株探米国株
日本語 英語
エドガーで原本を確認する
0001534701false00015347012023-05-032023-05-03

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

May 3, 2023
Date of Report (date of earliest event reported)

Phillips 66
(Exact name of registrant as specified in its charter)
Delaware 001-35349 45-3779385
(State or other jurisdiction of incorporation) (Commission File Number) (I.R.S. Employer Identification No.)
2331 CityWest Boulevard
Houston, Texas 77042
(Address of Principal Executive Offices and Zip Code)

(832) 765-3010
Registrant's telephone number, including area code

Not Applicable
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common stock, $0.01 par value PSX New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02 Results of Operations and Financial Condition.

On May 3, 2023, Phillips 66 issued a press release announcing the company's financial and operating results for the quarter ended March 31, 2023. A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference. Additional financial and operating information about the quarter is furnished as Exhibit 99.2 hereto and incorporated herein by reference.

The information in this report and the exhibits attached hereto shall not be deemed to be “filed” for purposes of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).
1


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

PHILLIPS 66
By: /s/ J. Scott Pruitt
J. Scott Pruitt
Vice President and Controller
Date: May 3, 2023
2
EX-99.1 2 psx-2023331_ex991.htm EXHIBIT 99.1 Document

Exhibit 99.1

psxphillips66a.jpg

Phillips 66 Reports First-Quarter 2023 Financial Results



•Reported first-quarter earnings of $2.0 billion or $4.20 per share
•Generated $1.2 billion of operating cash flow, $2.5 billion excluding working capital
•Returned $1.3 billion to shareholders through dividends and share repurchases
•Increased quarterly dividend 8% to $1.05 per common share
•Achieved strong Refining operations, turnaround execution and market capture
•Earned industry recognition for 2022 exemplary safety performance in Midstream, Refining and Chemicals


HOUSTON, May 3, 2023 – Phillips 66 (NYSE: PSX), a diversified energy company, announces first-quarter 2023 earnings of $2.0 billion, or $4.20 per share, compared with earnings of $1.9 billion in the fourth quarter of 2022. Excluding special items of $4 million, the company had adjusted earnings of $2.0 billion, or $4.21 per share, in the first quarter, compared with fourth-quarter adjusted earnings of $1.9 billion.

“We continued to make progress on our strategic priorities, delivering strong financial and operating results in the quarter,” said Mark Lashier, President and CEO of Phillips 66. “In Refining, we ran above industry-average crude utilization, successfully executed major turnarounds and increased market capture to 93%.

“We are delivering on our plan to increase shareholder distributions through dividends and share repurchases. During the first quarter we increased our dividend, demonstrating our ongoing commitment to a secure, competitive and growing dividend. We also repurchased $800 million of shares, bringing our total shareholder distributions to $1.3 billion for the quarter.

“In Midstream, we are advancing our NGL wellhead-to-market strategy. We recently achieved a significant integration milestone with the transition of DCP Midstream employees into Phillips 66, enabling continued synergy capture. We expect to complete the acquisition of the DCP Midstream, LP public common units by the end of the second quarter.”






Page 1


Phillips 66 Reports First-Quarter 2023 Financial Results
Midstream
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
Q1 2023 Q4 2022 Q1 2023 Q4 2022
Transportation $ 306 237 270 237
NGL and Other 408 430 420 448
NOVONIX (12) (11) (12) (11)
Midstream $ 702 656 678 674

Midstream first-quarter 2023 pre-tax income was $702 million, compared with $656 million in the fourth quarter of 2022. Results in the first quarter of 2023 included a gain of $36 million from the Belle Chasse terminal sale and $12 million of restructuring costs related to the integration of DCP Midstream. Results in the fourth quarter included $18 million of DCP Midstream restructuring costs.

Transportation first-quarter of 2023 adjusted pre-tax income was $270 million, compared with adjusted pre-tax income of $237 million in the fourth quarter of 2022. The increase was primarily driven by seasonally lower operating costs.

NGL and Other adjusted pre-tax income was $420 million in the first quarter of 2023, compared with adjusted pre-tax income of $448 million in the fourth quarter of 2022. The decrease was mainly due to declining commodity prices in the gathering and processing business.

In the first quarter of 2023, the fair value of the company’s investment in NOVONIX, Ltd. decreased by $12 million compared with a $11 million decrease in the fourth quarter of 2022.


Chemicals
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
Q1 2023 Q4 2022 Q1 2023 Q4 2022
Chemicals $ 198  52  198  52 

The Chemicals segment reflects Phillips 66’s equity investment in Chevron Phillips Chemical Company LLC (CPChem). Chemicals first-quarter 2023 reported and adjusted pre-tax income was $198 million, compared with $52 million in the fourth quarter of 2022. This increase was mainly due to improved margins from lower feedstock costs, higher sales volumes and decreased utility costs. Global olefins and polyolefins utilization was 94% for the quarter.


Refining
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
Q1 2023 Q4 2022 Q1 2023 Q4 2022
Refining $ 1,608  1,640  1,608  1,626 

Refining first-quarter 2023 reported and adjusted pre-tax income was $1.6 billion, compared with pre-tax income of $1.6 billion in the fourth quarter of 2022. Results in the fourth quarter included hurricane-related insurance recovery benefits of $14 million.

Page 2


Phillips 66 Reports First-Quarter 2023 Financial Results
The impact of lower volumes from turnaround activity was mostly offset by higher realized margins and lower utility costs. Realized margins increased from $19.73 per barrel in the fourth quarter of 2022 to $20.72 per barrel in the first quarter of 2023, as lower market crack spreads were more than offset by higher clean product differentials, improved feedstock advantage and secondary products. The composite market crack spread, excluding RIN costs, decreased from $23.58 per barrel in the fourth quarter of 2022 to $22.39 per barrel in the first quarter of 2023.

Pre-tax turnaround costs for the first quarter were $234 million. Crude utilization rate was 90% and clean product yield was 83%. Market capture increased from 84% to 93%.


Marketing and Specialties
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
Q1 2023 Q4 2022 Q1 2023 Q4 2022
Marketing and Specialties $ 426  539  426  539 

Marketing and Specialties first-quarter 2023 reported and adjusted pre-tax income was $426 million, compared with $539 million in the fourth quarter of 2022, mainly due to lower international marketing margins.


Corporate and Other
Millions of Dollars
Pre-Tax Loss Adjusted Pre-Tax Loss
Q1 2023 Q4 2022 Q1 2023 Q4 2022
Corporate and Other $ (283) (340) (248) (280)

Corporate and Other first-quarter 2023 pre-tax costs were $283 million, compared with pre-tax costs of $340 million in the fourth quarter of 2022. Pre-tax costs included $35 million and $60 million of restructuring costs related to business transformation in the first quarter of 2023 and fourth quarter of 2022, respectively.

Adjusted pre-tax costs were $248 million in first-quarter 2023. The improvement in the first quarter was mainly due to higher interest income and recognition of a transfer tax on a foreign entity reorganization in the fourth quarter of 2022.


Financial Position, Liquidity and Return of Capital

Phillips 66 generated $1.2 billion in cash from operations in the first quarter of 2023. Excluding working capital impacts, operating cash flow was $2.5 billion.

During the first quarter, Phillips 66 funded $800 million of share repurchases, $486 million in dividends and $378 million of capital expenditures and investments. The company ended the quarter with 459 million shares outstanding.

Also during the quarter, the company issued $1.25 billion of senior unsecured notes and entered into a $1.5 billion delayed draw term loan agreement, both in support of the pending buy-in of DCP Midstream, LP’s publicly held common units. 
Page 3


Phillips 66 Reports First-Quarter 2023 Financial Results
As of March 31, 2023, the company had $7.0 billion of cash and cash equivalents and $6.2 billion of committed capacity available under credit facilities. Additionally, the company has $1.5 billion of capacity available under the delayed draw term agreement conditioned upon closing of the pending buy-in transaction. The company’s consolidated debt-to-capital ratio was 35% and its net debt-to-capital ratio was 25%.


Strategic Update

Since July 2022 the company has returned $3.7 billion to shareholders through share repurchases and dividends, progressing toward its target of $10 billion to $12 billion in shareholder distributions by year-end 2024.

Phillips 66 is on track to deliver $1 billion in run-rate savings by the end of 2023 under its business transformation initiative. At the end of the first quarter, the company had achieved over $600 million of run-rate savings, including $200 million of sustaining capital efficiencies while prioritizing safety and reliability. Over half of the $400 million run-rate cost savings are attributable to the Refining segment.

Phillips 66 is executing its NGL growth strategy to build its wellhead-to-market value chain. On April 1, DCP Midstream employees transitioned into Phillips 66. The company previously agreed to acquire all publicly held common units of DCP Midstream, LP in exchange for cash. The transaction is expected to close by the end of the second quarter of 2023 and will increase the company’s economic interest in DCP Midstream to 86.8%. The total increase in the company’s economic interest in DCP Midstream, including the impact from the merger transaction last year, is expected to generate an incremental $1 billion of annual adjusted EBITDA. In addition, Phillips 66 is on track to capture over $300 million of commercial and operating synergies.

In Chemicals, CPChem continues to pursue a portfolio of high-return growth projects including construction of a second world-scale 1-hexene unit in Old Ocean, Texas, and the expansion of propylene splitter capacity at its Cedar Bayou facility. Both projects are expected to start up in the second half of 2023.

CPChem and QatarEnergy are building joint-venture petrochemical facilities on the U.S. Gulf Coast and in Ras Laffan, Qatar. On the U.S. Gulf Coast, the Golden Triangle Polymers facility will include a 4.6 billion pounds per year ethane cracker and two high-density polyethylene units with a combined capacity of 4.4 billion pounds per year. CPChem owns a 51% equity share in the joint venture and operations are expected to begin in 2026. The Ras Laffan Petrochemical facility will include a 4.6 billion pounds per year ethane cracker and two high-density polyethylene units with a total capacity of 3.7 billion pounds per year. The joint venture is owned 30% by CPChem with operations expected to start up in late 2026.

Phillips 66 is converting its San Francisco Refinery in Rodeo, California, into one of the world’s largest renewable fuels facilities. In February, the company safely shut down the Santa Maria facility as it continues to advance its conversion plans. The Rodeo Renewed refinery conversion project is expected to begin commercial operations in the first quarter of 2024. The conversion will reduce emissions from the facility and produce lower carbon-intensity transportation fuels. Upon completion, the facility will have over 50,000 BPD (800 million gallons per year) of renewable fuel production capacity.

Page 4


Phillips 66 Reports First-Quarter 2023 Financial Results
The American Fuel and Petrochemical Manufacturers (AFPM) recognized five Phillips 66 refineries for exemplary safety performance in 2022. For the second consecutive year, the Sweeny Refinery received the Distinguished Safety Award, the highest annual safety award in the industry. The Bayway, Borger and Santa Maria refineries earned Elite Gold Awards, and Ponca City Refinery earned an Elite Silver Award. In Chemicals, four CPChem facilities were recognized with AFPM safety awards.
In Midstream, Phillips 66 was awarded the American Petroleum Institute’s (API) Distinguished Pipeline Safety Award for large operators for the third consecutive year. This is the highest recognition by API for the midstream industry.
Page 5


Phillips 66 Reports First-Quarter 2023 Financial Results
Investor Webcast

Later today, members of Phillips 66 executive management will host a webcast at noon EDT to discuss the company’s first-quarter performance and provide an update on strategic initiatives. To access the webcast and view related presentation materials, go to phillips66.com/investors and click on “Events & Presentations.” For detailed supplemental information, go to phillips66.com/supplemental.


Earnings
Millions of Dollars
2023 2022
Q1 Q4 Q1 *
Midstream $ 702  656  212 
Chemicals 198  52  396 
Refining 1,608  1,640  173 
Marketing and Specialties 426  539  296 
Corporate and Other (283) (340) (249)
Pre-Tax Income 2,651  2,547  828 
Less: Income tax expense 574  535  171 
Less: Noncontrolling interests 116  128  75 
Phillips 66 $ 1,961  1,884  582 
Adjusted Earnings
Millions of Dollars
2023 2022
Q1 Q4 Q1 *
Midstream $ 678  674  212 
Chemicals 198  52  396 
Refining 1,608  1,626  190 
Marketing and Specialties 426  539  296 
Corporate and Other (248) (280) (249)
Pre-Tax Income 2,662  2,611  845 
Less: Income tax expense 576  574  175 
Less: Noncontrolling interests 121  138  75 
Phillips 66 $ 1,965  1,899  595 
*Earnings and adjusted earnings for the first quarter of 2022 have been recast to reflect a change in the composition of the company's segments made in the fourth quarter of 2022. See the Basis of Presentation section below for further information. 


Page 6


Phillips 66 Reports First-Quarter 2023 Financial Results
About Phillips 66

Phillips 66 (NYSE: PSX) manufactures, transports and markets products that drive the global economy. The diversified energy company’s portfolio includes Midstream, Chemicals, Refining, and Marketing and Specialties businesses. Headquartered in Houston, Phillips 66 has employees around the globe who are committed to safely and reliably providing energy and improving lives while pursuing a lower-carbon future. For more information, visit phillips66.com or follow @Phillips66Co on LinkedIn or Twitter.

- # # # -

CONTACTS
Jeff Dietert (investors) Owen Simpson (investors) Thaddeus Herrick (media)
832-765-2297 832-765-2297 855-841-2368
jeff.dietert@p66.com owen.simpson@p66.com thaddeus.f.herrick@p66.com
CAUTIONARY STATEMENT FOR THE PURPOSES OF THE “SAFE HARBOR” PROVISIONS
OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This news release contains forward-looking statements within the meaning of the federal securities laws. Words such as “anticipated,” “estimated,” “expected,” “planned,” “scheduled,” “targeted,” “believe,” “continue,” “intend,” “will,” “would,” “objective,” “goal,” “project,” “efforts,” “strategies” and similar expressions that convey the prospective nature of events or outcomes generally indicate forward-looking statements. However, the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements included in this news release are based on management’s expectations, estimates and projections as of the date they are made. These statements are not guarantees of future performance and you should not unduly rely on them as they involve certain risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in such forward-looking statements. Factors that could cause actual results or events to differ materially from those described in the forward-looking statements include: the effects of any widespread public health crisis and its negative impact on commercial activity and demand for refined petroleum products; the inability to timely obtain or maintain permits necessary for capital projects; changes to worldwide government policies relating to renewable fuels and greenhouse gas emissions that adversely affect programs like the renewable fuel standards program, low carbon fuel standards and tax credits for biofuels; fluctuations in NGL, crude oil, and natural gas prices, and petrochemical and refining margins; our ability to consummate the pending acquisition of the outstanding public common units of DCP Midstream, LP and the timing and cost associated therewith; our ability to achieve the expected benefits of the integration of DCP Midstream, LP and from the pending acquisition, if consummated; the diversion of management’s time on transaction and integration-related matters; the success of the company’s business transformation initiatives and the realization of savings from actions taken in connection therewith; unexpected changes in costs for constructing, modifying or operating our facilities; unexpected difficulties in manufacturing, refining or transporting our products; the level and success of drilling and production volumes around our midstream assets; risks and uncertainties with respect to the actions of actual or potential competitive suppliers and transporters of refined petroleum products, renewable fuels or specialty products; lack of, or disruptions in, adequate and reliable transportation for our NGL, crude oil, natural gas, and refined products; potential liability from litigation or for remedial actions, including removal and reclamation obligations under environmental regulations; failure to complete construction of capital projects on time and within budget; current or contemplated changes in governmental policies or laws that relate to NGL, crude oil, natural gas, refined petroleum products, or renewable fuels that regulate profits, pricing, or taxation, or other regulations that limit or restrict refining, marketing and midstream operations or restrict exports; the inability to comply with governmental regulations or make capital expenditures to maintain compliance with laws; limited access to capital or significantly higher cost of capital related to illiquidity or uncertainty in the domestic or international financial markets, which may also impact our ability to repurchase shares and declare and pay dividends; potential disruption of our operations due to accidents, weather events, including as a result of climate change, acts of terrorism or cyberattacks; general domestic and international economic and political developments including armed hostilities (including the Russia-Ukraine war), expropriation of assets, and other political, economic or diplomatic developments; international monetary conditions and exchange controls; changes in estimates or projections used to assess fair value of intangible assets, goodwill and property and equipment and/or strategic decisions with respect to our asset portfolio that cause impairment charges; investments required, or reduced demand for products, as a result of environmental rules and regulations; changes in tax, environmental and other laws and regulations (including alternative energy mandates); political and societal concerns about climate change that could result in changes to our business or increase expenditures, including litigation-related expenses; the operation, financing and distribution decisions of equity affiliates we do not control; and other economic, business, competitive and/or regulatory factors affecting Phillips 66’s businesses generally as set forth in our filings with the Securities and Exchange Commission. Phillips 66 is under no obligation (and expressly disclaims any such obligation) to update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.
Page 7


Phillips 66 Reports First-Quarter 2023 Financial Results
Use of Non-GAAP Financial Information—This news release includes the terms “adjusted earnings,” “adjusted earnings per share” and “adjusted pre-tax income.” These are non-GAAP financial measures that are included to help facilitate comparisons of operating performance across periods and to help facilitate comparisons with other companies in our industry, by excluding items that do not reflect the core operating results of our businesses in the current period. References in the release to earnings refer to net income attributable to Phillips 66.

This news release also includes the terms “sustaining capital” and “adjusted EBITDA,” which are non-GAAP financial measures. Sustaining capital is a component of total capital expenditures, which is the most directly comparable GAAP financial measure. Adjusted EBITDA, as used in this release, is a forward-looking non-GAAP financial measure. EBITDA is defined as estimated net income plus estimated net interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is defined as estimated EBITDA plus the proportional share of selected equity affiliates’ estimated net interest expense, income taxes, depreciation and amortization less the portion of estimated adjusted EBITDA attributable to noncontrolling interests. Net income is the most directly comparable GAAP financial measure for the consolidated company and income before income taxes is the most directly comparable GAAP financial measure for operating segments. Adjusted EBITDA estimates depend on future levels of revenues and expenses, including amounts that will be attributable to noncontrolling interests, which are not reasonably estimable at this time. Accordingly, we cannot provide a reconciliation between projected adjusted EBITDA to consolidated net income or segment income before income taxes without unreasonable effort.

Basis of Presentation— During the fourth quarter of 2022, we changed the internal financial information reviewed by our chief executive officer to evaluate results and allocate resources to reflect the realignment of certain businesses between segments and business lines. We determined this realignment resulted in a change in the composition of our operating segments. Accordingly, first-quarter 2022 results have been recast for comparability. The primary effects of this realignment included moving the results of certain processing assets at our Sweeny and Lake Charles refineries from the Midstream segment (NGL and Other) to the Refining segment. Additionally, commissions charged to the Refining segment by the Marketing and Specialties segment related to sales of specialty products were eliminated and the costs of the sales organization were reclassified from the Marketing and Specialties segment to the Refining segment. Additionally, we no longer present disaggregated business line results for our Chemicals and Marketing and Specialties segments.


Page 8


Phillips 66 Reports First-Quarter 2023 Financial Results
 Millions of Dollars
 Except as Indicated
2023 2022
Q1 Q4 Q1 *
Reconciliation of Consolidated Earnings to Adjusted Earnings
Consolidated Earnings $ 1,961  1,884  582 
Pre-tax adjustments:
Hurricane-related costs (recovery) —  (14) 17 
Net gain on asset disposition (36) —  — 
  Business transformation restructuring costs1
35  60  — 
  DCP integration restructuring costs2
12  18  — 
Tax impact of adjustments3
(2) (14) (4)
Other tax impacts —  (25) — 
Noncontrolling interests (5) (10) — 
Adjusted earnings $ 1,965  1,881  595 
Earnings per share of common stock (dollars)
$ 4.20  3.97  1.29 
Adjusted earnings per share of common stock (dollars)4
$ 4.21  4.00  1.32 
Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)
Midstream Pre-Tax Income $ 702  656  212 
Pre-tax adjustments:
Net gain on asset disposition (36) —  — 
  DCP integration restructuring costs2
12  18  — 
Adjusted pre-tax income $ 678  674  212 
Chemicals Pre-Tax Income $ 198  52  396 
Pre-tax adjustments:
  None —  —  — 
Adjusted pre-tax income $ 198  52  396 
Refining Pre-Tax Income $ 1,608  1,640  173 
Pre-tax adjustments:
Hurricane-related costs (recovery) —  (14) 17 
Adjusted pre-tax income $ 1,608  1,626  190 
Marketing and Specialties Pre-Tax Income $ 426  539  296 
Pre-tax adjustments:
  None —  —  — 
Adjusted pre-tax income $ 426  539  296 
Corporate and Other Pre-Tax Loss $ (283) (340) (249)
Pre-tax adjustments:
  Business transformation restructuring costs1
35  60  — 
Adjusted pre-tax loss $ (248) (280) (249)
Page 9


Phillips 66 Reports First-Quarter 2023 Financial Results
*Earnings and adjusted earnings for the first quarter of 2022 have been recast to reflect a change in the composition of the company's segments made in the fourth quarter of 2022. See the Basis of Presentation section above for further information. 
1 Restructuring costs, related to Phillips 66’s multi-year business transformation efforts, are primarily due to consulting fees. Additionally, fourth-quarter included a held-for-sale asset impairment of $45 million.
2 Restructuring costs, related to the integration of DCP Midstream, primarily reflect severance costs and consulting fees. A portion of these costs are attributable to noncontrolling interests.
3 We generally tax effect taxable U.S.-based special items using a combined federal and state statutory income tax rate of approximately 24%. Taxable special items attributable to foreign locations likewise use a local statutory income tax rate. Nontaxable events reflect zero income tax. These events include, but are not limited to, most goodwill impairments, transactions legislatively exempt from income tax, transactions related to entities for which we have made an assertion that the undistributed earnings are permanently reinvested, or transactions occurring in jurisdictions with a valuation allowance.
4 Q1 2022 is based on adjusted weighted-average diluted shares of 450,129 thousand. Other periods are based on the same weighted-average diluted shares outstanding as that used in the GAAP diluted earnings per share calculation. Income allocated to participating securities, if applicable, in the adjusted earnings per share calculation is the same as that used in the GAAP diluted earnings per share calculation.
Millions of Dollars
Except as Indicated
March 31, 2023
Debt-to-Capital Ratio
Total Debt $ 18,485 
Total Equity 34,916 
Debt-to-Capital Ratio 35  %
Total Cash 6,965 
Net Debt-to-Capital Ratio 25  %

Page 10


Phillips 66 Reports First-Quarter 2023 Financial Results
 Millions of Dollars
 Except as Indicated
2023 2022
Q1 Q4
Realized Refining Margins
Income before income taxes $ 1,608  1,640 
Plus:
Taxes other than income taxes 113  47 
Depreciation, amortization and impairments 202  238 
Selling, general and administrative expenses 45  47 
Operating expenses 1,167  1,264 
Equity in earnings of affiliates (199) (254)
Other segment (income) expense, net 25  (29)
Proportional share of refining gross margins contributed by equity affiliates 428  499 
Special items:
None —  — 
Realized refining margins $ 3,389  3,452 
Total processed inputs (thousands of barrels)
145,241  154,178 
Adjusted total processed inputs (thousands of barrels)*
163,552  175,033 
Income before income taxes (dollars per barrel)**
$ 11.07  10.64 
Realized refining margins (dollars per barrel)*****
$ 20.72  19.73 
*Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate.
**Income before income taxes divided by total processed inputs.
***Realized refining margins per barrel, as presented, are calculated using the underlying realized refining margin amounts, in dollars, divided by adjusted total processed inputs, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts.
Page 11
EX-99.2 3 psx-2023331_erxsuppinfoxex.htm EXHIBIT 99.2 Document

Exhibit 99.2
Phillips 66 Earnings Release Supplemental Data
psxphillips661.jpg

CONSOLIDATED INCOME STATEMENT*
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Revenues and Other Income
Sales and other operating revenues 34,396  34,396  36,179  48,577  44,955  40,279  169,990 
Equity in earnings of affiliates 611  611  685  917  782  584  2,968 
Net gain on dispositions 34  34  — 
Other income (loss)** 48  48  (143) (185) 3,026  39  2,737 
Total Revenues and Other Income 35,089  35,089  36,722  49,309  48,764  40,907  175,702 
Costs and Expenses
Purchased crude oil and products 29,341  29,341  33,495  42,645  38,646  35,146  149,932 
Operating expenses 1,578  1,578  1,340  1,431  1,612  1,728  6,111 
Selling, general and administrative expenses 605  605  433  488  617  630  2,168 
Depreciation and amortization 476  476  338  359  430  502  1,629 
Impairments —  —  58  60 
Taxes other than income taxes 207  207  149  118  133  130  530 
Accretion on discounted liabilities 23 
Interest and debt expense 192  192  135  133  158  193  619 
Foreign currency transaction (gains) losses 25  25  (2) 21  (33) (9)
Total Costs and Expenses 32,438  32,438  35,894  45,203  41,606  38,360  161,063 
Income before income taxes 2,651  2,651  828  4,106  7,158  2,547  14,639 
Income tax expense 574  574  171  924  1,618  535  3,248 
Net Income 2,077  2,077  657  3,182  5,540  2,012  11,391 
Less: net income attributable to noncontrolling interests 116  116  75  15  149  128  367 
Net Income Attributable to Phillips 66 1,961  1,961  582  3,167  5,391  1,884  11,024 
Net Income Attributable to Phillips 66 Per Share of Common Stock (dollars)
Basic 4.21  4.21  1.29  6.55  11.19  3.99  23.36 
Diluted 4.20  4.20  1.29  6.53  11.16  3.97  23.27 
Weighted-Average Common Shares Outstanding (thousands)
Basic 464,810  464,810  449,298  483,088  481,388  471,859  471,497 
Diluted 467,034  467,034  450,011  485,035  483,036  474,327  473,731 
Effective tax rate (%) 21.7  % 21.7  % 20.7  % 22.5  % 22.6  % 21.0  % 22.2  %
Adjusted effective tax rate (%) 21.6  % 21.6  % 20.7  % 21.9  % 22.3  % 22.0  % 22.0  %
 * Refer to Change in Basis of Presentation discussion on page 14.
** Includes the unrealized investment loss on our investment in NOVONIX Limited (NOVONIX). See NOVONIX Investment table on page 5 for more details.

Page 1


Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT TO
NET INCOME ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream* 702  702  212  258  3,608  656  4,734 
Chemicals 198  198  396  273  135  52  856 
Refining* 1,608  1,608  173  3,096  2,907  1,640  7,816 
Marketing and Specialties* 426  426  296  739  828  539  2,402 
Corporate and Other (283) (283) (249) (260) (320) (340) (1,169)
Income before income taxes 2,651  2,651  828  4,106  7,158  2,547  14,639 
Less: income tax expense 574  574  171  924  1,618  535  3,248 
Net Income 2,077  2,077  657  3,182  5,540  2,012  11,391 
Less: net income attributable to noncontrolling interests 116  116  75  15  149  128  367 
Net Income Attributable to Phillips 66 1,961  1,961  582  3,167  5,391  1,884  11,024 
 * Refer to Change in Basis of Presentation discussion on page 14.
RECONCILIATION OF ADJUSTED INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT TO
ADJUSTED NET INCOME ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Transportation* 270  270  278  250  229  237  994 
NGL and Other* 420  420  92  248  412  448  1,200 
NOVONIX** (12) (12) (158) (240) (33) (11) (442)
Total Midstream 678  678  212  258  608  674  1,752 
Chemicals 198  198  396  273  135  52  856 
Refining
Atlantic Basin/Europe* 142  142  152  1,111  530  618  2,411 
Gulf Coast* 705  705  58  958  746  360  2,122 
Central Corridor* 739  739  (135) 513  1,343  716  2,437 
West Coast* 22  22  115  610  264  (68) 921 
Total Refining 1,608  1,608  190  3,192  2,883  1,626  7,891 
Total Marketing and Specialties* 426  426  296  739  828  539  2,402 
Corporate and Other (248) (248) (249) (235) (246) (280) (1,010)
Adjusted income before income taxes 2,662  2,662  845  4,227  4,208  2,611  11,891 
Less: adjusted income tax expense 576  576  175  927  937  574  2,613 
Adjusted Net Income 2,086  2,086  670  3,300  3,271  2,037  9,278 
Less: adjusted net income attributable to noncontrolling interests 121  121  75  15  149  138  377 
Adjusted Net Income Attributable to Phillips 66 1,965  1,965  595  3,285  3,122  1,899  8,901 
 * Refer to Change in Basis of Presentation discussion on page 14.
** Represents the change in fair value of our investment in NOVONIX. See NOVONIX Investments table on page 5 for more details.
Page 2


Phillips 66 Earnings Release Supplemental Data
SPECIAL ITEMS INCLUDED IN INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT
AND NET INCOME ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Net gain on asset disposition 36  36  —  —  —  — 
Merger transaction costs —  —  —  (13) —  (13)
Gain related to merger of businesses —  —  —  3,013  —  3,013 
DCP integration restructuring costs* (12) (12) —  —  (18) (18)
Total Midstream 24  24  —  —  3,000  (18) 2,982 
Chemicals —  —  —  —  —  —  — 
Refining
Hurricane-related costs (recovery) —  —  (17) —  24  14  21 
Alliance shutdown-related costs** —  —  —  (26) —  —  (26)
Regulatory compliance costs —  —  —  (70) —  —  (70)
Total Refining —  —  (17) (96) 24  14  (75)
Marketing and Specialties —  —  —  —  —  —  — 
Corporate and Other
Business transformation restructuring costs*** (35) (35) —  (25) (74) (60) (159)
Total Corporate and Other (35) (35) —  (25) (74) (60) (159)
Total Special Items (Pre-tax) (11) (11) (17) (121) 2,950  (64) 2,748 
Less: Income Tax Expense (Benefit)
Tax impact of pre-tax special items**** (2) (2) (4) (28) 681  (14) 635 
Other tax impacts —  —  —  25  —  (25) — 
Total Income Tax Expense (Benefit) (2) (2) (4) (3) 681  (39) 635 
Less: Income (Loss) Attributable to Noncontrolling Interests
DCP integration restructuring costs* (5) (5) —  —  —  (10) (10)
Total Income (Loss) Attributable to Noncontrolling Interests (5) (5) —  —  —  (10) (10)
Total Phillips 66 Special Items (After-tax) (4) (4) (13) (118) 2,269  (15) 2,123 
* Restructuring costs, related to the integration of DCP Midstream, primarily reflect severance costs and consulting fees. A portion of these costs are attributable to noncontrolling interests.
** Costs related to the shutdown of the Alliance Refinery totaled $26 million pre-tax in the second quarter of 2022. Shutdown-related costs recorded in the Refining segment include pre-tax charges for the disposal of materials and supplies of $20 million, and asset retirements of $6 million recorded in depreciation and amortization expense.
*** Restructuring costs are related to Phillips 66’s multi-year business transformation efforts are primarily due to consulting fees. Additionally, fourth-quarter of 2022 included a held-for-sale asset impairment of $45 million.
**** We generally tax effect taxable U.S.-based special items using a combined federal and state annual statutory income tax rate of approximately 24%. Taxable special items attributable to foreign locations likewise use a local statutory income tax rate. Nontaxable events reflect zero income tax. These events include, but are not limited to, most goodwill impairments, transactions legislatively exempt from income tax, transactions related to entities for which we have made an assertion that the undistributed earnings are permanently reinvested, or transactions occurring in jurisdictions with a valuation allowance.
SPECIAL ITEMS INCLUDED IN INCOME (LOSS) BEFORE INCOME TAXES BY BUSINESS LINES/REGIONS
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Transportation 36  36  —  —  182  —  182 
NGL and Other (12) (12) —  —  2,818  (18) 2,800 
NOVONIX —  —  —  —  —  —  — 
Total Midstream 24  24  —  —  3,000  (18) 2,982 
Refining
Atlantic Basin/Europe —  —  —  (9) —  —  (9)
Gulf Coast —  —  (17) (52) 24  14  (31)
Central Corridor —  —  —  (22) —  —  (22)
West Coast —  —  —  (13) —  —  (13)
Total Refining —  —  (17) (96) 24  14  (75)
Page 3


Phillips 66 Earnings Release Supplemental Data
CASH FLOW INFORMATION*
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Cash Flows From Operating Activities
Net income 2,077  2,077  657  3,182  5,540  2,012  11,391 
Depreciation and amortization 476  476  338  359  430  502  1,629 
Impairments —  —  58  60 
Accretion on discounted liabilities 23 
Deferred income taxes 146  146  142  148  856  174  1,320 
Undistributed equity earnings (242) (242) (100) (390) (495) (323) (1,308)
Net gain on dispositions (34) (34) (1) —  (1) (5) (7)
Gain related to merger of businesses —  —  —  —  (3,013) —  (3,013)
Unrealized investment loss** 11  11  169  221  28  15  433 
Other 14  14  40  80  (105) 202  217 
Net working capital changes (1,263) (1,263) (115) (1,825) (101) 2,109  68 
Net Cash Provided by Operating Activities 1,199  1,199  1,136  1,783  3,144  4,750  10,813 
Cash Flows From Investing Activities
Capital expenditures and investments (378) (378) (370) (376) (735) (713) (2,194)
Return of investments in equity affiliates 60  60  15  33  30  47  125 
Proceeds from asset dispositions 77  77 
Advances/loans—related parties —  —  —  (75) —  —  (75)
Collection of advances/loans—related parties —  —  —  101  135  426  662 
Other (24) (24) (74) 25  32  (10)
Net Cash Used in Investing Activities (265) (265) (428) (291) (537) (232) (1,488)
Cash Flows From Financing Activities
Issuance of debt 2,488  2,488  —  —  —  453  453 
Repayment of debt (1,223) (1,223) (24) (1,457) (476) (926) (2,883)
Issuance of common stock 10  10  23  44  —  36  103 
Repurchase of common stock (800) (800) —  (66) (694) (753) (1,513)
Dividends paid on common stock (486) (486) (404) (467) (466) (456) (1,793)
Distributions to noncontrolling interests (58) (58) (77) (24) (3) (81) (185)
Repurchase of noncontrolling interests —  —  —  —  —  (500) (500)
Other (48) (48) (30) (7) (18) (15) (70)
Net Cash Used in Financing Activities (117) (117) (512) (1,977) (1,657) (2,242) (6,388)
Effect of Exchange Rate Changes on Cash and Cash Equivalents 15  15  (8) (41) (15) 113  49 
Net Change in Cash and Cash Equivalents 832  832  188  (526) 935  2,389  2,986 
Cash and cash equivalents at beginning of period 6,133  6,133  3,147  3,335  2,809  3,744  3,147 
Cash and Cash Equivalents at End of Period 6,965  6,965  3,335  2,809  3,744  6,133  6,133 
 * Refer to Change in Basis of Presentation discussion on page 14.
** Represents the unrealized loss on our investment in NOVONIX. See NOVONIX Investment table on page 5 for more details.
CAPITAL PROGRAM
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Consolidated Capital Expenditures and Investments
Midstream*† 124  124  163  105  461  314  1,043 
Chemicals —  —  —  —  —  —  — 
Refining† 227  227  172  221  211  324  928 
Marketing and Specialties 11  11  11  19  30  29  89 
Corporate and Other 16  16  24  31  33  46  134 
Consolidated Capital Expenditures and Investments 378  378  370  376  735  713  2,194 
* Includes 100% of DCP Midstream, LLC Class A Segment (DCP Midstream Class A Segment), DCP Sand Hills Pipeline, LLC (DCP Sand Hills) and DCP Southern Hills Pipeline, LLC (DCP Southern Hills) capital expenditures and investments from August 18, 2022, forward, net of acquired cash.
† Refer to Change in Basis of Presentation discussion on page 14.
Proportional Share of Selected Equity Affiliates Capital Expenditures and Investments*
CPChem (Chemicals) 142  142  113  161  158  269  701 
WRB (Refining) 45  45  42  47  36  52  177 
Selected Equity Affiliates 187  187  155  208  194  321  878 
* Our share of joint ventures' capital spending, excluding DCP Midstream, LLC (DCP Midstream) due to the consolidation of DCP Midstream Class A Segment. Refer to Change in Basis of Presentation discussion on page 14.
Page 4


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 Income before Income Taxes
Transportation* 306  306  278  250  411  237  1,176 
NGL and Other* 408  408  92  248  3,230  430  4,000 
NOVONIX (12) (12) (158) (240) (33) (11) (442)
 Income before Income Taxes 702  702  212  258  3,608  656  4,734 
 * Refer to Change in Basis of Presentation discussion on page 14.
Equity in Earnings of Affiliates
Transportation 125  125  154  133  133  125  545 
NGL and Other 26  26  73  186  81  31  371 
NOVONIX —  —  —  —  —  —  — 
Total 151  151  227  319  214  156  916 
NOVONIX Investment
Unrealized Investment Loss (11) (11) (169) (221) (28) (15) (433)
Unrealized Foreign Currency Transaction Gain (Loss) (1) (1) 11  (19) (5) (9)
Change in Fair Value of NOVONIX Investment (12) (12) (158) (240) (33) (11) (442)
Depreciation and Amortization*
Transportation 40  40  39  43  46  46  174 
NGL and Other** 184  184  50  50  115  179  394 
NOVONIX —  —  —  —  —  —  — 
Total 224  224  89  93  161  225  568 
* Excludes D&A of all non-consolidated affiliates.
 ** Refer to Change in Basis of Presentation discussion on page 14.
Operating and SG&A Expenses*
Transportation 179  179  186  187  224  217  814 
NGL and Other** 371  371  81  89  281  393  844 
NOVONIX —  —  —  —  —  —  — 
Total 550  550  267  276  505  610  1,658 
* Excludes operating and SG&A expenses of all non-consolidated affiliates.
 ** Refer to Change in Basis of Presentation discussion on page 14.
Transportation Volumes (MB/D)
Pipelines* 3,039  3,039  3,099  3,066  3,084  3,109  3,089 
Terminals 3,203  3,203  2,900  2,917  3,066  3,039  2,981 
* Pipelines represent the sum of volumes transported through each separately tariffed consolidated pipeline segment, excluding NGL pipelines.
PSX Other Volumes
NGL Fractionated (MB/D)* 660  660  452  469  508  686  529 
NGL Production (MB/D)** 421  421  400  438  434  420  423 
NGL Pipelines Throughput (MB/D)*** 918  918  885  927  946  894  913 
Wellhead Volume (Bcf/D)** 4.5  4.5  4.1  4.4  4.5  4.5  4.4 
* Includes 100% of DCP Midstream Class A Segment from August 18, 2022, forward.
** Includes 100% of DCP Midstream Class A Segment.
*** Includes 100% of DCP Midstream Class A Segment and Phillips 66's direct interest in DCP Sand Hills and DCP Southern Hills.
Market Indicator
Weighted-Average NGL Price ($/gal)* 0.74  0.74  1.10  1.15  0.98  0.76  1.00 
* Based on index prices from the Mont Belvieu market hub, which are weighted by NGL component mix.
Page 5


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM (continued)
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Reconciliation of Midstream Income before Income Taxes to Adjusted EBITDA
Income before income taxes* 702  702  212  258  3,608  656  4,734 
Plus:
Depreciation and amortization 224  224  89  93  161  225  568 
EBITDA* 926  926  301  351  3,769  881  5,302 
Special Item Adjustments (pre-tax):
Net gain on asset disposition (36) (36) —  —  —  —  — 
Merger transaction costs —  —  —  —  13  —  13 
Gain related to merger of businesses —  —  —  —  (3,013) —  (3,013)
DCP integration restructuring costs 12  12  —  —  —  18  18 
Total Special Item Adjustments (pre-tax) (24) (24) —  —  (3,000) 18  (2,982)
Change in Fair Value of NOVONIX Investment** 12  12  158  240  33  11  442 
EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment* 914  914  459  591  802  910  2,762 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 13 
Proportional share of selected equity affiliates net interest 13  13  41  39  26  13  119 
Proportional share of selected equity affiliates depreciation and amortization 41  41  56  57  51  45  209 
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP (226) (226) (24) (21) (206) (176) (427)
Adjusted EBITDA* 746  746  534  670  677  795  2,676 
* Refer to Change in Basis of Presentation discussion on page 14.
** See NOVONIX Investment table on page 5 for more details.
Page 6


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM (continued)
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Transportation
Income before income taxes 306  306  278  250  411  237  1,176 
Plus:
Depreciation and amortization 40  40  39  43  46  46  174 
EBITDA* 346  346  317  293  457  283  1,350 
Special Item Adjustments (pre-tax):
Net gain on asset disposition (36) (36) —  —  —  —  — 
Gain related to merger of businesses —  —  —  —  (182) —  (182)
EBITDA, Adjusted for Special Items* 310  310  317  293  275  283  1,168 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 12 
Proportional share of selected equity affiliates net interest 13  13  21  19  16  13  69 
Proportional share of selected equity affiliates depreciation and amortization 27  27  37  38  34  27  136 
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP (4) (4) (24) (21) (11) (3) (59)
Adjusted EBITDA* 350  350  353  332  318  323  1,326 
* Refer to Change in Basis of Presentation discussion on page 14.
NGL and Other
Income before income taxes* 408  408  92  248  3,230  430  4,000 
Plus:
Depreciation and amortization 184  184  50  50  115  179  394 
EBITDA* 592  592  142  298  3,345  609  4,394 
Special Item Adjustments (pre-tax):
Merger transaction costs —  —  —  —  13  —  13 
Gain related to merger of businesses —  —  —  —  (2,831) —  (2,831)
DCP integration restructuring costs 12  12  —  —  —  18  18 
EBITDA, Adjusted for Special Items* 604  604  142  298  527  627  1,594 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes —  —  —  —  — 
Proportional share of selected equity affiliates net interest —  —  20  20  10  —  50 
Proportional share of selected equity affiliates depreciation and amortization 14  14  19  19  17  18  73 
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP (222) (222) —  —  (195) (173) (368)
Adjusted EBITDA* 396  396  181  338  359  472  1,350 
* Refer to Change in Basis of Presentation discussion on page 14.
Page 7


Phillips 66 Earnings Release Supplemental Data
CHEMICALS
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes 198  198  396  273  135  52  856 
Equity in Earnings of Affiliate 195  195  393  271  129  49  842 
100% CPChem Results
Net Income, excludes parent company income tax related to CPChem's earnings 390  390  764  544  257  97  1,662 
Income before Income Taxes 401  401  787  566  275  106  1,734 
Depreciation and Amortization 142  142  141  144  145  155  585 
Net Interest Expense* 23  11  12  55 
* Net of interest income.
Investing Cash Flows—Outflows/(Inflows)
Capital Expenditures and Investments 283  283  225  322  317  538  1,402 
Return of Investments from Equity Companies —  —  (26) (34) (5) —  (65)
Olefins and Polyolefins Capacity Utilization (%) 94  % 94  % 99  % 94  % 90  % 83  % 91  %
Market Indicators*
U.S. Industry Prices
Ethylene, Average Acquisition Contract (cents/lb) 26.0  26.0  39.5  35.0  31.6  26.7  33.2 
HDPE Blow Molding, Domestic Spot (cents/lb) 45.8  45.8  69.8  69.8  52.9  43.3  58.9 
U.S. Industry Costs
Ethylene, Cash Cost Weighted Average Feed (cents/lb) 14.6  14.6  22.1  28.0  26.7  21.7  24.6 
HDPE Blow Molding, Total Cash Cost (cents/lb) 40.1  40.1  53.9  49.8  46.6  41.2  47.9 
Ethylene to High-Density Polyethylene Chain Cash Margin (cents/lb) 17.1  17.1  33.4  26.9  11.2  7.1  19.6 
* Source: IHS, Inc.
Reconciliation of Chemicals Income before Income Taxes to Adjusted EBITDA
Income before income taxes 198  198  396  273  135  52  856 
Plus:
None —  —  —  —  —  —  — 
EBITDA 198  198  396  273  135  52  856 
Special Item Adjustments (pre-tax):
None —  —  —  —  —  —  — 
EBITDA, Adjusted for Special Items 198  198  396  273  135  52  856 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 20  20  29  38  25  12  104 
Proportional share of selected equity affiliates net interest 11  26 
Proportional share of selected equity affiliates depreciation and amortization 102  102  101  103  103  104  411 
Adjusted EBITDA 321  321  537  420  268  172  1,397 
Page 8


Phillips 66 Earnings Release Supplemental Data
REFINING
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income (Loss) before Income Taxes
Atlantic Basin/Europe* 142  142  152  1,102  530  618  2,402 
Gulf Coast* 705  705  41  906  770  374  2,091 
Central Corridor* 739  739  (135) 491  1,343  716  2,415 
West Coast* 22  22  115  597  264  (68) 908 
Income before Income Taxes 1,608  1,608  173  3,096  2,907  1,640  7,816 
* Refer to Change in Basis of Presentation discussion on page 14.
Income (Loss) before Income Taxes ($/BBL)
Atlantic Basin/Europe 3.60  3.60  3.17  22.10  10.72  11.88  12.05 
Gulf Coast 13.73  13.73  0.79  17.25  15.27  7.77  10.29 
Central Corridor 28.42  28.42  (5.70) 21.69  53.36  27.01  24.64 
West Coast 0.77  0.77  3.98  19.77  9.14  (2.47) 7.86 
Worldwide 11.07  11.07  1.13  19.95  18.89  10.64  12.69 
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe 16.13  16.13  11.71  30.39  19.22  19.58  20.30 
Gulf Coast 21.28  21.28  8.59  25.71  22.30  16.35  18.25 
Central Corridor 26.86  26.86  7.89  26.72  38.76  25.03  24.96 
West Coast 16.53  16.53  17.74  33.31  28.64  16.77  24.31 
Worldwide 20.72  20.72  10.83  28.62  26.87  19.73  21.55 
* See note on the use of non-GAAP measures. Also, reconciliations of income (loss) before income taxes to realized refining margin for each period and by region are included in the "Realized Margin Non-GAAP Reconciliations" section.
Equity in Earnings (Losses) of Affiliates
Atlantic Basin/Europe (2) (2) (3) (2) (2) (2) (9)
Gulf Coast (2) (3) (1) (1) (7)
Central Corridor 200  200  (16) 228  294  257  763 
West Coast —  —  —  —  —  —  — 
Total 199  199  (21) 223  291  254  747 
Depreciation and Amortization*
Atlantic Basin/Europe 50  50  52  51  50  49  202 
Gulf Coast** 60  60  56  67  58  61  242 
Central Corridor 38  38  35  36  36  40  147 
West Coast 54  54  60  63  76  76  275 
Total 202  202  203  217  220  226  866 
* Excludes D&A of all equity affiliates.
** Refer to Change in Basis of Presentation discussion on page 14.
Operating and SG&A Expenses*
Atlantic Basin/Europe** 375  375  302  303  329  349  1,283 
Gulf Coast** 290  290  321  325  277  326  1,249 
Central Corridor** 187  187  197  277  193  204  871 
West Coast** 360  360  313  314  458  432  1,517 
Total 1,212  1,212  1,133  1,219  1,257  1,311  4,920 
* Excludes operating and SG&A expenses of all equity affiliates.
** Refer to Change in Basis of Presentation discussion on page 14.
Turnaround Expense, included in Operating and SG&A Expenses*
Atlantic Basin/Europe 124  124  13  22  44  52  131 
Gulf Coast 56  56  31  40  53  101  225 
Central Corridor 12  12  26  117  17  17  177 
West Coast 42  42  32  44  111  66  253 
Total 234  234  102  223  225  236  786 
* Excludes turnaround expense of all equity affiliates.
Taxes Other than Income Taxes
Atlantic Basin/Europe 22  22  19  14  14  53 
Gulf Coast* 33  33  27  22  19  19  87 
Central Corridor 25  25  18  18  16  57 
West Coast 33  33  24  19  31  17  91 
Total 113  113  88  73  80  47  288 
* Refer to Change in Basis of Presentation discussion on page 14.
Foreign Currency Gains (Losses) Pre-Tax (21) (21) (8) (10) (5) 30 
Refining—Equity Affiliate Information
Equity in earnings (losses) of affiliates 199  199  (21) 223  291  254  747 
Less: Share of equity affiliate gross margin included in Realized Refining Margin and other equity affiliate-related costs*
(428) (428) (228) (495) (539) (499) (1,761)
Equity affiliate-related expenses not included in Realized Refining Margins
(229) (229) (249) (272) (248) (245) (1,014)
Regional Totals
Atlantic Basin/Europe (28) (28) (26) (28) (24) (24) (102)
Gulf Coast (2) (3) (1) (1) (7)
Central Corridor (202) (202) (221) (241) (223) (220) (905)
Total (229) (229) (249) (272) (248) (245) (1,014)
* Other costs associated with equity affiliates which do not flow through equity earnings (losses).
Page 9


Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
 Reconciliation of Refining Income before Income Taxes to Adjusted EBITDA ($ Millions)
Income before income taxes* 1,608  1,608  173  3,096  2,907  1,640  7,816 
Plus:
Depreciation and amortization* 202  202  203  217  220  226  866 
EBITDA* 1,810  1,810  376  3,313  3,127  1,866  8,682 
Special Item Adjustments (pre-tax):
Hurricane-related costs (recovery) —  —  17  —  (24) (14) (21)
Alliance shutdown-related costs —  —  —  20  —  —  20 
Regulatory compliance costs —  —  —  70  —  —  70 
EBITDA, Adjusted for Special Items* 1,810  1,810  393  3,403  3,103  1,852  8,751 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes —  —  —  — 
Proportional share of selected equity affiliates net interest — 
Proportional share of selected equity affiliates depreciation and amortization 23  23  23  23  22  24  92 
Adjusted EBITDA* 1,834  1,834  418  3,429  3,127  1,877  8,851 
* Refer to Change in Basis of Presentation discussion on page 14.
Operating Statistics
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D) 443  443  503  526  525  542  524 
Total Processed Inputs (MB/D) 438  438  533  548  538  566  546 
Crude Oil Capacity Utilization (%) 82  % 82  % 94  % 98  % 98  % 101  % 98  %
Clean Product Yield (%) 84  % 84  % 85  % 83  % 82  % 83  % 83  %
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Crude Oil Charge Input (MB/D) 519  519  497  500  481  473  488 
Total Processed Inputs (MB/D) 571  571  579  577  548  523  557 
Crude Oil Capacity Utilization (%) 98  % 98  % 94  % 94  % 91  % 89  % 92  %
Clean Product Yield (%) 77  % 77  % 77  % 79  % 81  % 81  % 79  %
Central Corridor*
Crude Oil Charge Input (MB/D) 475  475  453  435  492  497  469 
Total Processed Inputs (MB/D) 492  492  470  446  509  515  485 
Crude Oil Capacity Utilization (%) 89  % 89  % 85  % 82  % 93  % 94  % 88  %
Clean Product Yield (%) 89  % 89  % 88  % 87  % 88  % 91  % 88  %
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Crude Oil Charge Input (MB/D) 281  281  294  306  290  269  290 
Total Processed Inputs (MB/D) 316  316  321  332  314  299  316 
Crude Oil Capacity Utilization (%) 88  % 88  % 81  % 84  % 80  % 74  % 80  %
Clean Product Yield (%) 86  % 86  % 90  % 85  % 90  % 89  % 89  %
Worldwide—Including Proportionate Share of Equity Affiliates
Crude Oil Charge Input (MB/D) 1,718  1,718  1,747  1,767  1,788  1,781  1,771 
Total Processed Inputs (MB/D) 1,817  1,817  1,903  1,903  1,909  1,903  1,904 
Crude Oil Capacity Utilization (%) 90  % 90  % 89  % 90  % 91  % 91  % 90  %
Clean Product Yield (%) 83  % 83  % 84  % 83  % 85  % 86  % 84  %
Page 10


Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Refined Petroleum Products Production (MB/D)
Atlantic Basin/Europe*
Gasoline 170  170  226  221  210  230  222 
Distillates 187  187  210  216  215  226  217 
Other 81  81  102  113  114  113  110 
Total 438  438  538  550  539  569  549 
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline 222  222  233  231  223  226  228 
Distillates 205  205  194  206  200  185  196 
Other 153  153  163  149  134  118  141 
Total 580  580  590  586  557  529  565 
Central Corridor*
Gasoline 245  245  235  211  246  260  238 
Distillates 191  191  176  176  200  206  190 
Other 58  58  63  59  66  52  59 
Total 494  494  474  446  512  518  487 
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Gasoline 165  165  166  156  158  156  159 
Distillates 106  106  123  126  124  110  121 
Other 43  43  32  48  30  29  35 
Total 314  314  321  330  312  295  315 
Worldwide—Including Proportionate Share of Equity Affiliates
Gasoline 802  802  860  819  837  872  847 
Distillates 689  689  703  724  739  727  724 
Other 335  335  360  369  344  312  345 
Total 1,826  1,826  1,923  1,912  1,920  1,911  1,916 
Market Indicators*
Crude and Crude Differentials ($/BBL)
WTI 76.11  76.11  94.49  108.66  91.76  82.85  94.44 
Brent 81.27  81.27  101.40  113.78  100.85  88.71  101.19 
LLS 79.00  79.00  96.77  110.15  94.19  85.50  96.65 
ANS 79.14  79.14  95.61  112.48  99.12  87.99  98.80 
WTI less Maya 13.28  13.28  5.62  4.87  7.30  11.26  7.26 
WTI less WCS (settlement differential)
24.77  24.77  14.53  12.80  19.86  25.66  18.22 
Natural Gas ($/MMBtu)
Henry Hub 2.67  2.67  4.60  7.39  7.96  5.55  6.38 
Product Margins ($/BBL)
Atlantic Basin/Europe
East Coast Gasoline less Brent 20.45  20.45  13.57  41.02  25.69  20.39  25.17 
East Coast Distillate less Brent 42.42  42.42  28.40  68.16  49.04  73.13  54.68 
Gulf Coast
Gulf Coast Gasoline less LLS 21.42  21.42  16.24  32.87  17.21  11.51  19.46 
Gulf Coast Distillate less LLS 41.66  41.66  28.52  57.49  52.51  56.08  48.65 
Central Corridor
Central Gasoline less WTI 26.02  26.02  16.17  36.31  27.38  14.73  23.65 
Central Distillate less WTI 42.25  42.25  27.31  60.45  60.24  59.20  51.80 
West Coast
West Coast Gasoline less ANS 35.35  35.35  31.92  51.66  46.29  27.03  39.23 
West Coast Distillate less ANS 43.08  43.08  32.28  58.37  50.26  54.10  48.75 
Composite Market Crack Spread ($/BBL)** 30.59  30.59  21.93  46.72  36.29  32.12  34.26 
Renewable Volume Obligation (RVO) Cost in Crack ($/BBL) 8.20  8.20  6.44  7.80  8.11  8.54  7.72 
* Based on daily spot prices, unless otherwise noted.
** Weighted average based on Phillips 66 crude capacity.


Page 11


Phillips 66 Earnings Release Supplemental Data
MARKETING AND SPECIALTIES
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes* 426  426  296  739  828  539  2,402 
* Refer to Change in Basis of Presentation discussion on page 14.
Income before Income Taxes ($/BBL)
U.S. 1.79  1.79  1.13  2.86  2.16  1.65  1.95 
International 4.93  4.93  0.92  7.30  12.60  8.54  7.44 
Realized Marketing Fuel Margins ($/BBL)*
U.S. 2.30  2.30  1.59  3.24  2.49  2.05  2.34 
International 6.45  6.45  2.30  8.20  12.40  9.94  8.29 
* See note on the use of non-GAAP measures. Also, reconciliations of income before income taxes to realized marketing fuel margin for each period and by region are included in the "Realized Margin Non-GAAP Reconciliations" section.
Other Realized Margins and Revenues not included in Marketing Fuel Margins* 211  211  246  263  298  180  987 
* Excludes gain on dispositions and excise taxes on sales of refined petroleum products.
Equity in Earnings of Affiliates 66  66  85  104  148  126  463 
Depreciation and Amortization* 27  27  27  29  27  27  110 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*† 321  321  318  359  344  336  1,357 
* Excludes operating and SG&A expenses of all equity affiliates.
† Refer to Change in Basis of Presentation discussion on page 14.
Refined Petroleum Products Sales (MB/D)
U.S. Marketing
Gasoline 1,021  1,021  1,046  1,089  1,096  1,078  1,077 
Distillates 675  675  834  789  757  774  788 
Other —  —  —  —  —  —  — 
Total 1,696  1,696  1,880  1,878  1,853  1,852  1,865 
International Marketing
Gasoline 90  90  83  87  94  94  90 
Distillates 173  173  177  171  178  170  174 
Other 19  19  17  19  16  20  18 
Total 282  282  277  277  288  284  282 
Worldwide Marketing
Gasoline 1,111  1,111  1,129  1,176  1,190  1,172  1,167 
Distillates 848  848  1,011  960  935  944  962 
Other 19  19  17  19  16  20  18 
Total 1,978  1,978  2,157  2,155  2,141  2,136  2,147 
Foreign Currency Gains (Losses) Pre-Tax (4) (4) (4) 10 
Reconciliation of Marketing and Specialties Income before Income Taxes to Adjusted EBITDA
Income before income taxes* 426  426  296  739  828  539  2,402 
Plus:
Depreciation and amortization 27  27  27  29  27  27  110 
EBITDA* 453  453  323  768  855  566  2,512 
Special Item Adjustments (pre-tax):
None —  —  —  —  —  —  — 
EBITDA, Adjusted for Special Items* 453  453  323  768  855  566  2,512 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 24 
Proportional share of selected equity affiliates net interest 24 
Proportional share of selected equity affiliates depreciation and amortization 20  20  21  18  18  19  76 
Adjusted EBITDA* 487  487  355  797  886  598  2,636 
* Refer to Change in Basis of Presentation discussion on page 14.
Page 12


Phillips 66 Earnings Release Supplemental Data
CORPORATE AND OTHER
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Loss before Income Taxes* (283) (283) (249) (260) (320) (340) (1,169)
* Refer to Change in Basis of Presentation discussion on page 14.
Detail of Loss before Income Taxes
Net interest expense (124) (124) (132) (127) (136) (142) (537)
Corporate overhead and other (159) (159) (117) (133) (184) (198) (632)
Total (283) (283) (249) (260) (320) (340) (1,169)
Net Interest Expense
Interest expense (198) (198) (144) (141) (167) (200) (652)
Capitalized interest 33 
Interest income 68  68  22  51  82 
Total (124) (124) (132) (127) (136) (142) (537)
Reconciliation of Corporate and Other Loss before Income Taxes to Adjusted EBITDA
Loss before income taxes (283) (283) (249) (260) (320) (340) (1,169)
Plus:
Net interest expense 124  124  132  127  136  142  537 
Depreciation and amortization 23  23  19  20  22  24  85 
EBITDA (136) (136) (98) (113) (162) (174) (547)
Special Item Adjustments (pre-tax):
Business transformation restructuring costs 35  35  —  25  74  60  159 
EBITDA, Adjusted for Special Items (101) (101) (98) (88) (88) (114) (388)
Other Adjustments (pre-tax):
None —  —  —  —  —  —  — 
Adjusted EBITDA (101) (101) (98) (88) (88) (114) (388)
Foreign Currency Gains (Losses) Pre-Tax (1) —  (1)
Phillips 66 Total Company Debt
Total Debt 18,485  18,485  14,434  12,969  17,657  17,190  17,190 
Debt-to-Capital Ratio (%) 35  % 35  % 39  % 35  % 35  % 34  % 34  %
Total Equity 34,916  34,916  22,121  24,573  33,309  34,106  34,106 
Page 13


Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF CONSOLIDATED NET INCOME TO ADJUSTED EBITDA ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Net income 2,077  2,077  657  3,182  5,540  2,012  11,391 
Plus:
Income tax expense 574  574  171  924  1,618  535  3,248 
Net interest expense 124  124  132  127  136  142  537 
Depreciation and amortization 476  476  338  359  430  502  1,629 
Phillips 66 EBITDA* 3,251  3,251  1,298  4,592  7,724  3,191  16,805 
Special Item Adjustments (pre-tax):
Hurricane-related costs (recovery) —  —  17  —  (24) (14) (21)
Net gain on asset disposition (36) (36) —  —  —  —  — 
Alliance shutdown-related costs —  —  —  20  —  —  20 
Regulatory compliance costs —  —  —  70  —  —  70 
DCP integration restructuring costs 12  12  —  —  —  18  18 
Business transformation restructuring costs 35  35  —  25  74  60  159 
Merger transaction costs —  —  —  —  13  —  13 
Gain related to merger of businesses —  —  —  —  (3,013) —  (3,013)
Total Special Item Adjustments (pre-tax) 11  11  17  115  (2,950) 64  (2,754)
Change in Fair Value of NOVONIX Investment** 12  12  158  240  33  11  442 
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment* 3,274  3,274  1,473  4,947  4,807  3,266  14,493 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 29  29  37  48  37  21  143 
Proportional share of selected equity affiliates net interest 24  24  59  53  38  25  175 
Proportional share of selected equity affiliates depreciation and amortization 186  186  201  201  194  192  788 
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP (226) (226) (24) (21) (206) (176) (427)
Adjusted EBITDA attributable to public ownership interest in PSXP†
—  —  (82) —  —  —  (82)
Phillips 66 Adjusted EBITDA* 3,287  3,287  1,664  5,228  4,870  3,328  15,090 
* Refer to Change in Basis of Presentation discussion below.
** See NOVONIX Investment table on page 5 for more details.
† On March 9, 2022, Phillips 66 Partners LP became a wholly owned subsidiary of Phillips 66.
Use of Non-GAAP Financial Information—This earnings release supplemental data includes the terms "EBITDA," "adjusted EBITDA," "realized refining margin per barrel," and "realized marketing fuel margin per barrel." These are non-GAAP financial measures. EBITDA and adjusted EBITDA are included to help facilitate comparisons of operating performance across periods, to help facilitate comparisons with other companies in our industry and to help facilitate determination of enterprise value. The GAAP measures most directly comparable to EBITDA and adjusted EBITDA are net income for consolidated company information and income before income taxes for segment information. Reconciliations of net income (loss) and income (loss) before income taxes to EBITDA and adjusted EBITDA are included in this earnings release supplemental data. Realized refining margin per barrel is calculated on a similar basis as industry crack spreads and we believe it provides a useful measure of how well we performed relative to benchmark industry margins. Realized marketing fuel margin per barrel demonstrates the value uplift our marketing operations provide by optimizing the placement and ultimate sale of our refineries' fuel production. The GAAP measure most directly comparable to both realized margin per barrel measures is income before income taxes per barrel. Reconciliations of income (loss) before income taxes per barrel to realized refining margin and realized marketing fuel margin are included in this earnings release supplemental data. Adjusted effective tax rate demonstrates the effective tax rate with the consideration of the tax effect on special items. The GAAP financial measure most comparable to adjusted effective tax rate is effective tax rate. A reconciliation of effective tax rate to adjusted effective tax rate is included in this earnings release supplemental data.
Changes in Basis of Presentation—In connection with the merger of DCP Midstream and Gray Oak Holdings LLC (Gray Oak Holdings), the results of our Transportation business reflect a decrease in our indirect economic interest in Gray Oak Pipeline, LLC (Gray Oak Pipeline) to 6.5% from August 18, 2022, forward. Prior to August 18, 2022, the Transportation results presented herein reflect Gray Oak Holdings' 65% economic interests in Gray Oak Pipeline. The results of our NGL and Other business include the consolidated results of DCP Midstream Class A Segment, DCP Sand Hills and DCP Southern Hills from August 18, 2022, forward. Prior to August 18, 2022, our investments in DCP Midstream, DCP Sand Hills and DCP Southern Hills were accounted for using the equity method. As a result of the merger and consolidation, in the third quarter of 2022, we began presenting the results of DCP Midstream Class A Segment within the results of our NGL and Other business. Prior periods also have been updated to reflect the results from our equity investment in DCP Midstream prior to August 18, 2022, within the results of our NGL and Other business. In addition, the DCP Midstream Class A Segment's net interest expense is reflected in our Corporate segment from August 18, 2022, forward. During the fourth quarter of 2022, we changed the internal financial information reviewed by our chief executive officer to evaluate results and allocate resources to reflect the realignment of certain businesses between segments and business lines. We determined this realignment resulted in a change in the composition of our operating segments. Accordingly, prior period results have been recast for comparability. The primary effects of this realignment included moving the results of certain processing assets at our Sweeny and Lake Charles refineries, in the Gulf Coast Region, from the Midstream segment (NGL and Other) to the Refining segment. Additionally, commissions charged to the Refining segment by the Marketing and Specialties segment related to sales of specialty products were eliminated and the costs of the sales organization were reclassified from the Marketing and Specialties segment to the Refining segment. Additionally, we no longer present disaggregated business line results for our Chemicals and Marketing and Specialties segments.
Page 14


Phillips 66 Earnings Release Supplemental Data
REALIZED MARGIN NON-GAAP RECONCILIATIONS
RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES TO REALIZED REFINING MARGINS
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
ATLANTIC BASIN/EUROPE
Income before income taxes 142  142  152  1,102  530  618  2,402 
Plus:
Taxes other than income taxes 22  22  19  14  14  53 
Depreciation, amortization and impairments 50  50  52  51  50  50  203 
Selling, general and administrative expenses 10  10  18  10  41 
Operating expenses 365  365  296  296  311  339  1,242 
Equity in losses of affiliates
Other segment (income) expense, net 20  20  12  (28) (6)
Proportional share of refining gross margins contributed by equity affiliates 26  26  23  26  22  22  93 
Special items:
Regulatory compliance costs —  —  —  —  — 
Realized refining margins 637  637  563  1,515  949  1,019  4,046 
Total processed inputs (MB) 39,472  39,472  48,015  49,854  49,420  52,030  199,319 
Adjusted total processed inputs (MB) 39,472  39,472  48,015  49,854  49,420  52,030  199,319 
Income before income taxes ($/BBL)** 3.60  3.60  3.17  22.10  10.72  11.88  12.05 
Realized refining margins ($/BBL)*** 16.13  16.13  11.71  30.39  19.22  19.58  20.30 
GULF COAST
Income before income taxes 705  705  41  906  770  374  2,091 
Plus:
Taxes other than income taxes 33  33  27  22  19  19  87 
Depreciation, amortization and impairments 60  60  56  67  59  68  250 
Selling, general and administrative expenses 19 
Operating expenses 286  286  317  320  273  320  1,230 
Equity in (earnings) losses of affiliates (1) (1)
Other segment expense, net —  —  — 
Proportional share of refining gross margins contributed by equity affiliates —  —  —  —  —  —  — 
Special items:
Regulatory compliance costs —  —  —  26  —  —  26 
Realized refining margins 1,092  1,092  447  1,350  1,126  788  3,711 
Total processed inputs (MB) 51,349  51,349  52,151  52,523  50,435  48,160  203,269 
Adjusted total processed inputs (MB) 51,349  51,349  52,151  52,523  50,435  48,160  203,269 
Income before income taxes ($/BBL)** 13.73  13.73  0.79  17.25  15.27  7.77  10.29 
Realized refining margins ($/BBL)*** 21.28  21.28  8.59  25.71  22.30  16.35  18.25 
CENTRAL CORRIDOR
Income (loss) before income taxes 739  739  (135) 491  1,343  716  2,415 
Plus:
Taxes other than income taxes 25  25  18  18  16  57 
Depreciation, amortization and impairments 38  38  35  36  36  40  147 
Selling, general and administrative expenses 21  21  13  13  14  22  62 
Operating expenses 166  166  184  264  179  182  809 
Equity in (earnings) losses of affiliates (200) (200) 16  (228) (294) (257) (763)
Other segment (income) expense, net (1) (1) (4) — 
Proportional share of refining gross margins contributed by equity affiliates 402  402  205  469  517  477  1,668 
Special items:
Regulatory compliance costs —  —  —  22  —  —  22 
Realized refining margins 1,190  1,190  332  1,087  1,815  1,185  4,419 
Total processed inputs (MB) 26,004  26,004  23,691  22,635  25,167  26,504  97,997 
Adjusted total processed inputs (MB)* 44,315  44,315  42,267  40,629  46,857  47,359  177,112 
Income (loss) before income taxes ($/BBL)** 28.42  28.42  (5.70) 21.69  53.36  27.01  24.64 
Realized refining margins ($/BBL)*** 26.86  26.86  7.89  26.72  38.76  25.03  24.96 
Page 15


Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES TO REALIZED REFINING MARGINS (continued)
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
WEST COAST
Income (loss) before income taxes 22  22  115  597  264  (68) 908 
Plus:
Taxes other than income taxes 33  33  24  19  31  17  91 
Depreciation, amortization and impairments 54  54  60  63  76  80  279 
Selling, general and administrative expenses 10  10  31 
Operating expenses 350  350  306  306  451  423  1,486 
Other segment (income) expense, net —  (1) (1) (1)
Special items:
Regulatory compliance costs —  —  —  13  —  —  13 
Realized refining margins 470  470  513  1,006  828  460  2,807 
Total processed inputs (MB) 28,416  28,416  28,877  30,199  28,897  27,484  115,457 
Adjusted total processed inputs (MB) 28,416  28,416  28,877  30,199  28,897  27,484  115,457 
Income (loss) before income taxes ($/BBL)** 0.77  0.77  3.98  19.77  9.14  (2.47) 7.86 
Realized refining margins ($/BBL)*** 16.53  16.53  17.74  33.31  28.64  16.77  24.31 
WORLDWIDE
Income before income taxes 1,608  1,608  173  3,096  2,907  1,640  7,816 
Plus:
Taxes other than income taxes 113  113  88  73  80  47  288 
Depreciation, amortization and impairments 202  202  203  217  221  238  879 
Selling, general and administrative expenses 45  45  30  33  43  47  153 
Operating expenses 1,167  1,167  1,103  1,186  1,214  1,264  4,767 
Equity in (earnings) losses of affiliates (199) (199) 21  (223) (291) (254) (747)
Other segment (income) expense, net 25  25  11  (29) (4)
Proportional share of refining gross margins contributed by equity affiliates 428  428  228  495  539  499  1,761 
Special items:
Regulatory compliance costs —  —  —  70  —  —  70 
Realized refining margins 3,389  3,389  1,855  4,958  4,718  3,452  14,983 
Total processed inputs (MB) 145,241  145,241  152,734  155,211  153,919  154,178  616,042 
Adjusted total processed inputs (MB)* 163,552  163,552  171,310  173,205  175,609  175,033  695,157 
Income before income taxes ($/BBL)** 11.07  11.07  1.13  19.95  18.89  10.64  12.69 
Realized refining margins ($/BBL)*** 20.72  20.72  10.83  28.62  26.87  19.73  21.55 
* Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate.
** Income (loss) before income taxes divided by total processed inputs.
*** Realized refining margins per barrel, as presented, are calculated using the underlying realized refining margin amounts, in dollars, divided by adjusted total processed inputs, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts.
Page 16


Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF INCOME BEFORE INCOME TAXES TO REALIZED MARKETING FUEL MARGINS
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
UNITED STATES
Income before income taxes 273  273  191  489  368  281  1,329 
Plus:
Depreciation and amortization 14 
Selling, general and administrative expenses 181  181  182  210  218  198  808 
Equity in earnings of affiliates (3) (3) (7) (16) (30) (18) (71)
Other operating revenues* (108) (108) (107) (139) (141) (121) (508)
Other expense, net 24 
Realized marketing fuel margins 351  351  268  553  425  350  1,596 
Total fuel sales volumes (MB) 152,662  152,662  169,196  170,899  170,473  170,362  680,930 
Income before income taxes ($/BBL) 1.79  1.79  1.13  2.86  2.16  1.65  1.95 
Realized marketing fuel margins ($/BBL)** 2.30  2.30  1.59  3.24  2.49  2.05  2.34 
INTERNATIONAL
Income before income taxes 125  125  23  185  334  223  765 
Plus:
Depreciation and amortization 18  18  18  19  17  18  72 
Selling, general and administrative expenses 62  62  63  62  59  67  251 
Equity in earnings of affiliates (22) (22) (26) (32) (31) (26) (115)
Other operating revenues* (13) (13) (12) (9) (35) (6) (62)
Other (income) expense, net (3) (3) (5) (7)
Marketing margins 176  176  70  222  341  271  904 
Less: margin for nonfuel related sales 12  12  13  14  12  12  51 
Realized marketing fuel margins 164  164  57  208  329  259  853 
Total fuel sales volumes (MB) 25,380  25,380  24,926  25,329  26,501  26,106  102,862 
Income before income taxes ($/BBL) 4.93  4.93  0.92  7.30  12.60  8.54  7.44 
Realized marketing fuel margins ($/BBL)** 6.45  6.45  2.30  8.20  12.40  9.94  8.29 
* Includes other nonfuel revenues and expenses.
** Realized marketing fuel margins per barrel, as presented, are calculated using the underlying realized marketing fuel margin amounts, in dollars, divided by sales volumes, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts.
ADJUSTED EFFECTIVE TAX RATE NON-GAAP RECONCILIATION
RECONCILIATION OF EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE
Millions of Dollars, Except as Indicated
2023 2022
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
EFFECTIVE TAX RATES
Income before income taxes 2,651  2,651  828  4,106  7,158  2,547  14,639 
Special items 11  11  17  121  (2,950) 64  (2,748)
Adjusted income before income taxes 2,662  2,662  845  4,227  4,208  2,611  11,891 
Income tax expense 574  574  171  924  1,618  535  3,248 
Special items (681) 39  (635)
Adjusted income tax expense 576  576  175  927  937  574  2,613 
Effective tax rate (%) 21.7  % 21.7  % 20.7  % 22.5  % 22.6  % 21.0  % 22.2  %
Adjusted effective tax rate (%) 21.6  % 21.6  % 20.7  % 21.9  % 22.3  % 22.0  % 22.0  %
Page 17