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 informat ion should be read in conjunction with the accompanying consolidated financial statements and notes. Millions of Dollars Three Months Ended September 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 $ - 4,330 - 5,119 - 9,449 Equity in earnings of affiliates 1,903 2,166 - 256 (4,031) 294 Gain on dispositions - 75 - 38 - 113 Other income - (61) - 370 - 309 Intercompany revenues 9 34 42 1,619 (1,704) - Total Revenues and Other Income 1,912 6,544 42 7,402 (5,735) 10,165 Costs and Expenses Purchased commodities - 3,880 - 1,196 (1,546) 3,530 Production and operating expenses - 298 - 1,085 (16) 1,367 Selling, general and administrative expenses 2 99 - 18 - 119 Exploration expenses - 41 - 62 - 103 Depreciation, depletion and amortization - 152 - 1,342 - 1,494 Impairments - 1 - 43 - 44 Taxes other than income taxes - 33 - 279 - 312 Accretion on discounted liabilities - 4 - 85 - 89 Interest and debt expense 72 156 37 63 (142) 186 Foreign currency transaction (gains) losses (12) 3 42 (28) - 5 Other expenses - 6 - 4 - 10 Total Costs and Expenses 62 4,673 79 4,149 (1,704) 7,259 Income (Loss) before income taxes 1,850 1,871 (37) 3,253 (4,031) 2,906 Income tax provision (benefit) (11) (32) 1 1,075 - 1,033 Net income (loss) 1,861 1,903 (38) 2,178 (4,031) 1,873 Less: net income attributable to noncontrolling interests - - - (12) - (12) Net Income (Loss) Attributable to ConocoPhillips $ 1,861 1,903 (38) 2,166 (4,031) 1,861 Comprehensive Income Attributable to ConocoPhillips $ 2,056 2,098 5 2,330 (4,433) 2,056 Income Statement Three Months Ended September 30, 2017* Revenues and Other Income Sales and other operating revenues $ - 2,997 - 3,691 - 6,688 Equity in earnings of affiliates 486 348 - 119 (757) 196 Gain (Loss) on dispositions - 879 - (633) - 246 Other income - 12 - 53 - 65 Intercompany revenues 10 77 43 774 (904) - Total Revenues and Other Income 496 4,313 43 4,004 (1,661) 7,195 Costs and Expenses Purchased commodities - 2,666 - 1,001 (741) 2,926 Production and operating expenses - 216 - 1,007 (1) 1,222 Selling, general and administrative expenses 2 97 - 11 - 110 Exploration expenses - 29 - 44 - 73 Depreciation, depletion and amortization - 203 - 1,405 - 1,608 Impairments - 1 - 5 - 6 Taxes other than income taxes - 29 - 146 - 175 Accretion on discounted liabilities - 8 - 81 - 89 Interest and debt expense 86 169 37 121 (162) 251 Foreign currency transaction (gains) losses (27) 1 77 (46) - 5 Other expenses 50 29 - (2) - 77 Total Costs and Expenses 111 3,448 114 3,773 (904) 6,542 Income (Loss) before income taxes 385 865 (71) 231 (757) 653 Income tax provision (benefit) (35) 379 6 (133) - 217 Net income (loss) 420 486 (77) 364 (757) 436 Less: net income attributable to noncontrolling interests - - - (16) - (16) Net Income (Loss) Attributable to ConocoPhillips $ 420 486 (77) 348 (757) 420 Comprehensive Income Attributable to ConocoPhillips $ 1,470 1,536 22 864 (2,422) 1,470 *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 Nine Months Ended September 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 $ - 11,774 - 14,977 - 26,751 Equity in earnings of affiliates 4,562 5,398 - 833 (10,026) 767 Gain on dispositions - 78 - 97 - 175 Other income - 230 - 443 - 673 Intercompany revenues 28 124 129 4,227 (4,508) - Total Revenues and Other Income 4,590 17,604 129 20,577 (14,534) 28,366 Costs and Expenses Purchased commodities - 10,571 - 3,757 (4,020) 10,308 Production and operating expenses - 723 - 3,181 (53) 3,851 Selling, general and administrative expenses 7 254 - 80 (5) 336 Exploration expenses - 132 - 135 - 267 Depreciation, depletion and amortization - 427 - 3,917 - 4,344 Impairments - (9) - 30 - 21 Taxes other than income taxes - 111 - 657 - 768 Accretion on discounted liabilities - 13 - 253 - 266 Interest and debt expense 219 456 110 192 (430) 547 Foreign currency transaction (gains) losses 22 (6) (43) 34 - 7 Other expenses - 348 - 2 - 350 Total Costs and Expenses 248 13,020 67 12,238 (4,508) 21,065 Income before income taxes 4,342 4,584 62 8,339 (10,026) 7,301 Income tax provision (benefit) (47) 22 (5) 2,904 - 2,874 Net income 4,389 4,562 67 5,435 (10,026) 4,427 Less: net income attributable to noncontrolling interests - - - (38) - (38) Net Income Attributable to ConocoPhillips $ 4,389 4,562 67 5,397 (10,026) 4,389 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 4,407 4,580 (13) 5,289 (9,856) 4,407 Income Statement Nine Months Ended September 30, 2017* Revenues and Other Income Sales and other operating revenues $ - 9,066 - 11,921 - 20,987 Equity in earnings (losses) of affiliates (2,092) (776) - 432 3,010 574 Gain on dispositions - 908 - 1,236 - 2,144 Other income 1 27 - 115 - 143 Intercompany revenues 39 222 126 2,360 (2,747) - Total Revenues and Other Income (2,052) 9,447 126 16,064 263 23,848 Costs and Expenses Purchased commodities - 8,068 - 3,229 (2,257) 9,040 Production and operating expenses - 483 - 3,358 (3) 3,838 Selling, general and administrative expenses 8 244 - 55 (5) 302 Exploration expenses - 433 - 287 - 720 Depreciation, depletion and amortization - 658 - 4,554 - 5,212 Impairments - 1,075 - 5,400 - 6,475 Taxes other than income taxes - 114 - 490 - 604 Accretion on discounted liabilities - 28 - 248 - 276 Interest and debt expense 340 505 110 399 (482) 872 Foreign currency transaction (gains) losses (49) 3 145 (71) - 28 Other expenses 267 159 - (5) - 421 Total Costs and Expenses 566 11,770 255 17,944 (2,747) 27,788 Loss before income taxes (2,618) (2,323) (129) (1,880) 3,010 (3,940) Income tax provision (benefit) (184) (231) 12 (1,146) - (1,549) Net loss (2,434) (2,092) (141) (734) 3,010 (2,391) Less: net income attributable to noncontrolling interests - - - (43) - (43) Net Loss Attributable to ConocoPhillips $ (2,434) (2,092) (141) (777) 3,010 (2,434) Comprehensive Income (Loss) Attributable to ConocoPhillips $ (1,533) (1,191) 39 (37) 1,189 (1,533) *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 September 30, 2018 Balance Sheet ConocoPhillips ConocoPhillips Company ConocoPhillips Canada Funding Company I All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 16 - 3,700 - 3,716 Short-term investments - - - 875 - 875 Accounts and notes receivable 6 2,614 1 5,301 (3,423) 4,499 Investment in Cenovus Energy - 2,086 - - - 2,086 Inventories - 198 - 1,041 - 1,239 Prepaid expenses and other current assets - 159 7 2,169 (27) 2,308 Total Current Assets 6 5,073 8 13,086 (3,450) 14,723 Investments, loans and long-term receivables* 31,249 51,482 2,623 20,829 (96,295) 9,888 Net properties, plants and equipment - 4,495 - 40,709 (468) 44,736 Other assets 19 484 178 1,458 (930) 1,209 Total Assets $ 31,274 61,534 2,809 76,082 (101,143) 70,556 Liabilities and Stockholders’ Equity Accounts payable $ - 3,444 7 3,890 (3,423) 3,918 Short-term debt (3) 12 7 88 (9) 95 Accrued income and other taxes - 104 - 1,478 - 1,582 Employee benefit obligations - 476 - 150 - 626 Other accruals 57 404 51 695 (27) 1,180 Total Current Liabilities 54 4,440 65 6,301 (3,459) 7,401 Long-term debt 3,790 7,152 1,698 2,740 (478) 14,902 Asset retirement obligations and accrued environmental costs - 424 - 7,130 - 7,554 Deferred income taxes - - - 5,968 (433) 5,535 Employee benefit obligations - 1,315 - 440 - 1,755 Other liabilities and deferred credits* 2,042 11,064 981 7,643 (20,400) 1,330 Total Liabilities 5,886 24,395 2,744 30,222 (24,770) 38,477 Retained earnings 25,972 17,591 (614) 16,906 (27,360) 32,495 Other common stockholders’ equity (584) 19,548 679 28,825 (49,013) (545) Noncontrolling interests - - - 129 - 129 Total Liabilities and Stockholders’ Equity $ 31,274 61,534 2,809 76,082 (101,143) 70,556 *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 Nine Months Ended September 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 $ 2,331 863 (121) 8,937 (2,859) 9,151 Cash Flows From Investing Activities Capital expenditures and investments - (771) - (4,369) 7 (5,133) Working capital changes associated with investing activities - (77) - 20 - (57) Proceeds from asset dispositions - 307 - 199 (112) 394 Sales of short-term investments - - - 996 - 996 Long-term advances/loans—related parties - (36) - (127) 163 - Collection of advances/loans—related parties - 3,432 - 129 (3,442) 119 Intercompany cash management 514 3,426 - (3,940) - - Other - - - 16 - 16 Net Cash Provided by (Used in) Investing Activities 514 6,281 - (7,076) (3,384) (3,665) Cash Flows From Financing Activities Issuance of debt - 10 117 36 (163) - Repayment of debt - (4,865) - (3,547) 3,442 (4,970) Issuance of company common stock 234 - - - (113) 121 Repurchase of company common stock (2,073) - - - - (2,073) Dividends paid (1,009) - - (452) 452 (1,009) Other 3 (2,511) - (228) 2,625 (111) Net Cash Provided by (Used in) Financing Activities (2,845) (7,366) 117 (4,191) 6,243 (8,042) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash - 4 - (44) - (40) Net Change in Cash, Cash Equivalents and Restricted Cash - (218) (4) (2,374) - (2,596) 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 $ - 16 - 3,924 - 3,940 Statement of Cash Flows Nine Months Ended September 30, 2017 Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities $ (161) 634 22 6,868 (2,767) 4,596 Cash Flows From Investing Activities Capital expenditures and investments - (1,230) - (2,711) 867 (3,074) Working capital changes associated with investing activities - 36 - (54) - (18) Proceeds from asset dispositions 5,000 10,974 - 12,737 (14,971) 13,740 Purchases of short-term investments - - - (2,583) - (2,583) Long-term advances/loans—related parties - (74) - (20) 94 - Collection of advances/loans—related parties 658 127 - 2,196 (2,866) 115 Intercompany cash management 2,903 (2,474) - (429) - - Other - - - 51 - 51 Net Cash Provided by Investing Activities 8,561 7,359 - 9,187 (16,876) 8,231 Cash Flows From Financing Activities Issuance of debt - 20 - 74 (94) - Repayment of debt (5,459) (3,146) - (855) 2,866 (6,594) Issuance of company common stock 87 - - - (152) (65) Repurchase of company common stock (2,045) - - - - (2,045) Dividends paid (986) - - (2,919) 2,919 (986) Other 3 (5,000) - (9,187) 14,104 (80) Net Cash Used in Financing Activities (8,400) (8,126) - (12,887) 19,643 (9,770) Effect of Exchange Rate Changes on Cash and Cash Equivalents - 1 - 243 - 244 Net Change in Cash and Cash Equivalents - (132) 22 3,411 - 3,301 Cash and cash equivalents at beginning of period - 358 13 3,239 - 3,610 Cash and Cash Equivalents at End of Period $ - 226 35 6,650 - 6,911 *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 $224 million is included in the "Other assets" line of our Consolidated Balance Sheet as of September 30, 2018. |