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 ConocoPh illips 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 obligations 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 securiti es. 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 Com pany 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 bas is. In March 2018, ConocoPhillips Company re ceived a $1.2 billion loan repayment from a nonguarantor subsidiary to settle certain accumulated intercompany balances. This 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 March 31, 2018 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 $ - 3,764 - 5,034 - 8,798 Equity in earnings of affiliates 954 1,499 - 251 (2,496) 208 Gain on dispositions - 3 - 4 - 7 Other income (loss) - (103) - 51 - (52) Intercompany revenues 9 56 44 1,204 (1,313) - Total Revenues and Other Income 963 5,219 44 6,544 (3,809) 8,961 Costs and Expenses Purchased commodities - 3,410 - 1,433 (1,129) 3,714 Production and operating expenses - 172 - 1,032 (33) 1,171 Selling, general and administrative expenses 4 74 - 26 (5) 99 Exploration expenses - 53 - 42 - 95 Depreciation, depletion and amortization - 132 - 1,280 - 1,412 Impairments - (9) - 21 - 12 Taxes other than income taxes - 50 - 133 - 183 Accretion on discounted liabilities - 4 - 84 - 88 Interest and debt expense 71 159 37 63 (146) 184 Foreign currency transaction (gains) losses 18 (9) (27) 48 - 30 Other expense - 194 - 3 - 197 Total Costs and Expenses 93 4,230 10 4,165 (1,313) 7,185 Income before income taxes 870 989 34 2,379 (2,496) 1,776 Income tax provision (benefit) (18) 35 (9) 868 - 876 Net income 888 954 43 1,511 (2,496) 900 Less: net income attributable to noncontrolling interests - - - (12) - (12) Net Income Attributable to ConocoPhillips $ 888 954 43 1,499 (2,496) 888 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 977 1,043 (25) 1,582 (2,600) 977 Income Statement Three Months Ended March 31, 2017* 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 - 132 - 1,160 (1) 1,291 Selling, general and administrative expenses 4 76 - 22 (5) 97 Exploration expenses - 371 - 179 - 550 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 Other expense - 70 - (2) - 68 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 *Certain amounts have been reclassified to conform to the current-period presentation resulting from the adoption of ASU No. 2017-07. See Note 2 — Changes in Accounting Principles, for additional information. See Notes to Consolidated Financial Statements. Millions of Dollars March 31, 2018 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 68 3 4,913 - 4,984 Short-term investments - - - 288 - 288 Accounts and notes receivable 6 1,974 36 4,817 (2,641) 4,192 Investment in Cenovus Energy - 1,776 - - - 1,776 Inventories - 139 - 914 - 1,053 Prepaid expenses and other current assets 1 161 7 752 (27) 894 Total Current Assets 7 4,118 46 11,684 (2,668) 13,187 Investments, loans and long-term receivables* 30,214 48,760 2,504 17,222 (88,729) 9,971 Net properties, plants and equipment - 4,280 - 42,192 (475) 45,997 Other assets 19 1,036 188 1,729 (1,400) 1,572 Total Assets $ 30,240 58,194 2,738 72,827 (93,272) 70,727 Liabilities and Stockholders’ Equity Accounts payable $ - 2,754 2 3,771 (2,641) 3,886 Short-term debt (5) 263 7 82 (10) 337 Accrued income and other taxes - 163 - 1,178 - 1,341 Employee benefit obligations - 310 - 98 - 408 Other accruals 57 420 52 634 (26) 1,137 Total Current Liabilities 52 3,910 61 5,763 (2,677) 7,109 Long-term debt 3,788 8,956 1,701 2,742 (478) 16,709 Asset retirement obligations and accrued environmental costs - 435 - 7,354 - 7,789 Deferred income taxes - - - 6,281 (872) 5,409 Employee benefit obligations - 1,318 - 514 - 1,832 Other liabilities and deferred credits* 2,416 7,467 922 7,407 (17,051) 1,161 Total Liabilities 6,256 22,086 2,684 30,061 (21,078) 40,009 Retained earnings 23,139 13,990 (638) 13,460 (20,288) 29,663 Other common stockholders’ equity 845 22,118 692 29,134 (51,906) 883 Noncontrolling interests - - - 172 - 172 Total Liabilities and Stockholders’ Equity $ 30,240 58,194 2,738 72,827 (93,272) 70,727 *Includes intercompany loans. Balance Sheet December 31, 2017 Assets Cash and cash equivalents $ - 234 4 6,087 - 6,325 Short-term investments - - - 1,873 - 1,873 Accounts and notes receivable 24 2,255 35 4,870 (2,864) 4,320 Investment in Cenovus Energy - 1,899 - - - 1,899 Inventories - 163 - 897 - 1,060 Prepaid expenses and other current assets 1 278 6 779 (29) 1,035 Total Current Assets 25 4,829 45 14,506 (2,893) 16,512 Investments, loans and long-term receivables* 29,400 47,974 2,533 15,050 (84,897) 10,060 Net properties, plants and equipment - 4,230 - 41,930 (477) 45,683 Other assets 15 1,146 186 1,302 (1,542) 1,107 Total Assets $ 29,440 58,179 2,764 72,788 (89,809) 73,362 Liabilities and Stockholders’ Equity Accounts payable $ - 3,094 1 3,799 (2,864) 4,030 Short-term debt (5) 2,505 7 77 (9) 2,575 Accrued income and other taxes - 107 - 931 - 1,038 Employee benefit obligations - 554 - 171 - 725 Other accruals 85 314 48 612 (30) 1,029 Total Current Liabilities 80 6,574 56 5,590 (2,903) 9,397 Long-term debt 3,787 9,321 1,703 2,794 (477) 17,128 Asset retirement obligations and accrued environmental costs - 432 - 7,199 - 7,631 Deferred income taxes - - - 6,263 (981) 5,282 Employee benefit obligations - 1,335 - 519 - 1,854 Other liabilities and deferred credits* 1,528 5,229 926 9,215 (15,629) 1,269 Total Liabilities 5,395 22,891 2,685 31,580 (19,990) 42,561 Retained earnings 22,867 13,317 (681) 11,958 (18,070) 29,391 Other common stockholders’ equity 1,178 21,971 760 29,056 (51,749) 1,216 Noncontrolling interests - - - 194 - 194 Total Liabilities and Stockholders’ Equity $ 29,440 58,179 2,764 72,788 (89,809) 73,362 *Includes intercompany loans. Millions of Dollars Three Months Ended March 31, 2018 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 $ (69) (123) (30) 2,584 37 2,399 Cash Flows From Investing Activities Capital expenditures and investments - (233) - (1,308) 6 (1,535) Working capital changes associated with investing activities - (93) - 121 - 28 Proceeds from asset dispositions - 141 - 39 (11) 169 Purchases of short-term investments - - - 1,593 - 1,593 Long-term advances/loans—related parties - (4) - (29) 33 - Collection of advances/loans—related parties - 1,306 - 59 (1,306) 59 Intercompany cash management 887 1,638 - (2,525) - - Other - - - (392) - (392) Net Cash Provided by (Used in) Investing Activities 887 2,755 - (2,442) (1,278) (78) Cash Flows From Financing Activities Issuance of debt - - 29 4 (33) - Repayment of debt - (2,807) - (1,387) 1,306 (2,888) Issuance of company common stock 19 - - - (37) (18) Repurchase of company common stock (500) - - - - (500) Dividends paid (338) - - - - (338) Other 1 - - (38) 5 (32) Net Cash Provided by (Used in) Financing Activities (818) (2,807) 29 (1,421) 1,241 (3,776) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash - 9 - 116 - 125 Net Change in Cash, Cash Equivalents and Restricted Cash - (166) (1) (1,163) - (1,330) Cash, cash equivalents and restricted cash at beginning of period* - 234 4 6,298 - 6,536 Cash, Cash Equivalents and Restricted Cash at End of Period $ - 68 3 5,135 - 5,206 Statement of Cash Flows Three Months Ended March 31, 2017 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 *Restated to include $211 million of restricted cash at January 1, 2018. Restricted cash totaling $222 million is included in the "Other assets" line of our Consolidated Balance Sheet as of March 31, 2018. |