Condensed Consolidating Financial Information | Condensed Consolidating Financial Information $7.5 billion of our senior notes were issued by Phillips 66, and are guaranteed by Phillips 66 Company, a 100 -percent-owned subsidiary. Phillips 66 Company has fully and unconditionally guaranteed the payment obligations of Phillips 66 with respect to these debt securities. The following condensed consolidating financial information presents the results of operations, financial position and cash flows for: • Phillips 66 and Phillips 66 Company (in each case, reflecting investments in subsidiaries utilizing the equity method of accounting). • All other nonguarantor subsidiaries. • The consolidating adjustments necessary to present Phillips 66’s results on a consolidated basis. This condensed consolidating financial information should be read in conjunction with the accompanying consolidated financial statements and notes. The 2014 condensed consolidating statements of income and cash flows were revised to eliminate intra-column lending transactions, to realign interest revenue from certain inter-column lending activities to the appropriate column, and to make the associated adjustments required to equity earnings and investments. These changes did not impact the total consolidated amounts. Millions of Dollars Three Months Ended September 30, 2015 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 18,122 7,670 — 25,792 Equity in earnings of affiliates 1,637 946 89 (2,089 ) 583 Net gain on dispositions — — 22 — 22 Other income — 12 8 — 20 Intercompany revenues — 264 2,556 (2,820 ) — Total Revenues and Other Income 1,637 19,344 10,345 (4,909 ) 26,417 Costs and Expenses Purchased crude oil and products — 14,210 7,138 (2,768 ) 18,580 Operating expenses — 887 203 (7 ) 1,083 Selling, general and administrative expenses 2 339 107 (11 ) 437 Depreciation and amortization — 206 64 — 270 Impairments — 1 — — 1 Taxes other than income taxes — 1,396 2,214 — 3,610 Accretion on discounted liabilities — 4 1 — 5 Interest and debt expense 90 7 8 (34 ) 71 Foreign currency transaction losses — 1 — — 1 Total Costs and Expenses 92 17,051 9,735 (2,820 ) 24,058 Income from continuing operations before income taxes 1,545 2,293 610 (2,089 ) 2,359 Provision (benefit) for income taxes (33 ) 656 144 — 767 Income From Continuing Operations 1,578 1,637 466 (2,089 ) 1,592 Income from discontinued operations — — — — — Net income 1,578 1,637 466 (2,089 ) 1,592 Less: net income attributable to noncontrolling interests — — 14 — 14 Net Income Attributable to Phillips 66 $ 1,578 1,637 452 (2,089 ) 1,578 Comprehensive Income $ 1,459 1,518 365 (1,869 ) 1,473 Millions of Dollars Three Months Ended September 30, 2014 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 27,700 12,717 — 40,417 Equity in earnings of affiliates 1,225 816 87 (1,617 ) 511 Net gain on dispositions — — 109 — 109 Other income — 3 8 — 11 Intercompany revenues — 749 4,757 (5,506 ) — Total Revenues and Other Income 1,225 29,268 17,678 (7,123 ) 41,048 Costs and Expenses Purchased crude oil and products — 24,785 14,272 (5,455 ) 33,602 Operating expenses — 893 221 (10 ) 1,104 Selling, general and administrative expenses — 301 122 (22 ) 401 Depreciation and amortization — 189 60 — 249 Impairments — — 12 — 12 Taxes other than income taxes — 1,405 2,470 (1 ) 3,874 Accretion on discounted liabilities — 5 1 — 6 Interest and debt expense 69 3 6 (18 ) 60 Foreign currency transaction losses — — 13 — 13 Total Costs and Expenses 69 27,581 17,177 (5,506 ) 39,321 Income from continuing operations before income taxes 1,156 1,687 501 (1,617 ) 1,727 Provision (benefit) for income taxes (24 ) 462 100 — 538 Income From Continuing Operations 1,180 1,225 401 (1,617 ) 1,189 Income from discontinued operations — — — — — Net income 1,180 1,225 401 (1,617 ) 1,189 Less: net income attributable to noncontrolling interests — — 9 — 9 Net Income Attributable to Phillips 66 $ 1,180 1,225 392 (1,617 ) 1,180 Comprehensive Income $ 969 1,014 178 (1,183 ) 978 Millions of Dollars Nine Months Ended September 30, 2015 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 53,612 23,470 — 77,082 Equity in earnings (losses) of affiliates 3,760 2,362 (13 ) (4,663 ) 1,446 Net gain (loss) on dispositions — (115 ) 398 — 283 Other income — 77 32 — 109 Intercompany revenues — 753 7,699 (8,452 ) — Total Revenues and Other Income 3,760 56,689 31,586 (13,115 ) 78,920 Costs and Expenses Purchased crude oil and products — 42,959 22,899 (8,330 ) 57,528 Operating expenses 4 2,543 704 (31 ) 3,220 Selling, general and administrative expenses 5 934 311 (13 ) 1,237 Depreciation and amortization — 614 183 — 797 Impairments — 3 — — 3 Taxes other than income taxes — 4,212 6,409 — 10,621 Accretion on discounted liabilities — 12 4 — 16 Interest and debt expense 273 19 22 (78 ) 236 Foreign currency transaction losses — 1 49 — 50 Total Costs and Expenses 282 51,297 30,581 (8,452 ) 73,708 Income from continuing operations before income taxes 3,478 5,392 1,005 (4,663 ) 5,212 Provision (benefit) for income taxes (99 ) 1,632 65 — 1,598 Income from Continuing Operations 3,577 3,760 940 (4,663 ) 3,614 Income from discontinued operations — — — — — Net income 3,577 3,760 940 (4,663 ) 3,614 Less: net income attributable to noncontrolling interests — — 37 — 37 Net Income Attributable to Phillips 66 $ 3,577 3,760 903 (4,663 ) 3,577 Comprehensive Income $ 3,520 3,703 878 (4,544 ) 3,557 Millions of Dollars Nine Months Ended September 30, 2014 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 85,084 41,165 — 126,249 Equity in earnings of affiliates 3,055 2,269 395 (3,666 ) 2,053 Net gain on dispositions — — 125 — 125 Other income — 43 16 — 59 Intercompany revenues — 2,084 15,158 (17,242 ) — Total Revenues and Other Income 3,055 89,480 56,859 (20,908 ) 128,486 Costs and Expenses Purchased crude oil and products — 76,839 47,568 (17,108 ) 107,299 Operating expenses 2 2,658 638 (27 ) 3,271 Selling, general and administrative expenses 5 903 377 (70 ) 1,215 Depreciation and amortization — 552 170 — 722 Impairments — 2 14 — 16 Taxes other than income taxes — 4,122 7,223 (1 ) 11,344 Accretion on discounted liabilities — 14 4 — 18 Interest and debt expense 202 13 15 (36 ) 194 Foreign currency transaction losses — — 23 — 23 Total Costs and Expenses 209 85,103 56,032 (17,242 ) 124,102 Income from continuing operations before income taxes 2,846 4,377 827 (3,666 ) 4,384 Provision (benefit) for income taxes (73 ) 1,322 202 — 1,451 Income from Continuing Operations 2,919 3,055 625 (3,666 ) 2,933 Income from discontinued operations* 696 — 10 — 706 Net income 3,615 3,055 635 (3,666 ) 3,639 Less: net income attributable to noncontrolling interests — — 24 — 24 Net Income Attributable to Phillips 66 $ 3,615 3,055 611 (3,666 ) 3,615 Comprehensive Income $ 3,553 2,993 546 (3,515 ) 3,577 * Net of provision for income taxes on discontinued operations: $ — — 5 — 5 Millions of Dollars September 30, 2015 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 984 3,838 — 4,822 Accounts and notes receivable 15 3,438 2,297 (552 ) 5,198 Inventories — 2,698 1,690 — 4,388 Prepaid expenses and other current assets — 395 246 — 641 Total Current Assets 15 7,515 8,071 (552 ) 15,049 Investments and long-term receivables 32,970 22,799 5,729 (50,897 ) 10,601 Net properties, plants and equipment — 12,479 6,778 — 19,257 Goodwill — 3,040 235 — 3,275 Intangibles — 696 183 — 879 Other assets 62 146 150 (4 ) 354 Total Assets $ 33,047 46,675 21,146 (51,453 ) 49,415 Liabilities and Equity Accounts payable $ — 4,166 3,248 (552 ) 6,862 Short-term debt — 25 18 — 43 Accrued income and other taxes — 408 572 — 980 Employee benefit obligations — 415 43 — 458 Other accruals 144 246 142 — 532 Total Current Liabilities 144 5,260 4,023 (552 ) 8,875 Long-term debt 7,457 162 1,289 — 8,908 Asset retirement obligations and accrued environmental costs — 492 189 — 681 Deferred income taxes — 4,224 1,181 (4 ) 5,401 Employee benefit obligations — 1,045 204 — 1,249 Other liabilities and deferred credits 2,223 2,570 3,035 (7,559 ) 269 Total Liabilities 9,824 13,753 9,921 (8,115 ) 25,383 Common stock 11,782 25,404 9,314 (34,718 ) 11,782 Retained earnings 12,029 8,106 1,128 (9,263 ) 12,000 Accumulated other comprehensive income (loss) (588 ) (588 ) (55 ) 643 (588 ) Noncontrolling interests — — 838 — 838 Total Liabilities and Equity $ 33,047 46,675 21,146 (51,453 ) 49,415 Millions of Dollars December 31, 2014 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 2,045 3,162 — 5,207 Accounts and notes receivable 14 5,069 3,274 (1,102 ) 7,255 Inventories — 2,026 1,371 — 3,397 Prepaid expenses and other current assets 9 429 399 — 837 Total Current Assets 23 9,569 8,206 (1,102 ) 16,696 Investments and long-term receivables 30,141 18,896 4,631 (43,479 ) 10,189 Net properties, plants and equipment — 12,267 5,079 — 17,346 Goodwill — 3,040 234 — 3,274 Intangibles — 694 206 — 900 Other assets 60 159 121 (4 ) 336 Total Assets $ 30,224 44,625 18,477 (44,585 ) 48,741 Liabilities and Equity Accounts payable $ — 5,618 3,548 (1,102 ) 8,064 Short-term debt 798 26 18 — 842 Accrued income and other taxes — 356 522 — 878 Employee benefit obligations — 409 53 — 462 Other accruals 65 242 541 — 848 Total Current Liabilities 863 6,651 4,682 (1,102 ) 11,094 Long-term debt 7,457 159 226 — 7,842 Asset retirement obligations and accrued environmental costs — 494 189 — 683 Deferred income taxes — 4,240 1,255 (4 ) 5,491 Employee benefit obligations — 1,074 231 — 1,305 Other liabilities and deferred credits 285 1,919 2,126 (4,041 ) 289 Total Liabilities 8,605 14,537 8,709 (5,147 ) 26,704 Common stock 12,812 25,405 8,240 (33,645 ) 12,812 Retained earnings 9,338 5,214 1,074 (6,317 ) 9,309 Accumulated other comprehensive income (loss) (531 ) (531 ) 7 524 (531 ) Noncontrolling interests — — 447 — 447 Total Liabilities and Equity $ 30,224 44,625 18,477 (44,585 ) 48,741 Millions of Dollars Nine Months Ended September 30, 2015 Statement of Cash Flows Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Cash Flows From Operating Activities Net cash provided by continuing operating activities $ 884 2,179 2,131 (978 ) 4,216 Net cash provided by discontinued operations — — — — — Net Cash Provided by Operating Activities 884 2,179 2,131 (978 ) 4,216 Cash Flows From Investing Activities Capital expenditures and investments* — (925 ) (3,195 ) 834 (3,286 ) Proceeds from asset dispositions — 774 176 (882 ) 68 Intercompany lending activities 1,938 (2,201 ) 263 — — Advances/loans—related parties — (50 ) — — (50 ) Collection of advances/loans—related parties — 50 — — 50 Other — (22 ) 24 — 2 Net cash provided by (used in) continuing investing activities 1,938 (2,374 ) (2,732 ) (48 ) (3,216 ) Net cash used in discontinued operations — — — — — Net Cash Provided by (Used in) Investing Activities 1,938 (2,374 ) (2,732 ) (48 ) (3,216 ) Cash Flows From Financing Activities Issuance of debt — — 1,169 — 1,169 Repayment of debt (800 ) (19 ) (99 ) — (918 ) Issuance of common stock (27 ) — — — (27 ) Repurchase of common stock (1,106 ) — — — (1,106 ) Dividends paid on common stock (874 ) (874 ) (64 ) 938 (874 ) Distributions to controlling interests — — (186 ) 186 — Distributions to noncontrolling interests — — (30 ) — (30 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 384 — 384 Other* (15 ) 27 88 (98 ) 2 Net cash provided by (used in) continuing financing activities (2,822 ) (866 ) 1,262 1,026 (1,400 ) Net cash provided by (used in) discontinued operations — — — — — Net Cash Provided by (Used in) Financing Activities (2,822 ) (866 ) 1,262 1,026 (1,400 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 15 — 15 Net Change in Cash and Cash Equivalents — (1,061 ) 676 — (385 ) Cash and cash equivalents at beginning of period — 2,045 3,162 — 5,207 Cash and Cash Equivalents at End of Period $ — 984 3,838 — 4,822 * Includes intercompany capital contributions. Millions of Dollars Nine Months Ended September 30, 2014 Statement of Cash Flows Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Cash Flows From Operating Activities Net cash provided by continuing operating activities $ 60 982 1,759 (146 ) 2,655 Net cash provided by discontinued operations — — 2 — 2 Net Cash Provided by Operating Activities 60 982 1,761 (146 ) 2,657 Cash Flows From Investing Activities Capital expenditures and investments* — (1,747 ) (1,885 ) 985 (2,647 ) Proceeds from asset dispositions — 999 64 (400 ) 663 Intercompany lending activities 2,937 (1,743 ) (1,194 ) — — Advances/loans—related parties — — (3 ) — (3 ) Other — (1 ) 162 — 161 Net cash provided by (used in) continuing investing activities 2,937 (2,492 ) (2,856 ) 585 (1,826 ) Net cash used in discontinued operations — — (2 ) — (2 ) Net Cash Provided by (Used in) Investing Activities 2,937 (2,492 ) (2,858 ) 585 (1,828 ) Cash Flows From Financing Activities Repayment of debt — (15 ) (15 ) — (30 ) Issuance of common stock 1 — — — 1 Repurchase of common stock (1,750 ) — — — (1,750 ) Share exchange—PSPI transaction (450 ) — — — (450 ) Dividends paid on common stock (787 ) — (102 ) 102 (787 ) Distributions to controlling interests — — (305 ) 305 — Distributions to noncontrolling interests — — (18 ) — (18 ) Other* (11 ) 33 847 (846 ) 23 Net cash provided by (used in) continuing financing activities (2,997 ) 18 407 (439 ) (3,011 ) Net cash provided by (used in) discontinued operations — — — — — Net Cash Provided by (Used in) Financing Activities (2,997 ) 18 407 (439 ) (3,011 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — (110 ) — (110 ) Net Change in Cash and Cash Equivalents — (1,492 ) (800 ) — (2,292 ) Cash and cash equivalents at beginning of period — 2,162 3,238 — 5,400 Cash and Cash Equivalents at End of Period $ — 670 2,438 — 3,108 * Includes intercompany capital contributions. |