10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
| | |
[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
|
| | |
For the quarterly period ended | March 31, 2016 | |
|
| | |
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
|
| | | | |
For the transition period from | | to | | |
|
| | |
Commission file number: | 001-35349 | |
Phillips 66
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 45-3779385 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
3010 Briarpark Drive, Houston, Texas 77042
(Address of principal executive offices) (Zip Code)
281-293-6600
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
|
Large accelerated filer [X] Accelerated filer [ ] Non-accelerated filer [ ] Smaller reporting company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
The registrant had 525,581,458 shares of common stock, $.01 par value, outstanding as of March 31, 2016.
PHILLIPS 66
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
|
| |
Consolidated Statement of Income | Phillips 66 |
|
| | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| 2015 |
|
Revenues and Other Income | | |
Sales and other operating revenues* | $ | 17,409 |
| 22,778 |
|
Equity in earnings of affiliates | 333 |
| 456 |
|
Net gain on dispositions | — |
| 122 |
|
Other income | 18 |
| 70 |
|
Total Revenues and Other Income | 17,760 |
| 23,426 |
|
| | |
Costs and Expenses | | |
Purchased crude oil and products | 11,930 |
| 16,695 |
|
Operating expenses | 1,023 |
| 1,094 |
|
Selling, general and administrative expenses | 386 |
| 394 |
|
Depreciation and amortization | 280 |
| 253 |
|
Taxes other than income taxes* | 3,461 |
| 3,462 |
|
Accretion on discounted liabilities | 5 |
| 5 |
|
Interest and debt expense | 86 |
| 86 |
|
Foreign currency transaction (gains) losses | (7 | ) | 49 |
|
Total Costs and Expenses | 17,164 |
| 22,038 |
|
Income before income taxes | 596 |
| 1,388 |
|
Provision for income taxes | 198 |
| 391 |
|
Net income | 398 |
| 997 |
|
Less: net income attributable to noncontrolling interests | 13 |
| 10 |
|
Net Income Attributable to Phillips 66 | $ | 385 |
| 987 |
|
| | |
Net Income Attributable to Phillips 66 Per Share of Common Stock (dollars) | | |
Basic | $ | 0.72 |
| 1.80 |
|
Diluted | 0.72 |
| 1.79 |
|
| | |
Dividends Paid Per Share of Common Stock (dollars) | $ | 0.56 |
| 0.50 |
|
| | |
Average Common Shares Outstanding (in thousands) | | |
Basic | 531,739 |
| 548,200 |
|
Diluted | 534,709 |
| 552,337 |
|
* Includes excise taxes on petroleum products sales: | $ | 3,360 |
| 3,362 |
|
See Notes to Consolidated Financial Statements. | | |
|
| |
Consolidated Statement of Comprehensive Income | Phillips 66 |
|
| | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| 2015 |
|
| | |
Net Income | $ | 398 |
| 997 |
|
Other comprehensive income (loss) | | |
Defined benefit plans | | |
Actuarial gain (loss): | | |
Amortization to net income of net actuarial loss and settlements | 23 |
| 30 |
|
Plans sponsored by equity affiliates | 6 |
| 5 |
|
Income taxes on defined benefit plans | (11 | ) | (10 | ) |
Defined benefit plans, net of tax | 18 |
| 25 |
|
Foreign currency translation adjustments | (15 | ) | (197 | ) |
Income taxes on foreign currency translation adjustments | (2 | ) | 9 |
|
Foreign currency translation adjustments, net of tax | (17 | ) | (188 | ) |
Cash flow hedges | (8 | ) | — |
|
Income taxes on hedging activities | 3 |
| — |
|
Hedging activities, net of tax | (5 | ) | — |
|
Other Comprehensive Loss, Net of Tax | (4 | ) | (163 | ) |
Comprehensive Income | 394 |
| 834 |
|
Less: comprehensive income attributable to noncontrolling interests | 13 |
| 10 |
|
Comprehensive Income Attributable to Phillips 66 | $ | 381 |
| 824 |
|
See Notes to Consolidated Financial Statements.
|
| |
Consolidated Balance Sheet | Phillips 66 |
|
| | | | | | |
| Millions of Dollars |
| March 31 2016 |
| | December 31 2015 |
|
Assets | | | |
Cash and cash equivalents | $ | 1,723 |
| | 3,074 |
|
Accounts and notes receivable (net of allowances of $41 million in 2016 and $55 million in 2015) | 3,991 |
| | 4,411 |
|
Accounts and notes receivable—related parties | 746 |
| | 762 |
|
Inventories | 4,108 |
| | 3,477 |
|
Prepaid expenses and other current assets | 648 |
| | 532 |
|
Total Current Assets | 11,216 |
| | 12,256 |
|
Investments and long-term receivables | 12,449 |
| | 12,143 |
|
Net properties, plants and equipment | 20,075 |
| | 19,721 |
|
Goodwill | 3,275 |
| | 3,275 |
|
Intangibles | 901 |
| | 906 |
|
Other assets | 330 |
| | 279 |
|
Total Assets | $ | 48,246 |
| | 48,580 |
|
| | | |
Liabilities | | | |
Accounts payable | $ | 5,063 |
| | 5,155 |
|
Accounts payable—related parties | 704 |
| | 500 |
|
Short-term debt | 32 |
| | 44 |
|
Accrued income and other taxes | 820 |
| | 878 |
|
Employee benefit obligations | 306 |
| | 576 |
|
Other accruals | 494 |
| | 378 |
|
Total Current Liabilities | 7,419 |
| | 7,531 |
|
Long-term debt | 8,803 |
| | 8,843 |
|
Asset retirement obligations and accrued environmental costs | 673 |
| | 665 |
|
Deferred income taxes | 6,089 |
| | 6,041 |
|
Employee benefit obligations | 1,310 |
| | 1,285 |
|
Other liabilities and deferred credits | 309 |
| | 277 |
|
Total Liabilities | 24,603 |
| | 24,642 |
|
| | | |
Equity | | | |
Common stock (2,500,000,000 shares authorized at $.01 par value) Issued (2016—640,406,569 shares; 2015—639,336,287 shares) | | | |
Par value | 6 |
| | 6 |
|
Capital in excess of par | 19,142 |
| | 19,145 |
|
Treasury stock (at cost: 2016—114,825,111 shares; 2015—109,925,907 shares) | (8,137 | ) | | (7,746 | ) |
Retained earnings | 12,434 |
| | 12,348 |
|
Accumulated other comprehensive loss | (657 | ) | | (653 | ) |
Total Stockholders’ Equity | 22,788 |
| | 23,100 |
|
Noncontrolling interests | 855 |
| | 838 |
|
Total Equity | 23,643 |
| | 23,938 |
|
Total Liabilities and Equity | $ | 48,246 |
| | 48,580 |
|
See Notes to Consolidated Financial Statements.
|
| |
Consolidated Statement of Cash Flows | Phillips 66 |
|
| | | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| | 2015 |
|
Cash Flows From Operating Activities | | | |
Net income | $ | 398 |
| | 997 |
|
Adjustments to reconcile net income to net cash provided by operating activities | | | |
Depreciation and amortization | 280 |
| | 253 |
|
Accretion on discounted liabilities | 5 |
| | 5 |
|
Deferred taxes | 154 |
| | (6 | ) |
Undistributed equity earnings | (166 | ) | | (337 | ) |
Net gain on dispositions | — |
| | (122 | ) |
Other | 51 |
| | 90 |
|
Working capital adjustments | | | |
Decrease (increase) in accounts and notes receivable | 524 |
| | 1,684 |
|
Decrease (increase) in inventories | (620 | ) | | (834 | ) |
Decrease (increase) in prepaid expenses and other current assets | (310 | ) | | (130 | ) |
Increase (decrease) in accounts payable | 98 |
| | (349 | ) |
Increase (decrease) in taxes and other accruals | (156 | ) | | 101 |
|
Net Cash Provided by Operating Activities | 258 |
| | 1,352 |
|
| | | |
Cash Flows From Investing Activities | | | |
Capital expenditures and investments | (750 | ) | | (1,081 | ) |
Proceeds from asset dispositions* | 5 |
| | (9 | ) |
Advances/loans—related parties | (75 | ) | | (50 | ) |
Other | (42 | ) | | 102 |
|
Net Cash Used in Investing Activities | (862 | ) | | (1,038 | ) |
| | | |
Cash Flows From Financing Activities | | | |
Issuance of debt | 50 |
| | 1,169 |
|
Repayment of debt | (100 | ) | | (895 | ) |
Issuance of common stock | (31 | ) | | (25 | ) |
Repurchase of common stock | (391 | ) | | (399 | ) |
Dividends paid on common stock | (296 | ) | | (272 | ) |
Distributions to noncontrolling interests | (11 | ) | | (6 | ) |
Net proceeds from issuance of Phillips 66 Partners LP common units | — |
| | 384 |
|
Other | (4 | ) | | (14 | ) |
Net Cash Used in Financing Activities | (783 | ) | | (58 | ) |
| | | |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | 36 |
| | (73 | ) |
| | | |
Net Change in Cash and Cash Equivalents | (1,351 | ) | | 183 |
|
Cash and cash equivalents at beginning of period | 3,074 |
| | 5,207 |
|
Cash and Cash Equivalents at End of Period | $ | 1,723 |
| | 5,390 |
|
* Includes return of investments in equity affiliates and working capital true-ups on dispositions.
See Notes to Consolidated Financial Statements.
|
| |
Consolidated Statement of Changes in Equity | Phillips 66 |
|
| | | | | | | | | | | | | | | |
| Millions of Dollars |
| Attributable to Phillips 66 | | |
| Common Stock | | | | |
| Par Value |
| Capital in Excess of Par |
| Treasury Stock |
| Retained Earnings |
| Accum. Other Comprehensive Income (Loss) |
| Noncontrolling Interests |
| Total |
|
| | | | | | | |
December 31, 2014 | $ | 6 |
| 19,040 |
| (6,234 | ) | 9,309 |
| (531 | ) | 447 |
| 22,037 |
|
Net income | — |
| — |
| — |
| 987 |
| — |
| 10 |
| 997 |
|
Other comprehensive loss | — |
| — |
| — |
| — |
| (163 | ) | — |
| (163 | ) |
Cash dividends paid on common stock | — |
| — |
| — |
| (272 | ) | — |
| — |
| (272 | ) |
Repurchase of common stock | — |
| — |
| (399 | ) | — |
| — |
| — |
| (399 | ) |
Benefit plan activity | — |
| 20 |
| — |
| (3 | ) | — |
| — |
| 17 |
|
Issuance of Phillips 66 Partners LP common units | — |
| — |
| — |
| — |
| — |
| 384 |
| 384 |
|
Distributions to noncontrolling interests and other | — |
| — |
| — |
| — |
| — |
| (6 | ) | (6 | ) |
March 31, 2015 | $ | 6 |
| 19,060 |
| (6,633 | ) | 10,021 |
| (694 | ) | 835 |
| 22,595 |
|
| | | | | | | |
December 31, 2015 | $ | 6 |
| 19,145 |
| (7,746 | ) | 12,348 |
| (653 | ) | 838 |
| 23,938 |
|
Net income | — |
| — |
| — |
| 385 |
| — |
| 13 |
| 398 |
|
Other comprehensive loss | — |
| — |
| — |
| — |
| (4 | ) | — |
| (4 | ) |
Cash dividends paid on common stock | — |
| — |
| — |
| (296 | ) | — |
| — |
| (296 | ) |
Repurchase of common stock | — |
| — |
| (391 | ) | — |
| — |
| — |
| (391 | ) |
Benefit plan activity | — |
| 8 |
| — |
| (3 | ) | — |
| — |
| 5 |
|
Distributions to noncontrolling interests and other | — |
| (11 | ) | — |
| — |
| — |
| 4 |
| (7 | ) |
March 31, 2016 | $ | 6 |
| 19,142 |
| (8,137 | ) | 12,434 |
| (657 | ) | 855 |
| 23,643 |
|
|
| | | | |
| Shares in Thousands |
| Common Stock Issued |
| Treasury Stock |
|
December 31, 2014 | 637,032 |
| 90,650 |
|
Repurchase of common stock | — |
| 5,643 |
|
Shares issued—share-based compensation | 893 |
| — |
|
March 31, 2015 | 637,925 |
| 96,293 |
|
| | |
December 31, 2015 | 639,336 |
| 109,926 |
|
Repurchase of common stock | — |
| 4,899 |
|
Shares issued—share-based compensation | 1,071 |
| — |
|
March 31, 2016 | 640,407 |
| 114,825 |
|
See Notes to Consolidated Financial Statements.
|
| |
Notes to Consolidated Financial Statements | Phillips 66 |
Note 1—Interim Financial Information
The interim financial information presented in the financial statements included in this report is unaudited and includes all known accruals and adjustments necessary, in the opinion of management, for a fair presentation of the consolidated financial position of Phillips 66 and its results of operations and cash flows for the periods presented. Unless otherwise specified, all such adjustments are of a normal and recurring nature. Certain notes and other information have been condensed or omitted from the interim financial statements included in this report. Therefore, these interim financial statements should be read in conjunction with the consolidated financial statements and notes included in our 2015 Annual Report on Form 10-K. The results of operations for the three months ended March 31, 2016, are not necessarily indicative of the results to be expected for the full year.
Note 2—Changes in Accounting Principles
Effective January 1, 2016, we early adopted the Financial Accounting Standards Board (FASB) Accounting Standards Update (ASU) No. 2015-17, “Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes.” The new update simplified the presentation of deferred income taxes and required deferred tax liabilities and assets be classified as noncurrent in a classified statement of financial position. The classification was made at the taxpaying component level of an entity, after reflecting any offset of deferred tax liabilities, deferred tax assets and any related valuation allowances. We applied the amendments prospectively to all deferred tax liabilities and assets.
In June 2014, the FASB issued ASU 2014-10, “Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements, Including an Amendment to Variable Interest Entities (VIE) Guidance in Topic 810, Consolidation.” The new standard removes the definition of a development stage entity from the Master Glossary of the Accounting Standard Codification and the related financial reporting requirements specific to development stage entities. This ASU is intended to reduce cost and complexity of financial reporting for entities that have not commenced planned principal operations. For financial reporting requirements other than the VIE guidance in ASC Topic 810, “Consolidation,” ASU 2014-10 was effective for annual and quarterly reporting periods of public entities beginning after December 15, 2014. For the financial reporting requirements related to VIEs in ASC Topic 810, “Consolidation,” ASU 2014-10 was effective for annual and quarterly reporting periods of public entities beginning after December 15, 2015. We adopted this standard and updated our disclosures about the risks and uncertainties related to our joint venture entities that have not commenced their principal operations.
Note 3—Variable Interest Entities
In 2013, we formed Phillips 66 Partners LP, a master limited partnership, to own, operate, develop and acquire primarily fee-based crude oil, refined petroleum product and natural gas liquids (NGL) pipelines and terminals, as well as other transportation and midstream assets. We consolidate Phillips 66 Partners as we determined that Phillips 66 Partners is a VIE and we are the primary beneficiary. As general partner of Phillips 66 Partners, we have the ability to control its financial interests, as well as the ability to direct the activities of Phillips 66 Partners that most significantly impact its economic performance. See Note 19—Phillips 66 Partners LP, for additional information.
We hold variable interests in VIEs that have not been consolidated because we are not considered the primary beneficiary. Information on our significant non-consolidated VIEs follows.
Merey Sweeny, L.P. (MSLP) is a limited partnership that owns a delayed coker and related facilities at the Sweeny Refinery. As discussed more fully in Note 6—Investments, Loans and Long-Term Receivables, in August 2009, a call right was exercised to acquire the 50 percent ownership interest in MSLP of the co-venturer, Petróleos de Venezuela S.A. (PDVSA). That exercise was challenged, and the dispute has been arbitrated. In April 2014, the arbitral tribunal upheld the exercise of the call right and the acquisition of the 50 percent ownership interest. In July 2014, PDVSA filed a petition to vacate the tribunal’s award and in September 2015, the petition was denied. In January 2016, PDVSA filed an appeal with the appellate court seeking to reverse this ruling. Until all legal challenges are resolved, we will continue to use the equity method of accounting for MSLP, and the VIE analysis below is based on the ownership and governance
structure in place prior to the exercise of the call right. MSLP is a VIE because, in securing lender consents in connection with our separation from ConocoPhillips in 2012 (the Separation), we provided a 100 percent debt guarantee to the lender of MSLP’s 8.85% senior notes (MSLP Senior Notes). PDVSA did not participate in the debt guarantee. In our VIE assessment, this disproportionate debt guarantee, plus other liquidity support provided jointly by us and PDVSA independently of equity ownership, results in MSLP not being exposed to all potential losses. We have determined we are not the primary beneficiary while our call exercise award is subject to being vacated, because under the partnership agreement, the co-venturers jointly direct the activities of MSLP that most significantly impact economic performance. At March 31, 2016, our maximum exposure to loss was the outstanding principal balance of the MSLP Senior Notes of $157 million and our investment in MSLP of $164 million.
We have a 50 percent ownership interest with a 50 percent governance interest in Excel Paralubes (Excel). Liquidity support up to $60 million was provided jointly by us and our co-venturer independently of equity ownership. In March 2016, this liquidity support was terminated when Excel converted from a general partnership to a limited liability company and entered into a new credit agreement. In our reassessment of Excel’s VIE status, we determined that Excel is no longer a VIE, as it is now exposed to all potential losses.
We have a 25 percent ownership interest in Dakota Access LLC (DAPL) and Energy Transfer Crude Oil Company, LLC (ETCOP) in which the planned principal operations of each entity have not commenced. Until the planned principal operations have commenced, these entities do not have sufficient equity at risk to fully fund the construction of all assets required for principal operations, and thus represent VIEs. We have determined we are not the primary beneficiary because we and our co-venturer jointly direct the activities of DAPL and ETCOP that most significantly impact economic performance. We use the equity method of accounting for these investments. At March 31, 2016, our maximum exposure to loss represented the aggregate book value of our investments of $494 million.
Note 4—Inventories
Inventories consisted of the following:
|
| | | | | |
| Millions of Dollars |
| March 31 2016 |
| December 31 2015 |
|
| | |
Crude oil and petroleum products | $ | 3,845 |
| 3,214 |
|
Materials and supplies | 263 |
| 263 |
|
| $ | 4,108 |
| 3,477 |
|
Inventories valued on the last-in, first-out (LIFO) basis totaled $3,738 million and $3,085 million at March 31, 2016, and December 31, 2015, respectively. The estimated excess of current replacement cost over LIFO cost of inventories amounted to approximately $1.5 billion and $1.3 billion at March 31, 2016, and December 31, 2015, respectively.
Certain planned year-to-date reductions in inventory caused liquidations of LIFO inventory values that are not expected to be replaced by the end of the year. These liquidations decreased net income by approximately $43 million during the three month period ending March 31, 2016, and $36 million for the comparable period in 2015.
Note 5—Assets Held for Sale or Sold
In July 2013, we completed the sale of the Immingham Combined Heat and Power Plant (ICHP), which was included in our Marketing and Specialties (M&S) segment. A gain on this disposal was deferred at the time of sale due to an indemnity provided to the buyer. We recognized the deferred gain in earnings as our exposure under the indemnity declined, beginning in the third quarter of 2014 and ending in the second quarter of 2015 when the indemnity expired. We recognized $110 million of the deferred gain in the first quarter of 2015.
Note 6—Investments, Loans and Long-Term Receivables
Equity Investments
Summarized 100 percent financial information for WRB Refining LP (WRB) and Chevron Phillips Chemical Company LLC (CPChem) was as follows:
|
| | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| 2015 |
|
| | |
Revenues | $ | 3,690 |
| 4,906 |
|
Income before income taxes | 346 |
| 692 |
|
Net income | 329 |
| 672 |
|
Other
MSLP owns a delayed coker and related facilities at the Sweeny Refinery. MSLP processes long residue, which is produced from heavy sour crude oil, for a processing fee. Fuel-grade petroleum coke is produced as a by-product and becomes the property of MSLP. Prior to August 28, 2009, MSLP was owned 50/50 by ConocoPhillips and PDVSA. Under the agreements that govern the relationships between the partners, certain defaults by PDVSA with respect to supply of crude oil to the Sweeny Refinery triggered the right to acquire PDVSA’s 50 percent ownership interest in MSLP, which was exercised on August 28, 2009. PDVSA initiated arbitration with the International Chamber of Commerce challenging the exercise of the call right and claiming it was invalid. The arbitral tribunal held hearings on the merits of the dispute in December 2012, and post-hearing briefs were exchanged in March 2013. The arbitral tribunal issued its ruling in April 2014, which upheld the exercise of the call right and the acquisition of the 50 percent ownership interest. In July 2014, PDVSA filed a petition in U.S. district court to vacate the tribunal’s ruling, and in September 2015, the petition was denied. In January 2016, PDVSA filed an appeal in the appellate court to vacate this ruling. Following the Separation, Phillips 66 generally indemnifies ConocoPhillips for liabilities, if any, arising out of the exercise of the call right or otherwise with respect to the joint venture or the refinery. Until all legal challenges are resolved, we will continue to use the equity method of accounting for our investment in MSLP.
Note 7—Properties, Plants and Equipment
Our investment in properties, plants and equipment (PP&E), with the associated accumulated depreciation and amortization (Accum. D&A), was:
|
| | | | | | | | | | | | | | | | | | |
| Millions of Dollars |
| March 31, 2016 | | December 31, 2015 |
| Gross PP&E |
| | Accum. D&A |
| | Net PP&E |
| | Gross PP&E |
| | Accum. D&A |
| | Net PP&E |
|
| | | | | | | | | | | |
Midstream | $ | 7,441 |
| | 1,430 |
| | 6,011 |
| | 6,978 |
| | 1,293 |
| | 5,685 |
|
Chemicals | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Refining | 20,930 |
| | 8,113 |
| | 12,817 |
| | 20,850 |
| | 8,046 |
| | 12,804 |
|
Marketing and Specialties | 1,468 |
| | 785 |
| | 683 |
| | 1,422 |
| | 746 |
| | 676 |
|
Corporate and Other | 1,088 |
| | 524 |
| | 564 |
| | 1,060 |
| | 504 |
| | 556 |
|
| $ | 30,927 |
| | 10,852 |
| | 20,075 |
| | 30,310 |
| | 10,589 |
| | 19,721 |
|
Note 8—Earnings Per Share
The numerator of basic earnings per share (EPS) is net income attributable to Phillips 66, reduced by noncancelable dividends paid on unvested share-based employee awards during the vesting period (participating securities). The denominator of basic EPS is the sum of the daily weighted-average number of common shares outstanding during the periods presented and fully vested stock and unit awards that have not yet been issued as common stock. The numerator of diluted EPS is also based on net income attributable to Phillips 66, which is reduced only by dividend equivalents paid on participating securities for which the dividends are more dilutive than the participation of the awards in the earnings of the periods presented. To the extent unvested stock, unit or option awards and vested unexercised stock options are dilutive, they are included with the weighted-average common shares outstanding in the denominator. Treasury stock is excluded from the denominator in both basic and diluted EPS.
|
| | | | | | | | | | |
| Three Months Ended March 31 |
| 2016 | | 2015 |
| Basic |
| Diluted |
| | Basic |
| Diluted |
|
Amounts attributed to Phillips 66 Common Stockholders (millions): | | | | | |
Net income attributable to Phillips 66 | $ | 385 |
| 385 |
| | 987 |
| 987 |
|
Income allocated to participating securities | (1 | ) | (1 | ) | | (2 | ) | (1 | ) |
Net Income available to common stockholders | $ | 384 |
| 384 |
|
| 985 |
| 986 |
|
| | | | | |
Weighted-average common shares outstanding (thousands): | 527,229 |
| 531,739 |
| | 543,469 |
| 548,200 |
|
Effect of stock-based compensation | 4,510 |
| 2,970 |
| | 4,731 |
| 4,137 |
|
Weighted-average common shares outstanding—EPS | 531,739 |
| 534,709 |
| | 548,200 |
| 552,337 |
|
| | | | | |
Earnings Per Share of Common Stock (dollars): | $ | 0.72 |
| 0.72 |
| | 1.80 |
| 1.79 |
|
Note 9—Debt
At both March 31, 2016, and December 31, 2015, we had no direct outstanding borrowings under our $5 billion revolving credit agreement, while $51 million in letters of credit had been issued that were supported by it. At both March 31, 2016, and December 31, 2015, no amounts were outstanding under the $500 million revolving credit agreement of Phillips 66 Partners. Accordingly, as of March 31, 2016, an aggregate $5.4 billion of total capacity was available under these facilities.
Note 10—Guarantees
At March 31, 2016, we were liable for certain contingent obligations under various contractual arrangements as described below. We recognize a liability, at inception, for the fair value of our obligation as a guarantor for newly issued or modified guarantees. Unless the carrying amount of the liability is noted below, we have not recognized a liability either because the guarantees were issued prior to December 31, 2002, or because the fair value of the obligation is immaterial. In addition, unless otherwise stated, we are not currently performing with any significance under the guarantee and expect future performance to be either immaterial or have only a remote chance of occurrence.
Guarantees of Joint Venture Debt
In 2012, in connection with the Separation, we issued a guarantee for 100 percent of the MSLP Senior Notes issued in July 1999. At March 31, 2016, the maximum potential amount of future payments to third parties under the guarantee was estimated to be $157 million, which could become payable if MSLP fails to meet its obligations under the senior notes agreement. The MSLP Senior Notes mature in 2019.
Other Guarantees
We have residual value guarantees associated with leases with maximum future potential payments totaling $382 million. We have other guarantees with maximum future potential payment amounts totaling $114 million, which consist primarily of guarantees to fund the short-term cash liquidity deficits of certain joint ventures and guarantees of the lease payment obligations of a joint venture. These guarantees generally extend up to 8 years or life of the venture.
Indemnifications
Over the years, we have entered into various agreements to sell ownership interests in certain corporations, joint ventures and assets that gave rise to qualifying indemnifications. Agreements associated with these sales include indemnifications for taxes, litigation, environmental liabilities, permits and licenses, and employee claims; and real estate indemnity against tenant defaults. The provisions of these indemnifications vary greatly. The majority of these indemnifications are related to environmental issues with generally indefinite terms, and the maximum amount of future payments is generally unlimited. The carrying amount recorded for indemnifications at March 31, 2016, was $195 million.
We amortize the indemnification liability over the relevant time period, if one exists, based on the facts and circumstances surrounding each type of indemnity. In cases where the indemnification term is indefinite, we will reverse the liability when we have information the liability is essentially relieved or amortize the liability over an appropriate time period as the fair value of our indemnification exposure declines. Although it is reasonably possible future payments may exceed amounts recorded, due to the nature of the indemnifications, it is not possible to make a reasonable estimate of the maximum potential amount of future payments. Included in the recorded carrying amount were $98 million of environmental accruals for known contamination that were primarily included in “Asset retirement obligations and accrued environmental costs” at March 31, 2016. For additional information about environmental liabilities, see Note 11—Contingencies and Commitments.
Indemnification and Release Agreement
In 2012, we entered into the Indemnification and Release Agreement with ConocoPhillips. This agreement governs the treatment between ConocoPhillips and us of matters relating to indemnification, insurance, litigation responsibility and management, and litigation document sharing and cooperation arising in connection with the Separation. Generally, the agreement provides for cross-indemnities principally designed to place financial responsibility for the obligations and liabilities of our business with us and financial responsibility for the obligations and liabilities of ConocoPhillips’ business with ConocoPhillips. The agreement also establishes procedures for handling claims subject to indemnification and related matters.
Note 11—Contingencies and Commitments
A number of lawsuits involving a variety of claims that arose in the ordinary course of business have been filed against us or are subject to indemnifications provided by us. We also may be required to remove or mitigate the effects on the environment of the placement, storage, disposal or release of certain chemical, mineral and petroleum substances at various active and inactive sites. We regularly assess the need for financial recognition or disclosure of these contingencies. In the case of all known contingencies (other than those related to income taxes), we accrue a liability when the loss is probable and the amount is reasonably estimable. If a range of amounts can be reasonably estimated and no amount within the range is a better estimate than any other amount, then the minimum of the range is accrued. We do not reduce these liabilities for potential insurance or third-party recoveries. If applicable, we accrue receivables for probable insurance or other third-party recoveries. In the case of income-tax-related contingencies, we use a cumulative probability-weighted loss accrual in cases where sustaining a tax position is less than certain.
Based on currently available information, we believe it is remote that future costs related to known contingent liability exposures will exceed current accruals by an amount that would have a material adverse impact on our consolidated financial statements. As we learn new facts concerning contingencies, we reassess our position both with respect to accrued liabilities and other potential exposures. Estimates particularly sensitive to future changes include contingent liabilities recorded for environmental remediation, tax and legal matters. Estimated future environmental remediation costs are subject to change due to such factors as the uncertain magnitude of cleanup costs, the unknown time and extent of such remedial actions that may be required, and the determination of our liability in proportion to that of other potentially responsible parties. Estimated future costs related to tax and legal matters are subject to change as events evolve and as additional information becomes available during the administrative and litigation processes.
Environmental
We are subject to international, federal, state and local environmental laws and regulations. When we prepare our consolidated financial statements, we record accruals for environmental liabilities based on management’s best estimates, using all information available at the time. We measure estimates and base liabilities on currently available facts, existing technology, and presently enacted laws and regulations, taking into account stakeholder and business considerations. When measuring environmental liabilities, we also consider our prior experience in remediation of contaminated sites, other companies’ cleanup experience, and data released by the U.S. Environmental Protection Agency (EPA) or other organizations. We consider unasserted claims in our determination of environmental liabilities, and we accrue them in the period they are both probable and reasonably estimable.
Although liability of those potentially responsible for environmental remediation costs is generally joint and several for federal sites and frequently so for state sites, we are usually only one of many companies alleged to have liability at a particular site. Due to such joint and several liabilities, we could be responsible for all cleanup costs related to any site at which we have been designated as a potentially responsible party. We have been successful to date in sharing cleanup costs with other financially sound companies. Many of the sites at which we are potentially responsible are still under investigation by the EPA or the state agencies concerned. Prior to actual cleanup, those potentially responsible normally assess the site conditions, apportion responsibility and determine the appropriate remediation. In some instances, we may have no liability or may attain a settlement of liability. Where it appears that other potentially responsible parties may be financially unable to bear their proportional share, we consider this inability in estimating our potential liability, and we adjust our accruals accordingly. As a result of various acquisitions in the past, we assumed certain environmental obligations. Some of these environmental obligations are mitigated by indemnifications made by others for our benefit and some of the indemnifications are subject to dollar and time limits.
We are currently participating in environmental assessments and cleanups at numerous federal Superfund and comparable state sites. After an assessment of environmental exposures for cleanup and other costs, we make accruals on an undiscounted basis (except those pertaining to sites acquired in a purchase business combination, which we record on a discounted basis) for planned investigation and remediation activities for sites where it is probable future costs will be incurred and these costs can be reasonably estimated. At March 31, 2016, our total environmental accrual was $488 million, compared with $485 million at December 31, 2015. We expect to incur a substantial amount of these expenditures within the next 30 years. We have not reduced these accruals for possible insurance recoveries. In the future, we may be involved in additional environmental assessments, cleanups and proceedings.
Legal Proceedings
Our legal organization applies its knowledge, experience and professional judgment to the specific characteristics of our cases, employing a litigation management process to manage and monitor the legal proceedings against us. Our process facilitates the early evaluation and quantification of potential exposures in individual cases and enables the tracking of those cases that have been scheduled for trial and/or mediation. Based on professional judgment and experience in using these litigation management tools and available information about current developments in all our cases, our legal organization regularly assesses the adequacy of current accruals and determines if adjustment of existing accruals, or establishment of new accruals, is required.
Other Contingencies
We have contingent liabilities resulting from throughput agreements with pipeline and processing companies not associated with financing arrangements. Under these agreements, we may be required to provide any such company with additional funds through advances and penalties for fees related to throughput capacity not utilized.
At March 31, 2016, we had performance obligations secured by letters of credit and bank guarantees of $375 million (of which $51 million was issued under the provisions of our revolving credit facility, and the remainder was issued as direct bank letters of credit and bank guarantees) related to various purchase and other commitments incident to the ordinary conduct of business.
Note 12—Derivatives and Financial Instruments
Derivative Instruments
We use financial and commodity-based derivative contracts to manage exposures to fluctuations in foreign currency exchange rates, interest rates and commodity prices or to capture market opportunities. Because we have not used cash-flow hedge accounting for commodity derivative contracts, all gains and losses, realized or unrealized, from these contracts have been recognized in the consolidated statement of income. Gains and losses from derivative contracts held for trading not directly related to our physical business, whether realized or unrealized, have been reported net in “Other income” on our consolidated statement of income. Cash flows from all our derivative activity for the periods presented appear in the operating section of the consolidated statement of cash flows.
Purchase and sales contracts with fixed minimum notional volumes for commodities that are readily convertible to cash (e.g., crude oil and gasoline) are recorded on the balance sheet as derivatives unless the contracts are eligible for, and we elect, the normal purchases and normal sales exception (i.e., contracts to purchase or sell quantities we expect to use or sell over a reasonable period in the normal course of business). We generally apply this normal purchases and normal sales exception to eligible crude oil, refined product, NGL, natural gas and power commodity purchase and sales contracts; however, we may elect not to apply this exception (e.g., when another derivative instrument will be used to mitigate the risk of the purchase or sales contract but hedge accounting will not be applied, in which case both the purchase or sales contract and the derivative contract mitigating the resulting risk will be recorded on the balance sheet at fair value). Our derivative instruments are held at fair value on our consolidated balance sheet. For further information on the fair value of derivatives, see Note 13—Fair Value Measurements.
Commodity Derivative Contracts—We sell into or receive supply from the worldwide crude oil, refined products, natural gas, NGL, and electric power markets, exposing our revenues, purchases, cost of operating activities, and cash flows to fluctuations in the prices for these commodities. Generally, our policy is to remain exposed to the market prices of commodities; however, we use futures, forwards, swaps and options in various markets to balance physical systems, meet customer needs, manage price exposures on specific transactions, and do a limited, immaterial amount of trading not directly related to our physical business, all of which may reduce our exposure to fluctuations in market prices. We also use the market knowledge gained from these activities to capture market opportunities such as moving physical commodities to more profitable locations, storing commodities to capture seasonal or time premiums, and blending commodities to capture quality upgrades.
The following table indicates the balance sheet line items that include the fair values of commodity derivative assets and liabilities presented net (i.e., commodity derivative assets and liabilities with the same counterparty are netted where the right of setoff exists); however, the balances in the following table are presented gross. For information on the impact of counterparty netting and collateral netting, see Note 13—Fair Value Measurements.
|
| | | | | |
| Millions of Dollars |
| March 31 2016 |
| December 31 2015 |
|
Assets | | |
Prepaid expenses and other current assets | $ | 1,112 |
| 2,607 |
|
Other assets | 4 |
| 5 |
|
Liabilities | | |
Other accruals | 1,089 |
| 2,425 |
|
Other liabilities and deferred credits | 5 |
| 5 |
|
Hedge accounting has not been used for any item in the table.
The gains (losses) incurred from commodity derivatives, and the line items where they appear on our consolidated statement of income, were:
|
| | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| 2015 |
|
| | |
Sales and other operating revenues | $ | (86 | ) | (31 | ) |
Other income | 9 |
| 43 |
|
Purchased crude oil and products | (36 | ) | 20 |
|
Hedge accounting has not been used for any item in the table.
The following table summarizes our material net exposures resulting from outstanding commodity derivative contracts. These financial and physical derivative contracts are primarily used to manage price exposure on our underlying operations. The underlying exposures may be from non-derivative positions such as inventory volumes. Financial derivative contracts may also offset physical derivative contracts, such as forward sales contracts. The percentage of our derivative contract volumes expiring within the next 12 months was approximately 99 percent at both March 31, 2016 and December 31, 2015.
|
| | | | |
| Open Position Long/(Short) |
| March 31 2016 |
| December 31 2015 |
|
Commodity | | |
Crude oil, refined products and NGL (millions of barrels) | (36 | ) | (17 | ) |
Credit Risk
Financial instruments potentially exposed to concentrations of credit risk consist primarily of over-the-counter (OTC) derivative contracts and trade receivables.
The credit risk from our OTC derivative contracts, such as forwards and swaps, derives from the counterparty to the transaction. Individual counterparty exposure is managed within predetermined credit limits and includes the use of cash-call margins when appropriate, thereby reducing the risk of significant nonperformance. We also use futures, swaps and option contracts that have a negligible credit risk because these trades are cleared with an exchange clearinghouse and subject to mandatory margin requirements until settled; however, we are exposed to the credit risk of those exchange brokers for receivables arising from daily margin cash calls, as well as for cash deposited to meet initial margin requirements.
Our trade receivables result primarily from the sale of products from, or related to, our refinery operations and reflect a broad national and international customer base, which limits our exposure to concentrations of credit risk. The majority of these receivables have payment terms of 30 days or less. We continually monitor this exposure and the creditworthiness of the counterparties and recognize bad debt expense based on historical write-off experience or specific counterparty collectability. Generally, we do not require collateral to limit the exposure to loss; however, we will sometimes use letters of credit, prepayments, and master netting arrangements to mitigate credit risk with counterparties that both buy from and sell to us, as these agreements permit the amounts owed by us or owed to others to be offset against amounts due us.
Certain of our derivative instruments contain provisions that require us to post collateral if the derivative exposure exceeds a threshold amount. We have contracts with fixed threshold amounts and other contracts with variable threshold amounts that are contingent on our credit rating. The variable threshold amounts typically decline for lower credit ratings, while both the variable and fixed threshold amounts typically revert to zero if our credit ratings fall below investment grade. Cash is the primary collateral in all contracts; however, many contracts also permit us to post letters of credit as collateral.
The aggregate fair values of all derivative instruments with such credit-risk-related contingent features that were in a liability position were not material at March 31, 2016, or December 31, 2015.
Note 13—Fair Value Measurements
Fair Values of Financial Instruments
We used the following methods and assumptions to estimate the fair value of financial instruments:
| |
• | Cash and cash equivalents: The carrying amount reported on the consolidated balance sheet approximates fair value. |
| |
• | Accounts and notes receivable: The carrying amount reported on the consolidated balance sheet approximates fair value. |
| |
• | Debt: The carrying amount of our floating-rate debt approximates fair value. The fair value of our fixed-rate debt is estimated based on quoted market prices. |
| |
• | Commodity swaps and forward purchases and sales: Fair value is estimated based on forward market prices and approximates the exit price at period end. When forward market prices are not available, we estimate fair value using the forward price of a similar commodity, adjusted for the difference in quality or location. |
| |
• | Futures: Fair values are based on quoted market prices obtained from the New York Mercantile Exchange, the Intercontinental Exchange, or other traded exchanges. |
| |
• | Forward-exchange contracts: Fair value is estimated by comparing the contract rate to the forward rate in effect at the end of the reporting period, which approximates the exit price at that date. |
We carry certain assets and liabilities at fair value, which we measure at the reporting date using an exit price (i.e., the price that would be received to sell an asset or paid to transfer a liability), and disclose the quality of these fair values based on the valuation inputs used in these measurements under the following hierarchy:
| |
• | Level 1: Fair value measured with unadjusted quoted prices from an active market for identical assets or liabilities. |
| |
• | Level 2: Fair value measured either with: (1) adjusted quoted prices from an active market for similar assets or liabilities; or (2) other valuation inputs that are directly or indirectly observable. |
| |
• | Level 3: Fair value measured with unobservable inputs that are significant to the measurement. |
We classify the fair value of an asset or liability based on the lowest level of input significant to its measurement; however, the fair value of an asset or liability initially reported as Level 3 will be subsequently reported as Level 2 if the unobservable inputs become inconsequential to its measurement or corroborating market data becomes available. Conversely, an asset or liability initially reported as Level 2 will be subsequently reported as Level 3 if corroborating market data becomes unavailable. For the three-month period ended March 31, 2016, derivative assets with an aggregate value of $106 million and derivative liabilities with an aggregate value of $81 million were transferred into Level 1 from Level 2, as measured from the beginning of the reporting period. The measurements were reclassified within the fair value hierarchy due to the availability of unadjusted quoted prices from an active market.
Recurring Fair Value Measurements
Financial assets and liabilities recorded at fair value on a recurring basis consist primarily of investments to support nonqualified deferred compensation plans and derivative instruments. The deferred compensation investments are measured at fair value using unadjusted prices available from national securities exchanges; therefore, these assets are categorized as Level 1 in the fair value hierarchy. We value our exchange-traded commodity derivatives using closing prices provided by the exchange as of the balance sheet date, and these are also classified as Level 1 in the fair value hierarchy. When exchange-cleared contracts lack sufficient liquidity or are valued using either adjusted exchange-provided prices or non-exchange quotes, we classify those contracts as Level 2. OTC financial swaps and physical commodity forward purchase and sales contracts are generally valued using quotes provided by brokers and price index developers such as Platts and Oil Price Information Service. We corroborate these quotes with market data and classify the resulting fair values as Level 2. In certain less liquid markets or for longer-term contracts, forward prices are not as
readily available. In these circumstances, OTC swaps and physical commodity purchase and sales contracts are valued using internally developed methodologies that consider historical relationships among various commodities that result in management’s best estimate of fair value. We classify these contracts as Level 3. Financial OTC and physical commodity options are valued using industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and contractual prices for the underlying instruments, as well as other relevant economic measures. The degree to which these inputs are observable in the forward markets determines whether the options are classified as Level 2 or 3. We use a mid-market pricing convention (the mid-point between bid and ask prices). When appropriate, valuations are adjusted to reflect credit considerations, generally based on available market evidence.
The following tables display the fair value hierarchy for our material financial assets and liabilities either accounted for or disclosed at fair value on a recurring basis. These values are determined by treating each contract as the fundamental unit of account; therefore, derivative assets and liabilities with the same counterparty are shown gross (i.e., without the effect of netting where the legal right of setoff exists) in the hierarchy sections of these tables. These tables also show that our Level 3 activity was not material.
We have master netting agreements for all of our exchange-cleared derivative instruments, the majority of our OTC derivative instruments, and certain physical commodity forward contracts (primarily pipeline crude oil deliveries). The following tables show the fair value of these contracts on a net basis in the column “Effect of Counterparty Netting,” which is how these also appear on the consolidated balance sheet.
The carrying values and fair values by hierarchy of our material financial instruments and commodity forward contracts, either carried or disclosed at fair value, including any effects of netting derivative assets with liabilities and netting collateral due to right of setoff or master netting agreements, were:
|
| | | | | | | | | | | | | | | | | | | | | | |
| Millions of Dollars |
| March 31, 2016 |
| Fair Value Hierarchy | | Total Fair Value of Gross Assets & Liabilities |
| Effect of Counterparty Netting |
| Effect of Collateral Netting |
| Difference in Carrying Value and Fair Value |
| Net Carrying Value Presented on the Balance Sheet |
| Cash Collateral Received or Paid, Not Offset on Balance Sheet |
|
| Level 1 |
| | Level 2 |
| | Level 3 |
|
Commodity Derivative Assets | | | | | | | | | | | | |
Exchange-cleared instruments | $ | 668 |
| | 409 |
| | — |
| | 1,077 |
| (1,019 | ) | (7 | ) | — |
| 51 |
| — |
|
OTC instruments | — |
| | 4 |
| | — |
| | 4 |
| (2 | ) | — |
| — |
| 2 |
| — |
|
Physical forward contracts* | — |
| | 35 |
| | — |
| | 35 |
| — |
| — |
| — |
| 35 |
| — |
|
Rabbi trust assets | 92 |
| | — |
| | — |
| | 92 |
| N/A |
| N/A |
| — |
| 92 |
| N/A |
|
| $ | 760 |
| | 448 |
| | — |
| | 1,208 |
| (1,021 | ) | (7 | ) | — |
| 180 |
| |
| | | | | | | | | | | | |
Commodity Derivative Liabilities | | | | | | | | | | | | |
Exchange-cleared instruments | $ | 684 |
| | 387 |
| | — |
| | 1,071 |
| (1,019 | ) | (52 | ) | — |
| — |
| — |
|
OTC instruments | — |
| | 3 |
| | — |
| | 3 |
| (2 | ) | — |
| — |
| 1 |
| — |
|
Physical forward contracts* | — |
| | 20 |
| | — |
| | 20 |
| — |
| — |
| — |
| 20 |
| — |
|
Floating-rate debt | 50 |
| | — |
| | — |
| | 50 |
| N/A |
| N/A |
| — |
| 50 |
| N/A |
|
Fixed-rate debt, excluding capital leases** | — |
| | 8,866 |
| | — |
| | 8,866 |
| N/A |
| N/A |
| (280 | ) | 8,586 |
| N/A |
|
| $ | 734 |
| | 9,276 |
| | — |
| | 10,010 |
| (1,021 | ) | (52 | ) | (280 | ) | 8,657 |
|
|
* Physical forward contracts may have a larger value on the balance sheet than disclosed in the fair value hierarchy when the remaining contract term at the reporting date is greater than 12 months and the short-term portion is an asset while the long-term portion is a liability, or vice versa.
** We carry fixed-rate debt on the balance sheet at amortized cost.
|
| | | | | | | | | | | | | | | | | | | | | | |
| Millions of Dollars |
| December 31, 2015 |
| Fair Value Hierarchy | | Total Fair Value of Gross Assets & Liabilities |
| Effect of Counterparty Netting |
| Effect of Collateral Netting |
| Difference in Carrying Value and Fair Value |
| Net Carrying Value Presented on the Balance Sheet |
| Cash Collateral Received or Paid, Not Offset on Balance Sheet |
|
| Level 1 |
| | Level 2 |
| | Level 3 |
| |
Commodity Derivative Assets | | | | | | | | | | | | |
Exchange-cleared instruments | $ | 1,851 |
| | 703 |
| | — |
| | 2,554 |
| (2,389 | ) | (100 | ) | — |
| 65 |
| — |
|
OTC instruments | — |
| | 13 |
| | — |
| | 13 |
| (12 | ) | — |
| — |
| 1 |
| — |
|
Physical forward contracts* | 3 |
| | 40 |
| | 2 |
| | 45 |
| — |
| — |
| — |
| 45 |
| — |
|
Rabbi trust assets | 83 |
| | — |
| | — |
| | 83 |
| N/A |
| N/A |
| — |
| 83 |
| N/A |
|
| $ | 1,937 |
| | 756 |
| | 2 |
| | 2,695 |
| (2,401 | ) | (100 | ) | — |
| 194 |
|
|
|
| | | | | | | | | | | | |
Commodity Derivative Liabilities | | | | | | | | | | | | |
Exchange-cleared instruments | $ | 1,745 |
| | 646 |
| | — |
| | 2,391 |
| (2,389 | ) | — |
| — |
| 2 |
| — |
|
OTC instruments | — |
| | 17 |
| | — |
| | 17 |
| (12 | ) | — |
| — |
| 5 |
| — |
|
Physical forward contracts* | — |
| | 22 |
| | — |
| | 22 |
| — |
| — |
| — |
| 22 |
| — |
|
Floating-rate debt | 50 |
| | — |
| | — |
| | 50 |
| N/A |
| N/A |
| — |
| 50 |
| N/A |
|
Fixed-rate debt, excluding capital leases** | — |
| | 8,434 |
| | — |
| | 8,434 |
| N/A |
| N/A |
| 195 |
| 8,629 |
| N/A |
|
| $ | 1,795 |
| | 9,119 |
| | — |
| | 10,914 |
| (2,401 | ) | — |
| 195 |
| 8,708 |
|
|
* Physical forward contracts may have a larger value on the balance sheet than disclosed in the fair value hierarchy when the remaining contract term at the reporting date is greater than 12 months and the short-term portion is an asset while the long-term portion is a liability, or vice versa.
** We carry fixed-rate debt on the balance sheet at amortized cost.
The rabbi trust assets appear on our consolidated balance sheet in the “Investments and long-term receivables” line, while the floating-rate and fixed-rate debt appear in the “Short-term debt” and “Long-term debt” lines. For information regarding where our commodity derivative assets and liabilities appear on the balance sheet, see the first table in Note 12—Derivatives and Financial Instruments.
Note 14—Employee Benefit Plans
Pension and Postretirement Plans
The components of net periodic benefit cost for the three months ended March 31, 2016 and 2015, were as follows: |
| | | | | | | | | | | | | | | | | | |
| Millions of Dollars |
| Pension Benefits | | Other Benefits |
| 2016 | | 2015 | | 2016 |
| | 2015 |
|
| U.S. |
| | Int’l. |
| | U.S. |
| | Int’l. |
| | | | |
Components of Net Periodic Benefit Cost | | | | | | | | | | | |
Three Months Ended March 31 | | | | | | | | | | | |
Service cost | $ | 32 |
| | 9 |
| | 31 |
| | 10 |
| | 2 |
| | 2 |
|
Interest cost | 29 |
| | 7 |
| | 27 |
| | 7 |
| | 2 |
| | 2 |
|
Expected return on plan assets | (32 | ) | | (10 | ) | | (35 | ) | | (10 | ) | | — |
| | — |
|
Amortization of prior service cost | 1 |
| | — |
| | 1 |
| | — |
| | — |
| | — |
|
Recognized net actuarial loss | 18 |
| | 4 |
| | 19 |
| | 4 |
| | — |
| | — |
|
Settlements | 3 |
| | — |
| | 1 |
| | — |
| | — |
| | — |
|
Net periodic benefit cost | $ | 51 |
|
| 10 |
|
| 44 |
|
| 11 |
|
| 4 |
|
| 4 |
|
During the first three months of 2016, we contributed $8 million to our U.S. benefit plans and $12 million to our international benefit plans. We currently expect to make additional contributions of approximately $20 million to our U.S. benefit plans and $30 million to our international benefit plans during the remainder of 2016.
Note 15—Accumulated Other Comprehensive Income (Loss)
The following table depicts changes in accumulated other comprehensive income (loss) by component, as well as detail on reclassifications out of accumulated other comprehensive income (loss):
|
| | | | | | | | | | | | |
| Millions of Dollars |
| Defined Benefit Plans |
| | Foreign Currency Translation |
| | Hedging |
| | Accumulated Other Comprehensive Income (Loss) |
|
| | | | | | | |
December 31, 2014 | $ | (696 | ) | | 167 |
| | (2 | ) | | (531 | ) |
Other comprehensive income (loss) before reclassifications | 3 |
| | (188 | ) | | — |
| | (185 | ) |
Amounts reclassified from accumulated other comprehensive income (loss)* | | | | | | | |
Amortization of defined benefit plan items** | | | | | | | |
Actuarial losses and settlements | 22 |
| | — |
| | — |
| | 22 |
|
Net current period other comprehensive income (loss) | 25 |
| | (188 | ) | | — |
| | (163 | ) |
March 31, 2015 | $ | (671 | ) | | (21 | ) | | (2 | ) | | (694 | ) |
| | | | | | | |
December 31, 2015 | $ | (662 | ) | | 11 |
| | (2 | ) | | (653 | ) |
Other comprehensive income (loss) before reclassifications | 4 |
| | (17 | ) | | (5 | ) | | (18 | ) |
Amounts reclassified from accumulated other comprehensive income (loss)* | | | | | | |
|
|
Amortization of defined benefit plan items** | | | | | | | |
Actuarial losses and settlements | 14 |
| | — |
| | — |
| | 14 |
|
Net current period other comprehensive income (loss) | 18 |
| | (17 | ) | | (5 | ) | | (4 | ) |
March 31, 2016 | $ | (644 | ) | | (6 | ) | | (7 | ) | | (657 | ) |
* There were no significant reclassifications related to foreign currency translation or hedging.
** These accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit cost (see Note 14—Employee Benefit Plans, for additional information).
Note 16—Related Party Transactions
Significant transactions with related parties were:
|
| | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| 2015 |
|
| | |
Operating revenues and other income (a) | $ | 407 |
| 617 |
|
Purchases (b) | 1,503 |
| 1,948 |
|
Operating expenses and selling, general and administrative expenses (c) | 33 |
| 31 |
|
Interest expense (d) | 1 |
| 2 |
|
| |
(a) | We sold NGL and other petrochemical feedstocks, along with solvents to CPChem, and we sold gas oil and hydrogen feedstocks to Excel. We sold certain feedstocks and intermediate products to WRB and also acted as agent for WRB in supplying crude oil and other feedstocks for a fee. In addition, we charged several of our affiliates, including CPChem and MSLP, for the use of common facilities, such as steam generators, waste and water treaters, and warehouse facilities. |
| |
(b) | We purchased crude oil and refined products from WRB. We also acted as agent for WRB in distributing asphalt and solvents. We purchased natural gas and NGL from DCP Midstream and CPChem, as well as other feedstocks from various affiliates, for use in our refinery and fractionation processes. We paid NGL fractionation fees to CPChem. We also paid fees to various pipeline equity companies for transporting finished refined products and NGL. In addition, we paid a price upgrade to MSLP for heavy crude processing. We purchased base oils and fuel products from Excel for use in our refining and specialty businesses. |
| |
(c) | We paid utility and processing fees to various affiliates. |
| |
(d) | We incurred interest expense on a note payable to MSLP. |
Note 17—Segment Disclosures and Related Information
Our operating segments are:
| |
1) | Midstream—Gathers, processes, transports and markets natural gas; and transports, fractionates and markets NGL in the United States. In addition, this segment transports crude oil and other feedstocks to our refineries and other locations, delivers refined and specialty products to market, and provides terminaling and storage services for crude oil and petroleum products. The Midstream segment includes our master limited partnership, Phillips 66 Partners LP, as well as our 50 percent equity investment in DCP Midstream. |
| |
2) | Chemicals—Manufactures and markets petrochemicals and plastics on a worldwide basis. The Chemicals segment consists of our 50 percent equity investment in CPChem. |
| |
3) | Refining—Buys, sells and refines crude oil and other feedstocks at 14 refineries, mainly in the United States and Europe. |
| |
4) | Marketing and Specialties—Purchases for resale and markets refined products, mainly in the United States and Europe. In addition, this segment includes the manufacturing and marketing of specialty products (such as base oils and lubricants), as well as power generation operations. |
Corporate and Other includes general corporate overhead, interest expense, our investments in new technologies and various other corporate activities. Corporate assets include all cash and cash equivalents.
We evaluate performance and allocate resources based on net income attributable to Phillips 66. Intersegment sales are at prices that approximate market.
Analysis of Results by Operating Segment
|
| | | | | |
| Millions of Dollars |
| Three Months Ended March 31 |
| 2016 |
| 2015 |
|
Sales and Other Operating Revenues | | |
Midstream | | |
Total sales | $ | 931 |
| 969 |
|
Intersegment eliminations | (292 | ) | (254 | ) |
Total Midstream | 639 |
| 715 |
|
Chemicals | 1 |
| 2 |
|
Refining | | |
Total sales | 10,238 |
| 14,271 |
|
Intersegment eliminations | (6,559 | ) | (8,756 | ) |
Total Refining | 3,679 |
| 5,515 |
|
Marketing and Specialties | | |
Total sales | 13,348 |
| 16,748 |
|
Intersegment eliminations | (266 | ) | (211 | ) |
Total Marketing and Specialties | 13,082 |
| 16,537 |
|
Corporate and Other | 8 |
| 9 |
|
Consolidated sales and other operating revenues | $ | 17,409 |
| 22,778 |
|
| | |
Net Income (Loss) Attributable to Phillips 66 | | |
Midstream | $ | 65 |
| 67 |
|
Chemicals | 156 |
| 203 |
|
Refining | 86 |
| 538 |
|
Marketing and Specialties | 205 |
| 304 |
|
Corporate and Other | (127 | ) | (125 | ) |
Consolidated net income attributable to Phillips 66 | $ | 385 |
| 987 |
|
|
| | | | | | |
| Millions of Dollars |
| March 31 2016 |
| | December 31 2015 |
|
Total Assets | | | |
Midstream | $ | 11,383 |
| | 11,043 |
|
Chemicals | 5,410 |
| | 5,237 |
|
Refining | 22,790 |
| | 21,993 |
|
Marketing and Specialties | 6,031 |
| | 5,631 |
|
Corporate and Other | 2,632 |
| | 4,676 |
|
Consolidated total assets | $ | 48,246 |
| | 48,580 |
|
Note 18—Income Taxes
Our effective tax rate for the first quarter of 2016 was 33 percent, compared with 28 percent for the corresponding period of 2015. The increase in the effective tax rate was primarily attributable to a decrease in the manufacturing deduction in the first quarter of 2016, and a favorable tax settlement in the United Kingdom and recognition of a nontaxable gain associated with the sale of ICHP in the first quarter of 2015. For additional information on the nontaxable gain, see Note 5—Assets Held for Sale or Sold. The effective tax rate varies from the federal statutory tax rate of 35 percent primarily as a result of state tax expense, offset by the manufacturing deduction and foreign operations.
Note 19—Phillips 66 Partners LP
In 2013, we formed Phillips 66 Partners, a master limited partnership, to own, operate, develop and acquire primarily fee-based crude oil, refined petroleum product and NGL pipelines and terminals, as well as other transportation and midstream assets.
On March 1, 2016, we contributed to Phillips 66 Partners a 25 percent interest in our wholly owned subsidiary, Phillips 66 Sweeny Frac LLC, which owns the Sweeny Fractionator One, an NGL fractionator located within our Sweeny Refinery complex in Old Ocean, Texas, and the Clemens Caverns, an NGL salt dome storage facility located near Brazoria, Texas. Total consideration for the transaction was $236 million, which consisted of Phillips 66 Partners’ assumption of a $212 million note payable to us, and the issuance of common units and general partner units to us with an aggregate fair value of $24 million.
At March 31, 2016, we owned a 69 percent limited partner interest and a 2 percent general partner interest in Phillips 66 Partners, while the public owned a 29 percent limited partner interest. We consolidate Phillips 66 Partners because we control the partnership through our general partner interest (see Note 3—Variable Interest Entities, for additional information). The public’s ownership interest in Phillips 66 Partners was $809 million at March 31, 2016, and is reflected as a noncontrolling interest in our financial statements. The most significant assets of Phillips 66 Partners that are available to settle only its obligations at March 31, 2016, were equity investments of $967 million and net PP&E of $778 million, excluding the noncontrolling interest of Phillips 66 Sweeny Frac LLC.
Note 20—New Accounting Standards
In March 2016, the FASB issued ASU No. 2016-07, “Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting.” The new standard eliminates the requirement that an investor retroactively apply equity method accounting when an investment that it had accounted for by another method initially qualifies for the equity method. Public business entities should apply the guidance in ASU 2016-07 for annual periods beginning after December 15, 2016, including interim periods within those annual periods, with early adoption permitted. We are currently evaluating the provisions of ASU 2016-07 and assessing the impact on our financial statements.
In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842).” In the new standard, the FASB modified its determination of whether a contract is a lease rather than whether a lease is a capital or operating lease under the previous accounting principles generally accepted in the United States (GAAP). A contract represents a lease if a transfer of control occurs over an identified property, plant and equipment for a period of time in exchange for consideration. Control over the use of the identified asset includes the right to obtain substantially all of the economic benefits from the use of the asset and the right to direct its use. The FASB continued to maintain two classifications of leases - financing and operating - which are substantially similar to capital and operating leases in the previous lease guidance. Under the new standard, recognition of assets and liabilities arising from operating leases will require recognition on the balance sheet. The effect of all leases in the statement of comprehensive income and the statement of cash flows will be largely unchanged. Lessor accounting will also be largely unchanged. Additional disclosures will be required for financing and operating leases for both lessors and lessees. Public business entities should apply the guidance in ASU 2016-02 for annual periods beginning after December 15, 2018, including interim periods within those annual periods. Early adoption is permitted. We are currently evaluating the provisions of ASU 2016-02 and assessing its impact on our financial statements.
In January 2016, the FASB issued ASU No. 2016-01, “Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities,” to meet its objective of providing more decision-useful information about financial instruments. The majority of this ASU’s provisions amend only the presentation or disclosures of financial instruments; however, one provision will also affect net income. Equity investments carried under the cost method or lower of cost or fair value method of accounting, in accordance with current GAAP, will have to be carried at fair value upon adoption of ASU 2016-01, with changes in fair value recorded in net income. For equity investments that do not have readily determinable fair values, a company may elect to carry such investments at cost less impairments, if any, adjusted up or down for price changes in similar financial instruments issued by the investee, when and if observed. Public business entities should apply the guidance in ASU 2016-01 for annual periods beginning after December 15, 2017, and interim periods within those annual periods, with early adoption prohibited. We are currently evaluating the provisions of ASU 2016-01 and assessing the impact on our financial statements.
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606).” The new standard converged guidance on recognizing revenues in contracts with customers under GAAP and International Financial Reporting Standards. This ASU is intended to improve comparability of revenue recognition practices across entities, industries, jurisdictions and capital markets. In August 2015, the FASB issued ASU 2015-14, “Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date.” The amendment in this ASU defers the effective date of ASU 2014-09 for all entities for one year. Public business entities should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier adoption is permitted only as of annual reporting periods beginning after December 31, 2016, including interim reporting periods within that reporting period. Retrospective or modified retrospective application of the accounting standard is required. We are currently evaluating the provisions of ASU 2014-09 and assessing the impact on our financial statements. As part of our assessment work to-date, we have formed an implementation work team, completed training of the new ASU’s revenue recognition model and begun contract review and documentation.
Note 21—Condensed Consolidating Financial Information
$7.5 billion of our senior notes were issued by Phillips 66, and are guaranteed by Phillips 66 Company, a 100-percent-owned subsidiary. Phillips 66 Company has fully and unconditionally guaranteed the payment obligations of Phillips 66 with respect to these debt securities. 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 March 31, 2016 |
Statement of Income | Phillips 66 |
| Phillips 66 Company |
| All Other Subsidiaries |
| Consolidating Adjustments |
| Total Consolidated |
|
Revenues and Other Income | | | | | |
Sales and other operating revenues | $ | — |
| 11,698 |
| 5,711 |
| — |
| 17,409 |
|
Equity in earnings of affiliates | 447 |
| 398 |
| 86 |
| (598 | ) | 333 |
|
Net gain on dispositions | — |
| — |
| — |
| — |
| — |
|
Other income | — |
| 15 |
| 3 |
| — |
| 18 |
|
Intercompany revenues | — |
| 178 |
| 1,587 |
| (1,765 | ) | — |
|
Total Revenues and Other Income | 447 |
| 12,289 |
| 7,387 |
| (2,363 | ) | 17,760 |
|
| | | | | |
Costs and Expenses | | | | | |
Purchased crude oil and products | — |
| 8,994 |
| 4,645 |
| (1,709 | ) | 11,930 |
|
Operating expenses | — |
| 832 |
| 199 |
| (8 | ) | 1,023 |
|
Selling, general and administrative expenses | 3 |
| 287 |
| 99 |
| (3 | ) | 386 |
|
Depreciation and amortization | — |
| 200 |
| 80 |
| — |
| 280 |
|
Taxes other than income taxes | — |
| 1,344 |
| 2,117 |
| — |
| 3,461 |
|
Accretion on discounted liabilities | — |
| 4 |
| 1 |
| — |
| 5 |
|
Interest and debt expense | 93 |
| 8 |
| 30 |
| (45 | ) | 86 |
|
Foreign currency transaction (gains) losses | — |
| — |
| (7 | ) | — |
| (7 | ) |
Total Costs and Expenses | 96 |
| 11,669 |
| 7,164 |
| (1,765 | ) | 17,164 |
|
Income before income taxes | 351 |
| 620 |
| 223 |
| (598 | ) | 596 |
|
Provision (benefit) for income taxes | (34 | ) | 173 |
| 59 |
| — |
| 198 |
|
Net income | 385 |
| 447 |
| 164 |
| (598 | ) | 398 |
|
Less: net income attributable to noncontrolling interests | — |
| — |
| 13 |
| — |
| 13 |
|
Net Income Attributable to Phillips 66 | $ | 385 |
| 447 |
| 151 |
| (598 | ) | 385 |
|
| | | | | |
Comprehensive Income | $ | 381 |
| 443 |
| 152 |
| (582 | ) | 394 |
|
|
| | | | | | | | | | | |
| Millions of Dollars |
| Three Months Ended March 31, 2015 |
Statement of Income | Phillips 66 |
| Phillips 66 Company |
| All Other Subsidiaries |
| Consolidating Adjustments |
| Total Consolidated |
|
Revenues and Other Income | | | | | |
Sales and other operating revenues | $ | — |
| 15,587 |
| 7,191 |
| — |
| 22,778 |
|
Equity in earnings of affiliates | 1,052 |
| 722 |
| 49 |
| (1,367 | ) | 456 |
|
Net gain (loss) on dispositions | — |
| (5 | ) | 127 |
| — |
| 122 |
|
Other income | — |
| 59 |
| 11 |
| — |
| 70 |
|
Intercompany revenues | — |
| 140 |
| 2,149 |
| (2,289 | ) | — |
|
Total Revenues and Other Income | 1,052 |
| 16,503 |
| 9,527 |
| (3,656 | ) | 23,426 |
|
| | | | | |
Costs and Expenses | | | | | |
Purchased crude oil and products | — |
| 12,277 |
| 6,673 |
| (2,255 | ) | 16,695 |
|
Operating expenses | 4 |
| 874 |
| 230 |
| (14 | ) | 1,094 |
|
Selling, general and administrative expenses | 2 |
| 292 |
| 101 |
| (1 | ) | 394 |
|
Depreciation and amortization | — |
| 194 |
| 59 |
| — |
| 253 |
|
Taxes other than income taxes | — |
| 1,381 |
| 2,081 |
| — |
| 3,462 |
|
Accretion on discounted liabilities | — |
| 4 |
| 1 |
| — |
| 5 |
|
Interest and debt expense | 93 |
| 6 |
| 6 |
| (19 | ) | 86 |
|
Foreign currency transaction (gains) losses | — |
| — |
| 49 |
| — |
| 49 |
|
Total Costs and Expenses | 99 |
| 15,028 |
| 9,200 |
| (2,289 | ) | 22,038 |
|
Income before income taxes | 953 |
| 1,475 |
| 327 |
| (1,367 | ) | 1,388 |
|
Provision (benefit) for income taxes | (34 | ) | 423 |
| 2 |
| — |
| 391 |
|
Net income | 987 |
| 1,052 |
| 325 |
| (1,367 | ) | 997 |
|
Less: net income attributable to noncontrolling interests | — |
| — |
| 10 |
| — |
| 10 |
|
Net Income Attributable to Phillips 66 | $ | 987 |
| 1,052 |
| 315 |
| (1,367 | ) | 987 |
|
| | | | | |
Comprehensive Income | $ | 824 |
| 889 |
| 149 |
| (1,028 | ) | 834 |
|
|
| | | | | | | | | | | |
| Millions of Dollars |
| March 31, 2016 |
Balance Sheet | Phillips 66 |
| Phillips 66 Company |
| All Other Subsidiaries |
| Consolidating Adjustments |
| Total Consolidated |
|
Assets | | | | | |
Cash and cash equivalents | $ | — |
| 310 |
| 1,413 |
| — |
| 1,723 |
|
Accounts and notes receivable | 22 |
| 2,995 |
| 2,719 |
| (999 | ) | 4,737 |
|
Inventories | — |
| 2,561 |
| 1,547 |
| — |
| 4,108 |
|
Prepaid expenses and other current assets | 1 |
| 360 |
| 287 |
| — |
| 648 |
|
Total Current Assets | 23 |
| 6,226 |
| 5,966 |
| (999 | ) | 11,216 |
|
Investments and long-term receivables | 31,952 |
| 22,839 |
| 7,504 |
| (49,846 | ) | 12,449 |
|
Net properties, plants and equipment | — |
| 12,723 |
| 7,352 |
| — |
| 20,075 |
|
Goodwill | — |
| 3,040 |
| 235 |
| — |
| 3,275 |
|
Intangibles | — |
| 724 |
| 177 |
| — |
| 901 |
|
Other assets | 13 |
| 166 |
| 153 |
| (2 | ) | 330 |
|
Total Assets | $ | 31,988 |
| 45,718 |
| 21,387 |
| (50,847 | ) | 48,246 |
|
| | | | | |
Liabilities and Equity | | | | | |
Accounts payable | $ | — |
| 3,949 |
| 2,817 |
| (999 | ) | 5,767 |
|
Short-term debt | — |
| 26 |
| 6 |
| — |
| 32 |
|
Accrued income and other taxes | — |
| 317 |
| 503 |
| — |
| 820 |
|
Employee benefit obligations | — |
| 279 |
| 27 |
| — |
| 306 |
|
Other accruals | 143 |
| 267 |
| 84 |
| — |
| 494 |
|
Total Current Liabilities | 143 |
| 4,838 |
| 3,437 |
| (999 | ) | 7,419 |
|
Long-term debt | 7,415 |
| 151 |
| 1,237 |
| — |
| 8,803 |
|
Asset retirement obligations and accrued environmental costs | — |
| 500 |
| 173 |
| — |
| 673 |
|
Deferred income taxes | — |
| 4,416 |
| 1,675 |
| (2 | ) | 6,089 |
|
Employee benefit obligations | — |
| 1,109 |
| 201 |
| — |
| 1,310 |
|
Other liabilities and deferred credits | 1,613 |
| 2,795 |
| 3,909 |
| (8,008 | ) | 309 |
|
Total Liabilities | 9,171 |
| 13,809 |
| 10,632 |
| (9,009 | ) | 24,603 |
|
Common stock | 11,011 |
| 25,404 |
| 10,764 |
| (36,168 | ) | 11,011 |
|
Retained earnings | 12,463 |
| 7,162 |
| (733 | ) | (6,458 | ) | 12,434 |
|
Accumulated other comprehensive income (loss) | (657 | ) | (657 | ) | (131 | ) | 788 |
| (657 | ) |
Noncontrolling interests | — |
| — |
| 855 |
| — |
| 855 |
|
Total Liabilities and Equity | $ | 31,988 |
| 45,718 |
| 21,387 |
| (50,847 | ) | 48,246 |
|
|
| | | | | | | | | | | |
| Millions of Dollars |
| December 31, 2015 |
Balance Sheet | Phillips 66 |
| Phillips 66 Company |
| All Other Subsidiaries |
| Consolidating Adjustments |
| Total Consolidated |
|
Assets | | | | | |
Cash and cash equivalents | $ | — |
| 575 |
| 2,499 |
| — |
| 3,074 |
|
Accounts and notes receivable | 14 |
| 3,643 |
| 2,217 |
| (701 | ) | 5,173 |
|
Inventories | — |
| 2,171 |
| 1,306 |
| — |
| 3,477 |
|
Prepaid expenses and other current assets | 2 |
| 382 |
| 148 |
| — |
| 532 |
|
Total Current Assets | 16 |
| 6,771 |
| 6,170 |
| (701 | ) | 12,256 |
|
Investments and long-term receivables | 33,315 |
| 24,068 |
| 7,395 |
| (52,635 | ) | 12,143 |
|
Net properties, plants and equipment | — |
| 12,651 |
| 7,070 |
| — |
| 19,721 |
|
Goodwill | — |
| 3,040 |
| 235 |
| — |
| 3,275 |
|
Intangibles | — |
| 726 |
| 180 |
| — |
| 906 |
|
Other assets | 16 |
| 154 | |