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): January
27, 2010
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 January 27, 2010, ConocoPhillips issued a press release announcing the company's financial and operating results for the quarter ended December 31, 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 January 27, 2010.
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 |
|||||
January 27, 2010 |
|
EXHIBIT INDEX
Exhibit | ||
No. |
Description |
|
99.1 | Press release issued by ConocoPhillips on January 27, 2010. | |
99.2 | Supplemental financial information. |
4
Exhibit 99.1
ConocoPhillips Reports Fourth-Quarter Earnings of $1.2 Billion
HOUSTON--(BUSINESS WIRE)--January 27, 2010--ConocoPhillips (NYSE:COP):
Highlights
ConocoPhillips (NYSE:COP) today reported fourth-quarter adjusted earnings of $1.7 billion. For the quarter, cash from operations was $5.1 billion, which was used to fund capital of $3.1 billion and pay dividends of $0.7 billion. Debt was reduced to $28.7 billion, resulting in a year-end debt-to-capital ratio of 31 percent.
“Our upstream business performed well during this quarter and throughout 2009,” said Jim Mulva, chairman and chief executive officer. “E&P full-year production was 65,000 BOE per day higher than 2008 production due to project ramp-ups and high operating efficiency. North American natural gas prices were improved slightly from the third quarter but for the year still lagged behind 2008 levels, negatively impacting both 2009 production volumes and earnings. In downstream, our utilization rates were significantly impacted by reduced run rates due to low worldwide refining margins.”
Full-year 2009 production in Exploration and Production (E&P) was 1.85 million barrels of oil equivalent (BOE) per day, compared with 1.79 million BOE per day in 2008. The increase was mainly due to approximately 125,000 BOE per day of new production from major oil project developments in the United Kingdom, China, Canada, Norway, Vietnam and Russia. Production also increased due to lower unplanned downtime and reduced impacts from production sharing arrangements, partially offset by base field decline and increased planned downtime. For the year, total production including the company’s share of LUKOIL was 2.29 million BOE per day.
For 2009, the company achieved cost reductions of $1.9 billion, or $1.7 billion adjusted for severance accruals. This is a decrease of approximately 12 percent for the year, exceeding the original target of $1.4 billion, or 10 percent. Market factors such as foreign currency and lower energy costs contributed about 60 percent of the reductions. In addition, savings were realized through the renegotiation of service and supply contracts, work force reductions and an ongoing focus on costs.
“With respect to exploration, we had three potentially significant discoveries in 2009, including the company-operated Poseidon discovery in the Browse Basin off the northwest coast of Australia. In the Gulf of Mexico, we participated in two Lower Tertiary discoveries, Tiber and Shenandoah. In addition, as recently announced, we added to our Lower Tertiary position by acquiring interest in 21 blocks in exchange for a share of our Chukchi Sea acreage offshore Alaska. Elsewhere, the company continues to see good results from our Eagle Ford shale gas play activities, and we have commenced drilling on our Muskwa shale gas acreage in British Columbia, Canada.”
The company recently announced plans to expand the Surmont heavy oil project in Canada, in which ConocoPhillips holds a 50 percent ownership. The Phase 2 Project, slated to begin initial construction in 2010, is expected to increase the company’s Surmont production from 10,000 to 50,000 net barrels per day, with plateau production expected in 2017. In China, production from the company-operated Bohai Bay facilities increased to approximately 45,000 net barrels of oil per day as the company progresses toward final completion of the Phase 2 development project. In addition, ConocoPhillips’ North Belut Field in Indonesia achieved first production during fourth-quarter 2009.
“In our downstream segment, we are responding to a difficult market by lowering utilization, reducing discretionary capital expenditures, managing costs and optimizing turnaround timing. In the fourth quarter our worldwide refining crude oil capacity utilization rate was 76 percent,” Mulva added. “As announced earlier, the upgrade project at the Wilhelmshaven, Germany refinery has been deferred.”
Consistent with plans to increase returns and improve its financial position, the company also announced a two-year, $10 billion asset disposition initiative and an $11.2 billion 2010 capital program. Approximately 86 percent of the 2010 capital program will be in support of the company’s E&P segment, while the Refining and Marketing segment represents 12 percent of the program. More information on the company's plans will be presented on March 24 when ConocoPhillips holds its annual analyst meeting.
2009 Financial Highlights
Fourth-quarter 2009 adjusted earnings were $1.7 billion, or $1.16 per share, compared with adjusted earnings of $1.9 billion, or $1.28 per share for the same period in 2008. Fourth-quarter 2009 adjusted earnings decreased versus fourth-quarter 2008 adjusted earnings primarily due to lower refining and marketing margins, volumes, and natural gas prices. The decrease was partially offset by higher earnings from improved crude oil prices, as well as lower costs across the company. For the fourth quarter of 2009, ConocoPhillips reported earnings of $1.2 billion, or $0.81 per share, reflecting impairments primarily related to certain mature natural gas properties in western Canada and the company’s equity investment in Naryanmarneftegaz. This compares with a loss of $31.8 billion, or $21.37 per share, from the same period in 2008.
ConocoPhillips’ full-year 2009 adjusted earnings were $5.4 billion, compared with full-year 2008 adjusted earnings of $16.4 billion. The 2009 adjusted earnings were lower than 2008 adjusted earnings primarily due to lower commodity prices and margins, partially offset by higher volumes and lower costs. Full-year 2009 earnings were $4.9 billion, compared with a loss of $17.0 billion in 2008.
Adjusted Earnings |
|||||||||||||
Millions of Dollars | |||||||||||||
Fourth Quarter | Year Ended | ||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||
Exploration and Production (E&P) | $ | 1,708 | $ | 1,392 | $ | 4,131 | $ | 12,072 | |||||
Midstream | 97 | 69 | 225 | 541 | |||||||||
Refining and Marketing (R&M) | (204 | ) | 753 | 115 | 2,672 | ||||||||
LUKOIL Investment | 388 | - | 1,663 | 1,922 | |||||||||
Chemicals | 54 | (6 | ) | 248 | 110 | ||||||||
Emerging Businesses | 3 | 60 | 3 | 115 | |||||||||
Corporate and Other | (311 | ) | (354 | ) | (1,013 | ) | (1,000 | ) | |||||
ConocoPhillips | $ | 1,735 | $ | 1,914 | $ | 5,372 | $ | 16,432 | |||||
Earnings* |
|||||||||||||
Millions of Dollars | |||||||||||||
Fourth Quarter | Year Ended | ||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||
Exploration and Production (E&P) | $ | 1,201 | $ | (24,293 | ) | $ | 3,604 | $ | (13,479 | ) | |||
Midstream | 97 | 69 | 313 | 541 | |||||||||
Refining and Marketing (R&M) | (215 | ) | 289 | 37 | 2,322 | ||||||||
LUKOIL Investment | 388 | (7,410 | ) | 1,663 | (5,488 | ) | |||||||
Chemicals | 54 | (6 | ) | 248 | 110 | ||||||||
Emerging Businesses | 3 | (25 | ) | 3 | 30 | ||||||||
Corporate and Other | (311 | ) | (388 | ) | (1,010 | ) | (1,034 | ) | |||||
ConocoPhillips | $ | 1,217 | $ | (31,764 | ) | $ | 4,858 | $ | (16,998 | ) | |||
*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 30,000 employees, $153 billion of assets, and $149 billion of revenues as of December 31, 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.
Use of Non-GAAP Financial Information -- This press release includes the terms adjusted earnings, adjusted earnings per share, and costs adjusted for severance accruals. These are non-GAAP financial measures and are included to help facilitate comparisons of company operating performance across periods. A reconciliation of earnings to adjusted earnings is shown in the tables below.
Reconciliation of Earnings to Adjusted Earnings | ||||||||||||||
Millions of Dollars Except Per Share Amounts | ||||||||||||||
Fourth Quarter | Year Ended | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||
Consolidated | ||||||||||||||
Earnings (loss) | $ | 1,217 | $ | (31,764 | ) | $ | 4,858 | $ | (16,998 | ) | ||||
Less: | ||||||||||||||
Goodwill impairment | - | 25,443 | - | 25,443 | ||||||||||
LUKOIL investment impairment | - | 7,410 | - | 7,410 | ||||||||||
Impairments - other | 573 | 1,251 | 729 | 1,292 | ||||||||||
Net gain on asset sales/share issuance | (55 | ) | (525 | ) | (175 | ) | (814 | ) | ||||||
Severance accruals | - | 99 | (40 | ) | 99 | |||||||||
Adjusted earnings | $ | 1,735 | $ | 1,914 | $ | 5,372 | $ | 16,432 | ||||||
Earnings (loss) per share of common stock | $ | 0.81 | $ | (21.37 | ) | $ | 3.24 | $ | (11.16 | ) | ||||
Adjusted earnings per share of common stock | $ | 1.16 |
$ |
1.28 |
* |
$ | 3.58 |
$ |
10.66 |
* |
||||
*Based on adjusted diluted shares of 1,497.8 million and 1,540.8 million for fourth-quarter 2008 and year-end 2008, respectively. | ||||||||||||||
E&P | ||||||||||||||
Earnings (loss) | $ | 1,201 | $ | (24,293 | ) | $ | 3,604 | $ | (13,479 | ) | ||||
Less: | ||||||||||||||
Goodwill impairment | - | 25,443 | - | 25,443 | ||||||||||
Impairments - other | 562 | 599 | 613 | 627 | ||||||||||
Net gain on asset sales | (55 | ) | (428 | ) | (55 | ) | (590 | ) | ||||||
Severance accruals | - | 71 | (31 | ) | 71 | |||||||||
Adjusted earnings | $ | 1,708 | $ | 1,392 | $ | 4,131 | $ | 12,072 | ||||||
Midstream | ||||||||||||||
Earnings | $ | 97 | $ | 69 | $ | 313 | $ | 541 | ||||||
Less: Gain on share issuance by equity affiliate | - | - | (88 | ) | - | |||||||||
Adjusted earnings | $ | 97 | $ | 69 | $ | 225 | $ | 541 | ||||||
R&M | ||||||||||||||
Earnings (loss) | $ | (215 | ) | $ | 289 | $ | 37 | $ | 2,322 | |||||
Less: | ||||||||||||||
Impairments | 11 | 537 | 116 | 550 | ||||||||||
Net gain on asset sales | - | (97 | ) | (32 | ) | (224 | ) | |||||||
Severance accruals | - | 24 | (6 | ) | 24 | |||||||||
Adjusted earnings (loss) | $ | (204 | ) | $ | 753 | $ | 115 | $ | 2,672 | |||||
LUKOIL Investment | ||||||||||||||
Earnings (loss) | $ | 388 | $ | (7,410 | ) | $ | 1,663 | $ | (5,488 | ) | ||||
Less: Impairment | - | 7,410 | - | 7,410 | ||||||||||
Adjusted earnings | $ | 388 | $ | - | $ | 1,663 | $ | 1,922 | ||||||
Emerging Businesses | ||||||||||||||
Earnings (loss) | $ | 3 | $ | (25 | ) | $ | 3 | $ | 30 | |||||
Less: Impairment | - | 85 | - | 85 | ||||||||||
Adjusted earnings | $ | 3 | $ | 60 | $ | 3 | $ | 115 | ||||||
Corporate | ||||||||||||||
Earnings (loss) | $ | (311 | ) | $ | (388 | ) | $ | (1,010 | ) | $ | (1,034 | ) | ||
Less: | ||||||||||||||
Impairments | - | 30 | - | 30 | ||||||||||
Severance accruals | - | 4 | (3 | ) | 4 | |||||||||
Adjusted earnings (loss) | $ | (311 | ) | $ | (354 | ) | $ | (1,013 | ) | $ | (1,000 | ) |
CONTACT:
ConocoPhillips
Nancy Turner, 281-293-1430 (media)
nancy.e.turner@conocophillips.com
or
Clayton
Reasor, 281-293-4464 (investors)
c.c.reasor@conocophillips.com
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 | 42,979 | 149,341 | ||||||||||||
Equity in earnings of affiliates | 1,359 | 1,812 | 1,214 | (135 | ) | 4,250 | 415 | 1,076 | 1,015 | 475 | 2,981 | |||||||||||
Other income | 310 | 130 | 115 | 535 | 1,090 | 124 | 106 | 117 | 171 | 518 | ||||||||||||
56,552 | 73,353 | 71,373 | 44,904 | 246,182 | 31,280 | 36,630 | 41,305 | 43,625 | 152,840 | |||||||||||||
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 | 30,057 | 102,433 | ||||||||||||
Production and operating expenses | 2,691 | 3,111 | 3,059 | 2,957 | 11,818 | 2,545 | 2,573 | 2,534 | 2,687 | 10,339 | ||||||||||||
Selling, general and administrative expenses | 526 | 629 | 513 | 561 | 2,229 | 475 | 476 | 427 | 452 | 1,830 | ||||||||||||
Exploration expenses | 309 | 288 | 267 | 473 | 1,337 | 225 | 243 | 386 | 328 | 1,182 | ||||||||||||
Depreciation, depletion and amortization | 2,209 | 2,178 | 2,361 | 2,264 | 9,012 | 2,230 | 2,347 | 2,327 | 2,391 | 9,295 | ||||||||||||
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 | 425 | 484 | ||||||||||||
Taxes other than income taxes* | 5,155 | 5,796 | 5,619 | 4,067 | 20,637 | 3,464 | 3,715 | 4,205 | 4,145 | 15,529 | ||||||||||||
Accretion on discounted liabilities | 104 | 96 | 114 | 104 | 418 | 104 | 108 | 96 | 114 | 422 | ||||||||||||
Interest and debt expense | 207 | 210 | 239 | 279 | 935 | 310 | 268 | 336 | 375 | 1,289 | ||||||||||||
Foreign currency transaction (gains) losses | (43 | ) | - | 54 | 106 | 117 | 131 | (142 | ) | (17 | ) | (18 | ) | (46 | ) | |||||||
48,984 | 63,541 | 61,891 | 75,289 | 249,705 | 29,246 | 34,248 | 38,358 | 40,956 | 142,808 | |||||||||||||
Income (loss) before income taxes | 7,568 | 9,812 | 9,482 | (30,385 | ) | (3,523 | ) | 2,034 | 2,382 | 2,947 | 2,669 | 10,032 | ||||||||||
Provision for income taxes | 3,410 | 4,356 | 4,279 | 1,360 | 13,405 | 1,178 | 1,068 | 1,427 | 1,423 | 5,096 | ||||||||||||
Net Income (Loss) | 4,158 | 5,456 | 5,203 | (31,745 | ) | (16,928 | ) | 856 | 1,314 | 1,520 | 1,246 | 4,936 | ||||||||||
Less: net income attributable to | ||||||||||||||||||||||
noncontrolling interests | (19 | ) | (17 | ) | (15 | ) | (19 | ) | (70 | ) | (16 | ) | (16 | ) | (17 | ) | (29 | ) | (78 | ) | ||
Net Income (Loss) Attributable to ConocoPhillips | 4,139 | 5,439 | 5,188 | (31,764 | ) | (16,998 | ) | 840 | 1,298 | 1,503 | 1,217 | 4,858 | ||||||||||
* Includes excise taxes on petroleum products sales: | 3,857 | 4,091 | 4,022 | 3,448 | 15,418 | 3,060 | 3,316 | 3,538 | 3,411 | 13,325 | ||||||||||||
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 | 0.82 | 3.26 | ||||||||||
Diluted | 2.62 | 3.50 | 3.39 | (21.37 | ) | (11.16 | ) | 0.56 | 0.87 | 1.00 | 0.81 | 3.24 | ||||||||||
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 | 1,489,811 | 1,487,650 | ||||||||||||
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 | 1,500,983 | 1,497,608 | ||||||||||||
** For the purpose of the earnings-per-share calculation only, third-quarter and twelve-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 | 667 | 1,503 | |||||||||||
International E&P | 1,538 | 2,147 | 2,322 | 969 | 6,976 | 527 | 389 | 651 | 534 | 2,101 | |||||||||||
Goodwill Impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | - | - | - | |||||||||
Total E&P | 2,887 | 3,999 | 3,928 | (24,293 | ) | (13,479 | ) | 700 | 725 | 978 | 1,201 | 3,604 | |||||||||
Midstream | 137 | 162 | 173 | 69 | 541 | 123 | 31 | 62 | 97 | 313 | |||||||||||
U.S. R&M | 435 | 587 | 524 | (6 | ) | 1,540 | 98 | (38 | ) | 73 | (325 | ) | (192 | ) | |||||||
International R&M | 85 | 77 | 325 | 295 | 782 | 107 | (14 | ) | 26 | 110 | 229 | ||||||||||
Total R&M | 520 | 664 | 849 | 289 | 2,322 | 205 | (52 | ) | 99 | (215 | ) | 37 | |||||||||
LUKOIL Investment | 710 | 774 | 438 | (7,410 | ) | (5,488 | ) | 48 | 682 | 545 | 388 | 1,663 | |||||||||
Chemicals | 52 | 18 | 46 | (6 | ) | 110 | 23 | 67 | 104 | 54 | 248 | ||||||||||
Emerging Businesses | 12 | 8 | 35 | (25 | ) | 30 | - | 2 | (2 | ) | 3 | 3 | |||||||||
Corporate and Other | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (157 | ) | (283 | ) | (311 | ) | (1,010 | ) | |
Consolidated | 4,139 | 5,439 | 5,188 | (31,764 | ) | (16,998 | ) | 840 | 1,298 | 1,503 | 1,217 | 4,858 |
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 | 1,000 | 2,290 | |||||||||||
International E&P | 3,832 | 5,222 | 5,143 | 2,442 | 16,639 | 1,498 | 1,311 | 1,855 | 1,828 | 6,492 | |||||||||||
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 | 2,828 | 8,782 | |||||||||
Midstream | 206 | 243 | 260 | 93 | 802 | 202 | 50 | 93 | 139 | 484 | |||||||||||
U.S. R&M | 717 | 938 | 852 | (33 | ) | 2,474 | 163 | 13 | 116 | (448 | ) | (156 | ) | ||||||||
International R&M | 101 | 32 | 442 | 421 | 996 | 150 | (37 | ) | 25 | 99 | 237 | ||||||||||
Total R&M | 818 | 970 | 1,294 | 388 | 3,470 | 313 | (24 | ) | 141 | (349 | ) | 81 | |||||||||
LUKOIL Investment | 729 | 795 | 451 | (7,414 | ) | (5,439 | ) | 42 | 687 | 557 | 395 | 1,681 | |||||||||
Chemicals | 54 | - | 64 | 7 | 125 | 32 | 82 | 131 | 50 | 295 | |||||||||||
Emerging Businesses | 15 | 17 | 45 | (53 | ) | 24 | (5 | ) | (2 | ) | (6 | ) | - | (13 | ) | ||||||
Corporate and Other | (180 | ) | (283 | ) | (293 | ) | (550 | ) | (1,306 | ) | (331 | ) | (224 | ) | (329 | ) | (394 | ) | (1,278 | ) | |
Consolidated | 7,568 | 9,812 | 9,482 | (30,385 | ) | (3,523 | ) | 2,034 | 2,382 | 2,947 | 2,669 | 10,032 | |||||||||
* 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 | % | 33.3 | % | 34.3 | % | |
International E&P | 59.6 | % | 58.7 | % | 54.7 | % | 59.8 | % | 57.8 | % | 64.1 | % | 69.4 | % | 64.1 | % | 69.3 | % | 66.6 | % | |
Total E&P | 51.1 | % | 50.3 | % | 48.6 | % | -6.2 | % | -1020.8 | % | 60.0 | % | 59.3 | % | 57.9 | % | 56.5 | % | 58.2 | % | |
Midstream | 33.5 | % | 33.3 | % | 33.5 | % | 25.8 | % | 32.5 | % | 39.1 | % | 40.0 | % | 33.3 | % | 30.2 | % | 35.3 | % | |
U.S. R&M | 39.2 | % | 37.4 | % | 38.6 | % | 81.8 | % | 37.8 | % | 39.9 | % | 384.6 | % | 35.3 | % | 27.5 | % | -20.5 | % | |
International R&M | 15.8 | % | -140.6 | % | 26.5 | % | 29.9 | % | 21.5 | % | 28.7 | % | 62.2 | % | 0.0 | % | -11.1 | % | 3.8 | % | |
Total R&M | 36.3 | % | 31.5 | % | 34.5 | % | 25.5 | % | 33.1 | % | 34.5 | % | -112.5 | % | 29.1 | % | 38.4 | % | 50.6 | % | |
LUKOIL Investment | 2.5 | % | 2.8 | % | 2.7 | % | 0.1 | % | -0.9 | % | -14.3 | % | 0.9 | % | 2.0 | % | 1.8 | % | 1.1 | % | |
Chemicals | 3.7 | % | - | 28.1 | % | 185.7 | % | 12.0 | % | 28.1 | % | 17.1 | % | 21.4 | % | -10.0 | % | 15.9 | % | ||
Emerging Businesses | 20.0 | % | 52.9 | % | 22.2 | % | 52.8 | % | -25.0 | % | 100.0 | % | 200.0 | % | 66.7 | % | -- | 123.1 | % | ||
Corporate and Other | 5.0 | % | 36.7 | % | 6.1 | % | 30.7 | % | 23.0 | % | 22.7 | % | 31.3 | % | 14.3 | % | 21.3 | % | 21.6 | % | |
Consolidated | 45.1 | % | 44.4 | % | 45.1 | % | -4.5 | % | -380.5 | % | 57.9 | % | 44.8 | % | 48.4 | % | 53.3 | % | 50.8 | % |
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 | 1,835 | 6,641 | |||||||||||
Taxes other than income taxes | 5,155 | 5,796 | 5,619 | 4,067 | 20,637 | 3,464 | 3,715 | 4,205 | 4,145 | 15,529 | |||||||||||
Less: Excise taxes* | (3,857 | ) | (4,091 | ) | (4,022 | ) | (3,448 | ) | (15,418 | ) | (3,060 | ) | (3,316 | ) | (3,538 | ) | (3,411 | ) | (13,325 | ) | |
Estimated Taxes Paid | 2,947 | 6,461 | 5,442 | 3,491 | 18,341 | 1,750 | 2,324 | 2,202 | 2,569 | 8,845 | |||||||||||
* 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 | ) | - | - | - | (29 | ) | (29 | ) | |||||||
Severance accrual | - | - | - | (43 | ) | (43 | ) | - | - | 20 | - | 20 | |||||||||
Total | 4 | 12 | - | (435 | ) | (419 | ) | - | - | 20 | (29 | ) | (9 | ) | |||||||
International E&P | |||||||||||||||||||||
Gain (loss) on asset sales | 8 | - | 138 | 417 | 563 | - | - | - | 55 | 55 | |||||||||||
Impairments | - | - | (28 | ) | (196 | ) | (224 | ) | - | (51 | ) | - | (533 | ) | (584 | ) | |||||
Severance accrual | - | - | - | (28 | ) | (28 | ) | - | - | 11 | - | 11 | |||||||||
Asset retirement | - | - | - | - | - | - | (37 | ) | - | - | (37 | ) | |||||||||
Total | 8 | - | 110 | 193 | 311 | - | (88 | ) | 11 | (478 | ) | (555 | ) | ||||||||
Goodwill impairment | - | - | - | (25,443 | ) | (25,443 | ) | - | - | - | - | - | |||||||||
Total E&P | 12 | 12 | 110 | (25,685 | ) | (25,551 | ) | - | (88 | ) | 31 | (507 | ) | (564 | ) | ||||||
Midstream | |||||||||||||||||||||
Gain on share issuance by equity affiliate | - | - | - | - | - | 88 | - | - | - | 88 | |||||||||||
Total | - | - | - | - | - | 88 | - | - | - | 88 | |||||||||||
U.S. R&M | |||||||||||||||||||||
Gain (loss) on asset sales | 116 | 8 | 2 | (5 | ) | 121 | - | - | 32 | - | 32 | ||||||||||
Impairments | (3 | ) | (10 | ) | - | (357 | ) | (370 | ) | - | (72 | ) | (33 | ) | (11 | ) | (116 | ) | |||
Severance accrual | - | - | - | (23 | ) | (23 | ) | - | - | 6 | - | 6 | |||||||||
Pending claims and settlements | - | - | - | - | - | (25 | ) | - | (33 | ) | - | (58 | ) | ||||||||
Total | 113 | (2 | ) | 2 | (385 | ) | (272 | ) | (25 | ) | (72 | ) | (28 | ) | (11 | ) | (136 | ) | |||
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 | ) | (11 | ) | (136 | ) | |||
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 | ) | (518 | ) | (616 | ) |
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 | 1,246 | 4,936 | |||||||||
Depreciation, depletion and amortization | 2,209 | 2,178 | 2,361 | 2,264 | 9,012 | 2,230 | 2,347 | 2,327 | 2,391 | 9,295 | |||||||||||
Impairments | 6 | 19 | 57 | 34,457 | 34,539 | 3 | 51 | 56 | 425 | 535 | |||||||||||
Dry hole costs and leasehold impairments | 154 | 127 | 118 | 299 | 698 | 123 | 115 | 233 | 135 | 606 | |||||||||||
Accretion on discounted liabilities | 104 | 96 | 114 | 104 | 418 | 104 | 108 | 96 | 114 | 422 | |||||||||||
Deferred income taxes | (17 | ) | 28 | 48 | (487 | ) | (428 | ) | (219 | ) | (377 | ) | (268 | ) | (245 | ) | (1,109 | ) | |||
Undistributed equity earnings | (987 | ) | (1,001 | ) | (542 | ) | 921 | (1,609 | ) | (322 | ) | (770 | ) | (726 | ) | 114 | (1,704 | ) | |||
Net gain on asset dispositions | (181 | ) | (32 | ) | (133 | ) | (545 | ) | (891 | ) | (39 | ) | 3 | (52 | ) | (72 | ) | (160 | ) | ||
Other* | (183 | ) | 67 | (69 | ) | (949 | ) | (1,134 | ) | (2 | ) | 177 | (326 | ) | 347 | 196 | |||||
Net working capital changes | 1,324 | (1,503 | ) | 357 | (1,197 | ) | (1,019 | ) | (849 | ) | (401 | ) | 73 | 639 | (538 | ) | |||||
Net Cash Provided by | |||||||||||||||||||||
Operating Activities | 6,587 | 5,434 | 7,515 | 3,122 | 22,658 | 1,885 | 2,567 | 2,933 | 5,094 | 12,479 | |||||||||||
Cash Flows from Investing Activities | |||||||||||||||||||||
Capital expenditures & investments | (3,322 | ) | (3,398 | ) | (3,815 | ) | (8,564 | ) | (19,099 | ) | (2,906 | ) | (2,672 | ) | (2,598 | ) | (2,685 | ) | (10,861 | ) | |
Proceeds from asset dispositions | 370 | 71 | 288 | 911 | 1,640 | 86 | 146 | 706 | 332 | 1,270 | |||||||||||
Long-term advance to/collections from |
|||||||||||||||||||||
affiliates and other investments | (60 | ) | (83 | ) | (209 | ) | 195 | (157 | ) | (106 | ) | (56 | ) | (29 | ) | (153 | ) | (344 | ) | ||
Net Cash Used for Investing Activities | (3,012 | ) | (3,410 | ) | (3,736 | ) | (7,458 | ) | (17,616 | ) | (2,926 | ) | (2,582 | ) | (1,921 | ) | (2,506 | ) | (9,935 | ) | |
Cash Flows from Financing Activities | |||||||||||||||||||||
Net issuance (repayment) of debt | (202 | ) | 426 | 183 | 5,353 | 5,760 | 1,931 | 989 | 104 | (1,795 | ) | 1,229 | |||||||||
Issuance of stock | 7 | 178 | (3 | ) | 16 | 198 | (21 | ) | - | 10 | 24 | 13 | |||||||||
Repurchase of stock | (2,496 | ) | (2,512 | ) | (2,492 | ) | (749 | ) | (8,249 | ) | - | - | - | - | - | ||||||
Dividends | (730 | ) | (719 | ) | (710 | ) | (695 | ) | (2,854 | ) | (696 | ) | (697 | ) | (697 | ) | (742 | ) | (2,832 | ) | |
Other | (196 | ) | (44 | ) | (186 | ) | (193 | ) | (619 | ) | (203 | ) | (203 | ) | (685 | ) | (174 | ) | (1,265 | ) | |
Net Cash Provided by (Used for) | |||||||||||||||||||||
Financing Activities | (3,617 | ) | (2,671 | ) | (3,208 | ) | 3,732 | (5,764 | ) | 1,011 | 89 | (1,268 | ) | (2,687 | ) | (2,855 | ) | ||||
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 | ) | (99 | ) | (213 | ) | ||||
Cash and cash equivalents | |||||||||||||||||||||
at beginning of period | 1,456 | 1,423 | 787 | 1,116 | 1,456 | 755 | 802 | 888 | 641 | 755 | |||||||||||
Cash and Cash Equivalents | |||||||||||||||||||||
at End of Period | 1,423 | 787 | 1,116 | 755 | 755 | 802 | 888 | 641 | 542 | 542 | |||||||||||
* 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 | 2,262 | 8,899 | |||||||||||
Loans and advances | 67 | 85 | 26 | (18 | ) | 160 | 88 | 33 | 32 | 22 | 175 | ||||||||||
Joint venture acquisition obligation--principal | 145 | 148 | 149 | 151 | 593 | 153 | 156 | 157 | 159 | 625 | |||||||||||
E&P total | 3,030 | 3,039 | 3,254 | 7,886 | 17,209 | 2,617 | 2,248 | 2,391 | 2,443 | 9,699 | |||||||||||
Midstream* | - | - | - | 4 | 4 | 1 | 3 | - | 1 | 5 | |||||||||||
R&M | |||||||||||||||||||||
Capital expenditures and investments | 363 | 510 | 674 | 722 | 2,269 | 496 | 523 | 352 | 355 | 1,726 | |||||||||||
Loans and advances | - | 2 | 1 | - | 3 | - | - | 150 | 200 | 350 | |||||||||||
R&M total | 363 | 512 | 675 | 722 | 2,272 | 496 | 523 | 502 | 555 | 2,076 | |||||||||||
LUKOIL Investment* | - | - | - | - | - | - | - | - | - | - | |||||||||||
Chemicals* | - | - | - | - | - | - | - | - | - | - | |||||||||||
Emerging Businesses* | 61 | 51 | 25 | 19 | 156 | 17 | 56 | 16 | 8 | 97 | |||||||||||
Corporate and Other* | 80 | 31 | 37 | 66 | 214 | 16 | 31 | 28 | 59 | 134 | |||||||||||
Total Capital Program | 3,534 | 3,633 | 3,991 | 8,697 | 19,855 | 3,147 | 2,861 | 2,937 | 3,066 | 12,011 | |||||||||||
* 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 | 1,201 | 3,604 | ||||||
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 | 1,828 | 1,854 | ||||||||
E&P segment plus LUKOIL Investment segment: | 2,253 | 2,198 | 2,170 | 2,318 | 2,234 | 2,364 | 2,314 | 2,215 | 2,259 | 2,288 | ||||||||
Crude Oil and Condensate (MB/D) | ||||||||||||||||||
Consolidated | 758 | 731 | 718 | 803 | 752 | 817 | 763 | 725 | 763 | 767 | ||||||||
Equity affiliates | 45 | 41 | 63 | 67 | 54 | 84 | 96 | 104 | 109 | 98 | ||||||||
Total | 803 | 772 | 781 | 870 | 806 | 901 | 859 | 829 | 872 | 865 | ||||||||
Sales of Crude Oil Produced (MB/D) | 773 | 803 | 776 | 853 | 801 | 911 | 860 | 846 | 855 | 868 | ||||||||
Natural Gas Liquids (MB/D) | 154 | 156 | 148 | 155 | 153 | 153 | 155 | 146 | 157 | 153 | ||||||||
Natural Gas (MMCF/D) | ||||||||||||||||||
Consolidated | 4,900 | 4,818 | 4,769 | 4,854 | 4,836 | 5,011 | 4,957 | 4,658 | 4,556 | 4,793 | ||||||||
Equity affiliates | - | - | - | 45 | 11 | 76 | 94 | 88 | 76 | 84 | ||||||||
Total | 4,900 | 4,818 | 4,769 | 4,899 | 4,847 | 5,087 | 5,051 | 4,746 | 4,632 | 4,877 | ||||||||
Canadian Syncrude (MB/D) | 20 | 19 | 24 | 25 | 22 | 23 | 16 | 25 | 27 | 23 | ||||||||
Industry Prices (Platt's) | ||||||||||||||||||
Crude Oil ($/bbl) | ||||||||||||||||||
WTI spot | 97.94 | 123.98 | 117.83 | 58.49 | 99.56 | 42.97 | 59.54 | 68.19 | 76.06 | 61.69 | ||||||||
Brent dated | 96.90 | 121.38 | 114.78 | 54.91 | 96.99 | 44.40 | 58.79 | 68.28 | 74.56 | 61.51 | ||||||||
Natural Gas ($/mmbtu) | ||||||||||||||||||
Henry Hub -- First of Month | 8.03 | 10.94 | 10.25 | 6.95 | 9.04 | 4.91 | 3.51 | 3.39 | 4.16 | 3.99 | ||||||||
Average Realized Prices | ||||||||||||||||||
Crude Oil and Condensate ($/bbl) | ||||||||||||||||||
Consolidated | 94.71 | 119.24 | 114.20 | 55.11 | 95.15 | 42.36 | 56.11 | 67.01 | 73.31 | 59.34 | ||||||||
Equity affiliates | 62.78 | 93.20 | 88.32 | 25.35 | 63.89 | 33.61 | 51.89 | 58.07 | 63.12 | 52.74 | ||||||||
Total | 92.88 | 118.01 | 112.19 | 52.82 | 93.12 | 41.56 | 55.63 | 65.92 | 72.05 | 58.60 | ||||||||
Natural Gas Liquids ($/bbl) | 60.14 | 68.42 | 68.81 | 32.57 | 57.43 | 27.53 | 28.73 | 34.62 | 44.37 | 34.01 | ||||||||
Natural Gas ($/MCF) | ||||||||||||||||||
Consolidated | 8.03 | 9.87 | 8.91 | 6.37 | 8.28 | 4.98 | 3.72 | 3.69 | 4.81 | 4.30 | ||||||||
Equity affiliates | - | - | - | 2.04 | 2.04 | 2.10 | 2.10 | 2.57 | 2.62 | 2.35 | ||||||||
Total | 8.03 | 9.87 | 8.91 | 6.32 | 8.27 | 4.93 | 3.69 | 3.67 | 4.77 | 4.26 | ||||||||
Exploration Charges ($ Millions) | ||||||||||||||||||
Dry holes | 94 | 68 | 58 | 205 | 425 | 80 | 66 | 162 | 51 | 359 | ||||||||
Lease impairments | 60 | 59 | 60 | 94 | 273 | 43 | 49 | 71 | 84 | 247 | ||||||||
Total Noncash Charges | 154 | 127 | 118 | 299 | 698 | 123 | 115 | 233 | 135 | 606 | ||||||||
Other (G&G and Lease rentals) | 155 | 161 | 149 | 174 | 639 | 102 | 128 | 153 | 193 | 576 | ||||||||
Total Exploration Charges | 309 | 288 | 267 | 473 | 1,337 | 225 | 243 | 386 | 328 | 1,182 | ||||||||
Depreciation, Depletion and | ||||||||||||||||||
Amortization (DD&A) ($ Millions) | 1,946 | 1,940 | 2,123 | 2,019 | 8,028 | 1,994 | 2,127 | 2,082 | 2,134 | 8,337 | ||||||||
Foreign Currency Gains | ||||||||||||||||||
(Losses) After-Tax ($ Millions) | (10 | ) | 2 | 118 | 106 | 216 | (98 | ) | (22 | ) | (11 | ) | 20 | (111 | ) |
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 | 667 | 1,503 | ||||||
Alaska ($ Millions) | 603 | 700 | 556 | 456 | 2,315 | 244 | 404 | 356 | 536 | 1,540 | ||||||
Lower 48 ($ Millions) | 746 | 1,152 | 1,050 | (275 | ) | 2,673 | (71 | ) | (68 | ) | (29 | ) | 131 | (37 | ) | |
Production | ||||||||||||||||
Total U.S. (MBOE/D) | 783 | 787 | 736 | 790 | 775 | 791 | 771 | 737 | 722 | 755 | ||||||
Crude Oil and Condensate (MB/D) | ||||||||||||||||
Alaska | 254 | 244 | 218 | 258 | 244 | 254 | 236 | 218 | 234 | 235 | ||||||
Lower 48 | 97 | 95 | 85 | 88 | 91 | 92 | 92 | 91 | 89 | 91 | ||||||
Total | 351 | 339 | 303 | 346 | 335 | 346 | 328 | 309 | 323 | 326 | ||||||
Sales of Crude Oil Produced (MB/D) | 344 | 353 | 299 | 340 | 334 | 358 | 349 | 304 | 331 | 336 | ||||||
Natural Gas Liquids (MB/D)* | ||||||||||||||||
Alaska | 19 | 17 | 13 | 20 | 17 | 21 | 16 | 11 | 18 | 17 | ||||||
Lower 48 | 69 | 76 | 74 | 75 | 74 | 71 | 78 | 77 | 76 | 75 | ||||||
Total | 88 | 93 | 87 | 95 | 91 | 92 | 94 | 88 | 94 | 92 | ||||||
*Includes reinjection volumes sold lease-to-lease: | 13 | 11 | 8 | 11 | 11 | 12 | 11 | 7 | 7 | 9 | ||||||
Natural Gas (MMCF/D) | ||||||||||||||||
Alaska | 100 | 98 | 102 | 88 | 97 | 92 | 83 | 105 | 95 | 94 | ||||||
Lower 48 | 1,963 | 2,034 | 1,971 | 2,007 | 1,994 | 2,027 | 2,012 | 1,938 | 1,736 | 1,927 | ||||||
Total | 2,063 | 2,132 | 2,073 | 2,095 | 2,091 | 2,119 | 2,095 | 2,043 | 1,831 | 2,021 | ||||||
Average Realized Prices | ||||||||||||||||
Crude Oil and Condensate ($/bbl) | ||||||||||||||||
Alaska | ||||||||||||||||
North Slope | 89.07 | 112.23 | 115.11 | 57.63 | 92.73 | 35.21 | 49.42 | 61.80 | 68.03 | 52.98 | ||||||
West Coast | 95.47 | 118.88 | 121.51 | 64.13 | 99.23 | 41.75 | 55.24 | 67.91 | 74.34 | 59.19 | ||||||
Lower 48 | 90.35 | 118.06 | 112.36 | 49.36 | 92.77 | 37.32 | 54.81 | 62.27 | 69.91 | 56.06 | ||||||
Total U.S. | 94.02 | 118.66 | 118.90 | 60.32 | 97.47 | 40.60 | 55.13 | 66.22 | 73.14 | 58.34 | ||||||
Natural Gas Liquids ($/bbl) | ||||||||||||||||
Alaska | 94.27 | 117.24 | 119.29 | 64.23 | 94.29 | 41.76 | 55.68 | 67.45 | 74.60 | 60.46 | ||||||
Lower 48 | 55.33 | 62.27 | 65.11 | 26.70 | 52.28 | 22.41 | 25.80 | 30.61 | 39.23 | 29.65 | ||||||
Total U.S. | 58.33 | 65.96 | 68.84 | 30.61 | 55.63 | 24.52 | 27.73 | 32.45 | 43.72 | 32.36 | ||||||
Natural Gas ($/MCF) | ||||||||||||||||
Alaska | 4.31 | 3.81 | 4.36 | 4.90 | 4.38 | 7.69 | 6.38 | 4.87 | 5.22 | 6.25 | ||||||
Lower 48 | 7.67 | 9.74 | 8.67 | 4.76 | 7.71 | 3.76 | 2.97 | 2.98 | 4.03 | 3.42 | ||||||
Total U.S. | 7.63 | 9.69 | 8.64 | 4.76 | 7.67 | 3.82 | 3.00 | 2.99 | 4.05 | 3.45 | ||||||
Kenai, Alaska LNG Sales | ||||||||||||||||
Volume (MMCF/D) | 63 | 72 | 89 | 74 | 74 | 43 | 47 | 82 | 64 | 59 | ||||||
Sales price per MCF | 6.72 | 7.15 | 7.77 | 8.65 | 7.62 | 6.29 | 7.20 | 8.29 | 11.02 | 8.45 | ||||||
U.S. Exploration Charges ($ Millions) | ||||||||||||||||
Dry holes | 25 | 20 | 6 | 137 | 188 | 58 | 30 | 49 | 29 | 166 | ||||||
Lease impairments | 42 | 40 | 43 | 65 | 190 | 26 | 28 | 27 | 62 | 143 | ||||||
Total Noncash Charges | 67 | 60 | 49 | 202 | 378 | 84 | 58 | 76 | 91 | 309 | ||||||
Other (G&G and Lease rentals) | 39 | 50 | 42 | 61 | 192 | 30 | 35 | 58 | 72 | 195 | ||||||
Total U.S. Exploration Charges | 106 | 110 | 91 | 263 | 570 | 114 | 93 | 134 | 163 | 504 | ||||||
Alaska Only | 11 | 25 | 19 | 45 | 100 | 34 | 8 | 11 | 17 | 70 | ||||||
DD&A ($ Millions) | ||||||||||||||||
Alaska | 149 | 163 | 152 | 186 | 650 | 173 | 185 | 167 | 169 | 694 | ||||||
Lower 48 | 616 | 613 | 649 | 577 | 2,455 | 651 | 683 | 671 | 642 | 2,647 | ||||||
Total U.S. | 765 | 776 | 801 | 763 | 3,105 | 824 | 868 | 838 | 811 | 3,341 |
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 | 534 | 2,101 | |
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 | 1,106 | 1,099 | |
Crude Oil and Condensate (MB/D) | |||||||||||
Consolidated | |||||||||||
Norway | 153 | 145 | 164 | 163 | 156 | 161 | 147 | 143 | 151 | 151 | |
United Kingdom | 48 | 49 | 57 | 78 | 58 | 79 | 76 | 64 | 72 | 73 | |
Canada | 23 | 24 | 25 | 27 | 25 | 24 | 23 | 24 | 22 | 23 | |
China | 33 | 32 | 31 | 36 | 33 | 40 | 41 | 53 | 60 | 49 | |
Indonesia | 16 | 15 | 15 | 15 | 15 | 26 | 16 | 9 | 10 | 15 | |
Vietnam | 20 | 18 | 19 | 28 | 21 | 36 | 31 | 27 | 24 | 29 | |
Timor Sea | 23 | 21 | 22 | 20 | 22 | 21 | 21 | 21 | 22 | 21 | |
Libya | 47 | 48 | 42 | 50 | 47 | 43 | 43 | 45 | 48 | 45 | |
Nigeria | 20 | 18 | 18 | 17 | 18 | 17 | 16 | 16 | 17 | 17 | |
Other | 24 | 22 | 22 | 23 | 22 | 24 | 21 | 14 | 14 | 18 | |
Total consolidated | 407 | 392 | 415 | 457 | 417 | 471 | 435 | 416 | 440 | 441 | |
Equity affiliates | |||||||||||
Canada | 29 | 25 | 32 | 35 | 30 | 35 | 41 | 45 | 52 | 43 | |
Russia | 16 | 16 | 31 | 32 | 24 | 49 | 55 | 59 | 57 | 55 | |
Total equity affiliates | 45 | 41 | 63 | 67 | 54 | 84 | 96 | 104 | 109 | 98 | |
Total | 452 | 433 | 478 | 524 | 471 | 555 | 531 | 520 | 549 | 539 | |
Sales of crude oil produced (MB/D) | 429 | 450 | 477 | 513 | 467 | 553 | 511 | 542 | 524 | 532 | |
Natural Gas Liquids (MB/D) | |||||||||||
Norway | 13 | 11 | 9 | 11 | 11 | 11 | 8 | 7 | 9 | 9 | |
United Kingdom | 10 | 8 | 6 | 8 | 8 | 8 | 9 | 7 | 9 | 8 | |
Indonesia | - | 3 | 4 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | |
Timor Sea | 15 | 14 | 15 | 13 | 14 | 14 | 14 | 15 | 14 | 14 | |
Canada | 26 | 25 | 24 | 24 | 25 | 23 | 24 | 23 | 24 | 24 | |
Nigeria | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | |
Total | 66 | 63 | 61 | 60 | 62 | 61 | 61 | 58 | 63 | 61 | |
Natural Gas (MMCF/D) | |||||||||||
Consolidated | |||||||||||
Norway | 273 | 205 | 222 | 257 | 239 | 259 | 196 | 188 | 225 | 217 | |
United Kingdom | 695 | 623 | 581 | 757 | 664 | 742 | 653 | 514 | 728 | 659 | |
China | 10 | 9 | - | - | 5 | - | - | - | - | - | |
Indonesia | 314 | 360 | 361 | 336 | 343 | 449 | 451 | 443 | 450 | 447 | |
Timor Sea | 246 | 231 | 266 | 236 | 245 | 247 | 258 | 266 | 233 | 251 | |
Vietnam | 16 | 16 | 21 | 11 | 16 | 17 | 12 | 17 | 16 | 15 | |
Canada | 1,101 | 1,055 | 1,061 | 1,001 | 1,054 | 1,066 | 1,174 | 1,063 | 945 | 1,062 | |
Libya | 9 | 9 | 6 | 9 | 8 | 8 | 8 | 12 | 12 | 10 | |
Nigeria |
96 | 107 | 116 | 102 | 105 | 104 | 110 | 112 | 116 | 111 | |
Other | 77 | 71 | 62 | 50 | 66 | - | - | - | - | - | |
Total consolidated | 2,837 | 2,686 | 2,696 | 2,759 | 2,745 | 2,892 | 2,862 | 2,615 | 2,725 | 2,772 | |
Equity affiliates | |||||||||||
Australia | - | - | - | 45 | 11 | 76 | 94 | 88 | 76 | 84 | |
Total | 2,837 | 2,686 | 2,696 | 2,804 | 2,756 | 2,968 | 2,956 | 2,703 | 2,801 | 2,856 | |
Canadian Syncrude (MB/D) | 20 | 19 | 24 | 25 | 22 | 23 | 16 | 25 | 27 | 23 | |
Darwin, Australia LNG Sales (MMCF/D) | 417 | 396 | 464 | 460 | 434 | 438 | 430 | 453 | 391 | 428 |
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 ($/bbl) | ||||||||||||
Consolidated | ||||||||||||
Norway | 97.27 | 122.34 | 115.67 | 55.95 | 97.54 | 46.52 | 59.76 | 69.00 | 74.39 | 62.08 | ||
United Kingdom | 93.96 | 118.79 | 107.54 | 51.14 | 90.67 | 43.62 | 55.62 | 67.27 | 73.26 | 58.51 | ||
Canada | 84.49 | 108.43 | 99.77 | 34.36 | 80.18 | 33.76 | 47.46 | 56.78 | 59.35 | 49.16 | ||
China | 93.69 | 120.63 | 111.93 | 46.41 | 91.51 | 38.17 | 57.72 | 65.97 | 73.72 | 61.33 | ||
Indonesia | 92.48 | 109.83 | 108.47 | 53.08 | 90.98 | 42.71 | 56.00 | 86.28 | 78.63 | 58.65 | ||
Vietnam | 98.31 | 126.11 | 122.45 | 54.02 | 96.57 | 42.75 | 58.00 | 70.27 | 79.64 | 60.97 | ||
Timor Sea | 93.85 | 114.20 | 103.11 | 38.05 | 86.91 | 43.61 | 47.29 | 59.54 | 65.71 | 54.07 | ||
Libya | 95.21 | 120.86 | 108.33 | 53.48 | 93.22 | 44.22 | 57.30 | 67.93 | 73.99 | 62.38 | ||
Nigeria | 99.49 | 126.55 | 104.25 | 50.34 | 96.82 | 47.20 | 56.41 | 72.19 | 76.04 | 63.09 | ||
Other | 95.73 | 112.85 | 103.11 | 48.42 | 89.53 | 43.15 | 61.26 | 64.67 | 76.81 | 59.84 | ||
Total consolidated | 95.32 | 119.75 | 110.84 | 51.15 | 93.30 | 43.70 | 56.93 | 67.56 | 73.45 | 60.11 | ||
Equity affiliates | ||||||||||||
Canada | 57.95 | 96.78 | 81.32 | 9.53 | 58.54 | 24.64 | 46.90 | 49.81 | 55.07 | 45.69 | ||
Russia | 70.41 | 86.00 | 96.67 | 42.95 | 71.15 | 39.92 | 55.44 | 64.31 | 70.69 | 58.23 | ||
Total equity affiliates | 62.78 | 93.20 | 88.32 | 25.35 | 63.89 | 33.61 | 51.89 | 58.07 | 63.12 | 52.74 | ||
Total | 91.96 | 117.49 | 107.99 | 47.84 | 90.01 | 42.17 | 55.97 | 65.74 | 71.36 | 58.76 | ||
Natural Gas Liquids ($/bbl) | ||||||||||||
Norway | 54.48 | 59.19 | 56.67 | 39.00 | 53.04 | 29.21 | 26.39 | 33.91 | 41.43 | 32.52 | ||
United Kingdom | 55.88 | 66.90 | 60.43 | 28.48 | 53.65 | 23.76 | 31.65 | 41.75 | 43.92 | 36.24 | ||
Indonesia | - | 70.77 | 74.37 | 31.64 | 62.84 | 39.49 | 34.74 | 47.03 | 58.96 | 45.19 | ||
Timor Sea | 69.79 | 74.03 | 73.79 | 41.61 | 64.54 | 37.99 | 35.81 | 46.26 | 57.67 | 44.89 | ||
Canada | 68.84 | 83.57 | 77.49 | 35.19 | 66.40 | 31.38 | 29.17 | 33.42 | 41.26 | 33.86 | ||
Nigeria | 8.46 | 8.46 | 8.56 | 8.56 | 8.51 | 8.78 | 8.79 | 8.69 | 8.69 | 8.73 | ||
Total | 62.20 | 71.40 | 68.78 | 35.25 | 59.70 | 31.64 | 30.04 | 37.48 | 45.25 | 36.22 | ||
Natural Gas ($/mcf) | ||||||||||||
Consolidated | ||||||||||||
Norway | 10.27 | 11.75 | 12.79 | 10.70 | 11.28 | 9.68 | 7.09 | 6.24 | 6.64 | 7.52 | ||
United Kingdom | 9.20 | 10.48 | 10.20 | 11.07 | 10.26 | 8.75 | 5.60 | 5.74 | 5.81 | 6.57 | ||
China | 3.60 | 3.69 | - | - | 3.64 | - | - | - | - | - | ||
Indonesia | 10.33 | 12.14 | 12.35 | 6.17 | 10.36 | 4.74 | 5.91 | 7.15 | 7.72 | 6.39 | ||
Timor Sea | 0.79 | 0.90 | 0.97 | 1.17 | 0.96 | 1.16 | 0.66 | 0.82 | 1.16 | 0.95 | ||
Vietnam | 1.14 | 1.12 | 1.13 | 1.16 | 1.13 | 1.14 | 1.13 | 1.15 | 1.17 | 1.15 | ||
Canada | 7.81 | 10.19 | 8.03 | 5.56 | 7.92 | 4.13 | 2.84 | 2.53 | 3.97 | 3.33 | ||
Libya | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | ||
Nigeria | 0.98 | 1.19 | 1.25 | 1.09 | 1.13 | 0.84 | 0.83 | 0.73 | 3.92 | 1.62 | ||
Other | 7.49 | 8.56 | 9.08 | 11.51 | 8.92 | - | - | - | - | - | ||
Total consolidated | 8.32 | 10.02 | 9.13 | 7.65 | 8.76 | 5.87 | 4.27 | 4.26 | 5.34 | 4.94 | ||
Equity affiliates | ||||||||||||
Australia | - | - | - | 2.04 | 2.04 | 2.10 | 2.10 | 2.57 | 2.62 | 2.35 | ||
Total | 8.32 | 10.02 | 9.13 | 7.55 | 8.73 | 5.76 | 4.19 | 4.20 | 5.26 | 4.86 | ||
International Exploration Charges ($ Millions) |
||||||||||||
Dry holes | 69 | 48 | 52 | 68 | 237 | 22 | 36 | 113 | 22 | 193 | ||
Lease impairments | 18 | 19 | 17 | 29 | 83 | 17 | 21 | 44 | 22 | 104 | ||
Total Noncash Charges | 87 | 67 | 69 | 97 | 320 | 39 | 57 | 157 | 44 | 297 | ||
Other (G&G and Lease rentals) | 116 | 111 | 107 | 113 | 447 | 72 | 93 | 95 | 121 | 381 | ||
Total International Exploration Charges | 203 | 178 | 176 | 210 | 767 | 111 | 150 | 252 | 165 | 678 | ||
DD&A ($ Millions) | 1,181 | 1,164 | 1,322 | 1,256 | 4,923 | 1,170 | 1,259 | 1,244 | 1,323 | 4,996 |
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 | (215 | ) | 37 | |||||||||
United States ($ Millions) | 435 | 587 | 524 | (6 | ) | 1,540 | 98 | (38 | ) | 73 | (325 | ) | (192 | ) | |||||||
International ($ Millions) | 85 | 77 | 325 | 295 | 782 | 107 | (14 | ) | 26 | 110 | 229 | ||||||||||
Market Indicators | |||||||||||||||||||||
U.S. East Coast Crack Spread ($/bbl) | 7.79 | 10.93 | 10.43 | 5.66 | 8.70 | 10.43 | 9.13 | 8.14 | 6.19 | 8.47 | |||||||||||
U.S. Gulf Coast Crack Spread ($/bbl) | 7.90 | 12.11 | 14.70 | 2.80 | 9.38 | 9.06 | 8.39 | 6.74 | 4.46 | 7.16 | |||||||||||
U.S. Group Central Crack Spread ($/bbl) | 10.26 | 13.47 | 14.38 | 6.00 | 11.03 | 9.62 | 9.16 | 8.06 | 5.52 | 8.09 | |||||||||||
U.S. West Coast Crack Spread ($/bbl) | 15.37 | 21.91 | 16.34 | 11.46 | 16.27 | 15.79 | 15.11 | 13.89 | 8.75 | 13.38 | |||||||||||
U.S. Weighted 3:2:1 Crack Spread ($/bbl) | 9.94 | 14.19 | 14.07 | 5.89 | 11.02 | 10.88 | 10.12 | 8.81 | 5.95 | 8.94 | |||||||||||
NW Europe Crack Spread ($/bbl) | 16.09 | 25.78 | 21.10 | 17.58 | 20.14 | 10.81 | 9.42 | 8.44 | 8.14 | 9.20 | |||||||||||
Singapore 3:1:2 Crack Spread ($/bbl) | 19.90 | 29.35 | 19.10 | 13.01 | 20.34 | 9.45 | 7.88 | 7.63 | 5.83 | 7.70 | |||||||||||
Realized Margins | |||||||||||||||||||||
Refining Margin ($/bbl) | |||||||||||||||||||||
U.S. | 8.00 | 10.29 | 9.03 | 6.96 | 8.57 | 7.55 | 4.85 | 4.69 | 2.42 | 4.83 | |||||||||||
International | 6.42 | 6.70 | 11.24 | 8.31 | 8.07 | 6.23 | 3.01 | 3.66 | 6.24 | 4.73 | |||||||||||
Integrated Margin ($/bbl) | |||||||||||||||||||||
U.S. | 8.29 | 10.71 | 10.38 | 8.20 | 9.40 | 8.23 | 5.40 | 5.92 | 3.48 | 5.71 | |||||||||||
International | 8.34 | 9.11 | 18.06 | 13.28 | 12.06 | 8.30 | 4.61 | 6.16 | 8.92 | 6.93 | |||||||||||
DD&A ($ Millions) | 208 | 206 | 211 | 214 | 839 | 211 | 198 | 220 | 227 | 856 | |||||||||||
Foreign Currency Gains | |||||||||||||||||||||
(Losses) After-Tax ($ Millions) | 38 | (13 | ) | (127 | ) | (71 | ) | (173 | ) | (10 | ) | 49 | 2 | (5 | ) | 36 | |||||
Turnaround Expense ($ Millions) | 90 | 170 | 73 | 70 | 403 | 207 | 121 | 62 | 145 | 535 | |||||||||||
Eastern U.S. | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 340 | 405 | 412 | 390 | 387 | 346 | 376 | 393 | 374 | 372 | |||||||||||
Total Charge Input (MB/D) | 400 | 441 | 450 | 445 | 434 | 363 | 427 | 443 | 410 | 411 | |||||||||||
Crude Oil Capacity Utilization (%) | 80 | % | 96 | % | 97 | % | 92 | % | 91 | % | 82 | % | 89 | % | 93 | % | 88 | % | 88 | % | |
Clean Product Yield (%) | 89 | % | 87 | % | 86 | % | 90 | % | 88 | % | 83 | % | 87 | % | 89 | % | 89 | % | 87 | % | |
U.S. Gulf Coast | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 659 | 720 | 572 | 686 | 659 | 470 | 711 | 660 | 554 | 599 | |||||||||||
Total Charge Input (MB/D) | 732 | 810 | 641 | 773 | 739 | 534 | 773 | 725 | 629 | 664 | |||||||||||
Crude Oil Capacity Utilization (%) | 90 | % | 98 | % | 78 | % | 94 | % | 90 | % | 64 | % | 97 | % | 90 | % | 75 | % | 82 | % | |
Clean Product Yield (%) | 81 | % | 76 | % | 77 | % | 82 | % | 79 | % | 81 | % | 83 | % | 80 | % | 81 | % | 81 | % | |
Western U.S. | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 405 | 343 | 417 | 407 | 393 | 402 | 380 | 397 | 386 | 391 | |||||||||||
Total Charge Input (MB/D) | 425 | 396 | 439 | 431 | 422 | 424 | 405 | 423 | 412 | 416 | |||||||||||
Crude Oil Capacity Utilization (%) | 97 | % | 82 | % | 100 | % | 98 | % | 94 | % | 96 | % | 91 | % | 95 | % | 93 | % | 94 | % | |
Clean Product Yield (%) | 80 | % | 78 | % | 82 | % | 82 | % | 81 | % | 79 | % | 80 | % | 81 | % | 84 | % | 81 | % | |
Central U.S. - Consolidated | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 177 | 182 | 184 | 163 | 177 | 172 | 184 | 179 | 152 | 172 | |||||||||||
Total Charge Input (MB/D) | 179 | 184 | 187 | 166 | 179 | 175 | 188 | 182 | 154 | 175 | |||||||||||
Crude Oil Capacity Utilization (%) | 95 | % | 97 | % | 98 | % | 87 | % | 94 | % | 92 | % | 98 | % | 96 | % | 81 | % | 92 | % | |
Clean Product Yield (%) | 88 | % | 89 | % | 93 | % | 91 | % | 90 | % | 90 | % | 91 | % | 93 | % | 91 | % | 91 | % | |
Central U.S. - Equity Affiliates - Net Share* | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 225 | 241 | 228 | 239 | 233 | 199 | 202 | 212 | 174 | 197 | |||||||||||
Total Charge Input (MB/D) | 241 | 258 | 246 | 253 | 250 | 213 | 215 | 224 | 186 | 210 | |||||||||||
Crude Oil Capacity Utilization (%) | 91 | % | 97 | % | 92 | % | 96 | % | 94 | % | 88 | % | 89 | % | 94 | % | 77 | % | 87 | % | |
Clean Product Yield (%) | 84 | % | 84 | % | 85 | % | 84 | % | 84 | % | 81 | % | 84 | % | 85 | % | 82 | % | 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 | 1,640 | 1,731 | |||||||||||
Total Charge Input (MB/D) | 1,977 | 2,089 | 1,963 | 2,068 | 2,024 | 1,709 | 2,008 | 1,997 | 1,791 | 1,876 | |||||||||||
Crude Oil Capacity Utilization (%) | 90 | % | 94 | % | 90 | % | 94 | % | 92 | % | 80 | % | 93 | % | 93 | % | 83 | % | 87 | % | |
Clean Product Yield (%) | 83 | % | 81 | % | 83 | % | 85 | % | 83 | % | 82 | % | 84 | % | 84 | % | 85 | % | 84 | % | |
Refined Products Production (MB/D) | |||||||||||||||||||||
Gasoline | 892 | 876 | 852 | 929 | 887 | 755 | 904 | 912 | 816 | 847 | |||||||||||
Distillates | 719 | 775 | 743 | 791 | 757 | 623 | 748 | 725 | 665 | 691 | |||||||||||
Other | 380 | 444 | 380 | 359 | 391 | 338 | 366 | 380 | 326 | 353 | |||||||||||
Total | 1,991 | 2,095 | 1,975 | 2,079 | 2,035 | 1,716 | 2,018 | 2,017 | 1,807 | 1,891 | |||||||||||
Petroleum Products Sales (MB/D) | |||||||||||||||||||||
Gasoline | 1,070 | 1,127 | 1,089 | 1,227 | 1,128 | 1,037 | 1,180 | 1,188 | 1,112 | 1,130 | |||||||||||
Distillates | 869 | 912 | 858 | 934 | 893 | 749 | 924 | 906 | 853 | 858 | |||||||||||
Other | 384 | 404 | 365 | 342 | 374 | 328 | 378 | 420 | 342 | 367 | |||||||||||
Total | 2,323 | 2,443 | 2,312 | 2,503 | 2,395 | 2,114 | 2,482 | 2,514 | 2,307 | 2,355 | |||||||||||
* 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 | 288 | 381 | |||||||||||
Total Charge Input (MB/D) | 463 | 479 | 404 | 493 | 460 | 465 | 380 | 430 | 296 | 393 | |||||||||||
Crude Oil Capacity Utilization (%) | 82 | % | 84 | % | 69 | % | 86 | % | 81 | % | 82 | % | 66 | % | 76 | % | 52 | % | 69 | % | |
Clean Product Yield (%) | 65 | % | 69 | % | 74 | % | 71 | % | 70 | % | 72 | % | 69 | % | 69 | % | 76 | % | 71 | % | |
International - Equity Affiliates - Net Share** | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 123 | 123 | 122 | 122 | 122 | 114 | 121 | 119 | 100 | 114 | |||||||||||
Total Charge Input (MB/D) | 124 | 124 | 124 | 127 | 125 | 122 | 129 | 126 | 105 | 120 | |||||||||||
Crude Oil Capacity Utilization (%) | 104 | % | 104 | % | 103 | % | 103 | % | 104 | % | 96 | % | 102 | % | 101 | % | 84 | % | 95 | % | |
Clean Product Yield (%) | 86 | % | 83 | % | 89 | % | 85 | % | 86 | % | 87 | % | 81 | % | 85 | % | 86 | % | 85 | % | |
TOTAL INTERNATIONAL | |||||||||||||||||||||
Crude Oil Charge Input (MB/D) | 578 | 589 | 505 | 597 | 567 | 567 | 485 | 541 | 388 | 495 | |||||||||||
Total Charge Input (MB/D) | 587 | 603 | 528 | 620 | 585 | 587 | 509 | 556 | 401 | 513 | |||||||||||
Crude Oil Capacity Utilization (%) | 86 | % | 88 | % | 75 | % | 89 | % | 85 | % | 85 | % | 72 | % | 81 | % | 58 | % | 74 | % | |
Clean Product Yield (%) | 70 | % | 72 | % | 77 | % | 74 | % | 73 | % | 75 | % | 72 | % | 72 | % | 79 | % | 74 | % | |
Refined Products Production (MB/D) | |||||||||||||||||||||
Gasoline | 129 | 155 | 148 | 170 | 151 | 161 | 138 | 142 | 124 | 141 | |||||||||||
Distillates | 274 | 274 | 255 | 285 | 272 | 276 | 226 | 254 | 186 | 235 | |||||||||||
Other | 171 | 163 | 120 | 155 | 152 | 139 | 135 | 152 | 88 | 128 | |||||||||||
Total | 574 | 592 | 523 | 610 | 575 | 576 | 499 | 548 | 398 | 504 | |||||||||||
Petroleum Products Sales (MB/D) | |||||||||||||||||||||
Gasoline | 139 | 190 | 176 | 144 | 163 | 124 | 157 | 154 | 138 | 143 | |||||||||||
Distillates | 321 | 324 | 324 | 336 | 326 | 343 | 289 | 298 | 313 | 311 | |||||||||||
Other | 156 | 169 | 134 | 164 | 156 | 142 | 184 | 174 | 161 | 165 | |||||||||||
Total | 616 | 683 | 634 | 644 | 645 | 609 | 630 | 626 | 612 | 619 | |||||||||||
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 | 2,028 | 2,226 | |||||||||||
Total Charge Input (MB/D) | 2,564 | 2,692 | 2,491 | 2,688 | 2,609 | 2,296 | 2,517 | 2,553 | 2,192 | 2,389 | |||||||||||
Crude Oil Capacity Utilization (%) | 89 | % | 93 | % | 87 | % | 93 | % | 90 | % | 81 | % | 88 | % | 90 | % | 76 | % | 84 | % | |
Clean Product Yield (%) | 80 | % | 79 | % | 82 | % | 82 | % | 81 | % | 80 | % | 82 | % | 81 | % | 84 | % | 82 | % | |
Refined Products Production (MB/D) | |||||||||||||||||||||
Gasoline | 1,021 | 1,031 | 1,000 | 1,099 | 1,038 | 916 | 1,042 | 1,054 | 940 | 988 | |||||||||||
Distillates | 993 | 1,049 | 998 | 1,076 | 1,029 | 899 | 974 | 979 | 851 | 926 | |||||||||||
Other | 551 | 607 | 500 | 514 | 543 | 477 | 501 | 532 | 414 | 481 | |||||||||||
Total | 2,565 | 2,687 | 2,498 | 2,689 | 2,610 | 2,292 | 2,517 | 2,565 | 2,205 | 2,395 | |||||||||||
Petroleum Products Sales (MB/D) | |||||||||||||||||||||
Gasoline | 1,209 | 1,317 | 1,265 | 1,371 | 1,291 | 1,161 | 1,337 | 1,342 | 1,250 | 1,273 | |||||||||||
Distillates | 1,190 | 1,236 | 1,182 | 1,270 | 1,219 | 1,092 | 1,213 | 1,204 | 1,166 | 1,169 | |||||||||||
Other | 540 | 573 | 499 | 506 | 530 | 470 | 562 | 594 | 503 | 532 | |||||||||||
Total | 2,939 | 3,126 | 2,946 | 3,147 | 3,040 | 2,723 | 3,112 | 3,140 | 2,919 | 2,974 | |||||||||||
* 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 | 388 | 1,663 | |||
Upstream | |||||||||||||||
Production* | |||||||||||||||
Net crude oil production (MB/D) | 392 | 387 | 371 | 392 | 386 | 386 | 396 | 382 | 385 | 387 | |||||
Net natural gas production (MMCF/D) | 404 | 363 | 303 | 355 | 356 | 316 | 274 | 253 | 276 | 280 | |||||
BOE Total (MBOE/D) | 459 | 448 | 422 | 451 | 445 | 439 | 442 | 424 | 431 | 434 | |||||
* Represents our estimated net share of LUKOIL's production. | |||||||||||||||
Industry Prices | |||||||||||||||
Crude Oil ($/bbl) | |||||||||||||||
Urals crude (CIF Mediterranean) | 93.01 | 117.34 | 113.54 | 54.66 | 94.79 | 43.73 | 58.49 | 67.89 | 74.26 | 61.22 | |||||
Downstream | |||||||||||||||
Refinery Throughput* | |||||||||||||||
Crude Processed (MB/D)** | 222 | 215 | 228 | 250 | 229 | 203 | 246 | 273 | 256 | 245 | |||||
* Represents our estimated net share of LUKOIL's crude processed. | |||||||||||||||
** Second quarter of 2009 restated. |
|||||||||||||||
Foreign Currency Gains | |||||||||||||||
(Losses) After-Tax ($ Millions) | (2 | ) | 3 | (17 | ) | (11 | ) | (27 | ) | 2 | 12 | 5 | 1 | 20 | |
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 | 97 | 313 | |||||
U.S. Equity Affiliate ($ Millions)* | 118 | 137 | 153 | 50 | 458 | 90 | 12 | 26 | 55 | 183 | |||||
Natural Gas Liquids Extracted (MB/D) | |||||||||||||||
Consolidated | |||||||||||||||
United States | - | - | - | - | - | - | - | - | - | - | |||||
International | - | - | - | - | - | - | - | - | - | - | |||||
Equity Affiliates | |||||||||||||||
United States* | 190 | 188 | 169 | 175 | 180 | 165 | 180 | 186 | 185 | 179 | |||||
International | 8 | 8 | 7 | 7 | 8 | 7 | 8 | 8 | 9 | 8 | |||||
Total | 198 | 196 | 176 | 182 | 188 | 172 | 188 | 194 | 194 | 187 | |||||
* Represents 50 percent interest in DCP Midstream. | |||||||||||||||
Natural Gas Liquids Fractionated (MB/D) | |||||||||||||||
United States* | 141 | 149 | 166 | 150 | 151 | 144 | 157 | 147 | 147 | 149 | |||||
International | 13 | 13 | 15 | 15 | 14 | 16 | 17 | 17 | 17 | 17 | |||||
Total | 154 | 162 | 181 | 165 | 165 | 160 | 174 | 164 | 164 | 166 | |||||
* Excludes DCP Midstream. | |||||||||||||||
Product Prices | |||||||||||||||
Weighted Average NGL ($/bbl)* | |||||||||||||||
Consolidated | 60.09 | 68.21 | 67.39 | 29.49 | 56.29 | 26.04 | 29.99 | 34.66 | 43.83 | 33.63 | |||||
DCP Midstream | 56.48 | 62.53 | 60.46 | 28.85 | 52.08 | 23.86 | 26.02 | 28.89 | 40.44 | 29.80 | |||||
* Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids component and location mix. | |||||||||||||||
DD&A ($ Millions) | 2 | 1 | 2 | 1 | 6 | 2 | 1 | 1 | 2 | 6 |
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 | 54 | 248 | ||||||||||
Industry Margins (Cents/Lb)* | |||||||||||||||||||||
Ethylene industry cash margin | 10.6 | 10.2 | 16.0 | 15.3 | 13.0 | 7.0 | 6.7 | 8.4 | 11.7 | 8.4 | |||||||||||
HDPE industry contract sales margin | 14.9 | 15.0 | 23.4 | 22.5 | 19.0 | 18.2 | 24.5 | 27.6 | 22.3 | 23.1 | |||||||||||
Styrene industry contract sales margin | 11.6 | 11.3 | 14.4 | 16.0 | 13.3 | 14.8 | 13.9 | 11.5 | 11.2 | 12.8 | |||||||||||
* 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 | ) | 3 | 3 | |||||||||
Detail of Net Income (Loss) | |||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) |
|||||||||||||||||||||
Power | 27 | 26 | 53 | - | 106 | 24 | 27 | 22 | 32 | 105 | |||||||||||
Other | (15 | ) | (18 | ) | (18 | ) | (25 | ) | (76 | ) | (24 | ) | (25 | ) | (24 | ) | (29 | ) | (102 | ) | |
Total | 12 | 8 | 35 | (25 | ) | 30 | - | 2 | (2 | ) | 3 | 3 | |||||||||
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 | ) | (311 | ) | (1,010 | ) | |
Detail of Net Income (Loss) | |||||||||||||||||||||
Attributable to ConocoPhillips ($ Millions) |
|||||||||||||||||||||
Net interest expense | (108 | ) | (119 | ) | (149 | ) | (182 | ) | (558 | ) | (190 | ) | (175 | ) | (245 | ) | (241 | ) | (851 | ) | |
Corporate overhead | (44 | ) | (68 | ) | (41 | ) | (49 | ) | (202 | ) | (41 | ) | (31 | ) | (5 | ) | (31 | ) | (108 | ) | |
Other | (27 | ) | 1 | (91 | ) | (157 | ) | (274 | ) | (28 | ) | 49 | (33 | ) | (39 | ) | (51 | ) | |||
Total | (179 | ) | (186 | ) | (281 | ) | (388 | ) | (1,034 | ) | (259 | ) | (157 | ) | (283 | ) | (311 | ) | (1,010 | ) | |
Before-Tax Net Interest Expense ($ Millions) |
|||||||||||||||||||||
Interest expense | (319 | ) | (324 | ) | (326 | ) | (362 | ) | (1,331 | ) | (387 | ) | (360 | ) | (426 | ) | (447 | ) | (1,620 | ) | |
Capitalized interest | 157 | 157 | 130 | 125 | 569 | 118 | 131 | 129 | 109 | 487 | |||||||||||
Interest revenue | 72 | 14 | 28 | 14 | 128 | 40 | 10 | 9 | 30 | 89 | |||||||||||
Premium on early debt retirement | (14 | ) | - | - | (1 | ) | (15 | ) | (2 | ) | - | - | - | (2 | ) | ||||||
Total | (104 | ) | (153 | ) | (168 | ) | (224 | ) | (649 | ) | (231 | ) | (219 | ) | (288 | ) | (308 | ) | (1,046 | ) | |
Foreign Currency Gains | |||||||||||||||||||||
(Losses) After-Tax ($ Millions) | (3 | ) | 41 | (56 | ) | (54 | ) | (72 | ) | (1 | ) | 79 | 18 | 1 | 97 | ||||||
Debt | |||||||||||||||||||||
Total Debt ($ Millions) | 21,492 | 21,924 | 22,100 | 27,455 | 27,455 | 29,379 | 30,364 | 30,458 | 28,653 | 28,653 | |||||||||||
Debt-to-Capital Ratio | 19 | % | 19 | % | 19 | % | 33 | % | 33 | % | 34 | % | 34 | % | 33 | % | 31 | % | 31 | % | |
Equity ($ Millions) | 90,726 | 93,542 | 94,003 | 56,265 | 56,265 | 56,193 | 60,007 | 62,097 | 63,057 | 63,057 |
Page 12 of 12