Stock Analysis on Net

ConocoPhillips (NYSE:COP)

Cash Flow Statement 

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

ConocoPhillips, consolidated cash flow statement

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) 9,245 10,957 18,680 8,079 (2,655)
Depreciation, depletion and amortization 9,599 8,270 7,504 7,208 5,521
Impairments 80 14 (12) 674 813
Dry hole costs and leasehold impairments 46 162 340 44 1,083
Accretion on discounted liabilities 325 283 250 242 252
Deferred taxes 367 1,145 2,086 1,346 (834)
Distributions more (less) than income from equity affiliates 564 964 942 446 645
Gain on dispositions (51) (228) (1,077) (486) (549)
(Gain) loss on investment in Cenovus Energy (251) (1,040) 855
Other 130 (220) 86 (788) 43
(Increase) decrease in accounts and notes receivable (262) 1,333 (963) (2,500) 521
(Increase) decrease in inventories (68) (103) (38) (160) (25)
(Increase) decrease in prepaid expenses and other current assets 79 337 (173) (649) 76
Increase (decrease) in accounts payable (543) (1,118) 901 1,399 (249)
Increase (decrease) in taxes and other accruals 613 (1,831) 39 3,181 (695)
Working capital adjustments (181) (1,382) (234) 1,271 (372)
Adjustments to reconcile net income (loss) to net cash provided by operating activities 10,879 9,008 9,634 8,917 7,457
Net cash provided by operating activities 20,124 19,965 28,314 16,996 4,802
Capital expenditures and investments (12,118) (11,248) (10,159) (5,324) (4,715)
Working capital changes associated with investing activities 302 30 520 134 (155)
Acquisition of businesses, net of cash acquired (24) (2,724) (60) (8,290)
Proceeds from asset dispositions 261 632 3,471 1,653 1,317
Net (purchases) sales of investments 415 1,373 (2,629) 3,091 (658)
Collection of advances/loans, related parties 114 105 116
Other 14 (63) 2 87 (26)
Net cash used in investing activities (11,150) (12,000) (8,741) (8,544) (4,121)
Issuance of debt 5,591 3,787 2,897 300
Repayment of debt (4,981) (1,379) (6,267) (505) (254)
Issuance of company common stock (78) (52) 362 145 (5)
Repurchase of company common stock (5,463) (5,400) (9,270) (3,623) (892)
Dividends paid (3,646) (5,583) (5,726) (2,359) (1,831)
Other (258) (34) (49) 7 (26)
Net cash used in financing activities (8,835) (8,661) (18,053) (6,335) (2,708)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (133) (99) (224) (34) (20)
Net change in cash, cash equivalents and restricted cash 6 (795) 1,296 2,083 (2,047)
Cash, cash equivalents and restricted cash at beginning of period 5,899 6,694 5,398 3,315 5,362
Cash, cash equivalents and restricted cash at end of period 5,905 5,899 6,694 5,398 3,315

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. ConocoPhillips net cash provided by operating activities decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. ConocoPhillips net cash used in investing activities decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Net cash used in financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. ConocoPhillips net cash used in financing activities increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.