Stock Analysis on Net

Phillips 66 (NYSE:PSX)

This company has been moved to the archive! The financial data has not been updated since February 21, 2020.

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Phillips 66, balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Operating Assets
Total assets 58,720 54,302 54,371 51,653 48,580
Less: Cash and cash equivalents 1,614 3,019 3,119 2,711 3,074
Operating assets 57,106 51,283 51,252 48,942 45,506
Operating Liabilities
Total liabilities 31,551 27,149 26,943 27,928 24,642
Less: Short-term debt 547 67 41 550 44
Less: Long-term debt 11,216 11,093 10,069 9,588 8,843
Operating liabilities 19,788 15,989 16,833 17,790 15,755
 
Net operating assets1 37,318 35,294 34,419 31,152 29,751
Balance-sheet-based aggregate accruals2 2,024 875 3,267 1,401
Financial Ratio
Balance-sheet-based accruals ratio3 5.57% 2.51% 9.96% 4.60%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Net operating assets = Operating assets – Operating liabilities
= 57,10619,788 = 37,318

2 2019 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2019 – Net operating assets2018
= 37,31835,294 = 2,024

3 2019 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 2,024 ÷ [(37,318 + 35,294) ÷ 2] = 5.57%

4 Click competitor name to see calculations.


Net Operating Assets
The net operating assets show a consistent upward trend throughout the analyzed period. Starting at 31,152 million US dollars at the end of 2016, the figure increases each year, reaching 37,318 million US dollars by the end of 2019. This reflects a gradual expansion in the company's core operating asset base over the four years.
Balance-sheet-based Aggregate Accruals
The aggregate accruals demonstrate significant fluctuations across the observed years. Beginning at 1,401 million US dollars in 2016, they surge dramatically to 3,267 million in 2017. Subsequently, there is a sharp decline to 875 million in 2018, followed by another increase to 2,024 million in 2019. This volatility indicates variable adjustments in accrual accounting components year over year.
Balance-sheet-based Accruals Ratio
The accruals ratio, which normalizes the aggregate accruals relative to net operating assets, mirrors the volatility seen in aggregate accruals. The ratio rises from 4.6% in 2016 to a peak of 9.96% in 2017, then declines substantially to 2.51% in 2018, before increasing again to 5.57% in 2019. This pattern suggests notable variability in earnings quality or in the underlying accrual estimates across the years.
Overall Insights
While the net operating assets steadily grow, indicating expansion or increased investment in operating capital, the balance-sheet-based accruals and their relative ratio exhibit considerable fluctuations. Such variability in accruals could imply changes in earnings management practices, the timing of expense recognition, or other accounting adjustments that impact reported financial quality. The peak in accruals ratio in 2017 followed by a sharp drop in 2018 may warrant further investigation to understand the drivers behind these changes and their impact on financial statement reliability.

Cash-Flow-Statement-Based Accruals Ratio

Phillips 66, cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Net income attributable to Phillips 66 3,076 5,595 5,106 1,555 4,227
Less: Net cash provided by operating activities 4,808 7,573 3,648 2,963 5,713
Less: Net cash used in investing activities (3,688) (2,471) (1,146) (3,158) (5,738)
Cash-flow-statement-based aggregate accruals 1,956 493 2,604 1,750 4,252
Financial Ratio
Cash-flow-statement-based accruals ratio1 5.39% 1.41% 7.94% 5.75%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 1,956 ÷ [(37,318 + 35,294) ÷ 2] = 5.39%

2 Click competitor name to see calculations.


Net operating assets
The net operating assets show a consistent upward trend from 31,152 million US dollars in 2016 to 37,318 million US dollars in 2019. This increase indicates growth in the company's operating asset base over the four-year period.
Cash-flow-statement-based aggregate accruals
The aggregate accruals exhibit significant variability. They increased sharply from 1,750 million US dollars in 2016 to 2,604 million US dollars in 2017, then dropped substantially to 493 million US dollars in 2018. However, they surged again to 1,956 million US dollars in 2019, suggesting fluctuations in the accruals component during these years.
Cash-flow-statement-based accruals ratio
The accruals ratio follows a similar fluctuating pattern. It rose from 5.75% in 2016 to a peak of 7.94% in 2017, dropped significantly to 1.41% in 2018, and increased once more to 5.39% by 2019. These variations imply changes in the proportion of accruals relative to net operating assets, which may affect the quality of earnings and financial reporting consistency.