ConocoPhillips (COP) 8-K Unaudited Pro Forma Condensed Consolidated Financial Statements

Exhibit 99.1

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The unaudited pro forma condensed consolidated financial statements of ConocoPhillips have been derived from our historical consolidated financial statements and are being presented to give effect to the separation of Phillips 66 into an independent, publicly traded company. Effective with the filing of the ConocoPhillips Form 10-Q for the period ending June 30, 2012, Phillips 66 will be reported as a discontinued operation of ConocoPhillips. The unaudited pro forma condensed consolidated balance sheet has been prepared as though the separation of Phillips 66 occurred on March 31, 2012. The unaudited pro forma condensed consolidated income statements have been prepared as though the separation of Phillips 66 occurred on January 1, 2009. The following unaudited pro forma condensed consolidated financial statements should be read in conjunction with our historical financial statements and accompanying notes.

The pro forma adjustments are based on available information and assumptions management believes are factually supportable and for income statement purposes recurring in nature. The pro forma adjustments to reflect the separation of Phillips 66 include:

• Reclassification of crude oil and natural gas sales to Phillips 66 and the related costs previously eliminated in consolidation as third-party transactions, as such sales will continue after separation.

• Reclassification of accounts receivable from and payable to Phillips 66 previously eliminated in consolidation as third-party accounts receivable and payable.

• A special cash distribution of approximately $5.9 billion from Phillips 66 in connection with the separation.

• Costs incurred in connection with the separation of Phillips 66.

• Reclassification and remeasurement of the remaining tax balances after the separation of Phillips 66 on the balance sheet.

Debt incurred by Phillips 66 prior to March 31, 2012 and, related restricted cash and financing costs are reflected in the “Separation of Phillips 66” column of the pro forma condensed consolidated balance sheet at March 31, 2012, and pro forma condensed consolidated income statement for the three months ended March 31, 2012, respectively. No adjustments have been made for the costs of operating after the separation of Phillips 66, the potentially dilutive impact of changes to stock-based compensation resulting from the Employee Matters Agreement executed in connection with the separation, the use of proceeds from the special cash distribution from Phillips 66 and any working capital adjustments to be determined after the separation as the impact of these items are not factually supportable at this time.

The unaudited pro forma condensed consolidated financial statements are for illustrative purposes only, and do not reflect what our financial position and results of operations would have been had the separation occurred on the dates indicated and are not necessarily indicative of our future financial position and future results of operations.

1

Unaudited Pro Forma Condensed Consolidated Income Statement								ConocoPhillips
Three Months Ended March 31, 2012
	Millions of Dollars
	Historical			Separation of Phillips 66			Pro Forma Adjustments			Pro Forma
Revenues and Other Income
Sales and other operating revenues	$	56,132			(45,498	)		4,350	(a)		14,984
Equity in earnings of affiliates		1,220			(734	)					486
Gain on dispositions		942			(2	)					940
Other income		60			(4	)		3	(a)		59
Total Revenues and Other Income		58,354			(46,238	)		4,353			16,469
Costs and Expenses
Purchased crude oil, natural gas and products		41,889			(40,104	)		4,336	(a)		6,121
Production and operating expenses		2,696			(1,072	)		14	(a)		1,638
Selling, general and administrative expenses		685			(290	)		(99	) (a) (b)		296
Exploration expenses		679			-						679
Depreciation, depletion and amortization		1,838			(216	)					1,622
Impairments		259			(45	)					214
Taxes other than income taxes		4,521			(3,420	)					1,101
Accretion on discounted liabilities		114			(7	)					107
Interest and debt expense		209			(19	)					190
Foreign currency transaction (gains) losses		(11	)		15						4
Total Costs and Expenses		52,879			(45,158	)		4,251			11,972
Income from continuing operations before income taxes		5,475			(1,080	)		102			4,497
Provision for income taxes		2,520			(322	)		39	(h)		2,237
Income From Continuing Operations		2,955			(758	)		63			2,260
Less: income from continuing operations attributable to noncontrolling interests		(18	)		2						(16	)
Income From Continuing Operations Attributable to ConocoPhillips	$	2,937			(756	)		63			2,244
Income From Continuing Operations Attributable to ConocoPhillips Per Share of Common Stock (dollars)
Basic	$	2.29									1.75
Diluted		2.27									1.74
Average Common Shares Outstanding (in thousands)
Basic		1,283,493									1,283,493
Diluted		1,293,104									1,293,104

See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

2

Unaudited Pro Forma Condensed Consolidated Income Statement	ConocoPhillips
Three Months Ended March 31, 2011

	Millions of Dollars
	Historical			Separation of Phillips 66			Pro Forma Adjustments			Pro Forma
Revenues and Other Income
Sales and other operating revenues	$	56,530			(44,774	)		4,024	(a)		15,780
Equity in earnings of affiliates		1,017			(691	)					326
Gain on dispositions		616			(3	)					613
Other income		84			(3	)		3	(a)		84
Total Revenues and Other Income		58,247			(45,471	)		4,027			16,803
Costs and Expenses
Purchased crude oil, natural gas and products		42,376			(39,419	)		4,001	(a)		6,958
Production and operating expenses		2,628			(1,072	)		23	(a)		1,579
Selling, general and administrative expenses		499			(254	)		3	(a)		248
Exploration expenses		176			-						176
Depreciation, depletion and amortization		2,070			(222	)					1,848
Impairments		-			-						-
Taxes other than income taxes		4,364			(3,480	)					884
Accretion on discounted liabilities		112			(7	)					105
Interest and debt expense		262			(5	)					257
Foreign currency transaction (gains) losses		(36	)		43						7
Total Costs and Expenses		52,451			(44,416	)		4,027			12,062
Income from continuing operations before income taxes		5,796			(1,055	)					4,741
Provision for income taxes		2,754			(330	)					2,424
Income From Continuing Operations		3,042			(725	)					2,317
Less: income from continuing operations attributable to noncontrolling interests		(14	)		1						(13	)
Income From Continuing Operations Attributable to ConocoPhillips	$	3,028			(724	)					2,304
Income From Continuing Operations Attributable to ConocoPhillips Per Share of Common Stock (dollars)
Basic	$	2.11									1.61
Diluted		2.09									1.59
Average Common Shares Outstanding (in thousands)
Basic		1,432,285									1,432,285
Diluted		1,445,477									1,445,477

See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

3

Unaudited Pro Forma Condensed Consolidated Income Statement					ConocoPhillips
Year Ended December 31, 2011
	Millions of Dollars
	Historical			Separation of Phillips 66			Pro Forma Adjustments			Pro Forma
Revenues and Other Income
Sales and other operating revenues	$	244,813			(196,068	)		17,011	(a)		65,756
Equity in earnings of affiliates		4,077			(2,843	)					1,234
Gain on dispositions		2,007			(1,637	)					370
Other income		329			(59	)		4	(a)		274
Total Revenues and Other Income		251,226			(200,607	)		17,015			67,634
Costs and Expenses
Purchased crude oil, natural gas and products		185,867			(172,838	)		16,946	(a)		29,975
Production and operating expenses		10,770			(4,089	)		62	(a)		6,743
Selling, general and administrative expenses		2,078			(1,217	)		(23	) (a) (b)		838
Exploration expenses		1,066			-						1,066
Depreciation, depletion and amortization		7,934			(920	)					7,014
Impairments		792			(472	)					320
Taxes other than income taxes		18,307			(14,288	)		1	(a)		4,020
Accretion on discounted liabilities		455			(29	)					426
Interest and debt expense		972			(18	)					954
Foreign currency transaction (gains) losses		(16	)		39						23
Total Costs and Expenses		228,225			(193,832	)		16,986			51,379
Income from continuing operations before income taxes		23,001			(6,775	)		29			16,255
Provision for income taxes		10,499			(1,729	)		11	(h)		8,781
Income From Continuing Operations		12,502			(5,046	)		18			7,474
Less: income from continuing operations attributable to noncontrolling interests		(66	)		5						(61	)
Income From Continuing Operations Attributable to ConocoPhillips	$	12,436			(5,041	)		18			7,413
Income From Continuing Operations Attributable to ConocoPhillips Per Share of Common Stock (dollars)
Basic	$	9.04									5.39
Diluted		8.97									5.34
Average Common Shares Outstanding (in thousands)
Basic		1,375,035									1,375,035
Diluted		1,387,100									1,387,100

See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

4

Unaudited Pro Forma Condensed Consolidated Income Statement								ConocoPhillips
Year Ended December 31, 2010
	Millions of Dollars
	Historical			Separation of Phillips 66			Pro Forma Adjustments			Pro Forma
Revenues and Other Income
Sales and other operating revenues	$	189,441			(146,542	)		14,397	(a)		57,296
Equity in earnings of affiliates		3,133			(1,765	)					1,368
Gain on dispositions		5,803			(240	)					5,563
Other income		278			(99	)		3	(a)		182
Total Revenues and Other Income		198,655			(148,646	)		14,400			64,409
Costs and Expenses
Purchased crude oil, natural gas and products		135,751			(125,093	)		14,311	(a)		24,969
Production and operating expenses		10,635			(4,194	)		84	(a)		6,525
Selling, general and administrative expenses		2,005			(1,198	)		4	(a)		811
Exploration expenses		1,155			-						1,155
Depreciation, depletion and amortization		9,060			(891	)					8,169
Impairments		1,780			(1,699	)					81
Taxes other than income taxes		16,793			(13,990	)		1	(a)		2,804
Accretion on discounted liabilities		447			(30	)					417
Interest and debt expense		1,187			(20	)					1,167
Foreign currency transaction (gains) losses		92			(93	)					(1	)
Total Costs and Expenses		178,905			(147,208	)		14,400			46,097
Income from continuing operations before income taxes		19,750			(1,438	)					18,312
Provision for income taxes		8,333			(470	)					7,863
Income From Continuing Operations		11,417			(968	)					10,449
Less: income from continuing operations attributable to noncontrolling interests		(59	)		5						(54	)
Income From Continuing Operations Attributable to ConocoPhillips	$	11,358			(963	)					10,395
Income From Continuing Operations Attributable to ConocoPhillips Per Share of Common Stock (dollars)
Basic	$	7.68									7.03
Diluted		7.62									6.97
Average Common Shares Outstanding (in thousands)
Basic		1,479,330									1,479,330
Diluted		1,491,067									1,491,067

See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

5

Unaudited Pro Forma Condensed Consolidated Income Statement								ConocoPhillips
Year Ended December 31, 2009
	Millions of Dollars
	Historical			Separation of Phillips 66			Pro Forma Adjustments			Pro Forma
Revenues and Other Income
Sales and other operating revenues	$	149,341			(112,675	)		12,162	(a)		48,828
Equity in earnings of affiliates		2,531			(1,092	)					1,439
Gain on dispositions		160			(79	)					81
Other income		358			(102	)		1	(a)		257
Total Revenues and Other Income		152,390			(113,948	)		12,163			50,605
Costs and Expenses
Purchased crude oil, natural gas and products		102,433			(93,142	)		12,058	(a)		21,349
Production and operating expenses		10,339			(4,142	)		95	(a)		6,292
Selling, general and administrative expenses		1,830			(1,175	)		9	(a)		664
Exploration expenses		1,182			-						1,182
Depreciation, depletion and amortization		9,295			(888	)					8,407
Impairments		535			(66	)					469
Taxes other than income taxes		15,529			(13,668	)		1	(a)		1,862
Accretion on discounted liabilities		422			(33	)					389
Interest and debt expense		1,289			(22	)					1,267
Foreign currency transaction (gains) losses		(46	)		56						10
Total Costs and Expenses		142,808			(113,080	)		12,163			41,891
Income from continuing operations before income taxes		9,582			(868	)					8,714
Provision for income taxes		5,090			(173	)					4,917
Income From Continuing Operations		4,492			(695	)					3,797
Less: income from continuing operations attributable to noncontrolling interests		(78	)		4						(74	)
Income From Continuing Operations Attributable to ConocoPhillips	$	4,414			(691	)					3,723
Income From Continuing Operations Attributable to ConocoPhillips Per Share of Common Stock (dollars)
Basic	$	2.96									2.50
Diluted		2.94									2.49
Average Common Shares Outstanding (in thousands)
Basic		1,487,650									1,487,650
Diluted		1,497,608									1,497,608

See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

6

Unaudited Pro Forma Condensed Consolidated Balance Sheet					ConocoPhillips
At March 31, 2012
	Millions of Dollars
	Historical			Separation of Phillips 66			Pro Forma Adjustments			Pro Forma
Assets
Cash and cash equivalents	$	3,707			-						3,707
Short-term investments*		508			-						508
Restricted cash		6,050			(6,050	)		5,949	(e)		5,949
Accounts and notes receivable		15,575			(9,405	)		1,408	(c)		7,578
Accounts and notes receivable—related parties		1,908			(1,693	)					215
Inventories		6,072			(4,951	)					1,121
Prepaid expenses and other current assets		3,246			(818	)		(55	) (d)		2,373
Total Current Assets		37,066			(22,917	)		7,302			21,451
Investments and long-term receivables		33,574			(10,793	)		(2	) (d) (g)		22,779
Loans and advances—related parties		1,615			(1	)					1,614
Net properties, plants and equipment		85,559			(15,202	)					70,357
Goodwill		3,330			(3,330	)					-
Intangibles		742			(730	)					12
Other assets		995			(121	)					874
Total Assets	$	162,881			(53,094	)		7,300			117,087
Liabilities
Accounts payable	$	19,637			(11,771	)		144	(c) (f)		8,010
Accounts payable—related parties		1,913			(1,029	)					884
Short-term debt		7,002			(6,002	)					1,000
Accrued income and other taxes		4,751			(1,151	)		20	(d)		3,620
Employee benefit obligations		700			(35	)		(157	) (g)		508
Other accruals		2,427			(436	)					1,991
Total Current Liabilities		36,430			(20,424	)		7			16,013
Long-term debt		21,358			(176	)					21,182
Asset retirement obligations and accrued       environmental costs		9,073			(777	)					8,296
Joint venture acquisition obligation—related party		3,393			-						3,393
Deferred income taxes		18,709			(5,663	)		323	(d)		13,369
Employee benefit obligations		4,033			(119	)		(1,009	) (g)		2,905
Other liabilities and deferred credits		2,842			(422	)					2,420
Total Liabilities		95,838			(27,581	)		(679	)		67,578
Equity
Common stock (2,500,000,000 shares authorized at $.01 par value)
Issued (2012—1,753,755,416 shares)
Par value		18			-						18
Capital in excess of par		44,936			-						44,936
Treasury stock (at cost: 2012—489,198,910 shares)		(33,678	)		-						(33,678	)
Accumulated other comprehensive income		3,972			(311	)		566	(f) (g)		4,227
Unearned employee compensation		-			-						-
Retained earnings		51,286			(25,171	)		7,413	(i)		33,528
Total Common Stockholders’ Equity		66,534			(25,482	)		7,979			49,031
Noncontrolling interests		509			(31	)					478
Total Equity		67,043			(25,513	)		7,979			49,509
Total Liabilities and Equity	$	162,881			(53,094	)		7,300			117,087
* Includes marketable securities of:	$	407

See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

7

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements ConocoPhillips

(a) Represents the reclassification of sales of crude oil and natural gas to Phillips 66 and the related costs of purchased crude oil, natural gas and products; production and operating expenses; selling, general and administrative expenses; and taxes other than income taxes previously eliminated in consolidation as third party since such sales will continue after the separation.

(b) Reduction of separation costs incurred related to the separation of Phillips 66. Expenses incurred of $102 million and $29 million for the quarter ended March 31, 2012 and the year ended December 31, 2011, respectively, primarily include legal, accounting and information systems costs.

(c) Adjustments to reflect amounts previously recorded as accounts receivable from and payable to Phillips 66 of $1,408 million and $99 million, respectively and previously eliminated in consolidation as third-party accounts receivable and payable.

(d) Represents certain tax reclassification and remeasurement, primarily related to pension and other employee benefits and directly related to the separation of Phillips 66. Also included are the effects of the Tax Sharing Agreement executed in connection with the separation of Phillips 66.

(e) Pursuant to the private letter ruling received from the Internal Revenue Service (IRS), immediately prior to the separation, Phillips 66 distributed approximately $5.9 billion in cash primarily using the proceeds from the $5.8 billion in Senior Notes issued by Phillips 66 in March 2012 and a $2.0 billion term loan Phillips 66 entered into immediately prior to the separation. Under the terms of the IRS ruling, these funds will be used solely to pay dividends, repurchase common stock, repay debt, or a combination of the foregoing, within twelve months following the distribution.

(f) Additional costs of approximately $72 million are expected to be incurred in connection with the separation. These costs are as follows:

	Millions of Dollars
Compensation and benefits	$	39
Information technology		15
Legal		10
Other general and administrative expenses		8
Total remaining separation costs	$	72

(g) Represents the assets and liabilities formerly associated with ConocoPhillips-sponsored pension plans and other employee benefit arrangements for the known Phillips 66 employees located in the United States and the United Kingdom. These amounts were transferred to the newly formed Phillips 66-sponsored plans. The transfer of these assets and liabilities increased accumulated other comprehensive income by $550 million and retained earnings by $568 million.

(h) Represents the tax effect of pro forma adjustments to income before income taxes using a blended statutory rate of 38.25 percent. The effective tax rate of ConocoPhillips could be different (either higher or lower) depending on activities subsequent to the separation.

(i) Stockholders’ equity was adjusted as a result of adjustments (c) through (g).

8