-----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, Slpgt3EqUBQAzUrziS8kBohMDJ0p4KlR55FlHWJx/GflmrnPhT3dlG9rD/0tJWDf u/ydXoWsszqwX4CuTTooKA== 0001157523-10-006136.txt : 20101027 0001157523-10-006136.hdr.sgml : 20101027 20101027085452 ACCESSION NUMBER: 0001157523-10-006136 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20101027 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20101027 DATE AS OF CHANGE: 20101027 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: 101143640 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 a6483665.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): October 27, 2010

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

Delaware

001-32395

01-0562944

(State or other jurisdiction of

incorporation)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

600 North Dairy Ashford
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 October 27, 2010, ConocoPhillips issued a press release announcing the company's financial and operating results for the quarter ended September 30, 2010.  A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.  Additional financial and operating information about the quarter is furnished as Exhibit 99.2 hereto and incorporated herein by reference.  

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

99.1               —          Press release issued by ConocoPhillips on October 27, 2010.

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

 

October 27, 2010

3

EXHIBIT INDEX

Exhibit

No.

Description

 

99.1

Press release issued by ConocoPhillips on October 27, 2010.

 

99.2

Supplemental financial information.

4

EX-99.1 2 a6483665ex991.htm EXHIBIT 99.1

Exhibit 99.1

ConocoPhillips Reports Third-Quarter Earnings of $3.1 Billion or $2.05 Per Share

Highlights

  • Third-quarter adjusted earnings of $2.2 billion, or $1.50 per share
  • E&P production of 1.72 million BOE per day
  • Worldwide refining capacity utilization rate of 93 percent*
  • Generated $6 billion from sale of LUKOIL shares
  • Repurchased $0.9 billion of ConocoPhillips shares
  • Reduced debt to $23.6 billion and cash balance increased to $8 billion

* Excludes the Wilhelmshaven Refinery.

HOUSTON--(BUSINESS WIRE)--October 27, 2010--ConocoPhillips (NYSE:COP) today reported third-quarter earnings of $3.1 billion, compared with third-quarter 2009 earnings of $1.5 billion. Excluding gains from asset dispositions and other items, third-quarter 2010 adjusted earnings were $2.2 billion, or $1.50 per share.

“We had a good quarter and operated as expected,” said Jim Mulva, chairman and chief executive officer. “Our plans to improve returns through disciplined capital spending, reducing debt and repurchasing shares are on track. Considerable free cash flow should enable us to execute our capital program to organically convert resources to reserves and annually increase dividends while repurchasing shares.”

Production from the Exploration and Production (E&P) segment for the third quarter of 2010 was 1.72 million barrels of oil equivalent (BOE) per day, compared with 1.79 million BOE per day in the same period in 2009. The decrease was due mainly to normal field decline, primarily in North America and Europe, as well as asset dispositions. Increased production from China, Australia, Lower 48 shale plays and the Canadian steam assisted gravity drainage (SAGD) projects partially offset the decrease. Late in the third quarter, the company initiated production curtailments of approximately 180 million cubic feet equivalent per day in North America in response to continuing low natural gas prices.

ConocoPhillips expects fourth-quarter 2010 production to be approximately 1.71 million BOE per day. Excluding the impact of asset sales, production sharing contracts and curtailments, the company expects both fourth-quarter and full-year production to be approximately 1.8 million BOE per day.


“Over the next several years, production declines are expected to be mitigated by new production from major projects offshore southeast Asia, LNG projects in Qatar and Australia, Canadian SAGD oil sands projects and Lower 48 shale developments,” said Mulva.

The company continued its focus on the liquids rich Eagle Ford, Bakken and North Barnett shale plays, further accelerating appraisal and development drilling programs, with production ramping up in the third quarter of 2010. In Eagle Ford, the company has nine rigs currently active, with 15 wells successfully drilled and eight completed in the play during the third quarter. The company expects the pace of activity to continue to increase during the fourth quarter of 2010.

In Poland, the company completed a second well, testing a possible shale gas play, and is conducting additional tests on the first well drilled earlier in the year. Elsewhere, ConocoPhillips spud the Rak More wildcat well in Kazakhstan in late September and expects to reach target depth in the fourth quarter of 2010. The Dalsnuten wildcat well, located in deepwater offshore Norway, was also spud during the third quarter.

“Our R&M business ran well, as our refining business delivered utilization rates in line with expectations,” said Mulva.

Compared with the third quarter of 2009, Refining and Marketing (R&M) benefited from an increase in realized refining margins, primarily from a 15 percent increase in global refining market crack spreads and increased premium coke production. The increase in the global crack spread was primarily driven by stronger distillate market cracks. Third-quarter 2010 R&M earnings were negatively impacted by approximately $75 million from inventory effects, which the company expects to recover in the fourth quarter.

In addition, compared with the third quarter of 2009, tax and foreign exchange impacts improved R&M earnings by almost $100 million. These improvements were partially offset by lower realized marketing margins, which were approximately $80 million less than in the same period in 2009, primarily due to market conditions.

The U.S. refining crude oil capacity utilization rate for the third quarter of 2010 was 92 percent, compared with 93 percent for the corresponding period in 2009. The international refining crude oil capacity utilization rate excluding Wilhelmshaven was 97 percent for the third quarter of 2010, compared with 92 percent for the same period in 2009. The increase is primarily due to less turnaround activity. Including Wilhelmshaven, the international capacity utilization rate was 60 percent for the third quarter of 2010.

“During the quarter, the company’s Chemicals and Midstream segments experienced improved market conditions, compared with a year ago,” added Mulva. “Our 50 percent interest in CPChem delivered particularly strong results, primarily due to improved ethylene margins, while DCP Midstream benefited from higher natural gas liquids prices.”

Corporate expenses were $276 million after-tax for the quarter, including a $114 million premium on early debt retirement, compared with $283 million in the third quarter of 2009. Excluding the early debt retirement premium, adjusted Corporate expenses for the quarter were $162 million after-tax. The lower Corporate expenses were primarily related to decreased interest expense from reduced debt levels and foreign exchange gains on intercompany financing transactions as a result of the weakening U.S. dollar against the Canadian dollar and British pound.


September 2010 year-to-date adjusted controllable costs were approximately $400 million lower, or 4 percent, compared with the same period in 2009. The improvement was equally split between the E&P and R&M segments. Controllable costs for the nine-month period in 2010 were $9.6 billion, compared with $9.4 billion in the same period in 2009.

For the first nine months of 2010, ConocoPhillips received cash proceeds of $6.4 billion from the sale of OAO LUKOIL shares. At the end of the quarter, the company owned approximately 50 million shares, which are expected to be sold prior to the end of 2011. In addition, ConocoPhillips repurchased 22 million of its own shares for $1.3 billion.

ConocoPhillips recently announced several executive management changes, which were implemented as part of the company’s business and strategic priorities. These moves support ConocoPhillips’ corporate succession plans.

“This new management team provides strong leadership and experience in all aspects of our operations, which will help position the company to accomplish its objectives and ensure a smooth transition of leadership in the future,” said Mulva.

2010 Financial Highlights

Third-quarter 2010 adjusted earnings were $2.2 billion, or $1.50 per share, compared with adjusted earnings of $1.4 billion, or $0.95 per share, for the same period in 2009. Adjusted earnings increased versus the prior year, primarily due to the impact of higher commodity prices and U.S. refining margins, partially offset by higher taxes and lower production volumes. For the third quarter of 2010, ConocoPhillips reported earnings of $3.1 billion, or $2.05 per share, compared with earnings of $1.5 billion, or $0.97 per share, for the same period in 2009.

ConocoPhillips’ adjusted earnings for the first nine months of 2010 were $6.9 billion, compared with adjusted earnings of $3.1 billion in the corresponding period of 2009. Adjusted earnings for 2010 were higher than 2009, primarily due to higher commodity prices and global refining margins, partially offset by higher taxes and lower production volumes. Nine-month 2010 earnings were $9.3 billion, compared with $3.1 billion for the same period of 2009.

During the third quarter of 2010, the company generated $10.6 billion in cash, $4.3 billion in cash from operations and $6.3 billion in cash proceeds from asset dispositions. This cash was used to pay $2.7 billion of debt, fund a $2.5 billion capital program, repurchase $0.9 billion of ConocoPhillips common stock and pay $0.8 billion in dividends. The company had a cash balance of $8 billion at quarter end, a significant portion of which is expected to be used for additional share repurchases. As of September 30, 2010, debt was $23.6 billion and the debt-to-capital ratio was 25 percent.


           

Adjusted Earnings

Millions of Dollars
Third Quarter Nine Months
2010   2009 2010   2009
Exploration and Production (E&P) $ 1,506 947 4,900 2,423
Midstream 77 62 215 128
Refining and Marketing (R&M) 268 94 1,009 319
LUKOIL Investment 436 512 1,253 763
Chemicals 132 104 380 194
Emerging Businesses (20 ) (2 ) (24 ) -
Corporate and Other       (162 )   (286 )   (837 )   (702 )
ConocoPhillips     $ 2,237     1,431     6,896     3,125  
 
 

Earnings

Millions of Dollars
Third Quarter Nine Months
2010   2009 2010   2009
Exploration and Production (E&P) $ 1,564 978 7,510 2,403
Midstream 77 62 215 216
Refining and Marketing (R&M) 268 99 (15 ) 252
LUKOIL Investment 1,310 512 2,226 763
Chemicals 132 104 380 194
Emerging Businesses (20 ) (2 ) (24 ) -
Corporate and Other       (276 )   (283 )   (975 )   (699 )
ConocoPhillips     $ 3,055     1,470     9,317     3,129  
Certain amounts for 2009 have been recast to reflect the change of recording the company's equity earnings for LUKOIL on a one-quarter lag basis.

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 view related presentation materials, go to www.conocophillips.com and click on the “Investor Information” link. For detailed supplemental information, go to www.conocophillips.com/EN/investor/financial_reports/earnings_reports/Pages/index.aspx.

ConocoPhillips is an integrated energy company with interests around the world. Headquartered in Houston, the company had approximately 29,800 employees, $155 billion of assets, and $184 billion of annualized revenues as of September 30, 2010. For more information, go to www.conocophillips.com.

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

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

Use of Non-GAAP Financial Information -- This press release includes the terms adjusted earnings, adjusted Corporate expenses, adjusted controllable costs, and adjusted earnings per share. These are non-GAAP financial measures. Adjusted earnings, adjusted Corporate expenses, adjusted controllable costs, and adjusted earnings per share are included to help facilitate comparisons of company operating performance across periods.

References in the release to earnings refer to net income attributable to ConocoPhillips. Controllable costs include production and operating expenses; selling, general and administrative expenses; and exploration expenses excluding dry hole costs and leasehold impairments.


 
Reconciliation of Earnings to Adjusted Earnings
Millions of dollars, except per share amounts
       

2010

2009

3Q Sep YTD 3Q Sep YTD
Consolidated
Earnings $ 3,055 9,317 1,470 3,129
Less:
Impairments - 1,118 33 156
Cancelled projects - 114 - -
Net gain on asset sales/share issuance (906 ) (3,800 ) (32 ) (120 )
Severance accruals - 28 (40 ) (40 )
Pending claims and settlements (26 ) 45 - -
Deferred tax adjustment - (40 ) - -
Premium on early debt retirement   114   114   -   -  
Adjusted earnings $ 2,237   6,896   1,431   3,125  
 
Earnings per share of common stock $ 2.05 6.21 0.97 2.08
 
Adjusted earnings per share of common stock   1.50   4.60   0.95   2.08  
 
E&P
Earnings $ 1,564 7,510 978 2,403
Less:
Impairments - - - 51
Cancelled project - 85 - -
Net gain on asset sales (32 ) (2,711 ) - -
Severance accruals - - (31 ) (31 )
Pending claims and settlements (26 ) 56 - -
Deferred tax adjustment   -   (40 ) -   -  
Adjusted earnings $ 1,506   4,900   947   2,423  
 
Midstream
Earnings $ 77 215 62 216
Less: Gain on share issuance by equity affiliate   -   -   -   (88 )
Adjusted earnings $ 77   215   62   128  
 
R&M
Earnings (loss) $ 268 (15 ) 99 252
Less:
Impairments - 1,118 33 105
Cancelled project - 29 - -
Net gain on asset sales - (116 ) (32 ) (32 )
Severance accruals - 28 (6 ) (6 )
Pending claims and settlements   -   (35 ) -   -  
Adjusted earnings $ 268   1,009   94   319  
 
LUKOIL Investment
Earnings $ 1,310 2,226 512 763
Less: Net gain on asset sales   (874 ) (973 ) -   -  
Adjusted earnings $ 436   1,253   512   763  
 
Corporate
Earnings (loss) $ (276 ) (975 ) (283 ) (699 )
Less:
Severance accruals - - (3 ) (3 )
Pending claims and settlements - 24 - -
Premium on early debt retirement   114   114   -   -  
Adjusted earnings (loss) $ (162 ) (837 ) (286 ) (702 )
Certain amounts for 2009 have been recast to reflect the change of recording the company's equity earnings for LUKOIL on a one-quarter lag basis.

                 
Reconciliation of Controllable Costs to Adjusted Controllable Costs
 
Millions of Dollars
Nine-Months Ended
    2010         2009
Production and operating expenses $ 7,729 7,652
Selling, general and administrative expenses 1,375 1,378
Exploration expenses           848       854  
9,952 9,884
Less: dry hole costs (147 ) (308 )
Less: leasehold impairments           (180 )     (163 )
Controllable costs 9,625 9,413
Adjustments
Market conditions (358 ) -
Project cancellations (138 ) -
Asset sales 110 -
E&P turnaround activity (85 ) -
Other           (122 )     10  
Adjusted controllable costs         $ 9,032       9,423  

CONTACT:
ConocoPhillips
Nancy Turner, 281-293-1430 (media)
nancy.e.turner@conocophillips.com
or
Clayton Reasor, 212-207-1996 (investors)
c.c.reasor@conocophillips.com

EX-99.2 3 a6483665ex992.htm EXHIBIT 99.2

Exhibit 99.2

 

CONSOLIDATED INCOME STATEMENT

 
Millions of Dollars
2009 2010  
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* 30,741 35,448 40,173 42,979 149,341 44,821 45,686 47,208 137,715
Equity in earnings of affiliates 373 632 981 545 2,531 868 1,088 1,004 2,960
Gain on sale of Syncrude - - - - - - 2,878 - 2,878
Other income 124   106   117   171   518 73   475   1,337     1,885  
Total Revenues and Other Income 31,238   36,186   41,271   43,695   152,390 45,762   50,127   49,549     145,438  
 
Costs and Expenses
Purchased crude oil, natural gas and products 19,759 24,609 28,008 30,057 102,433 31,521 32,088 34,051 97,660
Production and operating expenses 2,545 2,573 2,534 2,687 10,339 2,527 2,619 2,583 7,729
Selling, general and administrative expenses 475 476 427 452 1,830 444 438 493 1,375
Exploration expenses 225 243 386 328 1,182 383 213 252 848
Depreciation, depletion and amortization 2,230 2,347 2,327 2,391 9,295 2,318 2,280 2,246 6,844
Impairments 3 51 56 425 535 91 1,532 59 1,682
Taxes other than income taxes* 3,464 3,715 4,205 4,145 15,529 4,037 4,247 4,227 12,511
Accretion on discounted liabilities 104 108 96 114 422 114 113 110 337
Interest and debt expense 310 268 336 375 1,289 301 349 264 914
Foreign currency transaction (gains) losses 131   (142 ) (17 ) (18 ) (46 ) 36   54   (10 )   80  
Total Costs and Expense 29,246   34,248   38,358   40,956   142,808 41,772   43,933   44,275     129,980  
Income before income taxes 1,992 1,938 2,913 2,739 9,582 3,990 6,194 5,274 15,458
Provision for income taxes 1,176   1,063   1,426   1,425   5,090 1,878   2,011   2,205     6,094  
Net Income 816 875 1,487 1,314 4,492 2,112 4,183 3,069 9,364
Less: net income attributable to
noncontrolling interests (16 ) (16 ) (17 ) (29 ) (78 ) (14 ) (19 ) (14 )   (47 )
Net Income Attributable to ConocoPhillips 800   859   1,470   1,285   4,414 2,098   4,164   3,055     9,317  
*Includes excise taxes on petroleum products sales: 3,060 3,316 3,538 3,411 13,325 3,220 3,417 3,544 10,181
 
 
Net Income Attributable to ConocoPhillips
Per Share of Common Stock (dollars)**
Basic 0.54 0.58 0.98 0.86 2.96 1.41 2.79 2.06 6.26
Diluted 0.54 0.57 0.97 0.86 2.94 1.40 2.77 2.05 6.21
 

Average Common Shares Outstanding (in thousands)

Basic 1,485,890 1,486,496 1,488,352 1,489,811 1,487,650 1,492,861 1,489,814 1,481,522 1,488,024
Diluted 1,495,247   1,495,700   1,498,204   1,500,983   1,497,608 1,503,565   1,501,257   1,493,080     1,499,367  
 

**For the purpose of the earnings-per-share calculation only, third-quarter and twelve-month 2009 net income attributable to ConocoPhillips has been reduced $12 million for the excess of the amount paid for the redemption of a noncontrolling interest over its carrying value, which was charged directly to retained earnings.

Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.


SUMMARY OF INCOME (LOSS) ATTRIBUTABLE TO CONOCOPHILLIPS BY SEGMENT
 
Millions of Dollars
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 
U.S. E&P 173 336 327 667 1,503 757 536 563 1,856
International E&P 527   389   651   534   2,101 1,075   3,578   1,001     5,654  
Total E&P 700   725   978   1,201   3,604 1,832   4,114   1,564     7,510  
 
Midstream 123   31   62   97   313 77   61   77     215  
 
U.S. R&M 98 (38 ) 73 (325 ) (192 ) 12 782 199 993
International R&M 107   (14 ) 26   110   229 (16 ) (1,061 ) 69     (1,008 )
Total R&M 205   (52 ) 99   (215 ) 37 (4 ) (279 ) 268     (15 )
 
LUKOIL Investment 8 243 512 456 1,219 387 529 1,310 2,226
 
Chemicals 23 67 104 54 248 110 138 132 380
 
Emerging Businesses - 2 (2 ) 3 3 6 (10 ) (20 ) (24 )
 
Corporate and Other (259 ) (157 ) (283 ) (311 ) (1,010 ) (310 ) (389 ) (276 ) (975 )
                     
Consolidated 800   859   1,470   1,285   4,414 2,098   4,164   3,055     9,317  
Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.
SUMMARY OF INCOME (LOSS) BEFORE TAXES BY SEGMENT
 
Millions of Dollars
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 
U.S. E&P 283 502 505 1,000 2,290 1,149 833 879 2,861
International E&P 1,498   1,311   1,855   1,828   6,492 2,632   5,145   2,539     10,316  
Total E&P 1,781   1,813   2,360   2,828   8,782 3,781   5,978   3,418     13,177  
 
Midstream 202   50   93   139   484 116   94   115     325  
 
U.S. R&M 163 13 116 (448 ) (156 ) 41 1,265 320 1,626
International R&M 150   (37 ) 25   99   237 (86 ) (1,452 ) 76     (1,462 )
Total R&M 313   (24 ) 141   (349 ) 81 (45 ) (187 ) 396     164  
 
LUKOIL Investment - 243 523 465 1,231 395 546 1,653 2,594
 
Chemicals 32 82 131 50 295 135 198 182 515
 
Emerging Businesses (5 ) (2 ) (6 ) - (13 ) 4 (18 ) (43 ) (57 )
 
Corporate and Other (331 ) (224 ) (329 ) (394 ) (1,278 ) (396 ) (417 ) (447 ) (1,260 )
                     
Consolidated 1,992   1,938   2,913   2,739   9,582 3,990   6,194   5,274     15,458  
Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

EFFECTIVE TAX RATES
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD

1st Qtr

2nd Qtr

3rd Qtr 4th Qtr YTD
 
U.S. E&P 38.5 % 33.1 % 35.2 % 33.3 % 34.3 %

34.0%

35.7

% 35.8 % 35.1 %
International E&P 64.1 % 69.4 % 64.1 % 69.3 % 66.6 %

58.7%

30.1

% 60.1 %   44.8 %
Total E&P 60.0 % 59.3 % 57.9 % 56.5 % 58.2 %

51.2%

30.9

% 53.9 %   42.7 %
 
Midstream 39.1 % 40.0 % 33.3 % 30.2 % 35.3 %

33.6%

35.1

% 33.9 %   34.2 %
 
U.S. R&M 39.9 % 384.6 % 35.3 % 27.5 % -20.5 %

68.3%

38.1

% 37.5 % 38.7 %
International R&M 28.7 % 62.2 % 0.0 % -11.1 % 3.8 %

81.4%

26.9

% 9.2 %   31.1 %
Total R&M 34.5 % -112.5 % 29.1 % 38.4 % 50.6 %

93.3%

-48.7

% 32.1 %   107.3 %
 
LUKOIL Investment -- 0.0 % 1.9 % 2.2 % 1.0 %

1.8%

3.3

% 20.8 % 14.2 %
 
Chemicals 28.1 % 17.1 % 21.4 % -10.0 % 15.9 %

18.5%

29.8

% 28.0 % 26.2 %
 
Emerging Businesses 100.0 % 200.0 % 66.7 % -- 123.1 %

-25.0%

50.0

% 55.8 % 59.6 %
 
Corporate and Other 22.7 % 31.3 % 14.3 % 21.3 % 21.6 %

21.7%

6.5

% 38.5 % 22.6 %
                     
Consolidated 59.0 % 54.9 % 49.0 % 52.0 % 53.1 %

47.1%

32.5

% 41.8 %   39.4 %
Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.
ESTIMATED TAXES PAID
 
Millions of Dollars
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 
Cash income taxes paid 1,346 1,925 1,535 1,835 6,641 1,596 2,329 2,097 6,022
Taxes other than income taxes 3,464 3,715 4,205 4,145 15,529 4,037 4,247 4,227 12,511
Less: Excise taxes* (3,060 ) (3,316 ) (3,538 ) (3,411 ) (13,325 ) (3,220 ) (3,417 ) (3,544 )   (10,181 )
Estimated Taxes Paid 1,750   2,324   2,202   2,569   8,845 2,413   3,159   2,780     8,352  
*Represents taxes collected by ConocoPhillips and reimbursed to taxing authorities.

SPECIAL ITEMS INCLUDED IN NET INCOME ATTRIBUTABLE TO CONOCOPHILLIPS (AFTER-TAX)
 
Millions of Dollars
2009 2010
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 - - - - - - - 32 32
Impairments - - - (29 ) (29 ) - - - -
Severance accrual - - 20 - 20 - - - -
Pending claims and settlements -   -   -   -   - -   (82 ) -     (82 )
Total -   -   20   (29 ) (9 ) -   (82 ) 32     (50 )
 
International E&P
Gain (loss) on asset sales - - - 55 55 - 2,679 - 2,679
Impairments - (51 ) - (533 ) (584 ) - - - -
Cancelled projects - - - - - (83 ) (2 ) - (85 )
Severance accrual - - 11 - 11 - - - -
Asset retirement - (37 ) - - (37 ) - - - -
Deferred tax adjustment - - - - - - 40 - 40
Pending claims and settlements -   -   -   -   - -   -   26     26  
Total -   (88 ) 11   (478 ) (555 ) (83 ) 2,717   26     2,660  
 
Total E&P -   (88 ) 31   (507 ) (564 ) (83 ) 2,635   58     2,610  
 
Midstream
Gain on share issuance by equity affiliate 88   -   -   -   88 -   -   -     -  
Total 88   -   -   -   88 -   -   -     -  
 
U.S. R&M
Gain (loss) on asset sales - - 32 - 32 - 116 - 116
Impairments - (72 ) (33 ) (11 ) (116 ) - (8 ) - (8 )
Severance accrual - - 6 - 6 - - - -
Pending claims and settlements (25 ) -   (33 ) -   (58 ) -   35   -     35  
Total (25 ) (72 ) (28 ) (11 ) (136 ) -   143   -     143  
 
International R&M
Impairments - - - - - - (1,110 ) - (1,110 )
Cancelled projects - - - - - (25 ) (4 ) - (29 )
Severance accrual -   -   -   -   - -   (28 ) -     (28 )
Total -   -   -   -   - (25 ) (1,142 ) -     (1,167 )
 
Total R&M (25 ) (72 ) (28 ) (11 ) (136 ) (25 ) (999 ) -     (1,024 )
 
LUKOIL Investment
Gain (loss) on asset sales -   -   -   -   - -   99   874     973  
Total -   -   -   -   - -   99   874     973  
 
Chemicals
                     
Total -   -   -   -   - -   -   -     -  
 
Emerging Businesses
                     
Total -   -   -   -   - -   -   -     -  
 
Corporate and Other
Pending claims and settlements - - (7 ) - (7 ) - (24 ) (24 )
Cancelled projects - - - - - (2 ) 2 -
Severance accrual - - 3 - 3 - - -
Premium on early debt retirement -   -   -   -   - -   -   (114 )   (114 )
Total -   -   (4 ) -   (4 ) (2 ) (22 ) (114 )   (138 )
 
Total Company 63   (160 ) (1 ) (518 ) (616 ) (110 ) 1,713   818     2,421  

CASH FLOW INFORMATION
 
Millions of Dollars
2009 2010
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 816 875 1,487 1,314 4,492 2,112 4,183 3,069 9,364
Depreciation, depletion and amortization 2,230 2,347 2,327 2,391 9,295 2,318 2,280 2,246 6,844
Impairments 3 51 56 425 535 91 1,532 59 1,682
Dry hole costs and leasehold impairments 123 115 233 135 606 133 72 122 327
Accretion on discounted liabilities 104 108 96 114 422 114 113 110 337
Deferred taxes (221 ) (382 ) (269 ) (243 ) (1,115 ) (35 ) (508 ) (392 ) (935 )
Undistributed equity earnings (280 ) (326 ) (692 ) 44 (1,254 ) (503 ) (686 ) (453 ) (1,642 )
Net gain on asset dispositions (39 ) 3 (52 ) (72 ) (160 ) (24 ) (3,249 ) (1,398 ) (4,671 )
Other (2 ) 177 (326 ) 347 196 (187 ) (356 ) 322 (221 )
Net working capital changes (849 ) (401 ) 73   639   (538 ) (979 ) 94   654     (231 )
Net Cash Provided by
Operating Activities 1,885   2,567   2,933   5,094   12,479 3,040   3,475   4,339     10,854  
 
Cash Flows from Investing Activities
Capital expenditures and investments (2,906 ) (2,672 ) (2,598 ) (2,685 ) (10,861 ) (2,071 ) (2,009 ) (2,291 ) (6,371 )
Proceeds from asset dispositions 86 146 706 332 1,270 132 5,811 6,290 12,233
Long-term advances to/collections from
affiliates and other investments (106 ) (56 ) (29 ) (153 ) (344 ) (218 ) 38   102     (78 )
Net Cash Provided by (Used in) Investing Activities (2,926 ) (2,582 ) (1,921 ) (2,506 ) (9,935 ) (2,157 ) 3,840   4,101     5,784  
 
Cash Flows from Financing Activities
Net issuance (repayment) of debt 1,931 989 104 (1,795 ) 1,229 347 (2,717 ) (2,838 ) (5,208 )
Issuance of company common stock (21 ) - 10 24 13 9 26 24 59
Repurchase of company common stock - - - - - - (390 ) (868 ) (1,258 )
Dividends paid on company common stock (696 ) (697 ) (697 ) (742 ) (2,832 ) (744 ) (816 ) (816 ) (2,376 )
Other (203 ) (203 ) (685 ) (174 ) (1,265 ) (186 ) (169 ) (189 )   (544 )
Net Cash Provided by (Used in)
Financing Activities 1,011   89   (1,268 ) (2,687 ) (2,855 ) (574 ) (4,066 ) (4,687 )   (9,327 )
 
Effect of Exchange Rate Changes 77   12   9   -   98 4   16   123     143  
 
Net Change in Cash
and Cash Equivalents 47 86 (247 ) (99 ) (213 ) 313 3,265 3,876 7,454
Cash and cash equivalents
at beginning of period 755   802   888   641   755 542   855   4,120     542  
Cash and Cash Equivalents
at End of Period 802   888   641   542   542 855   4,120   7,996     7,996  
Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

CAPITAL PROGRAM
 
Millions of Dollars
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
E&P
Capital expenditures and investments 2,376 2,059 2,202 2,262 8,899 1,850 1,745 2,012 5,607
Loans and advances 88 33 32 22 175 48 21 27 96
Joint venture acquisition obligation--principal 153 156 157 159 625 161 164 166   491
E&P total 2,617 2,248 2,391 2,443 9,699 2,059 1,930 2,205   6,194
Midstream* 1 3 - 1 5 - - 1 1
R&M
Capital expenditures and investments 496 523 352 355 1,726 192 226 241 659
Loans and advances - - 150 200 350 200 - -   200
R&M total 496 523 502 555 2,076 392 226 241   859
LUKOIL Investment* - - - - - - - - -
Chemicals* - - - - - - - - -
Emerging Businesses* 17 56 16 8 97 1 4 2 7
Corporate and Other* 16 31 28 59 134 28 34 35   97
Total Capital Program 3,147 2,861 2,937 3,066 12,011 2,480 2,194 2,484   7,158
*Capital expenditures and investments only.

E&P
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 
E&P Net Income Attributable
to ConocoPhillips ($ Millions) 700   725   978   1,201   3,604 1,832 4,114 1,564     7,510
 
Production
 
Total, Including Equity Affiliates (MBOE/D) 1,925   1,872   1,791   1,828   1,854   1,828 1,733 1,717     1,758
E&P segment plus LUKOIL Investment segment:* 2,375   2,307   2,223   2,261   2,291 2,271 2,176 2,139     2,195
 
Crude Oil and Natural Gas Liquids (NGL) (MB/D)
Consolidated operations 963 912 863 913 913 901 837 846 862
Equity affiliates 49   55   59   57   55 57 56 51     54
Total 1,012   967   922   970   968 958 893 897     916
Over/(Under) Lifting of Crude Oil (MB/D) 10   1   17   (17 ) 3 19 6 (16 )   3
 
Synthetic Oil (MB/D) 23   16   25   27   23 22 25 -     15
 
Bitumen (MB/D)
Consolidated operations 7 6 8 7 7 8 10 10 9
Equity affiliates 35   41   45   52   43 52 48 49     50
Total 42   47   53   59   50 60 58 59     59
 
Natural Gas (MMCF/D)
Consolidated operations 5,011 4,957 4,658 4,556 4,793 4,635 4,431 4,431 4,498
Equity affiliates 76   94   88   76   84 91 110 134     112
Total 5,087   5,051   4,746   4,632   4,877 4,726 4,541 4,565     4,610
 
Industry Prices (Platt's)
Crude Oil ($/BBL)
WTI spot 42.97 59.54 68.19 76.06 61.69 78.67 77.78 76.03 77.50
Brent dated 44.40 58.79 68.28 74.56 61.51 76.24 78.30 76.86 77.13
Natural Gas ($/MMBTU)
Henry Hub -- First of Month 4.91   3.51   3.39   4.16   3.99 5.30 4.09 4.38     4.59
 
Average Realized Prices
Crude Oil and NGL ($/BBL)
Consolidated operations 40.39 51.77 61.93 68.66 55.47 71.89 71.00 69.22 70.74
Equity affiliates 39.92 55.44 64.31 70.69 58.23 71.30 72.46 72.95 72.25
Total 40.37   51.98   62.08   68.78   55.63 71.86 71.09 69.45     70.83
 
Synthetic Oil ($/BBL) 45.69   58.71   66.42   73.35   62.01 78.67 76.60 -     77.56
 
Bitumen ($/BBL)
Consolidated operations 21.10 40.65 48.35 47.44 39.67 59.18 45.81 47.96 50.65
Equity affiliates 24.64 46.90 49.81 55.07 45.69 56.15 49.73 52.38 52.82
Total 24.04   46.10   49.59   54.14   44.84 56.57 49.19 51.50     52.48
 
Natural Gas ($/MCF)
Consolidated operations 4.98 3.72 3.69 4.81 4.30 5.51 4.53 4.58 4.88
Equity affiliates 2.10 2.10 2.57 2.62 2.35 2.67 3.02 2.82 2.84
Total 4.93   3.69   3.67   4.77   4.26 5.45 4.50 4.53     4.83
 
Exploration Charges ($ Millions)
Dry holes 80 66 162 51 359 93 28 26 147
Leasehold impairment 43   49   71   84   247 40 44 96     180
Total Noncash Charges 123 115 233 135 606 133 72 122 327
Other (G&A, G&G and Lease rentals) 102   128   153   193   576 250 141 130     521
Total Exploration Charges 225   243   386   328   1,182 383 213 252     848
 
Depreciation, Depletion and
Amortization (DD&A) ($ Millions) 1,994   2,127   2,082   2,134   8,337 2,071 2,033 2,017     6,121
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions) (98 ) (22 ) (11 ) 20   (111 ) 60 18 (20 )   58
*Recast 2009 to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

U.S. E&P
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 
U.S. E&P Net Income Attributable
to ConocoPhillips ($ Millions) 173   336   327   667 1,503 757 536   563     1,856  
 
Alaska ($ Millions) 244   404   356   536 1,540 517 381   361     1,259  
Lower 48 ($ Millions) (71 ) (68 ) (29 ) 131 (37 ) 240 155   202     597  
 
Production
Total U.S. (MBOE/D) 791   771   737   722 755 703 686   678     689  
 
Crude Oil and NGL (MB/D)
Alaska 275 252 229 252 252 247 221 215 228
Lower 48 163   170   168   165 166 156 161   160     159  
Total 438   422   397   417 418 403 382   375     387  
Over/(Under) Lifting of Crude Oil (MB/D) 12   21   (5 ) 8 10 9 4   (26 )   (5 )
 
Natural Gas (MMCF/D)
Alaska 92 83 105 95 94 94 82 82 86
Lower 48 2,027   2,012   1,938   1,736 1,927 1,705 1,740   1,738     1,728  
Total 2,119   2,095   2,043   1,831 2,021 1,799 1,822   1,820     1,814  
 
Average Realized Prices
Crude Oil and NGL ($/BBL)
Alaska 41.75   55.25   67.91   74.35 59.23 77.25 77.44   75.87     76.92  
Lower 48 30.85   41.52   47.78   55.86 44.12 59.54 55.70   54.07     56.39  
Total U.S. 37.68   49.86   59.13   67.06 53.21 70.40 68.15   65.71     68.19  
 
Natural Gas ($/MCF)
Alaska 7.69   6.38   4.87   5.22 6.25 5.28 4.73   4.59     4.92  
Lower 48 3.76   2.97   2.98   4.03 3.42 5.21 3.93   4.06     4.39  
Total U.S. 3.82   3.00   2.99   4.05 3.45 5.21 3.94   4.07     4.40  
 
Kenai, Alaska LNG Sales
Volume (MMCF/D) 43   47   82   64 59 56 51   49     52  
Sales price per MCF 6.29   7.20   8.29   11.02 8.45 11.70 12.08   12.84     12.19  
 
U.S. Exploration Charges ($ Millions)
Dry holes 58 30 49 29 166 - (1 ) (6 ) (7 )
Leasehold impairment 26   28   27   62 143 22 26   79     127  
Total Noncash Charges 84 58 76 91 309 22 25 73 120
Other (G&A, G&G and Lease rentals) 30   35   58   72 195 32 48   39     119  
Total U.S. Exploration Charges 114   93   134   163 504 54 73   112     239  
Alaska Only 34   8   11   17 70 7 10   10     27  
 
DD&A ($ Millions)
Alaska 173 185 167 169 694 152 152 151 455
Lower 48 651   683   671   642 2,647 585 589   549     1,723  
Total U.S. 824   868   838   811 3,341 737 741   700     2,178  

INTERNATIONAL E&P
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
International E&P Net Income
Attributable to ConocoPhillips ($ Millions) 527   389   651 534   2,101 1,075 3,578 1,001   5,654
 
Production
Total, Including Equity Affiliates (MBOE/D) 1,134   1,101   1,054 1,106   1,099 1,125 1,047 1,039   1,069
 
Crude Oil and NGL (MB/D)
Consolidated operations
Canada 40 41 39 39 40 41 42 40 41
Norway 172 155 150 160 160 152 121 142 138
United Kingdom 87 85 71 81 81 83 77 65 75
Australia/Timor-Leste 35 35 36 36 35 34 25 34 31
China 40 41 53 60 49 71 67 66 68
Indonesia 29 19 12 14 19 17 20 19 19
Vietnam 36 31 27 24 29 22 24 25 24
Algeria 16 13 14 14 14 13 13 13 13
Libya 43 43 45 48 45 46 47 46 46
Nigeria 19 19 19 20 19 19 19 21 20
Other 8   8   - -   4 - - -   -
Total consolidated operations 525 490 466 496 495 498 455 471 475
Equity affiliates 49   55   59 57   55 57 56 51   54
Total 574   545   525 553   550 555 511 522   529
Over/(Under) Lifting of Crude Oil (MB/D) (2 ) (20 ) 22 (25 ) (7 ) 10 2 10   8
 
Synthetic Oil (MB/D)
Consolidated operations--Canada 23   16   25 27   23 22 25 -   15
 
Bitumen (MB/D)
Consolidated operations--Canada 7 6 8 7 7 8 10 10 9
Equity affiliates 35   41   45 52   43 52 48 49   50
Total 42   47   53 59   50 60 58 59   59
 
Natural Gas (MMCF/D)
Consolidated operations
Canada 1,066 1,174 1,063 945 1,062 1,021 1,043 974 1,012
Norway 259 196 188 225 217 249 182 185 205
United Kingdom 742 653 514 728 659 712 567 546 607
Australia/Timor-Leste 247 258 266 233 251 239 184 260 228
Indonesia 449 451 443 450 447 462 473 472 469
Vietnam 17 12 17 16 15 15 16 16 16
Libya 8 8 12 12 10 8 8 8 8
Nigeria 104   110   112 116   111 130 136 150   139
Total consolidated operations 2,892 2,862 2,615 2,725 2,772 2,836 2,609 2,611 2,684
Equity affiliates 76   94   88 76   84 91 110 134   112
Total 2,968   2,956   2,703 2,801   2,856 2,927 2,719 2,745   2,796
 
Darwin, Australia LNG Sales (MMCF/D) 438   430   453 391   428 401 297 458   385

INTERNATIONAL E&P (continued)
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 
Average Realized Prices
Crude Oil and NGL ($/BBL)
Consolidated operations
Canada 34.61 37.75 44.77 50.24 41.76 57.58 54.56 50.58 54.24
Norway 45.55 57.49 67.32 72.23 60.34 75.47 76.16 76.12 75.88
United Kingdom 42.41 52.63 64.45 69.43 56.19 74.03 72.64 73.04 73.30
Australia/Timor-Leste 41.33 42.77 54.11 62.23 50.30 68.73 68.75 64.88 67.26
China 38.17 57.72 65.97 73.72 61.33 74.89 77.78 73.64 75.50
Indonesia 42.35 52.36 76.41 73.63 56.28 67.65 68.49 63.71 66.57
Vietnam 42.75 58.00 70.27 79.64 60.97 80.92 81.26 78.79 80.32
Algeria 46.05 61.26 64.67 76.81 61.75 74.39 79.92 77.45 77.55
Libya 44.22 57.30 67.93 73.99 62.38 76.17 77.81 76.22 76.86
Nigeria 43.86 49.45 63.36 68.15 56.55 71.76 61.61 70.29 68.35
Other 32.01 - - - 32.01 - - - -
Total consolidated operations 42.67 53.52 64.12 70.07 57.40 73.08 73.34 71.75 72.72
Equity affiliates 39.92 55.44 64.31 70.69 58.23 71.30 72.46 72.95 72.25
Total 42.43 53.72 64.14 70.14 57.48 72.91 73.24 71.87   72.67
 
Synthetic Oil ($/BBL)
Consolidated operations--Canada 45.69 58.71 66.42 73.35 62.01 78.67 76.60 -   77.56
 
Bitumen ($/BBL)
Consolidated operations--Canada 21.10 40.65 48.35 47.44 39.67 59.18 45.81 47.96 50.65
Equity affiliates 24.64 46.90 49.81 55.07 45.69 56.15 49.73 52.38 52.82
Total 24.04 46.10 49.59 54.14 44.84 56.57 49.19 51.50   52.48
 
Natural Gas ($/MCF)
Consolidated operations
Canada 4.13 2.84 2.53 3.97 3.33 4.63 3.63 3.34 3.87
Norway 9.68 7.09 6.24 6.64 7.52 7.08 7.01 7.68 7.25
United Kingdom 8.75 5.60 5.74 5.81 6.57 6.66 5.61 6.27 6.21
Australia/Timor-Leste 1.16 0.66 0.82 1.16 0.95 1.06 0.85 0.96 0.96
Indonesia 4.74 5.91 7.15 7.72 6.39 7.49 7.60 7.07 7.39
Vietnam 1.14 1.13 1.15 1.17 1.15 1.17 1.16 1.17 1.17
Libya 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09
Nigeria 0.84 0.83 0.73 3.92 1.62 2.04 1.88 1.76 1.88
Total consolidated operations 5.87 4.27 4.26 5.34 4.94 5.71 4.95 4.96 5.22
Equity affiliates 2.10 2.10 2.57 2.62 2.35 2.67 3.02 2.82 2.84
Total 5.76 4.19 4.20 5.26 4.86 5.61 4.88 4.84   5.12
 
International Exploration Charges ($ Millions)
Dry holes 22 36 113 22 193 93 29 32 154
Leasehold impairment 17 21 44 22 104 18 18 17   53
Total Noncash Charges 39 57 157 44 297 111 47 49 207
Other (G&A, G&G and Lease rentals) 72 93 95 121 381 218 93 91   402
Total International Exploration Charges 111 150 252 165 678 329 140 140   609
 
DD&A ($ Millions) 1,170 1,259 1,244 1,323 4,996 1,334 1,292 1,317   3,943

R&M
 
2009 2010
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) 205   (52 ) 99   (215 ) 37 (4 ) (279 ) 268     (15 )
 
United States ($ Millions) 98   (38 ) 73   (325 ) (192 ) 12   782   199     993  
International ($ Millions) 107   (14 ) 26   110   229 (16 ) (1,061 ) 69     (1,008 )
 
Worldwide - Including Net Share of Equity Affiliates
Crude Oil Charge Input (MB/D) 2,156 2,337 2,382 2,028 2,226 2,066 2,275 2,232 2,192
Total Charge Input (MB/D) 2,296 2,517 2,553 2,192 2,389 2,226 2,448 2,383 2,353
Crude Oil Capacity Utilization (%) 81 % 88 % 90 % 76 % 84 % 78 % 86 % 84 % 82 %
Clean Product Yield (%) 80 % 82 % 81 % 84 % 82 % 84 % 84 % 83 %   83 %
 
Refined Products Production (MB/D)
Gasoline 916 1,042 1,054 940 988 986 1,038 996 1,007
Distillates 899 974 979 851 926 834 969 935 913
Other 477   501   532   414   481 418   457   468     448  
Total 2,292   2,517   2,565   2,205   2,395 2,238   2,464   2,399     2,368  
 
Petroleum Products Sales (MB/D)
Gasoline 1,161 1,337 1,342 1,250 1,273 1,249 1,319 1,280 1,283
Distillates 1,092 1,213 1,204 1,166 1,169 1,089 1,201 1,199 1,163
Other 470   562   594   503   532 471   524   627     541  
Total 2,723   3,112   3,140   2,919   2,974 2,809   3,044   3,106     2,987  
 
Market Indicators
U.S. East Coast Crack Spread ($/BBL) 10.43 9.13 8.14 6.19 8.47 8.21 10.71 8.84 9.25
U.S. Gulf Coast Crack Spread ($/BBL) 9.06 8.39 6.74 4.46 7.16 6.70 9.90 7.45 8.01
U.S. Group Central Crack Spread ($/BBL) 9.62 9.16 8.06 5.52 8.09 6.82 11.38 10.58 9.59
U.S. West Coast Crack Spread ($/BBL) 15.79 15.11 13.89 8.75 13.38 9.72 14.95 14.97 13.21
U.S. Weighted 3:2:1 Crack Spread ($/BBL) 10.88 10.12 8.81 5.95 8.94 7.68 11.44 9.97 9.70
NW Europe Crack Spread ($/BBL) 10.81 9.42 8.44 8.14 9.20 9.25 11.60 9.84 10.23
Singapore 3:1:2 Crack Spread ($/BBL) 9.45   7.88   7.63   5.83   7.70 10.17   10.68   11.13     10.66  
 
Realized Margins
Refining Margin ($/BBL)
U.S. 7.55 4.85 4.69 2.42 4.83 5.62 8.82 6.53 7.04
International* 6.52 3.44 4.11 6.72 5.14 8.73 10.27 4.41 7.64
Integrated Margin ($/BBL)
U.S. 8.23 5.40 5.92 3.48 5.71 6.07 10.40 7.21 7.97
International* 8.59   5.04   6.61   9.39   7.33 11.60   13.82   7.68     10.89  
 
DD&A ($ Millions) 211   198   220   227   856 214   211   199     624  
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions) (10 ) 49   2   (5 ) 36 (47 ) (55 ) 42     (60 )
 
Turnaround Expense ($ Millions) 207   121   62   145   535 72   94   86     252  
*All 2009 periods and the first two quarters of 2010 recast to conform to the third-quarter 2010 presentation.

R&M (continued)
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
U.S. R&M
Eastern U.S.
Crude Oil Charge Input (MB/D) 346 376 393 374 372 379 410 387 392
Total Charge Input (MB/D) 363 427 443 410 411 406 457 433 432
Crude Oil Capacity Utilization (%) 82 % 89 % 93 % 88 % 88 % 90 % 97 % 91 % 93 %
Clean Product Yield (%) 83 % 87 % 89 % 89 % 87 % 89 % 89 % 89 %   89 %
 
U.S. Gulf Coast
Crude Oil Charge Input (MB/D) 470 711 660 554 599 641 730 664 679
Total Charge Input (MB/D) 534 773 725 629 664 731 804 730 755
Crude Oil Capacity Utilization (%) 64 % 97 % 90 % 75 % 82 % 87 % 100 % 90 % 93 %
Clean Product Yield (%) 81 % 83 % 80 % 81 % 81 % 82 % 82 % 81 %   81 %
 
Western U.S.
Crude Oil Charge Input (MB/D) 402 380 397 386 391 374 394 394 388
Total Charge Input (MB/D) 424 405 423 412 416 389 425 416 410
Crude Oil Capacity Utilization (%) 96 % 91 % 95 % 93 % 94 % 90 % 95 % 95 % 93 %
Clean Product Yield (%) 79 % 80 % 81 % 84 % 81 % 82 % 83 % 81 %   82 %
 
Central U.S. - Consolidated
Crude Oil Charge Input (MB/D) 172 184 179 152 172 170 189 187 182
Total Charge Input (MB/D) 175 188 182 154 175 172 191 190 184
Crude Oil Capacity Utilization (%) 92 % 98 % 96 % 81 % 92 % 91 % 101 % 100 % 97 %
Clean Product Yield (%) 90 % 91 % 93 % 91 % 91 % 91 % 92 % 92 %   92 %
 
Central U.S. - Equity Affiliates - Net Share*
Crude Oil Charge Input (MB/D) 199 202 212 174 197 178 190 201 189
Total Charge Input (MB/D) 213 215 224 186 210 189 202 205 199
Crude Oil Capacity Utilization (%) 88 % 89 % 94 % 77 % 87 % 79 % 84 % 89 % 84 %
Clean Product Yield (%) 81 % 84 % 85 % 82 % 83 % 83 % 82 % 79 %   81 %
 
Total U.S.
Crude Oil Charge Input (MB/D) 1,589 1,852 1,841 1,640 1,731 1,742 1,913 1,833 1,830
Total Charge Input (MB/D) 1,709 2,008 1,997 1,791 1,876 1,887 2,079 1,974 1,980
Crude Oil Capacity Utilization (%) 80 % 93 % 93 % 83 % 87 % 88 % 96 % 92 % 92 %
Clean Product Yield (%) 82 % 84 % 84 % 85 % 84 % 84 % 85 % 84 %   84 %
 
Refined Products Production (MB/D)
Gasoline 755 904 912 816 847 873 938 869 893
Distillates 623 748 725 665 691 679 785 746 737
Other 338   366   380   326   353 349   377   377     368  
Total 1,716   2,018   2,017   1,807   1,891 1,901   2,100   1,992     1,998  
 
Petroleum Products Sales (MB/D)
Gasoline 1,037 1,180 1,188 1,112 1,130 1,092 1,170 1,103 1,122
Distillates 749 924 906 853 858 807 921 874 868
Other 328   378   420   342   367 366   387   432     395  
Total 2,114   2,482   2,514   2,307   2,355 2,265   2,478   2,409     2,385  
*Represents 50 percent share of the Borger Refinery and Wood River Refinery.
 
International R&M
International - Consolidated*
Crude Oil Charge Input (MB/D) 453 364 422 288 381 276 255 285 272
Total Charge Input (MB/D) 465 380 430 296 393 288 262 295 282
Crude Oil Capacity Utilization (%) 82 % 66 % 76 % 52 % 69 % 50 % 46 % 52 % 49 %
Clean Product Yield (%) 72 % 69 % 69 % 76 % 71 % 80 % 75 % 77 %   77 %
 
International - Equity Affiliates - Net Share**
Crude Oil Charge Input (MB/D) 114 121 119 100 114 48 107 114 90
Total Charge Input (MB/D) 122 129 126 105 120 51 107 114 91
Crude Oil Capacity Utilization (%) 96 % 102 % 101 % 84 % 95 % 41 % 90 % 96 % 76 %
Clean Product Yield (%) 87 % 81 % 85 % 86 % 85 % 81 % 87 % 83 %   84 %
 
Total International
Crude Oil Charge Input (MB/D) 567 485 541 388 495 324 362 399 362
Total Charge Input (MB/D) 587 509 556 401 513 339 369 409 373
Crude Oil Capacity Utilization (%) 85 % 72 % 81 % 58 % 74 % 48 % 54 % 60 % 54 %
Clean Product Yield (%) 75 % 72 % 72 % 79 % 74 % 81 % 78 % 79 %   79 %
 
Refined Products Production (MB/D)
Gasoline 161 138 142 124 141 113 100 127 114
Distillates 276 226 254 186 235 155 184 189 176
Other 139   135   152   88   128 69   80   91     80  
Total 576   499   548   398   504 337   364   407     370  
 
Petroleum Products Sales (MB/D)
Gasoline 124 157 154 138 143 157 149 177 161
Distillates 343 289 298 313 311 282 280 325 295
Other 142   184   174   161   165 105   137   195     146  
Total 609   630   626   612   619 544   566   697     602  
*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.

  LUKOIL INVESTMENT
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
LUKOIL Investment Net Income
Attributable to ConocoPhillips ($ Millions) 8 243 512 456 1,219 387   529   1,310   2,226  
 
Upstream
Production
Net crude oil production (MB/D) 394 385 386 387 388 391 382 366 380
Net natural gas production (MMCF/D) 334 297 273 276 295 312 368 338 339
Total (MBOE/D) 450 435 432 433 437 443   443   422   437  
 
Industry Prices
Crude Oil ($/BBL)
Urals crude (CIF Mediterranean) (one-quarter lag) 54.66 43.73 58.49 67.89 56.19 74.26   75.41   76.86   75.51  
 
Downstream
Refinery Throughput
Crude Processed (MB/D) 225 231 250 255 240 246   248   263   252  
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions) 2 12 5 1 20 (2 ) (16 ) 5   (13 )
Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.
MIDSTREAM
 
2009 2010
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) 123 31 62 97 313 77 61 77   215
 
U.S. Equity Affiliate ($ Millions)* 90 12 26 55 183 53 31 39   123
 
NGL Extracted (MB/D)
Equity Affiliates
United States* 165 180 186 185 179 176 181 189 182
International 7 8 8 9 8 10 9 9   10
Total 172 188 194 194 187 186 190 198   192
*Represents 50 percent interest in DCP Midstream.
NGL Fractionated (MB/D)    
United States* 144 157 147 147 149 140 138 116 132
International 16 17 17 17 17 19 18 18   18
Total 160 174 164 164 166 159 156 134   150
*Excludes DCP Midstream.
 
Product Prices
Weighted Average NGL ($/BBL)*
Consolidated 26.04 29.99 34.66 43.83 33.63 48.93 43.21 40.55 44.23
DCP Midstream 23.86 26.02 28.89 40.44 29.80 45.65 38.11 36.66   40.14
*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 1 2 6 1 2 1   4

CHEMICALS
 
2009 2010
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Chemicals Net Income Attributable
to ConocoPhillips ($ Millions) 23 67 104 54 248 110 138 132   380
 
Industry Margins (Cents/Lb)*
Ethylene industry cash margin 4.7 3.0 5.2 4.0 4.2 18.2 19.6 11.2 16.3
HDPE industry contract sales margin 18.2 24.5 27.6 22.3 23.1 17.3 24.5 28.2 23.3
Styrene industry contract sales margin 14.8 13.9 11.5 11.2 12.8 10.3 12.3 10.1   10.9
*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
 
2009 2010
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) -   2   (2 ) 3   3 6   (10 ) (20 )   (24 )
 
Detail of Net Income (Loss)
Attributable to ConocoPhillips ($ Millions)
Power 24 27 22 32 105 29 17 8 54
Other (24 ) (25 ) (24 ) (29 ) (102 ) (23 ) (27 ) (28 )   (78 )
Total -   2   (2 ) 3   3 6   (10 ) (20 )   (24 )
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions) (1 ) 4   (1 ) -   2 -   (1 ) -     (1 )
CORPORATE AND OTHER
 
2009 2010
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) (259 ) (157 ) (283 ) (311 ) (1,010 ) (310 ) (389 ) (276 )   (975 )
 
Detail of Net Income (Loss)
Attributable to ConocoPhillips ($ Millions)
Net interest expense (190 ) (175 ) (245 ) (241 ) (851 ) (222 ) (254 ) (285 ) (761 )
Corporate overhead (41 ) (31 ) (5 ) (31 ) (108 ) (36 ) (47 ) (37 ) (120 )
Other (28 ) 49   (33 ) (39 ) (51 ) (52 ) (88 ) 46     (94 )
Total (259 ) (157 ) (283 ) (311 ) (1,010 ) (310 ) (389 ) (276 )   (975 )
 
Before-Tax Net Interest Expense ($ Millions)
Interest expense (387 ) (360 ) (426 ) (447 ) (1,620 ) (383 ) (433 ) (351 ) (1,167 )
Capitalized interest 118 131 129 109 487 119 119 121 359
Interest revenue 40 10 9 30 89 6 14 13 33
Premium on early debt retirement (2 ) -   -   -   (2 ) -   -   (146 )   (146 )
Total (231 ) (219 ) (288 ) (308 ) (1,046 ) (258 ) (300 ) (363 )   (921 )
 
Foreign Currency Gains
(Losses) After-Tax ($ Millions) (1 ) 79   18   1   97 (19 ) (70 ) 60     (29 )
 
Debt
Total Debt ($ Millions) 29,379 30,364 30,458 28,653 28,653 28,988 26,279 23,601 23,601
Debt-to-Capital Ratio (%) 34 % 34 % 33 % 31 % 31 % 31 % 28 % 25 %   25 %
 
Equity ($ Millions) 56,153   59,528   61,585   62,613   62,613 63,417   65,945   69,917     69,917  
Note: Certain items in 2009 have been recast to reflect the retrospective application of a change in accounting principle related to our LUKOIL investment. The basis for recording equity earnings was changed from estimating LUKOIL's current quarter earnings to recording LUKOIL's actual results on a one-quarter lag basis.

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