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 Year Ended December 31, 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 $ — 85,486 25,975 — 111,461 Equity in earnings of affiliates 5,918 4,030 747 (8,019 ) 2,676 Net gain on dispositions — 8 11 — 19 Other income — 33 28 — 61 Intercompany revenues — 3,493 14,085 (17,578 ) — Total Revenues and Other Income 5,918 93,050 40,846 (25,597 ) 114,217 Costs and Expenses Purchased crude oil and products — 79,559 35,563 (17,192 ) 97,930 Operating expenses — 3,769 1,193 (82 ) 4,880 Selling, general and administrative expenses 7 1,297 383 (10 ) 1,677 Depreciation and amortization — 926 430 — 1,356 Impairments — 3 5 — 8 Taxes other than income taxes — 321 104 — 425 Accretion on discounted liabilities — 18 5 — 23 Interest and debt expense 402 146 250 (294 ) 504 Foreign currency transaction gains — — (31 ) — (31 ) Total Costs and Expenses 409 86,039 37,902 (17,578 ) 106,772 Income before income taxes 5,509 7,011 2,944 (8,019 ) 7,445 Income tax expense (benefit) (86 ) 1,093 565 — 1,572 Net Income 5,595 5,918 2,379 (8,019 ) 5,873 Less: net income attributable to noncontrolling interests — — 278 — 278 Net Income Attributable to Phillips 66 $ 5,595 5,918 2,101 (8,019 ) 5,595 Comprehensive Income $ 5,520 5,843 2,291 (7,856 ) 5,798 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, 2018 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 1,648 1,371 — 3,019 Accounts and notes receivable 9 4,255 3,202 (1,293 ) 6,173 Inventories — 2,489 1,054 — 3,543 Prepaid expenses and other current assets 2 373 99 — 474 Total Current Assets 11 8,765 5,726 (1,293 ) 13,209 Investments and long-term receivables 32,712 22,799 9,829 (50,919 ) 14,421 Net properties, plants and equipment — 13,218 8,800 — 22,018 Goodwill — 2,853 417 — 3,270 Intangibles — 726 143 — 869 Other assets 9 335 173 (2 ) 515 Total Assets $ 32,732 48,696 25,088 (52,214 ) 54,302 Liabilities and Equity Accounts payable $ — 5,415 2,464 (1,293 ) 6,586 Short-term debt — 11 56 — 67 Accrued income and other taxes — 458 658 — 1,116 Employee benefit obligations — 663 61 — 724 Other accruals 66 227 149 — 442 Total Current Liabilities 66 6,774 3,388 (1,293 ) 8,935 Long-term debt 7,928 54 3,111 — 11,093 Assets retirement obligations and accrued environmental costs — 458 166 — 624 Deferred income taxes 1 3,541 1,735 (2 ) 5,275 Employee benefit obligations — 676 191 — 867 Other liabilities and deferred credits 55 4,611 4,287 (8,598 ) 355 Total Liabilities 8,050 16,114 12,878 (9,893 ) 27,149 Common stock 4,856 24,960 8,754 (33,714 ) 4,856 Retained earnings 20,518 8,314 1,249 (9,592 ) 20,489 Accumulated other comprehensive loss (692 ) (692 ) (293 ) 985 (692 ) Noncontrolling interests — — 2,500 — 2,500 Total Liabilities and Equity $ 32,732 48,696 25,088 (52,214 ) 54,302 Millions of Dollars Year Ended 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 Assets 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 Year Ended December 31, 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 $ 2,955 6,962 2,642 (4,986 ) 7,573 Cash Flows From Investing Activities Capital expenditures and investments — (998 ) (1,641 ) — (2,639 ) Proceeds from asset dispositions* — 462 50 (455 ) 57 Intercompany lending activities 2,214 (3,031 ) 817 — — Advances/loans—related parties — — (1 ) — (1 ) Other — 27 85 — 112 Net Cash Provided by (Used in) Investing Activities 2,214 (3,540 ) (690 ) (455 ) (2,471 ) Cash Flows From Financing Activities Issuance of debt 1,509 — 675 — 2,184 Repayment of debt (550 ) (11 ) (583 ) — (1,144 ) Issuance of common stock 39 — — — 39 Repurchase of common stock (4,645 ) — — — (4,645 ) Dividends paid on common stock (1,436 ) (3,174 ) (1,812 ) 4,986 (1,436 ) Distributions to noncontrolling interests — — (207 ) — (207 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 128 — 128 Other (86 ) — (455 ) 455 (86 ) Net Cash Used in Financing Activities (5,169 ) (3,185 ) (2,254 ) 5,441 (5,167 ) Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash — — (35 ) — (35 ) Net Change in Cash, Cash Equivalents and Restricted Cash — 237 (337 ) — (100 ) 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 $ — 1,648 1,371 — 3,019 * Includes return of investments in equity affiliates. 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 * Includes intercompany capital contributions. ** Includes return of investments in equity affiliates. |