Supplementary Information - Condensed Consolidating Financial Information | Supplementary Inform ation—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 unconditional, 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” column 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. In April 2019, ConocoPhillips received a $ 1.7 billion return of earnings from ConocoPhillips Company to settle certain accumulated intercompany balances. This transaction had no impact on our consolidated financial statements. In April 2019, ConocoPhillips Company received a $ 3.3 billion return of earnings from nonguarantor subsidiaries to settle certain accumulated intercompany balances. These transactions had no impact on our consolidated financial statements. Millions of Dollars Three Months Ended June 30, 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 $ - 3,487 - 4,466 - 7,953 Equity in earnings of affiliates 1,637 2,088 533 173 ( 4,258) 173 Gain on dispositions - 10 - 72 - 82 Other income - 44 1 127 - 172 Intercompany revenues - 23 10 1,782 ( 1,815) - Total Revenues and Other Income 1,637 5,652 544 6,620 ( 6,073) 8,380 Costs and Expenses Purchased commodities - 3,124 - 946 ( 1,396) 2,674 Production and operating expenses 1 657 - 1,113 ( 353) 1,418 Selling, general and administrative expenses 2 83 - 44 - 129 Exploration expenses - 47 - 75 - 122 Depreciation, depletion and amortization - 148 - 1,342 - 1,490 Impairments - - - 1 - 1 Taxes other than income taxes - 33 - 161 - 194 Accretion on discounted liabilities - 4 - 83 - 87 Interest and debt expense 70 143 33 ( 15) ( 66) 165 Foreign currency transaction losses - 23 - 5 - 28 Other expenses - 13 - 1 - 14 Total Costs and Expenses 73 4,275 33 3,756 ( 1,815) 6,322 Income before income taxes 1,564 1,377 511 2,864 ( 4,258) 2,058 Income tax provision (benefit) ( 16) ( 260) ( 4) 741 - 461 Net income 1,580 1,637 515 2,123 ( 4,258) 1,597 Less: net income attributable to noncontrolling interests - - - ( 17) - ( 17) Net Income Attributable to ConocoPhillips $ 1,580 1,637 515 2,106 ( 4,258) 1,580 Comprehensive Income Attributable to ConocoPhillips $ 1,667 1,724 623 2,182 ( 4,529) 1,667 Income Statement Three Months Ended June 30, 2018 Revenues and Other Income Sales and other operating revenues $ - 3,680 - 4,824 - 8,504 Equity in earnings of affiliates 1,705 1,733 545 264 ( 3,982) 265 Gain on dispositions - - - 55 - 55 Other income - 394 - 22 - 416 Intercompany revenues 10 34 11 1,392 ( 1,447) - Total Revenues and Other Income 1,715 5,841 556 6,557 ( 5,429) 9,240 Costs and Expenses Purchased commodities - 3,281 - 1,128 ( 1,345) 3,064 Production and operating expenses - 253 - 1,065 ( 5) 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 14 43 ( 97) 177 Foreign currency transaction (gains) losses 16 - 58 ( 102) - ( 28) Other expenses - 148 - ( 5) - 143 Total Costs and Expenses 93 4,117 72 3,786 ( 1,447) 6,621 Income before income taxes 1,622 1,724 484 2,771 ( 3,982) 2,619 Income tax provision (benefit) ( 18) 19 ( 9) 973 - 965 Net income 1,640 1,705 493 1,798 ( 3,982) 1,654 Less: net income attributable to noncontrolling interests - - - ( 14) - ( 14) Net Income Attributable to ConocoPhillips $ 1,640 1,705 493 1,784 ( 3,982) 1,640 Comprehensive Income Attributable to ConocoPhillips $ 1,374 1,439 302 1,429 ( 3,170) 1,374 See Notes to Consolidated Financial Statements. Millions of Dollars Six Months Ended June 30, 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 $ - 7,468 - 9,635 - 17,103 Equity in earnings of affiliates 3,527 3,710 1,006 359 ( 8,241) 361 Gain (loss) on dispositions - 5 - 94 - 99 Other income 1 552 1 320 - 874 Intercompany revenues - 49 23 2,943 ( 3,015) - Total Revenues and Other Income 3,528 11,784 1,030 13,351 ( 11,256) 18,437 Costs and Expenses Purchased commodities - 6,621 - 2,250 ( 2,522) 6,349 Production and operating expenses 1 837 1 2,204 ( 354) 2,689 Selling, general and administrative expenses 6 212 - 69 ( 5) 282 Exploration expenses - 94 - 138 - 232 Depreciation, depletion and amortization - 284 - 2,752 - 3,036 Impairments - - - 2 - 2 Taxes other than income taxes - 79 - 390 - 469 Accretion on discounted liabilities - 8 - 165 - 173 Interest and debt expense 139 292 66 35 ( 134) 398 Foreign currency transaction (gains) losses - 29 - 11 - 40 Other expenses - 25 - ( 3) - 22 Total Costs and Expenses 146 8,481 67 8,013 ( 3,015) 13,692 Income (Loss) before income taxes 3,382 3,303 963 5,338 ( 8,241) 4,745 Income tax provision (benefit) ( 31) ( 224) ( 9) 1,566 - 1,302 Net income (loss) 3,413 3,527 972 3,772 ( 8,241) 3,443 Less: net income attributable to noncontrolling interests - - - ( 30) - ( 30) Net Income (Loss) Attributable to ConocoPhillips $ 3,413 3,527 972 3,742 ( 8,241) 3,413 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 3,689 3,803 1,204 3,998 ( 9,005) 3,689 Income Statement Six Months Ended June 30, 2018 Revenues and Other Income Sales and other operating revenues $ - 7,444 - 9,858 - 17,302 Equity in earnings of affiliates 2,659 3,232 879 472 ( 6,769) 473 Gain on dispositions - 3 - 59 - 62 Other income - 291 - 73 - 364 Intercompany revenues 19 90 13 2,591 ( 2,713) - Total Revenues and Other Income 2,678 11,060 892 13,053 ( 9,482) 18,201 Costs and Expenses Purchased commodities - 6,691 - 2,561 ( 2,474) 6,778 Production and operating expenses - 425 4 2,098 ( 43) 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 25 80 ( 191) 361 Foreign currency transaction (gains) losses 34 ( 9) 80 ( 103) - 2 Other expenses - 342 6 ( 8) - 340 Total Costs and Expenses 186 8,347 115 7,871 ( 2,713) 13,806 Income (Loss) before income taxes 2,492 2,713 777 5,182 ( 6,769) 4,395 Income tax provision (benefit) ( 36) 54 ( 19) 1,842 - 1,841 Net income (loss) 2,528 2,659 796 3,340 ( 6,769) 2,554 Less: net income attributable to noncontrolling interests - - - ( 26) - ( 26) Net Income (Loss) Attributable to ConocoPhillips $ 2,528 2,659 796 3,314 ( 6,769) 2,528 Comprehensive Income (Loss) Attributable to ConocoPhillips $ 2,351 2,482 537 3,042 ( 6,061) 2,351 See Notes to Consolidated Financial Statements. Millions of Dollars June 30, 2019 Balance Sheet ConocoPhillips ConocoPhillips Company Burlington Resources LLC All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 1,263 - 4,678 - 5,941 Short-term investments - 50 - 682 - 732 Accounts and notes receivable 6 1,969 2 4,489 ( 2,815) 3,651 Investment in Cenovus Energy - 1,835 - - - 1,835 Inventories - 152 - 937 - 1,089 Prepaid expenses and other current assets 1 173 - 2,378 - 2,552 Total Current Assets 7 5,442 2 13,164 ( 2,815) 15,800 Investments, loans and long-term receivables* 32,085 49,325 16,544 15,592 ( 104,530) 9,016 Net properties, plants and equipment - 4,026 - 40,308 - 44,334 Other assets 4 852 228 1,936 ( 909) 2,111 Total Assets $ 32,096 59,645 16,774 71,000 ( 108,254) 71,261 Liabilities and Stockholders’ Equity Accounts payable $ - 2,909 - 3,541 ( 2,815) 3,635 Short-term debt ( 3) 3 14 100 - 114 Accrued income and other taxes - 61 - 1,152 - 1,213 Employee benefit obligations - 405 - 124 - 529 Other accruals 85 632 35 2,753 - 3,505 Total Current Liabilities 82 4,010 49 7,670 ( 2,815) 8,996 Long-term debt 3,792 6,672 2,136 2,209 - 14,809 Asset retirement obligations and accrued environmental costs - 399 - 5,597 - 5,996 Deferred income taxes - - - 5,733 ( 908) 4,825 Employee benefit obligations - 1,263 - 426 - 1,689 Other liabilities and deferred credits* 1,807 8,680 987 9,779 ( 19,381) 1,872 Total Liabilities 5,681 21,024 3,172 31,414 ( 23,104) 38,187 Retained earnings 30,271 20,440 2,085 9,573 ( 25,600) 36,769 Other common stockholders’ equity ( 3,856) 18,181 11,517 29,915 ( 59,550) ( 3,793) Noncontrolling interests - - - 98 - 98 Total Liabilities and Stockholders’ Equity $ 32,096 59,645 16,774 71,000 ( 108,254) 71,261 *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 Six Months Ended June 30, 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 $ 1,571 5,125 ( 40) 4,768 ( 5,639) 5,785 Cash Flows From Investing Activities Capital expenditures and investments - ( 653) - ( 2,882) 169 ( 3,366) Working capital changes associated with investing activities - 41 - ( 17) - 24 Proceeds from asset dispositions - 142 - 559 - 701 Sales (purchases) of short-term investments - ( 50) - ( 435) - ( 485) Long-term advances/loans—related parties - ( 19) - - 19 - Collection of advances/loans—related parties - 69 - 82 ( 89) 62 Intercompany cash management 1,082 ( 3,256) 40 2,134 - - Other - 118 - 8 - 126 Net Cash Provided by (Used in) Investing Activities 1,082 ( 3,608) 40 ( 551) 99 ( 2,938) Cash Flows From Financing Activities Issuance of debt - - - 19 ( 19) - Repayment of debt - ( 21) - ( 106) 89 ( 38) Issuance of company common stock 43 - - - ( 79) ( 36) Repurchase of company common stock ( 2,002) - - - - ( 2,002) Dividends paid ( 696) ( 1,660) - ( 3,983) 5,643 ( 696) Other 2 - - 37 ( 94) ( 55) Net Cash Provided by (Used in) Financing Activities ( 2,653) ( 1,681) - ( 4,033) 5,540 ( 2,827) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash - ( 1) - 27 - 26 Net Change in Cash, Cash Equivalents and Restricted Cash - ( 165) - 211 - 46 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 $ - 1,263 - 4,934 - 6,197 Statement of Cash Flows Six Months Ended June 30, 2018 Cash Flows From Operating Activities Net Cash Provided by Operating Activities $ 2,417 519 2,467 5,682 ( 5,344) 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 ( 2,328) ( 1,468) - - Other - 2 - ( 27) - ( 25) Net Cash Provided by (Used in) Investing Activities ( 721) 6,662 ( 2,415) ( 3,043) ( 2,510) ( 2,027) Cash Flows From Financing Activities Issuance of debt - - - 95 ( 95) - Repayment of debt - ( 4,855) ( 53) ( 2,544) 2,500 ( 4,952) Issuance of company common stock 123 - - - ( 81) 42 Repurchase of company common stock ( 1,146) - - - - ( 1,146) Dividends paid ( 675) - - ( 1,217) 1,217 ( 675) Other 2 ( 2,511) - ( 1,852) 4,313 ( 48) Net Cash Used in Financing Activities ( 1,696) ( 7,366) ( 53) ( 5,518) 7,854 ( 6,779) Effect of Exchange Rate Changes on Cash and Cash Equivalents - 4 - ( 18) - ( 14) Net Change in Cash and Cash Equivalents - ( 181) ( 1) ( 2,897) - ( 3,079) Cash and cash equivalents at beginning of period - 234 3 6,299 - 6,536 Cash and Cash Equivalents at End of Period $ - 53 2 3,402 - 3,457 See Notes to Consolidated Financial Statements. |