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 had no impact on our consolidated financial statements. Millions of Dollars Three Months Ended September 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 $ - 2,954 - 4,308 - 7,262 Equity in earnings of affiliates (973) (19) - 559 656 223 Gain on dispositions - 5 - 13 - 18 Other income (loss) (1) (8) - 13 - 4 Intercompany revenues 19 81 60 862 (1,022) - Total Revenues and Other Income (955) 3,013 60 5,755 (366) 7,507 Costs and Expenses Purchased commodities - 2,623 - 1,501 (855) 3,269 Production and operating expenses - 390 - 1,447 (3) 1,834 Selling, general and administrative expenses 1 239 - 53 - 293 Exploration expenses - 761 - 300 - 1,061 Depreciation, depletion and amortization - 322 - 1,949 - 2,271 Impairments - 1 - 23 - 24 Taxes other than income taxes - 38 - 168 - 206 Accretion on discounted liabilities - 14 - 108 - 122 Interest and debt expense 121 113 57 113 (164) 240 Foreign currency transaction (gains) losses 47 - (359) 240 - (72) Total Costs and Expenses 169 4,501 (302) 5,902 (1,022) 9,248 Income (loss) from continuing operations before income taxes (1,124) (1,488) 362 (147) 656 (1,741) Provision (benefit) for income taxes (53) (515) 27 (144) - (685) Net income (loss) (1,071) (973) 335 (3) 656 (1,056) Less: net income attributable to noncontrolling interests - - - (15) - (15) Net Income (Loss) Attributable to ConocoPhillips $ (1,071) (973) 335 (18) 656 (1,071) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (3,555) (3,457) 70 (2,507) 5,894 (3,555) Income Statement Three Months Ended September 30, 2014 Revenues and Other Income Sales and other operating revenues $ - 4,672 - 7,408 - 12,080 Equity in earnings of affiliates 1,722 2,098 - 975 (4,031) 764 Gain on dispositions - 2 - 2 - 4 Other income 1 15 - 53 - 69 Intercompany revenues 20 104 72 1,444 (1,640) - Total Revenues and Other Income 1,743 6,891 72 9,882 (5,671) 12,917 Costs and Expenses Purchased commodities - 4,036 - 2,139 (1,472) 4,703 Production and operating expenses - 414 - 1,617 10 2,041 Selling, general and administrative expenses 2 136 1 65 (1) 203 Exploration expenses - 331 - 128 - 459 Depreciation, depletion and amortization - 273 - 1,823 - 2,096 Impairments - 104 - 4 - 108 Taxes other than income taxes - 69 - 424 - 493 Accretion on discounted liabilities - 14 - 106 - 120 Interest and debt expense 134 77 58 57 (177) 149 Foreign currency transaction (gains) losses 33 3 (208) 164 - (8) Total Costs and Expenses 169 5,457 (149) 6,527 (1,640) 10,364 Income from continuing operations before income taxes 1,574 1,434 221 3,355 (4,031) 2,553 Provision (benefit) for income taxes (52) (288) 9 1,235 - 904 Income From Continuing Operations 1,626 1,722 212 2,120 (4,031) 1,649 Income from discontinued operations 1,078 1,078 - 61 (1,139) 1,078 Net income 2,704 2,800 212 2,181 (5,170) 2,727 Less: net income attributable to noncontrolling interests - - - (23) - (23) Net Income Attributable to ConocoPhillips $ 2,704 2,800 212 2,158 (5,170) 2,704 Comprehensive Income Attributable to ConocoPhillips $ 791 887 29 255 (1,171) 791 Millions of Dollars Nine Months Ended September 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 $ - 8,989 - 14,282 - 23,271 Equity in earnings of affiliates (712) 1,009 - 1,275 (886) 686 Gain on dispositions - 38 - 84 - 122 Other income (loss) (1) 9 - 82 - 90 Intercompany revenues 56 261 187 2,657 (3,161) - Total Revenues and Other Income (657) 10,306 187 18,380 (4,047) 24,169 Costs and Expenses Purchased commodities - 7,751 - 4,605 (2,620) 9,736 Production and operating expenses - 1,185 - 4,286 (37) 5,434 Selling, general and administrative expenses 7 521 - 151 (9) 670 Exploration expenses - 1,104 - 988 - 2,092 Depreciation, depletion and amortization - 882 - 5,849 - 6,731 Impairments - 1 - 117 - 118 Taxes other than income taxes - 157 - 498 - 655 Accretion on discounted liabilities - 43 - 322 - 365 Interest and debt expense 363 325 171 288 (495) 652 Foreign currency transaction (gains) losses 94 - (591) 401 - (96) Total Costs and Expenses 464 11,969 (420) 17,505 (3,161) 26,357 Income (loss) from continuing operations before income taxes (1,121) (1,663) 607 875 (886) (2,188) Provision (benefit) for income taxes (143) (951) 18 (178) - (1,254) Income (Loss) From Continuing Operations (978) (712) 589 1,053 (886) (934) Net income (loss) (978) (712) 589 1,053 (886) (934) Less: net income attributable to noncontrolling interests - - - (44) - (44) Net Income (Loss) Attributable to ConocoPhillips $ (978) (712) 589 1,009 (886) (978) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (5,201) (4,935) 67 (3,393) 8,261 (5,201) Income Statement Nine Months Ended September 30, 2014 Revenues and Other Income Sales and other operating revenues $ - 15,920 - 25,396 - 41,316 Equity in earnings of affiliates 6,053 7,063 - 2,235 (13,343) 2,008 Gain on dispositions - 3 - 17 - 20 Other income 1 60 - 261 - 322 Intercompany revenues 59 369 214 4,685 (5,327) - Total Revenues and Other Income 6,113 23,415 214 32,594 (18,670) 43,666 Costs and Expenses Purchased commodities - 13,984 - 8,060 (4,719) 17,325 Production and operating expenses - 1,255 - 4,751 (40) 5,966 Selling, general and administrative expenses 8 416 1 193 (15) 603 Exploration expenses - 713 - 559 - 1,272 Depreciation, depletion and amortization - 776 - 5,282 - 6,058 Impairments - 122 - 4 - 126 Taxes other than income taxes - 233 - 1,523 - 1,756 Accretion on discounted liabilities - 43 - 314 - 357 Interest and debt expense 441 209 174 204 (553) 475 Foreign currency transaction (gains) losses 36 5 (196) 172 - 17 Total Costs and Expenses 485 17,756 (21) 21,062 (5,327) 33,955 Income from continuing operations before income taxes 5,628 5,659 235 11,532 (13,343) 9,711 Provision (benefit) for income taxes (149) (394) 7 4,416 - 3,880 Income From Continuing Operations 5,777 6,053 228 7,116 (13,343) 5,831 Income from discontinued operations 1,131 1,131 - 114 (1,245) 1,131 Net income 6,908 7,184 228 7,230 (14,588) 6,962 Less: net income attributable to noncontrolling interests - - - (54) - (54) Net Income Attributable to ConocoPhillips $ 6,908 7,184 228 7,176 (14,588) 6,908 Comprehensive Income Attributable to ConocoPhillips $ 5,491 5,767 24 5,730 (11,521) 5,491 Millions of Dollars September 30, 2015 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 23 9 2,381 - 2,413 Accounts and notes receivable 16 1,794 22 6,886 (4,254) 4,464 Inventories - 158 - 985 - 1,143 Prepaid expenses and other current assets 1 716 27 944 (44) 1,644 Total Current Assets 17 2,691 58 11,196 (4,298) 9,664 Investments, loans and long-term receivables* 48,575 68,865 3,630 29,886 (127,454) 23,502 Net properties, plants and equipment - 9,558 - 62,270 - 71,828 Other assets 8 221 422 1,098 (794) 955 Total Assets $ 48,600 81,335 4,110 104,450 (132,546) 105,949 Liabilities and Stockholders’ Equity Accounts payable $ - 5,021 16 4,428 (4,254) 5,211 Short-term debt (9) 1 5 178 - 175 Accrued income and other taxes - 118 - 541 - 659 Employee benefit obligations - 618 - 243 - 861 Other accruals 101 487 79 758 (44) 1,381 Total Current Liabilities 92 6,245 100 6,148 (4,298) 8,287 Long-term debt 7,516 10,660 2,967 3,573 - 24,716 Asset retirement obligations and accrued environmental costs - 1,300 - 8,979 - 10,279 Deferred income taxes - - - 13,398 (81) 13,317 Employee benefit obligations - 2,058 - 806 - 2,864 Other liabilities and deferred credits* 3,342 7,409 964 16,115 (25,899) 1,931 Total Liabilities 10,950 27,672 4,031 49,019 (30,278) 61,394 Retained earnings 34,265 20,734 (506) 18,231 (31,938) 40,786 Other common stockholders’ equity 3,385 32,929 585 36,855 (70,330) 3,424 Noncontrolling interests - - - 345 - 345 Total Liabilities and Stockholders’ Equity $ 48,600 81,335 4,110 104,450 (132,546) 105,949 *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 Nine Months Ended September 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 (263) (110) 2 6,165 182 5,976 Cash Flows From Investing Activities Capital expenditures and investments - (2,346) - (6,640) 1,073 (7,913) Working capital changes associated with investing activities - (15) - (827) - (842) Proceeds from asset dispositions 2,000 190 - 232 (2,099) 323 Long-term advances/loans—related parties - (248) - (1,973) 2,221 - Collection of advances/loans—related parties - - - 205 (100) 105 Intercompany cash management 764 (892) - 128 - - Other - 297 - 1 - 298 Net Cash Provided by (Used in) Investing Activities 2,764 (3,014) - (8,874) 1,095 (8,029) Cash Flows From Financing Activities Issuance of debt - 4,471 - 248 (2,221) 2,498 Repayment of debt - (100) - (92) 100 (92) Issuance of company common stock 237 - - - (306) (69) Dividends paid (2,741) - - (124) 124 (2,741) Other 3 (1,994) - 915 1,026 (50) Net Cash Provided by (Used in) Financing Activities (2,501) 2,377 - 947 (1,277) (454) Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - (142) - (142) Net Change in Cash and Cash Equivalents - (747) 2 (1,904) - (2,649) Cash and cash equivalents at beginning of period - 770 7 4,285 - 5,062 Cash and Cash Equivalents at End of Period $ - 23 9 2,381 - 2,413 Statement of Cash Flows Nine Months Ended September 30, 2014* Cash Flows From Operating Activities Net cash provided by (used in) continuing operating activities $ 14,722 (180) 10 14,063 (15,014) 13,601 Net cash provided by discontinued operations - 202 - 408 (453) 157 Net Cash Provided by Operating Activities 14,722 22 10 14,471 (15,467) 13,758 Cash Flows From Investing Activities Capital expenditures and investments - (3,235) - (11,132) 1,638 (12,729) Working capital changes associated with investing activities - 34 - 360 - 394 Proceeds from asset dispositions 16,912 1,386 - 105 (16,969) 1,434 Net purchases of short-term investments - - - (109) - (109) Long-term advances/loans—related parties - (635) - (7) 642 - Collection of advances/loans—related parties - 47 - 112 (16) 143 Intercompany cash management (28,922) 33,392 - (4,470) - - Other - (429) - (25) - (454) Net cash provided by (used in) continuing investing activities (12,010) 30,560 - (15,166) (14,705) (11,321) Net cash provided by (used in) discontinued operations - 133 - (73) (133) (73) Net Cash Provided by (Used in) Investing Activities (12,010) 30,693 - (15,239) (14,838) (11,394) Cash Flows From Financing Activities Issuance of debt - - - 642 (642) - Repayment of debt (400) (16) - (105) 16 (505) Issuance of company common stock 308 - - - (281) 27 Dividends paid (2,618) (15,088) - (458) 15,546 (2,618) Other (2) (16,863) - 1,514 15,331 (20) Net cash provided by (used in) continuing financing activities (2,712) (31,967) - 1,593 29,970 (3,116) Net cash used in discontinued operations - - - (335) 335 - Net Cash Provided by (Used in) Financing Activities (2,712) (31,967) - 1,258 30,305 (3,116) Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - (86) - (86) Net Change in Cash and Cash Equivalents - (1,252) 10 404 - (838) Cash and cash equivalents at beginning of period - 2,434 229 3,583 - 6,246 Cash and Cash Equivalents at End of Period $ - 1,182 239 3,987 - 5,408 *Certain amounts have been reclassified to conform to current-period presentation. See Note 15—Cash Flow Information, in the Notes to the Consolidated Financial Statements. |