Form 8-K CONOCOPHILLIPS For: Oct 30
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
30, 2014
ConocoPhillips
(Exact
name of registrant as specified in its charter)
Delaware |
001-32395 |
01-0562944 |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
600
North Dairy Ashford |
(Address of principal executive offices and zip code) |
Registrants
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 30, 2014, ConocoPhillips issued a press release announcing the company's financial and operating results for the quarter ended September 30, 2014.��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 30, 2014.
99.2���������������Supplemental financial information.
SIGNATURES
Pursuant to
the requirements of the Securities Exchange Act of 1934, the registrant
has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
CONOCOPHILLIPS |
|
� |
|
� | |
/s/ Glenda M. Schwarz |
|
Glenda M. Schwarz |
|
Vice President and Controller |
|
� | |
October 30, 2014 |
EXHIBIT�INDEX
Exhibit No. |
Description |
� | |
99.1 |
Press release issued by ConocoPhillips on October 30, 2014. |
� | |
99.2 |
Supplemental financial information. |
4
Exhibit 99.1
ConocoPhillips Reports Third-Quarter 2014 Results; Delivering Production and Margin Growth
HOUSTON--(BUSINESS WIRE)--October 30, 2014--ConocoPhillips (NYSE: COP) today reported third-quarter 2014 earnings of $2.7 billion, or $2.17 per share, compared with third-quarter 2013 earnings of $2.5 billion, or $2.00 per share. Excluding special items, third-quarter 2014 adjusted earnings were $1.6 billion, or $1.29 per share, compared with third-quarter 2013 adjusted earnings of $1.8 billion, or $1.47 per share. Special items for the current quarter primarily related to discontinued operations as a result of a gain from the sale of the Nigerian business.
Highlights
- Quarterly dividend increased by 5.8 percent in July.
- Third-quarter production of 1,473 MBOED from continuing operations, excluding Libya, represents four percent growth year-over-year when adjusted for downtime.
- Eagle Ford and Bakken combined production increased by 33 percent compared with third-quarter 2013.
- First production achieved from Foster Creek Phase F and the Britannia Long-Term Compression Project in September, as well as the Gumusut floating production system in October.
- Major turnarounds completed in the Alaska, Canada, Europe, and Asia Pacific and Middle East segments.
- Major project preparations continue for startup at Kebabangan in the fourth quarter of 2014, and Eldfisk II, Surmont 2 and APLNG in 2015.
- Oil discovered at the FAN-1 exploration well, offshore Senegal.
- Exploration and appraisal activity continues with unconventional activities in Canada, the Lower 48 and Poland, and conventional drilling in Angola, Australia, the Gulf of Mexico and Senegal.
- Sale of the Nigerian business completed in July for proceeds of $1.4 billion, inclusive of deposits previously received.
Operationally, we are meeting our growth milestones, said Ryan Lance, chairman and CEO. We recently started production at three major projects, continued to generate strong results from our development activities in the North American unconventionals and completed a series of planned major turnarounds across the portfolio. On the financial side, we increased the dividend in July, and we continue to remain focused on returns and growing our margins.
ConocoPhillips is well positioned in the current environment to deliver 3 to 5 percent volume and margin growth with an attractive dividend. We have completed a significant transformation that provides us with strong base assets and a high-quality inventory of investment opportunities. Importantly, we expect strong growth in 2015 driven by ongoing success in the North American unconventionals and startup of several major projects, including Surmont 2 and APLNG. Capital spending on those projects peaked in 2014, which provides increasing capital flexibility. This increased flexibility allows us to respond more easily to changing market conditions while continuing to deliver organic growth and an attractive dividend.
Operations Update
Lower 48 Quarterly production increased by 44 thousand barrels of oil equivalent per day (MBOED) over the same period in 2013, to 543 MBOED. The increase was primarily from growth in the liquids-rich unconventional plays, partially offset by normal field decline. The Eagle Ford and Bakken collectively delivered 212 MBOED for the quarter, a 33 percent increase compared with the third quarter of 2013. Liquids production grew 19 percent year-over-year with a 25 percent increase in crude oil production.
Canada Third-quarter production was 276 MBOED, in line with the third quarter of 2013. Liquids growth of 9 percent year-over-year was offset by reduced natural gas production. First oil was achieved from Foster Creek Phase F in September, with production expected to ramp up over the next 12 to 18 months. At Surmont 1 a major turnaround was successfully completed and Surmont 2 remains on track for first steam in mid-2015.
Alaska Production for the quarter was 155 MBOED, a decrease of 23 MBOED compared with the same period in 2013, primarily as a result of the turnaround at Prudhoe Bay. As part of the increasing investment in Alaska, ConocoPhillips sanctioned development of Kuparuk Drill Site 2S in October. The company also signed a contract to build a new rotary drilling rig for the Kuparuk River Unit, as well as engineering contracts to support North Slope maintenance projects and infrastructure expansion.
Europe Quarterly production was 194 MBOED, an increase of 18 MBOED compared with the same period a year ago. The increase was primarily the result of major project ramp ups, partially offset by normal field decline. During the quarter, several major turnarounds were completed across the North Sea and startup was achieved at the Britannia Long-Term Compression Project. Offshore hook up and commissioning activities continue at Eldfisk II, which is on track for first production in early 2015.
Asia Pacific and Middle East Third-quarter production was 301 MBOED, a decrease of 16 MBOED compared with the third quarter of 2013. The decrease was primarily the result of normal field decline and the major turnaround at the Bayu-Undan Field and the Darwin liquefied natural gas (LNG) facility in Australia, partially offset by growth from major projects. In early October, first oil production began from the floating production system at the Gumusut Field, which was the second major project startup in Malaysia this year. At Kebabangan, hook up and commissioning activities are ongoing in preparation for first gas in the fourth quarter of 2014. In Australia, APLNG remains on track for first production in mid-2015 and drilling commenced at Bayu-Undan Phase III.
Other International Production from continuing operations, excluding Libya, was 4 MBOED in the third quarter, flat compared with the same period in 2013. In Libya, the Es Sider Terminal reopened and production started ramping up in August, providing 8 MBOED for the quarter. In July 2014, ConocoPhillips completed the sale of its interest in the upstream affiliates of its Nigerian business and transferred its interest in Brass LNG to the remaining shareholders. Operations related to Nigeria have been reported as discontinued operations.
Unconventional exploration Unconventional exploration activity in the Lower 48 remains focused on drilling in the Niobrara and Permian. Activity also continues in the Duvernay and Montney in Canada, as well as in Poland. In Colombia, exploration drilling commenced at the Picoplata well in October.
Conventional exploration Offshore Senegal, the company discovered a new working petroleum system at the FAN-1 exploration well, with further evaluation required to determine commerciality. Drilling is currently underway on the second Senegal prospect, SNE-1. In the Gulf of Mexico, ConocoPhillips continued to add acreage as the high bidder on approximately 576,000 net acres in the recent lease sale. Appraisal will continue at Shenandoah, Tiber and Gila during the remainder of 2014. After further evaluation, the company has elected not to continue appraisal of the Coronado prospect and expensed the initial wildcat well costs as a dry hole. In Australia, Poseidon Phase II appraisal activity was completed during the quarter and appraisal drilling commenced at Barossa in October. In Angola, drilling is ongoing at the Kamoxi-1 well, with total depth expected to be reached in November.
Third-Quarter Review
Production from continuing operations, excluding Libya, for the third quarter of 2014 was 1,473 MBOED, an increase of 25 MBOED compared with the same period a year ago. The net increase reflects 62 MBOED, or 4 percent growth, partly offset by 37 MBOED from higher downtime. Growth was primarily due to new production from development programs and major projects, partially offset by normal field decline.
Adjusted earnings were lower compared with third-quarter 2013 primarily due to lower realized prices and higher operating costs associated with increased turnaround activity, partially offset by higher volumes. The companys total realized price was $64.78 per barrel of oil equivalent (BOE), compared with $69.68 per BOE in the third quarter of 2013, reflecting lower average realized prices across all products.
Special items for the quarter include a gain from the sale of the Nigerian business as well as favorable settlements and a tax benefit on interest expense within the Canada, Asia Pacific and Middle East, and Corporate segments, which more than offset property and leasehold impairments in the Lower 48 segment.
For the quarter, cash provided by continuing operating activities was $4.15 billion. Excluding a $0.22 billion decrease in working capital, ConocoPhillips generated $3.93 billion in cash from operations. Proceeds from asset dispositions were $1.4 billion. In addition, the company funded $4.6 billion in capital expenditures and investments for continuing operations, and paid dividends of $0.9 billion.
Nine-Month Review
Nine-month 2014 earnings were $6.9 billion, or $5.54 per share, compared with $6.7 billion, or $5.38 per share, for the same period in 2013. Nine-month 2014 adjusted earnings were $5.9 billion, or $4.71 per share, compared with nine-month 2013 adjusted earnings of $5.3 billion, or $4.30 per share.
Production from continuing operations, excluding Libya, for the first nine months of 2014 was 1,520 MBOED, compared with 1,472 MBOED for the same period in 2013. Production increased due to growth from development programs and major projects, partially offset by normal field decline and additional turnaround activity across the portfolio.
The companys total realized price during this period was $68.71 per BOE, compared with $68.36 per BOE in the first nine months of 2013. This reflected higher overall bitumen, natural gas liquids and natural gas prices, partially offset by lower crude prices.
For the nine months ended Sept. 30, 2014, cash provided by continuing operating activities was $14.0 billion. Excluding a $0.2 billion decrease in working capital and a $1.3 billion distribution from the companys 50 percent owned FCCL business venture, ConocoPhillips generated $12.5 billion in cash from operations. Additionally, proceeds from asset dispositions were $1.4 billion. The company also funded $12.7 billion in capital expenditures and investments for continuing operations, paid dividends of $2.6 billion, and repaid debt of $0.5 billion.
As of Sept. 30, 2014, ConocoPhillips had $5.8 billion of cash and short-term investments, including $5.4 billion of cash and cash equivalents. The company ended the third quarter with debt of $21.2 billion and a debt-to-capital ratio of 28 percent.
Outlook
The company is on track to meet its previously stated growth target of 3 to 5 percent volume and margin growth in 2014. Full-year 2014 production from continuing operations, excluding Libya, is expected to be approximately 1,525 to 1,535 MBOED. Fourth-quarter 2014 production guidance for continuing operations, excluding Libya, is being adjusted to reflect anticipated impacts from the absence of ramp gas sales from APLNG to a third-party LNG project, temporary third-party infrastructure constraints in Malaysia and value-driven ethane rejection in the Lower 48. Fourth-quarter production guidance is 1,545 to 1,575 MBOED.
ConocoPhillips expects to release guidance on its 2015 capital expenditures in December. In addition, the company plans to host an Analyst Meeting in New York on April 8, 2015, with additional details to be provided in early 2015.
ConocoPhillips will host a conference call today at 12:00 p.m. EDT to discuss its third-quarter results and provide an operational update. To listen to the call, and view related presentation materials and supplemental information, go to www.conocophillips.com/investor/earnings.
--- # # # ---
About ConocoPhillips
ConocoPhillips is the worlds largest independent E&P company based on production and proved reserves. Headquartered in Houston, Texas, ConocoPhillips had operations and activities in 27 countries, $55 billion in annualized revenue, $119 billion of total assets, and approximately 19,000 employees as of Sept. 30, 2014. Production from continuing operations, excluding Libya, averaged 1,520 MBOED for the nine months ended Sept. 30, 2014, and proved reserves were 8.9 billion BOE as of Dec. 31, 2013. For more information, go to www.conocophillips.com.
CAUTIONARY STATEMENT FOR THE PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This news release contains forward-looking statements. 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, changes in commodity prices; changes in expected levels of oil and gas reserves or production; operating hazards, drilling risks, unsuccessful exploratory activities; difficulties in developing new products and manufacturing processes; unexpected cost increases; international monetary conditions; 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. 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 news release includes the terms adjusted earnings and adjusted earnings per share. These are non-GAAP financial measures. Adjusted earnings and adjusted earnings per share are included to help facilitate comparisons of company operating performance across periods and with peer companies.
References in the release to earnings refer to net income attributable to ConocoPhillips.
� | |||||||||||||
ConocoPhillips | |||||||||||||
Reconciliation of Earnings to Adjusted Earnings | |||||||||||||
$ Millions, Except as Indicated | |||||||||||||
� | 3Q | � | YTD | ||||||||||
� | 2014 | � | � | 2013 | � | 2014 | � | � | 2013 | � | |||
Earnings | $ | 2,704 | � | 2,480 | 6,908 | � | 6,669 | ||||||
Adjustments: | |||||||||||||
Net gain on asset sales | - | (749 | ) | - | (1,075 | ) | |||||||
Impairments | 151 | - | 260 | - | |||||||||
Loss on capacity agreements | - | - | 83 | - | |||||||||
Tax loss carryforward realization | - | - | - | (1 | ) | ||||||||
Qatar depreciation adjustment | - | - | 28 | - | |||||||||
Tax benefit on interest expense | (61 | ) | - | (61 | ) | - | |||||||
Pension settlement expense | - | 31 | - | 31 | |||||||||
Pending claims and settlements | (105 | ) | 116 | (220 | ) | (118 | ) | ||||||
Discontinued operations1 | � | � | (1,078 | ) | � | (57 | ) | (1,131 | ) | � | (183 | ) | |
Adjusted earnings | � | $ | 1,611 | � | � | 1,821 | � | 5,867 | � | � | 5,323 | � | |
1 Includes Kashagan, Algeria and Nigeria |
|||||||||||||
� | |||||||||||||
Earnings per share of common stock (dollars) | $ | 2.17 | 2.00 | 5.54 | 5.38 | ||||||||
� | |||||||||||||
Adjusted earnings per share of common stock (dollars) | $ | 1.29 | 1.47 | 4.71 | 4.30 |
CONTACT:
ConocoPhillips
Daren Beaudo, 281-293-2073 (media)
[email protected]
or
Sidney
J. Bassett, 212-207-1996 (investors)
[email protected]
or
Vladimir
R. dela Cruz, 212-207-1996 (investors)
[email protected]
Exhibit 99.2
� |
Third-Quarter 2014 Detailed Supplemental Information |
||||||||||||||||||||||||||||
2013 | � | 2014 | |||||||||||||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | ||||||||||||
$ Millions, Except as Indicated | � | � | � | � | � | � | � | � | |||||||||||||||||||||
CONSOLIDATED INCOME STATEMENT | |||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||
Revenues and Other Income | |||||||||||||||||||||||||||||
Sales and other operating revenues | 14,166 | 13,350 | 13,643 | 13,254 | 54,413 | 15,415 | 13,821 | 12,080 |
� |
41,316 | |||||||||||||||||||
Equity in earnings of affiliates | 362 | 494 | 709 | 654 | 2,219 | 572 | 672 | 764 | 2,008 | ||||||||||||||||||||
Gain on dispositions | 58 | 95 | 1,069 | 20 | 1,242 | 9 | 7 | 4 | 20 | ||||||||||||||||||||
Other income | � | 65 | � | � | 203 | � | � | 49 | � | � | 57 | � | � | 374 | � | 52 | � | � | 201 | � | � | 69 | � | � | � | � | 322 | � | |
Total Revenues and Other Income | � | 14,651 | � | � | 14,142 | � | � | 15,470 | � | � | 13,985 | � | � | 58,248 | � | 16,048 | � | � | 14,701 | � | � | 12,917 | � | � | � | � | 43,666 | � | |
� | |||||||||||||||||||||||||||||
Costs and Expenses | |||||||||||||||||||||||||||||
Purchased commodities | 5,834 | 5,521 | 5,708 | 5,580 | 22,643 | 7,127 | 5,495 | 4,703 | 17,325 | ||||||||||||||||||||
Production and operating expenses | 1,687 | 1,672 | 1,962 | 1,917 | 7,238 | 1,895 | 2,030 | 2,041 | 5,966 | ||||||||||||||||||||
Selling, general and administrative expenses | 165 | 193 | 249 | 247 | 854 | 182 | 218 | 203 | 603 | ||||||||||||||||||||
Exploration expenses | 277 | 321 | 313 | 321 | 1,232 | 296 | 517 | 459 | 1,272 | ||||||||||||||||||||
Depreciation, depletion and amortization | 1,807 | 1,832 | 1,902 | 1,893 | 7,434 | 1,892 | 2,070 | 2,096 | 6,058 | ||||||||||||||||||||
Impairments | 2 | 28 | 1 | 498 | 529 | 1 | 17 | 108 | 126 | ||||||||||||||||||||
Taxes other than income taxes | 892 | 642 | 664 | 686 | 2,884 | 651 | 612 | 493 | 1,756 | ||||||||||||||||||||
Accretion on discounted liabilities | 106 | 105 | 106 | 117 | 434 | 117 | 120 | 120 | 357 | ||||||||||||||||||||
Interest and debt expense | 130 | 139 | 151 | 192 | 612 | 171 | 155 | 149 | 475 | ||||||||||||||||||||
Foreign currency transaction (gains) losses | � | (36 | ) | � | (7 | ) | � | 9 | � | � | (24 | ) | � | (58 | ) |
� |
18 | � | � | 7 | � | � | (8 | ) | � | � | � | 17 | � |
Total Costs and Expenses | � | 10,864 | � | � | 10,446 | � | � | 11,065 | � | � | 11,427 | � | � | 43,802 | � | 12,350 | � | � | 11,241 | � | � | 10,364 | � | � | � | � | 33,955 | � | |
Income from continuing operations before income taxes | 3,787 | 3,696 | 4,405 | 2,558 | 14,446 | 3,698 | 3,460 | 2,553 | 9,711 | ||||||||||||||||||||
Provision for income taxes | � | 1,763 | � | � | 1,630 | � | � | 1,966 | � | � | 1,050 | � | � | 6,409 | � | 1,581 | � | � | 1,395 | � | � | 904 | � | � | � | � | 3,880 | � | |
Income from continuing operations | 2,024 | 2,066 | 2,439 | 1,508 | 8,037 | 2,117 | 2,065 | 1,649 | 5,831 | ||||||||||||||||||||
Income from discontinued operations | � | 129 | � | � | (3 | ) | � | 57 | � | � | 995 | � | � | 1,178 | � | 20 | � | � | 33 | � | � | 1,078 | � | � | � | � | 1,131 | � | |
Net Income | 2,153 | 2,063 | 2,496 | 2,503 | 9,215 | 2,137 | 2,098 | 2,727 | 6,962 | ||||||||||||||||||||
Less: net income attributable to noncontrolling interests | � | (14 | ) | � | (13 | ) | � | (16 | ) | � | (16 | ) | � | (59 | ) | (14 | ) | � | (17 | ) | � | (23 | ) | � | � | � | (54 | ) | |
Net Income Attributable to ConocoPhillips | � | 2,139 | � | � | 2,050 | � | � | 2,480 | � | � | 2,487 | � | � | 9,156 | � | 2,123 | � | � | 2,081 | � | � | 2,704 | � | � | � | � | 6,908 | � | |
� | |||||||||||||||||||||||||||||
Net Income Attributable to ConocoPhillips | |||||||||||||||||||||||||||||
Per Share of Common Stock (dollars) | |||||||||||||||||||||||||||||
Basic | |||||||||||||||||||||||||||||
Continuing operations | 1.64 | 1.66 | 1.96 | 1.20 | 6.47 | 1.70 | 1.65 | 1.31 | 4.67 | ||||||||||||||||||||
Discontinued operations | � | 0.10 | � | � | - | � | � | 0.05 | � | � | 0.81 | � | � | 0.96 | � | 0.02 | � | � | 0.03 | � | � | 0.87 | � | � | � | � | 0.91 | � | |
Net Income Attributable to ConocoPhillips | |||||||||||||||||||||||||||||
Per Share of Common Stock | � | 1.74 | � | � | 1.66 | � | � | 2.01 | � | � | 2.01 | � | � | 7.43 | � | 1.72 | � | � | 1.68 | � | � | 2.18 | � | � | � | � | 5.58 | � | |
Diluted | |||||||||||||||||||||||||||||
Continuing operations | 1.63 | 1.65 | 1.95 | 1.20 | 6.43 | 1.69 | 1.64 | 1.31 | 4.63 | ||||||||||||||||||||
Discontinued operations | � | 0.10 | � | � | - | � | � | 0.05 | � | � | 0.80 | � | � | 0.95 | � | 0.02 | � | � | 0.03 | � | � | 0.86 | � | � | � | � | 0.91 | � | |
Net Income Attributable to ConocoPhillips | |||||||||||||||||||||||||||||
Per Share of Common Stock | � | 1.73 | � | � | 1.65 | � | � | 2.00 | � | � | 2.00 | � | � | 7.38 | � | 1.71 | � | � | 1.67 | � | � | 2.17 | � | � | � | � | 5.54 | � | |
� | |||||||||||||||||||||||||||||
Average Common Shares Outstanding (in thousands) | |||||||||||||||||||||||||||||
Basic | 1,229,232 | 1,229,773 | 1,231,054 | 1,233,741 | 1,230,963 | 1,234,968 | 1,236,057 | 1,238,234 | 1,236,431 | ||||||||||||||||||||
Diluted | � | 1,235,907 | � | � | 1,237,157 | � | � | 1,240,365 | � | � | 1,241,112 | � | � | 1,239,803 | � | 1,242,667 | � | � | 1,245,155 | � | � | 1,247,436 | � | � | � | � | 1,246,788 | � |
� | � | � | � | � | � | � | � | � | ||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
INCOME (LOSS) FROM CONTINUING | ||||||||||||||||||||||||||||||
OPERATIONS BEFORE INCOME TAXES | ||||||||||||||||||||||||||||||
� | � | |||||||||||||||||||||||||||||
Alaska | 842 | 1,060 | 787 | 860 | 3,549 | 930 | 973 | 722 |
� |
2,625 | ||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Lower 48 | 223 | 336 | 349 | 244 | 1,152 | 516 | 434 | 78 | 1,028 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Canada | (117 | ) | 10 | 868 | (87 | ) | 674 | 466 | 241 | 340 | 1,047 | |||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Europe | 1,213 | 627 | 965 | 747 | 3,552 | 1,041 | 781 | 633 | 2,455 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Asia Pacific and Middle East | 1,393 | 1,416 | 1,120 | 1,173 | 5,102 | 1,093 | 1,233 | 1,058 | 3,384 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Other International | 416 | 395 | 607 | (57 | ) | 1,361 | (67 | ) | 99 | 10 | 42 | |||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Corporate and Other | (183 | ) | (148 | ) | (291 | ) | (322 | ) | (944 | ) | (281 | ) | (301 | ) | (288 | ) | (870 | ) | ||||||||||||
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||||||
Consolidated | � | 3,787 | � | � | 3,696 | � | � | 4,405 | � | � | 2,558 | � | � | 14,446 | � | 3,698 | � | � | 3,460 | � | � | 2,553 | � | � | � | � | 9,711 | � | ||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
EFFECTIVE INCOME TAX RATES FOR | ||||||||||||||||||||||||||||||
CONTINUING OPERATIONS |
||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Alaska* | 35.5 | % | 35.7 | % | 37.1 | % | 35.4 | % | 35.9 | % | 35.6 | % | 35.6 | % | 34.4 | % | 35.3 | % | ||||||||||||
� | ||||||||||||||||||||||||||||||
Lower 48 | 52.8 | % | 30.4 | % | 40.1 | % | 15.5 | % | 34.5 | % | 37.3 | % | 38.7 | % | 60.0 | % | 39.6 | % | ||||||||||||
� | ||||||||||||||||||||||||||||||
Canada | 213.7 | % | 52.2 | % | 26.0 | % | 29.3 | % | -6.6 | % | 23.7 | % | 24.0 | % | 9.7 | % | 19.2 | % | ||||||||||||
� | ||||||||||||||||||||||||||||||
Europe | 62.6 | % | 58.1 | % | 70.2 | % | 70.0 | % | 65.4 | % | 66.7 | % | 66.8 | % | 66.4 | % | 66.6 | % | ||||||||||||
� | ||||||||||||||||||||||||||||||
Asia Pacific and Middle East | 33.1 | % | 27.2 | % | 32.4 | % | 25.8 | % | 29.6 | % | 30.9 | % | 30.1 | % | 27.0 | % | 29.4 | % | ||||||||||||
� | ||||||||||||||||||||||||||||||
Other International | 95.4 | % | 93.3 | % | 53.4 | % | 36.0 | % | 78.6 | % | 57.2 | % | -21.7 | % | 296.5 | % | -77.2 | % | ||||||||||||
� | ||||||||||||||||||||||||||||||
Corporate and Other | 11.7 | % | -16.8 | % | 19.4 | % | 22.0 | % | 13.1 | % | 16.4 | % | 16.3 | % | 55.0 | % | 29.2 | % | ||||||||||||
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||||||
Consolidated | � | 46.6 | % | � | 44.1 | % | � | 44.6 | % | � | 41.1 | % | � | 44.4 | % | 42.8 | % | � | 40.3 | % | � | 35.4 | % | � | � | � | 40.0 | % | ||
*Alaska including taxes other than income taxes | 61.6 | % | 52.9 | % | 57.8 | % | 56.2 | % | 57.1 | % | 51.6 | % | 50.3 | % | 48.6 | % | 50.3 | % |
� | 2013 | � | 2014 | ||||||||||||||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | ||||||||||||||
$ Millions | � | � | � | � | � | � | � | � | |||||||||||||||||||||||
EARNINGS BY SEGMENT | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Alaska | � | 543 | 682 | 494 | 555 | 2,274 | 598 | 627 | 473 |
� |
1,698 | ||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Lower 48 | 105 | 233 | 209 | 207 | 754 | 324 | 265 | 32 | 621 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Canada | 133 | 5 | 642 | (62 | ) | 718 | 356 | 182 | 307 | 845 | |||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Europe | 454 | 263 | 288 | 224 | 1,229 | 347 | 259 | 213 | 819 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Asia Pacific and Middle East | 918 | 1,017 | 741 | 856 | 3,532 | 742 | 845 | 749 | 2,336 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Other International | 19 | 26 | 283 | (37 | ) | 291 | (29 | ) | 121 | (18 | ) | 74 | |||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Corporate and Other | (162 | ) | (173 | ) | (234 | ) | (251 | ) | (820 | ) | (235 | ) | (251 | ) | (130 | ) | (616 | ) | |||||||||||||
� | |||||||||||||||||||||||||||||||
Discontinued Operations | 129 | (3 | ) | 57 | 995 | 1,178 | 20 | 33 | 1,078 | 1,131 | |||||||||||||||||||||
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||||||
Consolidated | � | � | � | 2,139 | � | � | 2,050 | � | � | 2,480 | � | � | 2,487 | � | � | 9,156 | � | 2,123 | � | � | 2,081 | � | � | 2,704 | � | � | � | � | 6,908 | � | |
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
SPECIAL ITEMS (AFTER-TAX) | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Alaska | - | 97 | - | - | 97 | - | - | - | - | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Lower 48 | (60 | ) | 69 | - | - | 9 | (122 | ) | - | (151 | ) | (273 | ) | ||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Canada | 224 | - | 461 | (129 | ) | 556 | - | (109 | ) | 47 | (62 | ) | |||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Europe | 83 | - | - | (107 | ) | (24 | ) | - | - | - | - | ||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Asia Pacific and Middle East | - | 146 | (116 | ) | - | 30 | (28 | ) | - | 30 | 2 | ||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Other International | - | - | 288 | - | 288 | - | 154 | - | 154 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Corporate and Other | 11 | (9 | ) | (31 | ) | (10 | ) | (39 | ) | - | - | 89 | 89 | ||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Discontinued Operations | 129 | (3 | ) | 57 | 995 | 1,178 | 20 | 33 | 1,078 | 1,131 | |||||||||||||||||||||
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||||||
Consolidated | � | � | � | 387 | � | � | 300 | � | � | 659 | � | � | 749 | � | � | 2,095 | � | (130 | ) | � | 78 | � | � | 1,093 | � | � | � | � | 1,041 | � | |
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
ADJUSTED EARNINGS | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Alaska | 543 | 585 | 494 | 555 | 2,177 | 598 | 627 | 473 | 1,698 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Lower 48 | 165 | 164 | 209 | 207 | 745 | 446 | 265 | 183 | 894 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Canada | (91 | ) | 5 | 181 | 67 | 162 | 356 | 291 | 260 | 907 | |||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Europe | 371 | 263 | 288 | 331 | 1,253 | 347 | 259 | 213 | 819 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Asia Pacific and Middle East | 918 | 871 | 857 | 856 | 3,502 | 770 | 845 | 719 | 2,334 | ||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Other International | 19 | 26 | (5 | ) | (37 | ) | 3 | (29 | ) | (33 | ) | (18 | ) | (80 | ) | ||||||||||||||||
� | |||||||||||||||||||||||||||||||
Corporate and Other | (173 | ) | (164 | ) | (203 | ) | (241 | ) | (781 | ) | (235 | ) | (251 | ) | (219 | ) | (705 | ) | |||||||||||||
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||||||
Consolidated | � | � | � | 1,752 | � | � | 1,750 | � | � | 1,821 | � | � | 1,738 | � | � | 7,061 | � | 2,253 | � | � | 2,003 | � | � | 1,611 | � | � | � | � | 5,867 | � | |
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
ADJUSTED EFFECTIVE INCOME TAX RATES FOR | |||||||||||||||||||||||||||||||
CONTINUING OPERATIONS | |||||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||||
Alaska | 35.5 | % | 35.6 | % | 37.1 | % | 35.4 | % | 35.9 | % | 35.6 | % | 35.6 | % | 34.4 | % | 35.3 | % | |||||||||||||
� | |||||||||||||||||||||||||||||||
Lower 48 | 42.1 | % | 36.9 | % | 40.1 | % | 15.5 | % | 34.6 | % | 37.0 | % | 38.7 | % | 42.7 | % | 38.7 | % | |||||||||||||
� | |||||||||||||||||||||||||||||||
Canada | 22.2 | % | 52.2 | % | 28.7 | % | 20.6 | % | 30.0 | % | 23.7 | % | 24.3 | % | 23.5 | % | 23.8 | % | |||||||||||||
� | |||||||||||||||||||||||||||||||
Europe | 67.1 | % | 58.1 | % | 70.2 | % | 67.8 | % | 66.6 | % | 66.7 | % | 66.8 | % | 66.4 | % | 66.6 | % | |||||||||||||
� | |||||||||||||||||||||||||||||||
Asia Pacific and Middle East | 34.1 | % | 31.2 | % | 31.5 | % | 25.8 | % | 30.3 | % | 30.1 | % | 30.1 | % | 27.1 | % | 29.2 | % | |||||||||||||
� | |||||||||||||||||||||||||||||||
Other International | 95.4 | % | 93.3 | % | 102.6 | % | 36.0 | % | 99.6 | % | 57.2 | % | 39.3 | % | 296.5 | % | 28.6 | % | |||||||||||||
� | |||||||||||||||||||||||||||||||
Corporate and Other | 11.0 | % | -19.6 | % | 15.5 | % | 21.2 | % | 11.0 | % | 16.4 | % | 16.3 | % | 30.8 | % | 21.5 | % | |||||||||||||
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||||||
Consolidated | � | � | � | 53.3 | % | � | 47.4 | % | � | 48.7 | % | � | 42.1 | % | � | 48.0 | % | 42.1 | % | � | 41.5 | % | � | 40.0 | % | � | � | � | 41.3 | % | |
The income tax effects of the special items are calculated based on the statutory rate of the jurisdiction in which the discrete item resides. |
� | 2013 | � | 2014 | |||||||||||||||||||||||||||
$ Millions | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | ||||||||||||
DETAILED SPECIAL ITEMS (AFTER-TAX) | � | � | � | � | � | � | � | � | ||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Alaska | ||||||||||||||||||||||||||||||
Pending claims and settlements | � | - | � | � | 97 | � | � | - | � | � | - | � | � | 97 | � | - | � | � | - | � | � | - | � | � |
� |
� | - | � | ||
Total | � | � | - | � | � | 97 | � | � | - | � | � | - | � | � | 97 | � | - | � | � | - | � | � | - | � | � | � | � | - | � | |
� | ||||||||||||||||||||||||||||||
Lower 48 | ||||||||||||||||||||||||||||||
Gain (loss) on asset sales | (39 | ) | 47 | - | - | 8 | - | - | - | - | ||||||||||||||||||||
Loss on capacity agreements | - | - | - | - | - | (83 | ) | - | - | (83 | ) | |||||||||||||||||||
Tax loss carryforward realization | (21 | ) | 22 | - | - | 1 | - | - | - | - | ||||||||||||||||||||
Impairments | - | - | - | - | - | - | - | (151 | ) | (151 | ) | |||||||||||||||||||
Pending claims and settlements | � | - | � | � | - | � | � | - | � | � | - | � | � | - | � | (39 | ) | � | - | � | � | - | � | � | � | � | (39 | ) | ||
Total | � | � | (60 | ) | � | 69 | � | � | - | � | � | - | � | � | 9 | � | (122 | ) | � | - | � | � | (151 | ) | � | � | � | (273 | ) | |
� | ||||||||||||||||||||||||||||||
Canada | ||||||||||||||||||||||||||||||
Gain (loss) on asset sales | 224 | - | 461 | - | 685 | - | - | - | - | |||||||||||||||||||||
Impairments | - | - | - | (162 | ) | (162 | ) | - | (109 | ) | - | (109 | ) | |||||||||||||||||
FCCL IFRS depreciation adjustment | - | - | - | 33 | 33 | - | - | - | - | |||||||||||||||||||||
Pending claims and settlements | � | - | � | � | - | � | � | - | � | � | - | � | � | - | � | - | � | � | - | � | � | 47 | � | � | � | � | 47 | � | ||
Total | � | � | 224 | � | � | - | � | � | 461 | � | � | (129 | ) | � | 556 | � | - | � | � | (109 | ) | � | 47 | � | � | � | � | (62 | ) | |
� | ||||||||||||||||||||||||||||||
Europe | ||||||||||||||||||||||||||||||
Gain (loss) on asset sales | 83 | - | - | - | 83 | - | - | - | - | |||||||||||||||||||||
Impairments | � | � | - | � | � | - | � | � | - | � | � | (107 | ) | � | (107 | ) | - | � | � | - | � | � | - | � | � | � | � | - | � | |
Total | � | � | 83 | � | � | - | � | � | - | � | � | (107 | ) | � | (24 | ) | - | � | � | - | � | � | - | � | � | � | � | - | � | |
� | ||||||||||||||||||||||||||||||
Asia Pacific and Middle East | ||||||||||||||||||||||||||||||
Qatar depreciation adjustment | - | - | - | - | - | (28 | ) | - | - | (28 | ) | |||||||||||||||||||
Pending claims and settlements | � | - | � | � | 146 | � | � | (116 | ) | � | - | � | � | 30 | � | - | � | � | - | � | � | 30 | � | � | � | � | 30 | � | ||
Total | � | � | - | � | � | 146 | � | � | (116 | ) | � | - | � | � | 30 | � | (28 | ) | � | - | � | � | 30 | � | � | � | � | 2 | � | |
� | ||||||||||||||||||||||||||||||
Other International | ||||||||||||||||||||||||||||||
Gain (loss) on asset sales | - | - | 288 | - | 288 | - | - | - | - | |||||||||||||||||||||
Pending claims and settlements | � | - | � | � | - | � | � | - | � | � | - | � | � | - | � | - | � | � | 154 | � | � | - | � | � | � | � | 154 | � | ||
Total | � | � | - | � | � | - | � | � | 288 | � | � | - | � | � | 288 | � | - | � | � | 154 | � | � | - | � | � | � | � | 154 | � | |
� | ||||||||||||||||||||||||||||||
Corporate and Other | ||||||||||||||||||||||||||||||
Gain (loss) on asset sales | 11 | - | - | - | 11 | - | - | - | - | |||||||||||||||||||||
Pension settlement expense | - | - | (31 | ) | (10 | ) | (41 | ) | - | - | - | - | ||||||||||||||||||
Tax benefit on interest expense | - | - | - | - | - | - | - | 61 | 61 | |||||||||||||||||||||
Pending claims and settlements | � | - | � | � | (9 | ) | � | - | � | � | - | � | � | (9 | ) | - | � | � | - | � | � | 28 | � | � | � | � | 28 | � | ||
Total | � | � | 11 | � | � | (9 | ) | � | (31 | ) | � | (10 | ) | � | (39 | ) | - | � | � | - | � | � | 89 | � | � | � | � | 89 | � | |
� | ||||||||||||||||||||||||||||||
Discontinued Operations | 129 | (3 | ) | 57 | 995 | 1,178 | 20 | 33 | 1,078 | 1,131 | ||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Total Company | � | � | 387 | � | � | 300 | � | � | 659 | � | � | 749 | � | � | 2,095 | � | (130 | ) | � | 78 | � | � | 1,093 | � | � | � | � | 1,041 | � |
� | 2013 | � | 2014 | |||||||||||||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | |||||||||||||
$ Millions | � | � | � | � | � | � | � | � | ||||||||||||||||||||||
CASH FLOW INFORMATION | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Cash Flows from Operating Activities | ||||||||||||||||||||||||||||||
Net income | 2,153 | 2,063 | 2,496 | 2,503 | 9,215 | 2,137 | 2,098 | 2,727 |
� |
6,962 | ||||||||||||||||||||
Depreciation, depletion and amortization | 1,807 | 1,832 | 1,902 | 1,893 | 7,434 | 1,892 | 2,070 | 2,096 | 6,058 | |||||||||||||||||||||
Impairments | 2 | 28 | 1 | 498 | 529 | 1 | 17 | 108 | 126 | |||||||||||||||||||||
Dry hole costs and leasehold impairments | 36 | 176 | 133 | 98 | 443 | 69 | 334 | 265 | 668 | |||||||||||||||||||||
Accretion on discounted liabilities | 106 | 105 | 106 | 117 | 434 | 117 | 120 | 120 | 357 | |||||||||||||||||||||
Deferred taxes | 241 | 443 | 458 | 169 | 1,311 | 230 | 403 | 391 | 1,024 | |||||||||||||||||||||
Undistributed equity earnings | (29 | ) | (199 | ) | (357 | ) | (237 | ) | (822 | ) | 1,131 | (450 | ) | (347 | ) | 334 | ||||||||||||||
Gain on dispositions | (58 | ) | (95 | ) | (1,069 | ) | (20 | ) | (1,242 | ) | (9 | ) | (7 | ) | (4 | ) | (20 | ) | ||||||||||||
Income from discontinued operations | (129 | ) | 3 | (57 | ) | (995 | ) | (1,178 | ) | (20 | ) | (33 | ) | (1,078 | ) | (1,131 | ) | |||||||||||||
Other | (503 | ) | 17 | 206 | (91 | ) | (371 | ) | 116 | (308 | ) | (344 | ) | (536 | ) | |||||||||||||||
Net working capital changes | � | 982 | � | � | (684 | ) | � | (175 | ) | � | (75 | ) | � | 48 | � | 614 | � | � | (681 | ) | � | 220 | � | � | � | � | 153 | � | ||
Net cash provided by continuing operations | 4,608 | 3,689 | 3,644 | 3,860 | 15,801 | 6,278 | 3,563 | 4,154 | 13,995 | |||||||||||||||||||||
Net cash provided by discontinued operations | � | 122 | � | � | 52 | � | � | 61 | � | � | 51 | � | � | 286 | � | 58 | � | � | 59 | � | � | 26 | � | � | � | � | 143 | � | ||
Net Cash Provided by Operating Activities | � | 4,730 | � | � | 3,741 | � | � | 3,705 | � | � | 3,911 | � | � | 16,087 | � | 6,336 | � | � | 3,622 | � | � | 4,180 | � | � | � | � | 14,138 | � | ||
� | ||||||||||||||||||||||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||||||||||||||
Capital expenditures and investments | (3,391 | ) | (3,705 | ) | (4,185 | ) | (4,256 | ) | (15,537 | ) | (3,895 | ) | (4,246 | ) | (4,588 | ) | (12,729 | ) | ||||||||||||
Proceeds from asset dispositions | 1,134 | 542 | 1,499 | 7,045 | 10,220 | 48 | 15 | 1,371 | 1,434 | |||||||||||||||||||||
Net sales (purchases) of short-term investments | (23 | ) | (51 | ) | 75 | (264 | ) | (263 | ) | 63 | (71 | ) | (101 | ) | (109 | ) | ||||||||||||||
Long-term collections from related parties |
||||||||||||||||||||||||||||||
and other investments | � | 36 | � | � | (11 | ) | � | 54 | � | � | (146 | ) | � | (67 | ) | 108 | � | � | 65 | � | � | (484 | ) | � | � | � | (311 | ) | ||
Net cash provided by (used in) continuing operations | (2,244 | ) | (3,225 | ) | (2,557 | ) | 2,379 | (5,647 | ) | (3,676 | ) | (4,237 | ) | (3,802 | ) | (11,715 | ) | |||||||||||||
Net cash used in discontinued operations | � | (189 | ) | � | (190 | ) | � | (161 | ) | � | (64 | ) | � | (604 | ) | (22 | ) | � | (28 | ) | � | (9 | ) | � | � | � | (59 | ) | ||
Net Cash Provided by (Used in) Investing Activities | � | (2,433 | ) | � | (3,415 | ) | � | (2,718 | ) | � | 2,315 | � | � | (6,251 | ) | (3,698 | ) | � | (4,265 | ) | � | (3,811 | ) | � | � | � | (11,774 | ) | ||
� | ||||||||||||||||||||||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||||||||||||||
Repayment of debt | (48 | ) | (850 | ) | (48 | ) | - | (946 | ) | (450 | ) | - | (55 | ) | (505 | ) | ||||||||||||||
Change in restricted cash | 748 | - | - | - | 748 | - | - | - | - | |||||||||||||||||||||
Issuance of company common stock | (10 | ) | 5 | 17 | 8 | 20 | (32 | ) | 78 | (19 | ) | 27 | ||||||||||||||||||
Dividends paid | (815 | ) | (814 | ) | (852 | ) | (853 | ) | (3,334 | ) | (855 | ) | (856 | ) | (907 | ) | (2,618 | ) | ||||||||||||
Other | � | (205 | ) | � | (186 | ) | � | (202 | ) | � | (3,028 | ) | � | (3,621 | ) | (17 | ) | � | (11 | ) | � | 8 | � | � | � | � | (20 | ) | ||
Net cash used in continuing operations | (330 | ) | (1,845 | ) | (1,085 | ) | (3,873 | ) | (7,133 | ) | (1,354 | ) | (789 | ) | (973 | ) | (3,116 | ) | ||||||||||||
Net cash used in discontinued operations | � | - | � | � | - | � | � | - | � | � | - | � | � | - | � | - | � | � | - | � | � | - | � | � | � | � | - | � | ||
Net Cash Used in Financing Activities | � | (330 | ) | � | (1,845 | ) | � | (1,085 | ) | � | (3,873 | ) | � | (7,133 | ) | (1,354 | ) | � | (789 | ) | � | (973 | ) | � | � | � | (3,116 | ) | ||
� | ||||||||||||||||||||||||||||||
Effect of Exchange Rate Changes | � | (163 | ) | � | 6 | � | � | 72 | � | � | 10 | � | � | (75 | ) | (10 | ) | � | 54 | � | � | (130 | ) | � | � | � | (86 | ) | ||
� | ||||||||||||||||||||||||||||||
Net Change in Cash and Cash Equivalents | 1,804 | (1,513 | ) | (26 | ) | 2,363 | 2,628 | 1,274 | (1,378 | ) | (734 | ) | (838 | ) | ||||||||||||||||
Cash and cash equivalents at beginning of period | � | 3,618 | � | � | 5,422 | � | � | 3,909 | � | � | 3,883 | � | � | 3,618 | � | 6,246 | � | � | 7,520 | � | � | 6,142 | � | � | � | � | 6,246 | � | ||
Cash and Cash Equivalents at End of Period | � | 5,422 | � | � | 3,909 | � | � | 3,883 | � | � | 6,246 | � | � | 6,246 | � | 7,520 | � | � | 6,142 | � | � | 5,408 | � | � | � | � | 5,408 | � | ||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
CAPITAL PROGRAM | ||||||||||||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Capital expenditures and investments | ||||||||||||||||||||||||||||||
Alaska | 262 | 283 | 291 | 304 | 1,140 | 415 | 390 | 369 | 1,174 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Lower 48 | 1,280 | 1,367 | 1,238 | 1,325 | 5,210 | 1,312 | 1,385 | 1,656 | 4,353 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Canada | 675 | 422 | 505 | 630 | 2,232 | 622 | 515 | 613 | 1,750 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Europe | 786 | 761 | 779 | 752 | 3,078 | 596 | 656 | 660 | 1,912 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Asia Pacific and Middle East | 337 | 827 | 1,142 | 1,076 | 3,382 | 848 | 1,094 | 1,077 | 3,019 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Other International | 24 | 18 | 187 | 84 | 313 | 67 | 172 | 164 | 403 | |||||||||||||||||||||
� | ||||||||||||||||||||||||||||||
Corporate and Other | � | 27 | � | � | 27 | � | � | 43 | � | � | 85 | � | � | 182 | � | 35 | � | � | 34 | � | � | 49 | � | � | � | � | 118 | � | ||
Total capital expenditures and investments | � | 3,391 | � | � | 3,705 | � | � | 4,185 | � | � | 4,256 | � | � | 15,537 | � | 3,895 | � | � | 4,246 | � | � | 4,588 | � | � | � | � | 12,729 | � | ||
� | ||||||||||||||||||||||||||||||
Joint venture acquisition obligation (principal) - Canada* | � | 189 | � | � | 192 | � | � | 194 | � | � | 197 | � | � | 772 | � | - | � | � | - | � | � | - | � | � | � | � | - | � | ||
Total Capital Program | � | 3,580 | � | � | 3,897 | � | � | 4,379 | � | � | 4,453 | � | � | 16,309 | � | 3,895 | � | � | 4,246 | � | � | 4,588 | � | � | � | � | 12,729 | � | ||
Capital Program for Algeria, Nigeria and Kashagan: | 189 | 190 | 161 | 69 | 609 | 22 | 28 | 9 | 59 | |||||||||||||||||||||
*Excludes $2,810 million prepayment in the fourth quarter of 2013. |
� | 2013 | � | 2014 | ||||||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | ||||||
TOTAL SEGMENTS | � | � | � | � | � | � | � | � | |||||||||||||||
� | |||||||||||||||||||||||
� | |||||||||||||||||||||||
Production | |||||||||||||||||||||||
Total (MBOED) | |||||||||||||||||||||||
Continuing operations, including equity affiliates | 1,555 | 1,510 | 1,470 | 1,473 | 1,502 | 1,532 | 1,557 | 1,481 |
� |
1,523 | |||||||||||||
Discontinued operations (Algeria and Nigeria) | � | 41 | � | � | 42 | � | 44 | � | 45 | � | 43 | 36 | � | � | 37 | � | 14 | � | � | � | 28 | ||
Total, including equity affiliates | � | 1,596 | � | � | 1,552 | � | 1,514 | � | 1,518 | � | 1,545 | 1,568 | � | � | 1,594 | � | 1,495 | � | � | � | 1,551 | ||
� | |||||||||||||||||||||||
Crude Oil (MBD) | |||||||||||||||||||||||
Consolidated operations | 606 | 565 | 532 | 543 | 562 | 581 | 576 | 542 | 566 | ||||||||||||||
Equity affiliates | � | 20 | � | � | 20 | � | 20 | � | 17 | � | 19 | 18 | � | � | 20 | � | 19 | � | � | � | 19 | ||
Total continuing operations | � | 626 | � | � | 585 | � | 552 | � | 560 | � | 581 | 599 | � | � | 596 | � | 561 | � | � | � | 585 | ||
Discontinued operations (Algeria and Nigeria) | � | 20 | � | � | 18 | � | 19 | � | 15 | � | 18 | 8 | � | � | 9 | � | 4 | � | � | � | 7 | ||
Total | � | 646 | � | � | 603 | � | 571 | � | 575 | � | 599 | 607 | � | � | 605 | � | 565 | � | � | � | 592 | ||
Over (under) lifting of crude oil (MBD)* | � | (9 | ) | � | 4 | � | 19 | � | 11 | � | 6 | (16 | ) | � | 4 | � | 15 | � | � | � | 1 | ||
*Includes continuing and discontinued operations. | |||||||||||||||||||||||
� | |||||||||||||||||||||||
NGL (MBD) | |||||||||||||||||||||||
Consolidated operations | 151 | 150 | 148 | 144 | 149 | 152 | 159 | 149 | 154 | ||||||||||||||
Equity affiliates | � | 8 | � | � | 8 | � | 8 | � | 6 | � | 7 | 7 | � | � | 8 | � | 8 | � | � | � | 7 | ||
Total continuing operations | � | 159 | � | � | 158 | � | 156 | � | 150 | � | 156 | 159 | � | � | 167 | � | 157 | � | � | � | 161 | ||
Discontinued operations (Nigeria) | � | 3 | � | � | 3 | � | 4 | � | 4 | � | 3 | 3 | � | � | 3 | � | 1 | � | � | � | 2 | ||
Total | � | 162 | � | � | 161 | � | 160 | � | 154 | � | 159 | 162 | � | � | 170 | � | 158 | � | � | � | 163 | ||
� | |||||||||||||||||||||||
Bitumen (MBD) | |||||||||||||||||||||||
Consolidated operations | 13 | 12 | 13 | 13 | 13 | 13 | 14 | 9 | 12 | ||||||||||||||
Equity affiliates | � | 96 | � | � | 88 | � | 94 | � | 106 | � | 96 | 111 | � | � | 114 | � | 115 | � | � | � | 113 | ||
Total | � | 109 | � | � | 100 | � | 107 | � | 119 | � | 109 | 124 | � | � | 128 | � | 124 | � | � | � | 125 | ||
� | |||||||||||||||||||||||
Natural Gas (MMCFD) | |||||||||||||||||||||||
Consolidated operations | 3,479 | 3,505 | 3,423 | 3,427 | 3,458 | 3,432 | 3,482 | 3,315 | 3,410 | ||||||||||||||
Equity affiliates | � | 483 | � | � | 493 | � | 507 | � | 439 | � | 481 | 469 | � | � | 516 | � | 518 | � | � | � | 501 | ||
Total continuing operations | � | 3,962 | � | � | 3,998 | � | 3,930 | � | 3,866 | � | 3,939 | 3,901 | � | � | 3,998 | � | 3,833 | � | � | � | 3,911 | ||
Discontinued operations (Nigeria) | � | 110 | � | � | 128 | � | 125 | � | 155 | � | 129 | 149 | � | � | 151 | � | 54 | � | � | � | 117 | ||
Total | � | 4,072 | � | � | 4,126 | � | 4,055 | � | 4,021 | � | 4,068 | 4,050 | � | � | 4,149 | � | 3,887 | � | � | � | 4,028 | ||
� | |||||||||||||||||||||||
Industry Prices | |||||||||||||||||||||||
Crude Oil ($/BBL) | |||||||||||||||||||||||
WTI | 94.29 | 94.12 | 105.80 | 97.38 | 97.90 | 98.75 | 103.05 | 97.48 | 99.76 | ||||||||||||||
WCS | 62.41 | 75.06 | 88.35 | 65.26 | 72.77 | 75.55 | 82.94 | 76.99 | 78.49 | ||||||||||||||
Brent dated | 112.55 | 102.44 | 110.32 | 109.27 | 108.65 | 108.22 | 109.63 | 101.85 | 106.57 | ||||||||||||||
JCC ($/BBL) | 114.19 | 113.07 | 107.36 | 107.94 | 110.64 | 112.78 | 111.40 | 109.59 | 111.26 | ||||||||||||||
Natural Gas ($/MMBTU) | |||||||||||||||||||||||
Henry Hub first of month | � | 3.34 | � | � | 4.10 | � | 3.58 | � | 3.60 | � | 3.65 | 4.94 | � | � | 4.68 | � | 4.07 | � | � | � | 4.56 | ||
� | |||||||||||||||||||||||
� | |||||||||||||||||||||||
Average Realized Prices | |||||||||||||||||||||||
Crude Oil ($/BBL) | |||||||||||||||||||||||
Consolidated operations | 106.17 | 100.31 | 106.85 | 100.67 | 103.50 | 101.71 | 103.48 | 96.65 | 100.63 | ||||||||||||||
Equity affiliates | � | 100.27 | � | � | 93.41 | � | 99.41 | � | 98.81 | � | 97.92 | 97.83 | � | � | 100.80 | � | 96.03 | � | � | � | 98.29 | ||
Total continuing operations | � | 105.97 | � | � | 100.07 | � | 106.60 | � | 100.61 | � | 103.32 | 101.59 | � | � | 103.39 | � | 96.63 | � | � | � | 100.56 | ||
Discontinued operations (Algeria and Nigeria) | � | 112.62 | � | � | 103.45 | � | 110.28 | � | 110.29 | � | 109.72 | 108.81 | � | � | 113.07 | � | 107.74 | � | � | � | 110.61 | ||
Total | � | 106.20 | � | � | 100.14 | � | 106.74 | � | 100.83 | � | 103.51 | 101.69 | � | � | 103.53 | � | 96.67 | � | � | � | 100.67 | ||
� | |||||||||||||||||||||||
NGL ($/BBL) | |||||||||||||||||||||||
Consolidated operations | 40.87 | 36.21 | 39.44 | 41.89 | 39.60 | 44.86 | 38.71 | 36.26 | 39.84 | ||||||||||||||
Equity affiliates | � | 77.32 | � | � | 64.63 | � | 69.90 | � | 83.05 | � | 73.31 | 79.91 | � | � | 68.84 | � | 67.13 | � | � | � | 71.51 | ||
Total continuing operations | � | 42.95 | � | � | 37.80 | � | 41.14 | � | 43.82 | � | 41.42 | 46.52 | � | � | 40.36 | � | 37.83 | � | � | � | 41.46 | ||
Discontinued operations (Nigeria) | � | 12.30 | � | � | 13.13 | � | 15.76 | � | 16.13 | � | 14.58 | 12.99 | � | � | 14.55 | � | 11.49 | � | � | � | 13.41 | ||
Total | � | 42.41 | � | � | 37.24 | � | 40.47 | � | 43.07 | � | 40.79 | 45.85 | � | � | 39.93 | � | 37.66 | � | � | � | 41.06 | ||
� | |||||||||||||||||||||||
Bitumen ($/BBL) | |||||||||||||||||||||||
Consolidated operations | 36.78 | 59.67 | 76.90 | 44.73 | 55.25 | 61.69 | 68.00 | 64.95 | 64.95 | ||||||||||||||
Equity affiliates | � | 39.52 | � | � | 55.13 | � | 75.93 | � | 43.64 | � | 53.00 | 55.85 | � | � | 65.55 | � | 62.30 | � | � | � | 61.30 | ||
Total | � | 39.23 | � | � | 55.69 | � | 76.06 | � | 43.76 | � | 53.27 | 56.47 | � | � | 65.82 | � | 62.49 | � | � | � | 61.65 | ||
� | |||||||||||||||||||||||
Natural Gas ($/MCF) | |||||||||||||||||||||||
Consolidated operations | 5.75 | 5.88 | 5.49 | 5.73 | 5.71 | 7.15 | 6.29 | 5.46 | 6.30 | ||||||||||||||
Equity affiliates | � | 9.36 | � | � | 8.84 | � | 9.35 | � | 8.29 | � | 8.98 | 10.43 | � | � | 10.46 | � | 9.11 | � | � | � | 9.97 | ||
Total continuing operations | � | 6.19 | � | � | 6.25 | � | 5.99 | � | 6.02 | � | 6.11 | 7.55 | � | � | 6.82 | � | 5.96 | � | � | � | 6.77 | ||
Discontinued operations (Nigeria) | � | 2.54 | � | � | 2.98 | � | 2.58 | � | 2.36 | � | 2.60 | 2.69 | � | � | 2.46 | � | 2.26 | � | � | � | 2.53 | ||
Total | � | 6.09 | � | � | 6.15 | � | 5.88 | � | 5.88 | � | 6.00 | 7.37 | � | � | 6.66 | � | 5.91 | � | � | � | 6.65 | ||
� | |||||||||||||||||||||||
� | |||||||||||||||||||||||
Exploration Expenses ($ Millions) | |||||||||||||||||||||||
Dry holes | 4 | 98 | 101 | 65 | 268 | 23 | 145 | 86 | 254 | ||||||||||||||
Leasehold impairment | � | 32 | � | � | 78 | � | 32 | � | 33 | � | 175 | 46 | � | � | 189 | � | 179 | � | � | � | 414 | ||
Total noncash expenses | 36 | 176 | 133 | 98 | 443 | 69 | 334 | 265 | 668 | ||||||||||||||
Other (G&A, G&G and lease rentals) | � | 241 | � | � | 145 | � | 180 | � | 223 | � | 789 | 227 | � | � | 183 | � | 194 | � | � | � | 604 | ||
Total exploration expenses | � | 277 | � | � | 321 | � | 313 | � | 321 | � | 1,232 | 296 | � | � | 517 | � | 459 | � | � | � | 1,272 | ||
� | |||||||||||||||||||||||
U.S. exploration expenses | � | 152 | � | � | 196 | � | 165 | � | 178 | � | 691 | 150 | � | � | 242 | � | 340 | � | � | � | 732 | ||
International exploration expenses | � | 125 | � | � | 125 | � | 148 | � | 143 | � | 541 | 146 | � | � | 275 | � | 119 | � | � | � | 540 | ||
� | |||||||||||||||||||||||
DD&A ($ Millions) | |||||||||||||||||||||||
Alaska | 135 | 135 | 124 | 136 | 530 | 132 | 135 | 123 | 390 | ||||||||||||||
Lower 48 | 744 | 785 | 880 | 836 | 3,245 | 829 | 939 | 982 | 2,750 | ||||||||||||||
Canada | 343 | 345 | 330 | 297 | 1,315 | 232 | 238 | 236 | 706 | ||||||||||||||
Europe | 261 | 234 | 234 | 304 | 1,033 | 404 | 421 | 427 | 1,252 | ||||||||||||||
Asia Pacific and Middle East | 293 | 298 | 303 | 291 | 1,185 | 268 | 310 | 300 | 878 | ||||||||||||||
Other International | 11 | 12 | 5 | 2 | 30 | 1 | - | 2 | 3 | ||||||||||||||
Corporate and Other | � | 20 | � | � | 23 | � | 26 | � | 27 | � | 96 | 26 | � | � | 27 | � | 26 | � | � | � | 79 | ||
Total DD&A | � | 1,807 | � | � | 1,832 | � | 1,902 | � | 1,893 | � | 7,434 | 1,892 | � | � | 2,070 | � | 2,096 | � | � | � | 6,058 |
� | 2013 | � | 2014 | |||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | |||
PRODUCTION | � | � | � | � | � | � | � | � | ||||||||||||
� | ||||||||||||||||||||
� | ||||||||||||||||||||
Crude Oil (MBD) | ||||||||||||||||||||
Alaska | 190 | 176 | 161 | 182 | 178 | 175 | 170 | 139 |
� |
162 | ||||||||||
Lower 48 | 148 | 147 | 153 | 158 | 152 | 171 | 191 | 191 | 184 | |||||||||||
Canada | 14 | 14 | 13 | 12 | 13 | 13 | 12 | 13 | 13 | |||||||||||
Norway | 100 | 78 | 94 | 95 | 92 | 96 | 89 | 89 | 91 | |||||||||||
United Kingdom | � | 24 | � | 22 | � | 17 | � | 23 | � | 21 | 39 | � | 37 | � | 30 | � | � | � | 35 | |
Europe | � | 124 | � | 100 | � | 111 | � | 118 | � | 113 | 135 | � | 126 | � | 119 | � | � | � | 126 | |
Australia/Timor-Leste | 13 | 15 | 13 | 10 | 13 | 12 | 9 | 8 | 10 | |||||||||||
China | 57 | 56 | 51 | 48 | 53 | 58 | 50 | 46 | 51 | |||||||||||
Indonesia | 9 | 7 | 8 | 7 | 8 | 10 | 7 | 7 | 8 | |||||||||||
Malaysia | 7 | 6 | 5 | 7 | 6 | 6 | 10 | 11 | 9 | |||||||||||
Equity affiliates | � | 15 | � | 15 | � | 16 | � | 13 | � | 15 | 14 | � | 16 | � | 15 | � | � | � | 15 | |
AP/ME | � | 101 | � | 99 | � | 93 | � | 85 | � | 95 | 100 | � | 92 | � | 87 | � | � | � | 93 | |
Libya | 44 | 44 | 17 | 1 | 26 | 1 | 1 | 8 | 3 | |||||||||||
Equity affiliates | � | 5 | � | 5 | � | 4 | � | 4 | � | 4 | 4 | � | 4 | � | 4 | � | � | � | 4 | |
Other International | � | 49 | � | 49 | � | 21 | � | 5 | � | 30 | 5 | � | 5 | � | 12 | � | � | � | 7 | |
Total continuing operations | � | 626 | � | 585 | � | 552 | � | 560 | � | 581 | 599 | � | 596 | � | 561 | � | � | � | 585 | |
Discontinued operations (Algeria and Nigeria) | � | 20 | � | 18 | � | 19 | � | 15 | � | 18 | 8 | � | 9 | � | 4 | � | � | � | 7 | |
Total | � | 646 | � | 603 | � | 571 | � | 575 | � | 599 | 607 | � | 605 | � | 565 | � | � | � | 592 | |
� | ||||||||||||||||||||
NGL (MBD) | ||||||||||||||||||||
Alaska | 18 | 15 | 11 | 16 | 15 | 16 | 16 | 8 | 13 | |||||||||||
Lower 48 | 87 | 91 | 94 | 90 | 91 | 91 | 100 | 104 | 99 | |||||||||||
Canada | 26 | 25 | 25 | 23 | 25 | 25 | 25 | 21 | 24 | |||||||||||
Norway | 3 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | |||||||||||
United Kingdom | � | 3 | � | 3 | � | 2 | � | 3 | � | 3 | 5 | � | 5 | � | 5 | � | � | � | 5 | |
Europe | � | 6 | � | 5 | � | 5 | � | 6 | � | 6 | 7 | � | 7 | � | 8 | � | � | � | 8 | |
Australia/Timor-Leste | 10 | 10 | 9 | 7 | 9 | 8 | 6 | 5 | 6 | |||||||||||
Indonesia | 4 | 4 | 4 | 2 | 3 | 5 | 5 | 3 | 4 | |||||||||||
Equity affiliates | � | 8 | � | 8 | � | 8 | � | 6 | � | 7 | 7 | � | 8 | � | 8 | � | � | � | 7 | |
AP/ME | � | 22 | � | 22 | � | 21 | � | 15 | � | 19 | 20 | � | 19 | � | 16 | � | � | � | 17 | |
Total continuing operations | � | 159 | � | 158 | � | 156 | � | 150 | � | 156 | 159 | � | 167 | � | 157 | � | � | � | 161 | |
Discontinued operations (Nigeria) | � | 3 | � | 3 | � | 4 | � | 4 | � | 3 | 3 | � | 3 | � | 1 | � | � | � | 2 | |
Total | � | 162 | � | 161 | � | 160 | � | 154 | � | 159 | 162 | � | 170 | � | 158 | � | � | � | 163 | |
� | ||||||||||||||||||||
Bitumen (MBD) | ||||||||||||||||||||
Consolidated operations | 13 | 12 | 13 | 13 | 13 | 13 | 14 | 9 | 12 | |||||||||||
Equity affiliates | � | 96 | � | 88 | � | 94 | � | 106 | � | 96 | 111 | � | 114 | � | 115 | � | � | � | 113 | |
Total | � | 109 | � | 100 | � | 107 | � | 119 | � | 109 | 124 | � | 128 | � | 124 | � | � | � | 125 | |
� | ||||||||||||||||||||
Natural Gas (MMCFD) | ||||||||||||||||||||
Alaska | 56 | 38 | 35 | 43 | 43 | 55 | 45 | 48 | 50 | |||||||||||
Lower 48 | 1,441 | 1,516 | 1,511 | 1,493 | 1,490 | 1,468 | 1,495 | 1,485 | 1,482 | |||||||||||
Canada | 806 | 788 | 775 | 731 | 775 | 707 | 713 | 707 | 709 | |||||||||||
Norway | 161 | 119 | 130 | 163 | 143 | 157 | 135 | 106 | 133 | |||||||||||
United Kingdom | � | 300 | � | 290 | � | 227 | � | 277 | � | 273 | 315 | � | 345 | � | 298 | � | � | � | 319 | |
Europe | � | 461 | � | 409 | � | 357 | � | 440 | � | 416 | 472 | � | 480 | � | 404 | � | � | � | 452 | |
Australia/Timor-Leste | 251 | 272 | 268 | 255 | 262 | 263 | 277 | 200 | 247 | |||||||||||
China | 4 | 6 | 4 | 4 | 4 | 3 | 3 | 4 | 3 | |||||||||||
Indonesia | 428 | 447 | 439 | 452 | 442 | 457 | 463 | 464 | 461 | |||||||||||
Malaysia | 1 | 1 | 1 | 1 | 1 | 3 | 5 | 2 | 4 | |||||||||||
Equity affiliates | � | 483 | � | 493 | � | 507 | � | 439 | � | 481 | 469 | � | 516 | � | 518 | � | � | � | 501 | |
AP/ME | � | 1,167 | � | 1,219 | � | 1,219 | � | 1,151 | � | 1,190 | 1,195 | � | 1,264 | � | 1,188 | � | � | � | 1,216 | |
Libya | � | 31 | � | 28 | � | 33 | � | 8 | � | 25 | 4 | � | 1 | � | 1 | � | � | � | 2 | |
Other International | � | 31 | � | 28 | � | 33 | � | 8 | � | 25 | 4 | � | 1 | � | 1 | � | � | � | 2 | |
Total continuing operations | � | 3,962 | � | 3,998 | � | 3,930 | � | 3,866 | � | 3,939 | 3,901 | � | 3,998 | � | 3,833 | � | � | � | 3,911 | |
Discontinued operations (Nigeria) | � | 110 | � | 128 | � | 125 | � | 155 | � | 129 | 149 | � | 151 | � | 54 | � | � | � | 117 | |
Total | � | 4,072 | � | 4,126 | � | 4,055 | � | 4,021 | � | 4,068 | 4,050 | � | 4,149 | � | 3,887 | � | � | � | 4,028 | |
� | ||||||||||||||||||||
Total (MBOED) | ||||||||||||||||||||
Alaska | 218 | 197 | 178 | 205 | 200 | 200 | 193 | 155 | 183 | |||||||||||
Lower 48 | 475 | 491 | 499 | 497 | 491 | 507 | 540 | 543 | 530 | |||||||||||
Consolidated operations | 187 | 183 | 180 | 170 | 180 | 169 | 170 | 161 | 167 | |||||||||||
Equity affiliates | � | 96 | � | 88 | � | 94 | � | 106 | � | 96 | 111 | � | 114 | � | 115 | � | � | � | 113 | |
Canada | � | 283 | � | 271 | � | 274 | � | 276 | � | 276 | 280 | � | 284 | � | 276 | � | � | � | 280 | |
Norway | � | 130 | � | 100 | � | 119 | � | 125 | � | 119 | 124 | � | 114 | � | 110 | � | � | � | 116 | |
United Kingdom | � | 77 | � | 73 | � | 57 | � | 72 | � | 70 | 96 | � | 99 | � | 84 | � | � | � | 93 | |
Europe | � | 207 | � | 173 | � | 176 | � | 197 | � | 189 | 220 | � | 213 | � | 194 | � | � | � | 209 | |
Australia/Timor-Leste | 65 | 70 | 67 | 60 | 65 | 64 | 61 | 46 | 57 | |||||||||||
China | 58 | 57 | 52 | 49 | 54 | 59 | 51 | 47 | 52 | |||||||||||
Indonesia | 84 | 86 | 85 | 84 | 85 | 91 | 89 | 87 | 89 | |||||||||||
Malaysia | 7 | 6 | 5 | 7 | 6 | 6 | 11 | 11 | 10 | |||||||||||
Equity affiliates | � | 104 | � | 105 | � | 108 | � | 92 | � | 102 | 99 | � | 110 | � | 110 | � | � | � | 106 | |
AP/ME | � | 318 | � | 324 | � | 317 | � | 292 | � | 312 | 319 | � | 322 | � | 301 | � | � | � | 314 | |
Libya | 49 | 49 | 22 | 2 | 30 | 2 | 1 | 8 | 3 | |||||||||||
Equity affiliates | � | 5 | � | 5 | � | 4 | � | 4 | � | 4 | 4 | � | 4 | � | 4 | � | � | � | 4 | |
Other International | � | 54 | � | 54 | � | 26 | � | 6 | � | 34 | 6 | � | 5 | � | 12 | � | � | � | 7 | |
Total continuing operations | � | 1,555 | � | 1,510 | � | 1,470 | � | 1,473 | � | 1,502 | 1,532 | � | 1,557 | � | 1,481 | � | � | � | 1,523 | |
Discontinued operations (Algeria and Nigeria) | � | 41 | � | 42 | � | 44 | � | 45 | � | 43 | 36 | � | 37 | � | 14 | � | � | � | 28 | |
Total | � | 1,596 | � | 1,552 | � | 1,514 | � | 1,518 | � | 1,545 | 1,568 | � | 1,594 | � | 1,495 | � | � | � | 1,551 |
� | 2013 | � | 2014 | |||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | |||
AVERAGE REALIZED PRICES | � | � | � | � | � | � | � | � | ||||||||||||
� | ||||||||||||||||||||
� | ||||||||||||||||||||
Crude Oil ($/BBL) | ||||||||||||||||||||
Consolidated operations | ||||||||||||||||||||
Alaska | 110.79 | 106.09 | 110.95 | 104.04 | 107.83 | 106.39 | 108.93 | 102.36 |
� |
106.06 | ||||||||||
Lower 48 | 93.69 | 93.56 | 100.25 | 87.81 | 93.79 | 91.52 | 93.73 | 87.91 | 91.02 | |||||||||||
Canada | 72.85 | 81.09 | 91.81 | 72.86 | 79.73 | 80.32 | 86.33 | 82.48 | 83.00 | |||||||||||
Norway | 114.75 | 103.21 | 112.50 | 111.59 | 111.32 | 109.69 | 111.97 | 103.53 | 108.28 | |||||||||||
United Kingdom | � | 111.07 | � | 101.67 | � | 110.62 | � | 108.94 | � | 107.57 | 107.37 | � | 110.01 | � | 102.22 | � | � | � | 106.57 | |
Europe | � | 114.11 | � | 102.74 | � | 112.28 | � | 110.96 | � | 110.56 | 109.05 | � | 111.38 | � | 103.17 | � | � | � | 107.79 | |
Australia/Timor-Leste | 107.76 | 97.11 | 103.84 | 107.26 | 104.17 | 106.36 | 105.31 | 101.26 | 104.27 | |||||||||||
China | 110.91 | 98.58 | 106.36 | 106.17 | 105.50 | 105.62 | 106.18 | 97.73 | 103.48 | |||||||||||
Indonesia | 93.32 | 83.15 | 93.35 | 95.66 | 91.37 | 92.82 | 94.82 | 84.28 | 91.04 | |||||||||||
Malaysia | � | 119.87 | � | 108.67 | � | 114.90 | � | 118.29 | � | 115.44 | 115.35 | � | 114.51 | � | 109.62 | � | � | � | 112.26 | |
AP/ME | � | 109.35 | � | 97.77 | � | 105.43 | � | 106.43 | � | 104.78 | 104.92 | � | 105.65 | � | 99.07 | � | � | � | 103.28 | |
Libya | � | 112.18 | � | 102.82 | � | 107.49 | � | - | � | 107.21 | - | � | 107.33 | � | 95.22 | � | � | � | 95.82 | |
Other International | � | 112.18 | � | 102.82 | � | 107.49 | � | - | � | 107.21 | - | � | 107.33 | � | 95.22 | � | � | � | 95.82 | |
Total consolidated operations | � | 106.17 | � | 100.31 | � | 106.85 | � | 100.67 | � | 103.50 | 101.71 | � | 103.48 | � | 96.65 | � | � | � | 100.63 | |
Equity affiliates | � | 100.27 | � | 93.41 | � | 99.41 | � | 98.81 | � | 97.92 | 97.83 | � | 100.80 | � | 96.03 | � | � | � | 98.29 | |
Total continuing operations | � | 105.97 | � | 100.07 | � | 106.60 | � | 100.61 | � | 103.32 | 101.59 | � | 103.39 | � | 96.63 | � | � | � | 100.56 | |
Discontinued operations (Algeria and Nigeria) | � | 112.62 | � | 103.45 | � | 110.28 | � | 110.29 | � | 109.72 | 108.81 | � | 113.07 | � | 107.74 | � | � | � | 110.61 | |
Total | � | 106.20 | � | 100.14 | � | 106.74 | � | 100.83 | � | 103.51 | 101.69 | � | 103.53 | � | 96.67 | � | � | � | 100.67 | |
� | ||||||||||||||||||||
NGL ($/BBL) | ||||||||||||||||||||
Consolidated operations | ||||||||||||||||||||
Lower 48 | 29.58 | 29.30 | 32.57 | 34.33 | 31.48 | 36.06 | 31.28 | 30.67 | 32.51 | |||||||||||
Canada | 50.15 | 44.08 | 46.90 | 47.57 | 47.19 | 56.13 | 46.56 | 45.29 | 49.53 | |||||||||||
Norway | 59.77 | 52.15 | 56.29 | 64.13 | 59.08 | 52.95 | 52.18 | 45.14 | 50.61 | |||||||||||
United Kingdom | � | 60.61 | � | 46.32 | � | 58.58 | � | 61.69 | � | 57.48 | 64.99 | � | 59.48 | � | 58.21 | � | � | � | 60.94 | |
Europe | � | 60.10 | � | 49.29 | � | 57.36 | � | 63.01 | � | 58.36 | 60.48 | � | 57.32 | � | 54.47 | � | � | � | 57.62 | |
Australia/Timor-Leste | 77.42 | 67.48 | 71.92 | 81.14 | 74.79 | 78.51 | 72.80 | 71.18 | 74.22 | |||||||||||
Indonesia | � | 78.10 | � | 64.58 | � | 69.97 | � | 72.47 | � | 71.23 | 82.11 | � | 69.07 | � | 67.57 | � | � | � | 73.58 | |
AP/ME | � | 77.59 | � | 66.54 | � | 71.35 | � | 79.29 | � | 73.82 | 80.07 | � | 71.52 | � | 69.69 | � | � | � | 73.97 | |
Total consolidated operations | � | 40.87 | � | 36.21 | � | 39.44 | � | 41.89 | � | 39.60 | 44.86 | � | 38.71 | � | 36.26 | � | � | � | 39.84 | |
Equity affiliates | � | 77.32 | � | 64.63 | � | 69.90 | � | 83.05 | � | 73.31 | 79.91 | � | 68.84 | � | 67.13 | � | � | � | 71.51 | |
Total continuing operations | � | 42.95 | � | 37.80 | � | 41.14 | � | 43.82 | � | 41.42 | 46.52 | � | 40.36 | � | 37.83 | � | � | � | 41.46 | |
Discontinued operations (Nigeria) | � | 12.30 | � | 13.13 | � | 15.76 | � | 16.13 | � | 14.58 | 12.99 | � | 14.55 | � | 11.49 | � | � | � | 13.41 | |
Total | � | 42.41 | � | 37.24 | � | 40.47 | � | 43.07 | � | 40.79 | 45.85 | � | 39.93 | � | 37.66 | � | � | � | 41.06 | |
� | ||||||||||||||||||||
Bitumen ($/BBL) | ||||||||||||||||||||
Consolidated operations | 36.78 | 59.67 | 76.90 | 44.73 | 55.25 | 61.69 | 68.00 | 64.95 | 64.95 | |||||||||||
Equity affiliates | � | 39.52 | � | 55.13 | � | 75.93 | � | 43.64 | � | 53.00 | 55.85 | � | 65.55 | � | 62.30 | � | � | � | 61.30 | |
Total | � | 39.23 | � | 55.69 | � | 76.06 | � | 43.76 | � | 53.27 | 56.47 | � | 65.82 | � | 62.49 | � | � | � | 61.65 | |
� | ||||||||||||||||||||
Natural Gas ($/MCF) | ||||||||||||||||||||
Consolidated operations | ||||||||||||||||||||
Alaska | 5.20 | 4.03 | 4.09 | 3.74 | 4.35 | 5.22 | 6.03 | 5.47 | 5.55 | |||||||||||
Lower 48 | 3.19 | 3.85 | 3.39 | 3.55 | 3.50 | 5.08 | 4.43 | 3.96 | 4.48 | |||||||||||
Canada | 2.89 | 3.28 | 2.42 | 3.09 | 2.92 | 5.81 | 4.13 | 3.50 | 4.47 | |||||||||||
Norway | 10.69 | 10.42 | 11.11 | 11.24 | 10.89 | 11.16 | 9.19 | 7.81 | 9.57 | |||||||||||
United Kingdom | � | 10.87 | � | 10.19 | � | 10.12 | � | 11.04 | � | 10.58 | 10.83 | � | 8.92 | � | 7.88 | � | � | � | 9.21 | |
Europe | � | 10.81 | � | 10.26 | � | 10.48 | � | 11.11 | � | 10.68 | 10.94 | � | 8.99 | � | 7.86 | � | � | � | 9.32 | |
Australia/Timor-Leste* | 1.10 | 1.11 | 1.81 | 1.09 | 1.28 | 1.09 | 1.11 | 1.08 | 1.09 | |||||||||||
China | 2.50 | 2.52 | 2.54 | 3.30 | 2.70 | 1.66 | 2.49 | 2.52 | 2.23 | |||||||||||
Indonesia | � | 11.57 | � | 10.56 | � | 11.01 | � | 10.04 | � | 10.78 | 10.24 | � | 10.21 | � | 10.18 | � | � | � | 10.21 | |
AP/ME | � | 11.20 | � | 10.62 | � | 10.81 | � | 9.83 | � | 10.61 | 10.32 | � | 10.32 | � | 9.39 | � | � | � | 10.03 | |
Libya | � | 4.86 | � | 4.65 | � | 5.92 | � | 7.37 | � | 5.38 | 6.65 | � | - | � | - | � | � | � | 6.44 | |
Other International | � | 4.86 | � | 4.65 | � | 5.92 | � | 7.37 | � | 5.38 | 6.65 | � | - | � | - | � | � | � | 6.44 | |
Total consolidated operations | � | 5.75 | � | 5.88 | � | 5.49 | � | 5.73 | � | 5.71 | 7.15 | � | 6.29 | � | 5.46 | � | � | � | 6.30 | |
Equity affiliates | � | 9.36 | � | 8.84 | � | 9.35 | � | 8.29 | � | 8.98 | 10.43 | � | 10.46 | � | 9.11 | � | � | � | 9.97 | |
Total continuing operations | � | 6.19 | � | 6.25 | � | 5.99 | � | 6.02 | � | 6.11 | 7.55 | � | 6.82 | � | 5.96 | � | � | � | 6.77 | |
Discontinued operations (Nigeria) | � | 2.54 | � | 2.98 | � | 2.58 | � | 2.36 | � | 2.60 | 2.69 | � | 2.46 | � | 2.26 | � | � | � | 2.53 | |
Total | � | 6.09 | � | 6.15 | � | 5.88 | � | 5.88 | � | 6.00 | 7.37 | � | 6.66 | � | 5.91 | � | � | � | 6.65 | |
*Excludes transfers to Darwin LNG plant. |
� | 2013 | � | 2014 | ||||||||||||||||||||||||||
1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | 1st Qtr | � | 2nd Qtr | � | 3rd Qtr | � | 4th Qtr | � | YTD | ||||||||||||
CORPORATE AND OTHER | � | � | � | � | � | � | � | � | |||||||||||||||||||||
� | |||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||
Corporate and Other Earnings (Loss) ($ Millions) | � | (162 | ) | � | (173 | ) | � | (234 | ) | � | (251 | ) | � | (820 | ) | (235 | ) | � | (251 | ) | � | (130 | ) | � | � | � | (616 | ) | |
� | |||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||
Detail of Earnings (Loss) ($ Millions) | |||||||||||||||||||||||||||||
Net interest expense* | (108 | ) | (127 | ) | (124 | ) | (171 | ) | (530 | ) | (163 | ) | (158 | ) | (36 | ) | (357 | ) | |||||||||||
Corporate G&A expenses | (27 | ) | (43 | ) | (77 | ) | (66 | ) | (213 | ) | (31 | ) | (51 | ) | (51 | ) | (133 | ) | |||||||||||
Technology** | (8 | ) | 41 | (26 | ) | (13 | ) | (6 | ) | (28 | ) | (20 | ) | (26 | ) | (74 | ) | ||||||||||||
Other | � | (19 | ) | � | (44 | ) | � | (7 | ) | � | (1 | ) | � | (71 | ) | (13 | ) | � | (22 | ) | � | (17 | ) | � | � | � | (52 | ) | |
Total | � | (162 | ) | � | (173 | ) | � | (234 | ) | � | (251 | ) | � | (820 | ) | (235 | ) | � | (251 | ) | � | (130 | ) | � | � | � | (616 | ) | |
*Third-quarter 2014 includes a $61 million tax benefit on interest expense from the prior year, as shown on page 3, as well as a $32 million tax benefit related to the current year. | |||||||||||||||||||||||||||||
**Includes investment in new technologies or businesses outside of our normal scope of operations and is net of licensing revenues. | |||||||||||||||||||||||||||||
� | |||||||||||||||||||||||||||||
Before-Tax Net Interest Expense ($ Millions) | |||||||||||||||||||||||||||||
Interest expense | (287 | ) | (303 | ) | (303 | ) | (306 | ) | (1,199 | ) | (291 | ) | (276 | ) | (280 | ) | (847 | ) | |||||||||||
Capitalized interest | 179 | 186 | 172 | 130 | 667 | 120 | 121 | 131 | 372 | ||||||||||||||||||||
Interest revenue | � | 10 | � | � | 28 | � | � | 10 | � | � | 12 | � | � | 60 | � | 9 | � | � | 10 | � | � | 10 | � | � | � | � | 29 | � | |
Total | � | (98 | ) | � | (89 | ) | � | (121 | ) | � | (164 | ) | � | (472 | ) | (162 | ) | � | (145 | ) | � | (139 | ) | � | � | � | (446 | ) | |
� | |||||||||||||||||||||||||||||
Debt | |||||||||||||||||||||||||||||
Total debt ($ Millions) | 21,670 | 21,721 | 21,668 | 21,662 | 21,662 | 21,206 | 21,234 | 21,187 | 21,187 | ||||||||||||||||||||
Debt-to-capital ratio (%) | � | 31 | % | � | 31 | % | � | 30 | % | � | 29 | % | � | 29 | % | 28 | % | � | 28 | % | � | 28 | % | � | � | � | 28 | % | |
� | |||||||||||||||||||||||||||||
Equity ($ Millions) | � | 49,240 | � | � | 48,932 | � | � | 51,537 | � | � | 52,492 | � | � | 52,492 | � | 53,621 | � | � | 55,686 | � | � | 55,661 | � | � | � | � | 55,661 | � |
REFERENCE | |
� | |
Commonly Used Abbreviations | |
Earnings | Net Income (Loss) Attributable to ConocoPhillips |
DD&A | Depreciation, Depletion and Amortization |
G&G | Geological and Geophysical |
G&A | General and Administrative |
IFRS | International Financial Reporting Standards |
JCC | Japan Crude Cocktail |
LNG | Liquefied Natural Gas |
NGL | Natural Gas Liquids |
WCS | Western Canada Select |
WTI | West Texas Intermediate |
� | |
� | |
Units of Measure | |
BBL | Barrels |
MMBBL | Millions of Barrels |
MBD | Thousands of Barrels per Day |
MBOED | Thousands of Barrels of Oil Equivalent per Day |
MCF | Thousands of Cubic Feet |
MMBTU | Millions of British Thermal Units |
MMCFD | Millions of Cubic Feet per Day |
Page 8
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- ConocoPhillips (COP) PT Raised to $154 at Susquehanna
- Smart Display Market to Surpass USD 30.53 billion by 2031 Key Players – BOE Technology, Lenovo, Panasonic, LG Display
- DeepL Launches New AI-powered Offering, DeepL Write Pro, to Supercharge Business Communication
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!