Stock Analysis on Net

ConocoPhillips (NYSE:COP)

Common-Size Income Statement
Quarterly Data

ConocoPhillips, common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Sales and other operating revenues 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Equity in earnings of affiliates 2.37 3.09 3.38 2.96 3.04 2.86 2.72 3.34 3.37 3.07 2.67 2.48 2.40 2.20 2.11 1.45 1.24 1.57 0.80 2.80 3.80
Gain (loss) on dispositions 0.48 -0.25 -0.02 -0.04 0.67 0.19 0.76 -0.01 0.63 0.20 -0.19 1.24 4.60 1.27 0.02 0.62 2.37 -0.04 -0.07 21.68 -0.68
Other income (loss) 0.68 0.67 0.95 0.87 0.82 0.88 0.84 0.99 0.77 0.52 0.38 0.20 1.61 2.11 0.43 4.78 3.85 8.63 -0.87 21.61 -24.99
Revenues and other income 103.54% 103.52% 104.32% 103.79% 104.53% 103.92% 104.32% 104.32% 104.77% 103.79% 102.86% 103.91% 108.61% 105.58% 102.56% 106.85% 107.46% 110.16% 99.86% 146.09% 78.13%
Purchased commodities -37.46 -35.64 -36.40 -35.67 -38.52 -38.55 -38.90 -37.37 -41.44 -47.07 -44.03 -43.64 -38.01 -42.98 -36.90 -31.37 -45.62 -44.58 -41.93 -41.11 -43.21
Production and operating expenses -15.17 -16.23 -17.34 -15.89 -14.55 -13.80 -14.00 -15.27 -12.01 -10.16 -8.56 -8.23 -8.90 -10.21 -12.26 -14.43 -14.07 -21.14 -21.96 -38.09 -19.05
Selling, general and administrative expenses -1.16 -4.43 -1.43 -1.20 -1.29 -1.17 -1.19 -1.66 -1.07 -1.03 -0.70 -0.45 -1.05 -1.08 -1.13 -1.22 -3.17 -3.30 -2.19 -5.67 0.05
Exploration expenses -0.71 -0.50 -0.54 -0.75 -0.81 -0.58 -0.65 -0.67 -0.93 -1.42 -0.42 -0.68 -0.39 -0.91 -0.57 -0.60 -0.85 -19.07 -2.85 -3.53 -3.05
Depreciation, depletion and amortization -16.63 -18.71 -18.33 -17.14 -15.97 -15.09 -14.70 -16.27 -13.11 -10.77 -8.91 -8.55 -10.26 -11.79 -14.76 -19.54 -19.19 -28.06 -32.17 -42.12 -22.91
Impairments -0.01 -0.32 0.00 -0.25 0.00 -0.01 -0.08 0.00 -0.01 0.10 -0.01 -0.01 -0.01 -5.05 0.79 -0.02 0.03 -5.32 -0.05 0.07 -8.46
Taxes other than income taxes -3.34 -3.65 -3.65 -3.94 -4.01 -3.06 -3.76 -4.15 -3.89 -3.70 -4.01 -4.82 -4.58 -3.17 -3.56 -3.99 -3.77 -3.35 -4.08 -5.13 -4.06
Accretion on discounted liabilities -0.57 -0.60 -0.61 -0.59 -0.58 -0.54 -0.48 -0.55 -0.46 -0.37 -0.29 -0.29 -0.34 -0.37 -0.54 -0.66 -0.63 -1.04 -1.41 -2.40 -1.09
Operating income (loss) 28.50% 23.44% 26.03% 28.37% 28.82% 31.13% 30.58% 28.37% 31.84% 29.37% 35.93% 37.25% 45.06% 30.01% 33.62% 35.03% 20.18% -15.70% -6.77% 8.11% -23.66%
Interest and debt expense -1.24 -1.34 -1.45 -1.45 -1.48 -1.49 -1.36 -1.45 -1.27 -0.96 -0.95 -1.00 -1.22 -1.45 -1.93 -2.30 -2.30 -3.68 -4.56 -7.35 -3.28
Foreign currency transaction gain (loss) -0.18 0.09 0.21 -0.07 0.13 -0.64 -0.39 0.11 0.30 -0.21 0.44 0.33 -0.14 0.27 0.09 -0.10 -0.19 -0.29 0.11 -0.25 1.46
Other expenses -0.04 -1.33 0.02 0.01 0.03 -0.05 -0.06 0.19 -0.07 0.01 -0.02 -0.41 0.77 -0.16 -0.15 -0.39 -0.24 -0.11 -0.46 0.25 0.10
Income (loss) before income taxes 27.04% 20.86% 24.81% 26.86% 27.50% 28.95% 28.77% 27.22% 30.80% 28.21% 35.41% 36.18% 44.47% 28.68% 31.63% 32.23% 17.44% -19.78% -11.67% 0.76% -25.38%
Income tax (provision) benefit -9.79 -4.66 -9.02 -9.77 -9.08 -8.53 -9.14 -9.15 -11.09 -10.70 -13.86 -11.86 -12.04 -11.30 -10.62 -10.35 -7.45 5.72 1.41 9.35 -2.40
Net income (loss) 17.25% 16.20% 15.79% 17.10% 18.42% 20.42% 19.64% 18.07% 19.72% 17.51% 21.54% 24.31% 32.42% 17.37% 21.00% 21.88% 9.99% -14.06% -10.26% 10.11% -27.78%
Net income attributable to noncontrolling interests 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.65 -0.45
Net income (loss) attributable to ConocoPhillips 17.25% 16.20% 15.79% 17.10% 18.42% 20.42% 19.64% 18.07% 19.72% 17.51% 21.54% 24.31% 32.42% 17.37% 21.00% 21.88% 9.99% -14.06% -10.26% 9.46% -28.24%

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


The financial data presents various performance metrics expressed as percentages of sales and other operating revenues over multiple quarters from March 2020 through March 2025. Several key trends and patterns surface from this data.

Equity in Earnings of Affiliates
This item exhibits moderate fluctuations but generally maintains a positive contribution ranging from below 1% to highs near 3.4%; a slight upward tendency is visible especially post-2021, indicating improving affiliate profitability or increased stakes in affiliates.
Gain (Loss) on Dispositions
This metric is highly volatile. There is a notable spike at 21.68% in June 2020, likely reflecting significant asset sales or disposals. Subsequently, values mostly fluctuate near zero, with occasional small gains and losses, suggesting irregular but infrequent meaningful disposals.
Other Income (Loss)
Following a significant negative value in March 2020 (-24.99%), there is a sharp positive swing to over 21.6% in June 2020. Thereafter, the figure stabilizes around low positive single digits, indicating normalization and steadier other income streams post initial disturbance.
Revenues and Other Income
The total tends to hover slightly above 100%, implying additional income components beyond base sales revenue. Periods such as Q2 2020 show elevated levels (~146%) due to extraordinary income items, while most quarters maintain a narrow band between 102% and 108%, reflecting consistent supplementary income contributions.
Purchased Commodities
Generally representing a significant cost component with negative values mostly between -35% to -45%, this cost appears to decrease notably during mid-2021 (~-31.37%) but otherwise remains relatively stable. Slight declines in costs are observed in late 2024, possibly hinting at improved procurement efficiencies or price changes.
Production and Operating Expenses
There is a marked improvement in expense ratios beginning in late 2020, dropping from as high as -38% to a more controlled range between -8% and -17% in subsequent years. However, occasional upticks towards the late 2023 and through 2024 signal some operational cost pressure returning.
Selling, General, and Administrative Expenses
Fluctuations mainly occur between -0.4% and -4.4%. Spikes such as -5.67% in June 2020 and -4.43% in December 2024 suggest episodic administrative cost surges, but generally, these expenses remain constrained under -2% in most quarters.
Exploration Expenses
Exploration costs show a remarkable spike of nearly -19% in December 2020, which then sharply recedes to less than -1% in most other quarters, indicating a one-off exploration push followed by reduced activity or capital allocation.
Depreciation, Depletion, and Amortization (DDA)
DDA expenses decreased substantially from early high levels above -40% in mid-2020, settling between -8.5% and -18.7% in later periods. This points to asset base adjustments or changes in depreciation schedules over time.
Impairments
Occasional minor impairments appear scattered throughout the timeline, mostly near zero, with no sustained upward trend. This suggests minimal write-down activity after volatile periods in 2020 and 2021.
Taxes Other Than Income Taxes
These taxes consistently represent around -3% to -5% of revenues, with no significant upward or downward trend, implying steady non-income tax obligations relative to sales.
Accretion on Discounted Liabilities
A gradual decrease over time from just over -2% to around -0.5% demonstrates declining liability-related costs or effective management of discounted liabilities.
Operating Income (Loss)
Notably negative at the start of 2020 (-23.66%), operating income improves sharply, surpassing 30% from early 2021 and peaking at over 45% in the first quarter of 2022. Though slightly declining thereafter, it remains strong above 20% through 2024, indicating robust operational profitability post-pandemic disruption.
Interest and Debt Expense
This cost steadily declines from around -7% in mid-2020 to approximately -1.2% in later years, reflecting possible debt refinancing, reduced borrowing, or improved interest management.
Foreign Currency Transaction Gain (Loss)
Values fluctuate close to zero without a clear trend, alternating between marginal gains and losses, signifying limited currency risk impact overall.
Other Expenses
Generally near zero or small percentages, except a notable -1.33% in early 2025, suggesting an infrequent abnormal expense in that period but otherwise low other costs.
Income Before Income Taxes
Parallel to operating income trends, pre-tax income improves from significantly negative in 2020 (-25.38%) to solid double-digit positive percentages above 20% since 2021, with slight declines towards late 2024, indicating strong earnings generation capability before taxes.
Income Tax Provision
The tax burden shifts from tax benefits in early 2020 to consistent tax provisions near -9% to -12%, with low points near -4.66%, illustrating a normalization of tax expense in line with profitability restoration.
Net Income (Loss)
Net income follows the trajectory of pre-tax income and operating profit, moving from a severe loss (-27.78%) in March 2020 to positive net margins above 15% starting 2021, often nearing or exceeding 20% in several quarters. Margins exhibit mild declines towards later periods, but overall remain substantially positive.

In summary, the data reflect a significant disruption in 2020 impacting costs, impairments, and profitability, followed by a pronounced recovery from 2021 onward with operational efficiencies, reduced expenses, and strong income generation. Variability in gains on dispositions and exploration expenses highlight episodic non-operational factors, while the cost of purchased commodities remains a substantial and moderately fluctuating expense. The consistent control of administrative and other expenses further supports margin stabilization through the analyzed period.