株探米国株
日本語 英語
エドガーで原本を確認する
0001534701false00015347012024-04-262024-04-26

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

April 26, 2024
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 April 26, 2024, Phillips 66 issued a press release announcing the company's financial and operating results for the quarter ended March 31, 2024. 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: April 26, 2024
2
EX-99.1 2 psx-2024331_ex991.htm EX-99.1 Document



Exhibit 99.1
psxphillips66b.jpg


Phillips 66 Reports 1Q 2024 Financial Results,
Highlights Strategic Priorities Progress



First-Quarter Results

•First-quarter earnings of $748 million or $1.73 per share; adjusted earnings of $822 million or $1.90 per share
•$1.6 billion returned to shareholders through dividends and share repurchases
•Refining operated at 92% crude utilization
•Recently announced 10% increase to the quarterly dividend to $1.15 per common share
•Earned industry recognition for 2023 exemplary safety performance in Midstream, Refining and Chemicals

Strategic Priorities Highlights

•Returned $9.9 billion to shareholders through dividends and share repurchases since July 2022
•On track to achieve $1.4 billion of business transformation cost and sustaining capital savings by year-end 2024
•Launched process to divest retail marketing assets in Germany and Austria
•Commenced operations at Rodeo Renewable Energy Complex


HOUSTON, April 26, 2024 – Phillips 66 (NYSE: PSX), a leading diversified and integrated downstream energy company, announced first-quarter earnings of $748 million, compared with earnings of $1.3 billion in the fourth quarter. Excluding special items of $74 million, the company had adjusted earnings of $822 million in the first quarter, compared with fourth-quarter adjusted earnings of $1.4 billion.

“In the first quarter, we progressed our strategic priorities and returned $1.6 billion to shareholders,” said Mark Lashier, president and CEO of Phillips 66. “While our crude utilization rates were strong, our results were affected by maintenance that limited our ability to make higher-value products. We were also impacted by the renewable fuels conversion at Rodeo, as well as the effect of rising commodity prices on our inventory hedge positions. The maintenance is behind us, our assets are currently running near historical highs and we are ready to meet peak summer demand.

“We recently launched a process to sell our retail marketing business in Germany and Austria, consistent with our plan to divest non-core assets. A major milestone was achieved with the startup of our Rodeo Renewable Energy Complex, positioning Phillips 66 as a world leader in renewable fuels.

Page 1



“We remain committed to delivering increased value to our shareholders. We have returned $9.9 billion to shareholders through share repurchases and dividends since July 2022, on pace to meet our target of $13 billion to $15 billion by year-end 2024. Our strategic priorities put us on a clear path to achieve our $14 billion mid-cycle adjusted EBITDA target by 2025 and return over 50% of operating cash flows to shareholders.”


Midstream
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
1Q 2024 4Q 2023 1Q 2024 4Q 2023
Transportation $ 243 334 302 334
NGL and Other 306 425 306 423
NOVONIX 5 (3) 5 (3)
Midstream $ 554 756 613 754

Midstream first-quarter 2024 pre-tax income was $554 million, compared with $756 million in the fourth quarter of 2023. Results in the first quarter included a $59 million asset impairment. Fourth - quarter results included a $2 million tax benefit.

Transportation first-quarter adjusted pre-tax income was $302 million, compared with adjusted pre-tax income of $334 million in the fourth quarter. The decline mainly reflects a decrease in throughput and deficiency revenues, partially offset by seasonally lower maintenance costs.

NGL and Other adjusted pre-tax income was $306 million in the first quarter, compared with adjusted pre-tax income of $423 million in the fourth quarter. The decrease was mainly due to a decline in margins, as well as lower volumes reflecting impacts from winter storms.

In the first quarter, the fair value of the company’s investment in NOVONIX, Ltd. increased by $5 million, compared with a $3 million decrease in the fourth quarter.


Chemicals
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
1Q 2024 4Q 2023 1Q 2024 4Q 2023
Chemicals $ 205  106  205  106 

The Chemicals segment reflects Phillips 66’s equity investment in Chevron Phillips Chemical Company LLC (CPChem). Chemicals first-quarter 2024 reported and adjusted pre-tax income was $205 million, compared with fourth-quarter 2023 reported and adjusted pre-tax income of $106 million. The increase was mainly due to higher polyethylene margins driven by improved sales prices and a decline in feedstock costs, as well as lower turnaround costs.

Global olefins and polyolefins utilization was 96% for the quarter.





Page 2



Refining
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
1Q 2024 4Q 2023 1Q 2024 4Q 2023
Refining $ 131  814  228  797 


Refining first-quarter 2024 reported pre-tax income was $131 million, compared with pre-tax income of $814 million in the fourth quarter of 2023. Results in the first quarter included a $104 million asset impairment and a $7 million benefit related to a legal settlement. Fourth-quarter results included a $17 million tax benefit.

Adjusted pre-tax income for Refining was $228 million in the first quarter, compared with adjusted pre-tax income of $797 million in the fourth quarter. The decrease was primarily due to a decline in realized margins driven by less favorable commercial results, inventory hedging impacts and lower Gulf Coast clean product realizations.

Refining pre-tax turnaround expense for the first quarter was $160 million, including $36 million related to the Rodeo Renewable Energy Complex. The crude utilization rate was 92%, clean product yield was 84% and market capture was 69%.


Marketing and Specialties
Millions of Dollars
Pre-Tax Income Adjusted Pre-Tax Income
1Q 2024 4Q 2023 1Q 2024 4Q 2023
Marketing and Specialties $ 404  432  345  432 

Marketing and Specialties first-quarter 2024 pre-tax income was $404 million, compared with $432 million in the fourth quarter of 2023. Results in the first quarter included a $59 million benefit related to a legal settlement.

Adjusted pre-tax income for Marketing and Specialties was $345 million in the first quarter, compared with $432 million in the fourth quarter. The decrease in the first quarter was mainly due to lower domestic marketing and lubricant margins.


Corporate and Other
Millions of Dollars
Pre-Tax Loss Adjusted Pre-Tax Loss
1Q 2024 4Q 2023 1Q 2024 4Q 2023
Corporate and Other $ (330) (347) (330) (297)

Corporate and Other first-quarter 2024 pre-tax costs were $330 million, compared with pre-tax costs of $347 million in the fourth quarter of 2023. Results in the fourth quarter included restructuring costs of $50 million.

Adjusted pre-tax costs were $330 million in the first quarter of 2024, compared with $297 million in the fourth quarter. Increased costs in the first quarter were mainly due to higher net interest expense.

Page 3




Financial Position, Liquidity and Return of Capital

Cash used in operations was $236 million in the first quarter. Operating cash flow was $1.2 billion, excluding $1.4 billion of working capital impacts mainly due to inventory builds. The company had net debt issuances of $802 million.

During the first quarter, Phillips 66 funded $1.2 billion of share repurchases, $448 million in dividends and $628 million of capital expenditures and investments.

As of March 31, 2024, the company had $1.6 billion of cash and cash equivalents and $3.5 billion of committed capacity available under its credit facility. The company’s consolidated debt-to-capital ratio was 40% and its net debt-to-capital ratio was 38%. The company ended the quarter with 424 million shares outstanding.


Strategic Priorities and Business Update

Phillips 66 is executing its strategic priorities to increase mid-cycle adjusted EBITDA to $14 billion by 2025 and return over 50% of operating cash flow to shareholders. Since July 2022, the company has distributed $9.9 billion through share repurchases and dividends and is on pace to achieve its $13 billion to $15 billion target by year-end 2024.

Phillips 66 plans to monetize assets that no longer fit its long-term strategy. The company is progressing the potential divestiture of its retail marketing business in Germany and Austria. Completion of dispositions is subject to market and other conditions, including customary approvals.

The company achieved $1.24 billion in run-rate cost and sustaining capital savings through business transformation as of March 31, 2024. The company is targeting $1.4 billion in run-rate savings by the end of 2024.

Phillips 66 is capturing value from its Midstream NGL wellhead-to-market strategy. The company’s increased ownership of DCP Midstream has provided an incremental $1.25 billion toward its 2025 mid-cycle adjusted EBITDA target, including approximately $250 million of synergies. The company remains focused on capturing over $400 million of run-rate commercial and operating synergies by the end of 2024.

In Chemicals, CPChem is building world-scale petrochemical facilities with a joint-venture partner on the U.S. Gulf Coast and in Ras Laffan, Qatar. Both projects are expected to start up in 2026.

In Refining, the company continues to invest in high-return, low-capital projects to improve asset reliability and market capture. Since 2022, completed projects have added over 3% to market capture based on mid-cycle pricing.

During the first quarter, Phillips 66 achieved a significant milestone with the startup of the Rodeo Renewed project. The Rodeo Renewable Energy Complex is now producing 30,000 barrels per day of renewable fuels. The facility is on track to produce approximately 50,000 barrels per day (800 million gallons per year) of renewable fuels by the end of the second quarter, positioning Phillips 66 as a leader in renewable fuels.

Page 4



The American Fuel and Petrochemical Manufacturers (AFPM) recognized four Phillips 66 refineries and two CPChem facilities for exemplary safety performance in 2023. The Rodeo and Sweeny facilities both received the Distinguished Safety Award, the highest annual safety award in the industry. This was Sweeny Refinery’s third consecutive year to receive the honor. The Ponca City Refinery earned the Elite Platinum Award, and the Lake Charles Refinery secured the Elite Gold Award. In Midstream, the company received the first-place Division I 2023 GPA Midstream Safety Award for its gathering and processing operations.


Investor Webcast

Members of Phillips 66 executive management will host a webcast at noon ET to provide an update on the company’s strategic initiatives and discuss the company’s first-quarter performance. 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
2024 2023
1Q 4Q 1Q
Midstream $ 554  756  702 
Chemicals 205  106  198 
Refining 131  814  1,608 
Marketing and Specialties 404  432  426 
Corporate and Other (330) (347) (283)
Pre-Tax Income 964  1,761  2,651 
Less: Income tax expense 203  476  574 
Less: Noncontrolling interests 13  25  116 
Phillips 66 $ 748  1,260  1,961 
Adjusted Earnings
Millions of Dollars
2024 2023
1Q 4Q 1Q
Midstream $ 613  754  678 
Chemicals 205  106  198 
Refining 228  797  1,608 
Marketing and Specialties 345  432  426 
Corporate and Other (330) (297) (248)
Pre-Tax Income 1,061  1,792  2,662 
Less: Income tax expense 226  405  576 
Less: Noncontrolling interests 13  25  121 
Phillips 66 $ 822  1,362  1,965 




Page 5




About Phillips 66

Phillips 66 (NYSE: PSX) is a leading diversified and integrated downstream energy provider that manufactures, transports and markets products that drive the global economy. The 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.

- # # # -
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 “adjusted EBITDA,” “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: fluctuations in NGL, crude oil, refined petroleum product and natural gas prices, and refining, marketing and petrochemical margins; 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 effects of any widespread public health crisis and its negative impact on commercial activity and demand for refined petroleum products; our ability 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 including the renewable fuel standards program, low carbon fuel standards and tax credits for biofuels; our ability to achieve the expected benefits of the integration of DCP Midstream, LP, including the realization of synergies; the success of the company’s business transformation initiatives and the realization of savings and cost reductions from actions taken in connection therewith; unexpected changes in costs for constructing, modifying or operating our facilities; our ability to successfully complete, or any material delay in the completion of, asset dispositions or acquisitions that we may pursue; 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; our ability 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 (such as 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 6




Use of Non-GAAP Financial Information—This news release includes the terms “adjusted earnings,” “adjusted pre-tax income (loss),” “adjusted pre-tax costs,” “adjusted earnings per share,” “operating cash flow, excluding working capital,” and “net debt-to-capital ratio.” 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. Where applicable, these measures exclude items that do not reflect the core operating results of our businesses in the current period or other adjustments to reflect how management analyzes results. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release.

This news release also includes the term “mid-cycle adjusted EBITDA,” which is a forward-looking non-GAAP financial measure. EBITDA is defined as estimated net income plus estimated net interest expense, income taxes, and depreciation and amortization. Adjusted EBITDA is defined as estimated EBITDA plus the proportional share of selected equity affiliates’ estimated net interest expense, income taxes, and 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. Mid-cycle adjusted EBITDA is defined as the average adjusted EBITDA generated over a complete economic cycle. Mid-cycle adjusted EBITDA estimates or targets 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 of projected mid-cycle adjusted EBITDA to consolidated net income or segment income before income taxes without unreasonable effort.

References in the release to earnings refer to net income attributable to Phillips 66. References in the release to shareholder distributions refers to the sum of dividends paid to Phillips 66 stockholders and proceeds used by Phillips 66 to repurchase shares of its common stock. References to run-rate cost savings includes cost savings and references to run-rate synergies include costs savings and other benefits that will be reflected in the sales and other operating revenues, purchased crude oil and products costs, operating expenses, selling, general and administrative expenses and equity in earnings of affiliates lines on our consolidated statement of income when realized. References to run-rate sustaining capital savings includes savings that will be reflected in the capital expenditures and investments on our consolidated statement of cash flows when realized. References to run-rate savings represent the sum of run-rate cost savings and run-rate sustaining capital savings.




Page 7



 Millions of Dollars
 Except as Indicated
2024 2023
1Q 4Q 1Q
Reconciliation of Consolidated Earnings to Adjusted Earnings
Consolidated Earnings $ 748  1,260  1,961 
Pre-tax adjustments:
Impairments 163  —  — 
Certain tax impacts —  (19) — 
Net gain on asset disposition —  —  (36)
  Legal settlement (66) —  — 
  Business transformation restructuring costs1
—  50  35 
  DCP integration restructuring costs2
—  —  12 
Tax impact of adjustments3
(23) (12) (2)
Other tax impacts —  83  — 
Noncontrolling interests —  —  (5)
Adjusted earnings $ 822  1,362  1,965 
Earnings per share of common stock (dollars)
$ 1.73  2.86  4.20 
Adjusted earnings per share of common stock (dollars)4
$ 1.90  3.09  4.21 
Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)
Midstream Pre-Tax Income $ 554  756  702 
Pre-tax adjustments:
Impairments 59  —  — 
Certain tax impacts —  (2) — 
Net gain on asset disposition —  —  (36)
  DCP integration restructuring costs2
—  —  12 
Adjusted pre-tax income $ 613  754  678 
Chemicals Pre-Tax Income $ 205  106  198 
Pre-tax adjustments:
  None —  —  — 
Adjusted pre-tax income $ 205  106  198 
Refining Pre-Tax Income $ 131  814  1,608 
Pre-tax adjustments:
Impairments 104  —  — 
Certain tax impacts —  (17) — 
Legal accrual —  —  — 
Legal settlement (7) —  — 
Adjusted pre-tax income $ 228  797  1,608 
Page 8



Marketing and Specialties Pre-Tax Income $ 404  432  426 
Pre-tax adjustments:
  Legal settlement (59) —  — 
Adjusted pre-tax income $ 345  432  426 
Corporate and Other Pre-Tax Loss $ (330) (347) (283)
Pre-tax adjustments:
  Business transformation restructuring costs1
—  50  35 
  Loss on early redemption of DCP debt —  —  — 
Adjusted pre-tax loss $ (330) (297) (248)
1Restructuring costs, related to Phillips 66’s multi-year business transformation efforts, are primarily due to consulting fees and severance costs.
2Restructuring 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.
3We 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.
4Q1 2024 and Q4 2023 are based on adjusted weighted-average diluted shares of 432,158 thousand and 440,582 thousand, respectively. 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, 2024
Debt-to-Capital Ratio
Total Debt $ 20,154 
Total Equity 30,793 
Debt-to-Capital Ratio 40  %
Total Cash 1,570 
Net Debt-to-Capital Ratio 38  %
Millions of Dollars
March 31, 2024
Reconciliation of Net Cash Used in Operating Activities to Operating Cash Flow, Excluding Working Capital
Net Cash Used in Operating Activities $ (236)
Less: Net Working Capital Changes (1,447)
Operating Cash Flow, Excluding Working Capital $ 1,211 

Page 9



 Millions of Dollars
 Except as Indicated
2024 2023
1Q 4Q
Reconciliation of Refining Income Before Income Taxes to Realized Refining Margins
Income before income taxes $ 131  814 
Plus:
Taxes other than income taxes 86  87 
Depreciation, amortization and impairments 321  227 
Selling, general and administrative expenses 47  48 
Operating expenses 1,021  1,086 
Equity in (earnings) loss of affiliates (108) 85 
Other segment expense, net
Proportional share of refining gross margins contributed by equity affiliates 331  167 
Special items:
Certain tax impacts —  (15)
Legal settlement (7) — 
Realized refining margins $ 1,823  2,504 
Total processed inputs (thousands of barrels)
144,730  156,720 
Adjusted total processed inputs (thousands of barrels)*
166,984  173,786 
Income before income taxes (dollars per barrel)**
$ 0.91  5.19 
Realized refining margins (dollars per barrel)*****
$ 10.91  14.41 
*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 10
EX-99.2 3 psx-20240331_erxsuppinfoxe.htm EX-99.2 Document

Exhibit 99.2
Phillips 66 Earnings Release Supplemental Data
psxphillips66.jpg

CONSOLIDATED INCOME STATEMENT
Millions of Dollars, Except as Indicated
2024 2023
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 35,811  35,811  34,396  35,090  39,643  38,270  147,399 
Equity in earnings of affiliates 528  528  611  563  562  281  2,017 
Net gain (loss) on dispositions —  —  34  (12) 102  (9) 115 
Other income** 97  97  48  99  15  197  359 
Total Revenues and Other Income 36,436  36,436  35,089  35,740  40,322  38,739  149,890 
Costs and Expenses
Purchased crude oil and products 32,386  32,386  29,341  30,571  34,330  33,844  128,086 
Operating expenses 1,452  1,452  1,578  1,384  1,633  1,559  6,154 
Selling, general and administrative expenses 557  557  605  593  669  658  2,525 
Depreciation and amortization 504  504  476  495  488  518  1,977 
Impairments 165  165  24 
Taxes other than income taxes 165  165  207  174  171  155  707 
Accretion on discounted liabilities 10  29 
Interest and debt expense 227  227  192  266  221  218  897 
Foreign currency transaction (gains) losses 25  (12) 22 
Total Costs and Expenses 35,472  35,472  32,438  33,496  37,509  36,978  140,421 
Income before income taxes 964  964  2,651  2,244  2,813  1,761  9,469 
Income tax expense 203  203  574  510  670  476  2,230 
Net Income 761  761  2,077  1,734  2,143  1,285  7,239 
Less: net income attributable to noncontrolling interests* 13  13  116  37  46  25  224 
Net Income Attributable to Phillips 66* 748  748  1,961  1,697  2,097  1,260  7,015 
Net Income Attributable to Phillips 66 Per Share
  of Common Stock (dollars)
Basic 1.74  1.74  4.21  3.73  4.72  2.87  15.56 
Diluted 1.73  1.73  4.20  3.72  4.69  2.86  15.48 
Weighted-Average Common Shares Outstanding (thousands)
Basic 428,959  428,959  464,810  454,450  444,283  437,365  450,136 
Diluted 431,906  431,906  467,034  456,168  447,258  440,575  453,210 
Effective tax rate (%) 21.1  % 21.1  % 21.7  % 22.7  % 23.8  % 27.0  % 23.6  %
Adjusted effective tax rate (%) 21.3  % 21.3  % 21.6  % 22.4  % 24.0  % 22.6  % 22.7  %
  * 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
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream* 554  554  702  604  712  756  2,774 
Chemicals 205  205  198  192  104  106  600 
Refining 131  131  1,608  1,134  1,710  814  5,266 
Marketing and Specialties 404  404  426  644  633  432  2,135 
Corporate and Other (330) (330) (283) (330) (346) (347) (1,306)
Income before income taxes 964  964  2,651  2,244  2,813  1,761  9,469 
Less: income tax expense 203  203  574  510  670  476  2,230 
Net Income 761  761  2,077  1,734  2,143  1,285  7,239 
Less: net income attributable to noncontrolling interests 13  13  116  37  46  25  224 
Net Income Attributable to Phillips 66 748  748  1,961  1,697  2,097  1,260  7,015 
  * 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
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Transportation 302  302  270  284  285  334  1,173 
NGL and Other 306  306  420  357  293  423  1,493 
NOVONIX** (12) (15) (9) (3) (39)
Total Midstream 613  613  678  626  569  754  2,627 
Chemicals 205  205  198  192  104  106  600 
Refining
Atlantic Basin/Europe 80  80  142  149  444  160  895 
Gulf Coast 111  111  705  257  342  348  1,652 
Central Corridor 210  210  739  630  361  480  2,210 
West Coast (173) (173) 22  112  593  (191) 536 
Total Refining 228  228  1,608  1,148  1,740  797  5,293 
Total Marketing and Specialties 345  345  426  644  633  432  2,135 
Corporate and Other (330) (330) (248) (236) (295) (297) (1,076)
Adjusted income before income taxes 1,061  1,061  2,662  2,374  2,751  1,792  9,579 
Less: adjusted income tax expense 226  226  576  532  660  405  2,173 
Adjusted Net Income* 835  835  2,086  1,842  2,091  1,387  7,406 
Less: adjusted net income attributable to noncontrolling
   interests
13  13  121  76  21  25  243 
Adjusted Net Income Attributable to Phillips 66 822  822  1,965  1,766  2,070  1,362  7,163 
  * 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
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Certain tax impacts —  —  —  —  — 
Net gain on asset disposition —  —  36  —  101  —  137 
Change in inventory method for acquired business —  —  —  —  46  —  46 
Impairments (59) (59) —  —  —  —  — 
DCP integration restructuring costs* —  —  (12) (22) (4) —  (38)
Total Midstream (59) (59) 24  (22) 143  147 
Chemicals —  —  —  —  —  —  — 
Refining
Certain tax impacts —  —  —  —  —  17  17 
Net loss on asset disposition —  —  —  (14) —  —  (14)
Impairments (104) (104) —  —  —  —  — 
Legal accrual —  —  —  —  (30) —  (30)
Legal settlement —  —  —  —  — 
Total Refining (97) (97) —  (14) (30) 17  (27)
Marketing and Specialties
Legal settlement 59  59  —  —  —  —  — 
Total Marketing and Specialties 59  59  —  —  —  —  — 
Corporate and Other
Business transformation restructuring costs** —  —  (35) (41) (51) (50) (177)
Loss on early redemption of DCP debt —  —  —  (53) —  —  (53)
Total Corporate and Other —  —  (35) (94) (51) (50) (230)
Total Special Items (Pre-tax) (97) (97) (11) (130) 62  (31) (110)
Less: Income Tax Expense (Benefit)
Tax impact of pre-tax special items*** (23) (23) (2) (22) 10  (12) (26)
Other tax impacts —  —  —  —  —  83  83 
Total Income Tax Expense (Benefit) (23) (23) (2) (22) 10  71  57 
Less: Income (Loss) Attributable to Noncontrolling Interests
Loss on early redemption of DCP debt —  —  —  (30) —  —  (30)
Change in inventory method for acquired business —  —  —  —  26  —  26 
DCP integration restructuring costs* —  —  (5) (9) (1) —  (15)
Total Income (Loss) Attributable to Noncontrolling Interests —  —  (5) (39) 25  —  (19)
Total Phillips 66 Special Items (After-tax) (74) (74) (4) (69) 27  (102) (148)
* 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.
** 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
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Transportation (59) (59) 36  —  101  —  137 
NGL and Other —  —  (12) (22) 42  10 
NOVONIX —  —  —  —  —  —  — 
Total Midstream (59) (59) 24  (22) 143  147 
Refining
Atlantic Basin/Europe —  —  —  —  —  15  15 
Gulf Coast —  (14) —  (12)
Central Corridor —  —  —  —  —  —  — 
West Coast (104) (104) —  —  (30) —  (30)
Total Refining (97) (97) —  (14) (30) 17  (27)
Page 3


Phillips 66 Earnings Release Supplemental Data
CASH FLOW INFORMATION
Millions of Dollars
2024 2023
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 761  761  2,077  1,734  2,143  1,285  7,239 
Depreciation and amortization 504  504  476  495  488  518  1,977 
Impairments 165  165  24 
Accretion on discounted liabilities 10  29 
Deferred income taxes (55) (55) 146  119  408  167  840 
Undistributed equity earnings (180) (180) (242) (324) (201) (55) (822)
Loss on early redemption of debt —  53  —  —  53 
Net (gain) loss on dispositions —  —  (34) 12  (102) (115)
Unrealized investment (gain) loss* (6) (6) 11  15  38 
Other 11  11  14  (115) (354) 36  (419)
Net working capital changes (1,447) (1,447) (1,263) (1,045) 286  207  (1,815)
Net Cash Provided by (Used in) Operating Activities (236) (236) 1,199  955  2,685  2,190  7,029 
Cash Flows From Investing Activities
Capital expenditures and investments (628) (628) (378) (551) (855) (634) (2,418)
Return of investments in equity affiliates 41  41  60  59  40  42  201 
Proceeds from asset dispositions 77  13  280  22  392 
Collection of advances/loans—related parties —  —  —  — 
Other (80) (80) (24) 47  49  (40) 32 
Net Cash Used in Investing Activities (665) (665) (265) (432) (485) (608) (1,790)
Cash Flows From Financing Activities
Issuance of debt 3,815  3,815  2,488  2,559  678  535  6,260 
Repayment of debt (3,013) (3,013) (1,223) (1,236) (1,166) (627) (4,252)
Issuance of common stock 50  50  10  91  20  123 
Repurchase of common stock (1,164) (1,164) (800) (1,309) (752) (1,153) (4,014)
Dividends paid on common stock (448) (448) (486) (474) (465) (457) (1,882)
Distributions to noncontrolling interests (13) (13) (58) (67) (15) (23) (163)
Repurchase of noncontrolling interests —  —  —  (3,957) —  (110) (4,067)
Other (73) (73) (48) (11) (28) (10) (97)
Net Cash Used in Financing Activities (846) (846) (117) (4,493) (1,657) (1,825) (8,092)
Effect of Exchange Rate Changes on Cash and
  Cash Equivalents
(6) (6) 15  34  (33) 27  43 
Net Change in Cash and Cash Equivalents (1,753) (1,753) 832  (3,936) 510  (216) (2,810)
Cash and cash equivalents at beginning of period 3,323  3,323  6,133  6,965  3,029  3,539  6,133 
Cash and Cash Equivalents at End of Period 1,570  1,570  6,965  3,029  3,539  3,323  3,323 
* Represents the unrealized loss on our investment in NOVONIX. See NOVONIX Investment table on page 5 for more details.
CAPITAL PROGRAM
Millions of Dollars
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Consolidated Capital Expenditures and Investments
Midstream 255  255  124  176  160  165  625 
Chemicals —  —  —  —  —  —  — 
Refining 351  351  227  329  382  401  1,339 
Marketing and Specialties 15  15  11  25  287  41  364 
Corporate and Other 16  21  26  27  90 
Consolidated Capital Expenditures and Investments 628  628  378  551  855  634  2,418 
Proportional Share of Selected Equity Affiliates Capital
  Expenditures and Investments
CPChem (Chemicals) 201  201  142  377  254  236  1,009 
WRB (Refining) 24  24  45  47  36  61  189 
Selected Equity Affiliates 225  225  187  424  290  297  1,198 
Page 4


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM
Millions of Dollars, Except as Indicated
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes
Transportation 243  243  306  284  386  334  1,310 
NGL and Other 306  306  408  335  335  425  1,503 
NOVONIX (12) (15) (9) (3) (39)
Income before Income Taxes 554  554  702  604  712  756  2,774 
Equity in Earnings of Affiliates
Transportation 136  136  125  130  131  141  527 
NGL and Other 19  19  26  40  26  30  122 
NOVONIX —  —  —  —  —  —  — 
Total 155  155  151  170  157  171  649 
NOVONIX Investment
Unrealized Investment Gain (Loss) (11) (15) (8) (4) (38)
Unrealized Foreign Currency Transaction Gain (Loss) (1) (1) (1) —  (1) (1)
Change in Fair Value of NOVONIX Investment (12) (15) (9) (3) (39)
Depreciation and Amortization*
Transportation 43  43  40  40  41  47  168 
NGL and Other 186  186  184  194  190  187  755 
NOVONIX —  —  —  —  —  —  — 
Total 229  229  224  234  231  234  923 
* Excludes D&A of all non-consolidated affiliates.
Operating and SG&A Expenses*
Transportation 182  182  179  178  187  208  752 
NGL and Other 334  334  371  373  429  365  1,538 
NOVONIX —  —  —  —  —  —  — 
Total 516  516  550  551  616  573  2,290 
* Excludes operating and SG&A expenses of all non-consolidated affiliates.
Transportation Volumes (MB/D)
Pipelines* 2,979  2,979  3,039  3,254  3,039  2,945  3,069 
Terminals 3,109  3,109  3,203  3,149  3,167  3,464  3,246 
* Pipelines represent the sum of volumes transported through each separately tariffed consolidated pipeline segment, excluding NGL pipelines.
PSX Other Volumes
NGL Fractionated (MB/D)* 679  679  660  738  703  743  711 
NGL Production (MB/D)** 417  417  421  444  432  452  437 
NGL Pipelines Throughput (MB/D)*** 896  896  918  898  880  892  897 
Wellhead Volume (Bcf/D)** 4.4  4.4  4.5  4.5  4.6  4.7  4.6 
    * 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)* 0.70  0.70  0.74  0.61  0.67  0.65  0.67 
* 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
2024 2023
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 554  554  702  604  712  756  2,774 
Plus:
Depreciation and amortization 229  229  224  234  231  234  923 
EBITDA 783  783  926  838  943  990  3,697 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  (2) (2)
Net gain on asset disposition —  —  (36) —  (101) —  (137)
Change in inventory method for acquired business —  —  —  —  (46) —  (46)
Impairments 59  59  —  —  —  —  — 
DCP integration restructuring costs —  —  12  19  —  35 
Total Special Item Adjustments (pre-tax) 59  59  (24) 19  (143) (2) (150)
Change in Fair Value of NOVONIX Investment* (5) (5) 12  15  39 
EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
837  837  914  872  809  991  3,586 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 18 
Proportional share of selected equity affiliates net interest 13  13  13  12  13  13  51 
Proportional share of selected equity affiliates depreciation
  and amortization
38  38  41  39  39  37  156 
Adjusted EBITDA attributable to noncontrolling interests (35) (35) (226) (168) (47) (51) (492)
Adjusted EBITDA 856  856  746  760  818  995  3,319 
* See NOVONIX Investment table on page 5 for more details.
Page 6


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM (continued)
Millions of Dollars
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Transportation
Income before income taxes 243  243  306  284  386  334  1,310 
Plus:
Depreciation and amortization 43  43  40  40  41  47  168 
EBITDA 286  286  346  324  427  381  1,478 
Special Item Adjustments (pre-tax):
Net gain on asset disposition —  —  (36) —  (101) —  (137)
Impairments 59  59  —  —  —  —  — 
EBITDA, Adjusted for Special Items 345  345  310  324  326  381  1,341 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 18 
Proportional share of selected equity affiliates net interest 13  13  13  12  13  13  51 
Proportional share of selected equity affiliates depreciation
  and amortization
26  26  27  27  26  25  105 
Adjusted EBITDA attributable to noncontrolling interests (5) (5) (4) (3) (5) (5) (17)
Adjusted EBITDA 382  382  350  365  364  419  1,498 
NGL and Other
Income before income taxes 306  306  408  335  335  425  1,503 
Plus:
Depreciation and amortization 186  186  184  194  190  187  755 
EBITDA 492  492  592  529  525  612  2,258 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  (2) (2)
Change in inventory method for acquired business —  —  —  —  (46) —  (46)
DCP integration restructuring costs —  —  12  19  —  35 
EBITDA, Adjusted for Special Items 492  492  604  548  483  610  2,245 
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
12  12  14  12  13  12  51 
Adjusted EBITDA attributable to noncontrolling interests (30) (30) (222) (165) (42) (46) (475)
Adjusted EBITDA 474  474  396  395  454  576  1,821 
Page 7


Phillips 66 Earnings Release Supplemental Data
CHEMICALS
Millions of Dollars, Except as Indicated
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes 205  205  198  192  104  106  600 
Equity in Earnings of Affiliate 201  201  195  189  101  101  586 
100% CPChem Results
Net Income, excludes parent company income tax related to CPChem's earnings 402  402  390  377  202  204  1,173 
Income before Income Taxes 413  413  401  389  217  214  1,221 
Depreciation and Amortization 153  153  142  141  143  184  610 
Net Interest Expense* 13 
* Net of interest income.
Investing Cash Flows—Outflows/(Inflows)
Capital Expenditures and Investments 401  401  283  755  507  473  2,018 
Return of Investments from Equity Companies —  —  —  —  —  —  — 
Olefins and Polyolefins Capacity Utilization (%) 96  % 96  % 94  % 98  % 99  % 94  % 96  %
Market Indicators*
U.S. Industry Prices
Ethylene, Average Acquisition Contract (cents/lb) 24.1  24.1  26.0  22.7  24.3  24.6  24.4 
HDPE Blow Molding, Domestic Spot (cents/lb) 42.7  42.7  45.8  45.2  43.2  42.9  44.3 
U.S. Industry Costs
Ethylene, Cash Cost Weighted Average Feed (cents/lb) 11.7  11.7  14.6  12.1  16.5  12.9  14.0 
HDPE Blow Molding, Total Cash Cost (cents/lb) 38.5  38.5  40.1  36.4  38.1  38.5  38.3 
Ethylene to High-Density Polyethylene Chain Cash Margin
  (cents/lb)
16.6  16.6  17.1  19.4  12.9  16.1  16.4 
* Source: IHS, Inc.
Reconciliation of Chemicals Income before Income Taxes to Adjusted EBITDA
Income before income taxes 205  205  198  192  104  106  600 
Plus:
None —  —  —  —  —  —  — 
EBITDA 205  205  198  192  104  106  600 
Special Item Adjustments (pre-tax):
None —  —  —  —  —  —  — 
EBITDA, Adjusted for Special Items 205  205  198  192  104  106  600 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 13  13  20  26  24  79 
Proportional share of selected equity affiliates net interest —  (1)
Proportional share of selected equity affiliates depreciation
  and amortization
106  106  102  101  103  126  432 
Adjusted EBITDA 325  325  321  319  230  243  1,113 
Page 8


Phillips 66 Earnings Release Supplemental Data
REFINING
Millions of Dollars, Except as Indicated
2024 2023
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 80  80  142  149  444  175  910 
Gulf Coast 118  118  705  243  342  350  1,640 
Central Corridor 210  210  739  630  361  480  2,210 
West Coast (277) (277) 22  112  563  (191) 506 
Income before Income Taxes 131  131  1,608  1,134  1,710  814  5,266 
Income (Loss) before Income Taxes ($/BBL)
Atlantic Basin/Europe 1.70  1.70  3.60  3.33  9.50  3.42  4.99 
Gulf Coast 2.49  2.49  13.73  4.83  6.44  6.78  7.95 
Central Corridor 8.20  8.20  28.42  23.02  14.89  19.08  21.50 
West Coast (11.24) (11.24) 0.77  3.58  17.48  (6.65) 4.20 
Worldwide 0.91  0.91  11.07  7.38  10.94  5.19  8.61 
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe 9.55  9.55  16.13  10.94  16.85  9.95  13.30 
Gulf Coast 10.91  10.91  21.28  11.84  13.58  13.96  15.17 
Central Corridor 13.27  13.27  26.86  22.62  18.05  23.45  22.67 
West Coast 8.89  8.89  16.53  16.27  32.23  9.89  19.07 
Worldwide 10.91  10.91  20.72  15.32  18.96  14.41  17.32 
* 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 (1) (1) (2) (2) (2) (2) (8)
Gulf Coast —  — 
Central Corridor 108  108  200  119  209  (83) 445 
West Coast —  —  —  —  —  —  — 
Total 108  108  199  117  208  (85) 439 
Depreciation and Amortization*
Atlantic Basin/Europe 52  52  50  52  52  53  207 
Gulf Coast 61  61  60  60  61  62  243 
Central Corridor 44  44  38  38  42  45  163 
West Coast 57  57  54  55  53  64  226 
Total 214  214  202  205  208  224  839 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*
Atlantic Basin/Europe 257  257  375  243  260  257  1,135 
Gulf Coast 307  307  290  253  291  289  1,123 
Central Corridor 167  167  187  174  240  213  814 
West Coast 337  337  360  308  389  376  1,433 
Total 1,068  1,068  1,212  978  1,180  1,135  4,505 
* Excludes operating and SG&A expenses of all equity affiliates.
Turnaround Expense, included in Operating and SG&A
  Expenses*
Atlantic Basin/Europe 19  19  124  38  21  12  195 
Gulf Coast 83  83  56  23  28  19  126 
Central Corridor 12  12  57  40  121 
West Coast** 57  57  42  29  42  29  142 
Total 160  160  234  102  148  100  584 
  * Excludes turnaround expense of all equity affiliates.
** 2024 includes first quarter turnaround costs of $36 million related to renewable fuels activity at Rodeo Renewable Energy Complex (RREC), previously known as the San Francisco Refinery (SFR) prior to March 1, 2024. 2023 includes third quarter and fourth quarter turnaround costs of $37 million and $14 million, respectively, related to renewable fuels activity at SFR.
Taxes Other than Income Taxes
Atlantic Basin/Europe 23  23  22  17  12  18  69 
Gulf Coast 38  38  33  25  28  20  106 
Central Corridor 28  28  25  26  23  20  94 
West Coast (3) (3) 33  31  30  29  123 
Total 86  86  113  99  93  87  392 
Foreign Currency Gains (Losses) Pre-Tax (21) (1) (6) (19)
Refining—Equity Affiliate Information
Equity in earnings (losses) of affiliates 108  108  199  117  208  (85) 439 
Less: Share of equity affiliate gross margin included in Realized
  Refining Margin and other equity affiliate-related costs*
(331) (331) (428) (335) (416) (167) (1,346)
Equity affiliate-related expenses not included in Realized
  Refining Margins
(223) (223) (229) (218) (208) (252) (907)
* Other costs associated with equity affiliates which do not flow through equity earnings (losses).
Proportional Share of Certain* Equity Affiliate
  Operating and SG&A Expenses
181  181  190  182  168  194  734 
Proportional Share of Certain* Equity Affiliate
  Turnaround Expense, included in Equity Affiliate
  Operating and SG&A Expenses
22  22  16  22  16  39  93 
* Includes WRB Refining, LP (WRB) and Mineraloelraffinerie Oberrhein GmbH (MiRO).
Page 9


Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2024 2023
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 131  131  1,608  1,134  1,710  814  5,266 
Plus:
Depreciation and amortization 214  214  202  205  208  224  839 
EBITDA 345  345  1,810  1,339  1,918  1,038  6,105 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  (17) (17)
Net loss on asset disposition —  —  —  14  —  —  14 
Impairments 104  104  —  —  —  —  — 
Legal accrual —  —  —  —  30  —  30 
Legal settlement (7) (7) —  —  —  —  — 
EBITDA, Adjusted for Special Items 442  442  1,810  1,353  1,948  1,021  6,132 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes —  —  —  —  — 
Proportional share of selected equity affiliates net interest (1) (1) (3) (3) (1) (6)
Proportional share of selected equity affiliates depreciation
  and amortization
25  25  23  24  24  46  117 
Adjusted EBITDA 466  466  1,834  1,375  1,969  1,066  6,244 
Operating Statistics
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D) 472  472  443  464  492  518  479 
Total Processed Inputs (MB/D) 516  516  438  492  509  557  499 
Crude Oil Capacity Utilization (%) 88  % 88  % 82  % 86  % 92  % 97  % 89  %
Clean Product Yield (%) 87  % 87  % 84  % 85  % 86  % 86  % 86  %
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Crude Oil Charge Input (MB/D) 475  475  519  498  519  508  511 
Total Processed Inputs (MB/D) 522  522  571  553  577  561  566 
Crude Oil Capacity Utilization (%) 90  % 90  % 98  % 94  % 98  % 96  % 97  %
Clean Product Yield (%) 76  % 76  % 77  % 80  % 80  % 84  % 80  %
Central Corridor*
Crude Oil Charge Input (MB/D) 509  509  475  498  492  441  477 
Total Processed Inputs (MB/D) 527  527  492  515  509  459  494 
Crude Oil Capacity Utilization (%) 96  % 96  % 89  % 94  % 93  % 83  % 90  %
Clean Product Yield (%) 90  % 90  % 89  % 89  % 87  % 92  % 89  %
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast*
Crude Oil Charge Input (MB/D) 244  244  281  314  323  279  299 
Total Processed Inputs (MB/D) 271  271  316  343  350  312  330 
Crude Oil Capacity Utilization (%) 100  % 100  % 88  % 98  % 101  % 94  % 95  %
Clean Product Yield (%) 83  % 83  % 86  % 90  % 89  % 88  % 88  %
* See SFR Update on page 14.
Worldwide*—Including Proportionate Share of Equity
  Affiliates
Crude Oil Charge Input (MB/D) 1,700  1,700  1,718  1,774  1,826  1,746  1,766 
Total Processed Inputs (MB/D) 1,836  1,836  1,817  1,903  1,945  1,889  1,889 
Crude Oil Capacity Utilization (%) 92  % 92  % 90  % 93  % 95  % 92  % 92  %
Clean Product Yield (%) 84  % 84  % 83  % 86  % 85  % 87  % 85  %
* See SFR Update on page 14.
Page 10


Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2024 2023
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 227  227  170  210  213  235  207 
Distillates 206  206  187  198  214  232  208 
Other 89  89  81  87  84  95  87 
Total 522  522  438  495  511  562  502 
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline 193  193  222  230  246  240  234 
Distillates 192  192  205  201  207  219  208 
Other 141  141  153  131  134  108  132 
Total 526  526  580  562  587  567  574 
Central Corridor*
Gasoline 258  258  245  253  247  235  245 
Distillates 212  212  191  202  196  185  194 
Other 57  57  58  64  71  38  58 
Total 527  527  494  519  514  458  497 
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Gasoline* 126  126  165  175  182  154  169 
Distillates* 99  99  106  133  127  119  121 
Other 41  41  43  35  39  38  39 
Total 266  266  314  343  348  311  329 
* Gasoline production has not been presented related to SFR, effective January 1,2024. Distillate production has not been presented related to SFR or the RREC, effective January 1, 2024.
Worldwide—Including Proportionate Share of Equity Affiliates
Gasoline* 804  804  802  868  888  864  855 
Distillates* 709  709  689  734  744  755  731 
Other 328  328  335  317  328  279  316 
Total 1,841  1,841  1,826  1,919  1,960  1,898  1,902 
* Gasoline production has not been presented related to SFR, effective January 1,2024. Distillate production has not been presented related to SFR or the RREC, effective January 1, 2024.
Market Indicators*
Crude and Crude Differentials ($/BBL)
WTI 77.07  77.07  76.11  73.78  82.49  78.36  77.69 
Brent 83.24  83.24  81.27  78.39  86.76  84.05  82.62 
LLS 79.76  79.76  79.00  75.85  84.83  80.96  80.16 
ANS 81.47  81.47  79.14  78.60  87.96  83.95  82.41 
WTI less Maya 7.51  7.51  13.28  10.11  5.07  6.47  8.73 
WTI less WCS (settlement differential) 19.33  19.33  24.77  15.06  12.89  21.88  18.65 
Natural Gas ($/MMBtu)
Henry Hub 2.41  2.41  2.67  2.12  2.58  2.74  2.53 
Product Margins ($/BBL)
Atlantic Basin/Europe
East Coast Gasoline less Brent 11.11  11.11  20.45  30.79  30.08  9.01  22.58 
East Coast Distillate less Brent 30.47  30.47  42.42  24.62  40.76  36.76  36.14 
Gulf Coast
Gulf Coast Gasoline less LLS 13.88  13.88  21.42  22.79  23.47  4.13  17.96 
Gulf Coast Distillate less LLS 30.36  30.36  41.66  24.45  39.64  31.01  34.19 
Central Corridor
Central Gasoline less WTI 12.91  12.91  26.02  31.35  32.51  8.82  24.67 
Central Distillate less WTI 26.54  26.54  42.25  32.59  44.44  37.79  39.27 
West Coast
West Coast Gasoline less ANS 26.77  26.77  35.35  37.20  50.81  19.89  35.81 
West Coast Distillate less ANS 30.64  30.64  43.08  21.86  53.07  40.43  39.61 
Composite Market Crack Spread ($/BBL)** 19.45  19.45  30.59  28.65  36.06  18.18  28.37 
Renewable Volume Obligation (RVO) Cost in Crack ($/BBL) 3.68  3.68  8.20  7.69  7.42  4.77  7.02 
  * 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
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes 404  404  426  644  633  432  2,135 
Income before Income Taxes ($/BBL)
U.S. 1.38  1.38  1.79  2.45  2.60  1.09  1.97 
International 5.08  5.08  4.93  5.67  4.14  4.73  4.87 
Realized Marketing Fuel Margins ($/BBL)*
U.S. 1.60  1.60  2.30  2.88  3.03  1.62  2.45 
International 6.92  6.92  6.45  7.28  5.27  5.00  6.00 
* 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*
290  290  211  244  269  318  1,042 
* Excludes gain on dispositions and excise taxes on sales of refined petroleum products.
Equity in Earnings of Affiliates 64  64  66  87  96  94  343 
Depreciation and Amortization* 36  36  27  30  29  35  121 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses* 333  333  321  340  376  362  1,399 
* Excludes operating and SG&A expenses of all equity affiliates.
Refined Petroleum Products Sales (MB/D)
U.S. Marketing
Gasoline 1,111  1,111  1,021  1,131  1,136  1,218  1,127 
Distillates 797  797  675  808  814  853  788 
Other 18  18  —  —  —  —  — 
Total 1,926  1,926  1,696  1,939  1,950  2,071  1,915 
International Marketing
Gasoline 85  85  90  94  88  91  91 
Distillates 173  173  173  167  170  165  169 
Other 25  25  19  20  18  18  18 
Total 283  283  282  281  276  274  278 
Worldwide Marketing
Gasoline 1,196  1,196  1,111  1,225  1,224  1,309  1,218 
Distillates 970  970  848  975  984  1,018  957 
Other 43  43  19  20  18  18  18 
Total 2,209  2,209  1,978  2,220  2,226  2,345  2,193 
Foreign Currency Gains (Losses) Pre-Tax (7) (7) (4) (2) (2) (4)
Reconciliation of Marketing and Specialties Income before
  Income Taxes to Adjusted EBITDA
Income before income taxes 404  404  426  644  633  432  2,135 
Plus:
Depreciation and amortization 36  36  27  30  29  35  121 
EBITDA 440  440  453  674  662  467  2,256 
Special Item Adjustments (pre-tax):
Legal settlement (59) (59) —  —  —  —  — 
EBITDA, Adjusted for Special Items 381  381  453  674  662  467  2,256 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 24 
Proportional share of selected equity affiliates net interest 11  11  14  11  10  44 
Proportional share of selected equity affiliates depreciation
  and amortization
19  19  20  18  21  20  79 
Adjusted EBITDA 416  416  487  712  701  503  2,403 
Page 12


Phillips 66 Earnings Release Supplemental Data
CORPORATE AND OTHER
Millions of Dollars, Except as Indicated
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Loss before Income Taxes (330) (330) (283) (330) (346) (347) (1,306)
Detail of Loss before Income Taxes
Net interest expense (185) (185) (124) (182) (163) (159) (628)
Corporate overhead and other (145) (145) (159) (148) (183) (188) (678)
Total (330) (330) (283) (330) (346) (347) (1,306)
Net Interest Expense
Interest expense (238) (238) (198) (273) (229) (228) (928)
Capitalized interest 10  10  10  31 
Interest income 43  43  68  84  58  59  269 
Total (185) (185) (124) (182) (163) (159) (628)
Reconciliation of Corporate and Other Loss before Income Taxes to Adjusted EBITDA
Loss before income taxes (330) (330) (283) (330) (346) (347) (1,306)
Plus:
Net interest expense 185  185  124  182  163  159  628 
Depreciation and amortization 25  25  23  26  20  25  94 
EBITDA (120) (120) (136) (122) (163) (163) (584)
Special Item Adjustments (pre-tax):
Business transformation restructuring costs —  —  35  41  51  50  177 
EBITDA, Adjusted for Special Items (120) (120) (101) (81) (112) (113) (407)
Other Adjustments (pre-tax):
None —  —  —  —  —  —  — 
Adjusted EBITDA (120) (120) (101) (81) (112) (113) (407)
Foreign Currency Gains (Losses) Pre-Tax —  —  —  — 
Phillips 66 Total Company Debt
Total Debt 20,154  20,154  18,485  19,866  19,444  19,359  19,359 
Debt-to-Capital Ratio (%) 40  % 40  % 35  % 39  % 38  % 38  % 38  %
Total Equity 30,794  30,794  34,916  31,060  31,989  31,650  31,650 
Page 13


Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF CONSOLIDATED NET INCOME TO ADJUSTED EBITDA ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Net income 761  761  2,077  1,734  2,143  1,285  7,239 
Plus:
Income tax expense 203  203  574  510  670  476  2,230 
Net interest expense 185  185  124  182  163  159  628 
Depreciation and amortization 504  504  476  495  488  518  1,977 
Phillips 66 EBITDA 1,653  1,653  3,251  2,921  3,464  2,438  12,074 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  (19) (19)
Net (gain) loss on asset disposition —  —  (36) 14  (101) —  (123)
Change in inventory method for acquired business —  —  —  —  (46) —  (46)
DCP integration restructuring costs —  —  12  19  —  35 
Business transformation restructuring costs —  —  35  41  51  50  177 
Impairments 163  163  —  —  —  —  — 
Legal accrual —  —  —  —  30  —  30 
Legal settlement (66) (66) —  —  —  —  — 
Total Special Item Adjustments (pre-tax) 97  97  11  74  (62) 31  54 
Change in Fair Value of NOVONIX Investment* (5) (5) 12  15  39 
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment 1,745  1,745  3,274  3,010  3,411  2,472  12,167 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 21  21  29  38  35  20  122 
Proportional share of selected equity affiliates net interest 24  24  24  23  20  24  91 
Proportional share of selected equity affiliates depreciation
  and amortization
188  188  186  182  187  229  784 
Adjusted EBITDA attributable to noncontrolling interests (35) (35) (226) (168) (47) (51) (492)
Phillips 66 Adjusted EBITDA 1,943  1,943  3,287  3,085  3,606  2,694  12,672 
* See NOVONIX Investment table on page 5 for more details.
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—We completed the acquisition of all publicly held common units of DCP Midstream, LP (DCP LP) on June 15, 2023, resulting in an increase in our aggregate direct and indirect economic interest in DCP LP from 43.3% to 86.8%, and an increase in our aggregate direct and indirect economic interests in DCP Sand Hills Pipeline, LLC and DCP Southern Hills Pipeline, LLC from 62.2% to 91.2%.
San Francisco Refinery (SFR) Update— As part of our plans to convert the San Francisco Refinery into a renewable fuels facility, in the first quarter of 2023, we ceased operations at the Santa Maria facility in Arroyo Grande, California, which reduced net crude throughput capacity from 120 MBD to 75 MBD. In October 2023, we further reduced net crude throughput capacity from 75 MBD to 52 MBD as we shut down one of the two crude units at the Rodeo facility. Effective January 1, 2024, net crude throughput capacity was 52 MBD. The remaining net crude throughput capacity came offline upon the shutdown of the Rodeo facility’s second crude unit in February 2024. Accordingly, effective January 1, 2024, we have excluded the Rodeo facility from the net throughput capacity and clean product yield statistics.
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
2024 2023
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 80  80  142  149  444  175  910 
Plus:
Taxes other than income taxes 23  23  22  17  12  18  69 
Depreciation, amortization and impairments 52  52  50  53  53  53  209 
Selling, general and administrative expenses 10  11  38 
Operating expenses 250  250  365  235  252  245  1,097 
Equity in losses of affiliates
Other segment (income) expense, net 20  (7) 19 
Proportional share of refining gross margins contributed by
  equity affiliates
33  33  26  22  22  19  89 
Special items:
Certain tax impacts —  —  —  —  —  (15) (15)
Realized refining margins 448  448  637  490  787  510  2,424 
Total processed inputs (MB) 46,911  46,911  39,472  44,781  46,731  51,229  182,213 
Adjusted total processed inputs (MB) 46,911  46,911  39,472  44,781  46,731  51,229  182,213 
Income before income taxes ($/BBL)** 1.70  1.70  3.60  3.33  9.50  3.42  4.99 
Realized refining margins ($/BBL)*** 9.55  9.55  16.13  10.94  16.85  9.95  13.30 
GULF COAST
Income before income taxes 118  118  705  243  342  350  1,640 
Plus:
Taxes other than income taxes 38  38  33  25  28  20  106 
Depreciation, amortization and impairments 62  62  60  63  61  62  246 
Selling, general and administrative expenses 19 
Operating expenses 301  301  286  249  286  283  1,104 
Equity in earnings of affiliates (1) (1) (1) —  (1) —  (2)
Other segment expense, net 12  —  —  17 
Proportional share of refining gross margins contributed by
  equity affiliates
—  —  —  —  —  —  — 
Special items:
Legal settlement (7) (7) —  —  —  —  — 
Realized refining margins 518  518  1,092  596  721  721  3,130 
Total processed inputs (MB) 47,492  47,492  51,349  50,266  53,120  51,621  206,356 
Adjusted total processed inputs (MB) 47,492  47,492  51,349  50,266  53,120  51,621  206,356 
Income before income taxes ($/BBL)** 2.49  2.49  13.73  4.83  6.44  6.78  7.95 
Realized refining margins ($/BBL)*** 10.91  10.91  21.28  11.84  13.58  13.96  15.17 
CENTRAL CORRIDOR
Income (loss) before income taxes 210  210  739  630  361  480  2,210 
Plus:
Taxes other than income taxes 28  28  25  26  23  20  94 
Depreciation, amortization and impairments 44  44  38  38  42  45  163 
Selling, general and administrative expenses 24  24  21  17  17  21  76 
Operating expenses 143  143  166  157  223  192  738 
Equity in (earnings) losses of affiliates (108) (108) (200) (119) (209) 83  (445)
Other segment (income) expense, net (2) (2) (1) (3) (4) (7)
Proportional share of refining gross margins contributed by
  equity affiliates
298  298  402  313  394  148  1,257 
Special items:
None —  —  —  —  —  —  — 
Realized refining margins 637  637  1,190  1,059  847  990  4,086 
Total processed inputs (MB) 25,658  25,658  26,004  27,370  24,242  25,158  102,774 
Adjusted total processed inputs (MB)* 47,912  47,912  44,315  46,841  46,871  42,224  180,251 
Income before income taxes ($/BBL)** 8.20  8.20  28.42  23.02  14.89  19.08  21.50 
Realized refining margins ($/BBL)*** 13.27  13.27  26.86  22.62  18.05  23.45  22.67 
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
2024 2023
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 (277) (277) 22  112  563  (191) 506 
Plus:
Taxes other than income taxes (3) (3) 33  31  30  29  123 
Depreciation, amortization and impairments 163  163  54  55  55  67  231 
Selling, general and administrative expenses 10  10  10  10  36 
Operating expenses 327  327  350  300  381  366  1,397 
Other segment expense, net —  — 
Special items:
None —  —  —  —  —  —  — 
Realized refining margins 220  220  470  508  1,038  283  2,299 
Total processed inputs (MB) 24,669  24,669  28,416  31,246  32,207  28,712  120,581 
Adjusted total processed inputs (MB) 24,669  24,669  28,416  31,246  32,207  28,712  120,581 
Income (loss) before income taxes ($/BBL)** (11.24) (11.24) 0.77  3.58  17.48  (6.65) 4.20 
Realized refining margins ($/BBL)*** 8.89  8.89  16.53  16.27  32.23  9.89  19.07 
WORLDWIDE
Income before income taxes 131  131  1,608  1,134  1,710  814  5,266 
Plus:
Taxes other than income taxes 86  86  113  99  93  87  392 
Depreciation, amortization and impairments 321  321  202  209  211  227  849 
Selling, general and administrative expenses 47  47  45  37  39  48  169 
Operating expenses 1,021  1,021  1,167  941  1,142  1,086  4,336 
Equity in (earnings) losses of affiliates (108) (108) (199) (117) (208) 85  (439)
Other segment (income) expense, net 25  15  (10) 35 
Proportional share of refining gross margins contributed by
  equity affiliates
331  331  428  335  416  167  1,346 
Special items:
Certain tax impacts —  —  —  —  —  (15) (15)
Legal settlement (7) (7) —  —  —  —  — 
Realized refining margins 1,823  1,823  3,389  2,653  3,393  2,504  11,939 
Total processed inputs (MB) 144,730  144,730  145,241  153,663  156,300  156,720  611,924 
Adjusted total processed inputs (MB)* 166,984  166,984  163,552  173,134  178,929  173,786  689,401 
Income before income taxes ($/BBL)** 0.91  0.91  11.07  7.38  10.94  5.19  8.61 
Realized refining margins ($/BBL)*** 10.91  10.91  20.72  15.32  18.96  14.41  17.32 
    * 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
2024 2023
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
UNITED STATES
Income before income taxes 241  241  273  432  466  207  1,378 
Plus:
Depreciation and amortization 10  10  12  23 
Selling, general and administrative expenses 186  186  181  204  217  212  814 
Equity in earnings of affiliates (2) (2) (3) (12) (19) (20) (54)
Other operating revenues* (108) (108) (108) (122) (134) (113) (477)
Other expense, net 12  12  11  28 
Special items:
Legal settlement (59) (59) —  —  —  —  — 
Realized marketing fuel margins 280  280  351  509  543  309  1,712 
Total fuel sales volumes (MB) 175,269  175,269  152,662  176,349  179,432  190,518  698,961 
Income before income taxes ($/BBL) 1.38  1.38  1.79  2.45  2.60  1.09  1.97 
Realized marketing fuel margins ($/BBL)** 1.60  1.60  2.30  2.88  3.03  1.62  2.45 
INTERNATIONAL
Income before income taxes 131  131  125  145  105  119  494 
Plus:
Depreciation and amortization 18  18  18  21  18  18  75 
Selling, general and administrative expenses 64  64  62  63  65  63  253 
Equity in earnings of affiliates (25) (25) (22) (30) (32) (29) (113)
Other operating revenues* (9) (9) (13) (2) (8) (40) (63)
Other (income) expense, net 12  12  (2) 15 
Marketing margins 191  191  176  202  146  137  661 
Less: margin for nonfuel related sales 13  13  12  16  13  11  52 
Realized marketing fuel margins 178  178  164  186  133  126  609 
Total fuel sales volumes (MB) 25,781  25,781  25,380  25,569  25,352  25,165  101,466 
Income before income taxes ($/BBL) 5.08  5.08  4.93  5.67  4.14  4.73  4.87 
Realized marketing fuel margins ($/BBL)** 6.92  6.92  6.45  7.28  5.27  5.00  6.00 
  * 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
2024 2023
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 964  964  2,651  2,244  2,813  1,761  9,469 
Special items 97  97  11  130  (62) 31  110 
Adjusted income before income taxes 1,061  1,061  2,662  2,374  2,751  1,792  9,579 
Income tax expense 203  203  574  510  670  476  2,230 
Special items 23  23  22  (10) (71) (57)
Adjusted income tax expense 226  226  576  532  660  405  2,173 
Effective tax rate (%) 21.1  % 21.1  % 21.7  % 22.7  % 23.8  % 27.0  % 23.6  %
Adjusted effective tax rate (%) 21.3  % 21.3  % 21.6  % 22.4  % 24.0  % 22.6  % 22.7  %
Page 17