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 conjunc tion with the accompanying consolidated financial statements and notes. Millions of Dollars Three Months Ended March 31, 2017 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 $ - 3,115 - 4,403 - 7,518 Equity in earnings of affiliates 657 1,173 - 160 (1,790) 200 Gain on dispositions - 13 - 9 - 22 Other income - 2 - 29 - 31 Intercompany revenues 17 71 42 794 (924) - Total Revenues and Other Income 674 4,374 42 5,395 (2,714) 7,771 Costs and Expenses Purchased commodities - 2,765 - 1,190 (763) 3,192 Production and operating expenses - 141 - 1,158 (1) 1,298 Selling, general and administrative expenses 4 136 - 22 (5) 157 Exploration expenses - 372 - 179 - 551 Depreciation, depletion and amortization - 251 - 1,728 - 1,979 Impairments - - - 175 - 175 Taxes other than income taxes - 49 - 182 - 231 Accretion on discounted liabilities - 10 - 85 - 95 Interest and debt expense 129 165 37 139 (155) 315 Foreign currency transaction (gains) losses (7) - 49 (32) - 10 Total Costs and Expenses 126 3,889 86 4,826 (924) 8,003 Income (loss) before income taxes 548 485 (44) 569 (1,790) (232) Income tax benefit (38) (172) (5) (616) - (831) Net income (loss) 586 657 (39) 1,185 (1,790) 599 Less: net income attributable to noncontrolling interests - - - (13) - (13) Net Income (Loss) Attributable to ConocoPhillips $ 586 657 (39) 1,172 (1,790) 586 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 818 889 (13) 1,362 (2,238) 818 Income Statement Three Months Ended March 31, 2016 Revenues and Other Income Sales and other operating revenues $ - 2,072 - 3,049 - 5,121 Equity in losses of affiliates (1,427) (750) - (444) 2,472 (149) Gain on dispositions - 22 - 1 - 23 Other income (loss) - (6) - 26 - 20 Intercompany revenues 18 81 56 525 (680) - Total Revenues and Other Income (1,409) 1,419 56 3,157 1,792 5,015 Costs and Expenses Purchased commodities - 1,848 - 879 (502) 2,225 Production and operating expenses - 253 - 1,104 (3) 1,354 Selling, general and administrative expenses 3 154 - 35 (6) 186 Exploration expenses - 431 - 74 - 505 Depreciation, depletion and amortization - 257 - 1,990 - 2,247 Impairments - 4 - 132 - 136 Taxes other than income taxes - 57 - 123 - 180 Accretion on discounted liabilities - 12 - 97 - 109 Interest and debt expense 124 134 55 137 (169) 281 Foreign currency transaction (gains) losses (44) 2 312 (254) - 16 Total Costs and Expenses 83 3,152 367 4,317 (680) 7,239 Loss before income taxes (1,492) (1,733) (311) (1,160) 2,472 (2,224) Income tax benefit (23) (306) (18) (421) - (768) Net loss (1,469) (1,427) (293) (739) 2,472 (1,456) Less: net income attributable to noncontrolling interests - - - (13) - (13) Net Loss Attributable to ConocoPhillips $ (1,469) (1,427) (293) (752) 2,472 (1,469) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (368) (326) (47) 445 (72) (368) Millions of Dollars March 31, 2017 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 313 58 2,738 - 3,109 Short-term investments - - - 252 - 252 Accounts and notes receivable 12 1,814 25 3,876 (2,368) 3,359 Inventories - 142 - 955 - 1,097 Prepaid expenses and other current assets 1 155 7 2,773 (25) 2,911 Total Current Assets 13 2,424 90 10,594 (2,393) 10,728 Investments, loans and long-term receivables* 38,761 62,802 2,280 31,145 (113,313) 21,675 Net properties, plants and equipment - 5,818 - 48,622 - 54,440 Other assets 40 2,345 216 1,271 (2,742) 1,130 Total Assets $ 38,814 73,389 2,586 91,632 (118,448) 87,973 Liabilities and Stockholders’ Equity Accounts payable $ - 2,356 2 3,541 (2,368) 3,531 Short-term debt (9) 999 6 99 - 1,095 Accrued income and other taxes - 61 - 695 - 756 Employee benefit obligations - 336 - 129 - 465 Other accruals 101 259 49 1,295 (25) 1,679 Total Current Liabilities 92 4,011 57 5,759 (2,393) 7,526 Long-term debt 8,173 12,635 1,708 2,824 - 25,340 Asset retirement obligations and accrued environmental costs - 944 - 6,940 - 7,884 Deferred income taxes - - - 9,778 (2,210) 7,568 Employee benefit obligations - 1,906 - 628 - 2,534 Other liabilities and deferred credits* 1,758 9,927 778 14,240 (25,183) 1,520 Total Liabilities 10,023 29,423 2,543 40,169 (29,786) 52,372 Retained earnings 25,280 14,672 (580) 13,253 (20,821) 31,804 Other common stockholders’ equity 3,511 29,294 623 37,962 (67,841) 3,549 Noncontrolling interests - - - 248 - 248 Total Liabilities and Stockholders’ Equity $ 38,814 73,389 2,586 91,632 (118,448) 87,973 *Includes intercompany loans. Balance Sheet December 31, 2016 Assets Cash and cash equivalents $ - 358 13 3,239 - 3,610 Short-term investments - - - 50 - 50 Accounts and notes receivable 22 1,968 23 6,103 (4,702) 3,414 Inventories - 84 - 934 - 1,018 Prepaid expenses and other current assets 2 116 8 415 (24) 517 Total Current Assets 24 2,526 44 10,741 (4,726) 8,609 Investments, loans and long-term receivables* 37,901 64,434 2,296 31,643 (114,602) 21,672 Net properties, plants and equipment - 6,301 - 52,030 - 58,331 Other assets 40 2,194 220 1,240 (2,534) 1,160 Total Assets $ 37,965 75,455 2,560 95,654 (121,862) 89,772 Liabilities and Stockholders’ Equity Accounts payable $ - 4,683 1 3,671 (4,702) 3,653 Short-term debt (10) 999 6 94 - 1,089 Accrued income and other taxes - 85 - 399 - 484 Employee benefit obligations - 489 - 200 - 689 Other accruals 171 271 40 536 (24) 994 Total Current Liabilities 161 6,527 47 4,900 (4,726) 6,909 Long-term debt 8,975 12,635 1,710 2,866 - 26,186 Asset retirement obligations and accrued environmental costs - 925 - 7,500 - 8,425 Deferred income taxes - - - 10,972 (2,023) 8,949 Employee benefit obligations - 1,901 - 651 - 2,552 Other liabilities and deferred credits* 417 10,391 748 17,832 (27,863) 1,525 Total Liabilities 9,553 32,379 2,505 44,721 (34,612) 54,546 Retained earnings 25,025 14,015 (541) 12,883 (19,834) 31,548 Other common stockholders’ equity 3,387 29,061 596 37,798 (67,416) 3,426 Noncontrolling interests - - - 252 - 252 Total Liabilities and Stockholders’ Equity $ 37,965 75,455 2,560 95,654 (121,862) 89,772 *Includes intercompany loans. Millions of Dollars Three Months Ended March 31, 2017 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 $ (97) 1,014 45 1,581 (753) 1,790 Cash Flows From Investing Activities Capital expenditures and investments - (149) - (819) 2 (966) Working capital changes associated with investing activities - 55 - (81) - (26) Proceeds from asset dispositions - 46 - 18 (29) 35 Purchases of short-term investments - - - (203) - (203) Long-term advances/loans—related parties - (30) - - 30 - Collection of advances/loans—related parties - 63 - 2,138 (2,144) 57 Intercompany cash management 1,341 1,037 - (2,378) - - Other - - - 129 - 129 Net Cash Provided by (Used in) Investing Activities 1,341 1,022 - (1,196) (2,141) (974) Cash Flows From Financing Activities Issuance of debt - - - 30 (30) - Repayment of debt (805) (2,081) - (97) 2,144 (839) Issuance of company common stock 3 - - - (49) (46) Repurchase of company common stock (112) - - - - (112) Dividends paid (331) - - (802) 802 (331) Other 1 - - (44) 27 (16) Net Cash Used in Financing Activities (1,244) (2,081) - (913) 2,894 (1,344) Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - 27 - 27 Net Change in Cash and Cash Equivalents - (45) 45 (501) - (501) Cash and cash equivalents at beginning of period - 358 13 3,239 - 3,610 Cash and Cash Equivalents at End of Period $ - 313 58 2,738 - 3,109 Statement of Cash Flows Three Months Ended March 31, 2016 Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities $ (153) (284) 1 1,011 (154) 421 Cash Flows From Investing Activities Capital expenditures and investments - (504) - (1,516) 199 (1,821) Working capital changes associated with investing activities - (21) - (113) - (134) Proceeds from asset dispositions 2,300 60 - 75 (2,300) 135 Net sales (purchases) of short-term investments - - - (302) - (302) Long-term advances/loans—related parties - (51) - - 51 - Collection of advances/loans—related parties - - - 2,198 (2,145) 53 Intercompany cash management (3,438) 3,206 - 232 - - Other - 8 - (4) - 4 Net Cash Provided by (Used in) Investing Activities (1,138) 2,698 - 570 (4,195) (2,065) Cash Flows From Financing Activities Issuance of debt 1,600 2,994 - 51 (51) 4,594 Repayment of debt - (2,145) - (64) 2,145 (64) Issuance of company common stock 7 - - - (49) (42) Dividends paid (313) - - (203) 203 (313) Other (3) (2,320) - 184 2,101 (38) Net Cash Provided by (Used in) Financing Activities 1,291 (1,471) - (32) 4,349 4,137 Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - 5 - 5 Net Change in Cash and Cash Equivalents - 943 1 1,554 - 2,498 Cash and cash equivalents at beginning of period - 4 15 2,349 - 2,368 Cash and Cash Equivalents at End of Period $ - 947 16 3,903 - 4,866 |