UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM 8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date
of Report (date of earliest event reported): October
28, 2009
ConocoPhillips
(Exact
name of registrant as specified in its charter)
Delaware |
001-32395 |
01-0562944 |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
600
North Dairy Ashford |
(Address of principal executive offices and zip code) |
Registrant’s
telephone number, including area code: (281)
293-1000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item
2.02 Results of Operations and Financial Condition.
On October 28, 2009, ConocoPhillips issued a press release announcing the company's financial and operating results for the quarter ended September 30, 2009. A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference. Additional financial and operating information about the quarter is furnished as Exhibit 99.2 hereto and incorporated herein by reference.
Item
9.01 Financial Statements and Exhibits.
(d) Exhibits
99.1 | — | Press release issued by ConocoPhillips on October 28, 2009. | |
99.2 | — | Supplemental financial information. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CONOCOPHILLIPS |
|||||
|
|||||
|
|
/s/ Glenda M. Schwarz |
|||
Glenda M. Schwarz |
|||||
Vice President and Controller |
|||||
October 28, 2009 |
|
EXHIBIT INDEX
Exhibit | ||
No. |
Description |
|
99.1 | Press release issued by ConocoPhillips on October 28, 2009. | |
99.2 | Supplemental financial information. |
4
Exhibit 99.1
ConocoPhillips Reports Third-Quarter Earnings of $1.5 Billion or $1.00 Per Share
Year-to-date E&P production up more than 5 percent
HOUSTON--(BUSINESS WIRE)--October 28, 2009--ConocoPhillips (NYSE:COP):
Highlights
ConocoPhillips (NYSE:COP) Chairman and Chief Executive Officer Jim Mulva commented, “We operated very well during the third quarter, with E&P production and R&M refinery utilization rates higher than a year ago. Through September year to date, our E&P production has increased nearly 100,000 BOE per day, or more than 5 percent, compared with the same period in 2008.”
Year-to-date production in Exploration and Production (E&P) was 1.86 million barrels of oil equivalent (BOE) per day, compared with 1.76 million BOE per day in the same period of 2008. The increase was mainly due to new production from major project developments in the United Kingdom, Russia, China, Canada, Vietnam and Norway. Production also increased due to higher operating efficiency and lower production sharing and royalty volumes, partially offset by base field decline and planned downtime.
For the quarter, total production, including the company’s share of LUKOIL, was 2.2 million BOE per day and worldwide refining crude oil capacity utilization rate was 90 percent. Third-quarter production was impacted by the partial shut-in of the Ekofisk field in Norway due to the previously communicated platform incident. Ekofisk resumed full operations in mid-September.
Mulva added, “Although we operated well, we were adversely impacted by low North American natural gas prices and worldwide refining margins, which led us to curtail approximately 300 MMCFD of natural gas production starting in late August and reduce refinery runs. During the quarter, R&M returned to positive earnings, and both R&M and Chemicals continue to benefit from low utility costs. In addition, for the third consecutive quarter, our operating costs were down compared with 2008, and our full-year cost reduction target of $1.4 billion has been achieved.
“Our refocused exploration program is delivering strong results so far this year. During the third quarter, the BP-operated Tiber discovery was announced. This is our second discovery in the Lower Tertiary play in the Gulf of Mexico this year, and we are currently drilling the Rickenbacker prospect. In the Eagle Ford shale play, we have seen encouraging drilling results and are pleased with our large acreage position. Off the northwest coast of Australia, although the Kontiki well, which tested a separate structure in the Browse Basin, was unsuccessful, the basin remains promising and we are continuing with appraisal of our Poseidon discovery. Finally, during the quarter we executed new agreements for exploration opportunities in Indonesia, coalbed methane in China, and shale gas in Poland.”
The company progressed major projects during the quarter with the approval of plans to expand the Christina Lake development in Canada, site selection for the LNG plant in the APLNG Australian joint venture, and the expected fourth-quarter startup of the North Belut E&P development in Indonesia. At the joint venture Wood River refinery in Roxanna, Ill., construction continued on the CORE project, which is expected to be completed in 2011. Finally, in the third quarter the competitive position of the company’s refinery in Rodeo, Calif., was improved with the startup of a new hydrocracker unit.
ConocoPhillips’ third-quarter earnings were $1.5 billion, or $1.00 per share, compared with earnings of $5.2 billion, or $3.39 per share, for the same quarter in 2008. Cash from operations for the quarter was $2.9 billion and the company raised $0.7 billion from asset dispositions. The capital program was $2.9 billion and dividends of $0.7 billion were paid. Debt was $30.5 billion, including a $0.5 billion increase attributable to redemption of the noncontrolling interest in Ashford Energy Capital S.A. The company’s debt-to-capital ratio was 33 percent.
Based on current commodity prices and margins, the company expects fourth-quarter cash from operations to continue to improve, and, in response to increased demand, the Humber, U.K. and Lake Charles, La. refineries will resume production of premium coke. In addition, the liquidation of discretionary physical inventory positions built during the year in response to contango market conditions is expected to benefit fourth-quarter cash flow and earnings by approximately $1.5 billion and $150 million, respectively. These positions have negatively impacted working capital and earnings year to date.
The company recently announced plans to strengthen its financial position and enhance returns on capital through a combination of portfolio rationalization and reduced capital expenditures. To accelerate the reduction in the debt-to-capital ratio, the company plans to sell approximately $10 billion in assets during 2010 and 2011. Additionally, the capital program will be reduced from $12.5 billion in 2009 to $11 billion in 2010. These actions are expected to improve returns and deliver long-term organic growth from a reduced, but more strategic, asset base. ConocoPhillips also announced a quarterly dividend of 50 cents per share, an increase of 6 percent in the dividend rate for the company's common stock.
2009 Financial Highlights
ConocoPhillips’ total third-quarter 2009 earnings were $1.5 billion, compared with $5.2 billion from the same period in 2008. The decrease was primarily due to the impact of significantly lower crude oil and natural gas prices, as well as refining margins. Prices, margins and other market impacts decreased earnings by approximately $4.4 billion after-tax. The decrease was partially offset by higher E&P volumes and cost reduction benefits of more than $0.4 billion after-tax across the company.
Earnings* | Millions of Dollars | |||||||||||||||||||||||||||||||||||
Third-quarter | Year-to-date | |||||||||||||||||||||||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||||||||||||||||||||||
Exploration and Production | $ | 978 | 3,928 | $ | 2,403 | 10,814 | ||||||||||||||||||||||||||||||
Midstream | 62 | 173 | 216 | 472 | ||||||||||||||||||||||||||||||||
Refining and Marketing | 99 | 849 | 252 | 2,033 | ||||||||||||||||||||||||||||||||
LUKOIL Investment | 545 | 438 | 1,275 | 1,922 | ||||||||||||||||||||||||||||||||
Chemicals | 104 | 46 | 194 | 116 | ||||||||||||||||||||||||||||||||
Emerging Businesses | (2 | ) | 35 | - | 55 | |||||||||||||||||||||||||||||||
Corporate and Other | (283 | ) | (281 | ) | (699 | ) | (646 | ) | ||||||||||||||||||||||||||||
ConocoPhillips | $ | 1,503 | 5,188 | $ | 3,641 | 14,766 |
*Net income attributable to ConocoPhillips
ConocoPhillips will host a conference call at 11 a.m. Eastern time today to discuss its quarterly results and provide a status update on operational and strategic plans. To listen to the conference call and to view related presentation materials, go to www.conocophillips.com and click on the “Investor Information” link. For detailed supplemental information, go to www.conocophillips.com/EN/investor/financial_reports/earnings_reports/Pages/index.aspx.
ConocoPhillips is an international, integrated energy company with interests around the world. Headquartered in Houston, the company had approximately 30,100 employees, $152 billion of assets, and $142 billion of annualized revenues as of September 30, 2009. For more information, go to www.conocophillips.com.
CAUTIONARY STATEMENT FOR THE PURPOSES OF THE "SAFE HARBOR" PROVISIONS
OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created thereby. Forward-looking statements relate to future events and anticipated results of operations, business strategies, and other aspects of our operations or operating results. In many cases you can identify forward-looking statements by terminology such as "anticipate," "estimate," "believe," "continue," "could," "intend," "may," "plan," "potential," "predict," "should," "will," "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target" and other similar words. However, the absence of these words does not mean that the statements are not forward-looking. Where, in any forward-looking statement, the company expresses an expectation or belief as to future results, such expectation or belief is expressed in good faith and believed to have a reasonable basis. However, there can be no assurance that such expectation or belief will result or be achieved. The actual results of operations can and will be affected by a variety of risks and other matters including, but not limited to, crude oil and natural gas prices; refining and marketing margins; potential failure to achieve, and potential delays in achieving, expected reserves or production levels from existing and future oil and gas development projects due to operating hazards, drilling risks, and the inherent uncertainties in interpreting engineering data relating to underground accumulations of oil and gas; unsuccessful exploratory activities; potential disruption or unexpected technical difficulties in developing new products and manufacturing processes; potential failure of new products to achieve acceptance in the market; unexpected cost increases or technical difficulties in constructing or modifying company manufacturing or refining facilities; unexpected difficulties in manufacturing, transporting or refining synthetic crude oil; international monetary conditions and exchange controls; potential liability for remedial actions under existing or future environmental regulations; potential liability resulting from pending or future litigation; limited access to capital or significantly higher cost of capital related to illiquidity or uncertainty in the domestic or international financial markets; and general domestic and international economic and political conditions; as well as changes in tax, environmental and other laws applicable to our business. Other factors that could cause actual results to differ materially from those described in the forward-looking statements include other economic, business, competitive and/or regulatory factors affecting our business generally as set forth in our filings with the Securities and Exchange Commission (SEC). Unless legally required, ConocoPhillips undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
CONTACT:
ConocoPhillips
Anna Kaplan, 281-293-3992 (media)
or
Diana
Santos, 281-293-1674 (investors)
Exhibit 99.2
CONSOLIDATED STATEMENT OF OPERATIONS | ||||||||||||||||||||
Millions of Dollars | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Revenues and Other Income | ||||||||||||||||||||
Sales and other operating revenues* | 54,883 | 71,411 | 70,044 | 44,504 | 240,842 | 30,741 | 35,448 | 40,173 | 106,362 | |||||||||||
Equity in earnings of affiliates | 1,359 | 1,812 | 1,214 | (135 | ) | 4,250 | 415 | 1,076 | 1,015 | 2,506 | ||||||||||
Other income | 310 | 130 | 115 | 535 | 1,090 | 124 | 106 | 117 | 347 | |||||||||||
56,552 | 73,353 | 71,373 | 44,904 | 246,182 | 31,280 | 36,630 | 41,305 | 109,215 | ||||||||||||
Costs and Expenses | ||||||||||||||||||||
Purchased crude oil, natural gas and products | 37,820 | 51,214 | 49,608 | 30,021 | 168,663 | 19,759 | 24,609 | 28,008 | 72,376 | |||||||||||
Production and operating expenses | 2,691 | 3,111 | 3,059 | 2,957 | 11,818 | 2,545 | 2,573 | 2,534 | 7,652 | |||||||||||
Selling, general and administrative expenses | 526 | 629 | 513 | 561 | 2,229 | 475 | 476 | 427 | 1,378 | |||||||||||
Exploration expenses | 309 | 288 | 267 | 473 | 1,337 | 225 | 243 | 386 | 854 | |||||||||||
Depreciation, depletion and amortization | 2,209 | 2,178 | 2,361 | 2,264 | 9,012 | 2,230 | 2,347 | 2,327 | 6,904 | |||||||||||
Impairments | ||||||||||||||||||||
Goodwill | - | - | - | 25,443 | 25,443 | - | - | - | - | |||||||||||
LUKOIL investment | - | - | - | 7,410 | 7,410 | - | - | - | - | |||||||||||
Expropriated Assets | - | - | - | - | - | - | 51 | - | 51 | |||||||||||
Other | 6 | 19 | 57 | 1,604 | 1,686 | 3 | - | 56 | 59 | |||||||||||
Taxes other than income taxes* | 5,155 | 5,796 | 5,619 | 4,067 | 20,637 | 3,464 | 3,715 | 4,205 | 11,384 | |||||||||||
Accretion on discounted liabilities | 104 | 96 | 114 | 104 | 418 | 104 | 108 | 96 | 308 | |||||||||||
Interest and debt expense | 207 | 210 | 239 | 279 | 935 | 310 | 268 | 336 | 914 | |||||||||||
Foreign currency transaction (gains) losses | (43 | ) | - | 54 | 106 | 117 | 131 | (142 | ) | (17 | ) | (28 | ) | |||||||
48,984 | 63,541 | 61,891 | 75,289 | 249,705 | 29,246 | 34,248 | 38,358 | 101,852 | ||||||||||||
Income (loss) before income taxes | 7,568 | 9,812 | 9,482 | (30,385 | ) | (3,523 | ) | 2,034 | 2,382 | 2,947 | 7,363 | |||||||||
Provision for income taxes | 3,410 | 4,356 | 4,279 | 1,360 | 13,405 | 1,178 | 1,068 | 1,427 | 3,673 | |||||||||||
Net Income (Loss) | 4,158 | 5,456 | 5,203 | (31,745 | ) | (16,928 | ) | 856 | 1,314 | 1,520 | 3,690 | |||||||||
Less: net income attributable to | ||||||||||||||||||||
noncontrolling interests | (19 | ) | (17 | ) | (15 | ) | (19 | ) | (70 | ) | (16 | ) | (16 | ) | (17 | ) | (49 | ) | ||
Net Income (Loss) Attributable to ConocoPhillips | 4,139 | 5,439 | 5,188 | (31,764 | ) | (16,998 | ) | 840 | 1,298 | 1,503 | 3,641 | |||||||||
* Includes excise taxes on petroleum products sales: | 3,857 | 4,091 | 4,022 | 3,448 | 15,418 | 3,060 | 3,316 | 3,538 | 9,914 | |||||||||||
Net income (loss) attributable to ConocoPhillips |
||||||||||||||||||||
per share of common stock (dollars)** |
||||||||||||||||||||
Basic | 2.65 | 3.54 | 3.43 | (21.37 | ) | (11.16 | ) | 0.57 | 0.87 | 1.00 | 2.44 | |||||||||
Diluted | 2.62 | 3.50 | 3.39 | (21.37 | ) | (11.16 | ) | 0.56 | 0.87 | 1.00 | 2.43 | |||||||||
Average common shares outstanding (in thousands) |
||||||||||||||||||||
Basic | 1,562,198 | 1,534,975 | 1,510,897 | 1,486,204 | 1,523,432 | 1,485,890 | 1,486,496 | 1,488,352 | 1,486,922 | |||||||||||
Diluted | 1,582,025 | 1,555,447 | 1,528,187 | 1,486,204 | 1,523,432 | 1,495,247 | 1,495,700 | 1,498,204 | 1,496,391 | |||||||||||
** For the purpose of the earnings-per-share calculation only, third-quarter and nine-month 2009 net income attributable to ConocoPhillips has been reduced $12 million for the excess of the amount paid for the redemption of a noncontrolling interest over its carrying value, which was charged directly to retained earnings. |
SUMMARY OF INCOME (LOSS) ATTRIBUTABLE TO CONOCOPHILLIPS BY SEGMENT | |||||||||||
Millions of Dollars | |||||||||||
2008 | 2009 | ||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||
U.S. E&P | 1,349 | 1,852 | 1,606 | 181 | 4,988 | 173 | 336 | 327 | 836 | ||
International E&P | 1,538 | 2,147 | 2,322 | 969 | 6,976 | 527 | 389 | 651 | 1,567 | ||
Goodwill Impairment | - | - | - | (25,443) | (25,443) | - | - | - | - | ||
Total E&P | 2,887 | 3,999 | 3,928 | (24,293) | (13,479) | 700 | 725 | 978 | 2,403 | ||
Midstream | 137 | 162 | 173 | 69 | 541 | 123 | 31 | 62 | 216 | ||
U.S. R&M | 435 | 587 | 524 | (6) | 1,540 | 98 | (38) | 73 | 133 | ||
International R&M | 85 | 77 | 325 | 295 | 782 | 107 | (14) | 26 | 119 | ||
Total R&M | 520 | 664 | 849 | 289 | 2,322 | 205 | (52) | 99 | 252 | ||
LUKOIL Investment | 710 | 774 | 438 | (7,410) | (5,488) | 48 | 682 | 545 | 1,275 | ||
Chemicals | 52 | 18 | 46 | (6) | 110 | 23 | 67 | 104 | 194 | ||
Emerging Businesses | 12 | 8 | 35 | (25) | 30 | - | 2 | (2) | - | ||
Corporate and Other | (179) | (186) | (281) | (388) | (1,034) | (259) | (157) | (283) | (699) | ||
Consolidated | 4,139 | 5,439 | 5,188 | (31,764) | (16,998) | 840 | 1,298 | 1,503 | 3,641 |
Page 1 of 12
SUMMARY OF INCOME (LOSS) BEFORE TAXES* BY SEGMENT | ||||||||||||||||||||
Millions of Dollars | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Income (Loss) Before Income Taxes |
||||||||||||||||||||
U.S. E&P | 2,094 | 2,848 | 2,518 | 145 | 7,605 | 283 | 502 | 505 | 1,290 | |||||||||||
International E&P | 3,832 | 5,222 | 5,143 | 2,442 | 16,639 | 1,498 | 1,311 | 1,855 | 4,664 | |||||||||||
Goodwill Impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | - | - | |||||||||
Total E&P | 5,926 | 8,070 | 7,661 | (22,856 | ) | (1,199 | ) | 1,781 | 1,813 | 2,360 | 5,954 | |||||||||
Midstream | 206 | 243 | 260 | 93 | 802 | 202 | 50 | 93 | 345 | |||||||||||
U.S. R&M | 717 | 938 | 852 | (33 | ) | 2,474 | 163 | 13 | 116 | 292 | ||||||||||
International R&M | 101 | 32 | 442 | 421 | 996 | 150 | (37 | ) | 25 | 138 | ||||||||||
Total R&M | 818 | 970 | 1,294 | 388 | 3,470 | 313 | (24 | ) | 141 | 430 | ||||||||||
LUKOIL Investment | 729 | 795 | 451 | (7,414 | ) | (5,439 | ) | 42 | 687 | 557 | 1,286 | |||||||||
Chemicals | 54 | - | 64 | 7 | 125 | 32 | 82 | 131 | 245 | |||||||||||
Emerging Businesses | 15 | 17 | 45 | (53 | ) | 24 | (5 | ) | (2 | ) | (6 | ) | (13 | ) | ||||||
Corporate and Other | (180 | ) | (283 | ) | (293 | ) | (550 | ) | (1,306 | ) | (331 | ) | (224 | ) | (329 | ) | (884 | ) | ||
Consolidated | 7,568 | 9,812 | 9,482 | (30,385 | ) | (3,523 | ) | 2,034 | 2,382 | 2,947 | 7,363 | |||||||||
* 2008 recasted to reflect adoption of SFAS No. 160, "Noncontrolling Interests in Consolidated Financial Statements." | ||||||||||||||||||||
Effective Tax Rates | ||||||||||||||||||||
U.S. E&P | 35.6 | % | 35.0 | % | 36.2 | % | -24.8 | % | 34.4 | % | 38.5 | % | 33.1 | % | 35.2 | % | 35.1 | % | ||
International E&P | 59.6 | % | 58.7 | % | 54.7 | % | 59.8 | % | 57.8 | % | 64.1 | % | 69.4 | % | 64.1 | % | 65.6 | % | ||
Total E&P | 51.1 | % | 50.3 | % | 48.6 | % | -6.2 | % | -1020.8 | % | 60.0 | % | 59.3 | % | 57.9 | % | 59.0 | % | ||
Midstream | 33.5 | % | 33.3 | % | 33.5 | % | 25.8 | % | 32.5 | % | 39.1 | % | 40.0 | % | 33.3 | % | 37.4 | % | ||
U.S. R&M | 39.2 | % | 37.4 | % | 38.6 | % | 81.8 | % | 37.8 | % | 39.9 | % | 384.6 | % | 35.3 | % | 53.4 | % | ||
International R&M | 15.8 | % | -140.6 | % | 26.5 | % | 29.9 | % | 21.5 | % | 28.7 | % | 62.2 | % | 0.0 | % | 13.8 | % | ||
Total R&M | 36.3 | % | 31.5 | % | 34.5 | % | 25.5 | % | 33.1 | % | 34.5 | % | -112.5 | % | 29.1 | % | 40.7 | % | ||
LUKOIL Investment | 2.5 | % | 2.8 | % | 2.7 | % | 0.1 | % | -0.9 | % | -14.3 | % | 0.9 | % | 2.0 | % | 0.9 | % | ||
Chemicals | 3.7 | % | - | 28.1 | % | 185.7 | % | 12.0 | % | 28.1 | % | 17.1 | % | 21.4 | % | 20.8 | % | |||
Emerging Businesses | 20.0 | % | 52.9 | % | 22.2 | % | 52.8 | % | -25.0 | % | 100.0 | % | 200.0 | % | 66.7 | % | 100.0 | % | ||
Corporate and Other | 5.0 | % | 36.7 | % | 6.1 | % | 30.7 | % | 23.0 | % | 22.7 | % | 31.3 | % | 14.3 | % | 21.7 | % | ||
Consolidated | 45.1 | % | 44.4 | % | 45.1 | % | -4.5 | % | -380.5 | % | 57.9 | % | 44.8 | % | 48.4 | % | 49.9 | % |
ESTIMATED TAXES PAID | ||||||||||||||||||||
Millions of Dollars | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Cash income taxes paid | 1,649 | 4,756 | 3,845 | 2,872 | 13,122 | 1,346 | 1,925 | 1,535 | 4,806 | |||||||||||
Taxes other than income taxes | 5,155 | 5,796 | 5,619 | 4,067 | 20,637 | 3,464 | 3,715 | 4,205 | 11,384 | |||||||||||
Less: Excise taxes* | (3,857 | ) | (4,091 | ) | (4,022 | ) | (3,448 | ) | (15,418 | ) | (3,060 | ) | (3,316 | ) | (3,538 | ) | (9,914 | ) | ||
Estimated Taxes Paid | 2,947 | 6,461 | 5,442 | 3,491 | 18,341 | 1,750 | 2,324 | 2,202 | 6,276 | |||||||||||
* Represents taxes collected by ConocoPhillips and reimbursed to taxing authorities. |
Page 2 of 12
CERTAIN ITEMS INCLUDED IN NET INCOME ATTRIBUTABLE TO CONOCOPHILLIPS (AFTER-TAX) | ||||||||||||||||||||
Millions of Dollars | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
U.S. E&P | ||||||||||||||||||||
Gain (loss) on asset sales | 4 | 12 | - | 11 | 27 | - | - | - | - | |||||||||||
Impairments | - | - | - | (403 | ) | (403 | ) | - | - | - | - | |||||||||
Severance accrual | - | - | - | (43 | ) | (43 | ) | - | - | 20 | 20 | |||||||||
Total | 4 | 12 | - | (435 | ) | (419 | ) | - | - | 20 | 20 | |||||||||
International E&P | ||||||||||||||||||||
Gain (loss) on asset sales | 8 | - | 138 | 417 | 563 | - | - | - | - | |||||||||||
Impairments | - | - | (28 | ) | (196 | ) | (224 | ) | - | (51 | ) | - | (51 | ) | ||||||
Severance accrual | - | - | - | (28 | ) | (28 | ) | - | - | 11 | 11 | |||||||||
Asset retirement | - | - | - | - | - | - | (37 | ) | - | (37 | ) | |||||||||
Total | 8 | - | 110 | 193 | 311 | - | (88 | ) | 11 | (77 | ) | |||||||||
Goodwill impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | - | - | |||||||||
Total E&P | 12 | 12 | 110 | (25,685 | ) | (25,551 | ) | - | (88 | ) | 31 | (57 | ) | |||||||
Midstream | ||||||||||||||||||||
Gain on subsidiary equity transaction | - | - | - | - | - | 88 | - | - | 88 | |||||||||||
Total | - | - | - | - | - | 88 | - | - | 88 | |||||||||||
U.S. R&M | ||||||||||||||||||||
Gain (loss) on asset sales | 116 | 8 | 2 | (5 | ) | 121 | - | - | (1 | ) | (1 | ) | ||||||||
Impairments | (3 | ) | (10 | ) | - | (357 | ) | (370 | ) | - | (72 | ) | - | (72 | ) | |||||
Severance accrual | - | - | - | (23 | ) | (23 | ) | - | - | 6 | 6 | |||||||||
Pending claims and settlements | - | - | - | - | - | (25 | ) | - | (33 | ) | (58 | ) | ||||||||
Total | 113 | (2 | ) | 2 | (385 | ) | (272 | ) | (25 | ) | (72 | ) | (28 | ) | (125 | ) | ||||
International R&M | ||||||||||||||||||||
Gain (loss) on asset sales | - | 1 | - | 102 | 103 | - | - | - | - | |||||||||||
Impairments | - | - | - | (180 | ) | (180 | ) | - | - | - | - | |||||||||
Severance accrual | - | - | - | (1 | ) | (1 | ) | - | - | - | - | |||||||||
Total | - | 1 | - | (79 | ) | (78 | ) | - | - | - | - | |||||||||
Total R&M | 113 | (1 | ) | 2 | (464 | ) | (350 | ) | (25 | ) | (72 | ) | (28 | ) | (125 | ) | ||||
LUKOIL Investment | ||||||||||||||||||||
Impairment | - | - | - | (7,410 | ) | (7,410 | ) | - | - | - | - | |||||||||
Total | - | - | - | (7,410 | ) | (7,410 | ) | - | - | - | - | |||||||||
Chemicals | ||||||||||||||||||||
- | - | - | - | - | - | - | - | - | ||||||||||||
Total | - | - | - | - | - | - | - | - | - | |||||||||||
Emerging Businesses | ||||||||||||||||||||
Impairments | - | - | - | (85 | ) | (85 | ) | - | - | - | - | |||||||||
Total | - | - | - | (85 | ) | (85 | ) | - | - | - | - | |||||||||
Corporate and Other | ||||||||||||||||||||
Pending claims and settlements | 35 | - | - | - | 35 | - | - | (7 | ) | (7 | ) | |||||||||
Impairments | - | - | - | (30 | ) | (30 | ) | - | - | - | - | |||||||||
Severance accrual | - | - | - | (4 | ) | (4 | ) | - | - | 3 | 3 | |||||||||
Total | 35 | - | - | (34 | ) | 1 | - | - | (4 | ) | (4 | ) | ||||||||
Total Company | 160 | 11 | 112 | (33,678 | ) | (33,395 | ) | 63 | (160 | ) | (1 | ) | (98 | ) |
Page 3 of 12
CASH FLOW INFORMATION | ||||||||||||||||||||
Millions of Dollars | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Cash Flows from Operating Activities |
||||||||||||||||||||
Net income (loss)* | 4,158 | 5,455 | 5,204 | (31,745 | ) | (16,928 | ) | 856 | 1,314 | 1,520 | 3,690 | |||||||||
Depreciation, depletion and amortization | 2,209 | 2,178 | 2,361 | 2,264 | 9,012 | 2,230 | 2,347 | 2,327 | 6,904 | |||||||||||
Impairments | 6 | 19 | 57 | 34,457 | 34,539 | 3 | 51 | 56 | 110 | |||||||||||
Dry hole costs and leasehold impairments | 154 | 127 | 118 | 299 | 698 | 123 | 115 | 233 | 471 | |||||||||||
Accretion on discounted liabilities | 104 | 96 | 114 | 104 | 418 | 104 | 108 | 96 | 308 | |||||||||||
Deferred income taxes | (17 | ) | 28 | 48 | (487 | ) | (428 | ) | (219 | ) | (377 | ) | (268 | ) | (864 | ) | ||||
Undistributed equity earnings | (987 | ) | (1,001 | ) | (542 | ) | 921 | (1,609 | ) | (322 | ) | (770 | ) | (726 | ) | (1,818 | ) | |||
Net gain on asset dispositions | (181 | ) | (32 | ) | (133 | ) | (545 | ) | (891 | ) | (39 | ) | 3 | (52 | ) | (88 | ) | |||
Other* | (183 | ) | 67 | (69 | ) | (949 | ) | (1,134 | ) | (2 | ) | 177 | (326 | ) | (151 | ) | ||||
Net working capital changes | 1,324 | (1,503 | ) | 357 | (1,197 | ) | (1,019 | ) | (849 | ) | (401 | ) | 73 | (1,177 | ) | |||||
Net Cash Provided by | ||||||||||||||||||||
Operating Activities | 6,587 | 5,434 | 7,515 | 3,122 | 22,658 | 1,885 | 2,567 | 2,933 | 7,385 | |||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||
Capital expenditures & investments | (3,322 | ) | (3,398 | ) | (3,815 | ) | (8,564 | ) | (19,099 | ) | (2,906 | ) | (2,672 | ) | (2,598 | ) | (8,176 | ) | ||
Proceeds from asset dispositions | 370 | 71 | 288 | 911 | 1,640 | 86 | 146 | 706 | 938 | |||||||||||
Long-term advances to/collections from |
||||||||||||||||||||
affiliates and other investments | (60 | ) | (83 | ) | (209 | ) | 195 | (157 | ) | (106 | ) | (56 | ) | (29 | ) | (191 | ) | |||
Net Cash Used for Investing Activities | (3,012 | ) | (3,410 | ) | (3,736 | ) | (7,458 | ) | (17,616 | ) | (2,926 | ) | (2,582 | ) | (1,921 | ) | (7,429 | ) | ||
Cash Flows from Financing Activities | ||||||||||||||||||||
Net issuance (repayment) of debt | (202 | ) | 426 | 183 | 5,353 | 5,760 | 1,931 | 989 | 104 | 3,024 | ||||||||||
Issuance of stock | 7 | 178 | (3 | ) | 16 | 198 | (21 | ) | - | 10 | (11 | ) | ||||||||
Repurchase of stock | (2,496 | ) | (2,512 | ) | (2,492 | ) | (749 | ) | (8,249 | ) | - | - | - | - | ||||||
Dividends | (730 | ) | (719 | ) | (710 | ) | (695 | ) | (2,854 | ) | (696 | ) | (697 | ) | (697 | ) | (2,090 | ) | ||
Other | (196 | ) | (44 | ) | (186 | ) | (193 | ) | (619 | ) | (203 | ) | (203 | ) | (685 | ) | (1,091 | ) | ||
Net Cash Provided by (Used for) | ||||||||||||||||||||
Financing Activities | (3,617 | ) | (2,671 | ) | (3,208 | ) | 3,732 | (5,764 | ) | 1,011 | 89 | (1,268 | ) | (168 | ) | |||||
Effect of Exchange Rate Changes | 9 | 11 | (242 | ) | 243 | 21 | 77 | 12 | 9 | 98 | ||||||||||
Net Change in Cash | ||||||||||||||||||||
and Cash Equivalents | (33 | ) | (636 | ) | 329 | (361 | ) | (701 | ) | 47 | 86 | (247 | ) | (114 | ) | |||||
Cash and cash equivalents | ||||||||||||||||||||
at beginning of period | 1,456 | 1,423 | 787 | 1,116 | 1,456 | 755 | 802 | 888 | 755 | |||||||||||
Cash and Cash Equivalents | ||||||||||||||||||||
at End of Period | 1,423 | 787 | 1,116 | 755 | 755 | 802 | 888 | 641 | 641 | |||||||||||
* 2008 recasted to reflect adoption of SFAS No. 160, "Noncontrolling Interests in Consolidated Financial Statements." |
Millions of Dollars | ||||||||||||
2008 | 2009 | |||||||||||
Capital Program | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||
E&P | ||||||||||||
Capital expenditures and investments | 2,818 | 2,806 | 3,079 | 7,753 | 16,456 | 2,376 | 2,059 | 2,202 | 6,637 | |||
Loans and advances | 67 | 85 | 26 | (18 | ) | 160 | 88 | 33 | 32 | 153 | ||
Joint venture acquisition obligation--principal | 145 | 148 | 149 | 151 | 593 | 153 | 156 | 157 | 466 | |||
E&P total | 3,030 | 3,039 | 3,254 | 7,886 | 17,209 | 2,617 | 2,248 | 2,391 | 7,256 | |||
Midstream* | - | - | - | 4 | 4 | 1 | 3 | - | 4 | |||
R&M | ||||||||||||
Capital expenditures and investments | 363 | 510 | 674 | 722 | 2,269 | 496 | 523 | 352 | 1,371 | |||
Loans and advances | - | 2 | 1 | - | 3 | - | - | 150 | 150 | |||
R&M total | 363 | 512 | 675 | 722 | 2,272 | 496 | 523 | 502 | 1,521 | |||
LUKOIL Investment* | - | - | - | - | - | - | - | - | - | |||
Chemicals* | - | - | - | - | - | - | - | - | - | |||
Emerging Businesses* | 61 | 51 | 25 | 19 | 156 | 17 | 56 | 16 | 89 | |||
Corporate and Other* | 80 | 31 | 37 | 66 | 214 | 16 | 31 | 28 | 75 | |||
Total Capital Program | 3,534 | 3,633 | 3,991 | 8,697 | 19,855 | 3,147 | 2,861 | 2,937 | 8,945 | |||
* Capital expenditures and investments only. |
Page 4 of 12
TOTAL E&P | ||||||||||||||||||
2008 | 2009 | |||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||
E&P Net Income (Loss) Attributable | ||||||||||||||||||
to ConocoPhillips ($ Millions) | 2,887 | 3,999 | 3,928 | (24,293 | ) | (13,479 | ) | 700 | 725 | 978 | 2,403 | |||||||
Production | ||||||||||||||||||
Total, Including Equity Affiliates | ||||||||||||||||||
and Canadian Syncrude (MBOE/D) | 1,794 | 1,750 | 1,748 | 1,867 | 1,789 | 1,925 | 1,872 | 1,791 | 1,862 | |||||||||
E&P segment plus LUKOIL Investment segment: | 2,253 | 2,198 | 2,170 | 2,318 | 2,234 | 2,364 | 2,314 | 2,215 | 2,297 | |||||||||
Crude Oil and Condensate (MB/D) | ||||||||||||||||||
Consolidated | 758 | 731 | 718 | 803 | 752 | 817 | 763 | 725 | 769 | |||||||||
Equity affiliates | 45 | 41 | 63 | 67 | 54 | 84 | 96 | 104 | 94 | |||||||||
Total | 803 | 772 | 781 | 870 | 806 | 901 | 859 | 829 | 863 | |||||||||
Sales of Crude Oil Produced (MB/D) | 773 | 803 | 776 | 853 | 801 | 911 | 860 | 846 | 872 | |||||||||
Natural Gas Liquids (MB/D) | 154 | 156 | 148 | 155 | 153 | 153 | 155 | 146 | 151 | |||||||||
Natural Gas (MMCF/D) | ||||||||||||||||||
Consolidated | 4,900 | 4,818 | 4,769 | 4,854 | 4,836 | 5,011 | 4,957 | 4,658 | 4,874 | |||||||||
Equity affiliates | - | - | - | 45 | 11 | 76 | 94 | 88 | 86 | |||||||||
Total | 4,900 | 4,818 | 4,769 | 4,899 | 4,847 | 5,087 | 5,051 | 4,746 | 4,960 | |||||||||
Canadian Syncrude (MB/D) | 20 | 19 | 24 | 25 | 22 | 23 | 16 | 25 | 21 | |||||||||
Industry Prices (Platt's) | ||||||||||||||||||
Crude Oil ($/bbl) | ||||||||||||||||||
WTI spot | 97.94 | 123.98 | 117.83 | 58.49 | 99.56 | 42.97 | 59.54 | 68.19 | 56.90 | |||||||||
Brent dated | 96.90 | 121.38 | 114.78 | 54.91 | 96.99 | 44.40 | 58.79 | 68.28 | 57.16 | |||||||||
Natural Gas ($/mmbtu) | ||||||||||||||||||
Henry Hub -- First of Month | 8.03 | 10.94 | 10.25 | 6.95 | 9.04 | 4.91 | 3.51 | 3.39 | 3.93 | |||||||||
Average Realized Prices | ||||||||||||||||||
Crude Oil and Condensate ($/bbl) | ||||||||||||||||||
Consolidated | 94.71 | 119.24 | 114.20 | 55.11 | 95.15 | 42.36 | 56.11 | 67.01 | 54.80 | |||||||||
Equity affiliates | 62.78 | 93.20 | 88.32 | 25.35 | 63.89 | 33.61 | 51.89 | 58.07 | 48.85 | |||||||||
Total | 92.88 | 118.01 | 112.19 | 52.82 | 93.12 | 41.56 | 55.63 | 65.92 | 54.15 | |||||||||
Natural Gas Liquids ($/bbl) | 60.14 | 68.42 | 68.81 | 32.57 | 57.43 | 27.53 | 28.73 | 34.62 | 30.33 | |||||||||
Natural Gas ($/MCF) | ||||||||||||||||||
Consolidated | 8.03 | 9.87 | 8.91 | 6.37 | 8.28 | 4.98 | 3.72 | 3.69 | 4.14 | |||||||||
Equity affiliates | - | - | - | 2.04 | 2.04 | 2.10 | 2.10 | 2.57 | 2.26 | |||||||||
Total | 8.03 | 9.87 | 8.91 | 6.32 | 8.27 | 4.93 | 3.69 | 3.67 | 4.10 | |||||||||
Exploration Charges ($ Millions) | ||||||||||||||||||
Dry holes | 94 | 68 | 58 | 205 | 425 | 80 | 66 | 162 | 308 | |||||||||
Lease impairments | 60 | 59 | 60 | 94 | 273 | 43 | 49 | 71 | 163 | |||||||||
Total Noncash Charges | 154 | 127 | 118 | 299 | 698 | 123 | 115 | 233 | 471 | |||||||||
Other (G&G and Lease rentals) | 155 | 161 | 149 | 174 | 639 | 102 | 128 | 153 | 383 | |||||||||
Total Exploration Charges | 309 | 288 | 267 | 473 | 1,337 | 225 | 243 | 386 | 854 | |||||||||
Depreciation, Depletion and | ||||||||||||||||||
Amortization (DD&A) ($ Millions) | 1,946 | 1,940 | 2,123 | 2,019 | 8,028 | 1,994 | 2,127 | 2,082 | 6,203 | |||||||||
Foreign Currency Gains | ||||||||||||||||||
(Losses) After-Tax ($ Millions) | (10 | ) | 2 | 118 | 106 | 216 | (98 | ) | (22 | ) | (11 | ) | (131 | ) |
Page 5 of 12
U.S. E&P | ||||||||||||||||
2008 | 2009 | |||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||
U.S. E&P Net Income (Loss) Attributable |
||||||||||||||||
to ConocoPhillips ($ Millions) | 1,349 | 1,852 | 1,606 | 181 | 4,988 | 173 | 336 | 327 | 836 | |||||||
Alaska ($ Millions) | 603 | 700 | 556 | 456 | 2,315 | 244 | 404 | 356 | 1,004 | |||||||
Lower 48 ($ Millions) | 746 | 1,152 | 1,050 | (275 | ) | 2,673 | (71 | ) | (68 | ) | (29 | ) | (168 | ) | ||
Production | ||||||||||||||||
Total U.S. (MBOE/D) | 783 | 787 | 736 | 790 | 775 | 791 | 771 | 737 | 767 | |||||||
Crude Oil and Condensate (MB/D) | ||||||||||||||||
Alaska | 254 | 244 | 218 | 258 | 244 | 254 | 236 | 218 | 236 | |||||||
Lower 48 | 97 | 95 | 85 | 88 | 91 | 92 | 92 | 91 | 92 | |||||||
Total | 351 | 339 | 303 | 346 | 335 | 346 | 328 | 309 | 328 | |||||||
Sales of Crude Oil Produced (MB/D) | 344 | 353 | 299 | 340 | 334 | 358 | 349 | 304 | 337 | |||||||
Natural Gas Liquids (MB/D)* | ||||||||||||||||
Alaska | 19 | 17 | 13 | 20 | 17 | 21 | 16 | 11 | 16 | |||||||
Lower 48 | 69 | 76 | 74 | 75 | 74 | 71 | 78 | 77 | 75 | |||||||
Total | 88 | 93 | 87 | 95 | 91 | 92 | 94 | 88 | 91 | |||||||
*Includes reinjection volumes sold lease-to-lease: | 13 | 11 | 8 | 11 | 11 | 12 | 11 | 7 | 10 | |||||||
Natural Gas (MMCF/D) | ||||||||||||||||
Alaska | 100 | 98 | 102 | 88 | 97 | 92 | 83 | 105 | 93 | |||||||
Lower 48 | 1,963 | 2,034 | 1,971 | 2,007 | 1,994 | 2,027 | 2,012 | 1,938 | 1,992 | |||||||
Total | 2,063 | 2,132 | 2,073 | 2,095 | 2,091 | 2,119 | 2,095 | 2,043 | 2,085 | |||||||
Average Realized Prices | ||||||||||||||||
Crude Oil and Condensate ($/bbl) | ||||||||||||||||
Alaska | ||||||||||||||||
North Slope | 89.07 | 112.23 | 115.11 | 57.63 | 92.73 | 35.21 | 49.42 | 61.80 | 47.95 | |||||||
West Coast | 95.47 | 118.88 | 121.51 | 64.13 | 99.23 | 41.75 | 55.24 | 67.91 | 54.14 | |||||||
Lower 48 | 90.35 | 118.06 | 112.36 | 49.36 | 92.77 | 37.32 | 54.81 | 62.27 | 51.51 | |||||||
Total U.S. | 94.02 | 118.66 | 118.90 | 60.32 | 97.47 | 40.60 | 55.13 | 66.22 | 53.43 | |||||||
Natural Gas Liquids ($/bbl) | ||||||||||||||||
Alaska | 94.27 | 117.24 | 119.29 | 64.23 | 94.29 | 41.76 | 55.68 | 67.45 | 51.75 | |||||||
Lower 48 | 55.33 | 62.27 | 65.11 | 26.70 | 52.28 | 22.41 | 25.80 | 30.61 | 26.41 | |||||||
Total U.S. | 58.33 | 65.96 | 68.84 | 30.61 | 55.63 | 24.52 | 27.73 | 32.45 | 28.28 | |||||||
Natural Gas ($/MCF) | ||||||||||||||||
Alaska | 4.31 | 3.81 | 4.36 | 4.90 | 4.38 | 7.69 | 6.38 | 4.87 | 6.64 | |||||||
Lower 48 | 7.67 | 9.74 | 8.67 | 4.76 | 7.71 | 3.76 | 2.97 | 2.98 | 3.24 | |||||||
Total U.S. | 7.63 | 9.69 | 8.64 | 4.76 | 7.67 | 3.82 | 3.00 | 2.99 | 3.27 | |||||||
Kenai, Alaska LNG Sales | ||||||||||||||||
Volume (MMCF/D) | 63 | 72 | 89 | 74 | 74 | 43 | 47 | 82 | 58 | |||||||
Sales price per MCF | 6.72 | 7.15 | 7.77 | 8.65 | 7.62 | 6.29 | 7.20 | 8.29 | 7.50 | |||||||
U.S. Exploration Charges ($ Millions) | ||||||||||||||||
Dry holes | 25 | 20 | 6 | 137 | 188 | 58 | 30 | 49 | 137 | |||||||
Lease impairments | 42 | 40 | 43 | 65 | 190 | 26 | 28 | 27 | 81 | |||||||
Total Noncash Charges | 67 | 60 | 49 | 202 | 378 | 84 | 58 | 76 | 218 | |||||||
Other (G&G and Lease rentals) | 39 | 50 | 42 | 61 | 192 | 30 | 35 | 58 | 123 | |||||||
Total U.S. Exploration Charges | 106 | 110 | 91 | 263 | 570 | 114 | 93 | 134 | 341 | |||||||
Alaska Only | 11 | 25 | 19 | 45 | 100 | 34 | 8 | 11 | 53 | |||||||
DD&A ($ Millions) | ||||||||||||||||
Alaska | 149 | 163 | 152 | 186 | 650 | 173 | 185 | 167 | 525 | |||||||
Lower 48 | 616 | 613 | 649 | 577 | 2,455 | 651 | 683 | 671 | 2,005 | |||||||
Total U.S. | 765 | 776 | 801 | 763 | 3,105 | 824 | 868 | 838 | 2,530 |
Page 6 of 12
INTERNATIONAL E&P | |||||||||||
2008 | 2009 | ||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||
International E&P Net Income (Loss) |
|||||||||||
Attributable to ConocoPhillips ($ Millions) | 1,538 | 2,147 | 2,322 | 969 | 6,976 | 527 | 389 | 651 | 1,567 | ||
Production | |||||||||||
Total, Including Equity Affiliates | |||||||||||
and Canadian Syncrude (MBOE/D) | 1,011 | 963 | 1,012 | 1,077 | 1,014 | 1,134 | 1,101 | 1,054 | 1,095 | ||
Crude Oil and Condensate (MB/D) | |||||||||||
Consolidated | |||||||||||
Norway | 153 | 145 | 164 | 163 | 156 | 161 | 147 | 143 | 150 | ||
United Kingdom | 48 | 49 | 57 | 78 | 58 | 79 | 76 | 64 | 73 | ||
Canada | 23 | 24 | 25 | 27 | 25 | 24 | 23 | 24 | 24 | ||
China | 33 | 32 | 31 | 36 | 33 | 40 | 41 | 53 | 45 | ||
Indonesia | 16 | 15 | 15 | 15 | 15 | 26 | 16 | 9 | 17 | ||
Vietnam | 20 | 18 | 19 | 28 | 21 | 36 | 31 | 27 | 31 | ||
Timor Sea | 23 | 21 | 22 | 20 | 22 | 21 | 21 | 21 | 21 | ||
Libya | 47 | 48 | 42 | 50 | 47 | 43 | 43 | 45 | 44 | ||
Nigeria | 20 | 18 | 18 | 17 | 18 | 17 | 16 | 16 | 17 | ||
Other | 24 | 22 | 22 | 23 | 22 | 24 | 21 | 14 | 19 | ||
Total consolidated | 407 | 392 | 415 | 457 | 417 | 471 | 435 | 416 | 441 | ||
Equity affiliates | |||||||||||
Canada | 29 | 25 | 32 | 35 | 30 | 35 | 41 | 45 | 40 | ||
Russia | 16 | 16 | 31 | 32 | 24 | 49 | 55 | 59 | 54 | ||
Total equity affiliates | 45 | 41 | 63 | 67 | 54 | 84 | 96 | 104 | 94 | ||
Total | 452 | 433 | 478 | 524 | 471 | 555 | 531 | 520 | 535 | ||
Sales of crude oil produced (MB/D) | 429 | 450 | 477 | 513 | 467 | 553 | 511 | 542 | 535 | ||
Natural Gas Liquids (MB/D) | |||||||||||
Norway | 13 | 11 | 9 | 11 | 11 | 11 | 8 | 7 | 9 | ||
United Kingdom | 10 | 8 | 6 | 8 | 8 | 8 | 9 | 7 | 8 | ||
Indonesia | - | 3 | 4 | 2 | 2 | 3 | 3 | 3 | 3 | ||
Timor Sea | 15 | 14 | 15 | 13 | 14 | 14 | 14 | 15 | 14 | ||
Canada | 26 | 25 | 24 | 24 | 25 | 23 | 24 | 23 | 24 | ||
Nigeria | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | ||
Total | 66 | 63 | 61 | 60 | 62 | 61 | 61 | 58 | 60 | ||
Natural Gas (MMCF/D) | |||||||||||
Consolidated | |||||||||||
Norway | 273 | 205 | 222 | 257 | 239 | 259 | 196 | 188 | 214 | ||
United Kingdom | 695 | 623 | 581 | 757 | 664 | 742 | 653 | 514 | 636 | ||
China | 10 | 9 | - | - | 5 | - | - | - | - | ||
Indonesia | 314 | 360 | 361 | 336 | 343 | 449 | 451 | 443 | 447 | ||
Timor Sea | 246 | 231 | 266 | 236 | 245 | 247 | 258 | 266 | 257 | ||
Vietnam | 16 | 16 | 21 | 11 | 16 | 17 | 12 | 17 | 15 | ||
Canada | 1,101 | 1,055 | 1,061 | 1,001 | 1,054 | 1,066 | 1,174 | 1,063 | 1,101 | ||
Libya | 9 | 9 | 6 | 9 | 8 | 8 | 8 | 12 | 10 | ||
Nigeria | 96 | 107 | 116 | 102 | 105 | 104 | 110 | 112 | 109 | ||
Other | 77 | 71 | 62 | 50 | 66 | - | - | - | - | ||
Total consolidated | 2,837 | 2,686 | 2,696 | 2,759 | 2,745 | 2,892 | 2,862 | 2,615 | 2,789 | ||
Equity affiliates | |||||||||||
Australia | - | - | - | 45 | 11 | 76 | 94 | 88 | 86 | ||
Total | 2,837 | 2,686 | 2,696 | 2,804 | 2,756 | 2,968 | 2,956 | 2,703 | 2,875 | ||
Canadian Syncrude (MB/D) | 20 | 19 | 24 | 25 | 22 | 23 | 16 | 25 | 21 | ||
Darwin, Australia LNG Sales (MMCF/D) | 417 | 396 | 464 | 460 | 434 | 438 | 430 | 453 | 440 |
Page 7 of 12
INTERNATIONAL E&P (continued) | |||||||||||
2008 | 2009 | ||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||
Average Realized Prices | |||||||||||
Crude Oil and Condensate ($/bbl) | |||||||||||
Consolidated | |||||||||||
Norway | 97.27 | 122.34 | 115.67 | 55.95 | 97.54 | 46.52 | 59.76 | 69.00 | 58.63 | ||
United Kingdom | 93.96 | 118.79 | 107.54 | 51.14 | 90.67 | 43.62 | 55.62 | 67.27 | 54.72 | ||
Canada | 84.49 | 108.43 | 99.77 | 34.36 | 80.18 | 33.76 | 47.46 | 56.78 | 46.05 | ||
China | 93.69 | 120.63 | 111.93 | 46.41 | 91.51 | 38.17 | 57.72 | 65.97 | 55.12 | ||
Indonesia | 92.48 | 109.83 | 108.47 | 53.08 | 90.98 | 42.71 | 56.00 | 86.28 | 54.71 | ||
Vietnam | 98.31 | 126.11 | 122.45 | 54.02 | 96.57 | 42.75 | 58.00 | 70.27 | 55.90 | ||
Timor Sea | 93.85 | 114.20 | 103.11 | 38.05 | 86.91 | 43.61 | 47.29 | 59.54 | 50.34 | ||
Libya | 95.21 | 120.86 | 108.33 | 53.48 | 93.22 | 44.22 | 57.30 | 67.93 | 56.78 | ||
Nigeria | 99.49 | 126.55 | 104.25 | 50.34 | 96.82 | 47.20 | 56.41 | 72.19 | 58.01 | ||
Other | 95.73 | 112.85 | 103.11 | 48.42 | 89.53 | 43.15 | 61.26 | 64.67 | 55.06 | ||
Total consolidated | 95.32 | 119.75 | 110.84 | 51.15 | 93.30 | 43.70 | 56.93 | 67.56 | 55.85 | ||
Equity affiliates | |||||||||||
Canada | 57.95 | 96.78 | 81.32 | 9.53 | 58.54 | 24.64 | 46.90 | 49.81 | 41.63 | ||
Russia | 70.41 | 86.00 | 96.67 | 42.95 | 71.15 | 39.92 | 55.44 | 64.31 | 54.07 | ||
Total equity affiliates | 62.78 | 93.20 | 88.32 | 25.35 | 63.89 | 33.61 | 51.89 | 58.07 | 48.85 | ||
Total | 91.96 | 117.49 | 107.99 | 47.84 | 90.01 | 42.17 | 55.97 | 65.74 | 54.60 | ||
Natural Gas Liquids ($/bbl) | |||||||||||
Norway | 54.48 | 59.19 | 56.67 | 39.00 | 53.04 | 29.21 | 26.39 | 33.91 | 29.62 | ||
United Kingdom | 55.88 | 66.90 | 60.43 | 28.48 | 53.65 | 23.76 | 31.65 | 41.75 | 33.49 | ||
Indonesia | - | 70.77 | 74.37 | 31.64 | 62.84 | 39.49 | 34.74 | 47.03 | 40.30 | ||
Timor Sea | 69.79 | 74.03 | 73.79 | 41.61 | 64.54 | 37.99 | 35.81 | 46.26 | 40.26 | ||
Canada | 68.84 | 83.57 | 77.49 | 35.19 | 66.40 | 31.38 | 29.17 | 33.42 | 31.30 | ||
Nigeria | 8.46 | 8.46 | 8.56 | 8.56 | 8.51 | 8.78 | 8.79 | 8.69 | 8.75 | ||
Total | 62.20 | 71.40 | 68.78 | 35.25 | 59.70 | 31.64 | 30.04 | 37.48 | 33.06 | ||
Natural Gas ($/mcf) | |||||||||||
Consolidated | |||||||||||
Norway | 10.27 | 11.75 | 12.79 | 10.70 | 11.28 | 9.68 | 7.09 | 6.24 | 7.84 | ||
United Kingdom | 9.20 | 10.48 | 10.20 | 11.07 | 10.26 | 8.75 | 5.60 | 5.74 | 6.85 | ||
China | 3.60 | 3.69 | - | - | 3.64 | - | - | - | - | ||
Indonesia | 10.33 | 12.14 | 12.35 | 6.17 | 10.36 | 4.74 | 5.91 | 7.15 | 5.94 | ||
Timor Sea | 0.79 | 0.90 | 0.97 | 1.17 | 0.96 | 1.16 | 0.66 | 0.82 | 0.88 | ||
Vietnam | 1.14 | 1.12 | 1.13 | 1.16 | 1.13 | 1.14 | 1.13 | 1.15 | 1.14 | ||
Canada | 7.81 | 10.19 | 8.03 | 5.56 | 7.92 | 4.13 | 2.84 | 2.53 | 3.15 | ||
Libya | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | ||
Nigeria | 0.98 | 1.19 | 1.25 | 1.09 | 1.13 | 0.84 | 0.83 | 0.73 | 0.80 | ||
Other | 7.49 | 8.56 | 9.08 | 11.51 | 8.92 | - | - | - | - | ||
Total consolidated | 8.32 | 10.02 | 9.13 | 7.65 | 8.76 | 5.87 | 4.27 | 4.26 | 4.81 | ||
Equity affiliates | |||||||||||
Australia | - | - | - | 2.04 | 2.04 | 2.10 | 2.10 | 2.57 | 2.26 | ||
Total | 8.32 | 10.02 | 9.13 | 7.55 | 8.73 | 5.76 | 4.19 | 4.20 | 4.73 | ||
International Exploration Charges ($ Millions) |
|||||||||||
Dry holes | 69 | 48 | 52 | 68 | 237 | 22 | 36 | 113 | 171 | ||
Lease impairments | 18 | 19 | 17 | 29 | 83 | 17 | 21 | 44 | 82 | ||
Total Noncash Charges | 87 | 67 | 69 | 97 | 320 | 39 | 57 | 157 | 253 | ||
Other (G&G and Lease rentals) | 116 | 111 | 107 | 113 | 447 | 72 | 93 | 95 | 260 | ||
Total International Exploration Charges | 203 | 178 | 176 | 210 | 767 | 111 | 150 | 252 | 513 | ||
DD&A ($ Millions) | 1,181 | 1,164 | 1,322 | 1,256 | 4,923 | 1,170 | 1,259 | 1,244 | 3,673 |
Page 8 of 12
R&M | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
R&M Net Income (Loss) Attributable | ||||||||||||||||||||
to ConocoPhillips ($ Millions) | 520 | 664 | 849 | 289 | 2,322 | 205 | (52 | ) | 99 | 252 | ||||||||||
United States ($ Millions) | 435 | 587 | 524 | (6 | ) | 1,540 | 98 | (38 | ) | 73 | 133 | |||||||||
International ($ Millions) | 85 | 77 | 325 | 295 | 782 | 107 | (14 | ) | 26 | 119 | ||||||||||
Market Indicators | ||||||||||||||||||||
U.S. East Coast Crack Spread ($/bbl) | 7.79 | 10.93 | 10.43 | 5.66 | 8.70 | 10.43 | 9.13 | 8.14 | 9.23 | |||||||||||
U.S. Gulf Coast Crack Spread ($/bbl) | 7.90 | 12.11 | 14.70 | 2.80 | 9.38 | 9.06 | 8.39 | 6.74 | 8.06 | |||||||||||
U.S. Group Central Crack Spread ($/bbl) | 10.26 | 13.47 | 14.38 | 6.00 | 11.03 | 9.62 | 9.16 | 8.06 | 8.95 | |||||||||||
U.S. West Coast Crack Spread ($/bbl) | 15.37 | 21.91 | 16.34 | 11.46 | 16.27 | 15.79 | 15.11 | 13.89 | 14.93 | |||||||||||
U.S. Weighted 3:2:1 Crack Spread ($/bbl) | 9.94 | 14.19 | 14.07 | 5.89 | 11.02 | 10.88 | 10.12 | 8.81 | 9.94 | |||||||||||
NW Europe Crack Spread ($/bbl) | 16.09 | 25.78 | 21.10 | 17.58 | 20.14 | 10.81 | 9.42 | 8.44 | 9.56 | |||||||||||
Singapore 3:1:2 Crack Spread ($/bbl) | 19.90 | 29.35 | 19.10 | 13.01 | 20.34 | 9.45 | 7.88 | 7.63 | 8.32 | |||||||||||
Realized Margins | ||||||||||||||||||||
Refining Margin ($/bbl) | ||||||||||||||||||||
U.S. | 8.00 | 10.29 | 9.03 | 6.96 | 8.57 | 7.55 | 4.85 | 4.69 | 5.59 | |||||||||||
International | 6.42 | 6.70 | 11.24 | 8.31 | 8.07 | 6.23 | 3.01 | 3.66 | 4.36 | |||||||||||
Integrated Margin ($/bbl) | ||||||||||||||||||||
U.S. | 8.29 | 10.71 | 10.38 | 8.20 | 9.40 | 8.23 | 5.40 | 5.92 | 6.42 | |||||||||||
International | 8.34 | 9.11 | 18.06 | 13.28 | 12.06 | 8.30 | 4.61 | 6.16 | 6.44 | |||||||||||
DD&A ($ Millions) | 208 | 206 | 211 | 214 | 839 | 211 | 198 | 220 | 629 | |||||||||||
Foreign Currency Gains | ||||||||||||||||||||
(Losses) After-Tax ($ Millions) | 38 | (13 | ) | (127 | ) | (71 | ) | (173 | ) | (10 | ) | 49 | 2 | 41 | ||||||
Turnaround Expense ($ Millions) | 90 | 170 | 73 | 70 | 403 | 207 | 121 | 62 | 390 | |||||||||||
Eastern U.S. | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 340 | 405 | 412 | 390 | 387 | 346 | 376 | 393 | 372 | |||||||||||
Total Charge Input (MB/D) | 400 | 441 | 450 | 445 | 434 | 363 | 427 | 443 | 411 | |||||||||||
Crude Oil Capacity Utilization (%) | 80 | % | 96 | % | 97 | % | 92 | % | 91 | % | 82 | % | 89 | % | 93 | % | 88 | % | ||
Clean Product Yield (%) | 89 | % | 87 | % | 86 | % | 90 | % | 88 | % | 83 | % | 87 | % | 89 | % | 87 | % | ||
U.S. Gulf Coast | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 659 | 720 | 572 | 686 | 659 | 470 | 711 | 660 | 614 | |||||||||||
Total Charge Input (MB/D) | 732 | 810 | 641 | 773 | 739 | 534 | 773 | 725 | 678 | |||||||||||
Crude Oil Capacity Utilization (%) | 90 | % | 98 | % | 78 | % | 94 | % | 90 | % | 64 | % | 97 | % | 90 | % | 84 | % | ||
Clean Product Yield (%) | 81 | % | 76 | % | 77 | % | 82 | % | 79 | % | 81 | % | 83 | % | 80 | % | 81 | % | ||
Western U.S. | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 405 | 343 | 417 | 407 | 393 | 402 | 380 | 397 | 393 | |||||||||||
Total Charge Input (MB/D) | 425 | 396 | 439 | 431 | 422 | 424 | 405 | 423 | 417 | |||||||||||
Crude Oil Capacity Utilization (%) | 97 | % | 82 | % | 100 | % | 98 | % | 94 | % | 96 | % | 91 | % | 95 | % | 94 | % | ||
Clean Product Yield (%) | 80 | % | 78 | % | 82 | % | 82 | % | 81 | % | 79 | % | 80 | % | 81 | % | 80 | % | ||
Central U.S. - Consolidated | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 177 | 182 | 184 | 163 | 177 | 172 | 184 | 179 | 179 | |||||||||||
Total Charge Input (MB/D) | 179 | 184 | 187 | 166 | 179 | 175 | 188 | 182 | 181 | |||||||||||
Crude Oil Capacity Utilization (%) | 95 | % | 97 | % | 98 | % | 87 | % | 94 | % | 92 | % | 98 | % | 96 | % | 96 | % | ||
Clean Product Yield (%) | 88 | % | 89 | % | 93 | % | 91 | % | 90 | % | 90 | % | 91 | % | 93 | % | 91 | % | ||
Central U.S. - Equity Affiliates - Net Share* |
||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 225 | 241 | 228 | 239 | 233 | 199 | 202 | 212 | 204 | |||||||||||
Total Charge Input (MB/D) | 241 | 258 | 246 | 253 | 250 | 213 | 215 | 224 | 218 | |||||||||||
Crude Oil Capacity Utilization (%) | 91 | % | 97 | % | 92 | % | 96 | % | 94 | % | 88 | % | 89 | % | 94 | % | 90 | % | ||
Clean Product Yield (%) | 84 | % | 84 | % | 85 | % | 84 | % | 84 | % | 81 | % | 84 | % | 85 | % | 83 | % | ||
TOTAL UNITED STATES | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 1,806 | 1,891 | 1,813 | 1,885 | 1,849 | 1,589 | 1,852 | 1,841 | 1,762 | |||||||||||
Total Charge Input (MB/D) | 1,977 | 2,089 | 1,963 | 2,068 | 2,024 | 1,709 | 2,008 | 1,997 | 1,905 | |||||||||||
Crude Oil Capacity Utilization (%) | 90 | % | 94 | % | 90 | % | 94 | % | 92 | % | 80 | % | 93 | % | 93 | % | 89 | % | ||
Clean Product Yield (%) | 83 | % | 81 | % | 83 | % | 85 | % | 83 | % | 82 | % | 84 | % | 84 | % | 83 | % | ||
Refined Products Production (MB/D) | ||||||||||||||||||||
Gasoline | 892 | 876 | 852 | 929 | 887 | 755 | 904 | 912 | 857 | |||||||||||
Distillates | 719 | 775 | 743 | 791 | 757 | 623 | 748 | 725 | 699 | |||||||||||
Other | 380 | 444 | 380 | 359 | 391 | 338 | 366 | 380 | 362 | |||||||||||
Total | 1,991 | 2,095 | 1,975 | 2,079 | 2,035 | 1,716 | 2,018 | 2,017 | 1,918 | |||||||||||
Petroleum Products Sales (MB/D) | ||||||||||||||||||||
Gasoline | 1,070 | 1,127 | 1,089 | 1,227 | 1,128 | 1,037 | 1,180 | 1,188 | 1,136 | |||||||||||
Distillates | 869 | 912 | 858 | 934 | 893 | 749 | 924 | 906 | 860 | |||||||||||
Other | 384 | 404 | 365 | 342 | 374 | 328 | 378 | 420 | 375 | |||||||||||
Total | 2,323 | 2,443 | 2,312 | 2,503 | 2,395 | 2,114 | 2,482 | 2,514 | 2,371 | |||||||||||
* Amount reflects our 50 percent share of the Borger refinery effective January 1, 2009. We had a 65 percent share of Borger in 2008. |
Page 9 of 12
R&M (continued) | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
International - Consolidated* | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 455 | 466 | 383 | 475 | 445 | 453 | 364 | 422 | 413 | |||||||||||
Total Charge Input (MB/D) | 463 | 479 | 404 | 493 | 460 | 465 | 380 | 430 | 425 | |||||||||||
Crude Oil Capacity Utilization (%) | 82 | % | 84 | % | 69 | % | 86 | % | 81 | % | 82 | % | 66 | % | 76 | % | 75 | % | ||
Clean Product Yield (%) | 65 | % | 69 | % | 74 | % | 71 | % | 70 | % | 72 | % | 69 | % | 69 | % | 70 | % | ||
International - Equity Affiliates - Net Share** |
||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 123 | 123 | 122 | 122 | 122 | 114 | 121 | 119 | 118 | |||||||||||
Total Charge Input (MB/D) | 124 | 124 | 124 | 127 | 125 | 122 | 129 | 126 | 126 | |||||||||||
Crude Oil Capacity Utilization (%) | 104 | % | 104 | % | 103 | % | 103 | % | 104 | % | 96 | % | 102 | % | 101 | % | 99 | % | ||
Clean Product Yield (%) | 86 | % | 83 | % | 89 | % | 85 | % | 86 | % | 87 | % | 81 | % | 85 | % | 84 | % | ||
TOTAL INTERNATIONAL | ||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 578 | 589 | 505 | 597 | 567 | 567 | 485 | 541 | 531 | |||||||||||
Total Charge Input (MB/D) | 587 | 603 | 528 | 620 | 585 | 587 | 509 | 556 | 551 | |||||||||||
Crude Oil Capacity Utilization (%) | 86 | % | 88 | % | 75 | % | 89 | % | 85 | % | 85 | % | 72 | % | 81 | % | 79 | % | ||
Clean Product Yield (%) | 70 | % | 72 | % | 77 | % | 74 | % | 73 | % | 75 | % | 72 | % | 72 | % | 73 | % | ||
Refined Products Production (MB/D) | ||||||||||||||||||||
Gasoline | 129 | 155 | 148 | 170 | 151 | 161 | 138 | 142 | 147 | |||||||||||
Distillates | 274 | 274 | 255 | 285 | 272 | 276 | 226 | 254 | 252 | |||||||||||
Other | 171 | 163 | 120 | 155 | 152 | 139 | 135 | 152 | 142 | |||||||||||
Total | 574 | 592 | 523 | 610 | 575 | 576 | 499 | 548 | 541 | |||||||||||
Petroleum Products Sales (MB/D) | ||||||||||||||||||||
Gasoline | 139 | 190 | 176 | 144 | 163 | 124 | 157 | 154 | 145 | |||||||||||
Distillates | 321 | 324 | 324 | 336 | 326 | 343 | 289 | 298 | 310 | |||||||||||
Other | 156 | 169 | 134 | 164 | 156 | 142 | 184 | 174 | 167 | |||||||||||
Total | 616 | 683 | 634 | 644 | 645 | 609 | 630 | 626 | 622 | |||||||||||
Worldwide - Including Net Share of Equity Affiliates |
||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 2,384 | 2,480 | 2,318 | 2,482 | 2,416 | 2,156 | 2,337 | 2,382 | 2,293 | |||||||||||
Total Charge Input (MB/D) | 2,564 | 2,692 | 2,491 | 2,688 | 2,609 | 2,296 | 2,517 | 2,553 | 2,456 | |||||||||||
Crude Oil Capacity Utilization (%) | 89 | % | 93 | % | 87 | % | 93 | % | 90 | % | 81 | % | 88 | % | 90 | % | 86 | % | ||
Clean Product Yield (%) | 80 | % | 79 | % | 82 | % | 82 | % | 81 | % | 80 | % | 82 | % | 81 | % | 81 | % | ||
Refined Products Production (MB/D) | ||||||||||||||||||||
Gasoline | 1,021 | 1,031 | 1,000 | 1,099 | 1,038 | 916 | 1,042 | 1,054 | 1,004 | |||||||||||
Distillates | 993 | 1,049 | 998 | 1,076 | 1,029 | 899 | 974 | 979 | 951 | |||||||||||
Other | 551 | 607 | 500 | 514 | 543 | 477 | 501 | 532 | 504 | |||||||||||
Total | 2,565 | 2,687 | 2,498 | 2,689 | 2,610 | 2,292 | 2,517 | 2,565 | 2,459 | |||||||||||
Petroleum Products Sales (MB/D) | ||||||||||||||||||||
Gasoline | 1,209 | 1,317 | 1,265 | 1,371 | 1,291 | 1,161 | 1,337 | 1,342 | 1,281 | |||||||||||
Distillates | 1,190 | 1,236 | 1,182 | 1,270 | 1,219 | 1,092 | 1,213 | 1,204 | 1,170 | |||||||||||
Other | 540 | 573 | 499 | 506 | 530 | 470 | 562 | 594 | 542 | |||||||||||
Total | 2,939 | 3,126 | 2,946 | 3,147 | 3,040 | 2,723 | 3,112 | 3,140 | 2,993 | |||||||||||
*Represents our Humber refinery in the United Kingdom, the Whitegate refinery in Ireland, and our Wilhelmshaven refinery in Germany. | ||||||||||||||||||||
** Represents 18.75 percent interest in a refinery complex in Karlsruhe, Germany, and 47 percent interest in a refinery in Melaka, Malaysia. |
Page 10 of 12
LUKOIL INVESTMENT | |||||||||||||||
2008 | 2009 | ||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||
LUKOIL Investment Net Income (Loss) |
|||||||||||||||
Attributable to ConocoPhillips ($ Millions) | 710 | 774 | 438 | (7,410 | ) | (5,488 | ) | 48 | 682 | 545 | 1,275 | ||||
Upstream | |||||||||||||||
Production* | |||||||||||||||
Net crude oil production (MB/D) | 392 | 387 | 371 | 392 | 386 | 386 | 396 | 382 | 388 | ||||||
Net natural gas production (MMCF/D) | 404 | 363 | 303 | 355 | 356 | 316 | 274 | 253 | 281 | ||||||
BOE Total (MBOE/D) | 459 | 448 | 422 | 451 | 445 | 439 | 442 | 424 | 435 | ||||||
* Represents our estimated net share of LUKOIL's production. | |||||||||||||||
Industry Prices | |||||||||||||||
Crude Oil ($/bbl) | |||||||||||||||
Urals crude (CIF Mediterranean) | 93.01 | 117.34 | 113.54 | 54.66 | 94.79 | 43.73 | 58.49 | 67.89 | 56.80 | ||||||
Downstream | |||||||||||||||
Refinery Throughput* | |||||||||||||||
Crude Processed (MB/D)** | 222 | 215 | 228 | 250 | 229 | 203 | 246 | 273 | 241 | ||||||
* Represents our estimated net share of LUKOIL's crude processed. | |||||||||||||||
* *Second quarter of 2009 restated. | |||||||||||||||
Foreign Currency Gains | |||||||||||||||
(Losses) After-Tax ($ Millions) | (2 | ) | 3 | (17 | ) | (11 | ) | (27 | ) | 2 | 12 | 5 | 19 | ||
MIDSTREAM | |||||||||||||||
2008 | 2009 | ||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | ||||||
Midstream Net Income Attributable | |||||||||||||||
to ConocoPhillips ($ Millions) | 137 | 162 | 173 | 69 | 541 | 123 | 31 | 62 | 216 | ||||||
U.S. Equity Affiliate ($ Millions)* | 118 | 137 | 153 | 50 | 458 | 90 | 12 | 26 | 128 | ||||||
Natural Gas Liquids Extracted (MB/D) | |||||||||||||||
Consolidated | |||||||||||||||
United States | - | - | - | - | - | - | - | - | - | ||||||
International | - | - | - | - | - | - | - | - | - | ||||||
Equity Affiliates | |||||||||||||||
United States* | 190 | 188 | 169 | 175 | 180 | 165 | 180 | 186 | 177 | ||||||
International | 8 | 8 | 7 | 7 | 8 | 7 | 8 | 8 | 8 | ||||||
Total | 198 | 196 | 176 | 182 | 188 | 172 | 188 | 194 | 185 | ||||||
* Represents 50 percent interest in DCP Midstream. | |||||||||||||||
Natural Gas Liquids Fractionated (MB/D) |
|||||||||||||||
United States* | 141 | 149 | 166 | 150 | 151 | 144 | 157 | 147 | 149 | ||||||
International | 13 | 13 | 15 | 15 | 14 | 16 | 17 | 17 | 17 | ||||||
Total | 154 | 162 | 181 | 165 | 165 | 160 | 174 | 164 | 166 | ||||||
* Excludes DCP Midstream. | |||||||||||||||
Product Prices | |||||||||||||||
Weighted Average NGL ($/bbl)* | |||||||||||||||
Consolidated | 60.09 | 68.21 | 67.39 | 29.49 | 56.29 | 26.04 | 29.99 | 34.66 | 30.23 | ||||||
DCP Midstream | 56.48 | 62.53 | 60.46 | 28.85 | 52.08 | 23.86 | 26.02 | 28.89 | 26.26 | ||||||
* Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids component and location mix. | |||||||||||||||
DD&A ($ Millions) | 2 | 1 | 2 | 1 | 6 | 2 | 1 | 1 | 4 |
Page 11 of 12
CHEMICALS | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Chemicals Net Income (Loss) Attributable |
||||||||||||||||||||
to ConocoPhillips ($ Millions) | 52 | 18 | 46 | (6 | ) | 110 | 23 | 67 | 104 | 194 | ||||||||||
Industry Margins (Cents/Lb)* |
|
|||||||||||||||||||
Ethylene industry cash margin | 10.6 | 10.2 | 16.0 | 15.3 | 13.0 | 7.0 | 6.7 | 8.4 | 7.3 | |||||||||||
HDPE industry contract sales margin | 14.9 | 15.0 | 23.4 | 22.5 | 19.0 | 18.2 | 24.5 | 27.6 | 23.4 | |||||||||||
Styrene industry contract sales margin | 11.6 | 11.3 | 14.4 | 16.0 | 13.3 | 14.8 | 13.9 | 11.5 | 13.4 | |||||||||||
* Prices, economics and views expressed by CMAI are strictly the opinion of CMAI and Purvin & Gertz and are based on information collected within the public sector and on assessments by CMAI and Purvin & Gertz staff utilizing reasonable care consistent with normal industry practice. CMAI and Purvin & Gertz make no guarantee or warranty and assume no liability as to their use. | ||||||||||||||||||||
EMERGING BUSINESSES | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Emerging Businesses Net Income (Loss) |
||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | 12 | 8 | 35 | (25 | ) | 30 | - | 2 | (2 | ) | - | |||||||||
Detail of Net Income (Loss) | ||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) |
||||||||||||||||||||
Power | 27 | 26 | 53 | - | 106 | 24 | 27 | 22 | 73 | |||||||||||
Other | (15 | ) | (18 | ) | (18 | ) | (25 | ) | (76 | ) | (24 | ) | (25 | ) | (24 | ) | (73 | ) | ||
Total | 12 | 8 | 35 | (25 | ) | 30 | - | 2 | (2 | ) | - | |||||||||
Foreign Currency Gains | ||||||||||||||||||||
(Losses) After-Tax ($ Millions) | (1 | ) | 1 | (2 | ) | (5 | ) | (7 | ) | (1 | ) | 4 | (1 | ) | 2 | |||||
|
||||||||||||||||||||
CORPORATE AND OTHER | ||||||||||||||||||||
2008 | 2009 | |||||||||||||||||||
1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | 1st Qtr | 2nd Qtr | 3rd Qtr | 4th Qtr | YTD | |||||||||||
Corporate and Other Net Income (Loss) |
||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (157 | ) | (283 | ) | (699 | ) | ||
Detail of Net Income (Loss) | ||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) |
||||||||||||||||||||
Net interest expense | (108 | ) | (119 | ) | (149 | ) | (182 | ) | (558 | ) | (190 | ) | (175 | ) | (245 | ) | (610 | ) | ||
Corporate overhead | (44 | ) | (68 | ) | (41 | ) | (49 | ) | (202 | ) | (41 | ) | (31 | ) | (5 | ) | (77 | ) | ||
Other | (27 | ) | 1 | (91 | ) | (157 | ) | (274 | ) | (28 | ) | 49 | (33 | ) | (12 | ) | ||||
Total | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (157 | ) | (283 | ) | (699 | ) | ||
Before-Tax Net Interest Expense ($ Millions) |
||||||||||||||||||||
Interest expense | (319 | ) | (324 | ) | (326 | ) | (362 | ) | (1,331 | ) | (387 | ) | (360 | ) | (426 | ) | (1,173 | ) | ||
Capitalized interest | 157 | 157 | 130 | 125 | 569 | 118 | 131 | 129 | 378 | |||||||||||
Interest revenue | 72 | 14 | 28 | 14 | 128 | 40 | 10 | 9 | 59 | |||||||||||
Premium on early debt retirement | (14 | ) | - | - | (1 | ) | (15 | ) | (2 | ) | - | - | (2 | ) | ||||||
Total | (104 | ) | (153 | ) | (168 | ) | (224 | ) | (649 | ) | (231 | ) | (219 | ) | (288 | ) | (738 | ) | ||
Foreign Currency Gains | ||||||||||||||||||||
(Losses) After-Tax ($ Millions) | (3 | ) | 41 | (56 | ) | (54 | ) | (72 | ) | (1 | ) | 79 | 18 | 96 | ||||||
Debt | ||||||||||||||||||||
Total Debt ($ Millions) | 21,492 | 21,924 | 22,100 | 27,455 | 27,455 | 29,379 | 30,364 | 30,458 | 30,458 | |||||||||||
Debt-to-Capital Ratio | 19 | % | 19 | % | 19 | % | 33 | % | 33 | % | 34 | % | 34 | % | 33 | % | 33 | % | ||
Common Stockholders' Equity ($ Millions) | 89,575 | 92,398 | 92,876 | 55,165 | 55,165 | 55,095 | 58,929 | 61,510 | 61,510 |
Page 12 of 12