,885 | 1,885 | ||||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||
Capital expenditures & investments | (3,322 | ) | (3,398 | ) | (3,815 | ) | (8,564 | ) | (19,099 | ) | (2,906 | ) | (2,906 | ) | |||||||
Proceeds from asset dispositions | 370 | 71 | 288 | 911 | 1,640 | 86 | 86 | ||||||||||||||
Long-term advances to/collections from | |||||||||||||||||||||
affiliates and other investments | (60 | ) | (83 | ) | (209 | ) | 195 | (157 | ) | (106 | ) | (106 | ) | ||||||||
Net Cash Used for Investing Activities | (3,012 | ) | (3,410 | ) | (3,736 | ) | (7,458 | ) | (17,616 | ) | (2,926 | ) | (2,926 | ) | |||||||
Cash Flows from Financing Activities | |||||||||||||||||||||
Net issuance (repayment) of debt | (202 | ) | 426 | 183 | 5,353 | 5,760 | 1,931 | 1,931 | |||||||||||||
Issuance of stock | 7 | 178 | (3 | ) | 16 | 198 | (21 | ) | (21 | ) | |||||||||||
Repurchase of stock | (2,496 | ) | (2,512 | ) | (2,492 | ) | (749 | ) | (8,249 | ) | - | - | |||||||||
Dividends | (730 | ) | (719 | ) | (710 | ) | (695 | ) | (2,854 | ) | (696 | ) | (696 | ) | |||||||
Other | (196 | ) | (44 | ) | (186 | ) | (193 | ) | (619 | ) | (203 | ) | (203 | ) | |||||||
Net Cash Provided by (Used for) | |||||||||||||||||||||
Financing Activities | (3,617 | ) | (2,671 | ) | (3,208 | ) | 3,732 | (5,764 | ) | 1,011 | 1,011 | ||||||||||
Effect of Exchange Rate Changes | 9 | 11 | (242 | ) | 243 | 21 | 77 | 77 | |||||||||||||
Net Change in Cash | |||||||||||||||||||||
and Cash Equivalents | (33 | ) | (636 | ) | 329 | (361 | ) | (701 | ) | 47 | 47 | ||||||||||
Cash and cash equivalents | |||||||||||||||||||||
at beginning of period | 1,456 | 1,423 | 787 | 1,116 | 1,456 | 755 | 755 | ||||||||||||||
Cash and Cash Equivalents | |||||||||||||||||||||
at End of Period | 1,423 | 787 | 1,116 | 755 | 755 | 802 | 802 | ||||||||||||||
* 2008 recasted to reflect adoption of SFAS No. 160, "Noncontrolling Interests in Consolidated Financial Statements." |
Millions of Dollars | |||||||||||||||
2008 | 2009 | ||||||||||||||
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 | 2,818 | 2,806 | 3,079 | 7,753 | 16,456 | 2,376 | 2,376 | ||||||||
Loans and advances | 67 | 85 | 26 | (18 | ) | 160 | 88 | 88 | |||||||
Joint venture acquisition obligation--principal | 145 | 148 | 149 | 151 | 593 | 153 | 153 | ||||||||
E&P total | 3,030 | 3,039 | 3,254 | 7,886 | 17,209 | 2,617 | 2,617 | ||||||||
Midstream* | - | - | - | 4 | 4 | 1 | 1 | ||||||||
R&M | |||||||||||||||
Capital expenditures and investments | 363 | 510 | 674 | 722 | 2,269 | 496 | 496 | ||||||||
Loans and advances | - | 2 | 1 | - | 3 | - | - | ||||||||
R&M total | 363 | 512 | 675 | 722 | 2,272 | 496 | 496 | ||||||||
LUKOIL Investment* | - | - | - | - | - | - | - | ||||||||
Chemicals* | - | - | - | - | - | - | - | ||||||||
Emerging Businesses* | 61 | 51 | 25 | 19 | 156 | 17 | 17 | ||||||||
Corporate and Other* | 80 | 31 | 37 | 66 | 214 | 16 | 16 | ||||||||
Total Capital Program | 3,534 | 3,633 | 3,991 | 8,697 | 19,855 | 3,147 | 3,147 | ||||||||
* Capital expenditures and investments only. |
TOTAL E&P | |||||||||||||||||||
2008 | 2009 | ||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||||
E&P Net Income (Loss) Attributable |
|
|
| ||||||||||||||||
to ConocoPhillips ($ Millions) | 2,887 | 3,999 | 3,928 | (24,293 | ) | (13,479 | ) | 700 | 700 | ||||||||||
Production | |||||||||||||||||||
Total, Including Equity Affiliates | |||||||||||||||||||
and Canadian Syncrude (MBOE/D) | 1,794 | 1,750 | 1,748 | 1,867 | 1,789 | 1,925 | 1,925 | ||||||||||||
E&P segment plus LUKOIL Investment segment: | 2,253 | 2,198 | 2,170 | 2,318 | 2,234 | 2,364 | 2,364 | ||||||||||||
Crude Oil and Condensate (MB/D) | |||||||||||||||||||
Consolidated | 758 | 731 | 718 | 803 | 752 | 817 | 817 | ||||||||||||
Equity affiliates | 45 | 41 | 63 | 67 | 54 | 84 | 84 | ||||||||||||
Total | 803 | 772 | 781 | 870 | 806 | 901 | 901 | ||||||||||||
Sales of crude oil produced (MB/D) | 773 | 803 | 776 | 853 | 801 | 911 | 911 | ||||||||||||
Natural Gas Liquids (MB/D) | 154 | 156 | 148 | 155 | 153 | 153 | 153 | ||||||||||||
Natural Gas (MMCF/D) | |||||||||||||||||||
Consolidated | 4,900 | 4,818 | 4,769 | 4,854 | 4,836 | 5,011 | 5,011 | ||||||||||||
Equity affiliates | - | - | - | 45 | 11 | 76 | 76 | ||||||||||||
Total | 4,900 | 4,818 | 4,769 | 4,899 | 4,847 | 5,087 | 5,087 | ||||||||||||
Canadian Syncrude (MB/D) | 20 | 19 | 24 | 25 | 22 | 23 | 23 | ||||||||||||
Industry Prices (Platt's) | |||||||||||||||||||
Crude Oil ($/bbl) | |||||||||||||||||||
WTI spot | 97.94 | 123.98 | 117.83 | 58.49 | 99.56 | 42.97 | 42.97 | ||||||||||||
Brent dated | 96.90 | 121.38 | 114.78 | 54.91 | 96.99 | 44.40 | 44.40 | ||||||||||||
Natural Gas ($/mmbtu) | |||||||||||||||||||
Henry Hub -- First of Month | 8.03 | 10.94 | 10.25 | 6.95 | 9.04 | 4.91 | 4.91 | ||||||||||||
Average Realized Prices | |||||||||||||||||||
Crude Oil and Condensate ($/bbl) | |||||||||||||||||||
Consolidated | 94.71 | 119.24 | 114.20 | 55.11 | 95.15 | 42.36 | 42.36 | ||||||||||||
Equity affiliates | 62.78 | 93.20 | 88.32 | 25.35 | 63.89 | 33.61 | 33.61 | ||||||||||||
Total | 92.88 | 118.01 | 112.19 | 52.82 | 93.12 | 41.56 | 41.56 | ||||||||||||
Natural Gas Liquids ($/bbl) | 60.14 | 68.42 | 68.81 | 32.57 | 57.43 | 27.53 | 27.53 | ||||||||||||
Natural Gas ($/mcf) | |||||||||||||||||||
Consolidated | 8.03 | 9.87 | 8.91 | 6.37 | 8.28 | 4.98 | 4.98 | ||||||||||||
Equity affiliates | - | - | - | 2.04 | 2.04 | 2.10 | 2.10 | ||||||||||||
Total | 8.03 | 9.87 | 8.91 | 6.32 | 8.27 | 4.93 | 4.93 | ||||||||||||
Exploration Charges ($ Millions) | |||||||||||||||||||
Dry Holes | 94 | 68 | 58 | 205 | 425 | 80 | 80 | ||||||||||||
Lease Impairments | 60 | 59 | 60 | 94 | 273 | 43 | 43 | ||||||||||||
Total Noncash Charges | 154 | 127 | 118 | 299 | 698 | 123 | 123 | ||||||||||||
Other (G&G and Lease Rentals) | 155 | 161 | 149 | 174 | 639 | 102 | 102 | ||||||||||||
Total Exploration Charges | 309 | 288 | 267 | 473 | 1,337 | 225 | 225 | ||||||||||||
Depreciation, Depletion and | |||||||||||||||||||
Amortization (DD&A) ($ Millions) | 1,946 | 1,940 | 2,123 | 2,019 | 8,028 | 1,994 | 1,994 | ||||||||||||
Foreign Currency Gains | |||||||||||||||||||
(Losses) After-Tax ($ Millions) | (10 | ) | 2 | 118 | 106 | 216 | (98 | ) | (98 | ) |
U.S. E&P | |||||||||||||||||
2008 | 2009 | ||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||
U.S. E&P Net Income (Loss) Attributable | |||||||||||||||||
to ConocoPhillips ($ Millions) | 1,349 | 1,852 | 1,606 | 181 | 4,988 | 173 | 173 | ||||||||||
Alaska ($ Millions) | 603 | 700 | 556 | 456 | 2,315 | 244 | 244 | ||||||||||
Lower 48 ($ Millions) | 746 | 1,152 | 1,050 | (275 | ) | 2,673 | (71 | ) | (71 | ) | |||||||
Production | |||||||||||||||||
Total U.S. (MBOE/D) | 783 | 787 | 736 | 790 | 775 | 791 | 791 | ||||||||||
Crude Oil and Condensate (MB/D) | |||||||||||||||||
Alaska | 254 | 244 | 218 | 258 | 244 | 254 | 254 | ||||||||||
Lower 48 | 97 | 95 | 85 | 88 | 91 | 92 | 92 | ||||||||||
Total | 351 | 339 | 303 | 346 | 335 | 346 | 346 | ||||||||||
Sales of crude oil produced (MB/D) | 344 | 353 | 299 | 340 | 334 | 358 | 358 | ||||||||||
Natural Gas Liquids (MB/D)* | |||||||||||||||||
Alaska | 19 | 17 | 13 | 20 | 17 | 21 | 21 | ||||||||||
Lower 48 | 69 | 76 | 74 | 75 | 74 | 71 | 71 | ||||||||||
Total | 88 | 93 | 87 | 95 | 91 | 92 | 92 | ||||||||||
*Includes reinjection volumes sold lease-to-lease: | 13 | 11 | 8 | 11 | 11 | 12 | 12 | ||||||||||
Natural Gas (MMCF/D) | |||||||||||||||||
Alaska | 100 | 98 | 102 | 88 | 97 | 92 | 92 | ||||||||||
Lower 48 | 1,963 | 2,034 | 1,971 | 2,007 | 1,994 | 2,027 | 2,027 | ||||||||||
Total | 2,063 | 2,132 | 2,073 | 2,095 | 2,091 | 2,119 | 2,119 | ||||||||||
Average Realized Prices | |||||||||||||||||
Crude Oil and Condensate ($/bbl) | |||||||||||||||||
Alaska | |||||||||||||||||
North Slope | 89.07 | 112.23 | 115.11 | 57.63 | 92.73 | 35.21 | 35.21 | ||||||||||
West Coast | 95.47 | 118.88 | 121.51 | 64.13 | 99.23 | 41.75 | 41.75 | ||||||||||
Lower 48 | 90.35 | 118.06 | 112.36 | 49.36 | 92.77 | 37.32 | 37.32 | ||||||||||
Total U.S. | 94.02 | 118.66 | 118.90 | 60.32 | 97.47 | 40.60 | 40.60 | ||||||||||
Natural Gas Liquids ($/bbl) | |||||||||||||||||
Alaska | 94.27 | 117.24 | 119.29 | 64.23 | 94.29 | 41.76 | 41.76 | ||||||||||
Lower 48 | 55.33 | 62.27 | 65.11 | 26.70 | 52.28 | 22.41 | 22.41 | ||||||||||
Total U.S. | 58.33 | 65.96 | 68.84 | 30.61 | 55.63 | 24.52 | 24.52 | ||||||||||
Natural Gas ($/mcf) | |||||||||||||||||
Alaska | 4.31 | 3.81 | 4.36 | 4.90 | 4.38 | 7.69 | 7.69 | ||||||||||
Lower 48 | 7.67 | 9.74 | 8.67 | 4.76 | 7.71 | 3.76 | 3.76 | ||||||||||
Total U.S. | 7.63 | 9.69 | 8.64 | 4.76 | 7.67 | 3.82 | 3.82 | ||||||||||
Kenai, Alaska LNG Sales | |||||||||||||||||
Volume (MMCF/D) | 63 | 72 | 89 | 74 | 74 | 43 | 43 | ||||||||||
Sales price per MCF | 6.72 | 7.15 | 7.77 | 8.65 | 7.62 | 6.29 | 6.29 | ||||||||||
U.S. Exploration Charges ($ Millions) | |||||||||||||||||
Dry Holes | 25 | 20 | 6 | 137 | 188 | 58 | 58 | ||||||||||
Lease Impairments | 42 | 40 | 43 | 65 | 190 | 26 | 26 | ||||||||||
Total Noncash Charges | 67 | 60 | 49 | 202 | 378 | 84 | 84 | ||||||||||
Other (G&G and Lease Rentals) | 39 | 50 | 42 | 61 | 192 | 30 | 30 | ||||||||||
Total U.S. Exploration Charges | 106 | 110 | 91 | 263 | 570 | 114 | 114 | ||||||||||
Alaska Only | 11 | 25 | 19 | 45 | 100 | 34 | 34 | ||||||||||
DD&A ($ Millions) | |||||||||||||||||
Alaska | 149 | 163 | 152 | 186 | 650 | 173 | 173 | ||||||||||
Lower 48 | 616 | 613 | 649 | 577 | 2,455 | 651 | 651 | ||||||||||
Total U.S. | 765 | 776 | 801 | 763 | 3,105 | 824 | 824 |
INTERNATIONAL E&P | ||||||||||||||
2008 | 2009 | |||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||
International E&P Net Income (Loss) | ||||||||||||||
Attributable to ConocoPhillips ($ Millions) | 1,538 | 2,147 | 2,322 | 969 | 6,976 | 527 | 527 | |||||||
Production | ||||||||||||||
Total, Including Equity Affiliates | ||||||||||||||
and Canadian Syncrude (MBOE/D) | 1,011 | 963 | 1,012 | 1,077 | 1,014 | 1,134 | 1,134 | |||||||
Crude Oil and Condensate (MB/D) | ||||||||||||||
Consolidated | ||||||||||||||
Norway | 153 | 145 | 164 | 163 | 156 | 161 | 161 | |||||||
United Kingdom | 48 | 49 | 57 | 78 | 58 | 79 | 79 | |||||||
Canada | 23 | 24 | 25 | 27 | 25 | 24 | 24 | |||||||
China | 33 | 32 | 31 | 36 | 33 | 40 | 40 | |||||||
Indonesia | 16 | 15 | 15 | 15 | 15 | 26 | 26 | |||||||
Vietnam | 20 | 18 | 19 | 28 | 21 | 36 | 36 | |||||||
Timor Sea | 23 | 21 | 22 | 20 | 22 | 21 | 21 | |||||||
Libya | 47 | 48 | 42 | 50 | 47 | 43 | 43 | |||||||
Nigeria | 20 | 18 | 18 | 17 | 18 | 17 | 17 | |||||||
Other | 24 | 22 | 22 | 23 | 22 | 24 | 24 | |||||||
Equity affiliates | ||||||||||||||
Canada | 29 | 25 | 32 | 35 | 30 | 35 | 35 | |||||||
Russia | 16 | 16 | 31 | 32 | 24 | 49 | 49 | |||||||
Total | 452 | 433 | 478 | 524 | 471 | 555 | 555 | |||||||
Sales of crude oil produced (MB/D) | 429 | 450 | 477 | 513 | 467 | 553 | 553 | |||||||
Natural Gas Liquids (MB/D) | ||||||||||||||
Norway | 13 | 11 | 9 | 11 | 11 | 11 | 11 | |||||||
United Kingdom | 10 | 8 | 6 | 8 | 8 | 8 | 8 | |||||||
Indonesia | - | 3 | 4 | 2 | 2 | 3 | 3 | |||||||
Timor Sea | 15 | 14 | 15 | 13 | 14 | 14 | 14 | |||||||
Canada | 26 | 25 | 24 | 24 | 25 | 23 | 23 | |||||||
Nigeria | 2 | 2 | 3 | 2 | 2 | 2 | 2 | |||||||
Other | - | - | - | - | - | - | - | |||||||
Total | 66 | 63 | 61 | 60 | 62 | 61 | 61 | |||||||
Natural Gas (MMCF/D) | ||||||||||||||
Consolidated | ||||||||||||||
Norway | 273 | 205 | 222 | 257 | 239 | 259 | 259 | |||||||
United Kingdom | 695 | 623 | 581 | 757 | 664 | 742 | 742 | |||||||
China | 10 | 9 | - | - | 5 | - | - | |||||||
Indonesia | 314 | 360 | 361 | 336 | 343 | 449 | 449 | |||||||
Timor Sea | 246 | 231 | 266 | 236 | 245 | 247 | 247 | |||||||
Vietnam | 16 | 16 | 21 | 11 | 16 | 17 | 17 | |||||||
Canada | 1,101 | 1,055 | 1,061 | 1,001 | 1,054 | 1,066 | 1,066 | |||||||
Libya | 9 | 9 | 6 | 9 | 8 | 8 | 8 | |||||||
Nigeria | 96 | 107 | 116 | 102 | 105 | 104 | 104 | |||||||
Other | 77 | 71 | 62 | 50 | 66 | - | - | |||||||
Equity affiliates | ||||||||||||||
Australia | - | - | - | 45 | 11 | 76 | 76 | |||||||
Total | 2,837 | 2,686 | 2,696 | 2,804 | 2,756 | 2,968 | 2,968 | |||||||
Canadian Syncrude (MB/D) | 20 | 19 | 24 | 25 | 22 | 23 | 23 | |||||||
Darwin, Australia LNG Sales (MMCF/D) | 417 | 396 | 464 | 460 | 434 | 438 | 438 |
INTERNATIONAL E&P (continued) | ||||||||||||||
2008 | 2009 | |||||||||||||
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 ($/bbl) | ||||||||||||||
Consolidated | ||||||||||||||
Norway | 97.27 | 122.34 | 115.67 | 55.95 | 97.54 | 46.52 | 46.52 | |||||||
United Kingdom | 93.96 | 118.79 | 107.54 | 51.14 | 90.67 | 43.62 | 43.62 | |||||||
Canada | 84.49 | 108.43 | 99.77 | 34.36 | 80.18 | 33.76 | 33.76 | |||||||
China | 93.69 | 120.63 | 111.93 | 46.41 | 91.51 | 38.17 | 38.17 | |||||||
Indonesia | 92.48 | 109.83 | 108.47 | 53.08 | 90.98 | 42.71 | 42.71 | |||||||
Vietnam | 98.31 | 126.11 | 122.45 | 54.02 | 96.57 | 42.75 | 42.75 | |||||||
Timor Sea | 93.85 | 114.20 | 103.11 | 38.05 | 86.91 | 43.61 | 43.61 | |||||||
Libya | 95.21 | 120.86 | 108.33 | 53.48 | 93.22 | 44.22 | 44.22 | |||||||
Nigeria | 99.49 | 126.55 | 104.25 | 50.34 | 96.82 | 47.20 | 47.20 | |||||||
Other | 95.73 | 112.85 | 103.11 | 48.42 | 89.53 | 43.15 | 43.15 | |||||||
Equity affiliates | ||||||||||||||
Canada | 57.95 | 96.78 | 81.32 | 9.53 | 58.54 | 24.64 | 24.64 | |||||||
Russia | 70.41 | 86.00 | 96.67 | 42.95 | 71.15 | 39.92 | 39.92 | |||||||
Total | 91.96 | 117.49 | 107.99 | 47.84 | 90.01 | 42.17 | 42.17 | |||||||
Natural Gas Liquids ($/bbl) | ||||||||||||||
Norway | 54.48 | 59.19 | 56.67 | 39.00 | 53.04 | 29.21 | 29.21 | |||||||
United Kingdom | 55.88 | 66.90 | 60.43 | 28.48 | 53.65 | 23.76 | 23.76 | |||||||
Indonesia | - | 70.77 | 74.37 | 31.64 | 62.84 | 39.49 | 39.49 | |||||||
Timor Sea | 69.79 | 74.03 | 73.79 | 41.61 | 64.54 | 37.99 | 37.99 | |||||||
Canada | 68.84 | 83.57 | 77.49 | 35.19 | 66.40 | 31.38 | 31.38 | |||||||
Nigeria | 8.46 | 8.46 | 8.56 | 8.56 | 8.51 | 8.78 | 8.78 | |||||||
Other | - | - | - | - | - | - | - | |||||||
Total | 62.20 | 71.40 | 68.78 | 35.25 | 59.70 | 31.64 | 31.64 | |||||||
Natural Gas ($/mcf) | ||||||||||||||
Consolidated | ||||||||||||||
Norway | 10.27 | 11.75 | 12.79 | 10.70 | 11.28 | 9.68 | 9.68 | |||||||
United Kingdom | 9.20 | 10.48 | 10.20 | 11.07 | 10.26 | 8.75 | 8.75 | |||||||
China | 3.60 | 3.69 | - | - | 3.64 | - | - | |||||||
Indonesia | 10.33 | 12.14 | 12.35 | 6.17 | 10.36 | 4.74 | 4.74 | |||||||
Timor Sea | 0.79 | 0.90 | 0.97 | 1.17 | 0.96 | 1.16 | 1.16 | |||||||
Vietnam | 1.14 | 1.12 | 1.13 | 1.16 | 1.13 | 1.14 | 1.14 | |||||||
Canada | 7.81 | 10.19 | 8.03 | 5.56 | 7.92 | 4.13 | 4.13 | |||||||
Libya | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | |||||||
Nigeria | 0.98 | 1.19 | 1.25 | 1.09 | 1.13 | 0.84 | 0.84 | |||||||
Other | 7.49 | 8.56 | 9.08 | 11.51 | 8.92 | - | - | |||||||
Equity affiliates | ||||||||||||||
Australia | - | - | - | 2.04 | 2.04 | 2.10 | 2.10 | |||||||
Total | 8.32 | 10.02 | 9.13 | 7.55 | 8.73 | 5.76 | 5.76 | |||||||
International Exploration Charges ($ Millions) | ||||||||||||||
Dry Holes | 69 | 48 | 52 | 68 | 237 | 22 | 22 | |||||||
Lease Impairments | 18 | 19 | 17 | 29 | 83 | 17 | 17 | |||||||
Total Noncash Charges | 87 | 67 | 69 | 97 | 320 | 39 | 39 | |||||||
Other (G&G and Lease Rentals) | 116 | 111 | 107 | 113 | 447 | 72 | 72 | |||||||
Total International Exploration Charges | 203 | 178 | 176 | 210 | 767 | 111 | 111 | |||||||
DD&A ($ Millions) | 1,181 | 1,164 | 1,322 | 1,256 | 4,923 | 1,170 | 1,170 |
R&M | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||||||
R&M Net Income (Loss) Attributable | |||||||||||||||||||||
to ConocoPhillips ($ Millions) | 520 | 664 | 849 | 289 | 2,322 | 205 | 205 | ||||||||||||||
United States ($ Millions) | 435 | 587 | 524 | (6 | ) | 1,540 | 98 | 98 | |||||||||||||
International ($ Millions) | 85 | 77 | 325 | 295 | 782 | 107 | 107 | ||||||||||||||
Market Indicators | |||||||||||||||||||||
U.S. East Coast Crack Spread ($/bbl) | 7.79 | 10.93 | 10.43 | 5.66 | 8.70 | 10.43 | 10.43 | ||||||||||||||
U.S. Gulf Coast Crack Spread ($/bbl) | 7.90 | 12.11 | 14.70 | 2.80 | 9.38 | 9.06 | 9.06 | ||||||||||||||
U.S. Group Central Crack Spread ($/bbl) | 10.26 | 13.47 | 14.38 | 6.00 | 11.03 | 9.62 | 9.62 | ||||||||||||||
U.S. West Coast Crack Spread ($/bbl) | 15.37 | 21.91 | 16.34 | 11.46 | 16.27 | 15.79 | 15.79 | ||||||||||||||
U.S. Weighted 3:2:1 Crack Spread ($/bbl) | 9.94 | 14.19 | 14.07 | 5.89 | 11.02 | 10.88 | 10.88 | ||||||||||||||
NW Europe Crack Spread ($/bbl) | 16.09 | 25.78 | 21.10 | 17.58 | 20.14 | 10.81 | 10.81 | ||||||||||||||
Singapore 3:1:2 Crack Spread ($/bbl) | 19.90 | 29.35 | 19.10 | 13.01 | 20.34 | 9.45 | 9.45 | ||||||||||||||
Realized Margins | |||||||||||||||||||||
Refining Margin ($/bbl) | |||||||||||||||||||||
U.S. | 8.00 | 10.29 | 9.03 | 6.96 | 8.57 | 7.55 | 7.55 | ||||||||||||||
International | 6.42 | 6.70 | 11.24 | 8.31 | 8.07 | 6.23 | 6.23 | ||||||||||||||
Integrated Margin ($/bbl) | |||||||||||||||||||||
U.S. | 8.29 | 10.71 | 10.38 | 8.20 | 9.40 | 8.23 | 8.23 | ||||||||||||||
International | 8.34 | 9.11 | 18.06 | 13.28 | 12.06 | 8.30 | 8.30 | ||||||||||||||
DD&A ($ Millions) | 208 | 206 | 211 | 214 | 839 | 211 | 211 | ||||||||||||||
Foreign Currency Gains | |||||||||||||||||||||
(Losses) After-Tax ($ Millions) | 38 | (13 | ) | (127 | ) | (71 | ) | (173 | ) | (10 | ) | (10 | ) | ||||||||
Turnaround Expense ($ Millions) | 90 | 170 | 73 | 70 | 403 | 207 | 207 | ||||||||||||||
Eastern U.S. | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 340 | 405 | 412 | 390 | 387 | 346 | 346 | ||||||||||||||
Total Charge Input (MB/D) | 400 | 441 | 450 | 445 | 434 | 363 | 363 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 80 | % | 96 | % | 97 | % | 92 | % | 91 | % | 82 | % | 82 | % | |||||||
Clean Product Yield (%) | 89 | % | 87 | % | 86 | % | 90 | % | 88 | % | 83 | % | 83 | % | |||||||
U.S. Gulf Coast | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 659 | 720 | 572 | 686 | 659 | 470 | 470 | ||||||||||||||
Total Charge Input (MB/D) | 732 | 810 | 641 | 773 | 739 | 534 | 534 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 90 | % | 98 | % | 78 | % | 94 | % | 90 | % | 64 | % | 64 | % | |||||||
Clean Product Yield (%) | 81 | % | 76 | % | 77 | % | 82 | % | 79 | % | 81 | % | 81 | % | |||||||
Western U.S. | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 405 | 343 | 417 | 407 | 393 | 402 | 402 | ||||||||||||||
Total Charge Input (MB/D) | 425 | 396 | 439 | 431 | 422 | 424 | 424 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 97 | % | 82 | % | 100 | % | 98 | % | 94 | % | 96 | % | 96 | % | |||||||
Clean Product Yield (%) | 80 | % | 78 | % | 82 | % | 82 | % | 81 | % | 79 | % | 79 | % | |||||||
Central U.S. - Consolidated | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 177 | 182 | 184 | 163 | 177 | 172 | 172 | ||||||||||||||
Total Charge Input (MB/D) | 179 | 184 | 187 | 166 | 179 | 175 | 175 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 95 | % | 97 | % | 98 | % | 87 | % | 94 | % | 92 | % | 92 | % | |||||||
Clean Product Yield (%) | 88 | % | 89 | % | 93 | % | 91 | % | 90 | % | 90 | % | 90 | % | |||||||
Central U.S. - Equity Affiliates - Net Share* | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 225 | 241 | 228 | 239 | 233 | 199 | 199 | ||||||||||||||
Total Charge Input (MB/D) | 241 | 258 | 246 | 253 | 250 | 213 | 213 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 91 | % | 97 | % | 92 | % | 96 | % | 94 | % | 88 | % | 88 | % | |||||||
Clean Product Yield (%) | 84 | % | 84 | % | 85 | % | 84 | % | 84 | % | 81 | % | 81 | % | |||||||
TOTAL UNITED STATES | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 1,806 | 1,891 | 1,813 | 1,885 | 1,849 | 1,589 | 1,589 | ||||||||||||||
Total Charge Input (MB/D) | 1,977 | 2,089 | 1,963 | 2,068 | 2,024 | 1,709 | 1,709 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 90 | % | 94 | % | 90 | % | 94 | % | 92 | % | 80 | % | 80 | % | |||||||
Clean Product Yield (%) | 83 | % | 81 | % | 83 | % | 85 | % | 83 | % | 82 | % | 82 | % | |||||||
Refined Products Production (MB/D) | |||||||||||||||||||||
Gasoline | 892 | 876 | 852 | 929 | 887 | 755 | 755 | ||||||||||||||
Distillates | 719 | 775 | 743 | 791 | 757 | 623 | 623 | ||||||||||||||
Other | 380 | 444 | 380 | 359 | 391 | 338 | 338 | ||||||||||||||
Total | 1,991 | 2,095 | 1,975 | 2,079 | 2,035 | 1,716 | 1,716 | ||||||||||||||
Petroleum Products Sales (MB/D) | |||||||||||||||||||||
Gasoline | 1,070 | 1,127 | 1,089 | 1,227 | 1,128 | 1,037 | 1,037 | ||||||||||||||
Distillates | 869 | 912 | 858 | 934 | 893 | 749 | 749 | ||||||||||||||
Other | 384 | 404 | 365 | 342 | 374 | 328 | 328 | ||||||||||||||
Total | 2,323 | 2,443 | 2,312 | 2,503 | 2,395 | 2,114 | 2,114 | ||||||||||||||
* Amount reflects our 50 percent share of the Borger refinery effective January 1, 2009. We had a 65 percent share of Borger in 2008. |
R&M (continued) | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
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) | 455 | 466 | 383 | 475 | 445 | 453 | 453 | ||||||||||||||
Total Charge Input (MB/D) | 463 | 479 | 404 | 493 | 460 | 465 | 465 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 82 | % | 84 | % | 69 | % | 86 | % | 81 | % | 82 | % | 82 | % | |||||||
Clean Product Yield (%) | 65 | % | 69 | % | 74 | % | 71 | % | 70 | % | 72 | % | 72 | % | |||||||
International - Equity Affiliates - Net Share** | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 123 | 123 | 122 | 122 | 122 | 114 | 114 | ||||||||||||||
Total Charge Input (MB/D) | 124 | 124 | 124 | 127 | 125 | 122 | 122 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 104 | % | 104 | % | 103 | % | 103 | % | 104 | % | 96 | % | 96 | % | |||||||
Clean Product Yield (%) | 86 | % | 83 | % | 89 | % | 85 | % | 86 | % | 87 | % | 87 | % | |||||||
TOTAL INTERNATIONAL | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 578 | 589 | 505 | 597 | 567 | 567 | 567 | ||||||||||||||
Total Charge Input (MB/D) | 587 | 603 | 528 | 620 | 585 | 587 | 587 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 86 | % | 88 | % | 75 | % | 89 | % | 85 | % | 85 | % | 85 | % | |||||||
Clean Product Yield (%) | 70 | % | 72 | % | 77 | % | 74 | % | 73 | % | 75 | % | 75 | % | |||||||
Refined Products Production (MB/D) | |||||||||||||||||||||
Gasoline | 129 | 155 | 148 | 170 | 151 | 161 | 161 | ||||||||||||||
Distillates | 274 | 274 | 255 | 285 | 272 | 276 | 276 | ||||||||||||||
Other | 171 | 163 | 120 | 155 | 152 | 139 | 139 | ||||||||||||||
Total | 574 | 592 | 523 | 610 | 575 | 576 | 576 | ||||||||||||||
Petroleum Products Sales (MB/D) | |||||||||||||||||||||
Gasoline | 139 | 190 | 176 | 144 | 163 | 124 | 124 | ||||||||||||||
Distillates | 321 | 324 | 324 | 336 | 326 | 343 | 343 | ||||||||||||||
Other | 156 | 169 | 134 | 164 | 156 | 142 | 142 | ||||||||||||||
Total | 616 | 683 | 634 | 644 | 645 | 609 | 609 | ||||||||||||||
Worldwide - Including Net Share of Equity Affiliates | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 2,384 | 2,480 | 2,318 | 2,482 | 2,416 | 2,156 | 2,156 | ||||||||||||||
Total Charge Input (MB/D) | 2,564 | 2,692 | 2,491 | 2,688 | 2,609 | 2,296 | 2,296 | ||||||||||||||
Crude Oil Capacity Utilization (%) | 89 | % | 93 | % | 87 | % | 93 | % | 90 | % | 81 | % | 81 | % | |||||||
Clean Product Yield (%) | 80 | % | 79 | % | 82 | % | 82 | % | 81 | % | 80 | % | 80 | % | |||||||
Refined Products Production (MB/D) | |||||||||||||||||||||
Gasoline | 1,021 | 1,031 | 1,000 | 1,099 | 1,038 | 916 | 916 | ||||||||||||||
Distillates | 993 | 1,049 | 998 | 1,076 | 1,029 | 899 | 899 | ||||||||||||||
Other | 551 | 607 | 500 | 514 | 543 | 477 | 477 | ||||||||||||||
Total | 2,565 | 2,687 | 2,498 | 2,689 | 2,610 | 2,292 | 2,292 | ||||||||||||||
Petroleum Products Sales (MB/D) | |||||||||||||||||||||
Gasoline | 1,209 | 1,317 | 1,265 | 1,371 | 1,291 | 1,161 | 1,161 | ||||||||||||||
Distillates | 1,190 | 1,236 | 1,182 | 1,270 | 1,219 | 1,092 | 1,092 | ||||||||||||||
Other | 540 | 573 | 499 | 506 | 530 | 470 | 470 | ||||||||||||||
Total | 2,939 | 3,126 | 2,946 | 3,147 | 3,040 | 2,723 | 2,723 | ||||||||||||||
* 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. |
LUKOIL INVESTMENT | ||||||||||||||||
2008 | 2009 | |||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||
LUKOIL Investment Net Income (Loss) | ||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | 710 | 774 | 438 | (7,410 | ) | (5,488 | ) | 48 | 48 | |||||||
Upstream | ||||||||||||||||
Production* | ||||||||||||||||
Net crude oil production (MB/D) | 392 | 387 | 371 | 392 | 386 | 386 | 386 | |||||||||
Net natural gas production (MMCF/D) | 404 | 363 | 303 | 355 | 356 | 316 | 316 | |||||||||
BOE Total (MBOE/D) | 459 | 448 | 422 | 451 | 445 | 439 | 439 | |||||||||
* Represents our estimated net share of LUKOIL's production. | ||||||||||||||||
Industry Prices | ||||||||||||||||
Crude Oil ($/bbl) | ||||||||||||||||
Urals crude (CIF Mediterranean) | 93.01 | 117.34 | 113.54 | 54.66 | 94.79 | 43.73 | 43.73 | |||||||||
Downstream | ||||||||||||||||
Refinery Throughput* | ||||||||||||||||
Crude Processed (MB/D) | 222 | 215 | 228 | 250 | 229 | 203 | 203 | |||||||||
* Represents our estimated net share of LUKOIL's crude processed. |
MIDSTREAM | ||||||||||||||
2008 | 2009 | |||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||
Midstream Net Income Attributable | ||||||||||||||
to ConocoPhillips ($ Millions) | 137 | 162 | 173 | 69 | 541 | 123 | 123 | |||||||
U.S. Equity Affiliate ($ Millions)* | 118 | 137 | 153 | 50 | 458 | 90 | 90 | |||||||
Natural Gas Liquids Extracted (MB/D) | ||||||||||||||
Consolidated | ||||||||||||||
United States | - | - | - | - | - | - | - | |||||||
International | - | - | - | - | - | - | - | |||||||
Equity Affiliates | ||||||||||||||
United States* | 190 | 188 | 169 | 175 | 180 | 165 | 165 | |||||||
International | 8 | 8 | 7 | 7 | 8 | 7 | 7 | |||||||
Total | 198 | 196 | 176 | 182 | 188 | 172 | 172 | |||||||
* Represents 50 percent interest in DCP Midstream. | ||||||||||||||
Natural Gas Liquids Fractionated (MB/D) | ||||||||||||||
United States* | 141 | 149 | 166 | 150 | 151 | 144 | 144 | |||||||
International | 13 | 13 | 15 | 15 | 14 | 16 | 16 | |||||||
Total | 154 | 162 | 181 | 165 | 165 | 160 | 160 | |||||||
* Excludes DCP Midstream. | ||||||||||||||
Product Prices | ||||||||||||||
Weighted Average NGL ($/bbl)* | ||||||||||||||
Consolidated | 60.09 | 68.21 | 67.39 | 29.49 | 56.29 | 26.04 | 26.04 | |||||||
DCP Midstream | 56.48 | 62.53 | 60.46 | 28.85 | 52.08 | 23.86 | 23.86 | |||||||
* Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids component and location mix. | ||||||||||||||
DD&A ($ Millions) | 2 | 1 | 2 | 1 | 6 | 2 | 2 |
CHEMICALS | |||||||||||||||
2008 | 2009 | ||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||
Chemicals Net Income (Loss) Attributable | |||||||||||||||
to ConocoPhillips ($ Millions) | 52 | 18 | 46 | (6 | ) | 110 | 23 | 23 | |||||||
Industry Margins (Cents/Lb)* | |||||||||||||||
Ethylene industry cash margin | 10.6 | 10.2 | 16.0 | 15.3 | 13.0 | 7.0 | 7.0 | ||||||||
HDPE industry contract sales margin | 14.9 | 15.0 | 23.4 | 22.5 | 19.0 | 18.2 | 18.2 | ||||||||
Styrene industry contract sales margin | 11.6 | 11.3 | 14.4 | 16.0 | 13.3 | 14.8 | 14.8 |
* 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 | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||||||
Emerging Businesses Net Income (Loss) | |||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | 12 | 8 | 35 | (25 | ) | 30 | - |
| - | ||||||||||||
Detail of Net Income (Loss) | |||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | |||||||||||||||||||||
Power | 27 | 26 | 53 | - | 106 | 24 | 24 | ||||||||||||||
Other | (15 | ) | (18 | ) | (18 | ) | (25 | ) | (76 | ) | (24 | ) | (24 | ) | |||||||
Total | 12 | 8 | 35 | (25 | ) | 30 | - | - |
CORPORATE AND OTHER | |||||||||||||||||||||
2008 | 2009 | ||||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||||||||
Corporate and Other Net Income (Loss) | |||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (259 | ) | |||||||
Detail of Net Income (Loss) | |||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | |||||||||||||||||||||
Net interest expense | (108 | ) | (119 | ) | (149 | ) | (182 | ) | (558 | ) | (190 | ) | (190 | ) | |||||||
Corporate overhead | (44 | ) | (68 | ) | (41 | ) | (49 | ) | (202 | ) | (41 | ) | (41 | ) | |||||||
Other | (27 | ) | 1 | (91 | ) | (157 | ) | (274 | ) | (28 | ) | (28 | ) | ||||||||
Total | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (259 | ) | |||||||
Before-Tax Net Interest Expense ($ Millions) | |||||||||||||||||||||
Interest expense | (319 | ) | (324 | ) | (326 | ) | (362 | ) | (1,331 | ) | (387 | ) | (387 | ) | |||||||
Capitalized interest | 157 | 157 | 130 | 125 | 569 | 118 | 118 | ||||||||||||||
Interest revenue | 72 | 14 | 28 | 14 | 128 | 40 | 40 | ||||||||||||||
Premium on early debt retirement | (14 | ) | - | - | (1 | ) | (15 | ) | (2 | ) | (2 | ) | |||||||||
Total | (104 | ) | (153 | ) | (168 | ) | (224 | ) | (649 | ) | (231 | ) | (231 | ) | |||||||
Foreign Currency Gains | |||||||||||||||||||||
(Losses) After-Tax ($ Millions) | (3 | ) | 41 | (56 | ) | (54 | ) | (72 | ) | (1 | ) | (1 | ) | ||||||||
Debt | |||||||||||||||||||||
Total Debt ($ Millions) | 21,492 | 21,924 | 22,100 | 27,455 | 27,455 | 29,379 | 29,379 | ||||||||||||||
Debt-to-Capital Ratio | 19 | % | 19 | % | 19 | % | 33 | % | 33 | % | 34 | % | 34 | % | |||||||
Common Stockholders' Equity ($ Millions) | 89,575 | 92,398 | 92,876 | 55,165 | 55,165 | 55,095 | 55,095 |
Page 12 of 12