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 /or 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 May 2017, ConocoPhillips Company received a $9.8 billion return of capital from a nonguarantor subsidiary to settle certain accumulated intercompany balances. The transaction had no impact on our consolidated financial statements. This condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements and notes. Millions of Dollars Three Months Ended June 30, 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 $ - 2,954 - 3,827 - 6,781 Equity in earnings (losses) of affiliates (3,235) (2,297) - 153 5,557 178 Gain on dispositions - 16 - 1,860 - 1,876 Other income 1 13 - 33 - 47 Intercompany revenues 12 74 41 792 (919) - Total Revenues and Other Income (3,222) 760 41 6,665 4,638 8,882 Costs and Expenses Purchased commodities - 2,637 - 1,038 (753) 2,922 Production and operating expenses - 139 - 1,189 (1) 1,327 Selling, general and administrative expenses 2 110 - 22 - 134 Exploration expenses - 33 - 65 - 98 Depreciation, depletion and amortization - 204 - 1,421 - 1,625 Impairments - 1,074 - 5,220 - 6,294 Taxes other than income taxes - 36 - 162 - 198 Accretion on discounted liabilities - 10 - 82 - 92 Interest and debt expense 125 171 36 139 (165) 306 Foreign currency transaction (gains) losses (15) 2 19 7 - 13 Other expenses 217 17 - - - 234 Total Costs and Expenses 329 4,433 55 9,345 (919) 13,243 Loss before income taxes (3,551) (3,673) (14) (2,680) 5,557 (4,361) Income tax provision (benefit) (111) (438) 11 (397) - (935) Net loss (3,440) (3,235) (25) (2,283) 5,557 (3,426) Less: net income attributable to noncontrolling interests - - - (14) - (14) Net Loss Attributable to ConocoPhillips $ (3,440) (3,235) (25) (2,297) 5,557 (3,440) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (3,821) (3,616) 30 (2,263) 5,849 (3,821) Income Statement Three Months Ended June 30, 2016 Revenues and Other Income Sales and other operating revenues $ - 2,284 - 3,064 - 5,348 Equity in earnings (losses) of affiliates (1,003) (21) - 145 959 80 Gain on dispositions - 63 - 65 - 128 Other income - 1 - 18 - 19 Intercompany revenues 26 68 60 928 (1,082) - Total Revenues and Other Income (977) 2,395 60 4,220 (123) 5,575 Costs and Expenses Purchased commodities - 1,998 - 682 (678) 2,002 Production and operating expenses - 488 - 1,191 (234) 1,445 Selling, general and administrative expenses 2 136 - 29 - 167 Exploration expenses - 551 - 59 - 610 Depreciation, depletion and amortization - 306 - 2,023 - 2,329 Impairments - 37 - 25 - 62 Taxes other than income taxes - 39 - 158 - 197 Accretion on discounted liabilities - 12 - 100 - 112 Interest and debt expense 126 164 57 135 (170) 312 Foreign currency transaction (gains) losses 2 - (79) 60 - (17) Total Costs and Expenses 130 3,731 (22) 4,462 (1,082) 7,219 Income (Loss) before income taxes (1,107) (1,336) 82 (242) 959 (1,644) Income tax provision (benefit) (36) (333) 19 (236) - (586) Net income (loss) (1,071) (1,003) 63 (6) 959 (1,058) Less: net income attributable to noncontrolling interests - - - (13) - (13) Net Income (Loss) Attributable to ConocoPhillips $ (1,071) (1,003) 63 (19) 959 (1,071) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (1,296) (1,228) 51 (215) 1,392 (1,296) Millions of Dollars Six Months Ended June 30, 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 $ - 6,069 - 8,230 - 14,299 Equity in earnings (losses) of affiliates (2,578) (1,124) - 313 3,767 378 Gain on dispositions - 29 - 1,869 - 1,898 Other income 1 15 - 62 - 78 Intercompany revenues 29 145 83 1,586 (1,843) - Total Revenues and Other Income (2,548) 5,134 83 12,060 1,924 16,653 Costs and Expenses Purchased commodities - 5,402 - 2,228 (1,516) 6,114 Production and operating expenses - 280 - 2,347 (2) 2,625 Selling, general and administrative expenses 6 246 - 44 (5) 291 Exploration expenses - 405 - 244 - 649 Depreciation, depletion and amortization - 455 - 3,149 - 3,604 Impairments - 1,074 - 5,395 - 6,469 Taxes other than income taxes - 85 - 344 - 429 Accretion on discounted liabilities - 20 - 167 - 187 Interest and debt expense 254 336 73 278 (320) 621 Foreign currency transaction (gains) losses (22) 2 68 (25) - 23 Other expense 217 17 - - - 234 Total Costs and Expenses 455 8,322 141 14,171 (1,843) 21,246 Loss before income taxes (3,003) (3,188) (58) (2,111) 3,767 (4,593) Income tax provision (benefit) (149) (610) 6 (1,013) - (1,766) Net loss (2,854) (2,578) (64) (1,098) 3,767 (2,827) Less: net income attributable to noncontrolling interests - - - (27) - (27) Net Loss Attributable to ConocoPhillips $ (2,854) (2,578) (64) (1,125) 3,767 (2,854) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (3,003) (2,727) 17 (901) 3,611 (3,003) Income Statement Six Months Ended June 30, 2016 Revenues and Other Income Sales and other operating revenues $ - 4,356 - 6,113 - 10,469 Equity in earnings of affiliates (2,430) (771) - (299) 3,431 (69) Gain on dispositions - 85 - 66 - 151 Other income (loss) - (5) - 44 - 39 Intercompany revenues 44 149 116 1,453 (1,762) - Total Revenues and Other Income (2,386) 3,814 116 7,377 1,669 10,590 Costs and Expenses Purchased commodities - 3,846 - 1,561 (1,180) 4,227 Production and operating expenses - 741 - 2,295 (237) 2,799 Selling, general and administrative expenses 5 290 - 64 (6) 353 Exploration expenses - 982 - 133 - 1,115 Depreciation, depletion and amortization - 563 - 4,013 - 4,576 Impairments - 41 - 157 - 198 Taxes other than income taxes - 96 - 281 - 377 Accretion on discounted liabilities - 24 - 197 - 221 Interest and debt expense 250 298 112 272 (339) 593 Foreign currency transaction (gains) losses (42) 2 233 (194) - (1) Total Costs and Expenses 213 6,883 345 8,779 (1,762) 14,458 Loss before income taxes (2,599) (3,069) (229) (1,402) 3,431 (3,868) Income tax provision (benefit) (59) (639) 1 (657) - (1,354) Net loss (2,540) (2,430) (230) (745) 3,431 (2,514) Less: net income attributable to noncontrolling interests - - - (26) - (26) Net Loss Attributable to ConocoPhillips $ (2,540) (2,430) (230) (771) 3,431 (2,540) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (1,664) (1,554) 4 230 1,320 (1,664) Millions of Dollars June 30, 2017 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 1,162 34 6,338 - 7,534 Short-term investments - - - 2,733 - 2,733 Accounts and notes receivable 82 1,656 35 3,608 (2,218) 3,163 Investment in Cenovus Energy - 1,533 - - - 1,533 Inventories - 112 - 907 - 1,019 Prepaid expenses and other current assets 1 436 7 3,480 (27) 3,897 Total Current Assets 83 4,899 76 17,066 (2,245) 19,879 Investments, loans and long-term receivables* 34,470 56,453 2,377 18,838 (101,935) 10,203 Net properties, plants and equipment - 4,330 - 42,516 - 46,846 Other assets 43 2,906 203 1,235 (3,311) 1,076 Total Assets $ 34,596 68,588 2,656 79,655 (107,491) 78,004 Liabilities and Stockholders’ Equity Accounts payable $ - 2,357 2 3,293 (2,218) 3,434 Short-term debt 1,688 2,000 6 104 - 3,798 Accrued income and other taxes - 76 - 715 - 791 Employee benefit obligations - 382 - 127 - 509 Other accruals 102 680 45 594 (27) 1,394 Total Current Liabilities 1,790 5,495 53 4,833 (2,245) 9,926 Long-term debt 3,784 11,338 1,706 2,842 - 19,670 Asset retirement obligations and accrued environmental costs - 560 - 7,071 - 7,631 Deferred income taxes - - - 9,111 (2,776) 6,335 Employee benefit obligations - 1,874 - 625 - 2,499 Other liabilities and deferred credits* 5,298 8,972 824 15,285 (28,935) 1,444 Total Liabilities 10,872 28,239 2,583 39,767 (33,956) 47,505 Retained earnings 21,510 11,437 (605) 10,852 (15,161) 28,033 Other common stockholders’ equity 2,214 28,912 678 28,823 (58,374) 2,253 Noncontrolling interests - - - 213 - 213 Total Liabilities and Stockholders’ Equity $ 34,596 68,588 2,656 79,655 (107,491) 78,004 *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 Six Months Ended June 30, 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 $ (137) (1,475) 21 5,926 (794) 3,541 Cash Flows From Investing Activities Capital expenditures and investments - (1,125) - (1,729) 868 (1,986) Working capital changes associated with investing activities - 39 - (152) - (113) Proceeds from asset dispositions - 9,909 - 10,716 (9,883) 10,742 Purchases of short-term investments - - - (2,653) - (2,653) Long-term advances/loans—related parties - (63) - (20) 83 - Collection of advances/loans—related parties 658 63 - 2,138 (2,802) 57 Intercompany cash management 4,882 (4,214) - (668) - - Other - 43 - 133 - 176 Net Cash Provided by Investing Activities 5,540 4,652 - 7,765 (11,734) 6,223 Cash Flows From Financing Activities Issuance of debt - 20 - 63 (83) - Repayment of debt (3,717) (2,394) - (770) 2,802 (4,079) Issuance of company common stock 49 - - - (112) (63) Repurchase of company common stock (1,075) - - - - (1,075) Dividends paid (662) - - (906) 906 (662) Other 2 - - (9,081) 9,015 (64) Net Cash Used in Financing Activities (5,403) (2,374) - (10,694) 12,528 (5,943) Effect of Exchange Rate Changes on Cash and Cash Equivalents - 1 - 102 - 103 Net Change in Cash and Cash Equivalents - 804 21 3,099 - 3,924 Cash and cash equivalents at beginning of period - 358 13 3,239 - 3,610 Cash and Cash Equivalents at End of Period $ - 1,162 34 6,338 - 7,534 Statement of Cash Flows Six Months Ended June 30, 2016 Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities $ (153) 572 (5) 2,229 (963) 1,680 Cash Flows From Investing Activities Capital expenditures and investments - (823) - (2,532) 401 (2,954) Working capital changes associated with investing activities - (76) - (287) - (363) Proceeds from asset dispositions 2,300 160 - 227 (2,324) 363 Purchases of short-term investments - - - (1,292) - (1,292) Long-term advances/loans—related parties - (803) - - 803 - Collection of advances/loans—related parties - - - 1,626 (1,573) 53 Intercompany cash management (3,190) 2,127 - 1,063 - - Other - 2 - 4 - 6 Net Cash Provided by (Used in) Investing Activities (890) 587 - (1,191) (2,693) (4,187) Cash Flows From Financing Activities Issuance of debt 1,600 2,994 - 803 (803) 4,594 Repayment of debt - (1,573) - (827) 1,573 (827) Issuance of company common stock 70 - - - (115) (45) Dividends paid (626) - - (1,078) 1,078 (626) Other (1) (2,319) - 318 1,923 (79) Net Cash Provided by (Used in) Financing Activities 1,043 (898) - (784) 3,656 3,017 Effect of Exchange Rate Changes on Cash and Cash Equivalents - - - (15) - (15) Net Change in Cash and Cash Equivalents - 261 (5) 239 - 495 Cash and cash equivalents at beginning of period - 4 15 2,349 - 2,368 Cash and Cash Equivalents at End of Period $ - 265 10 2,588 - 2,863 |