Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Phillips 66 has $6 billion of senior notes outstanding, the payment obligations of which are fully and unconditionally guaranteed by Phillips 66 Company, a 100 -percent-owned subsidiary. 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 September 30, 2017 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 18,941 6,686 — 25,627 Equity in earnings of affiliates 880 608 172 (1,130 ) 530 Net gain (loss) on dispositions — 1 (1 ) — — Other income — 34 15 — 49 Intercompany revenues — 522 3,805 (4,327 ) — Total Revenues and Other Income 880 20,106 10,677 (5,457 ) 26,206 Costs and Expenses Purchased crude oil and products — 15,981 7,744 (4,262 ) 19,463 Operating expenses — 857 285 (8 ) 1,134 Selling, general and administrative expenses 2 338 98 (3 ) 435 Depreciation and amortization — 225 112 — 337 Impairments — — 1 — 1 Taxes other than income taxes — 1,464 1,992 — 3,456 Accretion on discounted liabilities — 3 2 — 5 Interest and debt expense 86 20 60 (54 ) 112 Foreign currency transaction losses — — 7 — 7 Total Costs and Expenses 88 18,888 10,301 (4,327 ) 24,950 Income before income taxes 792 1,218 376 (1,130 ) 1,256 Provision (benefit) for income taxes (31 ) 338 100 — 407 Net Income 823 880 276 (1,130 ) 849 Less: net income attributable to noncontrolling interests — — 26 — 26 Net Income Attributable to Phillips 66 $ 823 880 250 (1,130 ) 823 Comprehensive Income $ 948 1,005 362 (1,341 ) 974 Millions of Dollars Three Months Ended September 30, 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 $ — 15,264 6,360 — 21,624 Equity in earnings of affiliates 571 521 108 (809 ) 391 Net gain (loss) on dispositions — (11 ) 14 — 3 Other income — 10 14 — 24 Intercompany revenues — 173 2,685 (2,858 ) — Total Revenues and Other Income 571 15,957 9,181 (3,667 ) 22,042 Costs and Expenses Purchased crude oil and products — 12,377 6,388 (2,804 ) 15,961 Operating expenses — 864 206 (9 ) 1,061 Selling, general and administrative expenses 1 314 99 (3 ) 411 Depreciation and amortization — 206 87 — 293 Impairments — 1 1 — 2 Taxes other than income taxes — 1,390 2,034 — 3,424 Accretion on discounted liabilities — 3 2 — 5 Interest and debt expense 91 6 26 (42 ) 81 Foreign currency transaction gains — — (9 ) — (9 ) Total Costs and Expenses 92 15,161 8,834 (2,858 ) 21,229 Income before income taxes 479 796 347 (809 ) 813 Provision (benefit) for income taxes (32 ) 225 84 — 277 Net Income 511 571 263 (809 ) 536 Less: net income attributable to noncontrolling interests — — 25 — 25 Net Income Attributable to Phillips 66 $ 511 571 238 (809 ) 511 Comprehensive Income $ 471 531 207 (713 ) 496 Millions of Dollars Nine Months Ended September 30, 2017 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 52,844 19,764 — 72,608 Equity in earnings of affiliates 2,083 1,677 408 (2,811 ) 1,357 Net gain on dispositions — 1 14 — 15 Other income — 469 50 — 519 Intercompany revenues — 1,172 9,654 (10,826 ) — Total Revenues and Other Income 2,083 56,163 29,890 (13,637 ) 74,499 Costs and Expenses Purchased crude oil and products — 44,622 21,489 (10,616 ) 55,495 Operating expenses — 2,779 806 (44 ) 3,541 Selling, general and administrative expenses 6 962 298 (8 ) 1,258 Depreciation and amortization — 657 315 — 972 Impairments — 17 1 — 18 Taxes other than income taxes — 4,287 5,681 — 9,968 Accretion on discounted liabilities — 12 4 — 16 Interest and debt expense 263 46 173 (158 ) 324 Foreign currency transaction losses — — 6 — 6 Total Costs and Expenses 269 53,382 28,773 (10,826 ) 71,598 Income before income taxes 1,814 2,781 1,117 (2,811 ) 2,901 Provision (benefit) for income taxes (94 ) 698 304 — 908 Net Income 1,908 2,083 813 (2,811 ) 1,993 Less: net income attributable to noncontrolling interests — — 85 — 85 Net Income Attributable to Phillips 66 $ 1,908 2,083 728 (2,811 ) 1,908 Comprehensive Income $ 2,219 2,394 1,024 (3,333 ) 2,304 Millions of Dollars Nine Months Ended September 30, 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 $ — 42,199 18,683 — 60,882 Equity in earnings of affiliates 1,574 1,406 268 (2,089 ) 1,159 Net gain (loss) on dispositions — (11 ) 20 — 9 Other income — 34 25 — 59 Intercompany revenues — 570 6,398 (6,968 ) — Total Revenues and Other Income 1,574 44,198 25,394 (9,057 ) 62,109 Costs and Expenses Purchased crude oil and products — 33,844 17,047 (6,802 ) 44,089 Operating expenses — 2,477 628 (27 ) 3,078 Selling, general and administrative expenses 5 914 307 (8 ) 1,218 Depreciation and amortization — 609 254 — 863 Impairments — 1 3 — 4 Taxes other than income taxes — 4,131 6,348 — 10,479 Accretion on discounted liabilities — 11 4 — 15 Interest and debt expense 275 23 83 (131 ) 250 Foreign currency transaction gains — — (16 ) — (16 ) Total Costs and Expenses 280 42,010 24,658 (6,968 ) 59,980 Income before income taxes 1,294 2,188 736 (2,089 ) 2,129 Provision (benefit) for income taxes (98 ) 614 163 — 679 Net Income 1,392 1,574 573 (2,089 ) 1,450 Less: net income attributable to noncontrolling interests — — 58 — 58 Net Income Attributable to Phillips 66 $ 1,392 1,574 515 (2,089 ) 1,392 Comprehensive Income $ 1,253 1,435 398 (1,775 ) 1,311 Millions of Dollars September 30, 2017 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 308 1,239 — 1,547 Accounts and notes receivable 10 4,596 4,584 (2,835 ) 6,355 Inventories — 3,174 1,281 — 4,455 Prepaid expenses and other current assets — 435 143 — 578 Total Current Assets 10 8,513 7,247 (2,835 ) 12,935 Investments and long-term receivables 30,418 22,699 9,195 (48,413 ) 13,899 Net properties, plants and equipment — 13,052 8,251 — 21,303 Goodwill — 2,853 417 — 3,270 Intangibles — 724 160 — 884 Other assets 14 252 158 (3 ) 421 Total Assets $ 30,442 48,093 25,428 (51,251 ) 52,712 Liabilities and Equity Accounts payable $ — 6,828 3,278 (2,835 ) 7,271 Short-term debt 649 9 48 — 706 Accrued income and other taxes — 373 528 — 901 Employee benefit obligations — 419 63 — 482 Other accruals 128 305 112 — 545 Total Current Liabilities 777 7,934 4,029 (2,835 ) 9,905 Long-term debt 6,970 49 2,476 — 9,495 Asset retirement obligations and accrued environmental costs — 462 167 — 629 Deferred income taxes — 5,034 2,574 (3 ) 7,605 Employee benefit obligations — 593 284 — 877 Other liabilities and deferred credits 143 3,994 4,064 (7,959 ) 242 Total Liabilities 7,890 18,066 13,594 (10,797 ) 28,753 Common stock 9,743 25,403 10,416 (35,819 ) 9,743 Retained earnings 13,493 5,308 249 (5,586 ) 13,464 Accumulated other comprehensive loss (684 ) (684 ) (267 ) 951 (684 ) Noncontrolling interests — — 1,436 — 1,436 Total Liabilities and Equity $ 30,442 48,093 25,428 (51,251 ) 52,712 Millions of Dollars December 31, 2016 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 854 1,857 — 2,711 Accounts and notes receivable 13 4,336 3,276 (1,228 ) 6,397 Inventories — 2,198 952 — 3,150 Prepaid expenses and other current assets 2 317 103 — 422 Total Current Assets 15 7,705 6,188 (1,228 ) 12,680 Investments and long-term receivables 31,165 22,733 8,588 (48,952 ) 13,534 Net properties, plants and equipment — 13,044 7,811 — 20,855 Goodwill — 2,853 417 — 3,270 Intangibles — 719 169 — 888 Other assets 15 245 168 (2 ) 426 Total Assets $ 31,195 47,299 23,341 (50,182 ) 51,653 Liabilities and Equity Accounts payable $ — 5,626 2,663 (1,228 ) 7,061 Short-term debt 500 30 20 — 550 Accrued income and other taxes — 348 457 — 805 Employee benefit obligations — 475 52 — 527 Other accruals 59 371 90 — 520 Total Current Liabilities 559 6,850 3,282 (1,228 ) 9,463 Long-term debt 6,920 150 2,518 — 9,588 Asset retirement obligations and accrued environmental costs — 501 154 — 655 Deferred income taxes — 4,391 2,354 (2 ) 6,743 Employee benefit obligations — 948 268 — 1,216 Other liabilities and deferred credits 1,297 3,337 4,060 (8,431 ) 263 Total Liabilities 8,776 16,177 12,636 (9,661 ) 27,928 Common stock 10,777 25,403 10,117 (35,520 ) 10,777 Retained earnings 12,637 6,714 (269 ) (6,474 ) 12,608 Accumulated other comprehensive loss (995 ) (995 ) (478 ) 1,473 (995 ) Noncontrolling interests — — 1,335 — 1,335 Total Liabilities and Equity $ 31,195 47,299 23,341 (50,182 ) 51,653 Millions of Dollars Nine Months Ended September 30, 2017 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 $ 1,919 601 1,566 (2,369 ) 1,717 Cash Flows From Investing Activities Capital expenditures and investments* — (842 ) (593 ) 140 (1,295 ) Proceeds from asset dispositions** — 2 63 — 65 Intercompany lending activities 93 1,655 (1,748 ) — — Advances/loans—related parties — (9 ) — — (9 ) Collection of advances/loans—related parties — 75 250 — 325 Restricted cash received from consolidation of business — — 318 — 318 Other — (73 ) (7 ) — (80 ) Net Cash Provided by (Used in) Investing Activities 93 808 (1,717 ) 140 (676 ) Cash Flows From Financing Activities Issuance of debt 1,700 — 1,383 — 3,083 Repayment of debt (1,500 ) (16 ) (1,645 ) — (3,161 ) Issuance of common stock 23 — — — 23 Repurchase of common stock (1,127 ) — — — (1,127 ) Dividends paid on common stock (1,042 ) (1,939 ) (430 ) 2,369 (1,042 ) Distributions to noncontrolling interests — — (83 ) — (83 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 171 — 171 Other* (66 ) — 140 (140 ) (66 ) Net Cash Used in Financing Activities (2,012 ) (1,955 ) (464 ) 2,229 (2,202 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — (3 ) — (3 ) Net Change in Cash, Cash Equivalents and Restricted Cash — (546 ) (618 ) — (1,164 ) Cash, cash equivalents and restricted cash at beginning of period — 854 1,857 — 2,711 Cash, Cash Equivalents and Restricted Cash at End of Period $ — 308 1,239 — 1,547 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates. Millions of Dollars Nine Months Ended September 30, 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 $ 3,111 1,790 1,174 (3,779 ) 2,296 Cash Flows From Investing Activities Capital expenditures and investments* — (1,025 ) (1,044 ) 38 (2,031 ) Proceeds from asset dispositions** — — 159 — 159 Intercompany lending activities (1,303 ) 2,692 (1,389 ) — — Advances/loans—related parties — (75 ) (191 ) — (266 ) Collection of advances/loans—related parties — — 107 — 107 Other — 30 (162 ) — (132 ) Net Cash Provided by (Used in) Investing Activities (1,303 ) 1,622 (2,520 ) 38 (2,163 ) Cash Flows From Financing Activities Issuance of debt — — 400 — 400 Repayment of debt — (21 ) (397 ) — (418 ) Issuance of common stock 14 — — — 14 Repurchase of common stock (812 ) — — — (812 ) Dividends paid on common stock (954 ) (3,099 ) (680 ) 3,779 (954 ) Distributions to noncontrolling interests — — (45 ) — (45 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 972 — 972 Other* (56 ) 18 38 (38 ) (38 ) Net Cash Provided by (Used in) Financing Activities (1,808 ) (3,102 ) 288 3,741 (881 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — 11 — 11 Net Change in Cash, Cash Equivalents and Restricted Cash — 310 (1,047 ) — (737 ) Cash, cash equivalents and restricted cash at beginning of period — 575 2,499 — 3,074 Cash, Cash Equivalents and Restricted Cash at End of Period $ — 885 1,452 — 2,337 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates and working capital true-ups on dispositions. |