Supplementary Information - Condensed Consolidating Financial Information | Supplementary Information —Condensed Consolidating Financial Information We have various cross guarantees among ConocoPhillips, ConocoPhillips Company and ConocoPhillips Canada Funding Company I, with respect to publicly held debt securities. ConocoPhillips Company is 100 percent owned by ConocoPhillips. ConocoPhillips Canada Funding Company I is an indirect, 100 percent owned subsidiary of ConocoPhillips Company. ConocoPhillips and ConocoPhill ips Company have fully and unconditionally guaranteed the payment obligations of ConocoPhillips Canada Funding Company I, with respect to its publicly held debt securities. Similarly, ConocoPhillips has fully and unconditionally guaranteed the payment obl igations of ConocoPhillips Company with respect to its publicly held debt securities. In addition, ConocoPhillips Company has fully and unconditionally guaranteed the payment obligations of ConocoPhillips with respect to its publicly held debt securities. All guarantees are joint and several. The following condensed consolidating financial information presents the results of operations, financial position and cash flows for: ConocoPhillips, ConocoPhillips Company and ConocoPhillips Canada Funding Compan y I (in each case, reflecting investments in subsidiaries utilizing the equity method of accounting). All other nonguarantor subsidiaries of ConocoPhillips. The consolidating adjustments necessary to present ConocoPhillips’ results on a consolidated basis. This condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements and notes. In April 2015, ConocoPhillips received a $2 billion return of capital from ConocoPhillips Company to se ttle certain accumulated intercompany balances. The transaction, reflected in the second quarter 2015 Condensed Consolidating Financial Information for ConocoPhillips and ConocoPhillips Company, had no impact on our consolidated f inancial statements. Millions of Dollars Three Months Ended June 30, 2015 Income Statement ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ - 3,102 - 5,191 - 8,293 Equity in earnings of affiliates (120) 215 - 138 25 258 Gain on dispositions - 2 - 50 - 52 Other income - 10 - 47 - 57 Intercompany revenues 18 82 63 952 (1,115) - Total Revenues and Other Income (102) 3,411 63 6,378 (1,090) 8,660 Costs and Expenses Purchased commodities - 2,568 - 1,610 (948) 3,230 Production and operating expenses - 395 - 1,405 (2) 1,798 Selling, general and administrative expenses 3 162 - 53 - 218 Exploration expenses - 143 - 406 - 549 Depreciation, depletion and amortization - 301 - 2,028 - 2,329 Impairments - - - 78 - 78 Taxes other than income taxes - 50 - 175 - 225 Accretion on discounted liabilities - 15 - 107 - 122 Interest and debt expense 121 111 57 86 (165) 210 Foreign currency transaction (gains) losses (16) 1 146 (139) - (8) Total Costs and Expenses 108 3,746 203 5,809 (1,115) 8,751 Income (loss) from continuing operations before income taxes (210) (335) (140) 569 25 (91) Provision (benefit) for income taxes (31) (215) (20) 339 - 73 Net income (loss) (179) (120) (120) 230 25 (164) Less: net income attributable to noncontrolling interests - - - (15) - (15) Net Income (Loss) Attributable to ConocoPhillips $ (179) (120) (120) 215 25 (179) Comprehensive Income (Loss) Attributable to ConocoPhillips $ 769 828 (33) 988 (1,783) 769 Income Statement Three Months Ended June 30, 2014 Revenues and Other Income Sales and other operating revenues $ - 5,105 - 8,716 - 13,821 Equity in earnings of affiliates 2,119 2,514 - 539 (4,500) 672 Gain on dispositions - 2 - 5 - 7 Other income - 27 - 174 - 201 Intercompany revenues 19 111 71 1,598 (1,799) - Total Revenues and Other Income 2,138 7,759 71 11,032 (6,299) 14,701 Costs and Expenses Purchased commodities - 4,431 - 2,631 (1,567) 5,495 Production and operating expenses - 481 - 1,596 (47) 2,030 Selling, general and administrative expenses 3 156 - 59 - 218 Exploration expenses - 238 - 279 - 517 Depreciation, depletion and amortization - 261 - 1,809 - 2,070 Impairments - 17 - - - 17 Taxes other than income taxes - 71 - 541 - 612 Accretion on discounted liabilities - 15 - 105 - 120 Interest and debt expense 148 62 58 72 (185) 155 Foreign currency transaction (gains) losses (22) 2 151 (124) - 7 Total Costs and Expenses 129 5,734 209 6,968 (1,799) 11,241 Income (loss) from continuing operations before income taxes 2,009 2,025 (138) 4,064 (4,500) 3,460 Provision (benefit) for income taxes (39) (94) (4) 1,532 - 1,395 Income (Loss) From Continuing Operations 2,048 2,119 (134) 2,532 (4,500) 2,065 Income from discontinued operations 33 33 - 33 (66) 33 Net income (loss) 2,081 2,152 (134) 2,565 (4,566) 2,098 Less: net income attributable to noncontrolling interests - - - (17) - (17) Net Income (Loss) Attributable to ConocoPhillips $ 2,081 2,152 (134) 2,548 (4,566) 2,081 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 2,777 2,848 (14) 3,220 (6,054) 2,777 Millions of Dollars Six Months Ended June 30, 2015 Income Statement ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ - 6,035 - 9,974 - 16,009 Equity in earnings of affiliates 261 1,028 - 716 (1,542) 463 Gain on dispositions - 33 - 71 - 104 Other income - 17 - 69 - 86 Intercompany revenues 37 180 127 1,795 (2,139) - Total Revenues and Other Income 298 7,293 127 12,625 (3,681) 16,662 Costs and Expenses Purchased commodities - 5,128 - 3,104 (1,765) 6,467 Production and operating expenses - 795 - 2,839 (34) 3,600 Selling, general and administrative expenses 6 282 - 98 (9) 377 Exploration expenses - 343 - 688 - 1,031 Depreciation, depletion and amortization - 560 - 3,900 - 4,460 Impairments - - - 94 - 94 Taxes other than income taxes - 119 - 330 - 449 Accretion on discounted liabilities - 29 - 214 - 243 Interest and debt expense 242 212 114 175 (331) 412 Foreign currency transaction (gains) losses 47 - (232) 161 - (24) Total Costs and Expenses 295 7,468 (118) 11,603 (2,139) 17,109 Income (loss) from continuing operations before income taxes 3 (175) 245 1,022 (1,542) (447) Benefit from income taxes (90) (436) (9) (34) - (569) Income From Continuing Operations 93 261 254 1,056 (1,542) 122 Net income 93 261 254 1,056 (1,542) 122 Less: net income attributable to noncontrolling interests - - - (29) - (29) Net Income Attributable to ConocoPhillips $ 93 261 254 1,027 (1,542) 93 Comprehensive Income (Loss) Attributable to ConocoPhillips $ (1,646) (1,478) (3) (886) 2,367 (1,646) Income Statement Six Months Ended June 30, 2014 Revenues and Other Income Sales and other operating revenues $ - 11,248 - 17,988 - 29,236 Equity in earnings of affiliates* 4,331 4,965 - 1,260 (9,312) 1,244 Gain on dispositions - 1 - 15 - 16 Other income - 45 - 208 - 253 Intercompany revenues* 39 265 142 3,241 (3,687) - Total Revenues and Other Income 4,370 16,524 142 22,712 (12,999) 30,749 Costs and Expenses Purchased commodities - 9,948 - 5,921 (3,247) 12,622 Production and operating expenses - 841 - 3,134 (50) 3,925 Selling, general and administrative expenses 6 280 - 128 (14) 400 Exploration expenses - 382 - 431 - 813 Depreciation, depletion and amortization - 503 - 3,459 - 3,962 Impairments - 18 - - - 18 Taxes other than income taxes - 164 - 1,099 - 1,263 Accretion on discounted liabilities - 29 - 208 - 237 Interest and debt expense* 307 132 116 147 (376) 326 Foreign currency transaction (gains) losses 3 2 12 8 - 25 Total Costs and Expenses 316 12,299 128 14,535 (3,687) 23,591 Income from continuing operations before income taxes 4,054 4,225 14 8,177 (9,312) 7,158 Provision (benefit) for income taxes (97) (106) (2) 3,181 - 2,976 Income From Continuing Operations 4,151 4,331 16 4,996 (9,312) 4,182 Income from discontinued operations 53 53 - 53 (106) 53 Net income 4,204 4,384 16 5,049 (9,418) 4,235 Less: net income attributable to noncontrolling interests - - - (31) - (31) Net Income Attributable to ConocoPhillips $ 4,204 4,384 16 5,018 (9,418) 4,204 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 4,700 4,880 (5) 5,475 (10,350) 4,700 *"Interest and debt expense" for ConocoPhillips was revised to reflect contractually agreed interest rates, with offsetting adjustments in the "Equity in earnings of affiliates" and "Intercompany revenues" lines for ConocoPhillips, ConocoPhillips Company and All Other Subsidiaries. There was no impact to Total Consolidated balances. Millions of Dollars June 30, 2015 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 35 8 3,770 - 3,813 Accounts and notes receivable 12 1,950 15 6,492 (3,290) 5,179 Inventories - 199 - 1,078 - 1,277 Prepaid expenses and other current assets 1 656 20 1,043 (45) 1,675 Total Current Assets 13 2,840 43 12,383 (3,335) 11,944 Investments, loans and long-term receivables* 52,063 70,361 3,777 30,775 (132,324) 24,652 Net properties, plants and equipment - 9,924 - 64,463 - 74,387 Other assets 7 143 300 1,310 (740) 1,020 Total Assets $ 52,083 83,268 4,120 108,931 (136,399) 112,003 Liabilities and Stockholders’ Equity Accounts payable $ - 4,153 4 5,002 (3,290) 5,869 Short-term debt (9) 1 5 141 - 138 Accrued income and other taxes - 128 - 752 - 880 Employee benefit obligations - 445 - 175 - 620 Other accruals 170 273 63 766 (45) 1,227 Total Current Liabilities 161 5,000 72 6,836 (3,335) 8,734 Long-term debt 7,513 10,661 2,969 3,644 - 24,787 Asset retirement obligations and accrued environmental costs - 1,320 - 9,247 - 10,567 Deferred income taxes - 331 - 14,048 (6) 14,373 Employee benefit obligations - 1,991 - 858 - 2,849 Other liabilities and deferred credits* 2,348 6,845 1,072 16,542 (25,083) 1,724 Total Liabilities 10,022 26,148 4,113 51,175 (28,424) 63,034 Retained earnings 36,258 21,707 (842) 18,366 (32,710) 42,779 Other common stockholders’ equity 5,803 35,413 849 39,041 (75,265) 5,841 Noncontrolling interests - - - 349 - 349 Total Liabilities and Stockholders’ Equity $ 52,083 83,268 4,120 108,931 (136,399) 112,003 *Includes intercompany loans. Balance Sheet December 31, 2014 Assets Cash and cash equivalents $ - 770 7 4,285 - 5,062 Accounts and notes receivable 20 2,813 22 6,671 (2,719) 6,807 Inventories - 281 - 1,050 - 1,331 Prepaid expenses and other current assets 6 754 15 1,138 (45) 1,868 Total Current Assets 26 4,618 44 13,144 (2,764) 15,068 Investments, loans and long-term receivables* 55,568 70,732 3,965 32,467 (137,593) 25,139 Net properties, plants and equipment - 9,730 - 65,714 - 75,444 Other assets 40 67 208 1,338 (765) 888 Total Assets 55,634 85,147 4,217 112,663 (141,122) 116,539 Liabilities and Stockholders’ Equity Accounts payable 1 4,149 14 6,581 (2,719) 8,026 Short-term debt (5) 6 5 176 - 182 Accrued income and other taxes - 117 - 934 - 1,051 Employee benefit obligations - 595 - 283 - 878 Other accruals 170 337 71 868 (46) 1,400 Total Current Liabilities 166 5,204 90 8,842 (2,765) 11,537 Long-term debt 7,541 8,197 2,974 3,671 - 22,383 Asset retirement obligations and accrued environmental costs - 1,328 - 9,319 - 10,647 Deferred income taxes - 265 - 14,811 (6) 15,070 Employee benefit obligations - 2,162 - 802 - 2,964 Other liabilities and deferred credits* 2,577 7,391 1,142 17,218 (26,663) 1,665 Total Liabilities 10,284 24,547 4,206 54,663 (29,434) 64,266 Retained earnings 37,983 21,448 (1,096) 17,355 (31,186) 44,504 Other common stockholders’ equity 7,367 39,152 1,107 40,283 (80,502) 7,407 Noncontrolling interests - - - 362 - 362 Total Liabilities and Stockholders’ Equity $ 55,634 85,147 4,217 112,663 (141,122) 116,539 *Includes intercompany loans. Millions of Dollars Six Months Ended June 30, 2015 Statement of Cash Flows ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities (124) 348 1 3,623 194 4,042 Cash Flows From Investing Activities Capital expenditures and investments - (1,642) - (4,773) 676 (5,739) Working capital changes associated with investing activities - (27) - (651) - (678) Proceeds from asset dispositions 2,000 94 - 205 (2,005) 294 Long-term advances/loans—related parties - (179) - (551) 730 - Collection of advances/loans—related parties - - - 152 (100) 52 Intercompany cash management (231) (574) - 805 - - Other - 292 - (1) - 291 Net Cash Provided by (Used in) Investing Activities 1,769 (2,036) - (4,814) (699) (5,780) Cash Flows From Financing Activities Issuance of debt - 3,049 - 179 (730) 2,498 Repayment of debt - (100) - (62) 100 (62) Issuance of company common stock 172 - - - (218) (46) Dividends paid (1,819) - - (24) 24 (1,819) Other 2 (1,996) - 630 1,329 (35) Net Cash Provided by (Used in) Financing Activities (1,645) 953 - 723 505 536 Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - (47) - (47) Net Change in Cash and Cash Equivalents - (735) 1 (515) - (1,249) Cash and cash equivalents at beginning of period - 770 7 4,285 - 5,062 Cash and Cash Equivalents at End of Period $ - 35 8 3,770 - 3,813 Statement of Cash Flows Six Months Ended June 30, 2014* Cash Flows From Operating Activities Net cash provided by continuing operating activities $ 14,876 55 31 9,868 (15,073) 9,757 Net cash provided by discontinued operations - 170 - 232 (272) 130 Net Cash Provided by Operating Activities 14,876 225 31 10,100 (15,345) 9,887 Cash Flows From Investing Activities Capital expenditures and investments - (1,981) - (7,106) 946 (8,141) Working capital changes associated with investing activities - 40 - 44 - 84 Proceeds from asset dispositions 16,912 13 - 60 (16,922) 63 Net purchases of short-term investments - - - (8) - (8) Long-term advances/loans—related parties - (546) - (7) 553 - Collection of advances/loans—related parties - 30 - 47 - 77 Intercompany cash management (29,908) 33,248 - (3,340) - - Other - 103 - (7) - 96 Net cash provided by (used in) continuing investing activities (12,996) 30,907 - (10,317) (15,423) (7,829) Net cash used in discontinued operations - (1) - (63) 1 (63) Net Cash Provided by (Used in) Investing Activities (12,996) 30,906 - (10,380) (15,422) (7,892) Cash Flows From Financing Activities Issuance of debt - - - 553 (553) - Repayment of debt (400) - - (50) - (450) Issuance of company common stock 234 - - - (188) 46 Dividends paid (1,711) (15,088) - (275) 15,363 (1,711) Other (3) (16,876) - 875 15,976 (28) Net cash provided by (used in) continuing financing activities (1,880) (31,964) - 1,103 30,598 (2,143) Net cash used in discontinued operations - - - (169) 169 - Net Cash Provided by (Used in) Financing Activities (1,880) (31,964) - 934 30,767 (2,143) Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - 44 - 44 Net Change in Cash and Cash Equivalents - (833) 31 698 - (104) Cash and cash equivalents at beginning of period - 2,434 229 3,583 - 6,246 Cash and Cash Equivalents at End of Period $ - 1,601 260 4,281 - 6,142 *Certain amounts have been reclassified to conform to current-period presentation. See Note 14—Cash Flow Information, in the Notes to the Consolidated Financial Statements. |