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 September 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 $ — 11,907 4,022 — 15,929 Equity in earnings (losses) of affiliates (725) 173 220 681 349 Net gain on dispositions — 1 — — 1 Other income — 11 9 — 20 Intercompany revenues 1 1,000 2,332 (3,333) — Total Revenues and Other Income (Loss) (724) 13,092 6,583 (2,652) 16,299 Costs and Expenses Purchased crude oil and products — 12,056 5,685 (3,232) 14,509 Operating expenses — 795 253 (32) 1,016 Selling, general and administrative expenses 1 295 91 (3) 384 Depreciation and amortization — 237 115 — 352 Impairments — 962 178 — 1,140 Taxes other than income taxes — 78 28 — 106 Accretion on discounted liabilities — 4 2 — 6 Interest and debt expense 98 15 85 (66) 132 Foreign currency transaction losses — — 4 — 4 Total Costs and Expenses 99 14,442 6,441 (3,333) 17,649 Income (loss) before income taxes (823) (1,350) 142 681 (1,350) Income tax expense (benefit) (24) (625) 25 — (624) Net Income (Loss) (799) (725) 117 681 (726) Less: net income attributable to noncontrolling interests — — 73 — 73 Net Income (Loss) Attributable to Phillips 66 $ (799) (725) 44 681 (799) Comprehensive Income (Loss) $ (618) (544) 254 363 (545) Millions of Dollars Three Months Ended September 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 $ — 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 Nine Months Ended September 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 $ — 35,653 12,067 — 47,720 Equity in earnings (losses) of affiliates (3,231) 42 633 3,427 871 Net gain on dispositions — 2 85 — 87 Other income — 28 20 — 48 Intercompany revenues 2 2,534 6,303 (8,839) — Total Revenues and Other Income (Loss) (3,229) 38,259 19,108 (5,412) 48,726 Costs and Expenses Purchased crude oil and products — 35,032 16,039 (8,514) 42,557 Operating expenses — 2,722 755 (94) 3,383 Selling, general and administrative expenses 5 825 290 (8) 1,112 Depreciation and amortization — 707 330 — 1,037 Impairments — 2,767 1,379 — 4,146 Taxes other than income taxes — 287 90 — 377 Accretion on discounted liabilities — 13 4 — 17 Interest and debt expense 268 73 242 (223) 360 Foreign currency transaction losses — — 10 — 10 Total Costs and Expenses 273 42,426 19,139 (8,839) 52,999 Loss before income taxes (3,502) (4,167) (31) 3,427 (4,273) Income tax benefit (66) (936) (51) — (1,053) Net Income (Loss) (3,436) (3,231) 20 3,427 (3,220) Less: net income attributable to noncontrolling interests — — 216 — 216 Net Loss Attributable to Phillips 66 $ (3,436) (3,231) (196) 3,427 (3,436) Comprehensive Loss $ (3,620) (3,415) (30) 3,661 (3,404) Millions of Dollars Nine Months Ended September 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 $ — 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 September 30, 2020 Balance Sheet Phillips 66 Phillips 66 Company All Other Subsidiaries Consolidating Adjustments Total Consolidated Assets Cash and cash equivalents $ — 665 797 — 1,462 Accounts and notes receivable — 4,477 3,905 (2,419) 5,963 Inventories — 3,421 1,476 — 4,897 Prepaid expenses and other current assets — 255 245 — 500 Total Current Assets — 8,818 6,423 (2,419) 12,822 Investments and long-term receivables 30,358 25,272 10,990 (52,853) 13,767 Net properties, plants and equipment — 12,783 10,706 — 23,489 Goodwill — 1,047 378 — 1,425 Intangibles — 717 132 — 849 Other assets 12 4,207 713 (3,003) 1,929 Total Assets $ 30,370 52,844 29,342 (58,275) 54,281 Liabilities and Equity Accounts payable $ — 5,282 2,594 (2,419) 5,457 Short-term debt 1,498 15 347 — 1,860 Accrued income and other taxes — 480 749 — 1,229 Employee benefit obligations — 392 51 — 443 Other accruals 159 1,304 425 (364) 1,524 Total Current Liabilities 1,657 7,473 4,166 (2,783) 10,513 Long-term debt 8,939 156 3,571 — 12,666 Asset retirement obligations and accrued environmental costs — 463 181 — 644 Deferred income taxes — 3,566 1,944 (3) 5,507 Employee benefit obligations — 1,166 228 — 1,394 Other liabilities and deferred credits 22 10,990 5,664 (15,424) 1,252 Total Liabilities 10,618 23,814 15,754 (18,210) 31,976 Common stock 3,253 25,886 9,582 (35,468) 3,253 Retained earnings 17,466 4,111 1,743 (5,884) 17,436 Accumulated other comprehensive loss (967) (967) (320) 1,287 (967) Noncontrolling interests — — 2,583 — 2,583 Total Liabilities and Equity $ 30,370 52,844 29,342 (58,275) 54,281 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 Nine Months Ended September 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 $ 520 (225) 1,733 (556) 1,472 Cash Flows From Investing Activities Capital expenditures and investments — (746) (1,710) 42 (2,414) Return of investments in equity affiliates — 12 127 — 139 Proceeds from asset dispositions — 2 1 — 3 Intercompany lending activities (1,352) 2,309 (957) — — Advances/loans—related parties — (230) (21) — (251) Collection of advances/loans—related parties — 20 24 — 44 Other — (40) (47) — (87) Net Cash Provided by (Used in) Investing Activities (1,352) 1,327 (2,583) 42 (2,566) Cash Flows From Financing Activities Issuance of debt 3,015 — 290 — 3,305 Repayment of debt (500) (17) (29) — (546) Issuance of common stock 6 — — — 6 Repurchase of common stock (443) — — — (443) Dividends paid on common stock (1,182) (556) — 556 (1,182) Distributions to noncontrolling interests — — (201) — (201) Net proceeds from issuance of Phillips 66 Partners LP common units — — 2 — 2 Other (64) — 84 (42) (22) Net Cash Provided by (Used in) Financing Activities 832 (573) 146 514 919 Effect of Exchange Rate Changes on Cash and Cash Equivalents — — 23 — 23 Net Change in Cash and Cash Equivalents — 529 (681) — (152) Cash and cash equivalents at beginning of period — 136 1,478 — 1,614 Cash and Cash Equivalents at End of Period $ — 665 797 — 1,462 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) Return of investments in equity affiliates — 352 53 (350) 55 Proceeds from asset dispositions — — 84 — 84 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 |