ConocoPhillips (COP) 8-K ConocoPhillips Reports Fourth-Quarter and Full-Year 2013 Results; 2013 Organic Reserve Replacement Ratio of 179 Percent

Exhibit 99.2

	2013 Detailed Supplemental Information
	2012										2013
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year
$ Millions, Except as Indicated
CONSOLIDATED INCOME STATEMENT
Revenues and Other Income
Sales and other operating revenues	14,593		13,664		14,141		15,569		57,967		14,166		13,350		13,643		13,254		54,413
Equity in earnings of affiliates	490		529		412		480		1,911		362		494		709		654		2,219
Gain on dispositions	940		583		118		16		1,657		58		95		1,069		20		1,242
Other income	60		66		42		301		469		65		203		49		57		374
Total Revenues and Other Income	16,083		14,842		14,713		16,366		62,004		14,651		14,142		15,470		13,985		58,248
Costs and Expenses
Purchased commodities	6,078		5,721		6,357		7,076		25,232		5,834		5,521		5,708		5,580		22,643
Production and operating expenses	1,559		1,802		1,637		1,795		6,793		1,687		1,672		1,962		1,917		7,238
Selling, general and administrative expenses	326		235		329		216		1,106		165		193		249		247		854
Exploration expenses	675		265		215		345		1,500		277		321		313		321		1,232
Depreciation, depletion and amortization	1,571		1,580		1,650		1,779		6,580		1,807		1,832		1,902		1,893		7,434
Impairments	214		82		-		384		680		2		28		1		498		529
Taxes other than income taxes	1,095		900		673		878		3,546		892		642		664		686		2,884
Accretion on discounted liabilities	105		103		100		86		394		106		105		106		117		434
Interest and debt expense	190		197		161		161		709		130		139		151		192		612
Foreign currency transaction (gains) losses	5		12		-		24		41		(36	)	(7	)	9		(24	)	(58	)
Total Costs and Expenses	11,818		10,897		11,122		12,744		46,581		10,864		10,446		11,065		11,427		43,802
Income from continuing operations before income taxes	4,265		3,945		3,591		3,622		15,423		3,787		3,696		4,405		2,558		14,446
Provision for income taxes	2,086		2,225		1,851		1,780		7,942		1,763		1,630		1,966		1,050		6,409
Income from continuing operations	2,179		1,720		1,740		1,842		7,481		2,024		2,066		2,439		1,508		8,037
Income from discontinued operations	776		569		73		(401	)	1,017		129		(3	)	57		995		1,178
Net Income	2,955		2,289		1,813		1,441		8,498		2,153		2,063		2,496		2,503		9,215
Less: net income attributable to noncontrolling interests	(18	)	(22	)	(15	)	(15	)	(70	)	(14	)	(13	)	(16	)	(16	)	(59	)
Net Income Attributable to ConocoPhillips	2,937		2,267		1,798		1,426		8,428		2,139		2,050		2,480		2,487		9,156
Net Income Attributable to ConocoPhillips
Per Share of Common Stock (dollars)
Basic
Continuing operations	1.69		1.36		1.41		1.49		5.95		1.64		1.66		1.96		1.20		6.47
Discontinued operations	0.60		0.46		0.06		(0.33	)	0.82		0.10		-		0.05		0.81		0.96
Net Income Attributable to ConocoPhillips
Per Share of Common Stock	2.29		1.82		1.47		1.16		6.77		1.74		1.66		2.01		2.01		7.43
Diluted
Continuing operations	1.67		1.35		1.40		1.49		5.91		1.63		1.65		1.95		1.20		6.43
Discontinued operations	0.60		0.45		0.06		(0.33	)	0.81		0.10		-		0.05		0.80		0.95
Net Income Attributable to ConocoPhillips
Per Share of Common Stock	2.27		1.80		1.46		1.16		6.72		1.73		1.65		2.00		2.00		7.38
Average Common Shares Outstanding (in thousands)
Basic	1,283,493		1,248,300		1,220,462		1,223,422		1,243,799		1,229,232		1,229,773		1,231,054		1,233,741		1,230,963
Diluted	1,293,104		1,258,189		1,229,343		1,231,395		1,253,093		1,235,907		1,237,157		1,240,365		1,241,112		1,239,803
INCOME (LOSS) FROM CONTINUING
OPERATIONS BEFORE INCOME TAXES
Alaska	983		856		820		882		3,541		842		1,060		787		860		3,549
Lower 48 and Latin America	426		207		250		279		1,162		260		352		765		237		1,614
Canada	(725	)	(134	)	(39	)	(38	)	(936	)	(117	)	10		868		(87	)	674
Europe	1,464		1,896		962		1,188		5,510		1,191		625		960		747		3,523
Asia Pacific and Middle East	2,204		1,090		1,105		1,175		5,574		1,393		1,416		1,120		1,173		5,102
Other International	282		409		798		356		1,845		401		381		196		(50	)	928
Corporate and Other	(369	)	(379	)	(305	)	(220	)	(1,273	)	(183	)	(148	)	(291	)	(322	)	(944	)
Consolidated	4,265		3,945		3,591		3,622		15,423		3,787		3,696		4,405		2,558		14,446
EFFECTIVE INCOME TAX RATES FOR
CONTINUING OPERATIONS
Alaska*	36.9	%	35.7	%	34.8	%	35.4	%	35.8	%	35.5	%	35.7	%	37.1	%	35.4	%	35.9	%
Lower 48 and Latin America	40.2	%	42.6	%	26.9	%	-69.6	%	11.4	%	49.1	%	29.6	%	34.9	%	14.9	%	33.1	%
Canada	24.3	%	29.8	%	19.2	%	73.2	%	26.9	%	213.7	%	52.2	%	26.0	%	29.3	%	-6.6	%
Europe	73.4	%	64.7	%	86.3	%	74.0	%	72.8	%	63.8	%	58.3	%	70.4	%	70.1	%	66.0	%
Asia Pacific and Middle East	20.4	%	27.1	%	38.1	%	35.0	%	28.3	%	33.1	%	27.2	%	32.4	%	25.8	%	29.6	%
Other International	92.6	%	114.0	%	38.3	%	127.2	%	80.5	%	96.5	%	96.2	%	101.2	%	36.7	%	100.6	%
Corporate and Other	15.8	%	31.1	%	16.7	%	23.9	%	22.0	%	11.7	%	-16.8	%	19.4	%	22.0	%	13.1	%
Consolidated	48.9	%	56.4	%	51.5	%	49.1	%	51.5	%	46.6	%	44.1	%	44.6	%	41.1	%	44.4	%
*Alaska including taxes other than income taxes	66.0	%	63.9	%	56.7	%	61.7	%	62.5	%	61.6	%	52.9	%	57.8	%	56.2	%	57.1	%

1 of 8

	2012										2013
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year
$ Millions
EARNINGS BY SEGMENT
Alaska	620		551		535		570		2,276		543		682		494		555		2,274
Lower 48 and Latin America*	255		119		182		473		1,029		133		247		498		203		1,081
Canada	(549	)	(94	)	(31	)	(10	)	(684	)	133		5		642		(62	)	718
Europe	389		669		132		308		1,498		431		261		284		223		1,199
Asia Pacific and Middle East	1,738		772		669		749		3,928		918		1,017		741		856		3,532
Other International	21		(57	)	492		(97	)	359		14		14		(2	)	(32	)	(6	)
Corporate and Other	(311	)	(262	)	(254	)	(166	)	(993	)	(162	)	(173	)	(234	)	(251	)	(820	)
Discontinued Operations - Phillips 66	712		534		2		(16	)	1,232		-		-		-		-		-
Discontinued Operations - Other	62		35		71		(385	)	(217	)	129		(3	)	57		995		1,178
Consolidated	2,937		2,267		1,798		1,426		8,428		2,139		2,050		2,480		2,487		9,156
*Lower 48 only:	234		104		145		262		745		105		233		210		206		754
SPECIAL ITEMS (AFTER-TAX)
Alaska	-		-		-		(25	)	(25	)	-		97		-		-		97
Lower 48 and Latin America*	-		-		-		316		316		(60	)	69		288		-		297
Canada	(520	)	-		-		(42	)	(562	)	224		-		461		(129	)	556
Europe	-		255		(167	)	(80	)	8		83		-		-		(107	)	(24	)
Asia Pacific and Middle East	937		(17	)	(133	)	-		787		-		146		(116	)	-		30
Other International	-		-		443		(108	)	335		-		-		-		-		-
Corporate and Other	(33	)	(40	)	(118	)	11		(180	)	11		(9	)	(31	)	(10	)	(39	)
Discontinued Operations - Phillips 66	712		534		2		(16	)	1,232		-		-		-		-		-
Discontinued Operations - Other	62		35		71		(385	)	(217	)	129		(3	)	57		995		1,178
Consolidated	1,158		767		98		(329	)	1,694		387		300		659		749		2,095
*Lower 48 only:	-		-		-		115		115		(60	)	69		-		-		9
ADJUSTED EARNINGS
Alaska	620		551		535		595		2,301		543		585		494		555		2,177
Lower 48 and Latin America*	255		119		182		157		713		193		178		210		203		784
Canada	(29	)	(94	)	(31	)	32		(122	)	(91	)	5		181		67		162
Europe	389		414		299		388		1,490		348		261		284		330		1,223
Asia Pacific and Middle East	801		789		802		749		3,141		918		871		857		856		3,502
Other International	21		(57	)	49		11		24		14		14		(2	)	(32	)	(6	)
Corporate and Other	(278	)	(222	)	(136	)	(177	)	(813	)	(173	)	(164	)	(203	)	(241	)	(781	)
Consolidated	1,779		1,500		1,700		1,755		6,734		1,752		1,750		1,821		1,738		7,061
*Lower 48 only:	234		104		145		147		630		165		164		210		206		745
ADJUSTED EFFECTIVE INCOME TAX RATES FOR
CONTINUING OPERATIONS
Alaska	36.9	%	35.7	%	34.8	%	35.5	%	35.8	%	35.5	%	35.6	%	37.1	%	35.4	%	35.9	%
Lower 48 and Latin America	40.2	%	42.6	%	26.9	%	42.1	%	38.2	%	40.2	%	35.5	%	39.6	%	14.9	%	33.9	%
Canada	7.2	%	29.8	%	19.2	%	-81.8	%	34.3	%	22.2	%	52.2	%	28.7	%	20.6	%	30.0	%
Europe	73.4	%	70.2	%	69.0	%	71.2	%	71.1	%	68.4	%	58.3	%	70.4	%	67.9	%	67.1	%
Asia Pacific and Middle East	36.8	%	30.6	%	35.2	%	36.2	%	34.8	%	34.1	%	31.2	%	31.5	%	25.8	%	30.3	%
Other International	92.6	%	114.0	%	91.7	%	97.4	%	98.6	%	96.5	%	96.2	%	101.2	%	36.7	%	100.6	%
Corporate and Other	17.8	%	33.4	%	4.8	%	24.0	%	22.4	%	11.0	%	-19.6	%	15.5	%	21.2	%	11.0	%
Consolidated	56.1	%	57.5	%	53.8	%	55.5	%	55.7	%	53.3	%	47.4	%	48.7	%	42.1	%	48.0	%

2 of 8

	2012										2013
$ Millions	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year
DETAILED SPECIAL ITEMS (AFTER-TAX)
Alaska
Pending claims and settlements	-		-		-		(25	)	(25	)	-		97		-		-		97
Total	-		-		-		(25	)	(25	)	-		97		-		-		97
Lower 48 and Latin America*
Gain (loss) on asset sales	-		-		-		-		-		(39	)	47		288		-		296
Impairments	-		-		-		(121	)	(121	)	-		-		-		-		-
Tax loss carryforward realization	-		-		-		236		236		(21	)	22		-		-		1
Pending claims and settlements	-		-		-		201		201		-		-		-		-		-
Total	-		-		-		316		316		(60	)	69		288		-		297
Canada
Gain (loss) on asset sales	-		-		-		-		-		224		-		461		-		685
Impairments	(520	)	-		-		(42	)	(562	)	-		-		-		(162	)	(162	)
FCCL IFRS depreciation adjustment	-		-		-		-		-		-		-		-		33		33
Total	(520	)	-		-		(42	)	(562	)	224		-		461		(129	)	556
Europe
Gain (loss) on asset sales	-		285		-		-		285		83		-		-		-		83
Impairments	-		(30	)	-		(80	)	(110	)	-		-		-		(107	)	(107	)
International tax law changes	-		-		(167	)	-		(167	)	-		-		-		-		-
Total	-		255		(167	)	(80	)	8		83		-		-		(107	)	(24	)
Asia Pacific and Middle East
Gain (loss) on asset sales	937		-		(133	)	-		804		-		-		-		-		-
Bohai Bay incidents	-		(89	)	-		-		(89	)	-		-		-		-		-
Deferred tax adjustment	-		72		-		-		72		-		-		-		-		-
Pending claims and settlements	-		-		-		-		-		-		146		(116	)	-		30
Total	937		(17	)	(133	)	-		787		-		146		(116	)	-		30
Other International
Gain (loss) on asset sales	-		-		443		-		443		-		-		-		-		-
Impairments	-		-		-		(108	)	(108	)	-		-		-		-		-
Total	-		-		443		(108	)	335		-		-		-		-		-
Corporate and Other
Gain (loss) on asset sales	-		-		-		-		-		11		-		-		-		11
Separation costs	(33	)	(40	)	(7	)	(4	)	(84	)	-		-		-		-		-
Pension settlement expense	-		-		(82	)	(5	)	(87	)	-		-		(31	)	(10	)	(41	)
Premium on early debt retirement	-		-		(68	)	-		(68	)	-		-		-		-		-
Pending claims and settlements	-		-		39		20		59		-		(9	)	-		-		(9	)
Total	(33	)	(40	)	(118	)	11		(180	)	11		(9	)	(31	)	(10	)	(39	)
Discontinued Operations - Phillips 66	712		534		2		(16	)	1,232		-		-		-		-		-
Discontinued Operations - Other	62		35		71		(385	)	(217	)	129		(3	)	57		995		1,178
Total Company	1,158		767		98		(329	)	1,694		387		300		659		749		2,095
*Lower 48 only:	-		-		-		115		115		(60	)	69		-		-		9

3 of 8

	2012										2013
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year
$ Millions
CASH FLOW INFORMATION
Cash Flows from Operating Activities
Net income	2,955		2,289		1,813		1,441		8,498		2,153		2,063		2,496		2,503		9,215
Depreciation, depletion and amortization	1,571		1,580		1,650		1,779		6,580		1,807		1,832		1,902		1,893		7,434
Impairments	214		82		-		384		680		2		28		1		498		529
Dry hole costs and leasehold impairments	518		116		69		171		874		36		176		133		98		443
Accretion on discounted liabilities	105		103		100		86		394		106		105		106		117		434
Deferred taxes	131		284		396		586		1,397		241		443		458		169		1,311
Undistributed equity earnings	(77	)	(179	)	(153	)	(187	)	(596	)	(29	)	(199	)	(357	)	(237	)	(822	)
Gain on dispositions	(940	)	(583	)	(118	)	(16	)	(1,657	)	(58	)	(95	)	(1,069	)	(20	)	(1,242	)
Income from discontinued operations	(776	)	(569	)	(73	)	401		(1,017	)	(129	)	3		(57	)	(995	)	(1,178	)
Other	173		(279	)	53		(403	)	(456	)	(503	)	17		206		(91	)	(371	)
Net working capital changes	196		(766	)	(297	)	(372	)	(1,239	)	982		(684	)	(175	)	(75	)	48
Net cash provided by continuing operations	4,070		2,078		3,440		3,870		13,458		4,608		3,689		3,644		3,860		15,801
Net cash provided by discontinued operations	112		272		80		-		464		122		52		61		51		286
Net Cash Provided by Operating Activities	4,182		2,350		3,520		3,870		13,922		4,730		3,741		3,705		3,911		16,087
Cash Flows from Investing Activities
Capital expenditures and investments	(3,818	)	(3,623	)	(3,279	)	(3,452	)	(14,172	)	(3,391	)	(3,705	)	(4,185	)	(4,256	)	(15,537	)
Proceeds from asset dispositions	1,102		464		522		44		2,132		1,134		542		1,499		7,045		10,220
Net sales (purchases) of short-term investments	92		505		-		-		597		(23	)	(51	)	75		(264	)	(263	)
Long-term collections from related parties
and other investments	45		23		207		660		935		36		(11	)	54		(146	)	(67	)
Net cash provided by (used in) continuing operations	(2,579	)	(2,631	)	(2,550	)	(2,748	)	(10,508	)	(2,244	)	(3,225	)	(2,557	)	2,379		(5,647	)
Net cash used in discontinued operations	(431	)	(284	)	(223	)	(181	)	(1,119	)	(189	)	(190	)	(161	)	(64	)	(604	)
Net Cash Provided by (Used in) Investing Activities	(3,010	)	(2,915	)	(2,773	)	(2,929	)	(11,627	)	(2,433	)	(3,415	)	(2,718	)	2,315		(6,251	)
Cash Flows from Financing Activities
Net issuance (repayment) of debt	(47	)	831		(1,967	)	614		(569	)	(48	)	(850	)	(48	)	-		(946	)
Special cash distribution from Phillips 66	-		7,818		-		-		7,818		-		-		-		-		-
Change in restricted cash	-		(5,000	)	2,532		1,720		(748	)	748		-		-		-		748
Issuance of company common stock	36		9		38		55		138		(10	)	5		17		8		20
Repurchase of company common stock	(1,899	)	(3,050	)	(149	)	-		(5,098	)	-		-		-		-		-
Dividends paid	(843	)	(818	)	(808	)	(809	)	(3,278	)	(815	)	(814	)	(852	)	(853	)	(3,334	)
Other	(199	)	(170	)	(178	)	(178	)	(725	)	(205	)	(186	)	(202	)	(3,028	)	(3,621	)
Net cash provided by (used in) continuing operations	(2,952	)	(380	)	(532	)	1,402		(2,462	)	(330	)	(1,845	)	(1,085	)	(3,873	)	(7,133	)
Net cash used in discontinued operations	(318	)	(1,701	)	-		-		(2,019	)	-		-		-		-		-
Net Cash Provided by (Used in) Financing Activities	(3,270	)	(2,081	)	(532	)	1,402		(4,481	)	(330	)	(1,845	)	(1,085	)	(3,873	)	(7,133	)
Effect of Exchange Rate Changes	25		(17	)	9		7		24		(163	)	6		72		10		(75	)
Net Change in Cash and Cash Equivalents	(2,073	)	(2,663	)	224		2,350		(2,162	)	1,804		(1,513	)	(26	)	2,363		2,628
Cash and cash equivalents at beginning of period	5,780		3,707		1,044		1,268		5,780		3,618		5,422		3,909		3,883		3,618
Cash and Cash Equivalents at End of Period	3,707		1,044		1,268		3,618		3,618		5,422		3,909		3,883		6,246		6,246
CAPITAL PROGRAM
Capital expenditures and investments
Alaska	186		202		208		232		828		262		283		291		304		1,140
Lower 48 and Latin America	1,267		1,288		1,339		1,357		5,251		1,280		1,377		1,244		1,333		5,234
Canada	629		428		493		634		2,184		675		422		505		630		2,232
Europe	622		735		738		765		2,860		791		765		791		768		3,115
Asia Pacific and Middle East	699		886		468		377		2,430		337		827		1,142		1,076		3,382
Other International	354		34		11		16		415		19		4		169		60		252
Corporate and Other	61		50		22		71		204		27		27		43		85		182
Total capital expenditures and investments	3,818		3,623		3,279		3,452		14,172		3,391		3,705		4,185		4,256		15,537
Joint venture acquisition obligation (principal) - Canada*	180		181		185		187		733		189		192		194		197		772
Total Capital Program	3,998		3,804		3,464		3,639		14,905		3,580		3,897		4,379		4,453		16,309
Capital spending for Algeria, Nigeria and Kashagan	220		190		225		182		817		189		190		161		69		609
*Excludes $2,810 million prepayment in the fourth quarter of 2013.

4 of 8

	2012						2013
	1st Qtr		2nd Qtr	3rd Qtr	4th Qtr	Full Year	1st Qtr		2nd Qtr	3rd Qtr	4th Qtr	Full Year
TOTAL SEGMENTS
Production
Total (MBOED)
Continuing operations, including equity affiliates	1,581		1,489	1,470	1,566	1,527	1,555		1,510	1,470	1,473	1,502
Discontinued operations (Algeria and Nigeria)	56		53	55	41	51	41		42	44	45	43
Total, including equity affiliates	1,637		1,542	1,525	1,607	1,578	1,596		1,552	1,514	1,518	1,545
Crude Oil (MBD)
Consolidated operations	590		554	528	598	567	606		565	532	543	562
Equity affiliates	34		31	25	21	28	20		20	20	17	19
Total continuing operations	624		585	553	619	595	626		585	552	560	581
Discontinued operations (Algeria and Nigeria)	26		23	25	17	23	20		18	19	15	18
Total	650		608	578	636	618	646		603	571	575	599
Over (under) lifting of crude oil (MBD)*	(11	)	29	32	25	19	(9	)	4	19	11	6
*Includes continuing and discontinued operations.
NGL (MBD)
Consolidated operations	155		143	144	152	148	151		150	148	144	149
Equity affiliates	8		7	7	8	8	8		8	8	6	7
Total continuing operations	163		150	151	160	156	159		158	156	150	156
Discontinued operations (Nigeria)	3		4	4	3	4	3		3	4	4	3
Total	166		154	155	163	160	162		161	160	154	159
Bitumen (MBD)
Consolidated operations	11		11	12	12	12	13		12	13	13	13
Equity affiliates	73		77	80	94	81	96		88	94	106	96
Total	84		88	92	106	93	109		100	107	119	109
Natural Gas (MMCFD)
Consolidated operations	3,756		3,509	3,588	3,592	3,611	3,479		3,505	3,423	3,427	3,458
Equity affiliates	505		491	449	497	485	483		493	507	439	481
Total continuing operations	4,261		4,000	4,037	4,089	4,096	3,962		3,998	3,930	3,866	3,939
Discontinued operations (Nigeria)	161		153	162	120	149	110		128	125	155	129
Total	4,422		4,153	4,199	4,209	4,245	4,072		4,126	4,055	4,021	4,068
Industry Prices (Platt's)
Crude Oil ($/BBL)
WTI	102.99		93.44	92.11	88.09	94.16	94.29		94.12	105.80	97.38	97.90
WCS*	81.51		70.63	70.49	70.07	73.18	62.41		75.06	88.35	65.26	72.77
Brent dated	118.49		108.19	109.61	110.02	111.58	112.55		102.44	110.32	109.27	108.65
JCC	111.43		116.70	121.99	105.85	113.99	114.19		113.07	107.36	107.94	110.64
Natural Gas ($/MMBTU)
Henry Hub first of month	2.72		2.21	2.80	3.41	2.79	3.34		4.10	3.58	3.60	3.65
*Quoted WCS price has been revised.
Average Realized Prices
Crude Oil ($/BBL)
Consolidated operations	111.91		105.77	102.79	103.16	105.86	106.17		100.31	106.85	100.67	103.50
Equity affiliates	111.37		99.28	96.57	100.90	102.80	100.27		93.41	99.41	98.81	97.92
Total continuing operations	111.88		105.43	102.54	103.08	105.72	105.97		100.07	106.60	100.61	103.32
Discontinued operations (Algeria and Nigeria)	122.73		108.92	106.97	112.15	112.90	112.62		103.45	110.28	110.29	109.72
Total	112.33		105.56	102.72	103.33	105.98	106.20		100.14	106.74	100.83	103.51
NGL ($/BBL)
Consolidated operations	53.26		42.77	40.02	42.38	44.62	40.87		36.21	39.44	41.89	39.60
Equity affiliates	88.24		70.28	62.18	86.97	77.30	77.32		64.63	69.90	83.05	73.31
Total continuing operations	55.03		44.36	41.08	44.93	46.36	42.95		37.80	41.14	43.82	41.42
Discontinued operations (Nigeria)	11.97		15.34	14.26	11.06	13.30	12.30		13.13	15.76	16.13	14.58
Total	54.11		43.55	40.39	44.15	45.55	42.41		37.24	40.47	43.07	40.79
Bitumen ($/BBL)
Consolidated operations	64.95		54.75	56.23	55.29	57.58	36.78		59.67	76.90	44.73	55.25
Equity affiliates	60.04		50.85	56.95	47.43	53.39	39.52		55.13	75.93	43.64	53.00
Total	60.66		51.38	56.86	48.32	53.91	39.23		55.69	76.06	43.76	53.27
Natural Gas ($/MCF)
Consolidated operations	5.20		4.72	4.86	5.50	5.07	5.75		5.88	5.49	5.73	5.71
Equity affiliates	8.62		8.98	8.66	7.90	8.54	9.36		8.84	9.35	8.29	8.98
Total continuing operations	5.61		5.25	5.28	5.79	5.48	6.19		6.25	5.99	6.02	6.11
Discontinued operations (Nigeria)	2.53		2.51	2.84	2.32	2.57	2.54		2.98	2.58	2.36	2.60
Total	5.49		5.14	5.18	5.69	5.38	6.09		6.15	5.88	5.88	6.00
Exploration Expenses ($ Millions)
Dry holes	6		64	6	79	155	4		98	101	65	268
Leasehold impairment	512		52	63	92	719	32		78	32	33	175
Total noncash expenses	518		116	69	171	874	36		176	133	98	443
Other (G&A, G&G and lease rentals)	157		149	146	174	626	241		145	180	223	789
Total exploration expenses	675		265	215	345	1,500	277		321	313	321	1,232
U.S. exploration expenses	87		96	106	126	415	152		196	165	178	691
International exploration expenses	588		169	109	219	1,085	125		125	148	143	541
DD&A ($ Millions)
Alaska	134		134	117	131	516	135		135	124	136	530
Lower 48 and Latin America	603		625	657	719	2,604	744		785	880	836	3,245
Canada	324		333	355	326	1,338	343		345	330	297	1,315
Europe	266		246	214	267	993	261		234	234	304	1,033
Asia Pacific and Middle East	211		210	274	303	998	293		298	303	291	1,185
Other International	9		11	12	13	45	11		12	5	2	30
Corporate and Other	24		21	21	20	86	20		23	26	27	96
Total DD&A	1,571		1,580	1,650	1,779	6,580	1,807		1,832	1,902	1,893	7,434

5 of 8

	2012					2013
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	Full Year	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	Full Year
PRODUCTION
Crude Oil (MBD)
Consolidated operations
Alaska	208	190	157	196	188	190	176	161	182	178
Lower 48	117	115	124	136	123	148	147	153	158	152
Canada	13	14	14	13	13	14	14	13	12	13
Norway	112	103	97	103	104	100	78	94	95	92
United Kingdom	44	35	20	27	31	24	22	17	23	21
Europe	156	138	117	130	135	124	100	111	118	113
Australia/Timor-Leste	17	15	18	16	16	13	15	13	10	13
China	23	31	48	54	39	57	56	51	48	53
Indonesia	10	8	9	9	9	9	7	8	7	8
Malaysia	-	-	-	4	1	7	6	5	7	6
Vietnam	11	-	-	-	3	-	-	-	-	-
AP/ME	61	54	75	83	68	86	84	77	72	80
Libya	35	43	41	40	40	44	44	17	1	26
Other International	35	43	41	40	40	44	44	17	1	26
Total consolidated operations	590	554	528	598	567	606	565	532	543	562
Equity affiliates	34	31	25	21	28	20	20	20	17	19
Total continuing operations	624	585	553	619	595	626	585	552	560	581
Discontinued operations (Algeria and Nigeria)	26	23	25	17	23	20	18	19	15	18
Total	650	608	578	636	618	646	603	571	575	599
NGL (MBD)
Consolidated operations
Alaska	18	16	10	17	16	18	15	11	16	15
Lower 48	84	83	87	87	85	87	91	94	90	91
Canada	25	22	25	24	24	26	25	25	23	25
Norway	5	4	3	3	4	3	2	3	3	3
United Kingdom	5	4	2	4	3	3	3	2	3	3
Europe	10	8	5	7	7	6	5	5	6	6
Australia/Timor-Leste	12	9	12	12	11	10	10	9	7	9
Indonesia	6	5	5	5	5	4	4	4	2	3
AP/ME	18	14	17	17	16	14	14	13	9	12
Total consolidated operations	155	143	144	152	148	151	150	148	144	149
Equity affiliates	8	7	7	8	8	8	8	8	6	7
Total continuing operations	163	150	151	160	156	159	158	156	150	156
Discontinued operations (Nigeria)	3	4	4	3	4	3	3	4	4	3
Total	166	154	155	163	160	162	161	160	154	159
Bitumen (MBD)
Consolidated operations	11	11	12	12	12	13	12	13	13	13
Equity affiliates	73	77	80	94	81	96	88	94	106	96
Total	84	88	92	106	93	109	100	107	119	109
Natural Gas (MMCFD)
Consolidated operations
Alaska	59	56	51	56	55	56	38	35	43	43
Lower 48	1,502	1,456	1,507	1,508	1,493	1,441	1,516	1,511	1,493	1,490
Canada	863	864	874	826	857	806	788	775	731	775
Norway	195	141	127	176	160	161	119	130	163	143
United Kingdom	437	399	287	302	356	300	290	227	277	273
Europe	632	540	414	478	516	461	409	357	440	416
Australia/Timor-Leste	249	159	261	251	230	251	272	268	255	262
China	-	1	4	5	3	4	6	4	4	4
Indonesia	441	427	444	438	437	428	447	439	452	442
Malaysia	-	-	-	-	-	1	1	1	1	1
Vietnam	7	-	-	-	2	-	-	-	-	-
AP/ME	697	587	709	694	672	684	726	712	712	709
Libya	3	6	33	30	18	31	28	33	8	25
Other International	3	6	33	30	18	31	28	33	8	25
Total consolidated operations	3,756	3,509	3,588	3,592	3,611	3,479	3,505	3,423	3,427	3,458
Equity affiliates	505	491	449	497	485	483	493	507	439	481
Total continuing operations	4,261	4,000	4,037	4,089	4,096	3,962	3,998	3,930	3,866	3,939
Discontinued operations (Nigeria)	161	153	162	120	149	110	128	125	155	129
Total	4,422	4,153	4,199	4,209	4,245	4,072	4,126	4,055	4,021	4,068
Total (MBOED)
Consolidated operations
Alaska	236	215	176	222	213	218	197	178	205	200
Lower 48	451	441	462	475	457	475	491	499	497	491
Canada	193	191	197	187	192	187	183	180	170	180
Norway	149	131	121	135	135	130	100	119	125	119
United Kingdom	122	105	70	81	93	77	73	57	72	70
Europe	271	236	191	216	228	207	173	176	197	189
Australia/Timor-Leste	70	51	73	69	66	65	70	67	60	65
China	23	31	49	55	40	58	57	52	49	54
Indonesia	90	84	88	87	87	84	86	85	84	85
Malaysia	-	-	-	4	1	7	6	5	7	6
Vietnam	12	-	-	-	3	-	-	-	-	-
AP/ME	195	166	210	215	197	214	219	209	200	210
Libya	36	43	47	45	43	49	49	22	2	30
Other International	36	43	47	45	43	49	49	22	2	30
Total consolidated operations	1,382	1,292	1,283	1,360	1,330	1,350	1,312	1,264	1,271	1,300
Equity affiliates	199	197	187	206	197	205	198	206	202	202
Total continuing operations	1,581	1,489	1,470	1,566	1,527	1,555	1,510	1,470	1,473	1,502
Discontinued operations (Algeria and Nigeria)	56	53	55	41	51	41	42	44	45	43
Total	1,637	1,542	1,525	1,607	1,578	1,596	1,552	1,514	1,518	1,545

6 of 8

	2012					2013
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	Full Year	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	Full Year
AVERAGE REALIZED PRICES
Crude Oil ($/BBL)
Consolidated operations
Alaska	112.20	112.38	106.53	106.91	109.62	110.79	106.09	110.95	104.04	107.83
Lower 48	99.00	89.61	90.06	88.63	91.67	93.69	93.56	100.25	87.81	93.79
Canada	83.85	74.76	77.19	77.71	78.26	72.85	81.09	91.81	72.86	79.73
Norway	122.49	109.50	111.74	111.87	113.80	114.75	103.21	112.50	111.59	111.32
United Kingdom	116.54	111.55	104.55	109.54	110.31	111.07	101.67	110.62	108.94	107.57
Europe	121.25	109.89	109.67	111.51	113.08	114.11	102.74	112.28	110.96	110.56
Australia/Timor-Leste	113.00	103.53	105.47	103.31	106.66	107.76	97.11	103.84	107.26	104.17
China	122.02	113.71	107.68	105.01	109.94	110.91	98.58	106.36	106.17	105.50
Indonesia	109.16	96.96	91.45	93.95	98.21	93.32	83.15	93.35	95.66	91.37
Malaysia	-	-	-	-	-	119.87	108.67	114.90	118.29	115.44
Vietnam	126.02	-	-	-	126.02	-	-	-	-	-
AP/ME	117.66	109.12	105.12	103.34	108.20	109.35	97.77	105.43	106.43	104.78
Libya	121.68	109.52	108.00	109.95	110.75	112.18	102.82	107.49	-	107.21
Other International	121.68	109.52	108.00	109.95	110.75	112.18	102.82	107.49	-	107.21
Total consolidated operations	111.91	105.77	102.79	103.16	105.86	106.17	100.31	106.85	100.67	103.50
Equity affiliates	111.37	99.28	96.57	100.90	102.80	100.27	93.41	99.41	98.81	97.92
Total continuing operations	111.88	105.43	102.54	103.08	105.72	105.97	100.07	106.60	100.61	103.32
Discontinued operations (Algeria and Nigeria)	122.73	108.92	106.97	112.15	112.90	112.62	103.45	110.28	110.29	109.72
Total	112.33	105.56	102.72	103.33	105.98	106.20	100.14	106.74	100.83	103.51
NGL ($/BBL)
Consolidated operations
Lower 48	44.90	34.62	31.40	31.32	35.45	29.58	29.30	32.57	34.33	31.48
Canada	54.13	48.66	45.31	46.28	48.64	50.15	44.08	46.90	47.57	47.19
Norway	57.56	53.57	55.56	72.71	59.22	59.77	52.15	56.29	64.13	59.08
United Kingdom	61.10	56.38	59.72	74.83	63.84	60.61	46.32	58.58	61.69	57.48
Europe	59.29	54.81	57.62	73.94	61.53	60.10	49.29	57.36	63.01	58.36
Australia/Timor-Leste	88.97	70.98	74.68	85.00	80.03	77.42	67.48	71.92	81.14	74.79
Indonesia	90.85	72.30	63.40	84.60	77.58	78.10	64.58	69.97	72.47	71.23
AP/ME	89.56	71.39	71.06	84.88	79.26	77.59	66.54	71.35	79.29	73.82
Total consolidated operations	53.26	42.77	40.02	42.38	44.62	40.87	36.21	39.44	41.89	39.60
Equity affiliates	88.24	70.28	62.18	86.97	77.30	77.32	64.63	69.90	83.05	73.31
Total continuing operations	55.03	44.36	41.08	44.93	46.36	42.95	37.80	41.14	43.82	41.42
Discontinued operations (Nigeria)	11.97	15.34	14.26	11.06	13.30	12.30	13.13	15.76	16.13	14.58
Total	54.11	43.55	40.39	44.15	45.55	42.41	37.24	40.47	43.07	40.79
Bitumen ($/BBL)
Consolidated operations	64.95	54.75	56.23	55.29	57.58	36.78	59.67	76.90	44.73	55.25
Equity affiliates	60.04	50.85	56.95	47.43	53.39	39.52	55.13	75.93	43.64	53.00
Total	60.66	51.38	56.86	48.32	53.91	39.23	55.69	76.06	43.76	53.27
Natural Gas ($/MCF)
Consolidated operations
Alaska	4.68	3.93	3.97	4.28	4.22	5.20	4.03	4.09	3.74	4.35
Lower 48	2.65	2.10	2.64	3.24	2.67	3.19	3.85	3.39	3.55	3.50
Canada	1.98	1.61	2.05	2.92	2.13	2.89	3.28	2.42	3.09	2.92
Norway	10.40	9.58	8.47	10.26	9.77	10.69	10.42	11.11	11.24	10.89
United Kingdom	9.80	9.49	9.06	10.72	9.76	10.87	10.19	10.12	11.04	10.58
Europe	9.98	9.52	8.87	10.56	9.76	10.81	10.26	10.48	11.11	10.68
Australia/Timor-Leste*	1.10	1.10	1.18	1.12	1.12	1.10	1.11	1.81	1.09	1.28
China	-	2.46	2.44	2.39	2.41	2.50	2.52	2.54	3.30	2.70
Indonesia	10.37	12.85	9.94	10.14	10.80	11.57	10.56	11.01	10.04	10.78
Vietnam	1.15	-	-	-	1.15	-	-	-	-	-
AP/ME	10.40	11.47	10.64	10.15	10.63	11.20	10.62	10.81	9.83	10.61
Libya	0.09	0.09	6.77	5.19	5.55	4.86	4.65	5.92	7.37	5.38
Other International	0.09	0.09	6.77	5.19	5.55	4.86	4.65	5.92	7.37	5.38
Total consolidated operations	5.20	4.72	4.86	5.50	5.07	5.75	5.88	5.49	5.73	5.71
Equity affiliates	8.62	8.98	8.66	7.90	8.54	9.36	8.84	9.35	8.29	8.98
Total continuing operations	5.61	5.25	5.28	5.79	5.48	6.19	6.25	5.99	6.02	6.11
Discontinued operations (Nigeria)	2.53	2.51	2.84	2.32	2.57	2.54	2.98	2.58	2.36	2.60
Total	5.49	5.14	5.18	5.69	5.38	6.09	6.15	5.88	5.88	6.00
*Excludes transfers to Darwin LNG plant.

7 of 8

		2012										2013
		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		Full Year
CORPORATE AND OTHER
Corporate and Other Earnings (Loss) ($ Millions)		(311	)	(262	)	(254	)	(166	)	(993	)	(162	)	(173	)	(234	)	(251	)	(820	)
Detail of Earnings (Loss) ($ Millions)
Net interest expense		(161	)	(160	)	(214	)	(113	)	(648	)	(108	)	(127	)	(124	)	(171	)	(530	)
Corporate G&A expenses		(74	)	(44	)	(128	)	(67	)	(313	)	(27	)	(43	)	(77	)	(66	)	(213	)
Technology*		(18	)	(22	)	46		(10	)	(4	)	(8	)	41		(26	)	(13	)	(6	)
Separation costs		(33	)	(40	)	(7	)	(4	)	(84	)	-		-		-		-		-
Other		(25	)	4		49		28		56		(19	)	(44	)	(7	)	(1	)	(71	)
Total		(311	)	(262	)	(254	)	(166	)	(993	)	(162	)	(173	)	(234	)	(251	)	(820	)
*Includes investment in new technologies or businesses outside of our normal scope of operations and is net of licensing revenues.
Before-Tax Net Interest Expense ($ Millions)
Interest expense		(309	)	(315	)	(294	)	(303	)	(1,221	)	(287	)	(303	)	(303	)	(306	)	(1,199	)
Capitalized interest		146		145		157		167		615		179		186		172		130		667
Interest revenue		11		18		7		60		96		10		28		10		12		60
Premium on early debt retirement		-		-		(79	)	-		(79	)	-		-		-		-		-
Total		(152	)	(152	)	(209	)	(76	)	(589	)	(98	)	(89	)	(121	)	(164	)	(472	)
Debt
Total debt ($ Millions)		28,360		23,008		21,117		21,725		21,725		21,670		21,721		21,668		21,662		21,662
Debt-to-capital ratio (%)		30	%	33	%	31	%	31	%	31	%	31	%	31	%	30	%	29	%	29	%
Equity ($ Millions)		67,057		46,443		47,877		48,427		48,427		49,240		48,932		51,537		52,492		52,492
REFERENCE
Commonly Used Abbreviations
Earnings	Net Income (Loss) Attributable to ConocoPhillips
DD&A	Depreciation, Depletion and Amortization
G&G	Geological and Geophysical
G&A	General and Administrative
IFRS	International Financial Reporting Standards
JCC	Japan Crude Cocktail
LNG	Liquefied Natural Gas
NGL	Natural Gas Liquids
WCS	Western Canada Select
WTI	West Texas Intermediate
Units of Measure
BBL	Barrels
MMBBL	Millions of Barrels
MBD	Thousands of Barrels per Day
MBOED	Thousands of Barrels of Oil Equivalent per Day
MCF	Thousands of Cubic Feet
MMBTU	Millions of British Thermal Units
MMCFD	Millions of Cubic Feet per Day

8 of 8