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, 2020 Statement of Operations Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income (Loss) Sales and other operating revenues $ — 8,236 2,677 — 10,913 Equity in earnings (losses) of affiliates (86) 230 174 (161) 157 Net gain on dispositions — — 85 — 85 Other income — 19 9 — 28 Intercompany revenues 1 604 1,553 (2,158) — Total Revenues and Other Income (Loss) (85) 9,089 4,498 (2,319) 11,183 Costs and Expenses Purchased crude oil and products — 7,990 3,665 (2,047) 9,608 Operating expenses — 810 248 (32) 1,026 Selling, general and administrative expenses 1 319 92 (3) 409 Depreciation and amortization — 235 108 — 343 Taxes other than income taxes — 86 28 — 114 Accretion on discounted liabilities — 4 1 — 5 Interest and debt expense 92 22 79 (76) 117 Foreign currency transaction losses — — 6 — 6 Total Costs and Expenses 93 9,466 4,227 (2,158) 11,628 Income (loss) before income taxes (178) (377) 271 (161) (445) Income tax benefit (37) (291) (50) — (378) Net Income (Loss) (141) (86) 321 (161) (67) Less: net income attributable to noncontrolling interests — — 74 — 74 Net Income (Loss) Attributable to Phillips 66 $ (141) (86) 247 (161) (141) Comprehensive Income (Loss) $ (298) (243) 343 (26) (224) Millions of Dollars Three Months Ended June 30, 2019 Statement of Operations 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 Six Months Ended June 30, 2020 Statement of Operations Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Revenues and Other Income (Loss) Sales and other operating revenues $ — 23,746 8,045 — 31,791 Equity in earnings (losses) of affiliates (2,506) (131) 413 2,746 522 Net gain on dispositions — 1 85 — 86 Other income — 17 11 — 28 Intercompany revenues 1 1,534 3,971 (5,506) — Total Revenues and Other Income (Loss) (2,505) 25,167 12,525 (2,760) 32,427 Costs and Expenses Purchased crude oil and products — 22,976 10,354 (5,282) 28,048 Operating expenses — 1,927 502 (62) 2,367 Selling, general and administrative expenses 4 530 199 (5) 728 Depreciation and amortization — 470 215 — 685 Impairments — 1,805 1,201 — 3,006 Taxes other than income taxes — 209 62 — 271 Accretion on discounted liabilities — 9 2 — 11 Interest and debt expense 170 58 157 (157) 228 Foreign currency transaction losses — — 6 — 6 Total Costs and Expenses 174 27,984 12,698 (5,506) 35,350 Loss before income taxes (2,679) (2,817) (173) 2,746 (2,923) Income tax benefit (42) (311) (76) — (429) Net Loss (2,637) (2,506) (97) 2,746 (2,494) Less: net income attributable to noncontrolling interests — — 143 — 143 Net Loss Attributable to Phillips 66 $ (2,637) (2,506) (240) 2,746 (2,637) Comprehensive Loss $ (3,002) (2,871) (284) 3,298 (2,859) Millions of Dollars Six Months Ended June 30, 2019 Statement of Operations 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 June 30, 2020 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 661 1,229 — 1,890 Accounts and notes receivable — 3,661 3,154 (1,963) 4,852 Inventories — 3,622 1,514 — 5,136 Prepaid expenses and other current assets 1 377 243 — 621 Total Current Assets 1 8,321 6,140 (1,963) 12,499 Investments and long-term receivables 31,289 24,786 10,747 (53,194) 13,628 Net properties, plants and equipment — 13,725 10,557 — 24,282 Goodwill — 1,047 378 — 1,425 Intangibles — 740 134 — 874 Other assets 12 4,195 673 (3,070) 1,810 Total Assets $ 31,302 52,814 28,629 (58,227) 54,518 Liabilities and Equity Accounts payable $ — 4,796 2,535 (1,963) 5,368 Short-term debt 1,497 15 271 — 1,783 Accrued income and other taxes — 439 607 — 1,046 Employee benefit obligations — 354 41 — 395 Other accruals 76 1,292 417 (354) 1,431 Total Current Liabilities 1,573 6,896 3,871 (2,317) 10,023 Long-term debt 8,938 158 3,567 — 12,663 Asset retirement obligations and accrued environmental costs — 450 175 — 625 Deferred income taxes — 3,801 1,673 (3) 5,471 Employee benefit obligations — 1,142 218 — 1,360 Other liabilities and deferred credits 46 10,806 5,714 (15,485) 1,081 Total Liabilities 10,557 23,253 15,218 (17,805) 31,223 Common stock 3,232 25,873 9,588 (35,461) 3,232 Retained earnings 18,661 4,836 1,700 (6,566) 18,631 Accumulated other comprehensive loss (1,148) (1,148) (457) 1,605 (1,148) Noncontrolling interests — — 2,580 — 2,580 Total Liabilities and Equity $ 31,302 52,814 28,629 (58,227) 54,518 Millions of Dollars December 31, 2019 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 136 1,478 — 1,614 Accounts and notes receivable 86 6,334 4,148 (2,058) 8,510 Inventories — 2,594 1,182 — 3,776 Prepaid expenses and other current assets 2 362 131 — 495 Total Current Assets 88 9,426 6,939 (2,058) 14,395 Investments and long-term receivables 33,082 25,039 10,989 (54,539) 14,571 Net properties, plants and equipment — 13,676 10,110 — 23,786 Goodwill — 2,853 417 — 3,270 Intangibles — 732 137 — 869 Other assets 14 4,290 714 (3,189) 1,829 Total Assets $ 33,184 56,016 29,306 (59,786) 58,720 Liabilities and Equity Accounts payable $ — 7,024 3,609 (2,058) 8,575 Short-term debt 500 16 31 — 547 Accrued income and other taxes — 386 593 — 979 Employee benefit obligations — 648 62 — 710 Other accruals 65 850 249 (329) 835 Total Current Liabilities 565 8,924 4,544 (2,387) 11,646 Long-term debt 7,434 155 3,627 — 11,216 Asset retirement obligations and accrued environmental costs — 460 178 — 638 Deferred income taxes — 3,727 1,828 (2) 5,553 Employee benefit obligations — 825 219 — 1,044 Other liabilities and deferred credits 245 8,975 5,465 (13,231) 1,454 Total Liabilities 8,244 23,066 15,861 (15,620) 31,551 Common stock 3,634 25,838 9,516 (35,354) 3,634 Retained earnings 22,094 7,900 1,940 (9,870) 22,064 Accumulated other comprehensive loss (788) (788) (270) 1,058 (788) Noncontrolling interests — — 2,259 — 2,259 Total Liabilities and Equity $ 33,184 56,016 29,306 (59,786) 58,720 Millions of Dollars Six Months Ended June 30, 2020 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 $ 517 (253) 1,273 (556) 981 Cash Flows From Investing Activities Capital expenditures and investments — (554) (1,350) 42 (1,862) Return of investments in equity affiliates — — 88 — 88 Proceeds from asset dispositions — — 1 — 1 Intercompany lending activities (1,751) 2,123 (372) — — Advances/loans—related parties — (210) (21) — (231) Collection of advances/loans—related parties — 20 24 — 44 Other — (32) (32) — (64) Net Cash Provided by (Used in) Investing Activities (1,751) 1,347 (1,662) 42 (2,024) Cash Flows From Financing Activities Issuance of debt 3,015 — 215 — 3,230 Repayment of debt (500) (13) (28) — (541) Issuance of common stock 6 — — — 6 Repurchase of common stock (443) — — — (443) Dividends paid on common stock (789) (556) — 556 (789) Distributions to noncontrolling interests — — (127) — (127) Net proceeds from issuance of Phillips 66 Partners LP common units — — 2 — 2 Other (55) — 82 (42) (15) Net Cash Provided by (Used in) Financing Activities 1,234 (569) 144 514 1,323 Effect of Exchange Rate Changes on Cash and Cash Equivalents — — (4) — (4) Net Change in Cash and Cash Equivalents — 525 (249) — 276 Cash and cash equivalents at beginning of period — 136 1,478 — 1,614 Cash and Cash Equivalents at End of Period $ — 661 1,229 — 1,890 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) Return of investments in equity affiliates — 1 34 — 35 Proceeds from asset dispositions — — 83 — 83 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 |