Supplementary Information - Condensed Consolidating Financial Information | Supplementary Information —Condensed Consolidating Financial Information We have various cross guarantees among ConocoPhillips, ConocoPhillips Company and Burlington Resources LLC, with respect to publicly held debt securities. ConocoPhillips Company is 100 percent owned by ConocoPhillips. Burlington Resources LLC is an indirect, 100 percent owned subsidiary of ConocoPhillips Company. ConocoPhillips and/or ConocoPhillips Company have fully and unconditionally guaranteed the payment obligations of Burlington Resources LLC, 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 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 Burlington Resources LLC (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 December 2018, ConocoPhillips Canada Funding Company I’s guaranteed, publicly held debt securities were assumed by Burlington Resources LLC. The assumption did not significantly change the nature of the outstanding debt or the terms of the parental guarantees, which remain full and unconditi onal, as well as joint and several. The assumption did not impact our consolidated financial position, results of operations or cash flows. Financial information for ConocoPhillips Canada Funding Company I is presented in the “All Other Subsidiaries” col umn of our condensed consolidating financial information. The prior year comparative periods have been restated to reflect the current period condensed consolidating financial information presentation. 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, 2019 Income Statement ConocoPhillips ConocoPhillips Company Burlington Resources LLC All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ - 3,981 - 5,169 - 9,150 Equity in earnings of affiliates 1,890 1,622 473 186 (3,983) 188 Gain on dispositions - (5) - 22 - 17 Other income 1 508 - 193 - 702 Intercompany revenues - 26 13 1,161 (1,200) - Total Revenues and Other Income 1,891 6,132 486 6,731 (5,183) 10,057 Costs and Expenses Purchased commodities - 3,497 - 1,304 (1,126) 3,675 Production and operating expenses - 180 1 1,091 (1) 1,271 Selling, general and administrative expenses 4 129 - 25 (5) 153 Exploration expenses - 47 - 63 - 110 Depreciation, depletion and amortization - 136 - 1,410 - 1,546 Impairments - - - 1 - 1 Taxes other than income taxes - 46 - 229 - 275 Accretion on discounted liabilities - 4 - 82 - 86 Interest and debt expense 69 149 33 50 (68) 233 Foreign currency transaction losses - 6 - 6 - 12 Other expenses - 12 - (4) - 8 Total Costs and Expenses 73 4,206 34 4,257 (1,200) 7,370 Income before income taxes 1,818 1,926 452 2,474 (3,983) 2,687 Income tax provision (benefit) (15) 36 (5) 825 - 841 Net income 1,833 1,890 457 1,649 (3,983) 1,846 Less: net income attributable to noncontrolling interests - - - (13) - (13) Net Income Attributable to ConocoPhillips $ 1,833 1,890 457 1,636 (3,983) 1,833 Comprehensive Income Attributable to ConocoPhillips $ 2,022 2,079 581 1,816 (4,476) 2,022 Income Statement Three Months Ended March 31, 2018 Revenues and Other Income Sales and other operating revenues $ - 3,764 - 5,034 - 8,798 Equity in earnings of affiliates 954 1,499 334 208 (2,787) 208 Gain on dispositions - 3 - 4 - 7 Other income (loss) - (103) - 51 - (52) Intercompany revenues 9 56 2 1,199 (1,266) - Total Revenues and Other Income 963 5,219 336 6,496 (4,053) 8,961 Costs and Expenses Purchased commodities - 3,410 - 1,433 (1,129) 3,714 Production and operating expenses - 172 4 1,033 (38) 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 11 37 (94) 184 Foreign currency transaction (gains) losses 18 (9) 22 (1) - 30 Other expenses - 194 6 (3) - 197 Total Costs and Expenses 93 4,230 43 4,085 (1,266) 7,185 Income before income taxes 870 989 293 2,411 (2,787) 1,776 Income tax provision (benefit) (18) 35 (10) 869 - 876 Net income 888 954 303 1,542 (2,787) 900 Less: net income attributable to noncontrolling interests - - - (12) - (12) Net Income Attributable to ConocoPhillips $ 888 954 303 1,530 (2,787) 888 Comprehensive Income Attributable to ConocoPhillips $ 977 1,043 235 1,613 (2,891) 977 See Notes to Consolidated Financial Statements. Millions of Dollars March 31, 2019 Balance Sheet ConocoPhillips ConocoPhillips Company Burlington Resources LLC All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 1,348 - 4,870 - 6,218 Short-term investments - - - 249 - 249 Accounts and notes receivable 4 3,280 2 4,472 (3,889) 3,869 Investment in Cenovus Energy - 1,805 - - - 1,805 Inventories - 143 - 871 - 1,014 Prepaid expenses and other current assets 1 143 - 384 - 528 Total Current Assets 5 6,719 2 10,846 (3,889) 13,683 Investments, loans and long-term receivables* 32,021 49,556 15,778 18,190 (105,975) 9,570 Net properties, plants and equipment - 3,915 - 42,027 - 45,942 Other assets 6 667 227 2,128 (725) 2,303 Total Assets $ 32,032 60,857 16,007 73,191 (110,589) 71,498 Liabilities and Stockholders’ Equity Accounts payable $ - 2,506 - 5,229 (3,889) 3,846 Short-term debt (3) 3 13 100 - 113 Accrued income and other taxes - 67 - 1,472 - 1,539 Employee benefit obligations - 376 - 94 - 470 Other accruals 57 328 39 978 - 1,402 Total Current Liabilities 54 3,280 52 7,873 (3,889) 7,370 Long-term debt 3,792 6,673 2,139 2,228 - 14,832 Asset retirement obligations and accrued environmental costs - 415 - 7,315 - 7,730 Deferred income taxes - - - 5,768 (725) 5,043 Employee benefit obligations - 1,279 - 425 - 1,704 Other liabilities and deferred credits* 1,889 10,654 837 8,663 (20,205) 1,838 Total Liabilities 5,735 22,301 3,028 32,272 (24,819) 38,517 Retained earnings 29,036 20,463 1,570 11,004 (26,539) 35,534 Other common stockholders’ equity (2,739) 18,093 11,409 29,793 (59,231) (2,675) Noncontrolling interests - - - 122 - 122 Total Liabilities and Stockholders’ Equity $ 32,032 60,857 16,007 73,191 (110,589) 71,498 *Includes intercompany loans. Balance Sheet December 31, 2018 Assets Cash and cash equivalents $ - 1,428 - 4,487 - 5,915 Short-term investments - - - 248 - 248 Accounts and notes receivable 28 5,646 78 6,707 (8,392) 4,067 Investment in Cenovus Energy - 1,462 - - - 1,462 Inventories - 184 - 823 - 1,007 Prepaid expenses and other current assets 1 267 - 307 - 575 Total Current Assets 29 8,987 78 12,572 (8,392) 13,274 Investments, loans and long-term receivables* 29,942 47,062 15,199 16,926 (99,465) 9,664 Net properties, plants and equipment - 4,367 - 41,796 (465) 45,698 Other assets 4 642 227 1,269 (798) 1,344 Total Assets $ 29,975 61,058 15,504 72,563 (109,120) 69,980 Liabilities and Stockholders’ Equity Accounts payable $ - 5,098 76 7,113 (8,392) 3,895 Short-term debt (3) 12 13 99 (9) 112 Accrued income and other taxes - 85 - 1,235 - 1,320 Employee benefit obligations - 638 - 171 - 809 Other accruals 85 587 35 552 - 1,259 Total Current Liabilities 82 6,420 124 9,170 (8,401) 7,395 Long-term debt 3,791 7,151 2,143 2,249 (478) 14,856 Asset retirement obligations and accrued environmental costs - 415 - 7,273 - 7,688 Deferred income taxes - - - 5,819 (798) 5,021 Employee benefit obligations - 1,340 - 424 - 1,764 Other liabilities and deferred credits* 725 9,277 839 8,126 (17,775) 1,192 Total Liabilities 4,598 24,603 3,106 33,061 (27,452) 37,916 Retained earnings 27,512 18,511 1,113 9,764 (22,890) 34,010 Other common stockholders’ equity (2,135) 17,944 11,285 29,613 (58,778) (2,071) Noncontrolling interests - - - 125 - 125 Total Liabilities and Stockholders’ Equity $ 29,975 61,058 15,504 72,563 (109,120) 69,980 *Includes intercompany loans. See Notes to Consolidated Financial Statements. Millions of Dollars Three Months Ended March 31, 2019 Statement of Cash Flows ConocoPhillips ConocoPhillips Company Burlington Resources LLC All Other Subsidiaries Consolidating Adjustments Total Consolidated Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities $ (62) (117) (16) 3,448 (359) 2,894 Cash Flows From Investing Activities Capital expenditures and investments - (208) - (1,429) - (1,637) Working capital changes associated with investing activities - 18 - 89 - 107 Proceeds from asset dispositions - 142 - - - 142 Purchases of short-term investments - - - (1) - (1) Long-term advances/loans—related parties - (19) - - 19 - Collection of advances/loans—related parties - 69 - 82 (89) 62 Intercompany cash management 1,163 205 16 (1,384) - - Other - (150) - - - (150) Net Cash Provided by (Used in) Investing Activities 1,163 57 16 (2,643) (70) (1,477) Cash Flows From Financing Activities Issuance of debt - - - 19 (19) - Repayment of debt - (20) - (88) 89 (19) Issuance of company common stock (1) - - - (37) (38) Repurchase of company common stock (752) - - - - (752) Dividends paid (350) - - (396) 396 (350) Other 2 - - (16) - (14) Net Cash Used in Financing Activities (1,101) (20) - (481) 429 (1,173) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash - - - 75 - 75 Net Change in Cash, Cash Equivalents and Restricted Cash - (80) - 399 - 319 Cash, cash equivalents and restricted cash at beginning of period - 1,428 - 4,723 - 6,151 Cash, Cash Equivalents and Restricted Cash at End of Period $ - 1,348 - 5,122 - 6,470 Statement of Cash Flows Three Months Ended March 31, 2018 Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities $ (69) (123) 1,204 2,550 (1,163) 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 (1,125) (1,400) - - Other - - - (392) - (392) Net Cash Provided by (Used in) Investing Activities 887 2,755 (1,154) (1,288) (1,278) (78) Cash Flows From Financing Activities Issuance of debt - - - 33 (33) - Repayment of debt - (2,807) (53) (1,334) 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 - - (1,238) 1,205 (32) Net Cash Used in Financing Activities (818) (2,807) (53) (2,539) 2,441 (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) (3) (1,161) - (1,330) Cash, cash equivalents and restricted cash at beginning of period - 234 3 6,299 - 6,536 Cash, Cash Equivalents and Restricted Cash at End of Period $ - 68 - 5,138 - 5,206 See Notes to Consolidated Financial Statements. |