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 received 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. In June 2018, C onocoPhillips received a $2.5 billion return of capital from ConocoPhillips Company to settle certain accumulated intercompany balances. The transaction had no impact on our consolidated financial statements. In the second quarter of 2018, ConocoPhillips Company received $1.2 billion of loan repayments from a nonguarantor subsidiary to settle certain accumulated intercompany balances. This transaction had no impact on our consolidated financial statements. This condensed consolidating financial inform ation should be read in conjunction with the accompanying consolidated financial statements and notes. Millions of Dollars Three Months Ended June 30, 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 $ - 3,680 - 4,824 - 8,504 Equity in earnings of affiliates 1,705 1,733 - 326 (3,499) 265 Gain on dispositions - - - 55 - 55 Other income - 394 - 22 - 416 Intercompany revenues 10 34 43 1,404 (1,491) - Total Revenues and Other Income 1,715 5,841 43 6,631 (4,990) 9,240 Costs and Expenses Purchased commodities - 3,281 - 1,128 (1,345) 3,064 Production and operating expenses - 253 - 1,064 (4) 1,313 Selling, general and administrative expenses 1 81 - 36 - 118 Exploration expenses - 38 - 31 - 69 Depreciation, depletion and amortization - 143 - 1,295 - 1,438 Impairments - (1) - (34) - (35) Taxes other than income taxes - 28 - 245 - 273 Accretion on discounted liabilities - 5 - 84 - 89 Interest and debt expense 76 141 36 66 (142) 177 Foreign currency transaction (gains) losses 16 - (58) 14 - (28) Other expenses - 148 - (5) - 143 Total Costs and Expenses 93 4,117 (22) 3,924 (1,491) 6,621 Income before income taxes 1,622 1,724 65 2,707 (3,499) 2,619 Income tax provision (benefit) (18) 19 3 961 - 965 Net income 1,640 1,705 62 1,746 (3,499) 1,654 Less: net income attributable to noncontrolling interests - - - (14) - (14) Net Income Attributable to ConocoPhillips $ 1,640 1,705 62 1,732 (3,499) 1,640 Comprehensive Income Attributable to ConocoPhillips $ 1,374 1,439 7 1,377 (2,823) 1,374 Income Statement Three Months Ended June 30, 2017* 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 - 135 - 1,191 (1) 1,325 Selling, general and administrative expenses 2 71 - 22 - 95 Exploration expenses - 33 - 64 - 97 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 60 - (1) - 276 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) *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 Six Months Ended June 30, 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 $ - 7,444 - 9,858 - 17,302 Equity in earnings of affiliates 2,659 3,232 - 577 (5,995) 473 Gain on dispositions - 3 - 59 - 62 Other income - 291 - 73 - 364 Intercompany revenues 19 90 87 2,608 (2,804) - Total Revenues and Other Income 2,678 11,060 87 13,175 (8,799) 18,201 Costs and Expenses Purchased commodities - 6,691 - 2,561 (2,474) 6,778 Production and operating expenses - 425 - 2,096 (37) 2,484 Selling, general and administrative expenses 5 155 - 62 (5) 217 Exploration expenses - 91 - 73 - 164 Depreciation, depletion and amortization - 275 - 2,575 - 2,850 Impairments - (10) - (13) - (23) Taxes other than income taxes - 78 - 378 - 456 Accretion on discounted liabilities - 9 - 168 - 177 Interest and debt expense 147 300 73 129 (288) 361 Foreign currency transaction (gains) losses 34 (9) (85) 62 - 2 Other expenses - 342 - (2) - 340 Total Costs and Expenses 186 8,347 (12) 8,089 (2,804) 13,806 Income before income taxes 2,492 2,713 99 5,086 (5,995) 4,395 Income tax provision (benefit) (36) 54 (6) 1,829 - 1,841 Net income 2,528 2,659 105 3,257 (5,995) 2,554 Less: net income attributable to noncontrolling interests - - - (26) - (26) Net Income Attributable to ConocoPhillips $ 2,528 2,659 105 3,231 (5,995) 2,528 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 2,351 2,482 (18) 2,959 (5,423) 2,351 Income Statement Six Months Ended June 30, 2017* 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 - 267 - 2,351 (2) 2,616 Selling, general and administrative expenses 6 147 - 44 (5) 192 Exploration expenses - 404 - 243 - 647 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 expenses 217 130 - (3) - 344 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) *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 June 30, 2018 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 53 1 3,180 - 3,234 Short-term investments - - - 612 - 612 Accounts and notes receivable 7 2,273 - 4,589 (2,939) 3,930 Investment in Cenovus Energy - 2,159 - - - 2,159 Inventories - 152 - 941 - 1,093 Prepaid expenses and other current assets - 147 7 450 (24) 580 Total Current Assets 7 4,784 8 9,772 (2,963) 11,608 Investments, loans and long-term receivables* 29,130 47,927 2,526 19,682 (89,431) 9,834 Net properties, plants and equipment - 4,370 - 42,407 (471) 46,306 Other assets 22 792 190 1,315 (1,131) 1,188 Total Assets $ 29,159 57,873 2,724 73,176 (93,996) 68,936 Liabilities and Stockholders’ Equity Accounts payable $ - 2,973 3 3,629 (2,939) 3,666 Short-term debt (3) 12 7 82 (9) 89 Accrued income and other taxes - 83 - 1,218 - 1,301 Employee benefit obligations - 372 - 139 - 511 Other accruals 85 379 42 590 (25) 1,071 Total Current Liabilities 82 3,819 52 5,658 (2,973) 6,638 Long-term debt 3,789 7,153 1,700 2,721 (478) 14,885 Asset retirement obligations and accrued environmental costs - 440 - 7,225 - 7,665 Deferred income taxes - - - 6,176 (642) 5,534 Employee benefit obligations - 1,298 - 476 - 1,774 Other liabilities and deferred credits* 808 10,119 911 7,341 (17,961) 1,218 Total Liabilities 4,679 22,829 2,663 29,597 (22,054) 37,714 Retained earnings 24,443 15,691 (576) 14,740 (23,331) 30,967 Other common stockholders’ equity 37 19,353 637 28,659 (48,611) 75 Noncontrolling interests - - - 180 - 180 Total Liabilities and Stockholders’ Equity $ 29,159 57,873 2,724 73,176 (93,996) 68,936 *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 Six Months Ended June 30, 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 $ 2,417 519 (90) 5,789 (2,894) 5,741 Cash Flows From Investing Activities Capital expenditures and investments - (507) - (3,034) 7 (3,534) Working capital changes associated with investing activities - (116) - 24 - (92) Proceeds from asset dispositions - 274 - 146 (112) 308 Sales of short-term investments - - - 1,257 - 1,257 Long-term advances/loans—related parties - (8) - (87) 95 - Collection of advances/loans—related parties - 2,500 - 59 (2,500) 59 Intercompany cash management (721) 4,517 - (3,796) - - Other - 2 - (27) - (25) Net Cash Provided by (Used in) Investing Activities (721) 6,662 - (5,458) (2,510) (2,027) Cash Flows From Financing Activities Issuance of debt - - 87 8 (95) - Repayment of debt - (4,855) - (2,597) 2,500 (4,952) Issuance of company common stock 123 - - - (81) 42 Repurchase of company common stock (1,146) - - - - (1,146) Dividends paid (675) - - (452) 452 (675) Other 2 (2,511) - (167) 2,628 (48) Net Cash Provided by (Used in) Financing Activities (1,696) (7,366) 87 (3,208) 5,404 (6,779) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash - 4 - (18) - (14) Net Change in Cash, Cash Equivalents and Restricted Cash - (181) (3) (2,895) - (3,079) 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 $ - 53 1 3,403 - 3,457 Statement of Cash Flows Six Months Ended June 30, 2017 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 *Restated to include $211 million of restricted cash at January 1, 2018. See Note 2 — Changes in Accounting Principles for additional information relating to the adoption of ASU No. 2016-18. Restricted cash totaling $223 million is included in the "Other assets" line of our Consolidated Balance Sheet as of June 30, 2018. |