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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) 10,957 18,680 8,079 (2,655) 7,257
Depreciation, depletion and amortization 8,270 7,504 7,208 5,521 6,090
Impairments 14 (12) 674 813 405
Dry hole costs and leasehold impairments 162 340 44 1,083 421
Accretion on discounted liabilities 283 250 242 252 326
Deferred taxes 1,145 2,086 1,346 (834) (444)
Distributions more (less) than income from equity affiliates 964 942 446 645 594
Gain on dispositions (228) (1,077) (486) (549) (1,966)
(Gain) loss on investment in Cenovus Energy (251) (1,040) 855 (649)
Other (220) 86 (788) 43 (351)
(Increase) decrease in accounts and notes receivable 1,333 (963) (2,500) 521 505
(Increase) decrease in inventories (103) (38) (160) (25) (67)
(Increase) decrease in prepaid expenses and other current assets 337 (173) (649) 76 37
Increase (decrease) in accounts payable (1,118) 901 1,399 (249) (378)
Increase (decrease) in taxes and other accruals (1,831) 39 3,181 (695) (676)
Working capital adjustments (1,382) (234) 1,271 (372) (579)
Adjustments to reconcile net income (loss) to net cash provided by operating activities 9,008 9,634 8,917 7,457 3,847
Net cash provided by operating activities 19,965 28,314 16,996 4,802 11,104
Capital expenditures and investments (11,248) (10,159) (5,324) (4,715) (6,636)
Working capital changes associated with investing activities 30 520 134 (155) (103)
Acquisition of businesses, net of cash acquired (2,724) (60) (8,290)
Proceeds from asset dispositions 632 3,471 1,653 1,317 3,012
Net (purchases) sales of investments 1,373 (2,629) 3,091 (658) (2,910)
Collection of advances/loans, related parties 114 105 116 127
Other (63) 2 87 (26) (108)
Net cash used in investing activities (12,000) (8,741) (8,544) (4,121) (6,618)
Issuance of debt 3,787 2,897 300
Repayment of debt (1,379) (6,267) (505) (254) (80)
Issuance of company common stock (52) 362 145 (5) (30)
Repurchase of company common stock (5,400) (9,270) (3,623) (892) (3,500)
Dividends paid (5,583) (5,726) (2,359) (1,831) (1,500)
Other (34) (49) 7 (26) (119)
Net cash used in financing activities (8,661) (18,053) (6,335) (2,708) (5,229)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (99) (224) (34) (20) (46)
Net change in cash, cash equivalents and restricted cash (795) 1,296 2,083 (2,047) (789)
Cash, cash equivalents and restricted cash at beginning of period 6,694 5,398 3,315 5,362 6,151
Cash, cash equivalents and restricted cash at end of period 5,899 6,694 5,398 3,315 5,362

Based on: 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), 10-K (reporting date: 2019-12-31).

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 increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
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 2021 to 2022 and from 2022 to 2023.
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 decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.