Acquired by Phillips 66 (NASDAQ:PSX) in March 2022
Company logo

PSXP - Phillips 66 Partners LP

NYSE -> Energy -> Oil & Gas Midstream
Houston, United States
Type: Equity

PSXP price evolution
PSXP
(in millions $) 31 Dec 2021 30 Sep 2021 30 Jun 2021 31 Mar 2021
Current assets
Cash $62 $71 $2 $3
Short term investments
Net receivables $126 $102 $101 $107
Inventory $16 $29 $36 $16
Total current assets $211 $209 $152 $143
Long term investments $2929 $2941 $2962 $3029
Property, plant & equipment $3727 $3693 $3653 $3646
Goodwill & intangible assets $185 $185 $185 $185
Total noncurrent assets $6890 $6868 $6849 $6910
Total investments $2929 $2941 $2962 $3029
Total assets $7101 $7077 $7001 $7053
Current liabilities
Accounts payable $97 $119 $67 $74
Deferred revenue $23 $36 $34 $38
Short long term debt $450 $450 $465 $500
Total current liabilities $627 $680 $629 $666
Long term debt $3447 $3446 $3445 $3444
Total noncurrent liabilities $3537 $3533 $3533 $3534
Total debt $3897 $3896 $3910 $3944
Total liabilities $4164 $4213 $4162 $4200
Shareholders' equity
Retained earnings
Other shareholder equity -$2 -$2 -$2 -$2
Total shareholder equity $2660 $2586 $2556 $2566
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Current assets
Cash $62 $7 $286 $1
Short term investments
Net receivables $126 $106 $105 $95
Inventory $16 $16 $13 $13
Total current assets $211 $140 $414 $129
Long term investments $2929 $3244 $2961 $2448
Property, plant & equipment $3727 $3639 $3349 $3052
Goodwill & intangible assets $185 $185 $185 $185
Total noncurrent assets $6890 $7118 $6547 $5690
Total investments $2929 $3244 $2961 $2448
Total assets $7101 $7258 $6961 $5819
Current liabilities
Accounts payable $97 $92 $103 $110
Deferred revenue $23 $27 $16 $83
Short long term debt $450 $465 $25 $50
Total current liabilities $627 $633 $199 $270
Long term debt $3447 $3444 $3491 $2998
Total noncurrent liabilities $3537 $3534 $3928 $3040
Total debt $3897 $3909 $3516 $3048
Total liabilities $4164 $4167 $4127 $3310
Shareholders' equity
Retained earnings
Other shareholder equity -$2 -$1 -$1 -$1
Total shareholder equity $2660 $2798 $2834 $2509
(in millions $) 31 Jan 2022 30 Sep 2021 30 Jun 2021 31 Mar 2021
Revenue
Total revenue $452 $423 $376
Cost of revenue $99 $104 $105
Gross Profit $353 $319 $271
Operating activities
Research & development
Selling, general & administrative $17 $18 $17
Total operating expenses $66 $52 $249
Operating income $287 $267 $22
Income from continuing operations
EBIT $274 $258 $15
Income tax expense $1
Interest expense $32 $32 $33
Net income
Net income $242 $225 -$18
Income (for common shares) $230 $213 -$30
(in millions $) 31 Jan 2022 31 Dec 2020 31 Dec 2019 31 Dec 2018
Revenue
Total revenue $1618 $1667 $1486
Cost of revenue $382 $444 $389
Gross Profit $1236 $1223 $1097
Operating activities
Research & development
Selling, general & administrative $66 $67 $64
Total operating expenses $304 $189 $182
Operating income $932 $1034 $915
Income from continuing operations
EBIT $915 $1034 $915
Income tax expense $3 $3 $4
Interest expense $121 $108 $115
Net income
Net income $791 $923 $796
Income (for common shares) $750 $746 $519
(in millions $) 31 Dec 2021 30 Sep 2021 30 Jun 2021 31 Mar 2021
Net income $286 $242 $225 -$18
Operating activities
Depreciation $35 $38 $34 $34
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $302 $338 $286 $227
Investing activities
Capital expenditures -$107 -$63 -$63 -$78
Investments $22 $38 $60 $39
Total cash flows from investing -$85 -$25 -$3 -$39
Financing activities
Dividends paid -$51 -$51 -$52 -$51
Sale and purchase of stock
Net borrowings -$16 -$35 $35
Total cash flows from financing -$226 -$244 -$284 -$192
Effect of exchange rate
Change in cash and equivalents -$9 $69 -$1 -$4
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income $735 $791 $923 $796
Operating activities
Depreciation $141 $135 $120 $117
Business acquisitions & disposals -$75
Stock-based compensation
Total cash flows from operations $1153 $955 $1016 $892
Investing activities
Capital expenditures -$311 -$910 -$1095 -$738
Investments $159 $177 $148 $43
Total cash flows from investing -$152 -$808 -$947 -$695
Financing activities
Dividends paid -$205 -$205 -$192 -$158
Sale and purchase of stock $42 $169 $128
Net borrowings -$16 $390 $464 $100
Total cash flows from financing -$946 -$426 $216 -$381
Effect of exchange rate
Change in cash and equivalents $55 -$279 $285 -$184
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 1.57
Net debt/EBITDA N/A
Current ratio 0.34
Quick ratio 0.31