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. Millions of Dollars Three Months Ended March 31, 2016 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 11,698 5,711 — 17,409 Equity in earnings of affiliates 447 398 86 (598 ) 333 Net gain on dispositions — — — — — Other income — 15 3 — 18 Intercompany revenues — 178 1,587 (1,765 ) — Total Revenues and Other Income 447 12,289 7,387 (2,363 ) 17,760 Costs and Expenses Purchased crude oil and products — 8,994 4,645 (1,709 ) 11,930 Operating expenses — 832 199 (8 ) 1,023 Selling, general and administrative expenses 3 287 99 (3 ) 386 Depreciation and amortization — 200 80 — 280 Taxes other than income taxes — 1,344 2,117 — 3,461 Accretion on discounted liabilities — 4 1 — 5 Interest and debt expense 93 8 30 (45 ) 86 Foreign currency transaction (gains) losses — — (7 ) — (7 ) Total Costs and Expenses 96 11,669 7,164 (1,765 ) 17,164 Income before income taxes 351 620 223 (598 ) 596 Provision (benefit) for income taxes (34 ) 173 59 — 198 Net income 385 447 164 (598 ) 398 Less: net income attributable to noncontrolling interests — — 13 — 13 Net Income Attributable to Phillips 66 $ 385 447 151 (598 ) 385 Comprehensive Income $ 381 443 152 (582 ) 394 Millions of Dollars Three Months Ended March 31, 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 $ — 15,587 7,191 — 22,778 Equity in earnings of affiliates 1,052 722 49 (1,367 ) 456 Net gain (loss) on dispositions — (5 ) 127 — 122 Other income — 59 11 — 70 Intercompany revenues — 140 2,149 (2,289 ) — Total Revenues and Other Income 1,052 16,503 9,527 (3,656 ) 23,426 Costs and Expenses Purchased crude oil and products — 12,277 6,673 (2,255 ) 16,695 Operating expenses 4 874 230 (14 ) 1,094 Selling, general and administrative expenses 2 292 101 (1 ) 394 Depreciation and amortization — 194 59 — 253 Taxes other than income taxes — 1,381 2,081 — 3,462 Accretion on discounted liabilities — 4 1 — 5 Interest and debt expense 93 6 6 (19 ) 86 Foreign currency transaction (gains) losses — — 49 — 49 Total Costs and Expenses 99 15,028 9,200 (2,289 ) 22,038 Income before income taxes 953 1,475 327 (1,367 ) 1,388 Provision (benefit) for income taxes (34 ) 423 2 — 391 Net income 987 1,052 325 (1,367 ) 997 Less: net income attributable to noncontrolling interests — — 10 — 10 Net Income Attributable to Phillips 66 $ 987 1,052 315 (1,367 ) 987 Comprehensive Income $ 824 889 149 (1,028 ) 834 Millions of Dollars March 31, 2016 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 310 1,413 — 1,723 Accounts and notes receivable 22 2,995 2,719 (999 ) 4,737 Inventories — 2,561 1,547 — 4,108 Prepaid expenses and other current assets 1 360 287 — 648 Total Current Assets 23 6,226 5,966 (999 ) 11,216 Investments and long-term receivables 31,952 22,839 7,504 (49,846 ) 12,449 Net properties, plants and equipment — 12,723 7,352 — 20,075 Goodwill — 3,040 235 — 3,275 Intangibles — 724 177 — 901 Other assets 13 166 153 (2 ) 330 Total Assets $ 31,988 45,718 21,387 (50,847 ) 48,246 Liabilities and Equity Accounts payable $ — 3,949 2,817 (999 ) 5,767 Short-term debt — 26 6 — 32 Accrued income and other taxes — 317 503 — 820 Employee benefit obligations — 279 27 — 306 Other accruals 143 267 84 — 494 Total Current Liabilities 143 4,838 3,437 (999 ) 7,419 Long-term debt 7,415 151 1,237 — 8,803 Asset retirement obligations and accrued environmental costs — 500 173 — 673 Deferred income taxes — 4,416 1,675 (2 ) 6,089 Employee benefit obligations — 1,109 201 — 1,310 Other liabilities and deferred credits 1,613 2,795 3,909 (8,008 ) 309 Total Liabilities 9,171 13,809 10,632 (9,009 ) 24,603 Common stock 11,011 25,404 10,764 (36,168 ) 11,011 Retained earnings 12,463 7,162 (733 ) (6,458 ) 12,434 Accumulated other comprehensive income (loss) (657 ) (657 ) (131 ) 788 (657 ) Noncontrolling interests — — 855 — 855 Total Liabilities and Equity $ 31,988 45,718 21,387 (50,847 ) 48,246 Millions of Dollars December 31, 2015 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 575 2,499 — 3,074 Accounts and notes receivable 14 3,643 2,217 (701 ) 5,173 Inventories — 2,171 1,306 — 3,477 Prepaid expenses and other current assets 2 382 148 — 532 Total Current Assets 16 6,771 6,170 (701 ) 12,256 Investments and long-term receivables 33,315 24,068 7,395 (52,635 ) 12,143 Net properties, plants and equipment — 12,651 7,070 — 19,721 Goodwill — 3,040 235 — 3,275 Intangibles — 726 180 — 906 Other assets 16 154 113 (4 ) 279 Total Assets $ 33,347 47,410 21,163 (53,340 ) 48,580 Liabilities and Equity Accounts payable $ — 4,015 2,341 (701 ) 5,655 Short-term debt — 25 19 — 44 Accrued income and other taxes — 320 558 — 878 Employee benefit obligations — 528 48 — 576 Other accruals 59 240 79 — 378 Total Current Liabilities 59 5,128 3,045 (701 ) 7,531 Long-term debt 7,413 158 1,272 — 8,843 Asset retirement obligations and accrued environmental costs — 496 169 — 665 Deferred income taxes — 4,500 1,545 (4 ) 6,041 Employee benefit obligations — 1,094 191 — 1,285 Other liabilities and deferred credits 2,746 2,765 3,734 (8,968 ) 277 Total Liabilities 10,218 14,141 9,956 (9,673 ) 24,642 Common stock 11,405 25,404 10,688 (36,092 ) 11,405 Retained earnings 12,377 8,518 (200 ) (8,347 ) 12,348 Accumulated other comprehensive income (loss) (653 ) (653 ) (119 ) 772 (653 ) Noncontrolling interests — — 838 — 838 Total Liabilities and Equity $ 33,347 47,410 21,163 (53,340 ) 48,580 Millions of Dollars Three Months Ended March 31, 2016 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 Operating Activities $ 1,863 561 321 (2,487 ) 258 Cash Flows From Investing Activities Capital expenditures and investments* — (345 ) (443 ) 38 (750 ) Proceeds from asset dispositions — 3 2 — 5 Intercompany lending activities (1,141 ) 1,396 (255 ) — — Advances/loans—related parties — (75 ) — — (75 ) Other — 8 (50 ) — (42 ) Net Cash Provided by (Used in) Investing Activities (1,141 ) 987 (746 ) 38 (862 ) Cash Flows From Financing Activities Issuance of debt — — 50 — 50 Repayment of debt — (6 ) (94 ) — (100 ) Issuance of common stock (31 ) — — — (31 ) Repurchase of common stock (391 ) — — — (391 ) Dividends paid on common stock (296 ) (1,807 ) (680 ) 2,487 (296 ) Distributions to noncontrolling interests — — (11 ) — (11 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — — — — Other* (4 ) — 38 (38 ) (4 ) Net Cash Used in Financing Activities (722 ) (1,813 ) (697 ) 2,449 (783 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 36 — 36 Net Change in Cash and Cash Equivalents — (265 ) (1,086 ) — (1,351 ) Cash and cash equivalents at beginning of period — 575 2,499 — 3,074 Cash and Cash Equivalents at End of Period $ — 310 1,413 — 1,723 * Includes intercompany capital contributions. Millions of Dollars Three Months Ended March 31, 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 Operating Activities $ 52 60 1,298 (58 ) 1,352 Cash Flows From Investing Activities Capital expenditures and investments* — (425 ) (1,490 ) 834 (1,081 ) Proceeds from asset dispositions** — 881 (10 ) (880 ) (9 ) Intercompany lending activities 1,449 (833 ) (616 ) — — Advances/loans—related parties — (50 ) — — (50 ) Other — 12 90 — 102 Net Cash Provided by (Used in) Investing Activities 1,449 (415 ) (2,026 ) (46 ) (1,038 ) Cash Flows From Financing Activities Issuance of debt — — 1,169 — 1,169 Repayment of debt (800 ) (4 ) (91 ) — (895 ) Issuance of common stock (25 ) — — — (25 ) Repurchase of common stock (399 ) — — — (399 ) Dividends paid on common stock (272 ) — (39 ) 39 (272 ) Distributions to controlling interests — — (165 ) 165 — Distributions to noncontrolling interests — — (6 ) — (6 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 384 — 384 Other* (5 ) — 91 (100 ) (14 ) Net Cash Provided by (Used in) Financing Activities (1,501 ) (4 ) 1,343 104 (58 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — (73 ) — (73 ) Net Change in Cash and Cash Equivalents — (359 ) 542 — 183 Cash and cash equivalents at beginning of period — 2,045 3,162 — 5,207 Cash and Cash Equivalents at End of Period $ — 1,686 3,704 — 5,390 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates and working capital true-ups on dispositions. |