EX-99.2 3 a5195970ex992.txt EXHIBIT 99.2 Exhibit 99.2 FINANCIAL AND OPERATIONAL TABLES
Preliminary FINANCIAL HIGHLIGHTS Millions of Dollars Three Months Ended Six Months Ended June 30 June 30 2006 2005 2006 2005 ---- ---- ---- ---- Revenues and other income Sales and other operating revenues* $ 47,149 41,808 94,055 79,439 Equity in earnings of affiliates 1,164 701 2,124 1,754 Other income 163 105 224 339 ---------- ------ ------ ------ 48,476 42,614 96,403 81,532 ---------- ------ ------ ------ Costs and expenses Purchased crude oil, natural gas and products 29,448 28,523 62,903 54,095 Production and operating expenses 2,694 2,147 4,909 4,099 Selling, general and administrative expenses 610 539 1,176 1,078 Exploration expenses 134 121 246 292 Depreciation, depletion and amortization 1,965 985 3,145 2,026 Property impairments 50 9 50 31 Taxes other than income taxes* 4,421 4,664 8,808 9,152 Accretion on discounted liabilities 73 41 133 89 Interest and debt expense 360 127 475 265 Foreign currency transaction losses 18 21 40 18 Minority interests 21 5 39 15 ---------- ------ ------ ------ 39,794 37,182 81,924 71,160 ---------- ------ ------ ------ Income from continuing operations before income taxes 8,682 5,432 14,479 10,372 Provision for income taxes 3,496 2,301 6,002 4,318 ---------- ------ ------ ------ Income from continuing operations 5,186 3,131 8,477 6,054 Income (loss) from discontinued operations -- 7 -- (4) ---------- ------ ------ ------ Net income $ 5,186 3,138 8,477 6,050 ========== ===== ===== ===== Income per share of common stock (dollars) Basic Continuing operations $ 3.13 2.24 5.58 4.33 Discontinued operations -- 0.01 -- -- Net income $ 3.13 2.25 5.58 4.33 Diluted Continuing operations $ 3.09 2.21 5.49 4.26 Discontinued operations -- -- -- -- Net income $ 3.09 2.21 5.49 4.26 Average common shares outstanding (in thousands) Basic 1,654,758 1,396,724 1,519,593 1,397,305 Diluted 1,678,445 1,419,288 1,542,752 1,420,022 *Includes excise taxes on petroleum products sales: 3,922 4,338 7,912 8,493
1 Preliminary SELECTED FINANCIAL DATA
Millions of Dollars Three Months Ended Six Months Ended June 30 June 30 2006 2005 2006 2005 ---- ---- ---- ---- INCOME (LOSS) FROM CONTINUING OPERATIONS E&P United States $ 1,300 $ 966 2,481 1,858 International 2,004 963 3,376 1,858 ------- ------- ----- ----- Total E&P 3,304 1,929 5,857 3,716 ------- ------- ----- ----- Midstream 108 68 218 453 ------- ------- ----- ----- R&M United States 1,433 936 1,730 1,506 International 275 174 368 304 ------- ------- ----- ----- Total R&M 1,708 1,110 2,098 1,810 ------- ------- ----- ----- LUKOIL Investment 387 148 636 258 Chemicals 103 63 252 196 Emerging Businesses (12) (8) (4) (16) Corporate and other (412) (179) (580) (363) ------- ------- ----- ----- Consolidated $ 5,186 $ 3,131 8,477 6,054 ======= ======= ===== ===== INCOME (LOSS) FROM DISCONTINUED OPERATIONS Corporate and other $ -- 7 -- (4) SUMMARY OF NET INCOME (LOSS) E&P United States $ 1,300 $ 966 2,481 1,858 International 2,004 963 3,376 1,858 ------- ------- ----- ----- Total E&P 3,304 1,929 5,857 3,716 ------- ------- ----- ----- Midstream 108 68 218 453 ------- ------- ----- ----- R&M United States 1,433 936 1,730 1,506 International 275 174 368 304 ------- ------- ----- ----- Total R&M 1,708 1,110 2,098 1,810 ------- ------- ----- ----- LUKOIL Investment 387 148 636 258 Chemicals 103 63 252 196 Emerging Businesses (12) (8) (4) (16) Corporate and other (412) (172) (580) (367) ------- ------- ----- ----- Net Income $ 5,186 $ 3,138 8,477 6,050 ======= ======= ===== =====
2 Preliminary SELECTED FINANCIAL DATA
Three Months Ended Six Months Ended June 30 June 30 2006 2005 2006 2005 ---- ---- ---- ---- INCOME FROM CONTINUING OPERATIONS Effective tax rate % 40.3 % 42.4 41.5 41.6 Millions of Dollars FOREIGN CURRENCY GAINS (LOSSES) AFTER-TAX E&P $ (34) (8) (27) 4 Midstream -- 7 -- 7 R&M 25 (18) 31 (36) LUKOIL Investment 1 -- 1 -- Chemicals -- -- -- -- Emerging Businesses -- -- -- -- Corporate and other (36) (11) (44) (4) ------- ----- ----- ----- $ (44) (30) (39) (29) ======= ===== ===== ===== CASH FLOWS FROM OPERATING ACTIVITIES Income from continuing operations $ 5,186 3,131 8,477 6,054 Depreciation, depletion and amortization 1,965 985 3,145 2,026 Property impairments 50 9 50 31 Dry hole costs and leasehold impairments 47 47 85 156 Accretion on discounted liabilities 73 41 133 89 Deferred taxes (390) 369 (222) 492 Undistributed equity earnings (687) (414) (754) (1,219) Net gain on asset dispositions (53) (65) (56) (242) Other 189 (113) (14) (191) Working capital adjustments (1,536) (1,224) (1,200) (336) ------- ----- ----- ----- Net cash provided by continuing operations 4,844 2,766 9,644 6,860 Net cash provided by discontinued operations -- 2 -- (3) ------- ----- ----- ----- Net cash provided by operating activities $ 4,844 2,768 9,644 6,857 ======= ===== ===== ===== CAPITAL EXPENDITURES AND INVESTMENTS E&P United States $ 756 576 1,175 898 International 1,416 1,761 3,203 2,645 ------- ----- ----- ----- 2,172 2,337 4,378 3,543 Midstream 1 -- 2 1 R&M 475 360 2,110 635 LUKOIL Investment 648 384 1,260 708 Chemicals -- -- -- -- Emerging Businesses 28 7 40 3 Corporate and other 78 37 126 57 ------- ----- ----- ----- $ 3,402 3,125 7,916 4,947 ======= ======= ===== =====
OTHER At June 30, 2006 At December 31, 2005 Total debt $29,510 12,516 Common stockholders' equity $77,377 52,731
3 Preliminary OPERATING HIGHLIGHTS BY SEGMENT
Three Months Ended Six Months Ended June 30 June 30 2006 2005 2006 2005 ---- ---- ---- ---- Thousands of Barrels Daily E&P Crude oil produced United States Alaska 279 297 281 303 Lower 48 120 63 92 62 ----- --- --- --- 399 360 373 365 Norway 192 195 190 201 United Kingdom 57 60 59 60 Canada 27 23 25 23 China 34 25 30 24 Indonesia 14 16 14 19 Vietnam 22 26 26 26 Timor Sea 39 21 39 29 Libya 74 -- 37 -- Other 66 54 58 54 ----- --- --- --- Total consolidated 924 780 851 801 Equity affiliates 121 123 123 122 ----- --- --- --- Total Worldwide 1,045 903 974 923 ===== === === === Syncrude 19 21 18 18 ===== === === === Natural gas liquids produced United States Alaska* 20 16 21 20 Lower 48 70 31 50 29 ----- --- --- --- 90 47 71 49 Norway 8 9 9 9 Canada 30 10 20 10 Timor Sea 20 9 20 13 Other 4 5 5 6 ----- --- --- --- Total Worldwide 152 80 125 87 ===== === === === *Includes reinjected volumes sold lease-to-lease 14 1 14 7 Millions of Cubic Feet Daily Natural gas produced* United States Alaska 163 148 163 166 Lower 48 2,265 1,195 1,767 1,182 ----- ----- ----- ----- 2,428 1,343 1,930 1,348 Norway 260 268 265 283 United Kingdom 796 741 823 782 Canada 1,204 422 816 420 China 10 -- 5 -- Timor Sea 251 35 198 35 Indonesia 323 287 309 280 Vietnam 19 14 22 16 Other 207 81 164 78 ----- ----- ----- ----- Total consolidated 5,498 3,191 4,532 3,242 Equity affiliates 10 7 10 7 ----- ----- ----- ----- Total Worldwide 5,508 3,198 4,542 3,249 *Represents quantities available for sale. Excludes gas equivalent of NGL shown above. Liquefied natural gas sales 432 96 349 114 LUKOIL Investment Production (MBOE/D)* 403 223 363 213 Refinery crude oil throughput (MB/D)* 168 101 165 96 *Represents our estimated net share of LUKOIL.
4 Preliminary OPERATING HIGHLIGHTS
Three Months Ended Six Months Ended June 30 June 30 2006 2005 2006 2005 E&P Per Unit Average sales prices Crude oil (per barrel) United States Alaska $ 66.02 49.22 62.33 46.55 Lower 48 59.63 43.58 57.08 42.45 Total U.S. 64.09 48.21 61.06 45.86 International 67.27 49.41 64.12 47.68 Total consolidated 65.89 48.88 62.75 46.85 Equity affiliates * 52.28 36.11 47.53 33.59 Total Worldwide 64.34 46.93 60.76 45.04 Natural gas-lease (per MCF) United States Alaska 3.42 2.49 3.50 2.72 Lower 48 5.81 6.20 6.41 5.93 Total U.S. 5.78 6.07 6.37 5.83 International 5.92 5.16 6.43 5.10 Total consolidated 5.86 5.53 6.40 5.38 Equity affiliates * 0.36 0.32 0.29 0.30 Total Worldwide 5.85 5.52 6.39 5.38 *Excludes our equity share of LUKOIL reported in the LUKOIL Investment segment Midstream Thousands of Barrels Daily Natural gas liquids extracted Consolidated United States 22 21 22 22 International - 44 - 48 Equity affiliates United States** 183 112 181 111 International 6 6 6 6 ----- ----- ----- ----- 211 183 209 187 **Represents 30.3 percent interest in Duke Energy Field Services LLC (DEFS), through June 30, 2005, and 50 percent interest beginning in July 2005. Per Barrel U.S. product prices Weighted average NGL** Consolidated $ 41.73 32.49 39.69 32.22 DEFS 41.18 31.33 39.24 30.97 **Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by naural-gas-liquids component and location mix.
5
Three Months Ended Six Months Ended June 30 June 30 2006 2005 2006 2005 Thousands of Barrels Daily R&M United States Crude oil capacity 2,208 2,182 2,208 2,178 Crude oil runs 2,000 2,133 1,921 2,046 Refinery production 2,198 2,349 2,093 2,247 International* Crude oil capacity 693 428 608 428 Crude oil runs 649 402 570 415 Refinery production 695 410 599 427 U.S. Petroleum products outside sales Automotive gasoline 1,300 1,426 1,279 1,364 Distillates 620 680 623 662 Aviation fuels 200 214 194 206 Other products 555 566 536 514 ----- ----- ----- ----- 2,675 2,886 2,632 2,746 International 871 477 784 486 ----- ----- ----- ----- 3,546 3,363 3,416 3,232 ===== ===== ===== ===== Per Gallon U.S. Average sales prices** Automotive gasoline-wholesale $ 2.32 1.67 2.06 1.56 Automotive gasoline-retail 2.47 1.85 2.19 1.70 Distillates-wholesale 2.24 1.66 2.08 1.57 *Includes ConocoPhillips' share of equity affiliates, except for our share of LUKOIL, which is reported in the LUKOIL Investment segment. **Excludes excise taxes.
6