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 September 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 $ — 20,947 6,271 — 27,218 Equity in earnings of affiliates 781 214 147 (643 ) 499 Net gain on dispositions — 1 17 — 18 Other income — 25 11 — 36 Intercompany revenues — 837 3,704 (4,541 ) — Total Revenues and Other Income 781 22,024 10,150 (5,184 ) 27,771 Costs and Expenses Purchased crude oil and products — 19,383 8,866 (4,443 ) 23,806 Operating expenses — 959 264 (17 ) 1,206 Selling, general and administrative expenses 1 324 94 (3 ) 416 Depreciation and amortization — 230 106 — 336 Impairments — — 853 — 853 Taxes other than income taxes — 77 28 — 105 Accretion on discounted liabilities — 4 2 — 6 Interest and debt expense 85 35 67 (78 ) 109 Foreign currency transaction gains — — (9 ) — (9 ) Total Costs and Expenses 86 21,012 10,271 (4,541 ) 26,828 Income (loss) before income taxes 695 1,012 (121 ) (643 ) 943 Income tax expense (benefit) (17 ) 231 (64 ) — 150 Net Income (Loss) 712 781 (57 ) (643 ) 793 Less: net income attributable to noncontrolling interests — — 81 — 81 Net Income (Loss) Attributable to Phillips 66 $ 712 781 (138 ) (643 ) 712 Comprehensive Income (Loss) $ 608 677 (170 ) (426 ) 689 Millions of Dollars Three Months Ended September 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 $ — 22,866 6,922 — 29,788 Equity in earnings of affiliates 1,573 1,160 186 (2,140 ) 779 Net gain on dispositions — — 1 — 1 Other income — 23 1 — 24 Intercompany revenues — 1,091 4,371 (5,462 ) — Total Revenues and Other Income 1,573 25,140 11,481 (7,602 ) 30,592 Costs and Expenses Purchased crude oil and products — 21,656 10,095 (5,366 ) 26,385 Operating expenses — 946 280 (20 ) 1,206 Selling, general and administrative expenses 2 338 103 (3 ) 440 Depreciation and amortization — 232 114 — 346 Impairments — 1 — — 1 Taxes other than income taxes — 84 25 — 109 Accretion on discounted liabilities — 4 1 — 5 Interest and debt expense 100 36 62 (73 ) 125 Total Costs and Expenses 102 23,297 10,680 (5,462 ) 28,617 Income before income taxes 1,471 1,843 801 (2,140 ) 1,975 Income tax expense (benefit) (21 ) 270 158 — 407 Net Income 1,492 1,573 643 (2,140 ) 1,568 Less: net income attributable to noncontrolling interests — — 76 — 76 Net Income Attributable to Phillips 66 $ 1,492 1,573 567 (2,140 ) 1,492 Comprehensive Income $ 1,533 1,614 635 (2,173 ) 1,609 Millions of Dollars Nine Months Ended September 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 $ — 60,060 18,108 — 78,168 Equity in earnings of affiliates 2,557 1,645 514 (3,053 ) 1,663 Net gain on dispositions — 1 18 — 19 Other income — 67 30 — 97 Intercompany revenues — 2,720 11,014 (13,734 ) — Total Revenues and Other Income 2,557 64,493 29,684 (16,787 ) 79,947 Costs and Expenses Purchased crude oil and products — 56,648 26,202 (13,435 ) 69,415 Operating expenses — 2,876 861 (59 ) 3,678 Selling, general and administrative expenses 5 898 295 (8 ) 1,190 Depreciation and amortization — 686 315 — 1,001 Impairments — 1 855 — 856 Taxes other than income taxes — 242 88 — 330 Accretion on discounted liabilities — 13 4 — 17 Interest and debt expense 267 108 200 (232 ) 343 Foreign currency transaction losses — — 5 — 5 Total Costs and Expenses 272 61,472 28,825 (13,734 ) 76,835 Income before income taxes 2,285 3,021 859 (3,053 ) 3,112 Income tax expense (benefit) (55 ) 464 136 — 545 Net Income 2,340 2,557 723 (3,053 ) 2,567 Less: net income attributable to noncontrolling interests — — 227 — 227 Net Income Attributable to Phillips 66 $ 2,340 2,557 496 (3,053 ) 2,340 Comprehensive Income $ 2,250 2,467 615 (2,855 ) 2,477 Millions of Dollars Nine Months Ended September 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 $ — 63,703 18,660 — 82,363 Equity in earnings of affiliates 3,600 2,638 566 (4,858 ) 1,946 Net gain on dispositions — 7 11 — 18 Other income — 25 22 — 47 Intercompany revenues — 2,456 11,386 (13,842 ) — Total Revenues and Other Income 3,600 68,829 30,645 (18,700 ) 84,374 Costs and Expenses Purchased crude oil and products — 59,724 27,113 (13,567 ) 73,270 Operating expenses — 2,771 875 (51 ) 3,595 Selling, general and administrative expenses 6 966 294 (8 ) 1,258 Depreciation and amortization — 691 328 — 1,019 Impairments — 2 5 — 7 Taxes other than income taxes — 248 80 — 328 Accretion on discounted liabilities — 13 4 — 17 Interest and debt expense 304 108 187 (216 ) 383 Foreign currency transaction gains — — (30 ) — (30 ) Total Costs and Expenses 310 64,523 28,856 (13,842 ) 79,847 Income before income taxes 3,290 4,306 1,789 (4,858 ) 4,527 Income tax expense (benefit) (65 ) 706 329 — 970 Net Income 3,355 3,600 1,460 (4,858 ) 3,557 Less: net income attributable to noncontrolling interests — — 202 — 202 Net Income Attributable to Phillips 66 $ 3,355 3,600 1,258 (4,858 ) 3,355 Comprehensive Income $ 3,333 3,578 1,357 (4,733 ) 3,535 Millions of Dollars September 30, 2019 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 576 1,692 — 2,268 Accounts and notes receivable — 5,316 4,106 (2,336 ) 7,086 Inventories — 3,673 1,848 — 5,521 Prepaid expenses and other current assets — 525 217 — 742 Total Current Assets — 10,090 7,863 (2,336 ) 15,617 Investments and long-term receivables 33,126 24,034 9,884 (52,897 ) 14,147 Net properties, plants and equipment — 13,350 9,604 — 22,954 Goodwill — 2,853 417 — 3,270 Intangibles — 732 140 — 872 Other assets 12 5,882 729 (4,742 ) 1,881 Total Assets $ 33,138 56,941 28,637 (59,975 ) 58,741 Liabilities and Equity Accounts payable $ — 6,944 3,765 (2,336 ) 8,373 Short-term debt 500 11 331 — 842 Accrued income and other taxes — 672 456 — 1,128 Employee benefit obligations — 569 55 — 624 Other accruals 133 1,310 262 (589 ) 1,116 Total Current Liabilities 633 9,506 4,869 (2,925 ) 12,083 Long-term debt 7,433 55 3,595 — 11,083 Asset retirement obligations and accrued environmental costs — 453 164 — 617 Deferred income taxes — 3,761 1,743 (1 ) 5,503 Employee benefit obligations — 725 180 — 905 Other liabilities and deferred credits 185 9,448 5,351 (13,526 ) 1,458 Total Liabilities 8,251 23,948 15,902 (16,452 ) 31,649 Common stock 3,998 25,802 9,239 (35,041 ) 3,998 Retained earnings 21,760 8,062 1,662 (9,754 ) 21,730 Accumulated other comprehensive loss (871 ) (871 ) (401 ) 1,272 (871 ) Noncontrolling interests — — 2,235 — 2,235 Total Liabilities and Equity $ 33,138 56,941 28,637 (59,975 ) 58,741 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 Nine Months Ended September 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 $ (143 ) 1,645 1,730 (118 ) 3,114 Cash Flows From Investing Activities Capital expenditures and investments — (803 ) (1,792 ) — (2,595 ) Proceeds from asset dispositions* — 352 137 (350 ) 139 Intercompany lending activities 2,587 (2,245 ) (342 ) — — Advances/loans—related parties — — (95 ) — (95 ) Collection of advances/loans—related parties — — 95 — 95 Other — (3 ) 27 — 24 Net Cash Provided by (Used in) Investing Activities 2,587 (2,699 ) (1,970 ) (350 ) (2,432 ) Cash Flows From Financing Activities Issuance of debt — — 1,758 — 1,758 Repayment of debt — (14 ) (990 ) — (1,004 ) Issuance of common stock 15 — — — 15 Repurchase of common stock (1,238 ) — — — (1,238 ) Dividends paid on common stock (1,172 ) — (118 ) 118 (1,172 ) Distributions to noncontrolling interests — — (176 ) — (176 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 133 — 133 Other (49 ) (4 ) (15 ) 350 282 Net Cash Provided by (Used in) Financing Activities (2,444 ) (18 ) 592 468 (1,402 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — (31 ) — (31 ) Net Change in Cash and Cash Equivalents — (1,072 ) 321 — (751 ) Cash and cash equivalents at beginning of period — 1,648 1,371 — 3,019 Cash and Cash Equivalents at End of Period $ — 576 1,692 — 2,268 * Includes return of investments in equity affiliates. Millions of Dollars Nine Months Ended September 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 $ 3,094 3,070 1,425 (4,155 ) 3,434 Cash Flows From Investing Activities Capital expenditures and investments — (633 ) (1,012 ) — (1,645 ) Proceeds from asset dispositions* — 328 36 (325 ) 39 Intercompany lending activities 904 (510 ) (394 ) — — Advances/loans—related parties — (1 ) — — (1 ) Other — (6 ) 73 — 67 Net Cash Provided by (Used in) Investing Activities 904 (822 ) (1,297 ) (325 ) (1,540 ) Cash Flows From Financing Activities Issuance of debt 1,509 — 85 — 1,594 Repayment of debt (250 ) (9 ) (115 ) — (374 ) Issuance of common stock 39 — — — 39 Repurchase of common stock (4,148 ) — — — (4,148 ) Dividends paid on common stock (1,069 ) (3,174 ) (981 ) 4,155 (1,069 ) Distributions to noncontrolling interests — — (146 ) — (146 ) Net proceeds from issuance of Phillips 66 Partners LP common units — — 114 — 114 Other (79 ) — (325 ) 325 (79 ) Net Cash Used in Financing Activities (3,998 ) (3,183 ) (1,368 ) 4,480 (4,069 ) Effect of Exchange Rate Changes on Cash and Cash Equivalents — — (20 ) — (20 ) Net Change in Cash and Cash Equivalents — (935 ) (1,260 ) — (2,195 ) Cash and cash equivalents at beginning of period — 1,411 1,708 — 3,119 Cash and Cash Equivalents at End of Period $ — 476 448 — 924 * Includes return of investments in equity affiliates. |