ConocoPhillips · Earnings release · 8-K Exhibit 99

Second-Quarter 2025 Detailed Supplemental Information

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

Equity in earnings of affiliates

Gain (loss) on dispositions

(5)

(2)

Other income

Total Revenues and Other Income

Costs and Expenses

Purchased commodities

Production and operating expenses

Selling, general and administrative expenses

Exploration expenses

Depreciation, depletion and amortization

Impairments

—

—

1

1

2

Taxes other than income taxes

Accretion on discounted liabilities

Interest and debt expense

Foreign currency transactions (gain) loss

9

(3)

Other expenses

(4)

(2)

(2)

6

—

6

Total Costs and Expenses

Income (loss) before income taxes

Income tax provision (benefit)

Net Income (loss)

Net Income (Loss) Per Share of Common Stock (dollars)

Basic

Diluted

Weighted-Average Common Shares Outstanding (in thousands)*

Basic

Diluted

*Ending Common Shares Outstanding is 1,248,942 as of June 30, 2025, compared with 1,262,410 as of March 31, 2025.

INCOME (LOSS) BEFORE INCOME TAXES

Alaska

Canada

Europe, Middle East and North Africa

Asia Pacific

Other International

(1)

3

1

(5)

(2)

2

1

3

Corporate and Other

Consolidated

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

EFFECTIVE INCOME TAX RATES

Alaska*

%

%

%

%

%

%

%

%

%

%

%

%

%

%

%

%

Canada

%

%

%

%

%

%

%

%

Europe, Middle East and North Africa

%

%

%

%

%

%

%

%

Asia Pacific

%

%

%

%

%

%

%

%

Other International

%

—

%

%

%

%

%

%

Corporate and Other

%

%

%

%

%

%

%

%

Consolidated

%

%

%

%

%

%

%

%

*Alaska including taxes other than income taxes

%

%

%

%

%

%

%

%

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

$ Millions

EARNINGS BY SEGMENT

Alaska

Canada

Europe, Middle East and North Africa

Asia Pacific

Other International

(1)

3

1

(4)

(1)

2

1

3

Corporate and Other

Consolidated

SPECIAL ITEMS

Alaska

—

—

—

—

—

—

—

—

(4)

Canada

—

—

—

—

—

—

—

—

Europe, Middle East and North Africa

—

—

—

—

—

—

—

—

Asia Pacific

—

—

—

—

—

—

Other International

—

—

—

—

—

—

—

—

Corporate and Other

—

—

Consolidated

—

Detailed reconciliation of these items is provided on page 5.

ADJUSTED EARNINGS

Alaska

Canada

Europe, Middle East and North Africa

Asia Pacific

Other International

(1)

3

1

(4)

(1)

2

1

3

Corporate and Other

Consolidated

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

ADJUSTED EFFECTIVE INCOME TAX RATES

Alaska

%

%

%

%

%

%

%

%

%

%

%

%

%

%

%

%

Canada

%

%

%

%

%

%

%

%

Europe, Middle East and North Africa

%

%

%

%

%

%

%

%

Asia Pacific

%

%

%

%

%

%

%

%

Other International

%

—

%

%

%

%

%

%

Corporate and Other

%

%

%

%

%

%

%

%

Consolidated

%

%

%

%

%

%

%

%

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

$ Millions

DETAILED SPECIAL ITEMS

Alaska

Pending claims and settlements

—

—

—

—

—

—

Subtotal before income taxes

—

—

—

—

—

—

Income tax provision (benefit)

—

—

—

—

—

—

Total

—

—

—

—

—

—

Transaction, integration and restructuring expenses

—

—

—

(4)

Impairments

—

—

—

—

—

—

Gain (loss) on asset sales

—

—

—

Subtotal before income taxes

—

—

(4)

Income tax provision (benefit)

—

—

—

Total

—

—

(4)

Canada

Total

—

—

—

—

—

—

—

—

Europe, Middle East and North Africa

Total

—

—

—

—

—

—

—

—

Asia Pacific

Income tax provision (benefit)1

—

—

—

—

—

—

Total

—

—

—

—

—

—

Other International

Total

—

—

—

—

—

—

—

—

Corporate and Other

Pending claims and settlements

—

—

—

—

Transaction, integration and restructuring expenses

—

—

Gain (loss) on interest rate hedge2

—

—

—

Gain (loss) on debt extinguishment

—

—

—

—

—

—

Subtotal before income taxes

—

—

Income tax provision (benefit)3

—

—

(6)

5

(7)

(2)

Total

—

—

Total Company

—

1Includes a tax adjustment in 1Q24 related to Malaysia deepwater investment tax incentive.

2Interest rate hedging gain (loss) from PALNG Phase 1 Investment.

3Includes a tax adjustment related to the Marathon Oil acquisition and a deferred tax adjustment related to finalization of federal income tax regulations related to foreign currency in 4Q24.

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

$ Millions

CONSOLIDATED BALANCE SHEET

Assets

Cash and cash equivalents

Short-term investments

Accounts and notes receivable

Inventories

Prepaid expenses and other current assets

Total Current Assets

Investments and long-term receivables

Net properties, plants and equipment

Other assets

Total Assets

Liabilities

Accounts payable

Short-term debt

Accrued income and other taxes

Employee benefit obligations

Other accruals

Total Current Liabilities

Long-term debt

Asset retirement obligations and accrued

environmental costs

Deferred income taxes

Employee benefit obligations

Other liabilities and deferred credits

Total Liabilities

Equity

Common stock issued

Par value

Capital in excess of par

Treasury stock

Accumulated other comprehensive income (loss)

Retained earnings

Total Equity

Total Liabilities and Equity

$ Millions

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

CASH FLOW INFORMATION

Cash Flows from Operating Activities

Net income (loss)

Depreciation, depletion and amortization

Impairments

—

—

1

1

2

Dry hole costs and leasehold impairments

—

(2)

Accretion on discounted liabilities

Deferred taxes

Distributions more (less) than income from equity

affiliates

(Gain) loss on dispositions

5

2

Other

Net working capital changes

Net Cash Provided by Operating Activities

Cash Flows from Investing Activities

Capital expenditures and investments

Working capital changes associated with investing

activities

4

Acquisition of businesses, net of cash acquired

—

—

—

—

—

Proceeds from asset dispositions

5

Net sales (purchases) of investments

(8)

Other

8

2

3

Net Cash Used in Investing Activities

Cash Flows from Financing Activities

Net issuance (repayment) of debt

Issuance of company common stock

4

(9)

(3)

T1Repurchase of company common stock

Dividends paid

Other

Net Cash Used in Financing Activities

Effect of Exchange Rate Changes

4

Net Change in Cash, Cash Equivalents and Restricted Cash

6

Cash, cash equivalents and restricted cash at beginning of period

Cash, Cash Equivalents and Restricted Cash at End of Period

Restricted cash is included in the "Other assets" line of our Consolidated Balance Sheet.

CAPITAL EXPENDITURES AND INVESTMENTS

Alaska

Canada

Europe, Middle East and North Africa

Asia Pacific

Other International

—

—

—

—

—

—

—

—

Corporate and Other

T2Total Capital Expenditures and Investments

Capitalized interest included in total capital expenditures and investments

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

YTD

TOTAL SEGMENTS

Production

T3Total (MBOED)

Crude Oil (MBD)

Consolidated operations

Equity affiliates

Total

NGL (MBD)

Consolidated operations

Equity affiliates

8

8

8

7

8

8

6

7

Total

Bitumen (MBD)

Consolidated operations

Total

Natural Gas (MMCFD)

Consolidated operations

Equity affiliates

Total

Industry Prices

Crude Oil ($/BBL)

WTI

WCS

Brent dated

JCC ($/BBL)

Natural Gas ($/MMBTU)

Henry Hub first of month

T4Average Realized Prices

Total ($/BOE)

Crude Oil ($/BBL)

Consolidated operations

Equity affiliates

Total

NGL ($/BBL)

Consolidated operations

Equity affiliates

Total

Bitumen ($/BBL)

Consolidated operations

Total

Natural Gas ($/MCF)

Consolidated operations