Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Phillips 66 has $6.0 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 Year Ended December 31, 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 $ — 74,640 27,714 — 102,354 Equity in earnings of affiliates 5,336 3,256 559 (7,419 ) 1,732 Net gain on dispositions — 1 14 — 15 Other income 3 471 47 — 521 Intercompany revenues — 1,610 13,457 (15,067 ) — Total Revenues and Other Income 5,339 79,978 41,791 (22,486 ) 104,622 Costs and Expenses Purchased crude oil and products — 63,812 30,379 (14,782 ) 79,409 Operating expenses — 3,672 1,085 (58 ) 4,699 Selling, general and administrative expenses 7 1,300 399 (11 ) 1,695 Depreciation and amortization — 892 426 — 1,318 Impairments — 20 4 — 24 Taxes other than income taxes — 5,784 7,678 — 13,462 Accretion on discounted liabilities — 17 5 — 22 Interest and debt expense 348 70 236 (216 ) 438 Total Costs and Expenses 355 75,567 40,212 (15,067 ) 101,067 Income before income taxes 4,984 4,411 1,579 (7,419 ) 3,555 Income tax benefit (122 ) (925 ) (646 ) — (1,693 ) Net Income 5,106 5,336 2,225 (7,419 ) 5,248 Less: net income attributable to noncontrolling interests — — 142 — 142 Net Income Attributable to Phillips 66 $ 5,106 5,336 2,083 (7,419 ) 5,106 Comprehensive Income $ 5,484 5,714 2,498 (8,070 ) 5,626 Millions of Dollars Year Ended December 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 $ — 58,822 25,457 — 84,279 Equity in earnings of affiliates 1,797 1,839 296 (2,518 ) 1,414 Net gain (loss) on dispositions — (9 ) 19 — 10 Other income — 42 32 — 74 Intercompany revenues — 864 9,160 (10,024 ) — Total Revenues and Other Income 1,797 61,558 34,964 (12,542 ) 85,777 Costs and Expenses Purchased crude oil and products — 48,171 24,102 (9,805 ) 62,468 Operating expenses — 3,465 846 (36 ) 4,275 Selling, general and administrative expenses 6 1,236 406 (10 ) 1,638 Depreciation and amortization — 821 347 — 1,168 Impairments — 1 4 — 5 Taxes other than income taxes — 5,477 8,211 — 13,688 Accretion on discounted liabilities — 16 5 — 21 Interest and debt expense 366 21 124 (173 ) 338 Foreign currency transaction gains — — (15 ) — (15 ) Total Costs and Expenses 372 59,208 34,030 (10,024 ) 83,586 Income before income taxes 1,425 2,350 934 (2,518 ) 2,191 Income tax expense (benefit) (130 ) 553 124 — 547 Net Income 1,555 1,797 810 (2,518 ) 1,644 Less: net income attributable to noncontrolling interests — — 89 — 89 Net Income Attributable to Phillips 66 $ 1,555 1,797 721 (2,518 ) 1,555 Comprehensive Income $ 1,213 1,455 451 (1,817 ) 1,302 Millions of Dollars Year Ended December 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 $ — 68,478 30,497 — 98,975 Equity in earnings (losses) of affiliates 4,470 2,812 (134 ) (5,575 ) 1,573 Net gain (loss) on dispositions — (115 ) 398 — 283 Other income — 81 37 — 118 Intercompany revenues — 1,071 9,845 (10,916 ) — Total Revenues and Other Income 4,470 72,327 40,643 (16,491 ) 100,949 Costs and Expenses Purchased crude oil and products — 54,925 29,221 (10,747 ) 73,399 Operating expenses 4 3,412 917 (39 ) 4,294 Selling, general and administrative expenses 5 1,265 416 (16 ) 1,670 Depreciation and amortization — 818 260 — 1,078 Impairments — 4 3 — 7 Taxes other than income taxes — 5,505 8,572 — 14,077 Accretion on discounted liabilities — 16 5 — 21 Interest and debt expense 365 25 34 (114 ) 310 Foreign currency transaction losses — 1 48 — 49 Total Costs and Expenses 374 65,971 39,476 (10,916 ) 94,905 Income before income taxes 4,096 6,356 1,167 (5,575 ) 6,044 Income tax expense (benefit) (131 ) 1,886 9 — 1,764 Net Income 4,227 4,470 1,158 (5,575 ) 4,280 Less: net income attributable to noncontrolling interests — — 53 — 53 Net Income Attributable to Phillips 66 $ 4,227 4,470 1,105 (5,575 ) 4,227 Comprehensive Income $ 4,105 4,348 1,032 (5,327 ) 4,158 Millions of Dollars At December 31, 2017 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 1,411 1,708 — 3,119 Accounts and notes receivable 10 5,317 4,476 (2,297 ) 7,506 Inventories — 2,386 1,009 — 3,395 Prepaid expenses and other current assets 2 276 92 — 370 Total Current Assets 12 9,390 7,285 (2,297 ) 14,390 Investments and long-term receivables 32,125 23,483 9,959 (51,626 ) 13,941 Net properties, plants and equipment — 13,117 8,343 — 21,460 Goodwill — 2,853 417 — 3,270 Intangibles — 722 154 — 876 Other assets 12 266 158 (2 ) 434 Total Assets $ 32,149 49,831 26,316 (53,925 ) 54,371 Liabilities and Equity Accounts payable $ — 7,272 3,052 (2,297 ) 8,027 Short-term debt — 9 32 — 41 Accrued income and other taxes — 451 551 — 1,002 Employee benefit obligations — 513 69 — 582 Other accruals 55 298 102 — 455 Total Current Liabilities 55 8,543 3,806 (2,297 ) 10,107 Long-term debt 6,972 50 3,047 — 10,069 Asset retirement obligations and accrued environmental costs — 467 174 — 641 Deferred income taxes — 3,349 1,661 (2 ) 5,008 Employee benefit obligations — 639 245 — 884 Other liabilities and deferred credits 8 4,700 3,814 (8,288 ) 234 Total Liabilities 7,035 17,748 12,747 (10,587 ) 26,943 Common stock 9,396 24,952 10,125 (35,077 ) 9,396 Retained earnings 16,335 7,748 1,306 (9,083 ) 16,306 Accumulated other comprehensive loss (617 ) (617 ) (205 ) 822 (617 ) Noncontrolling interests — — 2,343 — 2,343 Total Liabilities and Equity $ 32,149 49,831 26,316 (53,925 ) 54,371 Millions of Dollars At 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 Year Ended December 31, 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 $ 2,619 2,702 1,747 (3,420 ) 3,648 Cash Flows From Investing Activities Capital expenditures and investments* — (1,133 ) (839 ) 140 (1,832 ) Proceeds from asset dispositions** — 265 84 (263 ) 86 Intercompany lending activities 401 1,453 (1,854 ) — — Advances/loans—related parties — (10 ) — — (10 ) Collection of advances/loans—related parties — 75 251 — 326 Restricted cash received from consolidation of business — — 318 — 318 Other — (26 ) (8 ) — (34 ) Net Cash Provided by (Used in) Investing Activities 401 624 (2,048 ) (123 ) (1,146 ) Cash Flows From Financing Activities Issuance of debt 1,500 — 2,008 — 3,508 Repayment of debt (1,500 ) (17 ) (2,161 ) — (3,678 ) Issuance of common stock 35 — — — 35 Repurchase of common stock (1,590 ) — — — (1,590 ) Dividends paid on common stock (1,395 ) (2,752 ) (668 ) 3,420 (1,395 ) Distributions to noncontrolling interests — — (120 ) — (120 ) Net proceeds from issuance of Phillips 66 Partners LP common and preferred units — — 1,205 — 1,205 Other* (70 ) — (129 ) 123 (76 ) Net Cash Provided by (Used in) Financing Activities (3,020 ) (2,769 ) 135 3,543 (2,111 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — 17 — 17 Net Change in Cash, Cash Equivalents and Restricted Cash — 557 (149 ) — 408 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 $ — 1,411 1,708 — 3,119 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates. Millions of Dollars Year Ended December 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 $ 3,491 2,307 1,552 (4,387 ) 2,963 Cash Flows From Investing Activities Capital expenditures and investments** — (1,425 ) (1,457 ) 38 (2,844 ) Proceeds from asset dispositions*** — 1,007 156 (1,007 ) 156 Intercompany lending activities (1,139 ) 2,046 (907 ) — — Advances/loans—related parties — (75 ) (357 ) — (432 ) Collection of advances/loans—related parties — — 108 — 108 Other — 18 (164 ) — (146 ) Net Cash Provided by (Used in) Investing Activities (1,139 ) 1,571 (2,621 ) (969 ) (3,158 ) Cash Flows From Financing Activities Issuance of debt — — 2,090 — 2,090 Repayment of debt — (26 ) (807 ) — (833 ) Issuance of common stock 34 — — — 34 Repurchase of common stock (1,042 ) — — — (1,042 ) Dividends paid on common stock (1,282 ) (3,604 ) (783 ) 4,387 (1,282 ) Distributions to noncontrolling interests — — (75 ) — (75 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 972 — 972 Other** (62 ) 31 (980 ) 969 (42 ) Net Cash Provided by (Used in) Financing Activities (2,352 ) (3,599 ) 417 5,356 (178 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — 10 — 10 Net Change in Cash, Cash Equivalents and Restricted Cash — 279 (642 ) — (363 ) 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 $ — 854 1,857 — 2,711 * Revised to eliminate a purchase and sale transaction between two entities consolidated within the column. This revision increased net cash provided by operating activities by $1,049 million, with an offsetting decrease of $1,049 million in net cash provided by financing activities. The revision did not impact any issuer or guarantor column, nor did it impact our consolidated cash flows. ** Includes intercompany capital contributions. *** Includes return of investments in equity affiliates. Millions of Dollars Year Ended December 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 $ 1,060 4,879 2,564 (2,790 ) 5,713 Cash Flows From Investing Activities Capital expenditures and investments* — (2,815 ) (5,283 ) 2,334 (5,764 ) Proceeds from asset dispositions** — 774 178 (882 ) 70 Intercompany lending activities 2,461 (3,153 ) 692 — — Advances/loans—related parties — (50 ) — — (50 ) Collection of advances/loans—related parties — 50 — — 50 Other — 6 (50 ) — (44 ) Net Cash Provided by (Used in) Investing Activities 2,461 (5,188 ) (4,463 ) 1,452 (5,738 ) Cash Flows From Financing Activities Issuance of debt — — 1,169 — 1,169 Repayment of debt (800 ) (23 ) (103 ) — (926 ) Issuance of common stock 31 — — — 31 Repurchase of common stock (1,512 ) — — — (1,512 ) Dividends paid on common stock (1,172 ) (1,172 ) (1,576 ) 2,748 (1,172 ) Distributions to controlling interests — — (186 ) 186 — Distributions to noncontrolling interests — — (46 ) — (46 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 384 — 384 Other* (68 ) 34 1,585 (1,596 ) (45 ) Net Cash Provided by (Used in) Financing Activities (3,521 ) (1,161 ) 1,227 1,338 (2,117 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — 9 — 9 Net Change in Cash, Cash Equivalents and Restricted Cash — (1,470 ) (663 ) — (2,133 ) Cash, cash equivalents and restricted cash at beginning of period — 2,045 3,162 — 5,207 Cash, Cash Equivalents and Restricted Cash at End of Period $ — 575 2,499 — 3,074 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates. |