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. In February 2016 , ConocoPhillips received a $2 .3 billion return of capital from ConocoPhillips Company to settle certain accumulated intercompany balances. The transaction had no impact on our consolidated financial statements. In October 2016, ConocoPhillips Cana da Funding Company I repaid $1.25 billion of external debt. This transaction will be reflected in the full-year 2016 condensed consolidating financial statements. This condensed consolidating financial information should be read in conjunction with the a ccompanying consolidated financial statements and notes. Millions of Dollars Three Months Ended September 30, 2016 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 $ - 2,933 - 3,482 - 6,415 Equity in earnings (losses) of affiliates (958) (397) - (26) 1,321 (60) Gain on dispositions - 11 - 40 - 51 Other income 1 3 - 106 - 110 Intercompany revenues 18 71 60 793 (942) - Total Revenues and Other Income (939) 2,621 60 4,395 379 6,516 Costs and Expenses Purchased commodities - 2,563 - 1,024 (768) 2,819 Production and operating expenses - 324 - 1,207 (5) 1,526 Selling, general and administrative expenses 2 158 - 43 - 203 Exploration expenses - 192 - 265 - 457 Depreciation, depletion and amortization - 351 - 2,074 - 2,425 Impairments - - - 123 - 123 Taxes other than income taxes - 26 - 135 - 161 Accretion on discounted liabilities - 11 - 97 - 108 Interest and debt expense 135 159 56 154 (169) 335 Foreign currency transaction (gains) losses 8 - (26) 31 - 13 Total Costs and Expenses 145 3,784 30 5,153 (942) 8,170 Income (loss) before income taxes (1,084) (1,163) 30 (758) 1,321 (1,654) Income tax benefit (44) (205) (4) (375) - (628) Net income (loss) (1,040) (958) 34 (383) 1,321 (1,026) Less: net income attributable to noncontrolling interests - - - (14) - (14) Net Income (Loss) Attributable to ConocoPhillips $ (1,040) (958) 34 (397) 1,321 (1,040) Comprehensive Loss Attributable to ConocoPhillips $ (1,113) (1,031) (10) (460) 1,501 (1,113) Income Statement Three Months Ended September 30, 2015 Revenues and Other Income Sales and other operating revenues $ - 2,954 - 4,308 - 7,262 Equity in earnings (losses) of affiliates (973) (19) - 559 656 223 Gain on dispositions - 5 - 13 - 18 Other income (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) before income taxes (1,124) (1,488) 362 (147) 656 (1,741) Income tax provision (benefit) (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) Millions of Dollars Nine Months Ended September 30, 2016 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 $ - 7,289 - 9,595 - 16,884 Equity in losses of affiliates (3,388) (1,168) - (325) 4,752 (129) Gain on dispositions - 96 - 106 - 202 Other income (loss) 1 (2) - 150 - 149 Intercompany revenues 62 220 176 2,246 (2,704) - Total Revenues and Other Income (3,325) 6,435 176 11,772 2,048 17,106 Costs and Expenses Purchased commodities - 6,409 - 2,585 (1,948) 7,046 Production and operating expenses - 1,065 - 3,502 (242) 4,325 Selling, general and administrative expenses 7 448 - 107 (6) 556 Exploration expenses - 1,174 - 398 - 1,572 Depreciation, depletion and amortization - 914 - 6,087 - 7,001 Impairments - 41 - 280 - 321 Taxes other than income taxes - 122 - 416 - 538 Accretion on discounted liabilities - 35 - 294 - 329 Interest and debt expense 385 457 168 426 (508) 928 Foreign currency transaction (gains) losses (34) 2 207 (163) - 12 Total Costs and Expenses 358 10,667 375 13,932 (2,704) 22,628 Loss before income taxes (3,683) (4,232) (199) (2,160) 4,752 (5,522) Income tax benefit (103) (844) (3) (1,032) - (1,982) Net loss (3,580) (3,388) (196) (1,128) 4,752 (3,540) Less: net income attributable to noncontrolling interests - - - (40) - (40) Net Loss Attributable to ConocoPhillips $ (3,580) (3,388) (196) (1,168) 4,752 (3,580) Comprehensive Loss Attributable to ConocoPhillips $ (2,777) (2,585) (6) (230) 2,821 (2,777) Income Statement Nine Months Ended September 30, 2015 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) before income taxes (1,121) (1,663) 607 875 (886) (2,188) Income tax benefit (143) (951) 18 (178) - (1,254) Net income (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) Millions of Dollars September 30, 2016 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 275 11 3,804 - 4,090 Short-term investments - - - 234 - 234 Accounts and notes receivable 15 1,678 23 5,315 (3,711) 3,320 Inventories - 115 - 993 - 1,108 Prepaid expenses and other current assets 1 222 182 684 (200) 889 Total Current Assets 16 2,290 216 11,030 (3,911) 9,641 Investments, loans and long-term receivables* 38,921 64,440 3,489 31,283 (116,269) 21,864 Net properties, plants and equipment - 6,609 - 55,040 - 61,649 Other assets 8 2,182 235 1,328 (2,623) 1,130 Total Assets $ 38,945 75,521 3,940 98,681 (122,803) 94,284 Liabilities and Stockholders’ Equity Accounts payable $ - 4,013 8 3,441 (3,711) 3,751 Short-term debt (10) (2) 1,256 92 - 1,336 Accrued income and other taxes - 86 - 308 - 394 Employee benefit obligations - 500 - 257 - 757 Other accruals 101 351 82 966 (201) 1,299 Total Current Liabilities 91 4,948 1,346 5,064 (3,912) 7,537 Long-term debt 9,123 13,635 1,711 2,884 - 27,353 Asset retirement obligations and accrued environmental costs - 1,042 - 8,778 - 9,820 Deferred income taxes - - - 11,086 (2,052) 9,034 Employee benefit obligations - 2,023 - 448 - 2,471 Other liabilities and deferred credits* 122 10,084 807 18,664 (28,064) 1,613 Total Liabilities 9,336 31,732 3,864 46,924 (34,028) 57,828 Retained earnings (losses) 25,373 13,979 (585) 12,764 (19,635) 31,896 Other common stockholders’ equity 4,236 29,810 661 38,707 (69,140) 4,274 Noncontrolling interests - - - 286 - 286 Total Liabilities and Stockholders’ Equity $ 38,945 75,521 3,940 98,681 (122,803) 94,284 *Includes intercompany loans. Balance Sheet December 31, 2015 Assets Cash and cash equivalents $ - 4 15 2,349 - 2,368 Accounts and notes receivable 21 2,905 21 7,228 (5,661) 4,514 Inventories - 142 - 982 - 1,124 Prepaid expenses and other current assets 2 206 252 589 (266) 783 Total Current Assets 23 3,257 288 11,148 (5,927) 8,789 Investments, loans and long-term receivables* 43,532 64,015 3,264 27,839 (117,464) 21,186 Net properties, plants and equipment - 8,110 - 58,336 - 66,446 Other assets 7 950 233 1,158 (1,285) 1,063 Total Assets $ 43,562 76,332 3,785 98,481 (124,676) 97,484 Liabilities and Stockholders’ Equity Accounts payable $ - 5,684 13 4,897 (5,661) 4,933 Short-term debt (9) 1 1,255 180 - 1,427 Accrued income and other taxes - 62 - 437 - 499 Employee benefit obligations - 629 - 258 - 887 Other accruals 170 465 52 1,087 (264) 1,510 Total Current Liabilities 161 6,841 1,320 6,859 (5,925) 9,256 Long-term debt 7,518 10,660 1,716 3,559 - 23,453 Asset retirement obligations and accrued environmental costs - 1,107 - 8,473 - 9,580 Deferred income taxes - - - 11,814 (815) 10,999 Employee benefit obligations - 1,760 - 526 - 2,286 Other liabilities and deferred credits* 2,681 7,291 667 15,181 (23,992) 1,828 Total Liabilities 10,360 27,659 3,703 46,412 (30,732) 57,402 Retained earnings (losses) 29,892 17,366 (389) 15,177 (25,632) 36,414 Other common stockholders’ equity 3,310 31,307 471 36,572 (68,312) 3,348 Noncontrolling interests - - - 320 - 320 Total Liabilities and Stockholders’ Equity $ 43,562 76,332 3,785 98,481 (124,676) 97,484 *Includes intercompany loans. Millions of Dollars Nine Months Ended September 30, 2016 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 $ (315) (124) (4) 4,307 (904) 2,960 Cash Flows From Investing Activities Capital expenditures and investments - (889) - (3,382) 401 (3,870) Working capital changes associated with investing activities - (135) - (266) - (401) Proceeds from asset dispositions 2,300 175 - 275 (2,331) 419 Purchases of short-term investments - - - (229) - (229) Long-term advances/loans—related parties - (803) - - 803 - Collection of advances/loans—related parties - 60 - 1,072 (1,024) 108 Intercompany cash management (2,767) 2,272 - 495 - - Other - 3 - 58 - 61 Net Cash Provided by (Used in) Investing Activities (467) 683 - (1,977) (2,151) (3,912) Cash Flows From Financing Activities Issuance of debt 1,600 2,994 - 803 (803) 4,594 Repayment of debt - (964) - (899) 1,024 (839) Issuance of company common stock 122 - - - (174) (52) Dividends paid (940) - - (1,078) 1,078 (940) Other - (2,318) - 295 1,930 (93) Net Cash Provided by (Used in) Financing Activities 782 (288) - (879) 3,055 2,670 Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - 4 - 4 Net Change in Cash and Cash Equivalents - 271 (4) 1,455 - 1,722 Cash and cash equivalents at beginning of period - 4 15 2,349 - 2,368 Cash and Cash Equivalents at End of Period $ - 275 11 3,804 - 4,090 Statement of Cash Flows Nine Months Ended September 30, 2015 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 |