|
|
|
(State or other jurisdiction of
|
(Commission
|
(I.R.S. Employer
|
incorporation)
|
File Number)
|
Identification No.)
|
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered
|
||
99.1 |
— |
Press release issued by ConocoPhillips on February 4, 2020. | |
99.2 |
— |
Supplemental financial information. | |
104 |
— |
Cover Page Interactive Data File (formatted as Inline XBRL and filed herewith). |
CONOCOPHILLIPS
|
|
/s/ Catherine A. Brooks
|
|
Catherine A. Brooks
|
|
Vice President and Controller | |
February 4, 2020
|
HOUSTON--(BUSINESS WIRE)--February 4, 2020--ConocoPhillips (NYSE: COP) today reported fourth-quarter 2019 earnings of $0.7 billion, or $0.65 per share, compared with fourth-quarter 2018 earnings of $1.9 billion, or $1.61 per share. Excluding special items, fourth-quarter 2019 adjusted earnings were $0.8 billion, or $0.76 per share, compared with fourth-quarter 2018 adjusted earnings of $1.3 billion, or $1.13 per share. Special items for the current quarter included primarily a non-cash impairment related to a planned Lower 48 disposition, partially offset by an unrealized gain on Cenovus Energy equity.
Full-year 2019 earnings were $7.2 billion, or $6.40 per share, compared with full-year 2018 earnings of $6.3 billion, or $5.32 per share. Excluding special items, full-year 2019 adjusted earnings were $4.0 billion, or $3.59 per share, compared with full-year 2018 adjusted earnings of $5.3 billion, or $4.54 per share.
Full-Year 2019 Summary
“Strong 2019 performance capped off a highly successful three-year period in which we transformed our business model and significantly improved our underlying performance drivers across the company,” said Ryan Lance, chairman and chief executive officer. “We’ve positioned ConocoPhillips to deliver sustained value through price cycles due to our strong balance sheet, focus on free cash flow generation, compelling returns of and returns on capital and our commitment to environmental, social and governance leadership. We have laid out a powerful 10-year plan based on our formula for value creation and we look forward to successfully delivering that plan in the quarters and years ahead.”
Quarterly Dividend and Share Repurchase Authorization Increase
ConocoPhillips announced a quarterly dividend of 42 cents per share, payable March 2, 2020, to stockholders of record at the close of business on Feb. 14, 2020.
The company also announced that the Board of Directors approved a $10 billion increase in the existing share repurchase program to $25 billion, consistent with the company’s plan for future share repurchases. Since program inception in late 2016 the company has repurchased $9.6 billion in shares through 2019, and plans $3 billion in share repurchases during 2020.
Reserves Update
Preliminary 2019 year-end proved reserves are approximately 5.3 billion barrels of oil equivalent (BOE), with total reserve replacement of 100 percent, including a net decrease of approximately 0.1 billion BOE from closed dispositions related largely to the United Kingdom divestiture.
Excluding disposition impacts, organic reserve replacement is 117 percent. Approximately 50 percent of organic reserve additions are from Lower 48 unconventional assets. The remaining additions were evenly spread across the other operating segments.
Final information related to the company’s 2019 oil and gas reserves, as well as costs incurred, will be provided in ConocoPhillips’ Annual Report on Form 10-K, to be filed with the Securities and Exchange Commission in February.
Fourth-Quarter Review
Production excluding Libya for the fourth quarter of 2019 was 1,289 thousand barrels of oil equivalent per day (MBOED), a decrease of 24 MBOED from the same period a year ago. Adjusting for closed dispositions and acquisitions, underlying production increased 24 MBOED primarily due to production growth from the Big 3, development programs and major projects in Alaska, Europe and Asia Pacific. This growth more than offset normal field decline. Production from Libya averaged 45 MBOED.
In the Lower 48, production from the Big 3 averaged 387 MBOED, including Eagle Ford of 221 MBOED, Bakken of 96 MBOED and Permian Unconventional of 70 MBOED. In Alaska, the company completed drilling a horizontal appraisal well into the recently discovered Narwhal trend. In Canada, the Surmont alternative diluent project started up, providing the flexibility to use both condensate and synthetic crude for bitumen blending. Additionally, in Indonesia a new 20-year Corridor Block PSC was awarded, extending the term to 2043.
Earnings decreased from fourth-quarter 2018 due to the absence of a gain on sale of partial interest in the United Kingdom Clair Field in 2018, as well as a non-cash impairment related to the pending sale of Niobrara, lower realized prices and reduced volumes as a result of dispositions. These decreases were partially offset by the change in Cenovus Energy equity market value. Excluding special items, adjusted earnings were lower compared with fourth-quarter 2018 due to lower realized prices and volumes. The company’s total realized price was $47.01 per BOE, 11 percent lower than the $53.00 per BOE realized in the fourth quarter of 2018, reflecting lower marker prices.
For the quarter, cash provided by operating activities was $3 billion. Excluding a $0.3 billion change in operating working capital, ConocoPhillips generated CFO of $2.7 billion. CFO did not include a quarterly payment required by the PDVSA International Chamber of Commerce (ICC) settlement. Capital expenditures and investments totaled $1.6 billion, share repurchases were $0.7 billion, and dividends were $0.5 billion.
Full-Year Review
Production excluding Libya for 2019 was 1,305 MBOED, a 63 MBOED increase from 1,242 MBOED in 2018. Adjusting for closed dispositions and acquisitions, underlying production increased 59 MBOED primarily due to growth from the Big 3, development programs and major projects in Alaska, Europe and Asia Pacific. This growth more than offset normal field decline. Production from Libya averaged 43 MBOED in 2019.
The company’s total realized price for 2019 was $48.78 per BOE, 9 percent lower than the $53.88 per BOE realized in 2018. This reduction reflected lower price realizations for crude, natural gas liquids and natural gas, partially offset by higher price realizations for bitumen and liquefied natural gas.
In 2019, cash provided by operating activities was $11.1 billion. Excluding a $0.6 billion change in operating working capital, ConocoPhillips generated $11.7 billion in CFO, exceeding the total of $6.6 billion in capital expenditures and investments, $3.5 billion in share repurchases and $1.5 billion in dividends. CFO included $325 million collected through September from the PDVSA ICC settlement. Capital expenditures and investments included approximately $0.3 billion primarily for acquisitions in Lower 48 and Alaska, as well as for the Indonesia PSC award. The company also generated $3 billion in disposition proceeds and purchased $2.9 billion of short-term and long-term financial instruments. This resulted in a year-end balance of $5.4 billion in cash, cash equivalents and restricted cash, as well as $3 billion in short-term investments.
Outlook
The company’s 2020 operating plan capital guidance is $6.5 billion to $6.7 billion. The plan includes funding for ongoing development drilling programs, major projects, exploration and appraisal activities, as well as base maintenance. Capital spend is expected to be higher in the first quarter largely from winter construction and exploration and appraisal drilling in Alaska. Guidance does not include capital for acquisitions.
The company’s 2020 production guidance is 1,230 MBOED to 1,270 MBOED, including the impact of a recent third-party pipeline outage on the Kebabangan Field in Malaysia. First-quarter 2020 production is expected to be 1,240 MBOED to 1,280 MBOED. Production guidance excludes Libya.
Guidance for 2020 operating cost is $5.9 billion; adjusted corporate segment net expense is $1 billion; depreciation, depletion and amortization is $6 billion; and exploration dry hole and leasehold impairment expense is $0.1 billion. Guidance excludes potential special items.
ConocoPhillips will host a conference call today at 12:00 p.m. Eastern time to discuss this announcement. To listen to the call and view related presentation materials and supplemental information, go to www.conocophillips.com/investor.
--- # # # ---
About ConocoPhillips
Headquartered in Houston, Texas, ConocoPhillips had operations and activities in 17 countries, $71 billion of total assets, and approximately 10,400 employees as of Dec. 31, 2019. Production excluding Libya averaged 1,305 MBOED for 2019, and proved reserves were 5.3 BBOE as of Dec. 31, 2019. 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 news release contains forward-looking statements as defined under the federal securities laws. Forward-looking statements relate to future events and anticipated results of operations, business strategies, and other aspects of our operations or operating results. Words and phrases such as "anticipate," "estimate," "believe," “budget,” "continue," "could," "intend," "may," "plan," "potential," "predict," “seek,” "should," "will," “would,” "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target" and other similar words can be used to identify forward-looking statements. 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 be reasonable at the time such forward-looking statement is made. However, these statements are not guarantees of future performance and involve certain risks, uncertainties and other factors beyond our control. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in the forward-looking statements. Factors that could cause actual results or events to differ materially from what is presented include changes in commodity prices; changes in expected levels of oil and gas reserves or production; operating hazards, drilling risks, unsuccessful exploratory activities; unexpected cost increases or technical difficulties in constructing, maintaining, or modifying company facilities; legislative and regulatory initiatives addressing global climate change or other environmental concerns; investment in and development of competing or alternative energy sources; disruptions or interruptions impacting the transportation for our oil and gas production; international monetary conditions and exchange rate fluctuations; changes in international trade relationships, including the imposition of trade restrictions or tariffs on any materials or products (such as aluminum and steel) used in the operation of our business; our ability to collect payments when due under our settlement agreement with PDVSA; our ability to collect payments from the government of Venezuela as ordered by the ICSID; our ability to liquidate the common stock issued to us by Cenovus Energy Inc. at prices we deem acceptable, or at all; our ability to complete our announced dispositions or acquisitions on the timeline currently anticipated, if at all; the possibility that regulatory approvals for our announced dispositions or acquisitions will not be received on a timely basis, if at all, or that such approvals may require modification to the terms of our announced dispositions, acquisitions or our remaining business; business disruptions during or following our announced dispositions or acquisitions, including the diversion of management time and attention; the ability to deploy net proceeds from our announced dispositions in the manner and timeframe we currently anticipate, if at all; potential liability for remedial actions under existing or future environmental regulations; potential liability resulting from pending or future litigation; the impact of competition and consolidation in the oil and gas industry; limited access to capital or significantly higher cost of capital related to illiquidity or uncertainty in the domestic or international financial markets; general domestic and international economic and political conditions; changes in fiscal regime or tax, environmental and other laws applicable to our business; and disruptions resulting from extraordinary weather events, civil unrest, war, terrorism or a cyber attack; and 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 expressly disclaims any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
Cautionary Note to U.S. Investors – The SEC permits oil and gas companies, in their filings with the SEC, to disclose only proved, probable and possible reserves. We may use the term "resource" in this news release that the SEC’s guidelines prohibit us from including in filings with the SEC. U.S. investors are urged to consider closely the oil and gas disclosures in our Form 10-K and other reports and filings with the SEC. Copies are available from the SEC and from the ConocoPhillips website.
Use of Non-GAAP Financial Information – To supplement the presentation of the company’s financial results prepared in accordance with U.S. generally accepted accounting principles (GAAP), this news release and the accompanying supplemental financial information contain certain financial measures that are not prepared in accordance with GAAP, including adjusted earnings (calculated on a consolidated and on a segment-level basis), adjusted earnings per share, cash from operations (CFO), free cash flow, return on capital employed (ROCE), adjusted operating costs, adjusted corporate segment net expense and adjusted dry hole and leasehold impairment expense. Operating costs is defined by the Company as the sum of production and operating expenses, selling, general and administrative expenses, exploration general and administrative expenses, geological and geophysical, lease rentals and other exploration expenses. Adjusted operating costs is defined as the Company’s operating costs further adjusted to exclude expenses that do not directly relate to the Company’s core business operations and are included as adjustments to arrive at adjusted earnings to the extent those adjustments impact operating costs. Adjusted corporate segment net expense is defined as corporate and other segment earnings adjusted for special items. Dry hole and leasehold impairment expense are components of and reported within exploration expenses.
The company believes that the non-GAAP measures adjusted earnings (both on an aggregate and a per-share basis), adjusted operating costs and adjusted corporate segment net expense, are useful to investors to help facilitate comparisons of the company’s operating performance associated with the company’s core business operations across periods on a consistent basis and with the performance and cost structures of peer companies by excluding items that do not directly relate to the company’s core business operations. The company further believes that the non-GAAP measure CFO is useful to investors to help understand changes in cash provided by operating activities excluding the impact of working capital changes across periods on a consistent basis and with the performance of peer companies. The company also believes that free cash flow is useful to investors as it provides a measure to compare CFO after deduction of capital expenditures and investments across periods on a consistent basis. Free cash flow is not a measure of cash available for discretionary expenditures since the company has certain non-discretionary obligations such as debt service that are not deducted from the measure. The company believes that ROCE is a good indicator of long-term company and management performance. ROCE is a measure of the profitability of ConocoPhillips' capital employed in its business. ConocoPhillips calculates ROCE as a ratio, the numerator of which is net income plus after-tax interest expense and excluding after-tax interest income, and the denominator of which is average total equity plus total debt adjusted for average cash, cash equivalents, restricted cash and short-term investments. The net income is adjusted for non-operational or special items impacts. The Company believes that the above-mentioned non-GAAP measures, when viewed in combination with the Company’s results prepared in accordance with GAAP, provides a more complete understanding of the factors and trends affecting the Company’s business and performance. The company’s Board of Directors and management also use these non-GAAP measures to analyze the company’s operating performance across periods when overseeing and managing the company’s business.
Each of the non-GAAP measures included in this news release and the accompanying supplemental financial information has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the company’s results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the company’s presentation of non-GAAP measures in this news release and the accompanying supplemental financial information may not be comparable to similarly titled measures disclosed by other companies, including companies in our industry. The company may also change the calculation of any of the non-GAAP measures included in this news release and the accompanying supplemental financial information from time to time in light of its then existing operations to include other adjustments that may impact its operations.
Reconciliations of each non-GAAP measure presented in this news release to the most directly comparable financial measure calculated in accordance with GAAP are included in the release.
Other Terms – This news release also contains the terms underlying production, reserve replacement and organic reserve replacement. Underlying production excludes Libya and reflects the impact of closed acquisitions and dispositions (A&D) with an assumed close date of January 1, 2018. The company believes that underlying production is useful to investors to compare production excluding Libya and reflecting the impact of closed acquisitions and dispositions on a consistent go-forward basis across periods and with peer companies. Reserve replacement is defined by the Company as a ratio representing the change in proved reserves, net of production, divided by current year production. Organic reserve replacement is defined by the Company as a ratio representing the change in proved reserves, net of production and excluding acquisitions and dispositions, divided by current year production. The Company believes that reserve replacement and organic reserve replacement are useful to investors to help understand how changes in proved reserves, net of production, compare with the Company’s current year production, inclusive and exclusive of acquisitions and dispositions, respectively.
References in the release to earnings refer to net income/(loss) attributable to ConocoPhillips.
ConocoPhillips | ||||||||||||||||||||||||||||||||||||
Table 1: Reconciliation of earnings to adjusted earnings | ||||||||||||||||||||||||||||||||||||
$ Millions, Except as Indicated | ||||||||||||||||||||||||||||||||||||
4Q19 | 4Q18 | 2019 FY | 2018 FY | |||||||||||||||||||||||||||||||||
Pre-tax | Income tax |
After-tax | Per share of common stock (dollars) |
Pre-tax | Income tax |
After-tax | Per share of common stock (dollars) |
Pre-tax | Income tax |
After-tax | Per share of common stock (dollars) |
Pre-tax | Income tax |
After-tax | Per share of common stock (dollars) |
|||||||||||||||||||||
Earnings |
$ 720 |
|
0.65 |
|
1,868 |
|
1.61 |
|
7,189 |
|
6.40 |
|
6,257 |
|
5.32 |
|
||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||
Impairments |
386 |
|
(90 |
) |
296 |
|
0.27 |
|
(52 |
) |
21 |
|
(31 |
) |
(0.03 |
) |
682 |
|
(156 |
) |
526 |
|
0.47 |
|
(52 |
) |
30 |
|
(22 |
) |
(0.02 |
) |
||||
Qatar deferred tax adjustment |
118 |
|
- |
|
118 |
|
0.11 |
|
- |
|
- |
|
- |
|
- |
|
118 |
|
- |
|
118 |
|
0.11 |
|
- |
|
- |
|
- |
|
- |
|
||||
Pending claims and settlements |
10 |
|
33 |
|
43 |
|
0.04 |
|
(85 |
) |
(8 |
) |
(93 |
) |
(0.08 |
) |
(378 |
) |
(4 |
) |
(382 |
) |
(0.34 |
) |
(506 |
) |
64 |
|
(442 |
) |
(0.38 |
) |
||||
Unrealized (gain) loss on FX derivative |
18 |
|
(3 |
) |
15 |
|
0.01 |
|
(6 |
) |
1 |
|
(5 |
) |
- |
|
33 |
|
(5 |
) |
28 |
|
0.02 |
|
(14 |
) |
3 |
|
(11 |
) |
(0.01 |
) |
||||
Pension settlement expense |
8 |
|
(2 |
) |
6 |
|
0.01 |
|
35 |
|
(7 |
) |
28 |
|
0.02 |
|
45 |
|
(9 |
) |
36 |
|
0.03 |
|
196 |
|
(36 |
) |
160 |
|
0.14 |
|
||||
Net gain on asset sales |
(67 |
) |
11 |
|
(56 |
) |
(0.05 |
) |
(851 |
) |
(29 |
) |
(880 |
) |
(0.75 |
) |
(1,880 |
) |
(348 |
) |
(2,228 |
) |
(1.98 |
) |
(1,002 |
) |
10 |
|
(992 |
) |
(0.84 |
) |
||||
Deferred tax adjustments |
- |
|
(151 |
) |
(151 |
) |
(0.14 |
) |
- |
|
(177 |
) |
(177 |
) |
(0.15 |
) |
- |
|
(178 |
) |
(178 |
) |
(0.16 |
) |
- |
|
(177 |
) |
(177 |
) |
(0.15 |
) |
||||
Unrealized (gain) loss on CVE shares |
(160 |
) |
- |
|
(160 |
) |
(0.14 |
) |
624 |
|
(27 |
) |
597 |
|
0.51 |
|
(649 |
) |
- |
|
(649 |
) |
(0.58 |
) |
437 |
|
(1 |
) |
436 |
|
0.37 |
|
||||
Malaysia Deepwater tax incentive |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(164 |
) |
(164 |
) |
(0.15 |
) |
- |
|
- |
|
- |
|
- |
|
||||
Recognition of deferred income |
- |
|
- |
|
- |
|
- |
|
- |
- |
|
- |
|
- |
(297 |
) |
62 |
|
(235 |
) |
(0.21 |
) |
(104 |
) |
- |
|
(104 |
) |
(0.09 |
) |
||||||
Alberta tax rate change |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(25 |
) |
(25 |
) |
(0.02 |
) |
- |
|
- |
|
- |
|
- |
|
||||
Restructuring |
- |
|
- |
|
- |
|
- |
|
3 |
|
(1 |
) |
2 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
40 |
|
(9 |
) |
31 |
|
0.03 |
|
||||
Premiums on early debt retirement |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
208 |
|
(13 |
) |
195 |
|
0.17 |
|
||||
Adjusted earnings / (loss) |
$ 831 |
|
0.76 |
|
1,309 |
|
1.13 |
|
4,036 |
|
3.59 |
|
5,331 |
|
4.54 |
|
||||||||||||||||||||
The income tax effects of the special items are primarily calculated based on the statutory rate of the jurisdiction in which the discrete item resides. | ||||||||||||||||||||||||||||||||||||
ConocoPhillips | ||||||||
Table 2: Reconciliation of net cash provided by operating activities to free cash flow | ||||||||
$ Millions, Except as Indicated | ||||||||
4Q19 | 2019 FY | |||||||
Net Cash Provided by Operating Activities |
2,982 |
11,104 |
|
|||||
Adjustments: | ||||||||
Net operating working capital changes |
313 |
(579 |
) |
|||||
Cash from operations |
2,669 |
11,683 |
|
|||||
Capital expenditures and investments |
1,595 |
6,636 |
|
|||||
Free Cash Flow |
1,074 |
5,047 |
|
|||||
ConocoPhillips | |||||||||||
Table 3: Reconciliation of reported production to underlying production | |||||||||||
In MBOED, Except as Indicated | |||||||||||
4Q19 | 4Q18 | 2019 FY | 2018 FY | ||||||||
Total Reported Production |
1,334 |
|
1,357 |
|
1,348 |
|
1,283 |
|
|||
Adjustments: | |||||||||||
Libya |
(45 |
) |
(44 |
) |
(43 |
) |
(41 |
) |
|||
Total Production excluding Libya |
1,289 |
|
1,313 |
|
1,305 |
|
1,242 |
|
|||
Dispositions1 |
(2 |
) |
(82 |
) |
(51 |
) |
(87 |
) |
|||
Acquisitions2 |
- |
|
32 |
|
- |
|
40 |
|
|||
Total Underlying Production |
1,287 |
|
1,263 |
|
1,254 |
|
1,195 |
|
|||
1Includes production from the completed U.K. and various Lower 48 dispositions. | |||||||||||
2Includes production from the additional interests acquired in Alaska. | |||||||||||
ConocoPhillips | |||||
Table 4: Reconciliation of preliminary year-end reserves to replacement from additions | |||||
MMBOE, Except as Indicated | |||||
End of 2018 |
5,263 |
|
|||
End of 2019 |
5,262 |
|
|||
Change in reserves |
(1 |
) |
|||
Production1 |
512 |
|
|||
Change in reserves excluding production1 |
511 |
|
|||
Total reserve replacement ratio |
100 |
% |
|||
Production1 |
512 |
|
|||
Purchases2 |
(2 |
) |
|||
Sales2 |
88 |
|
|||
Changes in reserves excluding production1, purchases2 and sales2 |
597 |
|
|||
Organic reserve replacement ratio |
117 |
% |
|||
1Production includes fuel gas and Libya | |||||
2Purchases refers to acquisitions and sales refers to dispositions | |||||
ConocoPhillips | |||||||||||
Table 5: Return on capital employed (ROCE) | |||||||||||
$ Millions, Except as Indicated | |||||||||||
Numerator | 2019 FY | 2018 FY | |||||||||
Net Income Attributable to ConocoPhillips |
7,189 |
|
6,257 |
|
|||||||
Adjustment to exclude special items |
(3,153 |
) |
(926 |
) |
|||||||
Net income attributable to noncontrolling interests |
68 |
|
48 |
|
|||||||
After-tax interest expense |
637 |
|
594 |
|
|||||||
After-tax interest income |
(119 |
) |
(77 |
) |
|||||||
ROCE Earnings |
4,622 |
|
5,896 |
|
|||||||
Denominator | |||||||||||
Average total equity1 |
33,713 |
|
31,363 |
|
|||||||
Average total debt2 |
14,930 |
|
16,088 |
|
|||||||
Average total cash3 |
|
|
|
|
(7,352 |
) |
(5,446 |
) |
|||
Average capital employed |
41,291 |
|
42,005 |
|
|||||||
ROCE (percent) |
11.2 |
% |
14.0 |
% |
|||||||
1Average total equity is the average of beginning total equity and ending total equity by quarter. | |||||||||||
2Average total debt is the average of beginning long-term debt and short-term debt and ending long-term debt and short-term debt by quarter. | |||||||||||
3 Average total cash is the average of beginning cash, cash equivalents, restricted cash and short-term investments and ending cash, cash equivalents, restricted cash and short-term investments by quarter. | |||||||||||
ConocoPhillips | ||||
Table 6: Reconciliation of production and operating expenses to adjusted operating costs | ||||
$ Millions, Except as Indicated | ||||
2019 FY | 2020 FY Guidance |
|||
Production and operating expenses |
5,322 |
|
~5,100 |
|
Adjustments: | ||||
Selling, general and administrative (G&A) expenses |
556 |
|
~350 |
|
Exploration G&A, G&G and lease rentals |
322 |
|
~450 |
|
Operating costs |
6,200 |
|
~5,900 |
|
Adjustments to exclude special items | ||||
Less pending claims and settlements |
(60 |
) |
- |
|
Adjusted operating costs |
6,140 |
|
~5,900 |
|
ConocoPhillips | ||||||
Table 7: Reconciliation of adjusted corporate segment net expense | ||||||
$ Millions, Except as Indicated | ||||||
2019 FY |
2020 FY |
|||||
Corporate and Other earnings |
38 |
|
~(1,000) |
|||
Adjustments to exclude special items: | ||||||
Less unrealized loss (gain) on CVE share |
(649 |
) |
- |
|||
Less pension settlement expense |
45 |
|
- |
|||
Less unrealized loss (gain) on FX derivative |
33 |
|
- |
|||
Less pending claims and settlements |
(44 |
) |
- |
|||
Less recognition of deferred revenue |
(297 |
) |
- |
|||
Less tax on special items |
(86 |
) |
- |
|||
Adjusted corporate segment net expense |
(960 |
) |
~(1,000) |
|||
ConocoPhillips | ||||||
Table 8: Reconciliation of dry hole and leasehold impairment | ||||||
$ Millions, Except as Indicated | ||||||
2019 FY | 2020 FY Guidance |
|||||
Dry holes |
200 |
|
~90 |
|||
Leasehold impairment |
221 |
|
~10 |
|||
Dry hole and leasehold impairment |
421 |
|
~100 |
|||
|
||||||
Adjustment to exclude special items: |
|
|||||
Less impairments |
(148 |
) |
- |
|||
Adjusted dry hole and leasehold impairment |
273 |
|
~100 |
|||
John C. Roper (media)
281-293-1451
john.c.roper@conocophillips.com
Investor Relations
281-293-5000
investor.relations@conocophillips.com
Fourth-Quarter 2019 Detailed Supplemental Information |
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
$ Millions, Except as Indicated
|
||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT
|
||||||||||||||||||||||||||||||||||||||||
Revenues and Other Income
|
||||||||||||||||||||||||||||||||||||||||
Sales and other operating revenues
|
8,798
|
8,504
|
9,449
|
9,666
|
36,417
|
9,150
|
7,953
|
7,756
|
7,708
|
32,567
|
||||||||||||||||||||||||||||||
Equity in earnings of affiliates
|
208
|
265
|
294
|
307
|
1,074
|
188
|
173
|
290
|
128
|
779
|
||||||||||||||||||||||||||||||
Gain on dispositions
|
7
|
55
|
113
|
888
|
1,063
|
17
|
82
|
1,785
|
82
|
1,966
|
||||||||||||||||||||||||||||||
Other income (loss)
|
(52
|
)
|
416
|
309
|
(500
|
)
|
173
|
702
|
172
|
262
|
222
|
1,358
|
||||||||||||||||||||||||||||
Total Revenues and Other Income
|
8,961
|
9,240
|
10,165
|
10,361
|
38,727
|
10,057
|
8,380
|
10,093
|
8,140
|
36,670
|
||||||||||||||||||||||||||||||
Costs and Expenses
|
||||||||||||||||||||||||||||||||||||||||
Purchased commodities
|
3,714
|
3,064
|
3,530
|
3,986
|
14,294
|
3,675
|
2,674
|
2,710
|
2,783
|
11,842
|
||||||||||||||||||||||||||||||
Production and operating expenses
|
1,171
|
1,313
|
1,367
|
1,362
|
5,213
|
1,271
|
1,418
|
1,331
|
1,302
|
5,322
|
||||||||||||||||||||||||||||||
Selling, general and administrative expenses
|
99
|
118
|
119
|
65
|
401
|
153
|
129
|
87
|
187
|
556
|
||||||||||||||||||||||||||||||
Exploration expenses
|
95
|
69
|
103
|
102
|
369
|
110
|
122
|
360
|
151
|
743
|
||||||||||||||||||||||||||||||
Depreciation, depletion and amortization
|
1,412
|
1,438
|
1,494
|
1,612
|
5,956
|
1,546
|
1,490
|
1,566
|
1,488
|
6,090
|
||||||||||||||||||||||||||||||
Impairments
|
12
|
(35
|
)
|
44
|
6
|
27
|
1
|
1
|
24
|
379
|
405
|
|||||||||||||||||||||||||||||
Taxes other than income taxes
|
183
|
273
|
312
|
280
|
1,048
|
275
|
194
|
237
|
247
|
953
|
||||||||||||||||||||||||||||||
Accretion on discounted liabilities
|
88
|
89
|
89
|
87
|
353
|
86
|
87
|
86
|
67
|
326
|
||||||||||||||||||||||||||||||
Interest and debt expense
|
184
|
177
|
186
|
188
|
735
|
233
|
165
|
184
|
196
|
778
|
||||||||||||||||||||||||||||||
Foreign currency transaction (gains) losses
|
30
|
(28
|
)
|
5
|
(24
|
)
|
(17
|
)
|
12
|
28
|
(21
|
)
|
47
|
66
|
||||||||||||||||||||||||||
Other expenses
|
197
|
143
|
10
|
25
|
375
|
8
|
14
|
36
|
7
|
65
|
||||||||||||||||||||||||||||||
Total Costs and Expenses
|
7,185
|
6,621
|
7,259
|
7,689
|
28,754
|
7,370
|
6,322
|
6,600
|
6,854
|
27,146
|
||||||||||||||||||||||||||||||
Income before income taxes
|
1,776
|
2,619
|
2,906
|
2,672
|
9,973
|
2,687
|
2,058
|
3,493
|
1,286
|
9,524
|
||||||||||||||||||||||||||||||
Income tax provision
|
876
|
965
|
1,033
|
794
|
3,668
|
841
|
461
|
422
|
543
|
2,267
|
||||||||||||||||||||||||||||||
Net Income
|
900
|
1,654
|
1,873
|
1,878
|
6,305
|
1,846
|
1,597
|
3,071
|
743
|
7,257
|
||||||||||||||||||||||||||||||
Less: net income attributable to noncontrolling interests
|
(12
|
)
|
(14
|
)
|
(12
|
)
|
(10
|
)
|
(48
|
)
|
(13
|
)
|
(17
|
)
|
(15
|
)
|
(23
|
)
|
(68
|
)
|
||||||||||||||||||||
Net Income Attributable to ConocoPhillips
|
888
|
1,640
|
1,861
|
1,868
|
6,257
|
1,833
|
1,580
|
3,056
|
720
|
7,189
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Net Income Attributable to ConocoPhillips
Per Share of Common Stock (dollars)
|
||||||||||||||||||||||||||||||||||||||||
Basic
|
0.75
|
1.40
|
1.60
|
1.62
|
5.36
|
1.61
|
1.40
|
2.76
|
0.66
|
6.43
|
||||||||||||||||||||||||||||||
Diluted
|
0.75
|
1.39
|
1.59
|
1.61
|
5.32
|
1.60
|
1.40
|
2.74
|
0.65
|
6.40
|
||||||||||||||||||||||||||||||
Average Common Shares Outstanding (in thousands)*
|
||||||||||||||||||||||||||||||||||||||||
Basic
|
1,179,792
|
1,172,378
|
1,163,033
|
1,151,148
|
1,166,499
|
1,139,463
|
1,125,995
|
1,108,555
|
1,095,606
|
1,117,260
|
||||||||||||||||||||||||||||||
Diluted
|
1,186,454
|
1,181,167
|
1,172,694
|
1,159,305
|
1,175,538
|
1,146,515
|
1,131,242
|
1,113,250
|
1,099,786
|
1,123,536
|
||||||||||||||||||||||||||||||
*Ending Common Shares Outstanding is 1,084,868 as of Dec. 31, 2019, compared with 1,097,269 as of Sep. 30, 2019.
|
||||||||||||||||||||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
654
|
531
|
535
|
470
|
2,190
|
505
|
580
|
417
|
491
|
1,993
|
||||||||||||||||||||||||||||||
Lower 48
|
398
|
523
|
660
|
640
|
2,221
|
261
|
269
|
35
|
9
|
574
|
||||||||||||||||||||||||||||||
Canada
|
(105
|
)
|
47
|
49
|
(24
|
)
|
(33
|
)
|
73
|
100
|
69
|
(6
|
)
|
236
|
||||||||||||||||||||||||||
Europe and North Africa
|
771
|
862
|
811
|
1,687
|
4,131
|
709
|
602
|
2,345
|
502
|
4,158
|
||||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
653
|
629
|
815
|
743
|
2,840
|
730
|
642
|
606
|
509
|
2,487
|
||||||||||||||||||||||||||||||
Other International
|
(10
|
)
|
(2
|
)
|
334
|
72
|
394
|
130
|
87
|
75
|
(21
|
)
|
271
|
|||||||||||||||||||||||||||
Corporate and Other
|
(585
|
)
|
29
|
(298
|
)
|
(916
|
)
|
(1,770
|
)
|
279
|
(222
|
)
|
(54
|
)
|
(198
|
)
|
(195
|
)
|
||||||||||||||||||||||
Consolidated
|
1,776
|
2,619
|
2,906
|
2,672
|
9,973
|
2,687
|
2,058
|
3,493
|
1,286
|
9,524
|
||||||||||||||||||||||||||||||
EFFECTIVE INCOME TAX RATES
|
||||||||||||||||||||||||||||||||||||||||
Alaska*
|
19.9
|
%
|
21.4
|
%
|
20.1
|
%
|
5.4
|
%
|
17.2
|
%
|
23.9
|
%
|
20.5
|
%
|
26.6
|
%
|
24.7
|
%
|
23.7
|
%
|
||||||||||||||||||||
Lower 48
|
22.6
|
%
|
21.7
|
%
|
22.2
|
%
|
19.3
|
%
|
21.3
|
%
|
26.2
|
%
|
23.1
|
%
|
27.7
|
%
|
-32.5
|
%
|
24.0
|
%
|
||||||||||||||||||||
Canada
|
38.4
|
%
|
29.7
|
%
|
31.2
|
%
|
361.3
|
%
|
291.3
|
%
|
-66.4
|
%
|
-1.0
|
%
|
26.1
|
%
|
196.6
|
%
|
-18.3
|
%
|
||||||||||||||||||||
Europe and North Africa
|
68.3
|
%
|
66.3
|
%
|
70.3
|
%
|
35.4
|
%
|
54.8
|
%
|
70.8
|
%
|
32.4
|
%
|
14.6
|
%
|
78.4
|
%
|
34.5
|
%
|
||||||||||||||||||||
Asia Pacific and Middle East
|
27.6
|
%
|
23.5
|
%
|
27.8
|
%
|
22.4
|
%
|
25.4
|
%
|
26.2
|
%
|
17.1
|
%
|
-3.8
|
%
|
41.8
|
%
|
19.7
|
%
|
||||||||||||||||||||
Other International
|
-336.7
|
%
|
-102.3
|
%
|
5.4
|
%
|
-33.5
|
%
|
7.6
|
%
|
-1.3
|
%
|
6.6
|
%
|
4.4
|
%
|
-0.8
|
%
|
2.8
|
%
|
||||||||||||||||||||
Corporate and Other
|
7.5
|
%
|
5.3
|
%
|
17.3
|
%
|
0.9
|
%
|
5.8
|
%
|
3.0
|
%
|
13.3
|
%
|
74.3
|
%
|
86.6
|
%
|
119.4
|
%
|
||||||||||||||||||||
Consolidated
|
49.3
|
%
|
36.8
|
%
|
35.5
|
%
|
29.7
|
%
|
36.8
|
%
|
31.3
|
%
|
22.4
|
%
|
12.1
|
%
|
42.2
|
%
|
23.8
|
%
|
||||||||||||||||||||
*Alaska including taxes other than income taxes.
|
22.4
|
%
|
36.1
|
%
|
37.1
|
%
|
24.9
|
%
|
30.3
|
%
|
38.1
|
%
|
25.8
|
%
|
40.6
|
%
|
38.2
|
%
|
35.4
|
%
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
$ Millions
|
||||||||||||||||||||||||||||||||||||||||
EARNINGS BY SEGMENT
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
524
|
418
|
427
|
445
|
1,814
|
384
|
462
|
306
|
368
|
1,520
|
||||||||||||||||||||||||||||||
Lower 48
|
308
|
410
|
513
|
516
|
1,747
|
193
|
206
|
26
|
11
|
436
|
||||||||||||||||||||||||||||||
Canada
|
(65
|
)
|
33
|
34
|
61
|
63
|
122
|
100
|
51
|
6
|
279
|
|||||||||||||||||||||||||||||
Europe and North Africa
|
245
|
290
|
241
|
1,090
|
1,866
|
207
|
407
|
2,001
|
109
|
2,724
|
||||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
461
|
466
|
577
|
566
|
2,070
|
525
|
517
|
613
|
274
|
1,929
|
||||||||||||||||||||||||||||||
Other International
|
(44
|
)
|
(5
|
)
|
316
|
97
|
364
|
131
|
81
|
73
|
(22
|
)
|
263
|
|||||||||||||||||||||||||||
Corporate and Other
|
(541
|
)
|
28
|
(247
|
)
|
(907
|
)
|
(1,667
|
)
|
271
|
(193
|
)
|
(14
|
)
|
(26
|
)
|
38
|
|||||||||||||||||||||||
Consolidated
|
888
|
1,640
|
1,861
|
1,868
|
6,257
|
1,833
|
1,580
|
3,056
|
720
|
7,189
|
||||||||||||||||||||||||||||||
SPECIAL ITEMS
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
79
|
-
|
-
|
98
|
177
|
-
|
81
|
(6
|
)
|
4
|
79
|
|||||||||||||||||||||||||||||
Lower 48
|
(8
|
)
|
-
|
(37
|
)
|
106
|
61
|
(47
|
)
|
(125
|
)
|
(110
|
)
|
(230
|
)
|
(512
|
)
|
|||||||||||||||||||||||
Canada
|
-
|
36
|
32
|
80
|
148
|
68
|
66
|
-
|
-
|
134
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
-
|
32
|
-
|
805
|
837
|
-
|
234
|
1,845
|
(7
|
)
|
2,072
|
|||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
-
|
-
|
-
|
-
|
-
|
-
|
52
|
164
|
(151
|
)
|
65
|
|||||||||||||||||||||||||||||
Other International
|
(34
|
)
|
-
|
325
|
93
|
384
|
147
|
84
|
86
|
-
|
317
|
|||||||||||||||||||||||||||||
Corporate and Other
|
(285
|
)
|
281
|
(54
|
)
|
(623
|
)
|
(681
|
)
|
517
|
45
|
163
|
273
|
998
|
||||||||||||||||||||||||||
Consolidated
|
(248
|
)
|
349
|
266
|
559
|
926
|
685
|
437
|
2,142
|
(111
|
)
|
3,153
|
||||||||||||||||||||||||||||
Detailed reconciliation of these items is provided on page 3.
|
||||||||||||||||||||||||||||||||||||||||
ADJUSTED EARNINGS
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
445
|
418
|
427
|
347
|
1,637
|
384
|
381
|
312
|
364
|
1,441
|
||||||||||||||||||||||||||||||
Lower 48
|
316
|
410
|
550
|
410
|
1,686
|
240
|
331
|
136
|
241
|
948
|
||||||||||||||||||||||||||||||
Canada
|
(65
|
)
|
(3
|
)
|
2
|
(19
|
)
|
(85
|
)
|
54
|
34
|
51
|
6
|
145
|
||||||||||||||||||||||||||
Europe and North Africa
|
245
|
258
|
241
|
285
|
1,029
|
207
|
173
|
156
|
116
|
652
|
||||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
461
|
466
|
577
|
566
|
2,070
|
525
|
465
|
449
|
425
|
1,864
|
||||||||||||||||||||||||||||||
Other International
|
(10
|
)
|
(5
|
)
|
(9
|
)
|
4
|
(20
|
)
|
(16
|
)
|
(3
|
)
|
(13
|
)
|
(22
|
)
|
(54
|
)
|
|||||||||||||||||||||
Corporate and Other
|
(256
|
)
|
(253
|
)
|
(193
|
)
|
(284
|
)
|
(986
|
)
|
(246
|
)
|
(238
|
)
|
(177
|
)
|
(299
|
)
|
(960
|
)
|
||||||||||||||||||||
Consolidated
|
1,136
|
1,291
|
1,595
|
1,309
|
5,331
|
1,148
|
1,143
|
914
|
831
|
4,036
|
||||||||||||||||||||||||||||||
ADJUSTED EFFECTIVE INCOME TAX RATES
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
19.5
|
%
|
21.4
|
%
|
20.1
|
%
|
26.2
|
%
|
21.7
|
%
|
23.9
|
%
|
25.6
|
%
|
25.2
|
%
|
25.4
|
%
|
25.0
|
%
|
||||||||||||||||||||
Lower 48
|
22.5
|
%
|
21.7
|
%
|
22.3
|
%
|
19.1
|
%
|
21.4
|
%
|
25.3
|
%
|
23.0
|
%
|
23.1
|
%
|
20.5
|
%
|
23.0
|
%
|
||||||||||||||||||||
Canada
|
38.4
|
%
|
-1.5
|
%
|
61.1
|
%
|
20.3
|
%
|
33.6
|
%
|
26.7
|
%
|
20.8
|
%
|
26.1
|
%
|
196.6
|
%
|
19.5
|
%
|
||||||||||||||||||||
Europe and North Africa
|
68.3
|
%
|
68.1
|
%
|
70.3
|
%
|
69.0
|
%
|
68.9
|
%
|
70.8
|
%
|
71.3
|
%
|
73.4
|
%
|
77.7
|
%
|
73.0
|
%
|
||||||||||||||||||||
Asia Pacific and Middle East
|
27.6
|
%
|
23.5
|
%
|
27.8
|
%
|
22.4
|
%
|
25.4
|
%
|
26.2
|
%
|
24.6
|
%
|
23.3
|
%
|
28.9
|
%
|
25.8
|
%
|
||||||||||||||||||||
Other International
|
0.7
|
%
|
-102.3
|
%
|
17.2
|
%
|
130.6
|
%
|
44.9
|
%
|
9.6
|
%
|
-32.9
|
%
|
-2.7
|
%
|
-0.8
|
%
|
0.7
|
%
|
||||||||||||||||||||
Corporate and Other
|
13.8
|
%
|
5.8
|
%
|
11.3
|
%
|
-8.2
|
%
|
5.7
|
%
|
14.8
|
%
|
12.7
|
%
|
23.3
|
%
|
4.8
|
%
|
13.2
|
%
|
||||||||||||||||||||
Consolidated
|
41.8
|
%
|
41.2
|
%
|
39.2
|
%
|
43.6
|
%
|
41.4
|
%
|
42.9
|
%
|
40.5
|
%
|
42.5
|
%
|
46.6
|
%
|
43.0
|
%
|
|
2018 |
2019
|
|||||||||||||||||||||||||||||||||||||||
$ Millions
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
||||||||||||||||||||||||||||||
DETAILED SPECIAL ITEMS
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
||||||||||||||||||||||||||||||||||||||||
Pending claims and settlements
|
101
|
-
|
-
|
-
|
101
|
-
|
69
|
-
|
-
|
69
|
||||||||||||||||||||||||||||||
Subtotal before income taxes
|
101
|
-
|
-
|
-
|
101
|
-
|
69
|
-
|
-
|
69
|
||||||||||||||||||||||||||||||
Income tax provision (benefit)1
|
22
|
-
|
-
|
(98
|
)
|
(76
|
)
|
-
|
(12
|
)
|
6
|
(4
|
)
|
(10
|
)
|
|||||||||||||||||||||||||
Total
|
79
|
-
|
-
|
98
|
177
|
-
|
81
|
(6
|
)
|
4
|
79
|
|||||||||||||||||||||||||||||
Lower 48
|
||||||||||||||||||||||||||||||||||||||||
Restructuring
|
-
|
-
|
(20
|
)
|
(3
|
)
|
(23
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Impairments
|
(10
|
)
|
-
|
(43
|
)
|
-
|
(53
|
)
|
(60
|
)
|
(95
|
)
|
(141
|
)
|
(386
|
)
|
(682
|
)
|
||||||||||||||||||||||
Gain (loss) on asset sales
|
-
|
-
|
56
|
136
|
192
|
-
|
-
|
-
|
82
|
82
|
||||||||||||||||||||||||||||||
Pending claims and settlements
|
-
|
-
|
(41
|
)
|
-
|
(41
|
)
|
-
|
(67
|
)
|
-
|
9
|
(58
|
)
|
||||||||||||||||||||||||||
Subtotal before income taxes
|
(10
|
)
|
-
|
(48
|
)
|
133
|
75
|
(60
|
)
|
(162
|
)
|
(141
|
)
|
(295
|
)
|
(658
|
)
|
|||||||||||||||||||||||
Income tax provision (benefit)1
|
(2
|
)
|
-
|
(11
|
)
|
27
|
14
|
(13
|
)
|
(37
|
)
|
(31
|
)
|
(65
|
)
|
(146
|
)
|
|||||||||||||||||||||||
Total
|
(8
|
)
|
-
|
(37
|
)
|
106
|
61
|
(47
|
)
|
(125
|
)
|
(110
|
)
|
(230
|
)
|
(512
|
)
|
|||||||||||||||||||||||
Canada
|
||||||||||||||||||||||||||||||||||||||||
Gain (loss) on asset sales
|
-
|
50
|
45
|
-
|
95
|
-
|
56
|
-
|
-
|
56
|
||||||||||||||||||||||||||||||
Subtotal before income taxes
|
-
|
50
|
45
|
-
|
95
|
-
|
56
|
-
|
-
|
56
|
||||||||||||||||||||||||||||||
Income tax provision (benefit)2
|
-
|
14
|
13
|
(80
|
)
|
(53
|
)
|
(68
|
)
|
(10
|
)
|
-
|
-
|
(78
|
)
|
|||||||||||||||||||||||||
Total
|
-
|
36
|
32
|
80
|
148
|
68
|
66
|
-
|
-
|
134
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
||||||||||||||||||||||||||||||||||||||||
Impairments
|
-
|
53
|
-
|
52
|
105
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
Gain (loss) on asset sales
|
-
|
-
|
-
|
715
|
715
|
-
|
-
|
1,752
|
(15
|
)
|
1,737
|
|||||||||||||||||||||||||||||
Subtotal before income taxes
|
-
|
53
|
-
|
767
|
820
|
-
|
-
|
1,752
|
(15
|
)
|
1,737
|
|||||||||||||||||||||||||||||
Income tax provision (benefit)3
|
-
|
21
|
-
|
(38
|
)
|
(17
|
)
|
-
|
(234
|
)
|
(93
|
)
|
(8
|
)
|
(335
|
)
|
||||||||||||||||||||||||
Total
|
-
|
32
|
-
|
805
|
837
|
-
|
234
|
1,845
|
(7
|
)
|
2,072
|
|||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
||||||||||||||||||||||||||||||||||||||||
Gain (loss) on asset sales
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
-
|
-
|
5
|
||||||||||||||||||||||||||||||
Qatar deferred tax adjustment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(118
|
)
|
(118
|
)
|
||||||||||||||||||||||||||||
Pending claims and settlements
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2
|
)
|
(2
|
)
|
||||||||||||||||||||||||||||
Subtotal before income taxes
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
-
|
(120
|
)
|
(115
|
)
|
||||||||||||||||||||||||||||
Income tax provision (benefit)4
|
-
|
-
|
-
|
-
|
-
|
-
|
(47
|
)
|
(164
|
)
|
31
|
(180
|
)
|
|||||||||||||||||||||||||||
Total
|
-
|
-
|
-
|
-
|
-
|
-
|
52
|
164
|
(151
|
)
|
65
|
|||||||||||||||||||||||||||||
Other International
|
||||||||||||||||||||||||||||||||||||||||
Pending claims and settlements
|
-
|
-
|
345
|
85
|
430
|
147
|
89
|
89
|
-
|
325
|
||||||||||||||||||||||||||||||
Subtotal before income taxes
|
-
|
-
|
345
|
85
|
430
|
147
|
89
|
89
|
-
|
325
|
||||||||||||||||||||||||||||||
Income tax provision (benefit)5
|
34
|
-
|
20
|
(8
|
)
|
46
|
-
|
5
|
3
|
-
|
8
|
|||||||||||||||||||||||||||||
Total
|
(34
|
)
|
-
|
325
|
93
|
384
|
147
|
84
|
86
|
-
|
317
|
|||||||||||||||||||||||||||||
Corporate and Other
|
||||||||||||||||||||||||||||||||||||||||
Pension settlement expense
|
-
|
(147
|
)
|
(14
|
)
|
(35
|
)
|
(196
|
)
|
-
|
-
|
(37
|
)
|
(8
|
)
|
(45
|
)
|
|||||||||||||||||||||||
Pending claims and settlements
|
34
|
-
|
(18
|
)
|
-
|
16
|
(17
|
)
|
44
|
34
|
(17
|
)
|
44
|
|||||||||||||||||||||||||||
Premiums on early debt retirement
|
(206
|
)
|
(2
|
)
|
-
|
-
|
(208
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Unrealized gain (loss) on CVE common shares
|
(123
|
)
|
383
|
(73
|
)
|
(624
|
)
|
(437
|
)
|
343
|
30
|
116
|
160
|
649
|
||||||||||||||||||||||||||
Unrealized gain (loss) on CAD FX derivative
|
7
|
4
|
(3
|
)
|
6
|
14
|
(6
|
)
|
(24
|
)
|
15
|
(18
|
)
|
(33
|
)
|
|||||||||||||||||||||||||
Recognition of deferred revenue
|
-
|
60
|
44
|
-
|
104
|
248
|
-
|
49
|
-
|
297
|
||||||||||||||||||||||||||||||
Restructuring
|
-
|
-
|
(17
|
)
|
-
|
(17
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
Subtotal before income taxes
|
(288
|
)
|
298
|
(81
|
)
|
(653
|
)
|
(724
|
)
|
568
|
50
|
177
|
117
|
912
|
||||||||||||||||||||||||||
Income tax provision (benefit)6
|
(3
|
)
|
17
|
(27
|
)
|
(30
|
)
|
(43
|
)
|
51
|
5
|
14
|
(156
|
)
|
(86
|
)
|
||||||||||||||||||||||||
Total
|
(285
|
)
|
281
|
(54
|
)
|
(623
|
)
|
(681
|
)
|
517
|
45
|
163
|
273
|
998
|
||||||||||||||||||||||||||
Total Company
|
(248
|
)
|
349
|
266
|
559
|
926
|
685
|
437
|
2,142
|
(111
|
)
|
3,153
|
||||||||||||||||||||||||||||
1Includes deferred tax adjustment in 4Q 2018 and 2Q 2019 in Alaska and in 4Q 2018 in Lower 48.
|
||||||||||||||||||||||||||||||||||||||||
2Includes deferred tax adjustment in 4Q 2018 and 1Q 2019, and a tax rate change in 2Q 2019 in Canada.
|
||||||||||||||||||||||||||||||||||||||||
3Includes tax adjustment in 2Q 2019 and 3Q 2019 related to the U.K. disposition.
|
||||||||||||||||||||||||||||||||||||||||
4Includes tax adjustment in 2Q 2019 related to the Greater Sunrise Fields disposition and in 3Q 2019
for Malaysia Deepwater tax incentives.
|
||||||||||||||||||||||||||||||||||||||||
5Includes 1Q 2018 Nigeria tax settlement.
|
||||||||||||||||||||||||||||||||||||||||
6Includes deferred tax adjustment related to foreign tax credits in 4Q 2019.
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
$ Millions
|
||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED BALANCE SHEET
|
||||||||||||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
4,984
|
3,234
|
3,716
|
5,915
|
5,915
|
6,218
|
5,941
|
7,193
|
5,088
|
5,088
|
||||||||||||||||||||||||||||||
Short-term investments
|
288
|
612
|
875
|
248
|
248
|
249
|
732
|
908
|
3,028
|
3,028
|
||||||||||||||||||||||||||||||
Accounts and notes receivable
|
4,032
|
3,750
|
4,319
|
3,920
|
3,920
|
3,701
|
3,490
|
3,478
|
3,267
|
3,267
|
||||||||||||||||||||||||||||||
Accounts and notes receivable—related parties
|
160
|
180
|
180
|
147
|
147
|
168
|
161
|
138
|
134
|
134
|
||||||||||||||||||||||||||||||
Investment in Cenovus Energy
|
1,776
|
2,159
|
2,086
|
1,462
|
1,462
|
1,805
|
1,835
|
1,951
|
2,111
|
2,111
|
||||||||||||||||||||||||||||||
Inventories
|
1,053
|
1,093
|
1,239
|
1,007
|
1,007
|
1,014
|
1,089
|
955
|
1,026
|
1,026
|
||||||||||||||||||||||||||||||
Prepaid expenses and other current assets
|
894
|
580
|
2,308
|
575
|
575
|
528
|
2,552
|
594
|
2,259
|
2,259
|
||||||||||||||||||||||||||||||
Total Current Assets
|
13,187
|
11,608
|
14,723
|
13,274
|
13,274
|
13,683
|
15,800
|
15,217
|
16,913
|
16,913
|
||||||||||||||||||||||||||||||
Investments and long-term receivables
|
9,572
|
9,435
|
9,553
|
9,329
|
9,329
|
9,302
|
8,748
|
8,916
|
8,687
|
8,687
|
||||||||||||||||||||||||||||||
Loans and advances—related parties
|
399
|
399
|
335
|
335
|
335
|
268
|
268
|
219
|
219
|
219
|
||||||||||||||||||||||||||||||
Net properties, plants and equipment
|
45,997
|
46,306
|
44,736
|
45,698
|
45,698
|
45,942
|
44,334
|
43,814
|
42,269
|
42,269
|
||||||||||||||||||||||||||||||
Other assets
|
1,572
|
1,188
|
1,209
|
1,344
|
1,344
|
2,303
|
2,111
|
2,174
|
2,426
|
2,426
|
||||||||||||||||||||||||||||||
Total Assets
|
70,727
|
68,936
|
70,556
|
69,980
|
69,980
|
71,498
|
71,261
|
70,340
|
70,514
|
70,514
|
||||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||||||
Accounts payable
|
3,824
|
3,642
|
3,887
|
3,863
|
3,863
|
3,815
|
3,618
|
3,148
|
3,176
|
3,176
|
||||||||||||||||||||||||||||||
Accounts payable—related parties
|
62
|
24
|
31
|
32
|
32
|
31
|
17
|
23
|
24
|
24
|
||||||||||||||||||||||||||||||
Short-term debt
|
337
|
89
|
95
|
112
|
112
|
113
|
114
|
121
|
105
|
105
|
||||||||||||||||||||||||||||||
Accrued income and other taxes
|
1,341
|
1,301
|
1,582
|
1,320
|
1,320
|
1,539
|
1,213
|
1,077
|
1,030
|
1,030
|
||||||||||||||||||||||||||||||
Employee benefit obligations
|
408
|
511
|
626
|
809
|
809
|
470
|
529
|
543
|
663
|
663
|
||||||||||||||||||||||||||||||
Other accruals
|
1,137
|
1,071
|
1,180
|
1,259
|
1,259
|
1,402
|
3,505
|
1,030
|
2,045
|
2,045
|
||||||||||||||||||||||||||||||
Total Current Liabilities
|
7,109
|
6,638
|
7,401
|
7,395
|
7,395
|
7,370
|
8,996
|
5,942
|
7,043
|
7,043
|
||||||||||||||||||||||||||||||
Long-term debt
|
16,709
|
14,885
|
14,902
|
14,856
|
14,856
|
14,832
|
14,809
|
14,799
|
14,790
|
14,790
|
||||||||||||||||||||||||||||||
Asset retirement obligations and accrued environmental costs
|
7,789
|
7,665
|
7,554
|
7,688
|
7,688
|
7,730
|
5,996
|
6,087
|
5,352
|
5,352
|
||||||||||||||||||||||||||||||
Deferred income taxes
|
5,409
|
5,534
|
5,535
|
5,021
|
5,021
|
5,043
|
4,825
|
4,693
|
4,634
|
4,634
|
||||||||||||||||||||||||||||||
Employee benefit obligations
|
1,832
|
1,774
|
1,755
|
1,764
|
1,764
|
1,704
|
1,689
|
1,786
|
1,781
|
1,781
|
||||||||||||||||||||||||||||||
Other liabilities and deferred credits
|
1,161
|
1,218
|
1,330
|
1,192
|
1,192
|
1,838
|
1,872
|
1,794
|
1,864
|
1,864
|
||||||||||||||||||||||||||||||
Total Liabilities
|
40,009
|
37,714
|
38,477
|
37,916
|
37,916
|
38,517
|
38,187
|
35,101
|
35,464
|
35,464
|
||||||||||||||||||||||||||||||
Equity
|
||||||||||||||||||||||||||||||||||||||||
Common stock issued
|
||||||||||||||||||||||||||||||||||||||||
Par value
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
||||||||||||||||||||||||||||||
Capital in excess of par
|
46,642
|
46,746
|
46,858
|
46,879
|
46,879
|
46,877
|
46,922
|
46,954
|
46,983
|
46,983
|
||||||||||||||||||||||||||||||
Treasury stock
|
(40,406
|
)
|
(41,052
|
)
|
(41,979
|
)
|
(42,905
|
)
|
(42,905
|
)
|
(43,656
|
)
|
(44,906
|
)
|
(45,656
|
)
|
(46,405
|
)
|
(46,405
|
)
|
||||||||||||||||||||
Accumulated other comprehensive income (loss)
|
(5,371
|
)
|
(5,637
|
)
|
(5,442
|
)
|
(6,063
|
)
|
(6,063
|
)
|
(5,914
|
)
|
(5,827
|
)
|
(5,654
|
)
|
(5,357
|
)
|
(5,357
|
)
|
||||||||||||||||||||
Retained earnings
|
29,663
|
30,967
|
32,495
|
34,010
|
34,010
|
35,534
|
36,769
|
39,484
|
39,742
|
39,742
|
||||||||||||||||||||||||||||||
Total Common Stockholders' Equity
|
30,546
|
31,042
|
31,950
|
31,939
|
31,939
|
32,859
|
32,976
|
35,146
|
34,981
|
34,981
|
||||||||||||||||||||||||||||||
Noncontrolling Interests
|
172
|
180
|
129
|
125
|
125
|
122
|
98
|
93
|
69
|
69
|
||||||||||||||||||||||||||||||
Total Equity
|
30,718
|
31,222
|
32,079
|
32,064
|
32,064
|
32,981
|
33,074
|
35,239
|
35,050
|
35,050
|
||||||||||||||||||||||||||||||
Total Liabilities and Equity
|
70,727
|
68,936
|
70,556
|
69,980
|
69,980
|
71,498
|
71,261
|
70,340
|
70,514
|
70,514
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
$ Millions
|
||||||||||||||||||||||||||||||||||||||||
CASH FLOW INFORMATION
|
||||||||||||||||||||||||||||||||||||||||
Cash Flows from Operating Activities
|
||||||||||||||||||||||||||||||||||||||||
Net income (loss)
|
900
|
1,654
|
1,873
|
1,878
|
6,305
|
1,846
|
1,597
|
3,071
|
743
|
7,257
|
||||||||||||||||||||||||||||||
Depreciation, depletion and amortization
|
1,412
|
1,438
|
1,494
|
1,612
|
5,956
|
1,546
|
1,490
|
1,566
|
1,488
|
6,090
|
||||||||||||||||||||||||||||||
Impairments
|
12
|
(35
|
)
|
44
|
6
|
27
|
1
|
1
|
24
|
379
|
405
|
|||||||||||||||||||||||||||||
Dry hole costs and leasehold impairments
|
20
|
16
|
28
|
31
|
95
|
27
|
41
|
293
|
60
|
421
|
||||||||||||||||||||||||||||||
Accretion on discounted liabilities
|
88
|
89
|
89
|
87
|
353
|
86
|
87
|
86
|
67
|
326
|
||||||||||||||||||||||||||||||
Deferred taxes
|
65
|
197
|
136
|
(115
|
)
|
283
|
(1
|
)
|
(220
|
)
|
(83
|
)
|
(140
|
)
|
(444
|
)
|
||||||||||||||||||||||||
Undistributed equity earnings
|
(34
|
)
|
128
|
(105
|
)
|
163
|
152
|
24
|
338
|
(102
|
)
|
334
|
594
|
|||||||||||||||||||||||||||
Gain on dispositions
|
(7
|
)
|
(55
|
)
|
(113
|
)
|
(888
|
)
|
(1,063
|
)
|
(17
|
)
|
(82
|
)
|
(1,785
|
)
|
(82
|
)
|
(1,966
|
)
|
||||||||||||||||||||
Other
|
29
|
(267
|
)
|
15
|
414
|
191
|
(564
|
)
|
170
|
(426
|
)
|
(180
|
)
|
(1,000
|
)
|
|||||||||||||||||||||||||
Net working capital changes
|
(86
|
)
|
177
|
(51
|
)
|
595
|
635
|
(54
|
)
|
(531
|
)
|
(307
|
)
|
313
|
(579
|
)
|
||||||||||||||||||||||||
Net Cash Provided by Operating Activities
|
2,399
|
3,342
|
3,410
|
3,783
|
12,934
|
2,894
|
2,891
|
2,337
|
2,982
|
11,104
|
||||||||||||||||||||||||||||||
Cash Flows from Investing Activities
|
||||||||||||||||||||||||||||||||||||||||
Capital expenditures and investments
|
(1,535
|
)
|
(1,999
|
)
|
(1,599
|
)
|
(1,617
|
)
|
(6,750
|
)
|
(1,637
|
)
|
(1,729
|
)
|
(1,675
|
)
|
(1,595
|
)
|
(6,636
|
)
|
||||||||||||||||||||
Working capital changes associated with investing activities
|
28
|
(120
|
)
|
35
|
(11
|
)
|
(68
|
)
|
107
|
(83
|
)
|
(7
|
)
|
(120
|
)
|
(103
|
)
|
|||||||||||||||||||||||
Proceeds from asset dispositions
|
169
|
139
|
86
|
688
|
1,082
|
142
|
559
|
2,219
|
92
|
3,012
|
||||||||||||||||||||||||||||||
Net sales (purchases) of investments
|
1,593
|
(336
|
)
|
(261
|
)
|
624
|
1,620
|
(1
|
)
|
(484
|
)
|
(180
|
)
|
(2,245
|
)
|
(2,910
|
)
|
|||||||||||||||||||||||
Long-term collections from (advances to)
|
||||||||||||||||||||||||||||||||||||||||
related parties and other investments
|
(333
|
)
|
367
|
101
|
138
|
273
|
(88
|
)
|
276
|
(207
|
)
|
38
|
19
|
|||||||||||||||||||||||||||
Net Cash Provided by (Used in) Investing Activities
|
(78
|
)
|
(1,949
|
)
|
(1,638
|
)
|
(178
|
)
|
(3,843
|
)
|
(1,477
|
)
|
(1,461
|
)
|
150
|
(3,830
|
)
|
(6,618
|
)
|
|||||||||||||||||||||
Cash Flows from Financing Activities
|
||||||||||||||||||||||||||||||||||||||||
Repayment of debt
|
(2,888
|
)
|
(2,064
|
)
|
(18
|
)
|
(25
|
)
|
(4,995
|
)
|
(19
|
)
|
(19
|
)
|
(21
|
)
|
(21
|
)
|
(80
|
)
|
||||||||||||||||||||
Issuance of company common stock
|
(18
|
)
|
60
|
79
|
-
|
121
|
(38
|
)
|
2
|
(3
|
)
|
9
|
(30
|
)
|
||||||||||||||||||||||||||
Repurchase of company common stock
|
(500
|
)
|
(646
|
)
|
(927
|
)
|
(926
|
)
|
(2,999
|
)
|
(752
|
)
|
(1,250
|
)
|
(749
|
)
|
(749
|
)
|
(3,500
|
)
|
||||||||||||||||||||
Dividends paid
|
(338
|
)
|
(337
|
)
|
(334
|
)
|
(354
|
)
|
(1,363
|
)
|
(350
|
)
|
(346
|
)
|
(341
|
)
|
(463
|
)
|
(1,500
|
)
|
||||||||||||||||||||
Other
|
(32
|
)
|
(16
|
)
|
(63
|
)
|
(12
|
)
|
(123
|
)
|
(14
|
)
|
(41
|
)
|
(18
|
)
|
(46
|
)
|
(119
|
)
|
||||||||||||||||||||
Net Cash Provided by (Used in) Financing Activities
|
(3,776
|
)
|
(3,003
|
)
|
(1,263
|
)
|
(1,317
|
)
|
(9,359
|
)
|
(1,173
|
)
|
(1,654
|
)
|
(1,132
|
)
|
(1,270
|
)
|
(5,229
|
)
|
||||||||||||||||||||
Effect of Exchange Rate Changes
|
125
|
(139
|
)
|
(26
|
)
|
(77
|
)
|
(117
|
)
|
75
|
(49
|
)
|
(94
|
)
|
22
|
(46
|
)
|
|||||||||||||||||||||||
Net Change in Cash, Cash Equivalents and Restricted Cash
|
(1,330
|
)
|
(1,749
|
)
|
483
|
2,211
|
(385
|
)
|
319
|
(273
|
)
|
1,261
|
(2,096
|
)
|
(789
|
)
|
||||||||||||||||||||||||
Cash, cash equivalents and restricted cash at beginning of period
|
6,536
|
5,206
|
3,457
|
3,940
|
6,536
|
6,151
|
6,470
|
6,197
|
7,458
|
6,151
|
||||||||||||||||||||||||||||||
Cash, Cash Equivalents and Restricted Cash at End of Period
|
5,206
|
3,457
|
3,940
|
6,151
|
6,151
|
6,470
|
6,197
|
7,458
|
5,362
|
5,362
|
||||||||||||||||||||||||||||||
CAPITAL EXPENDITURES AND INVESTMENTS
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
263
|
581
|
190
|
264
|
1,298
|
410
|
370
|
427
|
306
|
1,513
|
||||||||||||||||||||||||||||||
Lower 48
|
751
|
889
|
835
|
709
|
3,184
|
834
|
936
|
843
|
781
|
3,394
|
||||||||||||||||||||||||||||||
Canada
|
173
|
45
|
100
|
159
|
477
|
123
|
109
|
83
|
53
|
368
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
216
|
246
|
216
|
199
|
877
|
157
|
182
|
198
|
171
|
708
|
||||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
99
|
194
|
200
|
225
|
718
|
96
|
123
|
103
|
262
|
584
|
||||||||||||||||||||||||||||||
Other International
|
1
|
2
|
3
|
-
|
6
|
1
|
-
|
-
|
7
|
8
|
||||||||||||||||||||||||||||||
Corporate and Other
|
32
|
42
|
55
|
61
|
190
|
16
|
9
|
21
|
15
|
61
|
||||||||||||||||||||||||||||||
Total Capital Expenditures and Investments
|
1,535
|
1,999
|
1,599
|
1,617
|
6,750
|
1,637
|
1,729
|
1,675
|
1,595
|
6,636
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
TOTAL SEGMENTS
|
||||||||||||||||||||||||||||||||||||||||
Production
|
||||||||||||||||||||||||||||||||||||||||
Total (MBOED)
|
1,269
|
1,249
|
1,261
|
1,357
|
1,283
|
1,361
|
1,332
|
1,366
|
1,334
|
1,348
|
||||||||||||||||||||||||||||||
Crude Oil (MBD)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
621
|
610
|
622
|
705
|
639
|
703
|
688
|
696
|
681
|
692
|
||||||||||||||||||||||||||||||
Equity affiliates
|
15
|
14
|
13
|
12
|
14
|
12
|
14
|
14
|
14
|
13
|
||||||||||||||||||||||||||||||
Total
|
636
|
624
|
635
|
717
|
653
|
715
|
702
|
710
|
695
|
705
|
||||||||||||||||||||||||||||||
Over (under) lifting of crude oil (MBD)
|
15
|
9
|
28
|
11
|
16
|
8
|
(3
|
)
|
19
|
(2
|
)
|
6
|
||||||||||||||||||||||||||||
NGL (MBD)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
88
|
95
|
98
|
98
|
95
|
103
|
110
|
106
|
110
|
107
|
||||||||||||||||||||||||||||||
Equity affiliates
|
8
|
8
|
8
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
||||||||||||||||||||||||||||||
Total
|
96
|
103
|
106
|
105
|
102
|
110
|
118
|
114
|
118
|
115
|
||||||||||||||||||||||||||||||
Bitumen (MBD)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
66
|
63
|
65
|
71
|
66
|
63
|
51
|
63
|
64
|
60
|
||||||||||||||||||||||||||||||
Equity affiliates
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
Total
|
66
|
63
|
65
|
71
|
66
|
63
|
51
|
63
|
64
|
60
|
||||||||||||||||||||||||||||||
Natural Gas (MMCFD)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
1,775
|
1,700
|
1,707
|
1,793
|
1,743
|
1,852
|
1,704
|
1,795
|
1,661
|
1,753
|
||||||||||||||||||||||||||||||
Equity affiliates
|
1,053
|
1,054
|
1,025
|
992
|
1,031
|
988
|
1,064
|
1,076
|
1,080
|
1,052
|
||||||||||||||||||||||||||||||
Total
|
2,828
|
2,754
|
2,732
|
2,785
|
2,774
|
2,840
|
2,768
|
2,871
|
2,741
|
2,805
|
||||||||||||||||||||||||||||||
Industry Prices
|
||||||||||||||||||||||||||||||||||||||||
Crude Oil ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
WTI
|
62.88
|
67.99
|
69.71
|
59.09
|
64.92
|
54.87
|
59.80
|
56.44
|
56.98
|
57.02
|
||||||||||||||||||||||||||||||
WCS
|
38.60
|
48.72
|
47.47
|
19.64
|
38.61
|
42.58
|
49.13
|
44.18
|
41.15
|
44.26
|
||||||||||||||||||||||||||||||
Brent dated
|
66.76
|
74.35
|
75.27
|
67.76
|
71.04
|
63.20
|
68.82
|
61.94
|
63.22
|
64.30
|
||||||||||||||||||||||||||||||
JCC ($/BBL)
|
58.62
|
66.66
|
71.51
|
76.66
|
68.36
|
76.98
|
63.72
|
71.59
|
66.34
|
69.66
|
||||||||||||||||||||||||||||||
Natural Gas ($/MMBTU)
|
||||||||||||||||||||||||||||||||||||||||
Henry Hub first of month
|
3.01
|
2.80
|
2.91
|
3.65
|
3.09
|
3.15
|
2.64
|
2.23
|
2.50
|
2.63
|
||||||||||||||||||||||||||||||
Average Realized Prices
|
||||||||||||||||||||||||||||||||||||||||
Total ($/BBL)
|
50.49
|
54.32
|
57.71
|
53.00
|
53.88
|
50.59
|
50.50
|
47.07
|
47.01
|
48.78
|
||||||||||||||||||||||||||||||
Crude Oil ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
65.47
|
70.42
|
72.97
|
63.74
|
68.03
|
59.45
|
64.90
|
59.56
|
60.14
|
60.98
|
||||||||||||||||||||||||||||||
Equity affiliates
|
66.50
|
76.11
|
76.62
|
70.73
|
72.49
|
59.53
|
63.98
|
59.91
|
61.58
|
61.32
|
||||||||||||||||||||||||||||||
Total
|
65.49
|
70.55
|
73.05
|
63.86
|
68.13
|
59.45
|
64.88
|
59.57
|
60.17
|
60.99
|
||||||||||||||||||||||||||||||
NGL ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
26.68
|
28.57
|
33.80
|
26.61
|
29.03
|
22.74
|
19.97
|
14.33
|
18.26
|
18.73
|
||||||||||||||||||||||||||||||
Equity affiliates
|
43.99
|
43.60
|
49.71
|
45.48
|
45.69
|
38.19
|
41.72
|
30.18
|
37.28
|
36.70
|
||||||||||||||||||||||||||||||
Total
|
28.37
|
29.94
|
35.14
|
28.04
|
30.48
|
23.85
|
21.65
|
15.59
|
19.67
|
20.09
|
||||||||||||||||||||||||||||||
Bitumen ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
14.06
|
32.38
|
34.15
|
11.65
|
22.29
|
33.15
|
37.20
|
32.54
|
24.58
|
31.72
|
||||||||||||||||||||||||||||||
Equity affiliates
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
Total
|
14.06
|
32.38
|
34.15
|
11.65
|
22.29
|
33.15
|
37.20
|
32.54
|
24.58
|
31.72
|
||||||||||||||||||||||||||||||
Natural Gas ($/MCF)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
5.18
|
4.85
|
5.48
|
6.05
|
5.40
|
5.27
|
4.08
|
3.73
|
3.88
|
4.25
|
||||||||||||||||||||||||||||||
Equity affiliates
|
5.04
|
5.72
|
6.35
|
7.15
|
6.06
|
7.31
|
5.81
|
6.40
|
5.75
|
6.29
|
||||||||||||||||||||||||||||||
Total
|
5.13
|
5.18
|
5.81
|
6.46
|
5.65
|
6.00
|
4.76
|
4.74
|
4.62
|
5.03
|
||||||||||||||||||||||||||||||
Exploration Expenses ($ Millions)
|
||||||||||||||||||||||||||||||||||||||||
Dry holes
|
15
|
1
|
12
|
11
|
39
|
10
|
16
|
139
|
35
|
200
|
||||||||||||||||||||||||||||||
Leasehold impairment
|
5
|
15
|
16
|
20
|
56
|
17
|
25
|
154
|
25
|
221
|
||||||||||||||||||||||||||||||
Total noncash expenses
|
20
|
16
|
28
|
31
|
95
|
27
|
41
|
293
|
60
|
421
|
||||||||||||||||||||||||||||||
Other (G&A, G&G and lease rentals)
|
75
|
53
|
75
|
71
|
274
|
83
|
81
|
67
|
91
|
322
|
||||||||||||||||||||||||||||||
Total exploration expenses
|
95
|
69
|
103
|
102
|
369
|
110
|
122
|
360
|
151
|
743
|
||||||||||||||||||||||||||||||
U.S. exploration expenses
|
66
|
49
|
59
|
58
|
232
|
75
|
70
|
319
|
60
|
524
|
||||||||||||||||||||||||||||||
International exploration expenses
|
29
|
20
|
44
|
44
|
137
|
35
|
52
|
41
|
91
|
219
|
||||||||||||||||||||||||||||||
DD&A ($ Millions)
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
185
|
182
|
161
|
213
|
741
|
205
|
208
|
200
|
192
|
805
|
||||||||||||||||||||||||||||||
Lower 48
|
498
|
553
|
603
|
653
|
2,307
|
621
|
709
|
731
|
761
|
2,822
|
||||||||||||||||||||||||||||||
Canada
|
91
|
85
|
89
|
50
|
315
|
56
|
48
|
63
|
63
|
230
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
285
|
275
|
281
|
278
|
1,119
|
273
|
173
|
222
|
218
|
886
|
||||||||||||||||||||||||||||||
Asia Pacific and Middle East
|
327
|
317
|
334
|
390
|
1,368
|
375
|
338
|
332
|
240
|
1,285
|
||||||||||||||||||||||||||||||
Other International
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
Corporate and Other
|
26
|
26
|
26
|
28
|
106
|
16
|
14
|
18
|
14
|
62
|
||||||||||||||||||||||||||||||
Total DD&A
|
1,412
|
1,438
|
1,494
|
1,612
|
5,956
|
1,546
|
1,490
|
1,566
|
1,488
|
6,090
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
PRODUCTION
|
||||||||||||||||||||||||||||||||||||||||
Crude Oil (MBD)
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
174
|
170
|
152
|
187
|
171
|
210
|
199
|
190
|
205
|
202
|
||||||||||||||||||||||||||||||
Lower 48
|
197
|
218
|
240
|
262
|
229
|
245
|
269
|
277
|
274
|
266
|
||||||||||||||||||||||||||||||
Canada
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
||||||||||||||||||||||||||||||
Norway
|
89
|
82
|
89
|
89
|
87
|
89
|
73
|
91
|
85
|
84
|
||||||||||||||||||||||||||||||
United Kingdom
|
29
|
23
|
23
|
29
|
26
|
25
|
20
|
19
|
-
|
16
|
||||||||||||||||||||||||||||||
Libya
|
40
|
34
|
33
|
39
|
36
|
38
|
37
|
39
|
39
|
38
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
158
|
139
|
145
|
157
|
149
|
152
|
130
|
149
|
124
|
138
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste
|
4
|
3
|
3
|
5
|
4
|
6
|
7
|
6
|
5
|
6
|
||||||||||||||||||||||||||||||
China
|
37
|
29
|
34
|
42
|
36
|
41
|
37
|
35
|
29
|
35
|
||||||||||||||||||||||||||||||
Indonesia
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
||||||||||||||||||||||||||||||
Malaysia
|
47
|
48
|
45
|
49
|
47
|
46
|
43
|
36
|
41
|
42
|
||||||||||||||||||||||||||||||
Equity affiliates
|
15
|
14
|
13
|
12
|
14
|
12
|
14
|
14
|
14
|
13
|
||||||||||||||||||||||||||||||
AP/ME
|
105
|
96
|
97
|
110
|
103
|
107
|
103
|
93
|
91
|
98
|
||||||||||||||||||||||||||||||
Total
|
636
|
624
|
635
|
717
|
653
|
715
|
702
|
710
|
695
|
705
|
||||||||||||||||||||||||||||||
NGL (MBD)
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
16
|
14
|
12
|
16
|
14
|
17
|
17
|
11
|
16
|
15
|
||||||||||||||||||||||||||||||
Lower 48
|
60
|
70
|
73
|
71
|
69
|
74
|
82
|
84
|
85
|
81
|
||||||||||||||||||||||||||||||
Canada
|
-
|
-
|
2
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
Norway
|
4
|
4
|
4
|
3
|
4
|
4
|
3
|
4
|
5
|
4
|
||||||||||||||||||||||||||||||
United Kingdom
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
-
|
3
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
8
|
8
|
8
|
7
|
8
|
8
|
6
|
7
|
5
|
7
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste
|
4
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
||||||||||||||||||||||||||||||
Equity affiliates
|
8
|
8
|
8
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
||||||||||||||||||||||||||||||
AP/ME
|
12
|
11
|
11
|
11
|
10
|
11
|
12
|
12
|
12
|
12
|
||||||||||||||||||||||||||||||
Total
|
96
|
103
|
106
|
105
|
102
|
110
|
118
|
114
|
118
|
115
|
||||||||||||||||||||||||||||||
Bitumen (MBD)
|
||||||||||||||||||||||||||||||||||||||||
Canada
|
66
|
63
|
65
|
71
|
66
|
63
|
51
|
63
|
64
|
60
|
||||||||||||||||||||||||||||||
Total
|
66
|
63
|
65
|
71
|
66
|
63
|
51
|
63
|
64
|
60
|
||||||||||||||||||||||||||||||
Natural Gas (MMCFD)
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
7
|
6
|
5
|
7
|
6
|
8
|
7
|
6
|
8
|
7
|
||||||||||||||||||||||||||||||
Lower 48
|
568
|
593
|
608
|
616
|
596
|
568
|
593
|
649
|
677
|
622
|
||||||||||||||||||||||||||||||
Canada
|
13
|
14
|
12
|
9
|
12
|
7
|
8
|
9
|
11
|
9
|
||||||||||||||||||||||||||||||
Norway
|
208
|
172
|
189
|
206
|
194
|
263
|
244
|
226
|
284
|
254
|
||||||||||||||||||||||||||||||
United Kingdom
|
309
|
309
|
238
|
270
|
281
|
310
|
247
|
218
|
-
|
193
|
||||||||||||||||||||||||||||||
Libya
|
31
|
26
|
25
|
31
|
28
|
31
|
27
|
29
|
36
|
31
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
548
|
507
|
452
|
507
|
503
|
604
|
518
|
473
|
320
|
478
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste
|
295
|
241
|
289
|
276
|
275
|
273
|
202
|
222
|
203
|
225
|
||||||||||||||||||||||||||||||
Indonesia
|
307
|
305
|
316
|
307
|
309
|
311
|
314
|
324
|
333
|
321
|
||||||||||||||||||||||||||||||
Malaysia
|
37
|
34
|
25
|
71
|
42
|
81
|
62
|
112
|
109
|
91
|
||||||||||||||||||||||||||||||
Equity affiliates
|
1,053
|
1,054
|
1,025
|
992
|
1,031
|
988
|
1,064
|
1,076
|
1,080
|
1,052
|
||||||||||||||||||||||||||||||
AP/ME
|
1,692
|
1,634
|
1,655
|
1,646
|
1,657
|
1,653
|
1,642
|
1,734
|
1,725
|
1,689
|
||||||||||||||||||||||||||||||
Total
|
2,828
|
2,754
|
2,732
|
2,785
|
2,774
|
2,840
|
2,768
|
2,871
|
2,741
|
2,805
|
||||||||||||||||||||||||||||||
Total (MBOED)
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
191
|
185
|
165
|
204
|
186
|
228
|
217
|
202
|
222
|
218
|
||||||||||||||||||||||||||||||
Lower 48
|
352
|
387
|
414
|
436
|
397
|
414
|
450
|
469
|
472
|
451
|
||||||||||||||||||||||||||||||
Canada
|
70
|
67
|
70
|
74
|
70
|
65
|
54
|
66
|
67
|
63
|
||||||||||||||||||||||||||||||
Norway
|
128
|
114
|
125
|
126
|
123
|
137
|
117
|
133
|
137
|
131
|
||||||||||||||||||||||||||||||
United Kingdom
|
85
|
78
|
67
|
78
|
77
|
80
|
64
|
58
|
-
|
50
|
||||||||||||||||||||||||||||||
Libya
|
45
|
38
|
37
|
44
|
41
|
43
|
42
|
44
|
45
|
43
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
258
|
230
|
229
|
248
|
241
|
260
|
223
|
235
|
182
|
224
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste
|
57
|
46
|
54
|
55
|
53
|
56
|
45
|
47
|
43
|
48
|
||||||||||||||||||||||||||||||
China
|
37
|
29
|
34
|
42
|
36
|
41
|
37
|
35
|
29
|
35
|
||||||||||||||||||||||||||||||
Indonesia
|
53
|
53
|
54
|
53
|
53
|
54
|
54
|
56
|
58
|
56
|
||||||||||||||||||||||||||||||
Malaysia
|
53
|
54
|
49
|
61
|
54
|
60
|
53
|
55
|
59
|
57
|
||||||||||||||||||||||||||||||
Equity affiliates
|
198
|
198
|
192
|
184
|
193
|
183
|
199
|
201
|
202
|
196
|
||||||||||||||||||||||||||||||
AP/ME
|
398
|
380
|
383
|
395
|
389
|
394
|
388
|
394
|
391
|
392
|
||||||||||||||||||||||||||||||
Total
|
1,269
|
1,249
|
1,261
|
1,357
|
1,283
|
1,361
|
1,332
|
1,366
|
1,334
|
1,348
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
AVERAGE REALIZED PRICES
|
||||||||||||||||||||||||||||||||||||||||
Crude Oil ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
68.31
|
72.49
|
76.47
|
66.58
|
70.86
|
62.81
|
67.57
|
62.78
|
63.43
|
64.12
|
||||||||||||||||||||||||||||||
Lower 48
|
61.99
|
65.79
|
67.73
|
57.08
|
62.99
|
53.15
|
59.17
|
54.38
|
54.34
|
55.30
|
||||||||||||||||||||||||||||||
Canada
|
-
|
-
|
-
|
-
|
48.73
|
-
|
-
|
-
|
-
|
40.87
|
||||||||||||||||||||||||||||||
Norway
|
65.84
|
73.13
|
77.74
|
70.19
|
71.61
|
63.16
|
70.09
|
64.00
|
64.25
|
65.19
|
||||||||||||||||||||||||||||||
United Kingdom
|
64.27
|
70.97
|
76.51
|
66.56
|
69.00
|
59.74
|
69.22
|
63.32
|
-
|
64.68
|
||||||||||||||||||||||||||||||
Libya
|
65.90
|
72.86
|
73.42
|
68.30
|
69.83
|
63.22
|
68.95
|
62.30
|
63.95
|
64.47
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
65.57
|
72.65
|
76.54
|
68.97
|
70.71
|
62.83
|
69.65
|
63.47
|
64.15
|
64.94
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste
|
70.71
|
72.25
|
71.12
|
68.88
|
70.70
|
59.39
|
62.22
|
57.02
|
58.32
|
59.29
|
||||||||||||||||||||||||||||||
China
|
62.49
|
69.51
|
70.71
|
62.37
|
65.94
|
59.23
|
65.40
|
59.07
|
63.17
|
61.26
|
||||||||||||||||||||||||||||||
Indonesia
|
58.60
|
49.93
|
55.16
|
50.54
|
53.34
|
47.07
|
51.62
|
48.79
|
50.35
|
49.55
|
||||||||||||||||||||||||||||||
Malaysia
|
70.42
|
78.42
|
79.32
|
73.50
|
75.33
|
67.33
|
73.99
|
66.26
|
69.74
|
69.45
|
||||||||||||||||||||||||||||||
AP/ME
|
67.07
|
74.88
|
74.78
|
67.76
|
70.93
|
62.94
|
69.78
|
62.01
|
65.90
|
65.02
|
||||||||||||||||||||||||||||||
Total consolidated operations
|
65.47
|
70.42
|
72.97
|
63.74
|
68.03
|
59.45
|
64.90
|
59.56
|
60.14
|
60.98
|
||||||||||||||||||||||||||||||
Equity affiliates
|
66.50
|
76.11
|
76.62
|
70.73
|
72.49
|
59.53
|
63.98
|
59.91
|
61.58
|
61.32
|
||||||||||||||||||||||||||||||
Total
|
65.49
|
70.55
|
73.05
|
63.86
|
68.13
|
59.45
|
64.88
|
59.57
|
60.17
|
60.99
|
||||||||||||||||||||||||||||||
NGL ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
||||||||||||||||||||||||||||||||||||||||
Lower 48
|
24.57
|
26.71
|
32.17
|
25.13
|
27.30
|
20.66
|
17.91
|
13.04
|
16.27
|
16.83
|
||||||||||||||||||||||||||||||
Canada
|
-
|
-
|
-
|
-
|
43.70
|
-
|
-
|
-
|
-
|
19.87
|
||||||||||||||||||||||||||||||
Norway
|
32.58
|
41.12
|
35.57
|
33.23
|
35.56
|
33.37
|
29.42
|
24.38
|
32.42
|
30.67
|
||||||||||||||||||||||||||||||
United Kingdom
|
33.43
|
39.77
|
40.43
|
37.14
|
38.13
|
27.65
|
32.75
|
22.20
|
-
|
27.71
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
32.98
|
40.35
|
38.80
|
34.75
|
36.87
|
31.15
|
32.00
|
23.20
|
32.42
|
29.37
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste
|
44.36
|
44.23
|
52.30
|
42.66
|
47.20
|
40.13
|
39.97
|
30.13
|
37.20
|
37.85
|
||||||||||||||||||||||||||||||
AP/ME
|
44.36
|
44.23
|
52.30
|
42.66
|
47.20
|
40.13
|
39.97
|
30.13
|
37.20
|
37.85
|
||||||||||||||||||||||||||||||
Total consolidated operations
|
26.68
|
28.57
|
33.80
|
26.61
|
29.03
|
22.74
|
19.97
|
14.33
|
18.26
|
18.73
|
||||||||||||||||||||||||||||||
Equity affiliates
|
43.99
|
43.60
|
49.71
|
45.48
|
45.69
|
38.19
|
41.72
|
30.18
|
37.28
|
36.70
|
||||||||||||||||||||||||||||||
Total
|
28.37
|
29.94
|
35.14
|
28.04
|
30.48
|
23.85
|
21.65
|
15.59
|
19.67
|
20.09
|
||||||||||||||||||||||||||||||
Bitumen ($/BBL)
|
||||||||||||||||||||||||||||||||||||||||
Canada*
|
14.06
|
32.38
|
34.15
|
11.65
|
22.29
|
33.15
|
37.20
|
32.54
|
24.58
|
31.72
|
||||||||||||||||||||||||||||||
Total
|
14.06
|
32.38
|
34.15
|
11.65
|
22.29
|
33.15
|
37.20
|
32.54
|
24.58
|
31.72
|
||||||||||||||||||||||||||||||
Natural Gas ($/MCF)
|
||||||||||||||||||||||||||||||||||||||||
Consolidated operations
|
||||||||||||||||||||||||||||||||||||||||
Alaska
|
2.51
|
2.51
|
2.52
|
2.41
|
2.48
|
3.42
|
3.19
|
3.01
|
3.09
|
3.19
|
||||||||||||||||||||||||||||||
Lower 48
|
2.76
|
2.34
|
2.80
|
3.35
|
2.82
|
2.74
|
2.10
|
1.80
|
1.92
|
2.12
|
||||||||||||||||||||||||||||||
Canada
|
-
|
-
|
-
|
-
|
1.00
|
-
|
-
|
-
|
-
|
0.49
|
||||||||||||||||||||||||||||||
Norway
|
7.32
|
7.19
|
8.23
|
8.57
|
7.87
|
6.39
|
4.31
|
3.37
|
4.61
|
4.72
|
||||||||||||||||||||||||||||||
United Kingdom
|
7.58
|
7.31
|
7.37
|
8.73
|
7.74
|
6.83
|
4.49
|
3.69
|
-
|
5.19
|
||||||||||||||||||||||||||||||
Libya
|
5.62
|
5.52
|
4.11
|
4.10
|
4.84
|
4.92
|
4.79
|
4.83
|
4.91
|
4.87
|
||||||||||||||||||||||||||||||
Europe and North Africa
|
7.38
|
7.19
|
7.62
|
8.42
|
7.65
|
6.55
|
4.42
|
3.60
|
4.63
|
4.92
|
||||||||||||||||||||||||||||||
Australia/Timor-Leste**
|
0.62
|
0.69
|
1.14
|
0.79
|
0.82
|
0.83
|
0.78
|
0.76
|
0.77
|
0.79
|
||||||||||||||||||||||||||||||
Indonesia
|
6.61
|
6.96
|
7.09
|
7.71
|
7.10
|
6.69
|
7.19
|
6.69
|
6.66
|
6.81
|
||||||||||||||||||||||||||||||
Malaysia
|
2.78
|
3.06
|
3.11
|
3.64
|
3.25
|
3.84
|
3.57
|
3.44
|
3.47
|
3.56
|
||||||||||||||||||||||||||||||
AP/ME
|
5.57
|
5.50
|
6.53
|
6.90
|
6.15
|
6.36
|
5.89
|
5.78
|
5.60
|
5.91
|
||||||||||||||||||||||||||||||
Total consolidated operations
|
5.18
|
4.85
|
5.48
|
6.05
|
5.40
|
5.27
|
4.08
|
3.73
|
3.88
|
4.25
|
||||||||||||||||||||||||||||||
Equity affiliates
|
5.04
|
5.72
|
6.35
|
7.15
|
6.06
|
7.31
|
5.81
|
6.40
|
5.75
|
6.29
|
||||||||||||||||||||||||||||||
Total
|
5.13
|
5.18
|
5.81
|
6.46
|
5.65
|
6.00
|
4.76
|
4.74
|
4.62
|
5.03
|
||||||||||||||||||||||||||||||
*Average realized prices exclude additional value realized from third-party purchases and sales for
optimization of our pipeline capacity between Canada and the U.S. Gulf Coast.
|
||||||||||||||||||||||||||||||||||||||||
**Excludes transfers to Darwin LNG plant.
|
|
2018
|
2019
|
|||||||||||||||||||||||||||||||||||||||
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
YTD
|
|||||||||||||||||||||||||||||||
CORPORATE AND OTHER
|
||||||||||||||||||||||||||||||||||||||||
Corporate and Other Earnings (Loss) ($ Millions)
|
(541
|
)
|
28
|
(247
|
)
|
(907
|
)
|
(1,667
|
)
|
271
|
(193
|
)
|
(14
|
)
|
(26
|
)
|
38
|
|||||||||||||||||||||||
Detail of Earnings (Loss) ($ Millions)
|
||||||||||||||||||||||||||||||||||||||||
Net interest expense
|
(160
|
)
|
(174
|
)
|
(174
|
)
|
(172
|
)
|
(680
|
)
|
(196
|
)
|
(131
|
)
|
(123
|
)
|
(154
|
)
|
(604
|
)
|
||||||||||||||||||||
Corporate G&A expenses
|
(50
|
)
|
(53
|
)
|
(36
|
)
|
48
|
(91
|
)
|
(65
|
)
|
(49
|
)
|
(34
|
)
|
(104
|
)
|
(252
|
)
|
|||||||||||||||||||||
Technology*
|
(10
|
)
|
63
|
64
|
(8
|
)
|
109
|
96
|
(10
|
)
|
43
|
(6
|
)
|
123
|
||||||||||||||||||||||||||
Other
|
(321
|
)
|
192
|
(101
|
)
|
(775
|
)
|
(1,005
|
)
|
436
|
(3
|
)
|
100
|
238
|
771
|
|||||||||||||||||||||||||
Total
|
(541
|
)
|
28
|
(247
|
)
|
(907
|
)
|
(1,667
|
)
|
271
|
(193
|
)
|
(14
|
)
|
(26
|
)
|
38
|
|||||||||||||||||||||||
*Includes investment in new technologies or businesses outside of our normal scope of operations and licensing
revenues.
|
||||||||||||||||||||||||||||||||||||||||
Before-Tax Net Interest Expense ($ Millions)
|
||||||||||||||||||||||||||||||||||||||||
Interest expense
|
(221
|
)
|
(222
|
)
|
(236
|
)
|
(226
|
)
|
(905
|
)
|
(243
|
)
|
(178
|
)
|
(200
|
)
|
(214
|
)
|
(835
|
)
|
||||||||||||||||||||
Capitalized interest
|
37
|
45
|
50
|
38
|
170
|
10
|
13
|
16
|
18
|
57
|
||||||||||||||||||||||||||||||
Interest revenue
|
22
|
15
|
18
|
24
|
79
|
32
|
33
|
45
|
39
|
149
|
||||||||||||||||||||||||||||||
Total
|
(162
|
)
|
(162
|
)
|
(168
|
)
|
(164
|
)
|
(656
|
)
|
(201
|
)
|
(132
|
)
|
(139
|
)
|
(157
|
)
|
(629
|
)
|
||||||||||||||||||||
Debt
|
||||||||||||||||||||||||||||||||||||||||
Total debt ($ Millions)
|
17,046
|
14,974
|
14,997
|
14,968
|
14,968
|
14,945
|
14,923
|
14,920
|
14,895
|
14,895
|
||||||||||||||||||||||||||||||
Debt-to-capital ratio (%)
|
36%
|
|
32%
|
|
32%
|
|
32%
|
|
32%
|
|
31%
|
|
31%
|
|
30%
|
|
30%
|
|
30%
|
|
||||||||||||||||||||
Equity ($ Millions)
|
30,718
|
31,222
|
32,079
|
32,064
|
32,064
|
32,981
|
33,074
|
35,239
|
35,050
|
35,050
|
REFERENCE
|
|
Commonly Used Abbreviations
|
|
Earnings
|
Net Income (Loss) Attributable to ConocoPhillips
|
DD&A
|
Depreciation, Depletion and Amortization
|
G&G
|
Geological and Geophysical
|
G&A
|
General and Administrative
|
JCC
|
Japan Crude Cocktail
|
LNG
|
Liquefied Natural Gas
|
NGL
|
Natural Gas Liquids
|
WCS
|
Western Canada Select
|
WTI
|
West Texas Intermediate
|
Units of Measure
|
|
BBL
|
Barrels
|
MMBBL
|
Millions of Barrels
|
MBD
|
Thousands of Barrels per Day
|
MBOED
|
Thousands of Barrels of Oil Equivalent per Day
|
MCF
|
Thousands of Cubic Feet
|
MMBTU
|
Millions of British Thermal Units
|
MMCFD
|
Millions of Cubic Feet per Day
|