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% 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 March 31, 2019 Statement of Income Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income Sales and other operating revenues $ — 17,415 5,688 — 23,103 Equity in earnings of affiliates 281 431 165 (361 ) 516 Net gain on dispositions — — 1 — 1 Other income — 20 18 — 38 Intercompany revenues — 1,161 3,215 (4,376 ) — Total Revenues and Other Income 281 19,027 9,087 (4,737 ) 23,658 Costs and Expenses Purchased crude oil and products — 17,080 8,254 (4,279 ) 21,055 Operating expenses — 1,000 326 (19 ) 1,307 Selling, general and administrative expenses 3 255 110 (2 ) 366 Depreciation and amortization — 227 104 — 331 Impairments — — 1 — 1 Taxes other than income taxes — 95 33 — 128 Accretion on discounted liabilities — 4 1 1 6 Interest and debt expense 93 36 67 (77 ) 119 Foreign currency transaction losses — — 5 — 5 Total Costs and Expenses 96 18,697 8,901 (4,376 ) 23,318 Income before income taxes 185 330 186 (361 ) 340 Income tax expense (benefit) (19 ) 49 40 — 70 Net Income 204 281 146 (361 ) 270 Less: net income attributable to noncontrolling interests — — 66 — 66 Net Income Attributable to Phillips 66 $ 204 281 80 (361 ) 204 Comprehensive Income $ 276 353 211 (498 ) 342 Millions of Dollars Three Months Ended March 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 $ — 18,276 5,319 — 23,595 Equity in earnings of affiliates 600 614 195 (985 ) 424 Net gain on dispositions — 7 10 — 17 Other income (loss) — (1 ) 11 — 10 Intercompany revenues — 579 2,879 (3,458 ) — Total Revenues and Other Income 600 19,475 8,414 (4,443 ) 24,046 Costs and Expenses Purchased crude oil and products — 17,213 7,301 (3,376 ) 21,138 Operating expenses — 978 283 (15 ) 1,246 Selling, general and administrative expenses 3 289 97 (3 ) 386 Depreciation and amortization — 230 106 — 336 Taxes other than income taxes — 82 28 — 110 Accretion on discounted liabilities — 5 1 — 6 Interest and debt expense 93 30 64 (64 ) 123 Foreign currency transaction gains — — (16 ) — (16 ) Total Costs and Expenses 96 18,827 7,864 (3,458 ) 23,329 Income before income taxes 504 648 550 (985 ) 717 Income tax expense (benefit) (20 ) 48 104 — 132 Net Income 524 600 446 (985 ) 585 Less: net income attributable to noncontrolling interests — — 61 — 61 Net Income Attributable to Phillips 66 $ 524 600 385 (985 ) 524 Comprehensive Income $ 637 713 534 (1,186 ) 698 Millions of Dollars March 31, 2019 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 193 1,060 — 1,253 Accounts and notes receivable — 5,180 4,208 (2,085 ) 7,303 Inventories — 3,544 1,800 — 5,344 Prepaid expenses and other current assets 1 652 262 — 915 Total Current Assets 1 9,569 7,330 (2,085 ) 14,815 Investments and long-term receivables 32,412 22,562 10,256 (50,444 ) 14,786 Net properties, plants and equipment — 13,229 9,034 — 22,263 Goodwill — 2,853 417 — 3,270 Intangibles — 724 140 — 864 Other assets 8 5,832 647 (4,630 ) 1,857 Total Assets $ 32,421 54,769 27,824 (57,159 ) 57,855 Liabilities and Equity Accounts payable $ — 6,913 4,185 (2,085 ) 9,013 Short-term debt — 8 22 — 30 Accrued income and other taxes — 376 564 — 940 Employee benefit obligations — 324 33 — 357 Other accruals 135 1,163 243 (553 ) 988 Total Current Liabilities 135 8,784 5,047 (2,638 ) 11,328 Long-term debt 7,929 51 3,288 — 11,268 Asset retirement obligations and accrued environmental costs — 454 166 — 620 Deferred income taxes — 3,690 1,767 (1 ) 5,456 Employee benefit obligations — 688 187 — 875 Other liabilities and deferred credits 111 9,226 5,104 (12,878 ) 1,563 Total Liabilities 8,175 22,893 15,559 (15,517 ) 31,110 Common stock 4,518 24,968 8,754 (33,722 ) 4,518 Retained earnings 20,437 7,617 1,211 (8,857 ) 20,408 Accumulated other comprehensive loss (709 ) (709 ) (228 ) 937 (709 ) Noncontrolling interests — — 2,528 — 2,528 Total Liabilities and Equity $ 32,421 54,769 27,824 (57,159 ) 57,855 Millions of Dollars 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 Asset 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 Three Months Ended March 31, 2019 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 (Used in) Operating Activities $ 3 (384 ) 21 (118 ) (478 ) Cash Flows From Investing Activities Capital expenditures and investments — (234 ) (863 ) — (1,097 ) Proceeds from asset dispositions* — — 103 — 103 Intercompany lending activities 731 (806 ) 75 — — Other — (26 ) 8 — (18 ) Net Cash Provided by (Used in) Investing Activities 731 (1,066 ) (677 ) — (1,012 ) Cash Flows From Financing Activities Issuance of debt — — 725 — 725 Repayment of debt — (5 ) (587 ) — (592 ) Issuance of common stock 8 — — — 8 Repurchase of common stock (344 ) — — — (344 ) Dividends paid on common stock (364 ) — (118 ) 118 (364 ) Distributions to noncontrolling interests — — (56 ) — (56 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 32 — 32 Other (34 ) — 341 — 307 Net Cash Provided by (Used in) Financing Activities (734 ) (5 ) 337 118 (284 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 8 — 8 Net Change in Cash and Cash Equivalents — (1,455 ) (311 ) — (1,766 ) Cash and cash equivalents at beginning of period — 1,648 1,371 — 3,019 Cash and Cash Equivalents at End of Period $ — 193 1,060 — 1,253 * Includes return of investments in equity affiliates. Millions of Dollars Three Months Ended March 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 $ 825 703 530 (1,570 ) 488 Cash Flows From Investing Activities Capital expenditures and investments — (186 ) (142 ) — (328 ) Proceeds from asset dispositions* — 325 17 (325 ) 17 Intercompany lending activities 1,541 (1,015 ) (526 ) — — Advances/loans—related parties — (1 ) — — (1 ) Other — (40 ) (5 ) — (45 ) Net Cash Provided by (Used in) Investing Activities 1,541 (917 ) (656 ) (325 ) (357 ) Cash Flows From Financing Activities Issuance of debt 1,509 — — — 1,509 Repayment of debt — (5 ) (2 ) — (7 ) Issuance of common stock 10 — — — 10 Repurchase of common stock (3,513 ) — — — (3,513 ) Dividends paid on common stock (327 ) (789 ) (781 ) 1,570 (327 ) Distributions to noncontrolling interests — — (45 ) — (45 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 9 — 9 Other (45 ) — (325 ) 325 (45 ) Net Cash Used in Financing Activities (2,366 ) (794 ) (1,144 ) 1,895 (2,409 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 1 — 1 Net Change in Cash and Cash Equivalents — (1,008 ) (1,269 ) — (2,277 ) Cash and cash equivalents at beginning of period — 1,411 1,708 — 3,119 Cash and Cash Equivalents at End of Period $ — 403 439 — 842 * Includes return of investments in equity affiliates. |