-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, MQ4FouRhbLZ+eK1k/aXASOsUYzVErdpF29ucUPcwAIrNLhAMOmvcX8PLv6mM4KL/ UsbVlIYOSMLF9kQM7fDhXA== 0001157523-09-005251.txt : 20090729 0001157523-09-005251.hdr.sgml : 20090729 20090729084906 ACCESSION NUMBER: 0001157523-09-005251 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090729 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090729 DATE AS OF CHANGE: 20090729 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CONOCOPHILLIPS CENTRAL INDEX KEY: 0001163165 STANDARD INDUSTRIAL CLASSIFICATION: PETROLEUM REFINING [2911] IRS NUMBER: 010562944 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32395 FILM NUMBER: 09968727 BUSINESS ADDRESS: STREET 1: CONOCOPHILLIPS STREET 2: 600 NORTH DAIRY ASHFORD ROAD CITY: HOUSTON STATE: TX ZIP: 77079 BUSINESS PHONE: 2812931000 MAIL ADDRESS: STREET 1: CONOCOPHILLIPS STREET 2: 600 NORTH DAIRY ASHFORD ROAD CITY: HOUSTON STATE: TX ZIP: 77079 FORMER COMPANY: FORMER CONFORMED NAME: CORVETTEPORSCHE CORP DATE OF NAME CHANGE: 20011204 8-K 1 a6016733.htm CONOCOPHILLIPS 8-K

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): July 29, 2009

ConocoPhillips
(Exact name of registrant as specified in its charter)

Delaware

001-32395

01-0562944

(State or other jurisdiction of

incorporation)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

600 North Dairy Ashford
Houston, Texas 77079

(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 July 29, 2009, ConocoPhillips issued a press release announcing the company's financial and operating results for the quarter ended June 30, 2009.  A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.  Additional financial and operating information about the quarter is furnished as Exhibit 99.2 hereto and incorporated herein by reference.

Item 9.01     Financial Statements and Exhibits.

(d) Exhibits

99.1               —          Press release issued by ConocoPhillips on July 29, 2009.

99.2               —          Supplemental financial information.

2

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

 

July 29, 2009

 

 
3

EXHIBIT INDEX

Exhibit  

No.

Description

 
99.1 Press release issued by ConocoPhillips on July 29, 2009.
 
99.2 Supplemental financial information.

4

EX-99.1 2 a6016733ex99_1.htm EXHIBIT 99.1

Exhibit 99.1

ConocoPhillips Reports Second-Quarter Earnings of $1.3 Billion or $0.87 Per Share

HOUSTON--(BUSINESS WIRE)--July 29, 2009--ConocoPhillips (NYSE:COP):

Earnings at a glance

       
      Second Quarter     Six Months
      2009     2008     2009     2008
Net income attributable to ConocoPhillips (earnings)     $1,298 million     5,439 million     $2,138 million     9,578 million
Diluted earnings per share     $ 0.87     3.50     $ 1.43     6.11
Revenues     $ 35.4 billion     71.4 billion     $ 66.2 billion     126.3 billion

ConocoPhillips (NYSE:COP) today reported second-quarter earnings of $1,298 million, or $0.87 per share. This compared with earnings of $5,439 million, or $3.50 per share, for the same quarter in 2008. Revenues were $35.4 billion, versus $71.4 billion a year ago.

“Although we experienced significantly lower commodity prices and margins than in the second quarter of last year, we delivered solid operational results during the quarter,” said Jim Mulva, chairman and chief executive officer. “E&P production was up 7 percent, and we realized cost reductions due to market forces and other improvements. During the second quarter, total production, including our share of LUKOIL, was 2.3 million BOE per day and our worldwide refining crude oil capacity utilization rate was 88 percent.”

The company generated $2.6 billion in cash from operations during the quarter, funded a $2.9 billion capital program and paid $0.7 billion in dividends. As of June 30, 2009, debt was $30.4 billion, with a debt-to-capital ratio of 34 percent and a cash balance of $0.9 billion.

The results for ConocoPhillips’ business segments follow.

Exploration and Production (E&P)

Second-quarter financial results: The E&P segment reported second-quarter earnings of $725 million, compared with $3,999 million in the second quarter of 2008. The decrease was primarily due to the impact of significantly lower commodity prices, partially offset by higher volumes and lower operating costs. In addition, second-quarter 2009 included a noncash after-tax impairment of $51 million related to the expropriation of our assets in Ecuador, as well as an after-tax charge of $37 million for costs associated with platform damage suffered at the company’s Ekofisk field in the North Sea.


Daily production from the E&P segment, including Canadian Syncrude, averaged 1.87 million barrels of oil equivalent (BOE) per day, 122,000 BOE per day higher than the second quarter of 2008. The increase was mainly due to new developments in the United Kingdom, Russia, Canada, Norway, China and Vietnam, which more than offset the impact of base field declines. Production also increased due to the impacts of royalties and production sharing contracts, as well as improved well performance and less unplanned downtime.

Six-month financial results: E&P earnings for the first six months of 2009 were $1,425 million, compared with earnings of $6,886 million during the first six months of 2008. The decrease was primarily due to the impact of significantly lower commodity prices, partially offset by higher volumes and lower operating costs.

Midstream

Second-quarter financial results: The Midstream segment had second-quarter earnings of $31 million, compared with $162 million in the second quarter of 2008, primarily due to lower realized prices and volumes.

Six-month financial results: Midstream earnings for the first six months of 2009 were $154 million, compared with earnings of $299 million in the corresponding period of 2008. The decrease was primarily due to lower realized prices, partially offset by the first-quarter 2009 $88 million after-tax gain on shares previously issued by a subsidiary of DCP Midstream.

Refining and Marketing (R&M)

Second-quarter financial results: The R&M segment reported a second-quarter loss of $52 million, compared with earnings of $664 million in the second quarter of 2008.

The decrease in earnings was primarily due to lower worldwide realized refining margins and volumes, partially offset by lower operating expenses. Worldwide realized refining margins were lower primarily due to the significant decrease in distillate margins and the narrowing of light-heavy crude differentials, partially offset by the impact of lower crude oil prices on secondary product margins. In addition, second-quarter 2009 included a noncash after-tax impairment of $72 million primarily related to segment goodwill allocated to the planned sale of the company’s investment in the Keystone Pipeline.

The domestic refining crude oil capacity utilization rate for the second quarter was 93 percent, compared with 94 percent in the second quarter of 2008. The international crude oil capacity utilization rate was 72 percent, down from 88 percent in the second quarter of 2008, reflecting turnaround activity in Europe, and run reductions at the Wilhelmshaven, Germany, refinery due to market impacts.

Worldwide, R&M’s refining crude oil capacity utilization rate was 88 percent, down from 93 percent in the second quarter of 2008. Before-tax turnaround costs were $121 million in the second quarter of 2009, down from $170 million in the second quarter of 2008.

Six-month financial results: R&M earnings for the first six months of 2009 were $153 million, compared with earnings of $1,184 million in the six-month period of 2008. The decrease was primarily due to lower worldwide realized refining margins and volumes, as well as a lower net benefit from asset rationalization efforts, partially offset by lower operating expenses.


LUKOIL Investment

Second-quarter financial results: The LUKOIL Investment segment had earnings of $682 million in the second quarter, compared with $774 million in the second quarter of 2008. The second-quarter 2009 results include ConocoPhillips’ estimated equity share of OAO LUKOIL’s income based on market indicators, LUKOIL’s publicly available operating results, and other publicly available information.

Second-quarter 2009 earnings were lower than second-quarter 2008 earnings primarily due to lower estimated realized prices, partially offset by lower estimated taxes and higher estimated volumes. In addition, second-quarter 2009 included a $192 million positive alignment of first-quarter estimated net income to LUKOIL’s reported results, compared with a $120 million negative alignment in the same period of last year.

For the second quarter of 2009, ConocoPhillips estimated its equity share of LUKOIL production was 442,000 BOE per day and its share of LUKOIL daily refining crude oil throughput was 281,000 barrels per day.

Six-month financial results: Earnings for the first six months of 2009 were $730 million, compared with earnings of $1,484 million in the first six months of 2008. The decrease was primarily due to lower estimated realized prices, partially offset by lower estimated taxes and a net $328 million positive impact from the alignment of estimated net income to LUKOIL’s reported results.

Chemicals

Second-quarter financial results: The Chemicals segment reported second-quarter earnings of $67 million, compared with $18 million in the second quarter of 2008. The increase from the second quarter of 2008 was primarily due to lower operating costs, partially offset by lower margins.

Six-month financial results: Earnings for the first six months of 2009 were $90 million, compared with earnings of $70 million in the corresponding period of 2008. The increase was due to lower operating costs, partially offset by lower margins.

Emerging Businesses

The Emerging Businesses segment’s second-quarter earnings were $2 million, down from $8 million in the second quarter of 2008.

Corporate and Other

Second-quarter Corporate expenses were $157 million after-tax, compared with $186 million in the second quarter of 2008, primarily due to higher foreign exchange gains and lower corporate costs, partially offset by higher net interest expense.


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/investor/financial_reports/earnings_reports/index.htm.

ConocoPhillips is an international, integrated energy company with interests around the world. Headquartered in Houston, the company had approximately 30,000 employees, $150 billion of assets, and $132 billion of annualized revenues as of June 30, 2009. For more information, go to www.conocophillips.com.

CAUTIONARY STATEMENT FOR THE PURPOSES OF THE "SAFE HARBOR" PROVISIONS
OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created thereby. Forward-looking statements relate to future events and anticipated results of operations, business strategies, and other aspects of our operations or operating results. In many cases you can identify forward-looking statements by terminology such as "anticipate," "estimate," "believe," "continue," "could," "intend," "may," "plan," "potential," "predict," "should," "will," "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target" and other similar words. However, the absence of these words does not mean that the statements are not forward-looking. Where, in any forward-looking statement, the company expresses an expectation or belief as to future results, such expectation or belief is expressed in good faith and believed to have a reasonable basis. However, there can be no assurance that such expectation or belief will result or be achieved. The actual results of operations can and will be affected by a variety of risks and other matters including, but not limited to, crude oil and natural gas prices; refining and marketing margins; potential failure to achieve, and potential delays in achieving, expected reserves or production levels from existing and future oil and gas development projects due to operating hazards, drilling risks, and the inherent uncertainties in interpreting engineering data relating to underground accumulations of oil and gas; unsuccessful exploratory activities; potential disruption or unexpected technical difficulties in developing new products and manufacturing processes; potential failure of new products to achieve acceptance in the market; unexpected cost increases or technical difficulties in constructing or modifying company manufacturing or refining facilities; unexpected difficulties in manufacturing, transporting or refining synthetic crude oil; international monetary conditions and exchange controls; potential liability for remedial actions under existing or future environmental regulations; potential liability resulting from pending or future litigation; limited access to capital or significantly higher cost of capital related to illiquidity or uncertainty in the domestic or international financial markets; general domestic and international economic and political conditions; as well as changes in tax, environmental and other laws applicable to our business. Other factors that could cause actual results to differ materially from those described in the forward-looking statements include other economic, business, competitive and/or regulatory factors affecting our business generally as set forth in our filings with the Securities and Exchange Commission (SEC). Unless legally required, ConocoPhillips undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

CONTACT:
ConocoPhillips
Anna Kaplan, 281-293-3992 (media)
or
Diana Santos, 281-293-1674 (investors)

EX-99.2 3 a6016733ex99_2.htm EXHIBIT 99.2

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 66,189
Equity in earnings of affiliates 1,359 1,812 1,214 (135 ) 4,250 415 1,076 1,491
Other income   310   130   115   535   1,090   124   106       230  
    56,552   73,353   71,373   44,904   246,182   31,280   36,630       67,910  
 
Costs and Expenses
Purchased crude oil, natural gas and products 37,820 51,214 49,608 30,021 168,663 19,759 24,609 44,368
Production and operating expenses 2,691 3,111 3,059 2,957 11,818 2,545 2,573 5,118
Selling, general and administrative expenses 526 629 513 561 2,229 475 476 951
Exploration expenses 309 288 267 473 1,337 225 243 468
Depreciation, depletion and amortization 2,209 2,178 2,361 2,264 9,012 2,230 2,347 4,577
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 - 3
Taxes other than income taxes* 5,155 5,796 5,619 4,067 20,637 3,464 3,715 7,179
Accretion on discounted liabilities 104 96 114 104 418 104 108 212
Interest and debt expense 207 210 239 279 935 310 268 578
Foreign currency transaction (gains) losses   (43 ) -   54   106   117   131   (142 )     (11 )
    48,984   63,541   61,891   75,289   249,705   29,246   34,248       63,494  
Income (loss) before income taxes 7,568 9,812 9,482 (30,385 ) (3,523 ) 2,034 2,382 4,416
Provision for income taxes   3,410   4,356   4,279   1,360   13,405   1,178   1,068       2,246  
Net Income (Loss) 4,158 5,456 5,203 (31,745 ) (16,928 ) 856 1,314 2,170
Less: net income attributable to
noncontrolling interests   (19 ) (17 ) (15 ) (19 ) (70 ) (16 ) (16 )     (32 )
Net Income (Loss) Attributable to ConocoPhillips   4,139   5,439   5,188   (31,764 ) (16,998 ) 840   1,298       2,138  

* Includes excise taxes on petroleum products sales:

3,857 4,091 4,022 3,448 15,418 3,060 3,316 6,376
 
 

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 1.44
Diluted 2.62 3.50 3.39 (21.37 ) (11.16 ) 0.56 0.87 1.43
 

Average common shares outstanding (in thousands)

Basic 1,562,198 1,534,975 1,510,897 1,486,204 1,523,432 1,485,890 1,486,496 1,486,195
Diluted   1,582,025   1,555,447   1,528,187   1,486,204   1,523,432     1,495,247   1,495,700       1,495,474  
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 4,988 173 336 509
International E&P 1,538 2,147 2,322 969 6,976 527 389 916
Goodwill Impairment   -   -   -   (25,443 ) (25,443 ) -   -       -  
Total E&P   2,887   3,999   3,928   (24,293 ) (13,479 ) 700   725       1,425  
 
Midstream   137   162   173   69   541   123   31       154  
 
U.S. R&M 435 587 524 (6 ) 1,540 98 (38 ) 60
International R&M   85   77   325   295   782   107   (14 )     93  
Total R&M   520   664   849   289   2,322   205   (52 )     153  
 
LUKOIL Investment 710 774 438 (7,410 ) (5,488 ) 48 682 730
 
Chemicals 52 18 46 (6 ) 110 23 67 90
 
Emerging Businesses 12 8 35 (25 ) 30 - 2 2
 
Corporate and Other (179 ) (186 ) (281 ) (388 ) (1,034 ) (259 ) (157 ) (416 )
                       
Consolidated   4,139   5,439   5,188   (31,764 ) (16,998 ) 840   1,298       2,138  
1

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 7,605 283 502 785
International E&P 3,832 5,222 5,143 2,442 16,639 1,498 1,311 2,809
Goodwill Impairment   -   -   -   (25,443 ) (25,443 ) -   -       -  
Total E&P   5,926   8,070   7,661   (22,856 ) (1,199 ) 1,781   1,813       3,594  
 
Midstream   206   243   260   93   802   202   50       252  
 
U.S. R&M 717 938 852 (33 ) 2,474 163 13 176
International R&M   101   32   442   421   996   150   (37 )     113  
Total R&M   818   970   1,294   388   3,470   313   (24 )     289  
 
LUKOIL Investment 729 795 451 (7,414 ) (5,439 ) 42 687 729
 
Chemicals 54 - 64 7 125 32 82 114
 
Emerging Businesses 15 17 45 (53 ) 24 (5 ) (2 ) (7 )
 
Corporate and Other (180 ) (283 ) (293 ) (550 ) (1,306 ) (331 ) (224 ) (555 )
                       
Consolidated   7,568   9,812   9,482   (30,385 ) (3,523 ) 2,034   2,382       4,416  
* 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 %
International E&P   59.6 % 58.7 % 54.7 % 59.8 % 57.8 % 64.1 % 69.4 %     66.6 %
Total E&P   51.1 % 50.3 % 48.6 % -6.2 % -1020.8 % 60.0 % 59.3 %     59.7 %
 
Midstream   33.5 % 33.3 % 33.5 % 25.8 % 32.5 % 39.1 % 40.0 %     38.9 %
 
U.S. R&M 39.2 % 37.4 % 38.6 % 81.8 % 37.8 % 39.9 % 384.6 % 65.3 %
International R&M   15.8 % -140.6 % 26.5 % 29.9 % 21.5 % 28.7 % 62.2 %     16.8 %
Total R&M   36.3 % 31.5 % 34.5 % 25.5 % 33.1 % 34.5 % -112.5 %     46.4 %
 
LUKOIL Investment 2.5 % 2.8 % 2.7 % 0.1 % -0.9 % -14.3 % 0.9 % 0.0 %
 
Chemicals 3.7 % - 28.1 % 185.7 % 12.0 % 28.1 % 17.1 % 20.2 %
 
Emerging Businesses 20.0 % 52.9 % 22.2 % 52.8 % -25.0 % 100.0 % 200.0 % 128.6 %
 
Corporate and Other 5.0 % 36.7 % 6.1 % 30.7 % 23.0 % 22.7 % 31.3 % 26.1 %
                       
Consolidated   45.1 % 44.4 % 45.1 % -4.5 % -380.5 % 57.9 % 44.8 %     50.9 %
ESTIMATED TAXES PAID
   
 
Millions of Dollars
2008 2009
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Cash income taxes paid 1,649 4,756 3,845 2,872 13,122 1,346 1,925 3,271
Taxes other than income taxes 5,155 5,796 5,619 4,067 20,637 3,464 3,715 7,179
Less: Excise taxes*   (3,857 ) (4,091 ) (4,022 ) (3,448 ) (15,418 ) (3,060 ) (3,316 )     (6,376 )
Estimated Taxes Paid   2,947   6,461   5,442   3,491   18,341   1,750   2,324       4,074  
* Represents taxes collected by ConocoPhillips and reimbursed to taxing authorities.
2

CERTAIN ITEMS INCLUDED IN NET INCOME ATTRIBUTABLE TO CONOCOPHILLIPS (AFTER-TAX)
   
Millions of Dollars
2008     2009
1st Qtr 2nd Qtr   3rd Qtr   4th Qtr   YTD   1st Qtr   2nd Qtr   3rd Qtr 4th Qtr YTD
U.S. E&P
Gain (loss) on asset sales 4 12

-

11 27

-

-

-
Impairments - -

-

(403 ) (403 )

-

-

-
Severance accrual   -   -   -   (43 ) (43 )

-

 

-

      -  
Total   4   12   -   (435 ) (419 ) -   -       -  
 
International E&P
Gain (loss) on asset sales 8 - 138 417 563

-

-

-
Impairments - - (28 ) (196 ) (224 )

-

(51 ) (51 )
Severance accrual - - - (28 ) (28 )

-

-

-
Asset retirement  

-

 

-

 

-

 

-

 

-

 

-

  (37 )     (37 )
Total   8   -   110   193   311   -   (88 )     (88 )
 
Goodwill impairment  

-

 

-

 

-

  (25,443 ) (25,443 )

-

 

-

      -  
 
Total E&P   12   12   110   (25,685 ) (25,551 ) -   (88 )     (88 )
 
Midstream

 

 

 

 

 

 

Gain on subsidiary equity transaction

 

-

 

-

 

-

 

-

 

-

  88  

-

      88  
Total   -   -   -   -   -   88   -       88  
 
U.S. R&M
Gain (loss) on asset sales 116 8 2 (5 ) 121

-

-

-
Impairments (3 ) (10 )

-

(357 ) (370 )

-

(72 ) (72 )
Severance accrual

-

-

-

(23 ) (23 )

-

-

-
Pending claims and settlements  

-

 

-

 

-

 

-

 

-

  (25 )

-

      (25 )
Total   113   (2 ) 2   (385 ) (272 ) (25 ) (72 )     (97 )
 
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 )     (97 )
 
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

-

-

-
Impairments

-

-

-

(30 ) (30 )

-

-

-
Severance accrual  

-

 

-

 

-

  (4 ) (4 )

-

 

-

      -  
Total   35   -   -   (34 ) 1   -   -       -  
 
Total Company   160   11   112   (33,678 ) (33,395 ) 63   (160 )     (97 )
3

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 2,170

Depreciation, depletion and amortization

2,209 2,178 2,361 2,264 9,012 2,230 2,347 4,577
Impairments 6 19 57 34,457 34,539 3 51 54

Dry hole costs and leasehold impairments

154 127 118 299 698 123 115 238
Accretion on discounted liabilities 104 96 114 104 418 104 108 212
Deferred income taxes (17 ) 28 48 (487 ) (428 ) (219 ) (377 ) (596 )
Undistributed equity earnings (987 ) (1,001 ) (542 ) 921 (1,609 ) (322 ) (770 ) (1,092 )
Net gain on asset dispositions (181 ) (32 ) (133 ) (545 ) (891 ) (39 ) 3 (36 )
Other* (183 ) 67 (69 ) (949 ) (1,134 ) (2 ) 177 175
Net working capital changes   1,324   (1,503 ) 357   (1,197 ) (1,019 ) (849 ) (401 )     (1,250 )
Net Cash Provided by
Operating Activities   6,587   5,434   7,515   3,122   22,658   1,885   2,567       4,452  
 
Cash Flows from Investing Activities
Capital expenditures & investments (3,322 ) (3,398 ) (3,815 ) (8,564 ) (19,099 ) (2,906 ) (2,672 ) (5,578 )
Proceeds from asset dispositions 370 71 288 911 1,640 86 146 232

Long-term advances to/collections from

affiliates and other investments   (60 ) (83 ) (209 ) 195   (157 ) (106 ) (56 )     (162 )
Net Cash Used for Investing Activities   (3,012 ) (3,410 ) (3,736 ) (7,458 ) (17,616 ) (2,926 ) (2,582 )     (5,508 )
 
Cash Flows from Financing Activities
Net issuance (repayment) of debt (202 ) 426 183 5,353 5,760 1,931 989 2,920
Issuance of stock 7 178 (3 ) 16 198 (21 ) - (21 )
Repurchase of stock (2,496 ) (2,512 ) (2,492 ) (749 ) (8,249 ) - - -
Dividends (730 ) (719 ) (710 ) (695 ) (2,854 ) (696 ) (697 ) (1,393 )
Other   (196 ) (44 ) (186 ) (193 ) (619 ) (203 ) (203 )     (406 )
Net Cash Provided by (Used for)
Financing Activities   (3,617 ) (2,671 ) (3,208 ) 3,732   (5,764 ) 1,011   89       1,100  
 
Effect of Exchange Rate Changes   9   11   (242 ) 243   21   77   12       89  
 
Net Change in Cash
and Cash Equivalents (33 ) (636 ) 329 (361 ) (701 ) 47 86 133
Cash and cash equivalents
at beginning of period   1,456   1,423   787   1,116   1,456   755   802       755  
Cash and Cash Equivalents
at End of Period   1,423   787   1,116   755   755   802   888       888  
* 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 4,435
Loans and advances 67 85 26 (18 ) 160 88 33 121
Joint venture acquisition obligation--principal   145 148 149 151   593 153 156     309
E&P total   3,030 3,039 3,254 7,886   17,209 2,617 2,248     4,865
Midstream* - - - 4 4 1 3 4
R&M
Capital expenditures and investments 363 510 674 722 2,269 496 523 1,019
Loans and advances   - 2 1 -   3 - -     -
R&M total   363 512 675 722   2,272 496 523     1,019
LUKOIL Investment* - - - - - - - -
Chemicals* - - - - - - - -
Emerging Businesses* 61 51 25 19 156 17 56 73
Corporate and Other*   80 31 37 66   214 16 31     47
Total Capital Program   3,534 3,633 3,991 8,697   19,855 3,147 2,861     6,008
* Capital expenditures and investments only.
4

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       1,425  
 
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D)   1,794   1,750 1,748 1,867   1,789   1,925   1,872       1,899  
E&P segment plus LUKOIL Investment segment:   2,253   2,198 2,170 2,318   2,234   2,364   2,314       2,340  
 
Crude Oil and Condensate (MB/D)
Consolidated 758 731 718 803 752 817 763 790
Equity affiliates   45   41 63 67   54   84   96       90  
Total   803   772 781 870   806   901   859       880  
Sales of crude oil produced (MB/D)   773   803 776 853   801   911   860       885  
 
Natural Gas Liquids (MB/D)   154   156 148 155   153   153   155       154  
 
Natural Gas (MMCF/D)
Consolidated 4,900 4,818 4,769 4,854 4,836 5,011 4,957 4,984
Equity affiliates   -   - - 45   11   76   94       85  
Total   4,900   4,818 4,769 4,899   4,847   5,087   5,051       5,069  
 
Canadian Syncrude (MB/D)   20   19 24 25   22   23   16       20  
 
Industry Prices (Platt's)
Crude Oil ($/bbl)
WTI spot 97.94 123.98 117.83 58.49 99.56 42.97 59.54 51.26
Brent dated 96.90 121.38 114.78 54.91 96.99 44.40 58.79 51.60
Natural Gas ($/mmbtu)
Henry Hub -- First of Month   8.03   10.94 10.25 6.95   9.04   4.91   3.51       4.21  
 
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated 94.71 119.24 114.20 55.11 95.15 42.36 56.11 49.00
Equity affiliates 62.78 93.20 88.32 25.35 63.89 33.61 51.89 43.48
Total   92.88   118.01 112.19 52.82   93.12   41.56   55.63       48.43  
 
Natural Gas Liquids ($/bbl)   60.14   68.42 68.81 32.57   57.43   27.53   28.73       28.15  
 
Natural Gas ($/mcf)
Consolidated 8.03 9.87 8.91 6.37 8.28 4.98 3.72 4.35
Equity affiliates - - - 2.04 2.04 2.10 2.10 2.10
Total   8.03   9.87 8.91 6.32   8.27   4.93   3.69       4.31  
 
Exploration Charges ($ Millions)
Dry Holes 94 68 58 205 425 80 66 146
Lease Impairments   60   59 60 94   273   43   49       92  
Total Noncash Charges 154 127 118 299 698 123 115 238
Other (G&G and Lease Rentals)   155   161 149 174   639   102   128       230  
Total Exploration Charges   309   288 267 473   1,337   225   243       468  
 
Depreciation, Depletion and
Amortization (DD&A) ($ Millions)   1,946   1,940 2,123 2,019   8,028   1,994   2,127       4,121  
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions)   (10 ) 2 118 106   216   (98 ) (22 )     (120 )
5

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       509  
 
Alaska ($ Millions)   603 700 556 456   2,315 244   404       648  
Lower 48 ($ Millions)   746 1,152 1,050 (275 ) 2,673 (71 ) (68 )     (139 )
 
Production
Total U.S. (MBOE/D)   783 787 736 790   775 791   771       780  
 
Crude Oil and Condensate (MB/D)
Alaska 254 244 218 258 244 254 236 245
Lower 48   97 95 85 88   91 92   92       92  
Total   351 339 303 346   335 346   328       337  
Sales of crude oil produced (MB/D)   344 353 299 340   334 358   349       353  
 
Natural Gas Liquids (MB/D)*
Alaska 19 17 13 20 17 21 16 18
Lower 48   69 76 74 75   74 71   78       74  
Total   88 93 87 95   91 92   94       92  
*Includes reinjection volumes sold lease-to-lease:   13 11 8 11   11 12   11       11  
 
Natural Gas (MMCF/D)
Alaska 100 98 102 88 97 92 83 88
Lower 48   1,963 2,034 1,971 2,007   1,994 2,027   2,012       2,020  
Total   2,063 2,132 2,073 2,095   2,091 2,119   2,095       2,108  
 
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       42.22  
West Coast   95.47 118.88 121.51 64.13   99.23 41.75   55.24       48.43  
Lower 48   90.35 118.06 112.36 49.36   92.77 37.32   54.81       46.10  
Total U.S.   94.02 118.66 118.90 60.32   97.47 40.60   55.13       47.82  
 
Natural Gas Liquids ($/bbl)
Alaska   94.27 117.24 119.29 64.23   94.29 41.76   55.68       47.14  
Lower 48   55.33 62.27 65.11 26.70   52.28 22.41   25.80       24.19  
Total U.S.   58.33 65.96 68.84 30.61   55.63 24.52   27.73       26.17  
 
Natural Gas ($/mcf)
Alaska   4.31 3.81 4.36 4.90   4.38 7.69   6.38       7.22  
Lower 48   7.67 9.74 8.67 4.76   7.71 3.76   2.97       3.36  
Total U.S.   7.63 9.69 8.64 4.76   7.67 3.82   3.00       3.41  
 
Kenai, Alaska LNG Sales
Volume (MMCF/D)   63 72 89 74   74 43   47       45  
Sales price per MCF   6.72 7.15 7.77 8.65   7.62 6.29   7.20       6.77  
 
U.S. Exploration Charges ($ Millions)
Dry Holes 25 20 6 137 188 58 30 88
Lease Impairments   42 40 43 65   190 26   28       54  
Total Noncash Charges 67 60 49 202 378 84 58 142
Other (G&G and Lease Rentals)   39 50 42 61   192 30   35       65  
Total U.S. Exploration Charges   106 110 91 263   570 114   93       207  
Alaska Only   11 25 19 45   100 34   8       42  
 
DD&A ($ Millions)
Alaska 149 163 152 186 650 173 185 358
Lower 48   616 613 649 577   2,455 651   683       1,334  
Total U.S.   765 776 801 763   3,105 824   868       1,692  
6

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     916
 
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D)   1,011 963 1,012 1,077 1,014 1,134 1,101     1,119
 
Crude Oil and Condensate (MB/D)
Consolidated
Norway 153 145 164 163 156 161 147 154
United Kingdom 48 49 57 78 58 79 76 78
Canada 23 24 25 27 25 24 23 24
China 33 32 31 36 33 40 41 40
Indonesia 16 15 15 15 15 26 16 21
Vietnam 20 18 19 28 21 36 31 33
Timor Sea 23 21 22 20 22 21 21 21
Libya 47 48 42 50 47 43 43 43
Nigeria 20 18 18 17 18 17 16 17
Other 24 22 22 23 22 24 21 22
Equity affiliates
Canada 29 25 32 35 30 35 41 38
Russia   16 16 31 32 24 49 55     52
Total   452 433 478 524 471 555 531     543
Sales of crude oil produced (MB/D)   429 450 477 513 467 553 511     532
 
Natural Gas Liquids (MB/D)
Norway 13 11 9 11 11 11 8 10
United Kingdom 10 8 6 8 8 8 9 9
Indonesia - 3 4 2 2 3 3 3
Timor Sea 15 14 15 13 14 14 14 14
Canada 26 25 24 24 25 23 24 24
Nigeria   2 2 3 2 2 2 3     2
Total   66 63 61 60 62 61 61     62
 
Natural Gas (MMCF/D)
Consolidated
Norway 273 205 222 257 239 259 196 227
United Kingdom 695 623 581 757 664 742 653 697
China 10 9 - - 5 - - -
Indonesia 314 360 361 336 343 449 451 450
Timor Sea 246 231 266 236 245 247 258 253
Vietnam 16 16 21 11 16 17 12 14
Canada 1,101 1,055 1,061 1,001 1,054 1,066 1,174 1,120
Libya 9 9 6 9 8 8 8 8
Nigeria 96 107 116 102 105 104 110 107
Other 77 71 62 50 66 - -

-

Equity affiliates
Australia   - - - 45 11 76 94     85
Total   2,837 2,686 2,696 2,804 2,756 2,968 2,956     2,961
 
Canadian Syncrude (MB/D)   20 19 24 25 22 23 16     20
 
Darwin, Australia LNG Sales (MMCF/D)   417 396 464 460 434 438 430     434
7

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 52.72
United Kingdom 93.96 118.79 107.54 51.14 90.67 43.62 55.62 49.03
Canada 84.49 108.43 99.77 34.36 80.18 33.76 47.46 40.47
China 93.69 120.63 111.93 46.41 91.51 38.17 57.72 48.63
Indonesia 92.48 109.83 108.47 53.08 90.98 42.71 56.00 47.74
Vietnam 98.31 126.11 122.45 54.02 96.57 42.75 58.00 50.15
Timor Sea 93.85 114.20 103.11 38.05 86.91 43.61 47.29 45.43
Libya 95.21 120.86 108.33 53.48 93.22 44.22 57.30 50.83
Nigeria 99.49 126.55 104.25 50.34 96.82 47.20 56.41 51.08
Other 95.73 112.85 103.11 48.42 89.53 43.15 61.26 51.11
Equity affiliates
Canada 57.95 96.78 81.32 9.53 58.54 24.64 46.90 36.69
Russia 70.41 86.00 96.67 42.95 71.15 39.92 55.44 48.28
Total   91.96 117.49 107.99 47.84 90.01 42.17 55.97     48.84
 
Natural Gas Liquids ($/bbl)
Norway 54.48 59.19 56.67 39.00 53.04 29.21 26.39 27.75
United Kingdom 55.88 66.90 60.43 28.48 53.65 23.76 31.65 28.83
Indonesia - 70.77 74.37 31.64 62.84 39.49 34.74 37.12
Timor Sea 69.79 74.03 73.79 41.61 64.54 37.99 35.81 36.93
Canada 68.84 83.57 77.49 35.19 66.40 31.38 29.17 30.25
Nigeria 8.46 8.46 8.56 8.56 8.51 8.78 8.79 8.79

Total

  62.20 71.40 68.78 35.25 59.70 31.64 30.04     30.80
 
Natural Gas ($/mcf)
Consolidated
Norway 10.27 11.75 12.79 10.70 11.28 9.68 7.09 8.50
United Kingdom 9.20 10.48 10.20 11.07 10.26 8.75 5.60 7.27
China 3.60 3.69 - - 3.64 - - -
Indonesia 10.33 12.14 12.35 6.17 10.36 4.74 5.91 5.34
Timor Sea 0.79 0.90 0.97 1.17 0.96 1.16 0.66 0.91
Vietnam 1.14 1.12 1.13 1.16 1.13 1.14 1.13 1.14
Canada 7.81 10.19 8.03 5.56 7.92 4.13 2.84 3.45
Libya 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 0.84
Other 7.49 8.56 9.08 11.51 8.92 - - -
Equity affiliates
Australia - - - 2.04 2.04 2.10 2.10 2.10
Total   8.32 10.02 9.13 7.55 8.73 5.76 4.19     4.97
 
International Exploration Charges ($ Millions)
Dry Holes 69 48 52 68 237 22 36 58
Lease Impairments   18 19 17 29 83 17 21     38
Total Noncash Charges 87 67 69 97 320 39 57 96
Other (G&G and Lease Rentals)   116 111 107 113 447 72 93     165
Total International Exploration Charges   203 178 176 210 767 111 150     261
 
DD&A ($ Millions)   1,181 1,164 1,322 1,256 4,923 1,170 1,259     2,429
8

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 )     153  
 
United States ($ Millions)   435   587   524   (6 ) 1,540   98   (38 )     60  
International ($ Millions)   85   77   325   295   782   107   (14 )     93  
 
Market Indicators
U.S. East Coast Crack Spread ($/bbl) 7.79 10.93 10.43 5.66 8.70 10.43 9.13 9.78
U.S. Gulf Coast Crack Spread ($/bbl) 7.90 12.11 14.70 2.80 9.38 9.06 8.39 8.73
U.S. Group Central Crack Spread ($/bbl) 10.26 13.47 14.38 6.00 11.03 9.62 9.16 9.39
U.S. West Coast Crack Spread ($/bbl) 15.37 21.91 16.34 11.46 16.27 15.79 15.11 15.45
U.S. Weighted 3:2:1 Crack Spread ($/bbl) 9.94 14.19 14.07 5.89 11.02 10.88 10.12 10.50
NW Europe Crack Spread ($/bbl) 16.09 25.78 21.10 17.58 20.14 10.81 9.42 10.12
Singapore 3:1:2 Crack Spread ($/bbl) 19.90 29.35 19.10 13.01 20.34 9.45 7.88 8.67
 
Realized Margins
Refining Margin ($/bbl)
U.S. 8.00 10.29 9.03 6.96 8.57 7.55 4.85 6.08
International   6.42   6.70   11.24   8.31   8.07   6.23   3.01       4.73  
Integrated Margin ($/bbl)
U.S. 8.29 10.71 10.38 8.20 9.40 8.23 5.40 6.69
International   8.34   9.11   18.06   13.28   12.06   8.30   4.61       6.58  
 
DD&A ($ Millions)   208   206   211   214   839   211   198       409  
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions)   38   (13 ) (127 ) (71 ) (173 ) (10 ) 49       39  
 
Turnaround Expense ($ Millions)   90   170   73   70   403   207   121       328  
 
Eastern U.S.
Crude Oil Charge Input (MB/D) 340 405 412 390 387 346 376 361
Total Charge Input (MB/D) 400 441 450 445 434 363 427 395
Crude Oil Capacity Utilization (%) 80 % 96 % 97 % 92 % 91 % 82 % 89 % 85 %
Clean Product Yield (%)   89 % 87 % 86 % 90 % 88 % 83 % 87 %     85 %
 
U.S. Gulf Coast
Crude Oil Charge Input (MB/D) 659 720 572 686 659 470 711 591
Total Charge Input (MB/D) 732 810 641 773 739 534 773 654
Crude Oil Capacity Utilization (%) 90 % 98 % 78 % 94 % 90 % 64 % 97 % 81 %
Clean Product Yield (%)   81 % 76 % 77 % 82 % 79 % 81 % 83 %     82 %
 
Western U.S.
Crude Oil Charge Input (MB/D) 405 343 417 407 393 402 380 391
Total Charge Input (MB/D) 425 396 439 431 422 424 405 415
Crude Oil Capacity Utilization (%) 97 % 82 % 100 % 98 % 94 % 96 % 91 % 94 %
Clean Product Yield (%)   80 % 78 % 82 % 82 % 81 % 79 % 80 %     79 %
 
Central U.S. - Consolidated
Crude Oil Charge Input (MB/D) 177 182 184 163 177 172 184 178
Total Charge Input (MB/D) 179 184 187 166 179 175 188 181
Crude Oil Capacity Utilization (%) 95 % 97 % 98 % 87 % 94 % 92 % 98 % 95 %
Clean Product Yield (%)   88 % 89 % 93 % 91 % 90 % 90 % 91 %     91 %
 
Central U.S. - Equity Affiliates - Net Share*
Crude Oil Charge Input (MB/D) 225 241 228 239 233 199 202 200
Total Charge Input (MB/D) 241 258 246 253 250 213 215 214
Crude Oil Capacity Utilization (%) 91 % 97 % 92 % 96 % 94 % 88 % 89 % 89 %
Clean Product Yield (%)   84 % 84 % 85 % 84 % 84 % 81 % 84 %     82 %
 
TOTAL UNITED STATES
Crude Oil Charge Input (MB/D) 1,806 1,891 1,813 1,885 1,849 1,589 1,852 1,721
Total Charge Input (MB/D) 1,977 2,089 1,963 2,068 2,024 1,709 2,008 1,859
Crude Oil Capacity Utilization (%) 90 % 94 % 90 % 94 % 92 % 80 % 93 % 87 %
Clean Product Yield (%)   83 % 81 % 83 % 85 % 83 % 82 % 84 %     83 %
 
Refined Products Production (MB/D)
Gasoline 892 876 852 929 887 755 904 830
Distillates 719 775 743 791 757 623 748 686
Other   380   444   380   359   391   338   366       352  
Total   1,991   2,095   1,975   2,079   2,035   1,716   2,018       1,868  
 
Petroleum Products Sales (MB/D)
Gasoline 1,070 1,127 1,089 1,227 1,128 1,037 1,180 1,109
Distillates 869 912 858 934 893 749 924 837
Other   384   404   365   342   374   328   378       353  

Total

  2,323   2,443   2,312   2,503   2,395   2,114   2,482       2,299  
* Amount reflects our 50 percent share of the Borger refinery effective January 1, 2009. We had a 65 percent share of Borger in 2008.
9

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) 455 466 383 475 445 453 364 408
Total Charge Input (MB/D) 463 479 404 493 460 465 380 423
Crude Oil Capacity Utilization (%) 82 % 84 % 69 % 86 % 81 % 82 % 66 % 74 %
Clean Product Yield (%)   65 % 69 % 74 % 71 % 70 % 72 % 69 %     71 %
 
International - Equity Affiliates - Net Share**
Crude Oil Charge Input (MB/D) 123 123 122 122 122 114 121 118
Total Charge Input (MB/D) 124 124 124 127 125 122 129 125
Crude Oil Capacity Utilization (%) 104 % 104 % 103 % 103 % 104 % 96 % 102 % 99 %
Clean Product Yield (%)   86 % 83 % 89 % 85 % 86 % 87 % 81 %     84 %
 
TOTAL INTERNATIONAL
Crude Oil Charge Input (MB/D) 578 589 505 597 567 567 485 526
Total Charge Input (MB/D) 587 603 528 620 585 587 509 548
Crude Oil Capacity Utilization (%) 86 % 88 % 75 % 89 % 85 % 85 % 72 % 78 %
Clean Product Yield (%)   70 % 72 % 77 % 74 % 73 % 75 % 72 %     74 %
 
Refined Products Production (MB/D)
Gasoline 129 155 148 170 151 161 138 149
Distillates 274 274 255 285 272 276 226 251
Other   171   163   120   155   152   139   135       137  
Total   574   592   523   610   575   576   499       537  
 
Petroleum Products Sales (MB/D)
Gasoline 139 190 176 144 163 124 157 140
Distillates 321 324 324 336 326 343 289 316
Other   156   169   134   164   156   142   184       163  
Total   616   683   634   644   645   609   630       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 2,247
Total Charge Input (MB/D) 2,564 2,692 2,491 2,688 2,609 2,296 2,517 2,407
Crude Oil Capacity Utilization (%) 89 % 93 % 87 % 93 % 90 % 81 % 88 % 85 %
Clean Product Yield (%)   80 % 79 % 82 % 82 % 81 % 80 % 82 %     81 %
 
Refined Products Production (MB/D)
Gasoline 1,021 1,031 1,000 1,099 1,038 916 1,042 979
Distillates 993 1,049 998 1,076 1,029 899 974 937
Other   551   607   500   514   543   477   501       489  
Total   2,565   2,687   2,498   2,689   2,610   2,292   2,517       2,405  
 
Petroleum Products Sales (MB/D)
Gasoline 1,209 1,317 1,265 1,371 1,291 1,161 1,337 1,249
Distillates 1,190 1,236 1,182 1,270 1,219 1,092 1,213 1,153
Other   540   573   499   506   530   470   562       516  

Total

  2,939   3,126   2,946   3,147   3,040   2,723   3,112       2,918  

* 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.
10

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     730
 
Upstream
Production*
Net crude oil production (MB/D) 392 387 371 392 386 386 396 391
Net natural gas production (MMCF/D) 404 363 303 355 356 316 274 295
BOE Total (MBOE/D)   459   448 422   451   445   439 442     441
* 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     50.99
 
Downstream
Refinery Throughput*
Crude Processed (MB/D)   222   215 228   250   229   203 281     242
* Represents our estimated net share of LUKOIL's crude processed.
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions)   (2 ) 3 (17 ) (11 ) (27 ) 2 12     14
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     154
 
U.S. Equity Affiliate ($ Millions)* 118 137 153 50 458 90 12     102
 
Natural Gas Liquids Extracted (MB/D)
Consolidated
United States - - - - - - - -
International - - - - - - - -
Equity Affiliates
United States* 190 188 169 175 180 165 180 173
International   8 8 7 7 8 7 8     7
Total   198 196 176 182 188 172 188     180
* Represents 50 percent interest in DCP Midstream.
 
Natural Gas Liquids Fractionated (MB/D)
United States* 141 149 166 150 151 144 157 150
International   13 13 15 15 14 16 17     17
Total   154 162 181 165 165 160 174     167
* Excludes DCP Midstream.
 
Product Prices
Weighted Average NGL ($/bbl)*
Consolidated 60.09 68.21 67.39 29.49 56.29 26.04 29.99 28.01
DCP Midstream   56.48 62.53 60.46 28.85 52.08 23.86 26.02     24.94
* 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     3


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     90
 
Industry Margins (Cents/Lb)*
Ethylene industry cash margin 10.6 10.2 16.0 15.3 13.0 7.0 6.7 6.8
HDPE industry contract sales margin 14.9 15.0 23.4 22.5 19.0 18.2 24.5 21.3
Styrene industry contract sales margin 11.6 11.3 14.4 16.0   13.3 14.8 13.9     14.3

*

Prices, economics and views expressed by CMAI are strictly the opinion of CMAI and Purvin & Gertz and are based on information collected within the public sector and on assessments by CMAI and Purvin & Gertz staff utilizing reasonable care consistent with normal industry practice. CMAI and Purvin & Gertz make no guarantee or warranty and assume no liability as to their use.

EMERGING BUSINESSES
   
2008     2009    
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD

Emerging Businesses Net Income (Loss)

Attributable to ConocoPhillips
     ($ Millions)

  12   8   35   (25 ) 30   -   2       2  
 
Detail of Net Income (Loss)

Attributable to ConocoPhillips
    ($ Millions)

Power 27 26 53 - 106 24 27 51
Other   (15 ) (18 ) (18 ) (25 ) (76 ) (24 ) (25 )     (49 )
Total   12   8   35   (25 ) 30   -   2       2  
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions)   (1 ) 1   (2 ) (5 ) (7 ) (1 ) 4       3  
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 )     (416 )
 
 
Detail of Net Income (Loss)

Attributable to ConocoPhillips
     ($ Millions)

Net interest expense (108 ) (119 ) (149 ) (182 ) (558 ) (190 ) (175 ) (365 )
Corporate overhead (44 ) (68 ) (41 ) (49 ) (202 ) (41 ) (31 ) (72 )
Other   (27 ) 1   (91 ) (157 ) (274 ) (28 ) 49       21  
Total   (179 ) (186 ) (281 ) (388 ) (1,034 ) (259 ) (157 )     (416 )

Before-Tax Net Interest Expense
    ($ Millions)

     
Interest expense   (319 ) (324 ) (326 ) (362 ) (1,331 ) (387 ) (360 ) (747 )
Capitalized interest 157 157 130 125 569 118 131 249
Interest revenue 72 14 28 14 128 40 10 50
Premium on early debt retirement   (14 ) -   -   (1 ) (15 ) (2 ) -       (2 )
Total   (104 ) (153 ) (168 ) (224 ) (649 ) (231 ) (219 )     (450 )
 
Foreign Currency Gains

(Losses) After-Tax ($ Millions)

  (3 ) 41   (56 ) (54 ) (72 ) (1 ) 79       78  
 
Debt
Total Debt ($ Millions) 21,492 21,924 22,100 27,455 27,455 29,379 30,364 30,364
Debt-to-Capital Ratio   19 % 19 % 19 % 33 % 33 % 34 % 34 %     34 %
 

Common Stockholders' Equity
    ($ Millions)

  89,575   92,398   92,876   55,165   55,165   55,095   58,929       58,929  

12

-----END PRIVACY-ENHANCED MESSAGE-----