Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Phillips 66 has 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 June 30, 2018 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 22,561 6,419 — 28,980 Equity in earnings of affiliates 1,427 864 185 (1,733 ) 743 Other income — 3 10 — 13 Intercompany revenues — 786 4,136 (4,922 ) — Total Revenues and Other Income 1,427 24,214 10,750 (6,655 ) 29,736 Costs and Expenses Purchased crude oil and products — 20,855 9,717 (4,825 ) 25,747 Operating expenses — 847 312 (16 ) 1,143 Selling, general and administrative expenses 1 339 94 (2 ) 432 Depreciation and amortization — 229 108 — 337 Impairments — 1 5 — 6 Taxes other than income taxes — 82 27 — 109 Accretion on discounted liabilities — 4 2 — 6 Interest and debt expense 111 42 61 (79 ) 135 Foreign currency transaction gains — — (14 ) — (14 ) Total Costs and Expenses 112 22,399 10,312 (4,922 ) 27,901 Income before income taxes 1,315 1,815 438 (1,733 ) 1,835 Income tax expense (benefit) (24 ) 388 67 — 431 Net Income 1,339 1,427 371 (1,733 ) 1,404 Less: net income attributable to noncontrolling interests — — 65 — 65 Net Income Attributable to Phillips 66 $ 1,339 1,427 306 (1,733 ) 1,339 Comprehensive Income $ 1,163 1,251 188 (1,374 ) 1,228 Millions of Dollars Three Months Ended June 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 $ — 17,653 6,434 — 24,087 Equity in earnings of affiliates 608 585 121 (852 ) 462 Net gain on dispositions — (1 ) 15 — 14 Other income — 9 9 — 18 Intercompany revenues — 222 2,942 (3,164 ) — Total Revenues and Other Income 608 18,468 9,521 (4,016 ) 24,581 Costs and Expenses Purchased crude oil and products — 14,757 6,685 (3,089 ) 18,353 Operating expenses — 891 266 (20 ) 1,137 Selling, general and administrative expenses 1 335 106 (3 ) 439 Depreciation and amortization — 218 102 — 320 Impairments — 15 — — 15 Taxes other than income taxes — 1,451 1,905 — 3,356 Accretion on discounted liabilities — 5 1 — 6 Interest and debt expense 87 14 58 (52 ) 107 Total Costs and Expenses 88 17,686 9,123 (3,164 ) 23,733 Income before income taxes 520 782 398 (852 ) 848 Income tax expense (benefit) (30 ) 174 123 — 267 Net Income 550 608 275 (852 ) 581 Less: net income attributable to noncontrolling interests — — 31 — 31 Net Income Attributable to Phillips 66 $ 550 608 244 (852 ) 550 Comprehensive Income $ 693 751 372 (1,092 ) 724 Millions of Dollars Six Months Ended June 30, 2018 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 40,837 11,738 — 52,575 Equity in earnings of affiliates 2,027 1,478 380 (2,718 ) 1,167 Net gain on dispositions — 7 10 — 17 Other income — 2 21 — 23 Intercompany revenues — 1,365 7,015 (8,380 ) — Total Revenues and Other Income 2,027 43,689 19,164 (11,098 ) 53,782 Costs and Expenses Purchased crude oil and products — 38,068 17,018 (8,201 ) 46,885 Operating expenses — 1,825 595 (31 ) 2,389 Selling, general and administrative expenses 4 628 191 (5 ) 818 Depreciation and amortization — 459 214 — 673 Impairments — 1 5 — 6 Taxes other than income taxes — 164 55 — 219 Accretion on discounted liabilities — 9 3 — 12 Interest and debt expense 204 72 125 (143 ) 258 Foreign currency transaction gains — — (30 ) — (30 ) Total Costs and Expenses 208 41,226 18,176 (8,380 ) 51,230 Income before income taxes 1,819 2,463 988 (2,718 ) 2,552 Income tax expense (benefit) (44 ) 436 171 — 563 Net Income 1,863 2,027 817 (2,718 ) 1,989 Less: net income attributable to noncontrolling interests — — 126 — 126 Net Income Attributable to Phillips 66 $ 1,863 2,027 691 (2,718 ) 1,863 Comprehensive Income $ 1,800 1,964 722 (2,560 ) 1,926 Millions of Dollars Six Months Ended June 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 $ — 33,903 13,078 — 46,981 Equity in earnings of affiliates 1,203 1,069 236 (1,681 ) 827 Net gain on dispositions — — 15 — 15 Other income — 435 35 — 470 Intercompany revenues — 650 5,849 (6,499 ) — Total Revenues and Other Income 1,203 36,057 19,213 (8,180 ) 48,293 Costs and Expenses Purchased crude oil and products — 28,641 13,745 (6,354 ) 36,032 Operating expenses — 1,922 521 (36 ) 2,407 Selling, general and administrative expenses 4 624 200 (5 ) 823 Depreciation and amortization — 432 203 — 635 Impairments — 17 — — 17 Taxes other than income taxes — 2,823 3,689 — 6,512 Accretion on discounted liabilities — 9 2 — 11 Interest and debt expense 177 26 113 (104 ) 212 Foreign currency transaction gains — — (1 ) — (1 ) Total Costs and Expenses 181 34,494 18,472 (6,499 ) 46,648 Income before income taxes 1,022 1,563 741 (1,681 ) 1,645 Income tax expense (benefit) (63 ) 360 204 — 501 Net Income 1,085 1,203 537 (1,681 ) 1,144 Less: net income attributable to noncontrolling interests — — 59 — 59 Net Income Attributable to Phillips 66 $ 1,085 1,203 478 (1,681 ) 1,085 Comprehensive Income $ 1,271 1,389 662 (1,992 ) 1,330 Millions of Dollars June 30, 2018 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 793 1,091 — 1,884 Accounts and notes receivable 11 5,260 4,452 (2,550 ) 7,173 Inventories — 3,150 1,751 — 4,901 Prepaid expenses and other current assets 1 435 185 — 621 Total Current Assets 12 9,638 7,479 (2,550 ) 14,579 Investments and long-term receivables 31,037 22,537 9,709 (49,106 ) 14,177 Net properties, plants and equipment — 13,050 8,415 — 21,465 Goodwill — 2,853 417 — 3,270 Intangibles — 718 148 — 866 Other assets 11 295 165 (2 ) 469 Total Assets $ 31,060 49,091 26,333 (51,658 ) 54,826 Liabilities and Equity Accounts payable $ — 7,865 4,021 (2,550 ) 9,336 Short-term debt 300 11 30 — 341 Accrued income and other taxes — 517 616 — 1,133 Employee benefit obligations — 417 44 — 461 Other accruals 69 264 128 — 461 Total Current Liabilities 369 9,074 4,839 (2,550 ) 11,732 Long-term debt 7,925 58 3,040 — 11,023 Asset retirement obligations and accrued environmental costs — 472 174 — 646 Deferred income taxes — 3,470 1,723 (2 ) 5,191 Employee benefit obligations — 658 227 — 885 Other liabilities and deferred credits 201 4,453 3,902 (8,167 ) 389 Total Liabilities 8,495 18,185 13,905 (10,719 ) 29,866 Common stock 5,716 24,952 9,374 (34,326 ) 5,716 Retained earnings 17,529 6,634 930 (7,593 ) 17,500 Accumulated other comprehensive loss (680 ) (680 ) (300 ) 980 (680 ) Noncontrolling interests — — 2,424 — 2,424 Total Liabilities and Equity $ 31,060 49,091 26,333 (51,658 ) 54,826 Millions of Dollars 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 Six Months Ended June 30, 2018 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 $ 3,080 2,523 1,203 (3,954 ) 2,852 Cash Flows From Investing Activities Capital expenditures and investments* — (374 ) (492 ) — (866 ) Proceeds from asset dispositions** — 326 28 (325 ) 29 Intercompany lending activities 131 121 (252 ) — — Other — (33 ) 49 — 16 Net Cash Provided by (Used in) Investing Activities 131 40 (667 ) (325 ) (821 ) Cash Flows From Financing Activities Issuance of debt 1,509 — — — 1,509 Repayment of debt (250 ) (7 ) (3 ) — (260 ) Issuance of common stock 30 — — — 30 Repurchase of common stock (3,743 ) — — — (3,743 ) Dividends paid on common stock (699 ) (3,174 ) (780 ) 3,954 (699 ) Distributions to noncontrolling interests — — (96 ) — (96 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 67 — 67 Other* (58 ) — (325 ) 325 (58 ) Net Cash Used in Financing Activities (3,211 ) (3,181 ) (1,137 ) 4,279 (3,250 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — (16 ) — (16 ) Net Change in Cash, Cash Equivalents and Restricted Cash — (618 ) (617 ) — (1,235 ) Cash, cash equivalents and restricted cash at beginning of period — 1,411 1,708 — 3,119 Cash, Cash Equivalents and Restricted Cash at End of Period $ — 793 1,091 — 1,884 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates. Millions of Dollars Six Months Ended June 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 $ 1,143 701 1,104 (1,632 ) 1,316 Cash Flows From Investing Activities Capital expenditures and investments* — (675 ) (393 ) 140 (928 ) Proceeds from asset dispositions** — 2 49 — 51 Intercompany lending activities 256 855 (1,111 ) — — Collection of advances/loans—related parties — 75 250 — 325 Restricted cash received from consolidation of business — — 318 — 318 Other — (59 ) (2 ) — (61 ) Net Cash Provided by (Used in) Investing Activities 256 198 (889 ) 140 (295 ) Cash Flows From Financing Activities Issuance of debt 1,500 — 1,103 — 2,603 Repayment of debt (1,500 ) (10 ) (1,400 ) — (2,910 ) Issuance of common stock 6 — — — 6 Repurchase of common stock (666 ) — — — (666 ) Dividends paid on common stock (686 ) (1,202 ) (430 ) 1,632 (686 ) Distributions to noncontrolling interests — — (54 ) — (54 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 171 — 171 Other* (53 ) — 139 (140 ) (54 ) Net Cash Used in Financing Activities (1,399 ) (1,212 ) (471 ) 1,492 (1,590 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — 19 — 19 Net Change in Cash, Cash Equivalents and Restricted Cash — (313 ) (237 ) — (550 ) 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 $ — 541 1,620 — 2,161 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates. |