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 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 September 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 $ - 3,493 - 4,263 - 7,756 Equity in earnings of affiliates 3,114 728 461 288 ( 4,301) 290 Gain (loss) on dispositions - 2,695 - ( 910) - 1,785 Other income - 136 2 124 - 262 Intercompany revenues - 34 10 1,323 ( 1,367) - Total Revenues and Other Income 3,114 7,086 473 5,088 ( 5,668) 10,093 Costs and Expenses Purchased commodities - 3,078 - 884 ( 1,252) 2,710 Production and operating expenses - 290 - 1,091 ( 50) 1,331 Selling, general and administrative expenses 1 60 - 26 - 87 Exploration expenses - 295 - 65 - 360 Depreciation, depletion and amortization - 159 - 1,407 - 1,566 Impairments - 12 - 12 - 24 Taxes other than income taxes - 28 - 209 - 237 Accretion on discounted liabilities - 4 - 82 - 86 Interest and debt expense 72 109 34 34 ( 65) 184 Foreign currency transaction (gains) losses - ( 6) - ( 15) - ( 21) Other expenses - 35 - 1 - 36 Total Costs and Expenses 73 4,064 34 3,796 ( 1,367) 6,600 Income before income taxes 3,041 3,022 439 1,292 ( 4,301) 3,493 Income tax provision (benefit) ( 15) ( 92) ( 5) 534 - 422 Net income 3,056 3,114 444 758 ( 4,301) 3,071 Less: net income attributable to noncontrolling interests - - - ( 15) - ( 15) Net Income Attributable to ConocoPhillips $ 3,056 3,114 444 743 ( 4,301) 3,056 Comprehensive Income Attributable to ConocoPhillips $ 3,229 3,287 384 939 ( 4,610) 3,229 Income Statement Three Months Ended September 30, 2018 Revenues and Other Income Sales and other operating revenues $ - 4,330 - 5,119 - 9,449 Equity in earnings of affiliates 1,903 2,166 481 294 ( 4,550) 294 Gain on dispositions - 75 - 38 - 113 Other income (loss) - ( 61) - 370 - 309 Intercompany revenues 9 34 15 1,597 ( 1,655) - Total Revenues and Other Income 1,912 6,544 496 7,418 ( 6,205) 10,165 Costs and Expenses Purchased commodities - 3,880 - 1,197 ( 1,547) 3,530 Production and operating expenses - 298 - 1,084 ( 15) 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 10 41 ( 93) 186 Foreign currency transaction (gains) losses ( 12) 3 ( 42) 56 - 5 Other expenses - 6 - 4 - 10 Total Costs and Expenses 62 4,673 ( 32) 4,211 ( 1,655) 7,259 Income before income taxes 1,850 1,871 528 3,207 ( 4,550) 2,906 Income tax provision (benefit) ( 11) ( 32) ( 6) 1,082 - 1,033 Net income 1,861 1,903 534 2,125 ( 4,550) 1,873 Less: net income attributable to noncontrolling interests - - - ( 12) - ( 12) Net Income Attributable to ConocoPhillips $ 1,861 1,903 534 2,113 ( 4,550) 1,861 Comprehensive Income Attributable to ConocoPhillips $ 2,056 2,098 612 2,277 ( 4,987) 2,056 See Notes to Consolidated Financial Statements. Millions of Dollars Nine Months Ended September 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 $ - 10,961 - 13,898 - 24,859 Equity in earnings of affiliates 6,641 4,438 1,467 647 ( 12,542) 651 Gain (loss) on dispositions - 2,700 - ( 816) - 1,884 Other income 1 688 3 444 - 1,136 Intercompany revenues - 83 33 4,266 ( 4,382) - Total Revenues and Other Income 6,642 18,870 1,503 18,439 ( 16,924) 28,530 Costs and Expenses Purchased commodities - 9,699 - 3,134 ( 3,774) 9,059 Production and operating expenses 1 1,127 1 3,295 ( 404) 4,020 Selling, general and administrative expenses 7 272 - 95 ( 5) 369 Exploration expenses - 389 - 203 - 592 Depreciation, depletion and amortization - 443 - 4,159 - 4,602 Impairments - 12 - 14 - 26 Taxes other than income taxes - 107 - 599 - 706 Accretion on discounted liabilities - 12 - 247 - 259 Interest and debt expense 211 401 100 69 ( 199) 582 Foreign currency transaction (gains) losses - 23 - ( 4) - 19 Other expenses - 60 - ( 2) - 58 Total Costs and Expenses 219 12,545 101 11,809 ( 4,382) 20,292 Income before income taxes 6,423 6,325 1,402 6,630 ( 12,542) 8,238 Income tax provision (benefit) ( 46) ( 316) ( 14) 2,100 - 1,724 Net income 6,469 6,641 1,416 4,530 ( 12,542) 6,514 Less: net income attributable to noncontrolling interests - - - ( 45) - ( 45) Net Income Attributable to ConocoPhillips $ 6,469 6,641 1,416 4,485 ( 12,542) 6,469 Comprehensive Income Attributable to ConocoPhillips $ 6,918 7,090 1,588 4,937 ( 13,615) 6,918 Income Statement Nine Months Ended September 30, 2018 Revenues and Other Income Sales and other operating revenues $ - 11,774 - 14,977 - 26,751 Equity in earnings of affiliates 4,562 5,398 1,360 766 ( 11,319) 767 Gain on dispositions - 78 - 97 - 175 Other income - 230 - 443 - 673 Intercompany revenues 28 124 28 4,188 ( 4,368) - Total Revenues and Other Income 4,590 17,604 1,388 20,471 ( 15,687) 28,366 Costs and Expenses Purchased commodities - 10,571 - 3,758 ( 4,021) 10,308 Production and operating expenses - 723 4 3,182 ( 58) 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 35 121 ( 284) 547 Foreign currency transaction (gains) losses 22 ( 6) 38 ( 47) - 7 Other expenses - 348 6 ( 4) - 350 Total Costs and Expenses 248 13,020 83 12,082 ( 4,368) 21,065 Income before income taxes 4,342 4,584 1,305 8,389 ( 11,319) 7,301 Income tax provision (benefit) ( 47) 22 ( 25) 2,924 - 2,874 Net income 4,389 4,562 1,330 5,465 ( 11,319) 4,427 Less: net income attributable to noncontrolling interests - - - ( 38) - ( 38) Net Income Attributable to ConocoPhillips $ 4,389 4,562 1,330 5,427 ( 11,319) 4,389 Comprehensive Income Attributable to ConocoPhillips $ 4,407 4,580 1,149 5,319 ( 11,048) 4,407 See Notes to Consolidated Financial Statements. Millions of Dollars September 30, 2019 Balance Sheet ConocoPhillips ConocoPhillips Company Burlington Resources LLC All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ - 3,450 - 3,743 - 7,193 Short-term investments - 400 - 508 - 908 Accounts and notes receivable 5 1,905 2 4,518 ( 2,814) 3,616 Investment in Cenovus Energy - 1,951 - - - 1,951 Inventories - 141 - 814 - 955 Prepaid expenses and other current assets - 188 - 406 - 594 Total Current Assets 5 8,035 2 9,989 ( 2,814) 15,217 Investments, loans and long-term receivables* 35,374 50,862 16,169 16,666 ( 109,936) 9,135 Net properties, plants and equipment - 3,822 - 39,992 - 43,814 Other assets 4 933 227 2,003 ( 993) 2,174 Total Assets $ 35,383 63,652 16,398 68,650 ( 113,743) 70,340 Liabilities and Stockholders’ Equity Accounts payable $ - 2,869 - 3,116 ( 2,814) 3,171 Short-term debt ( 3) 3 14 107 - 121 Accrued income and other taxes - 56 - 1,021 - 1,077 Employee benefit obligations - 415 - 128 - 543 Other accruals 56 348 38 588 - 1,030 Total Current Liabilities 53 3,691 52 4,960 ( 2,814) 5,942 Long-term debt 3,793 6,671 2,132 2,203 - 14,799 Asset retirement obligations and accrued environmental costs - 410 - 5,677 - 6,087 Deferred income taxes - - - 5,686 ( 993) 4,693 Employee benefit obligations - 1,373 - 413 - 1,786 Other liabilities and deferred credits* 2,949 9,598 989 9,169 ( 20,911) 1,794 Total Liabilities 6,795 21,743 3,173 28,108 ( 24,718) 35,101 Retained earnings 32,926 23,494 2,467 11,876 ( 31,279) 39,484 Other common stockholders’ equity ( 4,338) 18,415 10,758 28,573 ( 57,746) ( 4,338) Noncontrolling interests - - - 93 - 93 Total Liabilities and Stockholders’ Equity $ 35,383 63,652 16,398 68,650 ( 113,743) 70,340 *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 Nine Months Ended September 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 $ 1,486 6,408 ( 56) 6,662 ( 6,378) 8,122 Cash Flows From Investing Activities Capital expenditures and investments - ( 2,308) - ( 4,329) 1,596 ( 5,041) Working capital changes associated with investing activities - 76 - ( 59) - 17 Proceeds from asset dispositions - 2,732 763 1,026 ( 1,601) 2,920 Sales (purchases) of short-term investments - ( 400) - ( 265) - ( 665) Long-term advances/loans—related parties - ( 810) - - 810 - Collection of advances/loans—related parties - 141 - 147 ( 161) 127 Intercompany cash management 2,224 ( 1,970) 56 ( 310) - - Other - ( 149) - 3 - ( 146) Net Cash Provided by (Used in) Investing Activities 2,224 ( 2,688) 819 ( 3,787) 644 ( 2,788) Cash Flows From Financing Activities Issuance of debt - - - 810 ( 810) - Repayment of debt - ( 21) - ( 199) 161 ( 59) Issuance of company common stock 75 - - - ( 114) ( 39) Repurchase of company common stock ( 2,751) - - - - ( 2,751) Dividends paid ( 1,037) ( 1,660) - ( 4,832) 6,492 ( 1,037) Other 3 - ( 763) 682 5 ( 73) Net Cash Used in Financing Activities ( 3,710) ( 1,681) ( 763) ( 3,539) 5,734 ( 3,959) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash - ( 12) - ( 56) - ( 68) Net Change in Cash, Cash Equivalents and Restricted Cash - 2,027 - ( 720) - 1,307 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 $ - 3,455 - 4,003 - 7,458 Statement of Cash Flows Nine Months Ended September 30, 2018* Cash Flows From Operating Activities Net Cash Provided by (Used in) Operating Activities $ ( 169) 791 818 8,762 ( 1,051) 9,151 Cash Flows From Investing Activities Capital expenditures and investments - ( 771) ( 12) ( 4,369) 19 ( 5,133) Working capital changes associated with investing activities - ( 77) - 20 - ( 57) Proceeds from asset dispositions 2,500 379 1,926 199 ( 4,610) 394 Sales of short-term investments - - - 996 - 996 Long-term advances/loans—related parties - ( 36) ( 117) ( 10) 163 - Collection of advances/loans—related parties - 3,432 - 129 ( 3,442) 119 Intercompany cash management 514 3,426 ( 2,564) ( 1,376) - - Other - - - 16 - 16 Net Cash Provided by (Used in) Investing Activities 3,014 6,353 ( 767) ( 4,395) ( 7,870) ( 3,665) Cash Flows From Financing Activities Issuance of debt - 10 - 153 ( 163) - Repayment of debt - ( 4,865) ( 53) ( 3,494) 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) - - ( 1,217) 1,217 ( 1,009) Other 3 ( 2,511) - ( 2,141) 4,538 ( 111) Net Cash Used in Financing Activities ( 2,845) ( 7,366) ( 53) ( 6,699) 8,921 ( 8,042) Effect of Exchange Rate Changes on Cash and Cash Equivalents - 4 - ( 44) - ( 40) Net Change in Cash and Cash Equivalents - ( 218) ( 2) ( 2,376) - ( 2,596) Cash and cash equivalents at beginning of period - 234 3 6,299 - 6,536 Cash and Cash Equivalents at End of Period $ - 16 1 3,923 - 3,940 *Revised to reclassify certain intercompany distributions from Operating Activities to 'Proceeds from asset dispositions' within Investing Activities based on the nature of the distributions. There was no impact to Total Consolidated results. See Notes to Consolidated Financial Statements. |