ConocoPhillips (COP) 8-K ConocoPhillips Reports First-Quarter Earnings of $2.1 Billion

Exhibit 99.2

CONSOLIDATED INCOME STATEMENT
	Millions of Dollars
	2009					2010
	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*	30,741	35,448	40,173	42,979	149,341	44,821				44,821
Equity in earnings of affiliates	373	632	981	545	2,531	868				868
Other income	124	106	117	171	518	73				73
	31,238	36,186	41,271	43,695	152,390	45,762				45,762
Costs and Expenses
Purchased crude oil, natural gas and products	19,759	24,609	28,008	30,057	102,433	31,521				31,521
Production and operating expenses	2,545	2,573	2,534	2,687	10,339	2,527				2,527
Selling, general and administrative expenses	475	476	427	452	1,830	444				444
Exploration expenses	225	243	386	328	1,182	383				383
Depreciation, depletion and amortization	2,230	2,347	2,327	2,391	9,295	2,318				2,318
Impairments
Expropriated assets	-	51	-	-	51	-				-
Other	3	-	56	425	484	91				91
Taxes other than income taxes*	3,464	3,715	4,205	4,145	15,529	4,037				4,037
Accretion on discounted liabilities	104	108	96	114	422	114				114
Interest and debt expense	310	268	336	375	1,289	301				301
Foreign currency transaction (gains) losses	131	(142)	(17)	(18)	(46)	36				36
	29,246	34,248	38,358	40,956	142,808	41,772				41,772
Income before income taxes	1,992	1,938	2,913	2,739	9,582	3,990				3,990
Provision for income taxes	1,176	1,063	1,426	1,425	5,090	1,878				1,878
Net Income	816	875	1,487	1,314	4,492	2,112				2,112
Less: net income attributable to
noncontrolling interests	(16)	(16)	(17)	(29)	(78)	(14)				(14)
Net Income Attributable to ConocoPhillips	800	859	1,470	1,285	4,414	2,098				2,098
*Includes excise taxes on petroleum products sales:	3,060	3,316	3,538	3,411	13,325	3,220				3,220
Net income (loss) attributable to ConocoPhillips
per share of common stock (dollars)**
Basic	0.54	0.58	0.98	0.86	2.96	1.41				1.41
Diluted	0.54	0.57	0.97	0.86	2.94	1.40				1.40
Average common shares outstanding (in thousands)
Basic	1,485,890	1,486,496	1,488,352	1,489,811	1,487,650	1,492,861				1,492,861
Diluted	1,495,247	1,495,700	1,498,204	1,500,983	1,497,608	1,503,565				1,503,565

**For the purpose of the earnings-per-share calculation only, third-quarter and twelve-month 2009 net income attributable to ConocoPhillips have been reduced $12 million for the excess of the amount paid for the redemption of a noncontrolling interest over its carrying value, which was charged directly to retained earnings.

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

SUMMARY OF INCOME (LOSS) ATTRIBUTABLE TO CONOCOPHILLIPS BY SEGMENT
	Millions of Dollars
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. E&P	173	336	327	667	1,503	757				757
International E&P	527	389	651	534	2,101	1,075				1,075
Total E&P	700	725	978	1,201	3,604	1,832				1,832
Midstream	123	31	62	97	313	77				77
U.S. R&M	98	(38)	73	(325)	(192)	12				12
International R&M	107	(14)	26	110	229	(16)				(16)
Total R&M	205	(52)	99	(215)	37	(4)				(4)
LUKOIL Investment	8	243	512	456	1,219	387				387
Chemicals	23	67	104	54	248	110				110
Emerging Businesses	-	2	(2)	3	3	6				6
Corporate and Other	(259)	(157)	(283)	(311)	(1,010)	(310)				(310)
Consolidated	800	859	1,470	1,285	4,414	2,098				2,098

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

Page 1 of 12

SUMMARY OF INCOME (LOSS) BEFORE TAXES BY SEGMENT
	Millions of Dollars
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. E&P	283	502	505	1,000	2,290	1,149				1,149
International E&P	1,498	1,311	1,855	1,828	6,492	2,632				2,632
Total E&P	1,781	1,813	2,360	2,828	8,782	3,781				3,781
Midstream	202	50	93	139	484	116				116
U.S. R&M	163	13	116	(448)	(156)	41				41
International R&M	150	(37)	25	99	237	(86)				(86)
Total R&M	313	(24)	141	(349)	81	(45)				(45)
LUKOIL Investment	-	243	523	465	1,231	395				395
Chemicals	32	82	131	50	295	135				135
Emerging Businesses	(5)	(2)	(6)	-	(13)	4				4
Corporate and Other	(331)	(224)	(329)	(394)	(1,278)	(396)				(396)
Consolidated	1,992	1,938	2,913	2,739	9,582	3,990				3,990

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

EFFECTIVE TAX RATES
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. E&P	38.5%	33.1%	35.2%	33.3%	34.3%	34.0%				34.0%
International E&P	64.1%	69.4%	64.1%	69.3%	66.6%	58.7%				58.7%
Total E&P	60.0%	59.3%	57.9%	56.5%	58.2%	51.2%				51.2%
Midstream	39.1%	40.0%	33.3%	30.2%	35.3%	33.6%				33.6%
U.S. R&M	39.9%	384.6%	35.3%	27.5%	-20.5%	68.3%				68.3%
International R&M	28.7%	62.2%	0.0%	-11.1%	3.8%	81.4%				81.4%
Total R&M	34.5%	-112.5%	29.1%	38.4%	50.6%	93.3%				93.3%
LUKOIL Investment	--	0.0%	1.9%	2.2%	1.0%	1.8%				1.8%
Chemicals	28.1%	17.1%	21.4%	-10.0%	15.9%	18.5%				18.5%
Emerging Businesses	100.0%	200.0%	66.7%	--	123.1%	-25.0%				-25.0%
Corporate and Other	22.7%	31.3%	14.3%	21.3%	21.6%	21.7%				21.7%
Consolidated	59.0%	54.9%	49.0%	52.0%	53.1%	47.1%				47.1%

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

ESTIMATED TAXES PAID
	Millions of Dollars
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Cash income taxes paid	1,346	1,925	1,535	1,835	6,641	1,596				1,596
Taxes other than income taxes	3,464	3,715	4,205	4,145	15,529	4,037				4,037
Less: Excise taxes*	(3,060)	(3,316)	(3,538)	(3,411)	(13,325)	(3,220)				(3,220)
Estimated Taxes Paid	1,750	2,324	2,202	2,569	8,845	2,413				2,413

*Represents taxes collected by ConocoPhillips and reimbursed to taxing authorities.

Page 2 of 12

SPECIAL ITEMS INCLUDED IN NET INCOME ATTRIBUTABLE TO CONOCOPHILLIPS (AFTER-TAX)
	Millions of Dollars
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. E&P
Gain (loss) on asset sales	-	-	-	-	-	-				-
Impairments	-	-	-	(29)	(29)	-				-
Severance accrual	-	-	20	-	20	-				-
Total	-	-	20	(29)	(9)	-				-
International E&P
Gain (loss) on asset sales	-	-	-	55	55	-				-
Impairments	-	(51)	-	(533)	(584)	-				-
Cancelled projects	-	-	-	-	-	(83)				(83)
Severance accrual	-	-	11	-	11	-				-
Asset retirement	-	(37)	-	-	(37)	-				-
Total	-	(88)	11	(478)	(555)	(83)				(83)
Total E&P	-	(88)	31	(507)	(564)	(83)				(83)
Midstream
Gain on share issuance by equity affiliate	88	-	-	-	88	-				-
Total	88	-	-	-	88	-				-
U.S. R&M
Gain (loss) on asset sales	-	-	32	-	32	-				-
Impairments	-	(72)	(33)	(11)	(116)	-				-
Severance accrual	-	-	6	-	6	-				-
Pending claims and settlements	(25)	-	(33)	-	(58)	-				-
Total	(25)	(72)	(28)	(11)	(136)	-				-
International R&M
Gain (loss) on asset sales	-	-	-	-	-	-				-
Cancelled projects	-	-	-	-	-	(25)				(25)
Total	-	-	-	-	-	(25)				(25)
Total R&M	(25)	(72)	(28)	(11)	(136)	(25)				(25)
LUKOIL Investment
Total	-	-	-	-	-	-				-
Chemicals
Total	-	-	-	-	-	-				-
Emerging Businesses
Total	-	-	-	-	-	-				-
Corporate and Other
Pending claims and settlements	-	-	(7)	-	(7)	-				-
Cancelled projects	-	-	-	-	-	(2)				(2)
Severance accrual	-	-	3	-	3	-				-
Total	-	-	(4)	-	(4)	(2)				(2)
Total Company	63	(160)	(1)	(518)	(616)	(110)				(110)

Page 3 of 12

CASH FLOW INFORMATION
	Millions of Dollars
	2009					2010
	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	816	875	1,487	1,314	4,492	2,112				2,112
Depreciation, depletion and amortization	2,230	2,347	2,327	2,391	9,295	2,318				2,318
Impairments	3	51	56	425	535	91				91
Dry hole costs and leasehold impairments	123	115	233	135	606	133				133
Accretion on discounted liabilities	104	108	96	114	422	114				114
Deferred income taxes	(221)	(382)	(269)	(243)	(1,115)	(35)				(35)
Undistributed equity earnings	(280)	(326)	(692)	44	(1,254)	(503)				(503)
Net gain on asset dispositions	(39)	3	(52)	(72)	(160)	(24)				(24)
Other	(2)	177	(326)	347	196	(187)				(187)
Net working capital changes	(849)	(401)	73	639	(538)	(979)				(979)
Net Cash Provided by
Operating Activities	1,885	2,567	2,933	5,094	12,479	3,040				3,040
Cash Flows from Investing Activities
Capital expenditures & investments	(2,906)	(2,672)	(2,598)	(2,685)	(10,861)	(2,071)				(2,071)
Proceeds from asset dispositions	86	146	706	332	1,270	132				132
Long-term advances to/collections from
affiliates and other investments	(106)	(56)	(29)	(153)	(344)	(218)				(218)
Net Cash Used for Investing Activities	(2,926)	(2,582)	(1,921)	(2,506)	(9,935)	(2,157)				(2,157)
Cash Flows from Financing Activities
Net issuance (repayment) of debt	1,931	989	104	(1,795)	1,229	347				347
Issuance of stock	(21)	-	10	24	13	9				9
Repurchase of stock	-	-	-	-	-	-				-
Dividends	(696)	(697)	(697)	(742)	(2,832)	(744)				(744)
Other	(203)	(203)	(685)	(174)	(1,265)	(186)				(186)
Net Cash Provided by (Used for)
Financing Activities	1,011	89	(1,268)	(2,687)	(2,855)	(574)				(574)
Effect of Exchange Rate Changes	77	12	9	-	98	4				4
Net Change in Cash
and Cash Equivalents	47	86	(247)	(99)	(213)	313				313
Cash and cash equivalents
at beginning of period	755	802	888	641	755	542				542
Cash and Cash Equivalents
at End of Period	802	888	641	542	542	855				855

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

CAPITAL PROGRAM
	Millions of Dollars
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
E&P
Capital expenditures and investments	2,376	2,059	2,202	2,262	8,899	1,850				1,850
Loans and advances	88	33	32	22	175	48				48
Joint venture acquisition obligation--principal	153	156	157	159	625	161				161
E&P total	2,617	2,248	2,391	2,443	9,699	2,059				2,059
Midstream*	1	3	-	1	5	-				-
R&M
Capital expenditures and investments	496	523	352	355	1,726	192				192
Loans and advances	-	-	150	200	350	200				200
R&M total	496	523	502	555	2,076	392				392
LUKOIL Investment*	-	-	-	-	-	-				-
Chemicals*	-	-	-	-	-	-				-
Emerging Businesses*	17	56	16	8	97	1				1
Corporate and Other*	16	31	28	59	134	28				28
Total Capital Program	3,147	2,861	2,937	3,066	12,011	2,480				2,480

*Capital expenditures and investments only.

Page 4 of 12

E&P
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
E&P Net Income Attributable
to ConocoPhillips ($ Millions)	700	725	978	1,201	3,604	1,832				1,832
Production
Total, Including Equity Affiliates (MBOE/D)	1,925	1,872	1,791	1,828	1,854	1,828				1,828
E&P segment plus LUKOIL Investment segment:*	2,375	2,307	2,223	2,261	2,291	2,271				2,271
Crude Oil and Natural Gas Liquids (NGL) (MB/D)
Consolidated operations	963	912	863	913	913	901				901
Equity affiliates	49	55	59	57	55	57				57
Total	1,012	967	922	970	968	958				958
Over/(Under) Lifting of Crude Oil (MB/D)	10	1	17	(17)	3	19				19
Synthetic Oil (MB/D)	23	16	25	27	23	22				22
Bitumen (MB/D)
Consolidated operations	7	6	8	7	7	8				8
Equity affiliates	35	41	45	52	43	52				52
Total	42	47	53	59	50	60				60
Natural Gas (MMCF/D)
Consolidated operations	5,011	4,957	4,658	4,556	4,793	4,635				4,635
Equity affiliates	76	94	88	76	84	91				91
Total	5,087	5,051	4,746	4,632	4,877	4,726				4,726
Industry Prices (Platt's)
Crude Oil ($/BBL)
WTI spot	42.97	59.54	68.19	76.06	61.69	78.67				78.67
Brent dated	44.40	58.79	68.28	74.56	61.51	76.24				76.24
Natural Gas ($/MMBTU)
Henry Hub -- First of Month	4.91	3.51	3.39	4.16	3.99	5.30				5.30
Average Realized Prices
Crude Oil and NGL ($/BBL)
Consolidated operations	40.39	51.77	61.93	68.66	55.47	71.89				71.89
Equity affiliates	39.92	55.44	64.31	70.69	58.23	71.30				71.30
Total	40.37	51.98	62.08	68.78	55.63	71.86				71.86
Synthetic Oil ($/BBL)	45.69	58.71	66.42	73.35	62.01	78.67				78.67
Bitumen ($/BBL)
Consolidated operations	21.10	40.65	48.35	47.44	39.67	59.18				59.18
Equity affiliates	24.64	46.90	49.81	55.07	45.69	56.15				56.15
Total	24.04	46.10	49.59	54.14	44.84	56.57				56.57
Natural Gas ($/MCF)
Consolidated operations	4.98	3.72	3.69	4.81	4.30	5.51				5.51
Equity affiliates	2.10	2.10	2.57	2.62	2.35	2.67				2.67
Total	4.93	3.69	3.67	4.77	4.26	5.45				5.45
Exploration Charges ($ Millions)
Dry holes	80	66	162	51	359	93				93
Lease impairments	43	49	71	84	247	40				40
Total Noncash Charges	123	115	233	135	606	133				133
Other (G&G and Lease rentals)	102	128	153	193	576	250				250
Total Exploration Charges	225	243	386	328	1,182	383				383
Depreciation, Depletion and
Amortization (DD&A) ($ Millions)	1,994	2,127	2,082	2,134	8,337	2,071				2,071
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	(98)	(22)	(11)	20	(111)	60				60

*Recast 2009 to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

Page 5 of 12

U.S. E&P
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. E&P Net Income Attributable
to ConocoPhillips ($ Millions)	173	336	327	667	1,503	757				757
Alaska ($ Millions)	244	404	356	536	1,540	517				517
Lower 48 ($ Millions)	(71)	(68)	(29)	131	(37)	240				240
Production
Total U.S. (MBOE/D)	791	771	737	722	755	703				703
Crude Oil and NGL (MB/D)
Alaska	275	252	229	252	252	247				247
Lower 48	163	170	168	165	166	156				156
Total	438	422	397	417	418	403				403
Over/(Under) Lifting of Crude Oil (MB/D)	12	21	(5)	8	10	9				9
Natural Gas (MMCF/D)
Alaska	92	83	105	95	94	94				94
Lower 48	2,027	2,012	1,938	1,736	1,927	1,705				1,705
Total	2,119	2,095	2,043	1,831	2,021	1,799				1,799
Average Realized Prices
Crude Oil and NGL ($/BBL)
Alaska	41.75	55.25	67.91	74.35	59.23	77.25				77.25
Lower 48	30.85	41.52	47.78	55.86	44.12	59.54				59.54
Total U.S.	37.68	49.86	59.13	67.06	53.21	70.40				70.40
Natural Gas ($/MCF)
Alaska	7.69	6.38	4.87	5.22	6.25	5.28				5.28
Lower 48	3.76	2.97	2.98	4.03	3.42	5.21				5.21
Total U.S.	3.82	3.00	2.99	4.05	3.45	5.21				5.21
Kenai, Alaska LNG Sales
Volume (MMCF/D)	43	47	82	64	59	56				56
Sales price per MCF	6.29	7.20	8.29	11.02	8.45	11.70				11.70
U.S. Exploration Charges ($ Millions)
Dry holes	58	30	49	29	166	-				-
Lease impairments	26	28	27	62	143	22				22
Total Noncash Charges	84	58	76	91	309	22				22
Other (G&G and Lease rentals)	30	35	58	72	195	32				32
Total U.S. Exploration Charges	114	93	134	163	504	54				54
Alaska Only	34	8	11	17	70	7				7
DD&A ($ Millions)
Alaska	173	185	167	169	694	152				152
Lower 48	651	683	671	642	2,647	585				585
Total U.S.	824	868	838	811	3,341	737				737

Page 6 of 12

INTERNATIONAL E&P
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
International E&P Net Income
Attributable to ConocoPhillips ($ Millions)	527	389	651	534	2,101	1,075				1,075
Production
Total, Including Equity Affiliates (MBOE/D)	1,134	1,101	1,054	1,106	1,099	1,125				1,125
Crude Oil and NGL (MB/D)
Consolidated operations
Canada	40	41	39	39	40	41				41
Norway	172	155	150	160	160	152				152
United Kingdom	87	85	71	81	81	83				83
Australia/Timor-Leste	35	35	36	36	35	34				34
China	40	41	53	60	49	71				71
Indonesia	29	19	12	14	19	17				17
Vietnam	36	31	27	24	29	22				22
Algeria	16	13	14	14	14	13				13
Libya	43	43	45	48	45	46				46
Nigeria	19	19	19	20	19	19				19
Other	8	8	-	-	4	-				-
Total consolidated operations	525	490	466	496	495	498				498
Equity affiliates	49	55	59	57	55	57				57
Total	574	545	525	553	550	555				555
Over/(Under) Lifting of Crude Oil (MB/D)	(2)	(20)	22	(25)	(7)	10				10
Synthetic Oil (MB/D)
Consolidated operations--Canada	23	16	25	27	23	22				22
Bitumen (MB/D)
Consolidated operations--Canada	7	6	8	7	7	8				8
Equity affiliates	35	41	45	52	43	52				52
Total	42	47	53	59	50	60				60
Natural Gas (MMCF/D)
Consolidated operations
Canada	1,066	1,174	1,063	945	1,062	1,021				1,021
Norway	259	196	188	225	217	249				249
United Kingdom	742	653	514	728	659	712				712
Australia/Timor-Leste	247	258	266	233	251	239				239
Indonesia	449	451	443	450	447	462				462
Vietnam	17	12	17	16	15	15				15
Libya	8	8	12	12	10	8				8
Nigeria	104	110	112	116	111	130				130
Total consolidated operations	2,892	2,862	2,615	2,725	2,772	2,836				2,836
Equity affiliates	76	94	88	76	84	91				91
Total	2,968	2,956	2,703	2,801	2,856	2,927				2,927
Darwin, Australia LNG Sales (MMCF/D)	438	430	453	391	428	401				401

Page 7 of 12

INTERNATIONAL E&P (continued)
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Average Realized Prices
Crude Oil and NGL ($/BBL)
Consolidated operations
Canada	34.61	37.75	44.77	50.24	41.76	57.58				57.58
Norway	45.55	57.49	67.32	72.23	60.34	75.47				75.47
United Kingdom	42.41	52.63	64.45	69.43	56.19	74.03				74.03
Australia/Timor-Leste	41.33	42.77	54.11	62.23	50.30	68.73				68.73
China	38.17	57.72	65.97	73.72	61.33	74.89				74.89
Indonesia	42.35	52.36	76.41	73.63	56.28	67.65				67.65
Vietnam	42.75	58.00	70.27	79.64	60.97	80.92				80.92
Algeria	46.05	61.26	64.67	76.81	61.75	74.39				74.39
Libya	44.22	57.30	67.93	73.99	62.38	76.17				76.17
Nigeria	43.86	49.45	63.36	68.15	56.55	71.76				71.76
Other	32.01	-	-	-	32.01	-				-
Total consolidated operations	42.67	53.52	64.12	70.07	57.40	73.08				73.08
Equity affiliates	39.92	55.44	64.31	70.69	58.23	71.30				71.30
Total	42.43	53.72	64.14	70.14	57.48	72.91				72.91
Synthetic Oil ($/BBL)
Consolidated operations--Canada	45.69	58.71	66.42	73.35	62.01	78.67				78.67
Bitumen ($/BBL)
Consolidated operations--Canada	21.10	40.65	48.35	47.44	39.67	59.18				59.18
Equity affiliates	24.64	46.90	49.81	55.07	45.69	56.15				56.15
Total	24.04	46.10	49.59	54.14	44.84	56.57				56.57
Natural Gas ($/MCF)
Consolidated operations
Canada	4.13	2.84	2.53	3.97	3.33	4.63				4.63
Norway	9.68	7.09	6.24	6.64	7.52	7.08				7.08
United Kingdom	8.75	5.60	5.74	5.81	6.57	6.66				6.66
Australia/Timor-Leste	1.16	0.66	0.82	1.16	0.95	1.06				1.06
Indonesia	4.74	5.91	7.15	7.72	6.39	7.49				7.49
Vietnam	1.14	1.13	1.15	1.17	1.15	1.17				1.17
Libya	0.09	0.09	0.09	0.09	0.09	0.09				0.09
Nigeria	0.84	0.83	0.73	3.92	1.62	2.04				2.04
Total consolidated operations	5.87	4.27	4.26	5.34	4.94	5.71				5.71
Equity affiliates	2.10	2.10	2.57	2.62	2.35	2.67				2.67
Total	5.76	4.19	4.20	5.26	4.86	5.61				5.61
International Exploration Charges ($ Millions)
Dry holes	22	36	113	22	193	93				93
Lease impairments	17	21	44	22	104	18				18
Total Noncash Charges	39	57	157	44	297	111				111
Other (G&G and Lease rentals)	72	93	95	121	381	218				218
Total International Exploration Charges	111	150	252	165	678	329				329
DD&A ($ Millions)	1,170	1,259	1,244	1,323	4,996	1,334				1,334

Page 8 of 12

R&M
	2009					2010
	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)	205	(52)	99	(215)	37	(4)				(4)
United States ($ Millions)	98	(38)	73	(325)	(192)	12				12
International ($ Millions)	107	(14)	26	110	229	(16)				(16)
Worldwide - Including Net Share of Equity Affiliates
Crude Oil Charge Input (MB/D)	2,156	2,337	2,382	2,028	2,226	2,066				2,066
Total Charge Input (MB/D)	2,296	2,517	2,553	2,192	2,389	2,226				2,226
Crude Oil Capacity Utilization (%)	81%	88%	90%	76%	84%	78%				78%
Clean Product Yield (%)	80%	82%	81%	84%	82%	84%				84%
Refined Products Production (MB/D)
Gasoline	916	1,042	1,054	940	988	986				986
Distillates	899	974	979	851	926	834				834
Other	477	501	532	414	481	418				418
Total	2,292	2,517	2,565	2,205	2,395	2,238				2,238
Petroleum Products Sales (MB/D)
Gasoline	1,161	1,337	1,342	1,250	1,273	1,249				1,249
Distillates	1,092	1,213	1,204	1,166	1,169	1,089				1,089
Other	470	562	594	503	532	471				471
Total	2,723	3,112	3,140	2,919	2,974	2,809				2,809
Market Indicators
U.S. East Coast Crack Spread ($/BBL)	10.43	9.13	8.14	6.19	8.47	8.21				8.21
U.S. Gulf Coast Crack Spread ($/BBL)	9.06	8.39	6.74	4.46	7.16	6.70				6.70
U.S. Group Central Crack Spread ($/BBL)	9.62	9.16	8.06	5.52	8.09	6.82				6.82
U.S. West Coast Crack Spread ($/BBL)	15.79	15.11	13.89	8.75	13.38	9.72				9.72
U.S. Weighted 3:2:1 Crack Spread ($/BBL)	10.88	10.12	8.81	5.95	8.94	7.68				7.68
NW Europe Crack Spread ($/BBL)	10.81	9.42	8.44	8.14	9.20	9.25				9.25
Singapore 3:1:2 Crack Spread ($/BBL)	9.45	7.88	7.63	5.83	7.70	10.17				10.17
Realized Margins
Refining Margin ($/BBL)
U.S.	7.55	4.85	4.69	2.42	4.83	5.62				5.62
International	6.23	3.01	3.66	6.24	4.73	7.64				7.64
Integrated Margin ($/BBL)
U.S.	8.23	5.40	5.92	3.48	5.71	6.07				6.07
International	8.30	4.61	6.16	8.92	6.93	10.51				10.51
DD&A ($ Millions)	211	198	220	227	856	214				214
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	(10)	49	2	(5)	36	(47)				(47)
Turnaround Expense ($ Millions)	207	121	62	145	535	72				72

Page 9 of 12

R&M (continued)
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
U.S. R&M
Eastern U.S.
Crude Oil Charge Input (MB/D)	346	376	393	374	372	379				379
Total Charge Input (MB/D)	363	427	443	410	411	406				406
Crude Oil Capacity Utilization (%)	82%	89%	93%	88%	88%	90%				90%
Clean Product Yield (%)	83%	87%	89%	89%	87%	89%				89%
U.S. Gulf Coast
Crude Oil Charge Input (MB/D)	470	711	660	554	599	641				641
Total Charge Input (MB/D)	534	773	725	629	664	731				731
Crude Oil Capacity Utilization (%)	64%	97%	90%	75%	82%	87%				87%
Clean Product Yield (%)	81%	83%	80%	81%	81%	82%				82%
Western U.S.
Crude Oil Charge Input (MB/D)	402	380	397	386	391	374				374
Total Charge Input (MB/D)	424	405	423	412	416	389				389
Crude Oil Capacity Utilization (%)	96%	91%	95%	93%	94%	90%				90%
Clean Product Yield (%)	79%	80%	81%	84%	81%	82%				82%
Central U.S. - Consolidated
Crude Oil Charge Input (MB/D)	172	184	179	152	172	170				170
Total Charge Input (MB/D)	175	188	182	154	175	172				172
Crude Oil Capacity Utilization (%)	92%	98%	96%	81%	92%	91%				91%
Clean Product Yield (%)	90%	91%	93%	91%	91%	91%				91%
Central U.S. - Equity Affiliates - Net Share*
Crude Oil Charge Input (MB/D)	199	202	212	174	197	178				178
Total Charge Input (MB/D)	213	215	224	186	210	189				189
Crude Oil Capacity Utilization (%)	88%	89%	94%	77%	87%	79%				79%
Clean Product Yield (%)	81%	84%	85%	82%	83%	83%				83%
Total U.S.
Crude Oil Charge Input (MB/D)	1,589	1,852	1,841	1,640	1,731	1,742				1,742
Total Charge Input (MB/D)	1,709	2,008	1,997	1,791	1,876	1,887				1,887
Crude Oil Capacity Utilization (%)	80%	93%	93%	83%	87%	88%				88%
Clean Product Yield (%)	82%	84%	84%	85%	84%	84%				84%
Refined Products Production (MB/D)
Gasoline	755	904	912	816	847	873				873
Distillates	623	748	725	665	691	679				679
Other	338	366	380	326	353	349				349
Total	1,716	2,018	2,017	1,807	1,891	1,901				1,901
Petroleum Products Sales (MB/D)
Gasoline	1,037	1,180	1,188	1,112	1,130	1,092				1,092
Distillates	749	924	906	853	858	807				807
Other	328	378	420	342	367	366				366
Total	2,114	2,482	2,514	2,307	2,355	2,265				2,265
*Represents 50 percent share of the Borger Refinery and Wood River Refinery.
International R&M
International - Consolidated*
Crude Oil Charge Input (MB/D)	453	364	422	288	381	276				276
Total Charge Input (MB/D)	465	380	430	296	393	288				288
Crude Oil Capacity Utilization (%)	82%	66%	76%	52%	69%	50%				50%
Clean Product Yield (%)	72%	69%	69%	76%	71%	80%				80%
International - Equity Affiliates - Net Share**
Crude Oil Charge Input (MB/D)	114	121	119	100	114	48				48
Total Charge Input (MB/D)	122	129	126	105	120	51				51
Crude Oil Capacity Utilization (%)	96%	102%	101%	84%	95%	41%				41%
Clean Product Yield (%)	87%	81%	85%	86%	85%	81%				81%
Total International
Crude Oil Charge Input (MB/D)	567	485	541	388	495	324				324
Total Charge Input (MB/D)	587	509	556	401	513	339				339
Crude Oil Capacity Utilization (%)	85%	72%	81%	58%	74%	48%				48%
Clean Product Yield (%)	75%	72%	72%	79%	74%	81%				81%
Refined Products Production (MB/D)
Gasoline	161	138	142	124	141	113				113
Distillates	276	226	254	186	235	155				155
Other	139	135	152	88	128	69				69
Total	576	499	548	398	504	337				337
Petroleum Products Sales (MB/D)
Gasoline	124	157	154	138	143	157				157
Distillates	343	289	298	313	311	282				282
Other	142	184	174	161	165	105				105
Total	609	630	626	612	619	544				544

*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.

Page 10 of 12

LUKOIL INVESTMENT
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
LUKOIL Investment Net Income
Attributable to ConocoPhillips ($ Millions)	8	243	512	456	1,219	387				387
Upstream
Production
Net crude oil production (MB/D)	394	385	386	387	388	391				391
Net natural gas production (MMCF/D)	334	297	273	276	295	312				312
Total (MBOE/D)	450	435	432	433	437	443				443
Industry Prices
Crude Oil ($/BBL)
Urals crude (CIF Mediterranean) (one-quarter lag)	54.66	43.73	58.49	67.89	56.19	74.26				74.26
Downstream
Refinery Throughput
Crude Processed (MB/D)	225	231	250	255	240	246				246
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	2	12	5	1	20	(2)				(2)

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

MIDSTREAM
	2009					2010
	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)	123	31	62	97	313	77				77
U.S. Equity Affiliate ($ Millions)*	90	12	26	55	183	53				53
NGL Extracted (MB/D)
Consolidated
United States	-	-	-	-	-	-				-
International	-	-	-	-	-	-				-
Equity Affiliates
United States*	165	180	186	185	179	176				176
International	7	8	8	9	8	10				10
Total	172	188	194	194	187	186				186
*Represents 50 percent interest in DCP Midstream.
NGL Fractionated (MB/D)
United States*	144	157	147	147	149	140				140
International	16	17	17	17	17	19				19
Total	160	174	164	164	166	159				159
*Excludes DCP Midstream.
Product Prices
Weighted Average NGL ($/BBL)*
Consolidated	26.04	29.99	34.66	43.83	33.63	48.93				48.93
DCP Midstream	23.86	26.02	28.89	40.44	29.80	45.65				45.65
*Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids component and location mix.
DD&A ($ Millions)	2	1	1	2	6	1				1

Page 11 of 12

CHEMICALS
	2009					2010
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Chemicals Net Income Attributable
to ConocoPhillips ($ Millions)	23	67	104	54	248	110				110
Industry Margins (Cents/Lb)*
Ethylene industry cash margin	4.7	3.0	5.2	4.0	4.2	18.2				18.2
HDPE industry contract sales margin	18.2	24.5	27.6	22.3	23.1	13.5				13.5
Styrene industry contract sales margin	14.8	13.9	11.5	11.2	12.8	10.3				10.3

*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
	2009					2010
	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)	-	2	(2)	3	3	6				6
Detail of Net Income (Loss)
Attributable to ConocoPhillips ($ Millions)
Power	24	27	22	32	105	29				29
Other	(24)	(25)	(24)	(29)	(102)	(23)				(23)
Total	-	2	(2)	3	3	6				6
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	(1)	4	(1)	-	2	-				-

CORPORATE AND OTHER
	2009					2010
	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)	(259)	(157)	(283)	(311)	(1,010)	(310)				(310)
Detail of Net Income (Loss)
Attributable to ConocoPhillips ($ Millions)
Net interest expense	(190)	(175)	(245)	(241)	(851)	(222)				(222)
Corporate overhead	(41)	(31)	(5)	(31)	(108)	(36)				(36)
Other	(28)	49	(33)	(39)	(51)	(52)				(52)
Total	(259)	(157)	(283)	(311)	(1,010)	(310)				(310)
Before-Tax Net Interest Expense ($ Millions)
Interest expense	(387)	(360)	(426)	(447)	(1,620)	(383)				(383)
Capitalized interest	118	131	129	109	487	119				119
Interest revenue	40	10	9	30	89	6				6
Premium on early debt retirement	(2)	-	-	-	(2)	-				-
Total	(231)	(219)	(288)	(308)	(1,046)	(258)				(258)
Foreign Currency Gains
(Losses) After-Tax ($ Millions)	(1)	79	18	1	97	(19)				(19)
Debt
Total Debt ($ Millions)	29,379	30,364	30,458	28,653	28,653	28,988				28,988
Debt-to-Capital Ratio (%)	34%	34%	33%	31%	31%	31%				31%
Equity ($ Millions)	56,153	59,528	61,585	62,613	62,613	64,236				64,236

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

Page 12 of 12