Phillips 66 Partners (PSXP) 8-K Phillips 66 Partners Reports Third-Quarter Earnings

Exhibit 99.2

Phillips 66 Partners LP Earnings Release Supplemental Data

Factors Affecting Comparability

The following tables present our financial results and operating data for each quarterly period of the current and prior fiscal years.  During the periods covered by this report, we acquired businesses from Phillips 66 that were considered transfers of businesses between entities under common control, which requires them to be accounted for as if the transfers had occurred at the beginning of the period of transfer, with financial statements for prior periods retrospectively adjusted to furnish comparative information. Accordingly, the consolidated financial and operating information included in the following tables has been retrospectively adjusted to include the historical financial and operating results of these acquired businesses prior to the effective date of acquisition. We refer to the results of these pre-acquisition periods as those of our “Predecessors” in the tables below.  Tables labeled “Phillips 66 Partners LP” exclude Predecessors, while tables labeled “Consolidated” include Predecessors.  The statements of income provided on pages 1 through 3 are designed to enable users to evaluate the financial effect of these business combinations in accordance with Accounting Standard Codification 805-10-50-1.

STATEMENT OF INCOME
PHILLIPS 66 PARTNERS LP
	Millions of Dollars
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Revenues and Other Income
Operating revenues—related parties	184	186	193		563	76	107	108	183	474
Operating revenues—third parties	10	11	11		32	2	2	2	8	14
Equity in earnings of affiliates	33	37	41		111	25	30	33	26	114
Other income	7	—	—		7	—	—	1	—	1
Total revenues and other income	234	234	245		713	103	139	144	217	603
Costs and Expenses
Operating and maintenance expenses	62	57	69		188	18	27	26	49	120
Depreciation	26	26	30		82	8	15	15	24	62
General and administrative expenses	16	16	16		48	8	8	9	15	40
Taxes other than income taxes	9	7	7		23	4	5	1	9	19
Interest and debt expense	24	24	23		71	10	11	10	21	52
Other expenses	—	—	1		1	—	—	—	—	—
Total costs and expenses	137	130	146		413	48	66	61	118	293
Income before income taxes	97	104	99		300	55	73	83	99	310
Provision for income taxes	—	1	—		1	—	1	—	1	2
Net income	97	103	99		299	55	72	83	98	308
Less: Net income attributable to noncontrolling interests	—	—	—		—	3	4	—	—	7
Net income attributable to the Partnership	97	103	99		299	52	68	83	98	301
Less: General partner’s interest in net income attributable to the Partnership	32	37	43		112	16	21	26	29	92
Limited partners’ interest in net income attributable to the Partnership	65	66	56		187	36	47	57	69	209
Adjusted EBITDA	155	170	168		493	74	97	111	161	443
Distributable Cash Flow	124	140	136		400	64	84	102	130	380

Page 1

Exhibit 99.2

STATEMENT OF INCOME (continued)
PREDECESSORS
	Millions of Dollars
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr†	YTD
Revenues
Operating revenues—related parties	—	—	—		—	95	75	73	10	253
Operating revenues—third parties	—	—	—		—	6	5	5	1	17
Total revenues	—	—	—		—	101	80	78	11	270
Costs and Expenses
Operating and maintenance expenses	—	—	—		—	32	31	28	5	96
Depreciation	—	—	—		—	15	8	10	1	34
General and administrative expenses	—	—	—		—	9	8	8	—	25
Taxes other than income taxes	—	—	—		—	6	5	3	—	14
Other expenses	—	—	—		—	—	—	—	1	1
Total costs and expenses	—	—	—		—	62	52	49	7	170
Income before income taxes	—	—	—		—	39	28	29	4	100
Provision for income taxes	—	—	—		—	—	—	—	—	—
Net income	—	—	—		—	39	28	29	4	100
Net income attributable to noncontrolling interests	—	—	—		—	3	4	—	—	7
Net income attributable to the Predecessor	—	—	—		—	42	32	29	4	107
EBITDA attributable to Predecessors*	—	—	—		—	58	45	39	5	147
* Includes rounding impacts.
† In accordance with contractual terms of the Eagle Acquisition, Q4 2016 EBITDA attributable to Predecessors did not affect Q4 2016 Distributable Cash Flow as the transaction’s effective closing date was October 1, 2016.

Page 2

Exhibit 99.2

STATEMENT OF INCOME (continued)
CONSOLIDATED
	Millions of Dollars, Except as Indicated
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Revenues and Other Income
Operating revenues—related parties	184	186	193		563	171	182	181	193	727
Operating revenues—third parties	10	11	11		32	8	7	7	9	31
Equity in earnings of affiliates	33	37	41		111	25	30	33	26	114
Other income	7	—	—		7	—	—	1	—	1
Total revenues and other income	234	234	245		713	204	219	222	228	873
Costs and Expenses
Operating and maintenance expenses	62	57	69		188	50	58	54	54	216
Depreciation	26	26	30		82	23	23	25	25	96
General and administrative expenses	16	16	16		48	17	16	17	15	65
Taxes other than income taxes	9	7	7		23	10	10	4	9	33
Interest and debt expense	24	24	23		71	10	11	10	21	52
Other expenses	—	—	1		1	—	—	—	1	1
Total costs and expenses	137	130	146		413	110	118	110	125	463
Income before income taxes	97	104	99		300	94	101	112	103	410
Provision for income taxes	—	1	—		1	—	1	—	1	2
Net income	97	103	99		299	94	100	112	102	408
Less: Net income attributable to Predecessors	—	—	—		—	42	32	29	4	107
Net income attributable to the Partnership	97	103	99		299	52	68	83	98	301
Less: General partner’s interest in net income attributable to the Partnership	32	37	43		112	16	21	26	29	92
Limited partners’ interest in net income attributable to the Partnership	65	66	56		187	36	47	57	69	209
Net Income Attributable to the Partnership Per Limited Partner Unit—Basic and Diluted (dollars)	0.60	0.61	0.51		1.72	0.44	0.51	0.57	0.65	2.20
Weighted-Average Limited Partner Units Outstanding—Basic and Diluted (thousands)
Common units—public	43,353	45,142	46,459		44,996	24,139	31,397	40,392	43,135	34,804
Common units—Phillips 66	64,047	64,047	64,047		64,047	58,490	59,562	60,163	63,498	60,436

Page 3

Exhibit 99.2

SELECTED OPERATING DATA
PHILLIPS 66 PARTNERS LP
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Pipeline, Terminal and Storage Volumes (MB/D)
Pipelines(1)
Pipeline throughput volumes
Wholly Owned Pipelines
Crude oil	940	938	1,015		965	281	287	257	899	432
Refined products and natural gas liquids	935	977	920		944	520	606	619	929	669
Total	1,875	1,915	1,935		1,909	801	893	876	1,828	1,101
Select Joint Venture Pipelines(2)
Natural gas liquids	354	372	387		371	306	346	346	333	333
Terminals
Terminal throughput and storage volumes(3)
Crude oil(4)	485	494	586		522	502	559	541	561	541
Refined products and natural gas liquids	898	840	828		855	427	450	442	847	542
Total	1,383	1,334	1,414		1,377	929	1,009	983	1,408	1,083
(1) Represents the sum of volumes transported through each separately tariffed pipeline segment.
(2) Total pipeline system throughput volumes for the Sand Hills and Southern Hills pipelines (100 percent basis) per day for each period presented.
(3) Terminal throughput and storage volumes include leased capacity converted to a MBD-equivalent based on capacity divided by days in the period.
(4) Crude oil terminals include Bayway and Ferndale rail rack volumes.
Revenue Per Barrel ($/BBL)
Average pipeline revenue*	0.63	0.61	0.63		0.62	0.46	0.48	0.46	0.59	0.50
Average terminal and storage revenue	0.41	0.42	0.41		0.42	0.40	0.38	0.39	0.40	0.39
* Excludes equity affiliates.

Page 4

Exhibit 99.2

SELECTED OPERATING DATA (continued)
CONSOLIDATED
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Pipeline, Terminal and Storage Volumes (MB/D)
Pipelines(1)
Pipeline throughput volumes
Wholly Owned Pipelines
Crude oil	940	938	1,015		965	1,025	1,024	981	1,007	1,009
Refined products and natural gas liquids	935	977	920		944	801	852	855	961	867
Total	1,875	1,915	1,935		1,909	1,826	1,876	1,836	1,968	1,876
Select Joint Venture Pipelines(2)
Natural gas liquids	354	372	387		371	306	346	346	333	333
Terminals
Terminal throughput and storage volumes(3)
Crude oil(4)	485	494	586		522	502	559	541	563	541
Refined products and natural gas liquids	898	840	828		855	784	820	822	907	833
Total	1,383	1,334	1,414		1,377	1,286	1,379	1,363	1,470	1,374
(1) Represents the sum of volumes transported through each separately tariffed pipeline segment.
(2) Total pipeline system throughput volumes for the Sand Hills and Southern Hills pipelines (100 percent basis) per day for each period presented.
(3) Terminal throughput and storage volumes include leased capacity converted to a MBD-equivalent based on capacity divided by days in the period.
(4) Crude oil terminals include Bayway and Ferndale rail rack volumes.
Revenue Per Barrel ($/BBL)
Average pipeline revenue*	0.63	0.61	0.63		0.62	0.61	0.61	0.59	0.60	0.60
Average terminal and storage revenue	0.41	0.42	0.41		0.42	0.42	0.40	0.41	0.40	0.41
* Excludes equity affiliates.

Page 5

Exhibit 99.2

CAPITAL EXPENDITURES AND INVESTMENTS
	Millions of Dollars
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Partnership Capital Expenditures and Investments
Expansion	42	65	87		194	32	58	109	240	439
Maintenance	11	10	10		31	1	4	3	14	22
Total Partnership	53	75	97		225	33	62	112	254	461
Predecessors	—	—	—		—	31	36	24	5	96
Total Consolidated	53	75	97		225	64	98	136	259	557

CASH DISTRIBUTIONS
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD
Cash Distribution Per Unit (Dollars)	0.586	0.615	0.646		1.847	0.481	0.505	0.531	0.558	2.075
Cash Distributions† ($ Millions)
Common units—public	26	28	34		88	12	19	22	24	77
Common units—Phillips 66	37	40	44		121	28	30	34	36	128
General partner—Phillips 66	32	36	43		111	16	21	26	28	91
Total	95	104	121		320	56	70	82	88	296
Coverage Ratio*	1.31	1.35	1.12		1.25	1.14	1.20	1.24	1.48	1.28
† Cash distributions declared attributable to the indicated periods.
* Calculated as distributable cash flow divided by total cash distributions. Used to indicate the Partnership’s ability to pay cash distributions from current earnings.

Page 6

Exhibit 99.2

NON-GAAP FINANCIAL MEASURES RECONCILIATION
CONSOLIDATED
	Millions of Dollars
	2017					2016
	1st Qtr	2nd Qtr	3rd Qtr	4th Qtr	YTD	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr	YTD
Reconciliation to Net Income
Net income	97	103	99		299	94		100		112		102	408
Plus:
Depreciation	26	26	30		82	23		23		25		25	96
Net interest expense	24	24	23		71	10		11		10		21	52
Provision for income taxes	—	1	—		1	—		1		—		1	2
EBITDA	147	154	152		453	127		135		147		149	558
Distributions in excess of equity earnings	4	16	10		30	4		2		1		10	17
Expenses indemnified by Phillips 66	3	—	4		7	—		4		—		2	6
Transaction costs associated with acquisitions	1	—	2		3	1		1		2		—	4
EBITDA attributable to Predecessors	—	—	—		—	(58	)	(45	)	(39	)	—	(142	)
Adjusted EBITDA	155	170	168		493	74		97		111		161	443
Plus:
Deferred revenue impacts*	4	4	1		9	1		2		4		4	11
Less:
Net interest expense	24	24	23		71	10		11		10		21	52
Maintenance capital expenditures	11	10	10		31	1		4		3		14	22
Distributable cash flow	124	140	136		400	64		84		102		130	380
* Difference between cash receipts and revenue recognition.

Page 7

Exhibit 99.2

NON-GAAP FINANCIAL MEASURES RECONCILIATION (continued)
CONSOLIDATED
	Millions of Dollars
	2017									2016
	1st Qtr		2nd Qtr		3rd Qtr		4th Qtr	YTD		1st Qtr		2nd Qtr		3rd Qtr		4th Qtr		YTD
Reconciliation to Net Cash Provided by Operating Activities
Net cash provided by operating activities	139		131		152			422		111		132		128		121		492
Plus:
Net interest expense	24		24		23			71		10		11		10		21		52
Provision for income taxes	—		1		—			1		—		1		—		1		2
Changes in working capital	(17	)	6		(20	)		(31	)	13		(5	)	8		12		28
Adjustment to equity earnings for cash distributions received	4		(6	)	—			(2	)	(1	)	2		3		(5	)	(1	)
Accrued environmental costs	—		—		—			—		—		—		—		(1	)	(1	)
Other	(3	)	(2	)	(3	)		(8	)	(6	)	(6	)	(2	)	—		(14	)
EBITDA	147		154		152			453		127		135		147		149		558
Distributions in excess of equity earnings	4		16		10			30		4		2		1		10		17
Expenses indemnified by Phillips 66	3		—		4			7		—		4		—		2		6
Transaction costs associated with acquisitions	1		—		2			3		1		1		2		—		4
EBITDA attributable to Predecessors	—		—		—			—		(58	)	(45	)	(39	)	—		(142	)
Adjusted EBITDA	155		170		168			493		74		97		111		161		443
Plus:
Deferred revenue impacts*	4		4		1			9		1		2		4		4		11
Less:
Net interest expense	24		24		23			71		10		11		10		21		52
Maintenance capital expenditures	11		10		10			31		1		4		3		14		22
Distributable cash flow	124		140		136			400		64		84		102		130		380
*Difference between cash receipts and revenue recognition.

Page 8