Condensed Consolidating Financial Information | Note 22— 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 June 30, 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 $ — 21,698 6,149 — 27,847 Equity in earnings of affiliates 1,495 1,000 202 (2,049 ) 648 Other income — 22 1 — 23 Intercompany revenues — 722 4,095 (4,817 ) — Total Revenues and Other Income 1,495 23,442 10,447 (6,866 ) 28,518 Costs and Expenses Purchased crude oil and products — 20,185 9,082 (4,713 ) 24,554 Operating expenses — 917 271 (23 ) 1,165 Selling, general and administrative expenses 1 319 91 (3 ) 408 Depreciation and amortization — 229 105 — 334 Impairments — 1 1 — 2 Taxes other than income taxes — 70 27 — 97 Accretion on discounted liabilities — 5 1 (1 ) 5 Interest and debt expense 89 37 66 (77 ) 115 Foreign currency transaction losses — — 9 — 9 Total Costs and Expenses 90 21,763 9,653 (4,817 ) 26,689 Income before income taxes 1,405 1,679 794 (2,049 ) 1,829 Income tax expense (benefit) (19 ) 184 160 — 325 Net Income 1,424 1,495 634 (2,049 ) 1,504 Less: net income attributable to noncontrolling interests — — 80 — 80 Net Income Attributable to Phillips 66 $ 1,424 1,495 554 (2,049 ) 1,424 Comprehensive Income $ 1,366 1,437 574 (1,931 ) 1,446 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 Six Months Ended June 30, 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 $ — 39,113 11,837 — 50,950 Equity in earnings of affiliates 1,776 1,431 367 (2,410 ) 1,164 Net gain on dispositions — — 1 — 1 Other income — 42 19 — 61 Intercompany revenues — 1,883 7,310 (9,193 ) — Total Revenues and Other Income 1,776 42,469 19,534 (11,603 ) 52,176 Costs and Expenses Purchased crude oil and products — 37,265 17,336 (8,992 ) 45,609 Operating expenses — 1,917 597 (42 ) 2,472 Selling, general and administrative expenses 4 574 201 (5 ) 774 Depreciation and amortization — 456 209 — 665 Impairments — 1 2 — 3 Taxes other than income taxes — 165 60 — 225 Accretion on discounted liabilities — 9 2 — 11 Interest and debt expense 182 73 133 (154 ) 234 Foreign currency transaction losses — — 14 — 14 Total Costs and Expenses 186 40,460 18,554 (9,193 ) 50,007 Income before income taxes 1,590 2,009 980 (2,410 ) 2,169 Income tax expense (benefit) (38 ) 233 200 — 395 Net Income 1,628 1,776 780 (2,410 ) 1,774 Less: net income attributable to noncontrolling interests — — 146 — 146 Net Income Attributable to Phillips 66 $ 1,628 1,776 634 (2,410 ) 1,628 Comprehensive Income $ 1,642 1,790 785 (2,429 ) 1,788 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 June 30, 2019 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 367 1,452 — 1,819 Accounts and notes receivable — 4,888 3,735 (1,896 ) 6,727 Inventories — 3,513 1,580 — 5,093 Prepaid expenses and other current assets 1 502 153 — 656 Total Current Assets 1 9,270 6,920 (1,896 ) 14,295 Investments and long-term receivables 32,890 23,448 10,527 (51,859 ) 15,006 Net properties, plants and equipment — 13,255 9,248 — 22,503 Goodwill — 2,853 417 — 3,270 Intangibles — 730 141 — 871 Other assets 7 5,693 647 (4,511 ) 1,836 Total Assets $ 32,898 55,249 27,900 (58,266 ) 57,781 Liabilities and Equity Accounts payable $ — 6,575 3,321 (1,896 ) 8,000 Short-term debt 500 11 156 — 667 Accrued income and other taxes — 561 525 — 1,086 Employee benefit obligations — 459 43 — 502 Other accruals 67 1,170 235 (556 ) 916 Total Current Liabilities 567 8,776 4,280 (2,452 ) 11,171 Long-term debt 7,431 57 3,284 — 10,772 Asset retirement obligations and accrued environmental costs — 468 166 — 634 Deferred income taxes — 3,733 1,801 (1 ) 5,533 Employee benefit obligations — 718 188 — 906 Other liabilities and deferred credits 118 9,147 5,352 (13,158 ) 1,459 Total Liabilities 8,116 22,899 15,071 (15,611 ) 30,475 Common stock 4,096 24,978 8,763 (33,741 ) 4,096 Retained earnings 21,453 8,139 1,800 (9,969 ) 21,423 Accumulated other comprehensive loss (767 ) (767 ) (288 ) 1,055 (767 ) Noncontrolling interests — — 2,554 — 2,554 Total Liabilities and Equity $ 32,898 55,249 27,900 (58,266 ) 57,781 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 Six Months Ended June 30, 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 $ (130 ) 621 1,079 (118 ) 1,452 Cash Flows From Investing Activities Capital expenditures and investments — (485 ) (1,243 ) — (1,728 ) Proceeds from asset dispositions* — 1 117 — 118 Intercompany lending activities 1,730 (1,385 ) (345 ) — — Advances/loans—related parties — — (95 ) — (95 ) Collection of advances/loans—related parties — — 95 — 95 Other — (24 ) 48 — 24 Net Cash Provided by (Used in) Investing Activities 1,730 (1,893 ) (1,423 ) — (1,586 ) Cash Flows From Financing Activities Issuance of debt — — 860 — 860 Repayment of debt — (9 ) (588 ) — (597 ) Issuance of common stock 9 — — — 9 Repurchase of common stock (799 ) — — — (799 ) Dividends paid on common stock (770 ) — (118 ) 118 (770 ) Distributions to noncontrolling interests — — (117 ) — (117 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 42 — 42 Other (40 ) — 341 — 301 Net Cash Provided by (Used in) Financing Activities (1,600 ) (9 ) 420 118 (1,071 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 5 — 5 Net Change in Cash and Cash Equivalents — (1,281 ) 81 — (1,200 ) Cash and cash equivalents at beginning of period — 1,648 1,371 — 3,019 Cash and Cash Equivalents at End of Period $ — 367 1,452 — 1,819 * Includes return of investments in equity affiliates. 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 ) — — Advances/loans—related parties — (1 ) — — (1 ) Other — (32 ) 49 — 17 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 and Cash Equivalents — — (16 ) — (16 ) Net Change in Cash and Cash Equivalents — (618 ) (617 ) — (1,235 ) Cash and cash equivalents at beginning of period — 1,411 1,708 — 3,119 Cash and Cash Equivalents at End of Period $ — 793 1,091 — 1,884 * Includes return of investments in equity affiliates. |