Upgrade to SI Premium - Free Trial

Form 8-K CONOCOPHILLIPS For: Oct 27

October 27, 2016 7:46 AM

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, 2016

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, 2016, ConocoPhillips issued a press release announcing the company's financial and operating results for the quarter ended September 30, 2016.  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, 2016.

           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, 2016

3

EXHIBIT INDEX


Exhibit

No.

Description

 

99.1

Press release issued by ConocoPhillips on October 27, 2016.

 

99.2

Supplemental financial information.

4

Exhibit 99.1

ConocoPhillips Reports Third-Quarter 2016 Results; Strong Operational Momentum and Improved 2016 Outlook

HOUSTON--(BUSINESS WIRE)--October 27, 2016--ConocoPhillips (NYSE: COP) today reported a third-quarter 2016 net loss of $1.0 billion, or ($0.84) per share, compared with a third-quarter 2015 net loss of $1.1 billion, or ($0.87) per share. Excluding special items, third-quarter 2016 adjusted earnings were a net loss of $0.8 billion, or ($0.66) per share, compared with a third-quarter 2015 adjusted net loss of $0.5 billion, or ($0.38) per share. Special items for the current quarter included a tax functional currency change at APLNG, restructuring costs across the portfolio, the termination of a rig contract for a Gulf of Mexico deepwater drillship and a deferred tax benefit from a change in U.K. tax law.

Summary

“Our underlying business performance is delivering strong momentum as we head into 2017,” said Ryan Lance, chairman and chief executive officer. “In the third quarter we achieved cash flow neutrality, with operating cash flow covering capital expenditures and the dividend. For the second quarter in a row, we are lowering 2016 guidance on our capital expenditures and adjusted operating costs, while increasing our 2016 production guidance. We’re hitting our key operational targets across the business and achieving important milestones, including the startup of Train 2 at APLNG and continued ramp up at Surmont. We continued to progress our announced asset sales and recently retired $1.25 billion of debt. Our focus throughout the year has been to lower our breakeven price, improve the balance sheet, position the company to generate free cash flow and deliver differential performance as prices recover. We’ve made great strides and look forward to sharing our future plans with the market at our upcoming Analyst and Investor Meeting.”

Third-Quarter Review

Production for the third quarter of 2016 was 1,557 thousand barrels of oil equivalent per day (MBOED), an increase of 3 MBOED compared with the same period a year ago. The increase was the result of growth from major projects and development programs, improved well performance and lower planned downtime, partly offset by normal field decline and dispositions. When adjusted by 53 MBOED for the net impact of dispositions and downtime, production increased 56 MBOED, or 4 percent.

For the quarter, strong operational performance continued across the portfolio. The company safely completed major turnarounds in Europe and Alaska. An Alaskan state drilling depth record was achieved at CD5, which continues to perform well. In Canada, Surmont fully recovered from wildfire impacts and continues to ramp up with gross production exceeding 100 MBOED in mid-October. First production was achieved at APLNG Train 2 in Australia. Work continued at Alder in Europe, which is expected to start up in the fourth quarter.


Earnings were essentially flat compared with the third quarter of 2015. Adjusted earnings were lower compared with third-quarter 2015 primarily due to lower realized prices, lower equity earnings and unfavorable foreign exchange rate impacts, partially offset by a reduction in production and operating expenses. The company’s total realized price was $29.78 per barrel of oil equivalent (BOE), compared with $32.87 per BOE in the third quarter of 2015, reflecting lower crude and natural gas prices, partially offset by higher natural gas liquids and bitumen prices.

For the quarter, cash provided by operating activities was $1.3 billion. Excluding a $0.1 billion change in operating working capital, ConocoPhillips generated $1.2 billion in cash from operations. In addition, the company received proceeds from asset dispositions of $0.1 billion, funded $0.9 billion in capital expenditures and investments, and paid dividends of $0.3 billion. The company also sold $1.1 billion of short-term investments in anticipation of debt maturities in October.

Nine-Month Review

ConocoPhillips’ nine-month 2016 earnings were a net loss of $3.6 billion, or ($2.88) per share, compared with a nine-month 2015 net loss of $1.0 billion, or ($0.80) per share. Nine-month 2016 adjusted earnings were a net loss of $3.0 billion, or ($2.40) per share, compared with a nine-month 2015 adjusted net loss of $0.6 billion, or ($0.50) per share.

Production for the first nine months of 2016 was 1,560 MBOED, compared with 1,586 MBOED for the same period in 2015. Production decreased due to normal field decline and dispositions, partly offset by new production from major projects and development programs as well as improved well performance. When adjusted by 67 MBOED for the net impact of dispositions and downtime, production increased 41 MBOED, or 3 percent.

The company’s total realized price during this period was $26.84 per BOE, compared with $36.27 per BOE in the first nine months of 2015. This reflected lower average realized prices across all commodities.

For the nine months ended Sept. 30, 2016, cash provided by operating activities was $2.96 billion. Excluding a $0.17 billion change in operating working capital, ConocoPhillips generated $3.13 billion in cash from operations. In addition, the company received proceeds from asset dispositions of $0.4 billion, funded $3.9 billion in capital expenditures and investments, and paid dividends of $0.9 billion. The company also increased debt by $3.8 billion and purchased $0.2 billion in short-term investments.

Outlook

The company increased the midpoint of full-year 2016 production guidance to 1,565 MBOED, reflecting a range of 1,560 to 1,570 MBOED on strong year-to-date performance across Lower 48, Europe and Asia Pacific. Fourth-quarter 2016 production guidance is 1,555 to 1,595 MBOED. Production guidance excludes Libya.

Guidance for production and operating expenses is $5.7 billion, which results in improved adjusted operating cost guidance of $6.6 billion versus prior guidance of $6.8 billion.

Guidance for capital expenditures has been lowered to $5.2 billion versus prior guidance of $5.5 billion. The company’s other guidance items remain unchanged.

ConocoPhillips will host a conference call today at 12:00 p.m. EDT to discuss this announcement. To listen to the call, as well as view related presentation materials and supplemental information, go to www.conocophillips.com/investor.

The company will provide a strategy update and announce its preliminary 2017 operating plan at its Analyst and Investor Meeting on Nov. 10, 2016 in New York City. A live webcast of the meeting will be made available on the ConocoPhillips Investor Relations site, www.conocophillips.com/investor.

--- # # # ---


About ConocoPhillips

ConocoPhillips is the world’s largest independent E&P company based on production and proved reserves. Headquartered in Houston, Texas, ConocoPhillips had operations and activities in 20 countries, $94 billion of total assets, and approximately 14,900 employees as of Sept. 30, 2016. Production averaged 1,560 MBOED for the nine months ended Sept. 30, 2016, and proved reserves were 8.2 billion BOE as of Dec. 31, 2015. 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 – To supplement the presentation of the Company’s financial results prepared in accordance with U.S. generally accepted accounting principles (GAAP), this news release and the accompanying supplemental financial information contain certain financial measures that are not prepared in accordance with GAAP, including adjusted earnings (calculated on a consolidated and on a segment-level basis), adjusted earnings per share, operating costs, adjusted operating costs, cash from operations excluding working capital, cash flow neutrality, breakeven price and free cash flow. Operating costs is defined by the Company as the sum of production and operation expenses, selling, general and administrative expenses, and exploration general and administrative expenses, geological and geophysical and lease rental and other expenses. Adjusted operating costs is defined as the Company’s operating costs further adjusted to exclude expenses that are included as adjustments to adjusted earnings to the extent those adjustments impact production and operating expenses, selling, general and administrative expenses, and exploration general and administrative expenses, geological and geophysical and lease rental and other expenses. Cash flow neutrality is achieved when cash from operations covers capital expenditures and investments, working capital changes associated with investing activities, and dividends paid. Breakeven price is the Brent price at which cash from operations equals the capital expenditures and investments required to maintain flat production, working capital changes associated with investing activities and dividends paid. Free cash flow is cash from operations in excess of capital expenditures and investments required to maintain flat production, working capital changes associated with investing activities, and dividends paid. The company believes that the non-GAAP measures cash flow neutrality, breakeven price, and free cash flow are useful to investors as they provide measures to compare cash from operations after deduction of capital expenditures and investments, working capital changes associated with investing activities, and dividends paid across periods on a consistent basis.

The Company believes that the non-GAAP measures adjusted earnings (both on an aggregate and a per share basis), operating costs, and adjusted operating costs, are useful to investors to help facilitate comparisons of the Company’s operating performance and controllable costs associated with the Company’s core business operations across periods on a consistent basis and with the performance and cost structures of peer companies in a manner that, when viewed in combination with the Company’s results prepared in accordance with GAAP, provides a more complete understanding of the factors and trends affecting the Company’s business and performance. The Company further believes that the non-GAAP measure adjusted operating costs provides a more indicative measure of the Company’s underlying, controllable costs of operations by excluding other items that do not directly relate to the Company’s core business operations. Cash from operations excluding working capital is useful to investors to help facilitate comparisons of the Company’s financial performance across periods. The Company’s Board of Directors and management also use these non-GAAP measures to analyze the Company’s operating performance across periods when overseeing and managing the Company’s business.

Each of the non-GAAP measures included in this news release and the accompanying supplemental financial information has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the Company’s results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company’s presentation of non-GAAP measures in this news release and the accompanying supplemental financial information may not be comparable to similarly titled measures disclosed by other companies, including companies in our industry. The Company may also change the calculation of any of the non-GAAP measures included in this news release and the accompanying supplemental financial information from time to time in light of its then existing operations to include other adjustments that may impact its operations.

Reconciliations of each non-GAAP measure presented in this news release to the most directly comparable financial measure calculated in accordance with GAAP are included below.

References in the release to earnings refer to net income/(loss) attributable to ConocoPhillips.


 
ConocoPhillips
Reconciliation of Earnings to Adjusted Earnings
$ Millions, Except as Indicated
                                                                       
3Q16 3Q15 2016 YTD 2015 YTD
Pre-tax   Income tax   After-tax  

Per share of
common
stock (dollars)

Pre-tax   Income tax   After-tax  

Per share of
common
stock (dollars)

Pre-tax   Income tax   After-tax  

Per share
of
common
stock (dollars)

Pre-tax   Income tax   After-tax  

Per share

of common
stock (dollars)

Earnings $ (1,040 ) (0.84 ) (1,071 ) (0.87 ) (3,580 ) (2.88 ) (978 ) (0.80 )
Adjustments:
Impairments 57 (15 ) 42 0.04 345 (150 ) 195 0.15 688 (255 ) 433 0.35 620 (285 ) 335 0.27
Pension settlement expense 23 (7 ) 16 0.01 78 (22 ) 56 0.05 151 (46 ) 105 0.08 130 (36 ) 94 0.07
International tax law changes - (161 ) (161 ) (0.13 ) - - - - - (161 ) (161 ) (0.13 ) - (426 ) (426 ) (0.34 )
Restructuring 145 (49 ) 96 0.08 241 (85 ) 156 0.13 145 (49 ) 96 0.08 362 (135 ) 227 0.18
Net gain on asset sales (37 ) 5 (32 ) (0.02 ) - - - - (93 ) 25 (68 ) (0.05 ) (39 ) 10 (29 ) (0.02 )
Deferred tax adjustment - - - - - - - - - (68 ) (68 ) (0.05 ) - - - -
Tax impact from country exit - - - - - - - - - - - - - (28 ) (28 ) (0.02 )
Pending claims and settlements (13 ) 5 (8 ) (0.01 ) - - - - (13 ) 5 (8 ) (0.01 ) - - - -
Rig termination 134 (47 ) 87 0.07 383 (137 ) 246 0.20 134 (47 ) 87 0.07 383 (137 ) 246 0.20
APLNG tax functional currency change 174 - 174 0.14 - - - - 174 - 174 0.14 - - - -
Depreciation volume adjustment     -     -       -     -   (75 )   27     (48 )   (0.04 ) -     -     -     -   (75 )   27     (48 )   (0.04 )
Adjusted earnings / (loss)             $ (826 )   (0.66 )         (466 )   (0.38 )         (2,990 )   (2.40 )         (607 )   (0.50 )

The income tax effects of the special items are primarily calculated based on the statutory rate of the jurisdiction in which the discrete item resides.

                 
ConocoPhillips
Reconciliation of Production and Operating Expenses to Adjusted Operating Costs
$ Millions, Except as Indicated
               
3Q16     3Q15

2016
YTD

   

FY 2016
Guidance

 
Production and operating expenses 1,526 1,834 4,325 5,700
Production and operating expenses - percent reduction -17 %
Adjustments:
Selling, general and administrative (G&A) expenses 203 293 556 700
Exploration G&A, G&G and lease rentals       270       536   562       700  
Operating costs 1,999 2,663 5,443 7,100
Operating costs unadjusted - percent reduction -25 %
 
Adjustments to exclude special items
Less restructuring (145 ) (241 ) (145 ) (145 )
Less pension settlement expense (23 ) (78 ) (151 ) (151 )
Less impairments - - (36 ) (36 )
Less rig termination (134 ) (335 ) (134 ) (134 )
Less pending claims and settlements       (43 )     -   (43 )     (43 )
Adjusted operating costs       1,654       2,009   4,934       ~6,600
Adjusted operating costs - percent reduction -18 %

CONTACT:
ConocoPhillips
Daren Beaudo, 281-293-2073 (media)
[email protected]
or
Sidney J. Bassett, 281-293-5000 (investors)
[email protected]
or
Vladimir R. dela Cruz, 281-293-5000 (investors)
[email protected]

Exhibit 99.2

  Third-Quarter 2016 Detailed Supplemental Information
 
2015 2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 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 7,716 8,293 7,262 6,293 29,564 5,121 5,348 6,415 16,884
Equity in earnings (losses) of affiliates 205 258 223 (31 ) 655 (149 ) 80 (60 ) (129 )
Gain on dispositions 52 52 18 469 591 23 128 51 202
Other income   29   57   4   35   125   20   19   110     149  
Total Revenues and Other Income   8,002   8,660   7,507   6,766   30,935   5,015   5,575   6,516     17,106  
 
Costs and Expenses
Purchased commodities 3,237 3,230 3,269 2,690 12,426 2,225 2,002 2,819 7,046
Production and operating expenses 1,802 1,798 1,834 1,582 7,016 1,354 1,445 1,526 4,325
Selling, general and administrative expenses 159 218 293 283 953 186 167 203 556
Exploration expenses 482 549 1,061 2,100 4,192 505 610 457 1,572
Depreciation, depletion and amortization 2,131 2,329 2,271 2,382 9,113 2,247 2,329 2,425 7,001
Impairments 16 78 24 2,127 2,245 136 62 123 321
Taxes other than income taxes 224 225 206 246 901 180 197 161 538
Accretion on discounted liabilities 121 122 122 118 483 109 112 108 329
Interest and debt expense 202 210 240 268 920 281 312 335 928
Foreign currency transaction (gains) losses   (16 ) (8 ) (72 ) 21   (75 ) 16   (17 ) 13     12  
Total Costs and Expenses   8,358   8,751   9,248   11,817   38,174   7,239   7,219   8,170     22,628  
Loss before income taxes (356 ) (91 ) (1,741 ) (5,051 ) (7,239 ) (2,224 ) (1,644 ) (1,654 ) (5,522 )
Income tax provision (benefit)   (642 ) 73   (685 ) (1,614 ) (2,868 ) (768 ) (586 ) (628 )   (1,982 )
Net Income (Loss) 286 (164 ) (1,056 ) (3,437 ) (4,371 ) (1,456 ) (1,058 ) (1,026 ) (3,540 )
Less: net income attributable to noncontrolling interests   (14 ) (15 ) (15 ) (13 ) (57 ) (13 ) (13 ) (14 )   (40 )
Net Income (Loss) Attributable to ConocoPhillips   272   (179 ) (1,071 ) (3,450 ) (4,428 ) (1,469 ) (1,071 ) (1,040 )   (3,580 )
 
Net Income (Loss) Attributable to ConocoPhillips
Per Share of Common Stock (dollars)
Basic 0.22 (0.15 ) (0.87 ) (2.78 ) (3.58 ) (1.18 ) (0.86 ) (0.84 ) (2.88 )
Diluted   0.22   (0.15 ) (0.87 ) (2.78 ) (3.58 ) (1.18 ) (0.86 ) (0.84 )   (2.88 )
 
Average Common Shares Outstanding (in thousands)
Basic 1,240,791 1,241,026 1,242,125 1,243,699 1,241,919 1,244,557 1,244,892 1,245,961 1,245,139
Diluted   1,245,531   1,241,026   1,242,125   1,243,699   1,241,919   1,244,557   1,244,892   1,245,961     1,245,139  
 
 
INCOME (LOSS) BEFORE INCOME TAXES
 
Alaska 225 305 53 (650 ) (67 ) (52 ) 98 36 82
 
Lower 48 (637 ) (460 ) (1,320 ) (634 ) (3,051 ) (1,279 ) (1,213 ) (767 ) (3,259 )
 
Canada (218 ) (38 ) (211 ) (799 ) (1,266 ) (418 ) (238 ) (442 ) (1,098 )
 
Europe and North Africa 172 102 (30 ) (689 ) (445 ) (146 ) 14 (9 ) (141 )
 
Asia Pacific and Middle East 572 521 310 (1,342 ) 61 89 157 19 265
 
Other International (145 ) (315 ) (67 ) (522 ) (1,049 ) (32 ) (38 ) (62 ) (132 )
 
Corporate and Other (325 ) (206 ) (476 ) (415 ) (1,422 ) (386 ) (424 ) (429 ) (1,239 )
                       
Consolidated   (356 ) (91 ) (1,741 ) (5,051 ) (7,239 ) (2,224 ) (1,644 ) (1,654 )   (5,522 )
 
 
EFFECTIVE INCOME TAX RATES
 
Alaska* 35.2 % 36.3 % 1.3 % 40.3 % 105.9 % 96.4 % -50.1 % -64.0 % -149.3 %
 
Lower 48 36.5 % 36.3 % 35.4 % 39.7 % 36.7 % 35.8 % 36.5 % 36.0 % 36.1 %
 
Canada 27.6 % -343.5 % 31.4 % 28.0 % 17.6 % 29.8 % 26.3 % 28.9 % 28.7 %
 
Europe and North Africa -269.7 % 64.4 % 83.7 % 62.6 % 192.1 % 65.3 % -41.6 % 1930.7 % 193.7 %
 
Asia Pacific and Middle East 28.6 % 34.0 % 11.8 % -6.7 % 758.7 % 90.8 % 46.1 % 478.6 % 92.2 %
 
Other International 36.5 % 53.2 % 37.9 % 40.3 % 43.5 % 24.3 % 24.3 % 23.2 % 23.8 %
 
Corporate and Other 23.3 % 36.1 % 28.9 % 78.2 % 43.1 % 29.1 % 21.2 % 24.7 % 24.9 %
                       
Consolidated   179.8 % -81.7 % 39.3 % 32.0 % 39.6 % 34.5 % 35.6 % 38.0 %   35.9 %
*Alaska including taxes other than income taxes. 47.0 % 49.9 % 56.4 % 23.1 % 98.6 % 61.2 % 15.5 % 36.4 % 22.2 %
1 of 8

  2015   2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
$ Millions
EARNINGS BY SEGMENT
 
Alaska 145 195 53 (389 ) 4 (2 ) 147 59 204
 
Lower 48 (405 ) (293 ) (852 ) (382 ) (1,932 ) (820 ) (771 ) (491 ) (2,082 )
 
Canada (158 ) (166 ) (145 ) (575 ) (1,044 ) (294 ) (175 ) (314 ) (783 )
 
Europe and North Africa 636 36 (5 ) (258 ) 409 (51 ) 20 163 132
 
Asia Pacific and Middle East 395 328 258 (1,444 ) (463 ) (5 ) 72 (87 ) (20 )
 
Other International (92 ) (147 ) (42 ) (312 ) (593 ) (24 ) (29 ) (47 ) (100 )
 
Corporate and Other (249 ) (132 ) (338 ) (90 ) (809 ) (273 ) (335 ) (323 ) (931 )
                       
Consolidated   272   (179 ) (1,071 ) (3,450 ) (4,428 ) (1,469 ) (1,071 ) (1,040 )   (3,580 )
 
 
SPECIAL ITEMS
 
Alaska (1 ) - (10 ) (467 ) (478 ) - 93 (6 ) 87
 
Lower 48 (16 ) - (389 ) 236 (169 ) (172 ) (148 ) (88 ) (408 )
 
Canada (18 ) (106 ) (27 ) (197 ) (348 ) - - (30 ) (30 )
 
Europe and North Africa 551 (34 ) (7 ) (275 ) 235 (60 ) - 160 100
 
Asia Pacific and Middle East (1 ) - (44 ) (1,503 ) (1,548 ) - - (174 ) (174 )
 
Other International - (79 ) (1 ) (239 ) (319 ) - - - -
 
Corporate and Other (21 ) (41 ) (127 ) 112 (77 ) (58 ) (31 ) (76 ) (165 )
                       
Consolidated   494   (260 ) (605 ) (2,333 ) (2,704 ) (290 ) (86 ) (214 )   (590 )
Detailed reconciliation of these items is provided on page 3.
 
 
ADJUSTED EARNINGS
 
Alaska 146 195 63 78 482 (2 ) 54 65 117
 
Lower 48 (389 ) (293 ) (463 ) (618 ) (1,763 ) (648 ) (623 ) (403 ) (1,674 )
 
Canada (140 ) (60 ) (118 ) (378 ) (696 ) (294 ) (175 ) (284 ) (753 )
 
Europe and North Africa 85 70 2 17 174 9 20 3 32
 
Asia Pacific and Middle East 396 328 302 59 1,085 (5 ) 72 87 154
 
Other International (92 ) (68 ) (41 ) (73 ) (274 ) (24 ) (29 ) (47 ) (100 )
 
Corporate and Other (228 ) (91 ) (211 ) (202 ) (732 ) (215 ) (304 ) (247 ) (766 )
                       
Consolidated   (222 ) 81   (466 ) (1,117 ) (1,724 ) (1,179 ) (985 ) (826 )   (2,990 )
 
 
ADJUSTED EFFECTIVE INCOME TAX RATES
 
Alaska 35.2 % 36.3 % 8.4 % -2.8 % 28.7 % 96.4 % -28.5 % -41.6 % -226.1 %
 
Lower 48 36.5 % 36.4 % 35.2 % 38.8 % 37.0 % 36.0 % 35.6 % 36.1 % 35.9 %
 
Canada 28.0 % 22.9 % 32.3 % 27.7 % 28.2 % 29.8 % 26.3 % 27.9 % 28.3 %
 
Europe and North Africa 55.6 % 59.1 % 124.4 % 655.3 % 50.4 % 135.4 % -41.6 % 136.9 % 262.0 %
 
Asia Pacific and Middle East 28.6 % 34.0 % 24.3 % 55.6 % 31.8 % 90.8 % 46.1 % 47.2 % 55.7 %
 
Other International 36.5 % 35.3 % 37.5 % 37.4 % 36.6 % 24.3 % 24.3 % 23.2 % 23.8 %
 
Corporate and Other 21.9 % 34.9 % 27.9 % 34.9 % 29.3 % 28.8 % 20.0 % 21.8 % 23.2 %
                       
Consolidated   17.8 % 54.9 % 41.3 % 36.0 % 34.2 % 33.6 % 31.0 % 30.7 %   32.0 %
2 of 8

  2015   2016
$ Millions 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
DETAILED SPECIAL ITEMS
 
Alaska
Restructuring (2 ) - (15 ) (2 ) (19 ) - - (10 ) (10 )
Impairments - - - (643 ) (643 ) - - - -
Pending claims and settlements - - - (82 ) (82 ) - - - -
Gain (loss) on asset sales   -   -   -   -   -   -   56   -     56  
Subtotal before income taxes (2 ) - (15 ) (727 ) (744 ) - 56 (10 ) 46
Income tax provision (benefit)*   (1 ) -   (5 ) (260 ) (266 ) -   (37 ) (4 )   (41 )
Total   (1 ) -   (10 ) (467 ) (478 ) -   93   (6 )   87  
 
Lower 48
Restructuring (25 ) 1 (57 ) (13 ) (94 ) - - (35 ) (35 )
Impairments - - (240 ) (194 ) (434 ) (266 ) (246 ) - (512 )
Rig termination - - (383 ) - (383 ) - - (134 ) (134 )
Depreciation volume adjustment - - 75 - 75 - - - -
Pending claims and settlements - - - - - - - 33 33
Gain (loss) on asset sales   -   -   -   584   584   -   -   -     -  
Subtotal before income taxes (25 ) 1 (605 ) 377 (252 ) (266 ) (246 ) (136 ) (648 )
Income tax provision (benefit)*   (9 ) 1   (216 ) 141   (83 ) (94 ) (98 ) (48 )   (240 )
Total   (16 ) -   (389 ) 236   (169 ) (172 ) (148 ) (88 )   (408 )
 
Canada
Gain (loss) on asset sales - 39 - (149 ) (110 ) - - 37 37
Impairments - - - (125 ) (125 ) - - (57 ) (57 )
Restructuring   (24 ) 1   (37 ) (2 ) (62 ) -   -   (28 )   (28 )
Subtotal before income taxes (24 ) 40 (37 ) (276 ) (297 ) - - (48 ) (48 )
Income tax provision (benefit)**   (6 ) 146   (10 ) (79 ) 51   -   -   (18 )   (18 )
Total   (18 ) (106 ) (27 ) (197 ) (348 ) -   -   (30 )   (30 )
 
Europe and North Africa
Restructuring (19 ) (4 ) (21 ) (3 ) (47 ) - - (2 ) (2 )
Impairments - (66 ) - (645 ) (711 ) (119 ) - - (119 )
Gain (loss) on asset sales   -   -   -   (38 ) (38 ) -   -   -     -  
Subtotal before income taxes (19 ) (70 ) (21 ) (686 ) (796 ) (119 ) - (2 ) (121 )
Income tax provision (benefit)**   (570 ) (36 ) (14 ) (411 ) (1,031 ) (59 ) -   (162 )   (221 )
Total   551   (34 ) (7 ) (275 ) 235   (60 ) -   160     100  
 
Asia Pacific and Middle East
Restructuring (1 ) - (4 ) - (5 ) - - - -
APLNG tax functional currency change - - - - - - - (174 ) (174 )
Impairments   -   -   (105 ) (1,504 ) (1,609 ) -   -   -     -  
Subtotal before income taxes (1 ) - (109 ) (1,504 ) (1,614 ) - - (174 ) (174 )
Income tax provision (benefit)   -   -   (65 ) (1 ) (66 ) -   -   -     -  
Total   (1 ) -   (44 ) (1,503 ) (1,548 ) -   -   (174 )   (174 )
 
Other International
Impairments - (209 ) - (463 ) (672 ) - - - -
Restructuring - - (2 ) (1 ) (3 ) - - - -
Gain (loss) on asset sales   -   -   -   58   58   -   -   -     -  
Subtotal before income taxes - (209 ) (2 ) (406 ) (617 ) - - - -
Income tax provision (benefit)***   -   (130 ) (1 ) (167 ) (298 ) -   -   -     -  
Total   -   (79 ) (1 ) (239 ) (319 ) -   -   -     -  
 
Corporate and Other
Restructuring (33 ) (15 ) (105 ) (56 ) (209 ) - - (70 ) (70 )
Pension settlement expense - (52 ) (78 ) (66 ) (196 ) (83 ) (45 ) (23 ) (151 )
Tax benefit on interest expense - - - 30 30 - - - -
Pending claims and settlements   -   -   -   (12 ) (12 ) -   -   (20 )   (20 )
Subtotal before income taxes (33 ) (67 ) (183 ) (104 ) (387 ) (83 ) (45 ) (113 ) (241 )
Income tax provision (benefit)**   (12 ) (26 ) (56 ) (216 ) (310 ) (25 ) (14 ) (37 )   (76 )
Total   (21 ) (41 ) (127 ) 112   (77 ) (58 ) (31 ) (76 )   (165 )
 
Total Company   494   (260 ) (605 ) (2,333 ) (2,704 ) (290 ) (86 ) (214 )   (590 )
*Includes deferred tax adjustment in 2Q 2016.
**Includes international tax law change for 1Q 2015 and 3Q 2016 in Europe and North Africa and 2Q 2015 in Canada and Corporate.
***Includes tax impact from country exit in 2Q 2015.
3 of 8

  2015   2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
$ Millions
CASH FLOW INFORMATION
 
Cash Flows from Operating Activities
Net income (loss) 286 (164 ) (1,056 ) (3,437 ) (4,371 ) (1,456 ) (1,058 ) (1,026 ) (3,540 )
Depreciation, depletion and amortization 2,131 2,329 2,271 2,382 9,113 2,247 2,329 2,425 7,001
Impairments 16 78 24 2,127 2,245 136 62 123 321
Dry hole costs and leasehold impairments 311 402 525 1,827 3,065 360 463 187 1,010
Accretion on discounted liabilities 121 122 122 118 483 109 112 108 329
Deferred taxes (637 ) 35 (682 ) (1,488 ) (2,772 ) (827 ) (630 ) (695 ) (2,152 )
Distributions received greater than equity losses
(undistributed equity earnings) 80 (121 ) (38 ) 180 101 252 (30 ) 192 414
Gain on dispositions (52 ) (52 ) (18 ) (469 ) (591 ) (23 ) (128 ) (51 ) (202 )
Other (133 ) (321 ) 195 580 321 (126 ) 109 (33 ) (50 )
Net working capital changes   (55 ) (334 ) 591   (224 ) (22 ) (251 ) 30   50     (171 )
Net Cash Provided by Operating Activities   2,068   1,974   1,934   1,596   7,572   421   1,259   1,280     2,960  
 
Cash Flows from Investing Activities
Capital expenditures and investments (3,332 ) (2,407 ) (2,174 ) (2,137 ) (10,050 ) (1,821 ) (1,133 ) (916 ) (3,870 )
Working capital changes associated with investing activities (198 ) (480 ) (164 ) (126 ) (968 ) (134 ) (229 ) (38 ) (401 )
Proceeds from asset dispositions 173 121 29 1,629 1,952 135 228 56 419
Net sales (purchases) of short-term investments - - - - - (302 ) (990 ) 1,063 (229 )
Long-term collections from related parties
and other investments   43   300   60   8   411   57   2   110     169  
Net Cash Provided by (Used in) Investing Activities   (3,314 ) (2,466 ) (2,249 ) (626 ) (8,655 ) (2,065 ) (2,122 ) 275     (3,912 )
 
Cash Flows from Financing Activities
Net issuance (repayment) of debt (57 ) 2,493 (30 ) (11 ) 2,395 4,530 (763 ) (12 ) 3,755
Issuance of company common stock (34 ) (12 ) (23 ) (13 ) (82 ) (42 ) (3 ) (7 ) (52 )
Dividends paid (910 ) (909 ) (922 ) (923 ) (3,664 ) (313 ) (313 ) (314 ) (940 )
Other   (18 ) (17 ) (15 ) (28 ) (78 ) (38 ) (41 ) (14 )   (93 )
Net Cash Provided by (Used in) Financing Activities   (1,019 ) 1,555   (990 ) (975 ) (1,429 ) 4,137   (1,120 ) (347 )   2,670  
 
Effect of Exchange Rate Changes   (133 ) 86   (95 ) (40 ) (182 ) 5   (20 ) 19     4  
 
Net Change in Cash and Cash Equivalents (2,398 ) 1,149 (1,400 ) (45 ) (2,694 ) 2,498 (2,003 ) 1,227 1,722
Cash and cash equivalents at beginning of period   5,062   2,664   3,813   2,413   5,062   2,368   4,866   2,863     2,368  
Cash and Cash Equivalents at End of Period   2,664   3,813   2,413   2,368   2,368   4,866   2,863   4,090     4,090  
 
 
CAPITAL EXPENDITURES AND INVESTMENTS
 
Alaska 402 379 304 267 1,352 320 183 199 702
 
Lower 48 1,372 882 756 755 3,765 580 237 175 992
 
Canada 455 272 160 368 1,255 254 214 85 553
 
Europe and North Africa 500 367 364 342 1,573 303 271 227 801
 
Asia Pacific and Middle East 488 432 551 341 1,812 306 179 215 700
 
Other International 83 43 12 35 173 41 37 3 81
 
Corporate and Other   32   32   27   29   120   17   12   12     41  
Total capital expenditures and investments   3,332   2,407   2,174   2,137   10,050   1,821   1,133   916     3,870  
4 of 8

  2015   2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
TOTAL SEGMENTS
 
 
Production
Total (MBOED) 1,610 1,595 1,554 1,599 1,589 1,578 1,546 1,557 1,560
 
Crude Oil (MBD)
Consolidated operations 603 589 558 598 587 605 577 571 584
Equity affiliates   19 19 19 16   18 12 15   15   14
Total   622 608 577 614   605 617 592   586   598
Over (under) lifting of crude oil (MBD)   17 17 32 (13 ) 13 37 (8 ) 45   25
 
NGL (MBD)
Consolidated operations 148 152 148 146 149 139 137 140 138
Equity affiliates   7 8 8 7   7 7 8   8   8
Total   155 160 156 153   156 146 145   148   146
 
Bitumen (MBD)
Consolidated operations 12 12 12 18 13 27 19 41 29
Equity affiliates   144 126 145 137   138 139 141   152   144
Total   156 138 157 155   151 166 160   193   173
 
Natural Gas (MMCFD)
Consolidated operations 3,498 3,514 3,316 3,362 3,422 3,096 2,991 2,829 2,972
Equity affiliates   561 622 668 700   638 799 902   948   883
Total   4,059 4,136 3,984 4,062   4,060 3,895 3,893   3,777   3,855
 
Industry Prices
Crude Oil ($/BBL)
WTI 48.56 57.84 46.37 42.10 48.72 33.27 45.48 44.88 41.21
WCS 33.86 46.25 33.10 27.61 35.21 19.03 32.18 31.38 27.53
Brent dated 53.97 61.92 50.26 43.67 52.46 33.89 45.57 45.85 41.77
JCC ($/BBL) 89.63 55.45 59.63 57.50 65.55 45.97 33.09 41.30 40.12
Natural Gas ($/MMBTU)
Henry Hub first of month   2.99 2.65 2.77 2.27   2.67 2.09 1.95   2.81   2.29
 
 
Average Realized Prices
Crude Oil ($/BBL)
Consolidated operations 48.02 57.94 46.37 40.29 48.21 31.43 42.63 43.18 38.90
Equity affiliates   49.14 59.93 47.55 42.23   49.92 33.50 46.35   44.78   41.94
Total   48.05 58.00 46.41 40.35   48.26 31.47 42.72   43.21   38.97
 
NGL ($/BBL)
Consolidated operations 18.54 18.63 14.67 15.50 16.83 11.47 15.76 15.63 14.31
Equity affiliates   38.80 38.24 31.26 34.92   35.79 27.45 29.18   25.12   27.25
Total   19.60 19.62 15.54 16.42   17.79 12.30 16.55   16.18   15.04
 
Bitumen ($/BBL)
Consolidated operations 19.33 34.60 16.54 12.91 20.13 2.54 13.76 15.73 11.36
Equity affiliates   16.60 32.66 17.16 9.71   18.58 1.59 18.74   18.39   12.91
Total   16.82 32.84 17.12 10.07   18.72 1.74 18.11   17.82   12.65
 
Natural Gas ($/MCF)
Consolidated operations 4.28 3.80 3.78 3.32 3.80 2.85 2.54 3.11 2.83
Equity affiliates   7.48 4.42 4.37 3.57   4.83 3.56 2.32   2.90   2.90
Total   4.72 3.90 3.87 3.36   3.96 2.99 2.49   3.05   2.85
 
 
Exploration Expenses ($ Millions)
Dry holes 271 157 148 565 1,141 180 249 163 592
Leasehold impairment   40 245 377 1,262   1,924 180 214   24   418
Total noncash expenses 311 402 525 1,827 3,065 360 463 187 1,010
Other (G&A, G&G and lease rentals)*   171 147 536 273   1,127 145 147   270   562
Total exploration expenses   482 549 1,061 2,100   4,192 505 610   457   1,572
*3Q 2015 includes Gulf of Mexico deepwater drillship termination expense.
 
U.S. exploration expenses   220 153 772 1,119   2,264 443 559   199   1,201
International exploration expenses   262 396 289 981   1,928 62 51   258   371
 
DD&A ($ Millions)
Alaska 140 158 183 199 680 207 235 214 656
Lower 48 952 1,073 1,062 1,142 4,229 1,048 1,148 1,152 3,348
Canada 199 217 200 168 784 191 203 275 669
Europe and North Africa 417 481 485 458 1,841 378 320 373 1,071
Asia Pacific and Middle East 399 374 313 387 1,473 399 399 386 1,184
Corporate and Other   24 26 28 28   106 24 24   25   73
Total DD&A   2,131 2,329 2,271 2,382   9,113 2,247 2,329   2,425   7,001
5 of 8

  2015   2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
PRODUCTION
 
 
Crude Oil (MBD)
Alaska 163 154 144 169 158 170 163 148 160
Lower 48 198 209 213 203 206 202 206 195 201
Canada 14 13 12 9 12 8 8 7 8
Norway 88 91 90 93 90 95 78 98 90
United Kingdom 32 29 26 33 30 30 27 23 27
Libya   - - - - - - - -   -
Europe and North Africa   120 120 116 126 120 125 105 121   117
Australia/Timor-Leste 9 10 9 8 9 7 8 10 8
China 53 46 41 40 45 45 42 40 42
Indonesia 9 8 5 10 8 10 8 9 9
Malaysia 37 29 18 33 29 38 37 41 39
Equity affiliates   15 15 15 13 14 12 15 15   14
AP/ME   123 108 88 104 105 112 110 115   112
Equity affiliates   4 4 4 3 4 - - -   -
Other International   4 4 4 3 4 - - -   -
Total   622 608 577 614 605 617 592 586   598
 
NGL (MBD)
Alaska 14 13 10 14 13 14 11 11 12
Lower 48 93 97 95 93 94 86 90 92 89
Canada 25 26 27 25 26 25 22 23 23
Norway 3 2 3 3 3 3 2 3 3
United Kingdom   4 4 4 4 4 4 4 3   3
Europe and North Africa   7 6 7 7 7 7 6 6   6
Australia/Timor-Leste 6 7 6 5 6 4 5 7 6
Indonesia 3 3 3 2 3 3 3 1 2
Equity affiliates   7 8 8 7 7 7 8 8   8
AP/ME   16 18 17 14 16 14 16 16   16
Total   155 160 156 153 156 146 145 148   146
 
Bitumen (MBD)
Consolidated operations 12 12 12 18 13 27 19 41 29
Equity affiliates   144 126 145 137 138 139 141 152   144
Total   156 138 157 155 151 166 160 193   173
 
Natural Gas (MMCFD)
Alaska 52 41 34 41 42 38 27 18 28
Lower 48 1,505 1,501 1,457 1,426 1,472 1,216 1,244 1,224 1,228
Canada 736 768 712 643 715 566 532 517 538
Norway 163 143 142 165 153 174 133 127 145
United Kingdom 331 339 273 348 322 332 324 230 295
Libya   - 1 - 1 1 1 1 1   1
Europe and North Africa   494 483 415 514 476 507 458 358   441
Australia/Timor-Leste 276 294 282 297 288 309 312 260 294
China 3 3 1 1 2 1 1 1 1
Indonesia 430 417 408 431 421 445 382 399 409
Malaysia 2 7 7 9 6 14 35 52 33
Equity affiliates   561 622 668 700 638 799 902 948   883
AP/ME   1,272 1,343 1,366 1,438 1,355 1,568 1,632 1,660   1,620
Total   4,059 4,136 3,984 4,062 4,060 3,895 3,893 3,777   3,855
 
Total (MBOED)
Alaska 186 174 160 190 178 191 179 162 177
Lower 48 542 556 551 534 545 491 503 491 495
Consolidated operations 174 180 170 159 170 154 138 157 150
Equity affiliates   144 126 145 137 138 139 141 152   144
Canada   318 306 315 296 308 293 279 309   294
Norway 118 117 117 123 119 127 102 122 117
United Kingdom 91 89 75 95 88 89 85 65 79
Libya   - - - - - - - -   -
Europe and North Africa   209 206 192 218 207 216 187 187   196
Australia/Timor-Leste 61 66 62 63 63 63 65 60 63
China 54 46 41 40 45 45 42 40 42
Indonesia 84 80 76 84 81 87 75 77 79
Malaysia 37 30 19 35 30 40 43 50 45
Equity affiliates   115 127 134 136 128 152 173 181   169
AP/ME   351 349 332 358 347 387 398 408   398
Equity affiliates   4 4 4 3 4 - - -   -
Other International   4 4 4 3 4 - - -   -
Total   1,610 1,595 1,554 1,599 1,589 1,578 1,546 1,557   1,560
6 of 8

  2015   2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
AVERAGE REALIZED PRICES
 
 
Crude Oil ($/BBL)
Consolidated operations
Alaska 50.74 61.51 50.48 43.73 51.61 32.54 44.39 43.43 39.69
Lower 48 40.77 52.01 41.56 35.89 42.62 27.04 39.50 40.09 35.54
Canada 37.12 46.58 38.44 34.58 39.52 26.11 37.70 37.50 33.47
Norway 55.72 62.39 50.56 43.28 53.29 35.15 45.90 47.00 42.89
United Kingdom 52.24 62.15 46.85 45.86 51.19 36.19 45.06 44.91 40.67
Libya   - - - 60.79 60.79 - - -   -
Europe and North Africa   54.30 62.35 49.86 44.01 52.75 35.47 45.77 46.59   42.39
Australia/Timor-Leste 50.58 60.38 50.45 42.11 51.41 36.86 47.21 46.19 43.21
China 48.99 57.26 43.31 36.27 46.54 27.29 38.26 39.83 35.33
Indonesia 43.64 61.28 36.15 38.77 45.40 32.70 44.82 41.98 39.44
Malaysia   56.33 65.51 52.84 44.95 55.23 37.87 49.15 48.46   45.07
AP/ME   51.20 60.55 46.81 39.57 49.70 33.11 43.55 44.27   40.33
Total consolidated operations   48.02 57.94 46.37 40.29 48.21 31.43 42.63 43.18   38.90
Equity affiliates   49.14 59.93 47.55 42.23 49.92 33.50 46.35 44.78   41.94
Total   48.05 58.00 46.41 40.35 48.26 31.47 42.72 43.21   38.97
 
NGL ($/BBL)
Consolidated operations
Lower 48 15.55 15.29 12.55 12.67 14.01 9.45 14.59 14.57 12.93
Canada 18.28 19.23 14.50 16.14 17.02 11.69 13.70 14.99 13.41
Norway 30.43 28.66 21.25 25.05 26.56 17.32 19.20 19.08 18.43
United Kingdom   29.69 30.90 26.72 26.75 28.29 19.65 22.96 22.77   21.95
Europe and North Africa   29.90 29.54 24.74 26.08 27.56 18.78 22.16 21.38   20.86
Australia/Timor-Leste 41.63 40.95 32.53 36.19 38.38 28.94 29.81 26.16 28.05
Indonesia   39.31 38.95 31.89 37.09 36.62 25.46 29.43 24.36   26.76
AP/ME   40.90 40.35 32.26 36.50 37.78 27.62 29.67 25.84   27.66
Total consolidated operations   18.54 18.63 14.67 15.50 16.83 11.47 15.76 15.63   14.31
Equity affiliates   38.80 38.24 31.26 34.92 35.79 27.45 29.18 25.12   27.25
Total   19.60 19.62 15.54 16.42 17.79 12.30 16.55 16.18   15.04
 
Bitumen ($/BBL)
Consolidated operations 19.33 34.60 16.54 12.91 20.13 2.54 13.76 15.73 11.36
Equity affiliates   16.60 32.66 17.16 9.71 18.58 1.59 18.74 18.39   12.91
Total   16.82 32.84 17.12 10.07 18.72 1.74 18.11 17.82   12.65
 
Natural Gas ($/MCF)
Consolidated operations
Alaska 4.29 4.50 4.26 4.25 4.33 4.84 4.82 6.95 5.20
Lower 48 2.60 2.38 2.65 2.09 2.43 1.80 1.70 2.59 2.03
Canada 2.21 1.88 1.94 1.58 1.91 1.20 0.95 1.71 1.28
Norway 7.67 6.84 6.79 5.18 6.59 4.03 3.22 3.54 3.63
United Kingdom 8.65 7.40 7.28 6.37 7.41 5.55 4.74 4.50 4.98
Libya   - - - - - - - -   -
Europe and North Africa   8.33 7.23 7.11 5.99 7.14 5.03 4.30 4.13   4.53
Australia/Timor-Leste* 1.05 0.85 0.63 0.70 0.81 0.59 0.56 0.47 0.54
China 2.49 2.51 2.50 2.45 2.50 2.38 2.38 2.34 2.37
Indonesia 6.50 7.55 6.26 5.40 6.42 4.47 5.18 5.61 5.07
Malaysia   1.21 1.49 1.71 1.11 1.39 1.54 2.38 2.33   2.24
AP/ME   7.23 6.48 5.97 5.30 6.23 4.24 3.96 4.42   4.20
Total consolidated operations   4.28 3.80 3.78 3.32 3.80 2.85 2.54 3.11   2.83
Equity affiliates   7.48 4.42 4.37 3.57 4.83 3.56 2.32 2.90   2.90
Total   4.72 3.90 3.87 3.36 3.96 2.99 2.49 3.05   2.85
*Excludes transfers to Darwin LNG plant.
7 of 8

  2015   2016
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr Full Year 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
CORPORATE AND OTHER
 
 
Corporate and Other Earnings (Loss) ($ Millions)   (249 ) (132 ) (338 ) (90 ) (809 ) (273 ) (335 ) (323 )   (931 )
 
 
Detail of Earnings (Loss) ($ Millions)
Net interest expense* (155 ) (161 ) (176 ) (26 ) (518 ) (222 ) (234 ) (258 ) (714 )
Corporate G&A expenses (21 ) (71 ) (71 ) (83 ) (246 ) (85 ) (72 ) (54 ) (211 )
Technology** (16 ) 88 3 47 122 21 1 44 66
Other   (57 ) 12   (94 ) (28 ) (167 ) 13   (30 ) (55 )   (72 )
Total   (249 ) (132 ) (338 ) (90 ) (809 ) (273 ) (335 ) (323 )   (931 )
*4Q 2015 includes a $209 million tax benefit on interest expense, from prior years, as shown on page 3.
**Includes investment in new technologies or businesses outside of our normal scope of operations and licensing revenues.
 
Before-Tax Net Interest Expense ($ Millions)
Interest expense (296 ) (307 ) (305 ) (306 ) (1,214 ) (321 ) (355 ) (377 ) (1,053 )
Capitalized interest 94 97 65 38 294 40 43 42 125
Interest revenue   12   13   6   5   36   8   14   21     43  
Total   (190 ) (197 ) (234 ) (263 ) (884 ) (273 ) (298 ) (314 )   (885 )
 
Debt
Total debt ($ Millions) 22,511 24,925 24,891 24,880 24,880 29,455 28,677 28,689 28,689
Debt-to-capital ratio (%)   31 % 34 % 36 % 38 % 38 % 43 % 43 % 44 %   44 %
 
Equity ($ Millions)   49,008   48,969   44,555   40,082   40,082   39,407   37,831   36,456     36,456  
 
 
REFERENCE
 
Commonly Used Abbreviations
Earnings Net Income (Loss) Attributable to ConocoPhillips
DD&A Depreciation, Depletion and Amortization
G&G Geological and Geophysical
G&A General and Administrative
JCC Japan Crude Cocktail
LNG Liquefied Natural Gas
NGL Natural Gas Liquids
WCS Western Canada Select
WTI West Texas Intermediate
 
Units of Measure
BBL Barrels
MMBBL Millions of Barrels
MBD Thousands of Barrels per Day
MBOED Thousands of Barrels of Oil Equivalent per Day
MCF Thousands of Cubic Feet
MMBTU Millions of British Thermal Units
MMCFD Millions of Cubic Feet per Day

8 of 8

Categories

SEC Filings

Next Articles