株探米国株
日本語 英語
エドガーで原本を確認する
0001534701false00015347012025-01-312025-01-31

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

January 31, 2025
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 January 31, 2025, Phillips 66 issued a press release announcing the company's financial and operating results for the quarter ended December 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/ Ann M. Kluppel
Ann M. Kluppel
Vice President and Controller
Date: January 31, 2025
2
EX-99.1 2 psx-20241231_ex991.htm EX-99.1 Document
Exhibit 99.1


header7.jpg


Fourth Quarter

•Reported fourth-quarter earnings of $8 million or $0.01 per share; adjusted loss of $61 million or $0.15 per share
•Earnings impacted by $230 million pre-tax of accelerated depreciation related to Los Angeles Refinery
•Returned $1.1 billion to shareholders through dividends and share repurchases
•Record NGL fractionation and LPG export volumes in Midstream
•Record clean product yield in Refining
•Surpassed targeted $3 billion in announced asset dispositions

Full-Year 2024

•Earnings of $2.1 billion or $4.99 per share and adjusted earnings of $2.6 billion or $6.15 per share
•$4.2 billion of operating cash flow, $4.8 billion excluding working capital
•$5.3 billion returned to shareholders through dividends and share repurchases
•Second consecutive year above industry-average crude utilization
•Achieved $1.5 billion in run-rate business transformation savings and $500 million in synergy capture from successful DCP integration


HOUSTON, Jan. 31, 2025 – Phillips 66 (NYSE: PSX), a leading integrated downstream energy provider, announced fourth-quarter earnings.

“During the fourth quarter, we achieved our strategic priority targets for shareholder distributions and asset dispositions,” said Mark Lashier, chairman and CEO. “We also delivered on our goal of improving Refining performance by continuing to run above industry-average crude utilization, setting record clean product yields and achieving our targeted cost reductions of $1 per barrel.

“In support of our Midstream wellhead-to-market strategy, we recently announced an agreement to acquire EPIC’s NGL business, bolstering our Permian and Gulf Coast footprint,” said Lashier. “Upon closing, these assets will be accretive to earnings and highly integrated with our existing infrastructure, providing additional opportunities to enhance returns and shareholder value.”

Lashier added, “Building on our successes, I am pleased to announce that we have set new financial and operational targets that prioritize debt reduction, a lowered cost structure and EBITDA growth. Supported by world-class operations, we are committed to returning over 50% of operating cash flow to shareholders.”

On behalf of the Board of Directors, Glenn Tilton, lead independent director, remarked, “2024 was a pivotal year for Phillips 66. The team executed well on an ambitious set of strategic priorities, substantially improving the company’s competitiveness, and is well positioned to successfully deliver on a new set of targets through 2027.”


Page 1






Financial Results Summary
(in millions of dollars, except as indicated)
4Q 2024 3Q 2024
Earnings $ 8 346
Adjusted Earnings (Loss)1
(61) 859
Adjusted EBITDA1
1,130 1,998
Earnings (Loss) Per Share
   Earnings Per Share - Diluted 0.01 0.82
   Adjusted Earnings (Loss) Per Share - Diluted1
(0.15) 2.04
Cash Flow From Operations 1,198 1,132
Cash Flow From Operations, Excluding Working Capital1
901 1,513
Capital Expenditures & Investments2
506 358
Return of Capital to Shareholders 1,119 1,277
   Repurchases of common stock 647 800
   Dividends paid on common stock 472 477
Cash 1,738 1,637
Debt 20,062 19,998
Debt-to-capital ratio 41% 40%
Net debt-to-capital ratio1
39% 38%
1Represents a non-GAAP financial measure. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release.
2 Excludes net acquisitions of $58 million and $567 million in the fourth and third quarters of 2024, respectively, and purchases of government obligations of $1.1 billion in the third quarter of 2024.




























Page 2








Segment Financial and Operating Highlights
(in millions of dollars, except as indicated)
4Q 2024 3Q 2024 Change
Earnings (Loss)1
$ 8 346 (338)
   Midstream 673 644 29
   Chemicals 107 342 (235)
   Refining (775) (108) (667)
   Marketing and Specialties 252 (22) 274
   Renewable Fuels 28 (116) 144
   Corporate and Other (298) (327) 29
   Income tax (expense) benefit 38 (44) 82
   Noncontrolling interests (17) (23) 6
Adjusted Earnings (Loss)1,2
$ (61) 859 (920)
   Midstream 708 672 36
   Chemicals 72 342 (270)
   Refining (759) (67) (692)
   Marketing and Specialties 185 583 (398)
   Renewable Fuels 28 (116) 144
   Corporate and Other (294) (327) 33
   Income tax (expense) benefit 16 (205) 221
   Noncontrolling interests (17) (23) 6
Adjusted EBITDA2
$ 1,130 1,998 (868)
   Midstream 938 892 46
   Chemicals 209 466 (257)
   Refining (298) 188 (486)
   Marketing and Specialties 307 656 (349)
   Renewable Fuels 50 (92) 142
   Corporate and Other (76) (112) 36
Operating Highlights
Pipeline Throughput - Y-Grade to Market (MB/D)3
759 762 (3)
Chemicals Global O&P Capacity Utilization 98% 98% —%
Refining
   Turnaround Expense 123 137 (14)
   Realized Margin ($/BBL)2
6.08 8.31 (2.23)
   Crude Capacity Utilization 94% 94% —%
   Clean Product Yield 88% 87% 1%
Renewable Fuels Produced (MB/D) 42 44 (2)
1 Segment reporting is pre-tax.
2 Represents a non-GAAP financial measure. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release.

Page 3






Fourth-Quarter 2024 Financial Results

3 Represents volumes delivered to major fractionation hubs, including Mont Belvieu, Sweeny and Conway. Includes 100% of DCP Midstream Class A Segment and Phillips 66's direct interest in DCP Sand Hills Pipeline, LLC and DCP Southern Hills Pipeline, LLC Reported earnings were $8 million for the fourth quarter of 2024 versus $346 million in the third quarter. Fourth-quarter earnings included pre-tax special item adjustments of $67 million in the Marketing and Specialties segment, $35 million in the Chemicals segment, $(35) million in the Midstream segment, $(16) million in the Refining segment, and $(4) million impacting the Corporate and Other segment. Adjusted losses for the fourth quarter were $61 million versus earnings of $859 million in the third quarter.

•Midstream fourth-quarter 2024 adjusted pre-tax income increased compared with the third quarter mainly due to higher NGL margins and volumes.

•Chemicals adjusted pre-tax income decreased mainly due to lower margins, as well as higher turnaround and maintenance costs.

•Refining adjusted pre-tax loss increased primarily due to a decline in realized margins largely driven by lower market crack spreads and accelerated depreciation associated with the planned ceasing of operations at the Los Angeles Refinery, partially offset by a higher clean product yield.

•Marketing and Specialties adjusted pre-tax income decreased primarily due to seasonally lower margins.

•Renewable Fuels pre-tax results increased primarily due to higher margins at the Rodeo Complex and stronger international results.

•Corporate and Other adjusted pre-tax loss decreased mainly due to lower net interest expense and employee-related costs, partially offset by depreciation expense.

As of Dec. 31, 2024, the company had $1.7 billion of cash and cash equivalents and $4.6 billion of committed capacity available under credit facilities.


Strategic Priorities Update

Phillips 66 successfully delivered on its strategic priorities first announced in October 2022. The company remains committed to leveraging its integrated portfolio to enhance long-term shareholder value and is announcing its next phase of priorities through 2027. Highlights include:

•Delivering shareholder returns by returning greater than 50% of operating cash flow to shareholders;

•Executing world-class operations by achieving 2% higher than industry-average crude utilization and targeting annual adjusted controllable costs of $5.50 per barrel in Refining, excluding adjusted turnaround expense;

•Delivering disciplined growth and returns by growing Midstream and Chemicals mid-cycle adjusted EBITDA $1 billion in total by 2027; and

•Maintaining financial strength and flexibility by reducing total debt to $17 billion.

Additional details will be covered in our investor webcast.


Page 4







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 fourth-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.


About Phillips 66

Phillips 66 (NYSE: PSX) is a leading integrated downstream energy provider that manufactures, transports and markets products that drive the global economy. The company’s portfolio includes Midstream, Chemicals, Refining, Marketing and Specialties, and Renewable Fuels 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

Page 5





Use of Non-GAAP Financial Information—This news release includes the terms “adjusted earnings (loss),” “adjusted pre-tax income (loss),” “adjusted EBITDA,” “adjusted earnings (loss) per share,” “refining realized margin per barrel,” “cash from operations, 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.

References in the release to earnings refer to net income attributable to Phillips 66. References to run-rate business transformation savings include cost savings and other benefits that will be captured in the sales and other operating revenues impacting gross margin; purchased crude oil and products costs impacting gross margin; operating expenses; selling, general and administrative expenses; and equity in earnings of affiliates lines on our consolidated statement of income when realized. Run-rate savings include run-rate sustaining capital savings. Run-rate sustaining capital savings include savings that will be captured in the capital expenditures and investments on our consolidated statement of cash flows when realized.

Basis of Presentation— Effective April 1, 2024, we changed the internal financial information reviewed by our chief executive officer to evaluate performance and allocate resources to our operating segments. This included changes in the composition of our operating segments, as well as measurement changes for certain activities between our operating segments. The primary effects of this realignment included establishment of a Renewable Fuels operating segment, which includes renewable fuels activities and assets historically reported in our Refining, Marketing and Specialties (M&S), and Midstream segments; change in method of allocating results for certain Gulf Coast distillate export activities from our M&S segment to our Refining segment; reclassification of certain crude oil and international clean products trading activities between our M&S segment and our Refining segment; and change in reporting of our investment in NOVONIX from our Midstream segment to Corporate and Other. Accordingly, prior period results have been recast for comparability.

In the third quarter of 2024, we began presenting the line item “Capital expenditures and investments” on our consolidated statement of cash flows exclusive of acquisitions, net of cash acquired. Accordingly, prior period information has been reclassified for comparability.

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 relating to Phillips 66’s operations, strategy and performance. 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 events or 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: changes in governmental policies or laws that relate to our operations, including regulations that seek to limit or restrict refining, marketing and midstream operations or regulate profits, pricing, or taxation of our products or feedstocks, or other regulations that restrict feedstock imports or product exports; our ability to timely obtain or maintain permits necessary for projects; fluctuations in NGL, crude oil, refined petroleum, renewable fuels and natural gas prices, and refining, marketing and petrochemical margins; the effects of any widespread public health crisis and its negative impact on commercial activity and demand for refined petroleum or renewable fuels products; 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 renewable fuels; potential liability from pending or future litigation; liability for remedial actions, including removal and reclamation obligations under existing or future environmental regulations; unexpected changes in costs for constructing, modifying or operating our facilities; our ability to successfully complete, or any material delay in the completion of, any asset disposition, acquisition, shutdown or conversion that we have announced or may pursue, including receipt of any necessary regulatory approvals or permits related thereto; 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 products; failure to complete construction of capital projects on time or 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 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












Earnings (Loss)
Millions of Dollars
2024 2023
4Q 3Q Year 4Q Year
Midstream $ 673  644  2,638  759  2,819 
Chemicals 107  342  876  106  600 
Refining (775) (108) (365) 859  5,340 
Marketing and Specialties 252  (22) 1,011  396  1,897 
Renewable Fuels 28  (116) (198) (11) 153 
Corporate and Other (298) (327) (1,287) (348) (1,340)
Pre-Tax Income (Loss) (13) 413  2,675  1,761  9,469 
Less: Income tax expense (benefit) (38) 44  500  476  2,230 
Less: Noncontrolling interests 17  23  58  25  224 
Phillips 66 $ 346  2,117  1,260  7,015 
Adjusted Earnings (Loss)
Millions of Dollars
2024 2023
4Q 3Q Year 4Q Year
Midstream $ 708  672  2,746  757  2,672 
Chemicals 72  342  841  106  600 
Refining (759) (67) (211) 842  5,367 
Marketing and Specialties 185  583  1,490  396  1,897 
Renewable Fuels 28  (116) (198) (11) 153 
Corporate and Other (294) (327) (1,283) (298) (1,110)
Pre-Tax Income (Loss) (60) 1,087  3,385  1,792  9,579 
Less: Income tax expense (benefit) (16) 205  693  405  2,173 
Less: Noncontrolling interests 17  23  88  25  243 
Phillips 66 $ (61) 859  2,604  1,362  7,163 




Page 7






 Millions of Dollars
 Except as Indicated
2024 2023
4Q 3Q Year 4Q Year
Reconciliation of Consolidated Earnings to Adjusted Earnings (Loss)
Consolidated Earnings $ 346  2,117  1,260  7,015 
Pre-tax adjustments:
Certain tax impacts (9) —  (9) (19) (19)
Impairments1
35  28  450  —  — 
Net gain on asset dispositions2
(67) —  (305) —  (123)
Change in inventory method for acquired
   business
—  —  —  —  (46)
  Winter-storm-related costs (recovery) (35) —  (35) —  — 
  Los Angeles Refinery cessation costs3
41  48  —  — 
  Legal accrual4
22  605  627  —  30 
  Legal settlement —  —  (66) —  — 
  Business transformation restructuring costs —  —  —  50  177 
  Loss on early redemption of DCP debt —  —  —  —  53 
  DCP integration restructuring costs —  —  —  —  38 
Tax impact of adjustments5
(161) (162) (12) (26)
Other tax impacts (31) —  (31) 83  83 
Noncontrolling interests —  —  (30) —  (19)
Adjusted earnings (loss) $ (61) 859  2,604  1,362  7,163 
Earnings per share of common stock (dollars)
$ 0.01  0.82  4.99  2.86  15.48 
Adjusted earnings (loss) per share of common stock (dollars)6
$ (0.15) 2.04  6.15  3.09  15.81 
Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)
Midstream Pre-Tax Income $ 673  644  2,638  759  2,819 
Pre-tax adjustments:
Impairments1
35  28  346  —  — 
Certain tax impacts —  —  —  (2) (2)
Net gain on asset disposition —  —  (238) —  (137)
  Change in inventory method for acquired
     business
—  —  —  —  (46)
  DCP integration restructuring costs —  —  —  —  38 
Adjusted pre-tax income $ 708  672  2,746  757  2,672 
Chemicals Pre-Tax Income $ 107  342  876  106  600 
Pre-tax adjustments:
  Winter-storm-related costs (recovery) (35) —  (35) —  — 
Adjusted pre-tax income $ 72  342  841  106  600 
Page 8





Refining Pre-Tax Income (Loss) $ (775) (108) (365) 859  5,340 
Pre-tax adjustments:
Impairments1
—  —  104  —  — 
  Los Angeles Refinery cessation costs3
41  44  —  — 
Certain tax impacts (9) —  (9) (17) (17)
Net loss on asset disposition —  —  —  —  14 
Legal accrual 22  —  22  —  30 
Legal settlement —  —  (7) —  — 
Adjusted pre-tax income (loss) $ (759) (67) (211) 842  5,367 
Marketing and Specialties Pre-Tax Income
  (Loss)
$ 252  (22) 1,011  396  1,897 
Pre-tax adjustments:
  Legal accrual4
—  605  605  —  — 
  Net gain on asset disposition2
(67) —  (67) —  — 
  Legal settlement —  —  (59) —  — 
Adjusted pre-tax income $ 185  583  1,490  396  1,897 
Renewable Fuels Pre-Tax Income (Loss) $ 28  (116) (198) (11) 153 
Pre-tax adjustments:
  None —  —  —  —  — 
Adjusted pre-tax income (loss) $ 28  (116) (198) (11) 153 
Corporate and Other Pre-Tax Loss $ (298) (327) (1,287) (348) (1,340)
Pre-tax adjustments:
  Business transformation restructuring costs —  —  —  50  177 
  Loss on early redemption of DCP debt —  —  —  —  53 
  Los Angeles Refinery cessation costs3
—  —  — 
Adjusted pre-tax loss $ (294) (327) (1,283) (298) (1,110)
1 Impairments primarily related to certain gathering and processing assets in the Midstream segment, as well as certain crude oil processing and logistics assets in California, reported in the Refining segment.
2 In connection with the asset sale of our 49% non-operated equity interest in Coop Mineraloel AG closing early 2025, a before-tax unrealized gain was recognized from a foreign currency derivative in the Marketing & Specialties segment.
3 Cessation costs include pre-tax charges for severance costs.
4 Third-quarter legal accrual primarily related to ongoing litigation.
5 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.
6 YTD 2024, Q4 2024, Q3 2024 and Q4 2023 are based on adjusted weighted-average diluted shares of 422,538 thousand, 411,687 thousand, 419,827 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.





Page 9






 Millions of Dollars
 Except as Indicated
2024
4Q 3Q
Reconciliation of Consolidated Net Income to Adjusted EBITDA
Net Income $ 25  369 
Plus:
   Income tax expense (38) 44 
   Net interest expense 168  191 
   Depreciation and amortization 819  543 
Phillips 66 EBITDA $ 974  1,147 
Special Item Adjustments (pre-tax):
Certain tax impacts (9) — 
Impairments 35  28 
  Winter-storm-related costs (recovery) (35) — 
Net gain on asset disposition (67) — 
  Los Angeles Refinery cessation costs 41 
  Legal accrual 22  605 
Total Special Item Adjustments (pre-tax) (47) 674 
Change in Fair Value of NOVONIX Investment — 
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment $ 928  1,821 
Other Adjustments (pre-tax):
 Proportional share of selected equity affiliates income taxes 17  24 
 Proportional share of selected equity affiliates net interest 14  12 
 Proportional share of selected equity affiliates depreciation and amortization 209  188 
 Adjusted EBITDA attributable to noncontrolling interests (38) (47)
Phillips 66 Adjusted EBITDA $ 1,130  1,998 
Reconciliation of Segment Income before Income Taxes to
  Adjusted EBITDA
Midstream Income before income taxes $ 673  644 
Plus:
Depreciation and amortization 234  233 
Midstream EBITDA $ 907  877 
Special Item Adjustments (pre-tax):
Impairments 35  28 
Midstream EBITDA, Adjusted for Special Items $ 942  905 
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 28  26 
 Adjusted EBITDA attributable to noncontrolling interests (38) (47)
Midstream Adjusted EBITDA $ 938  892 
Page 10





Chemicals Income before income taxes $ 107  342 
Plus:
None —  — 
Chemicals EBITDA $ 107  342 
Special Item Adjustments (pre-tax):
Winter-storm-related costs (recovery) (35) — 
Chemicals EBITDA, Adjusted for Special Items $ 72  342 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 11  13 
Proportional share of selected equity affiliates net interest —  (2)
Proportional share of selected equity affiliates depreciation and amortization 126  113 
Chemicals Adjusted EBITDA $ 209  466 
Refining Loss before income taxes $ (775) (108)
Plus:
Depreciation and amortization 435  230 
Refining EBITDA $ (340) 122 
Special Item Adjustments (pre-tax):
Certain tax impacts (9) — 
Los Angeles Refinery cessation costs 41 
Legal accrual 22  — 
Refining EBITDA, Adjusted for Special Items $ (324) 163 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes (1) (1)
Proportional share of selected equity affiliates net interest —  (1)
Proportional share of selected equity affiliates depreciation and amortization 27  27 
Refining Adjusted EBITDA $ (298) 188 
Marketing and Specialties Income (loss) before income taxes $ 252  (22)
Plus:
Depreciation and amortization 79  32 
Marketing and Specialties EBITDA $ 331  10 
Special Item Adjustments (pre-tax):
Legal accrual —  605 
Net gain on asset disposition (67) — 
Marketing and Specialties EBITDA, Adjusted for Special Items $ 264  615 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
Proportional share of selected equity affiliates net interest 11  12 
Proportional share of selected equity affiliates depreciation and amortization 28  22 
Marketing and Specialties Adjusted EBITDA $ 307  656 
Renewable Fuels Income (loss) before income taxes $ 28  (116)
Plus:
Depreciation and amortization 22  24 
Renewable Fuels EBITDA $ 50  (92)
Special Item Adjustments (pre-tax):
Page 11





None —  — 
Renewable Fuels EBITDA, Adjusted for Special Items $ 50  (92)
Corporate and Other Loss before income taxes $ (298) (327)
Plus:
   Net interest expense 168  191 
   Depreciation and amortization 49  24 
Corporate and Other EBITDA $ (81) (112)
Special Item Adjustments (pre-tax):
   Los Angeles Refinery cessation costs — 
Total Special Item Adjustments (pre-tax) — 
Change in Fair Value of NOVONIX Investment — 
Corporate EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
$ (76) (112)



Millions of Dollars
Except as Indicated
December 31, 2024
Debt-to-Capital Ratio
Total Debt $ 20,062 
Total Equity 28,463 
Debt-to-Capital Ratio 41  %
Total Cash 1,738 
Net Debt-to-Capital Ratio 39  %
Millions of Dollars
December 31, 2024
Reconciliation of Net Cash Provided by Operating Activities to Operating
 Cash Flow, Excluding Working Capital
Net Cash Provided by Operating Activities $ 1,198 
Less: Net Working Capital Changes 297 
Operating Cash Flow, Excluding Working Capital $ 901 









Page 12





 Millions of Dollars
 Except as Indicated
2024
4Q 3Q
Reconciliation of Refining Loss Before Income Taxes to Realized Refining
   Margins
Loss before income taxes $ (775) (108)
Plus:
  Taxes other than income taxes 92  100 
  Depreciation, amortization and impairments 436  230 
  Selling, general and administrative expenses 60  60 
  Operating expenses 968  922 
  Equity in earnings of affiliates 79  12 
  Other segment expense, net 58  (4)
  Proportional share of refining gross margins contributed by equity affiliates 132  193 
Special items:
Certain tax impacts (9) — 
Realized refining margins $ 1,041  1,405 
Total processed inputs (thousands of barrels)
147,880  145,440 
Adjusted total processed inputs (thousands of barrels)*
171,031  168,951 
Loss before income taxes (dollars per barrel)**
$ (5.24) (0.74)
Realized refining margins (dollars per barrel)***
$ 6.08  8.31 
*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 13
EX-99.2 3 psx-20241231_erxsuppinfoxe.htm EX-99.2 Document

Exhibit 99.2
Phillips 66 Earnings Release Supplemental Data
psxphillips66a.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  38,129  35,528  33,685  143,153  34,396  35,090  39,643  38,270  147,399 
Equity in earnings of affiliates 528  487  549  215  1,779  611  563  562  281  2,017 
Net gain (loss) on dispositions —  237  82  321  34  (12) 102  (9) 115 
Other income* 97  58  84  243  48  99  15  197  359 
Total Revenues and Other Income 36,436  38,911  36,163  33,986  145,496  35,089  35,740  40,322  38,739  149,890 
Costs and Expenses
Purchased crude oil and products 32,386  34,628  32,194  30,754  129,962  29,341  30,571  34,330  33,844  128,086 
Operating expenses 1,452  1,407  1,499  1,581  5,939  1,578  1,384  1,633  1,559  6,154 
Selling, general and administrative expenses 557  552  1,194  511  2,814  605  593  669  658  2,525 
Depreciation and amortization 504  497  543  819  2,363  476  495  488  518  1,977 
Impairments 165  225  29  37  456  24 
Taxes other than income taxes 165  49  53  62  329  207  174  171  155  707 
Accretion on discounted liabilities 10  13  40  10  29 
Interest and debt expense 227  231  229  220  907  192  266  221  218  897 
Foreign currency transaction (gains) losses 11  25  (12) 22 
Total Costs and Expenses 35,472  37,600  35,750  33,999  142,821  32,438  33,496  37,509  36,978  140,421 
Income (loss) before income taxes 964  1,311  413  (13) 2,675  2,651  2,244  2,813  1,761  9,469 
Income tax expense (benefit) 203  291  44  (38) 500  574  510  670  476  2,230 
Net Income 761  1,020  369  25  2,175  2,077  1,734  2,143  1,285  7,239 
Less: net income attributable to
  noncontrolling interests**
13  23  17  58  116  37  46  25  224 
Net Income Attributable to Phillips 66** 748  1,015  346  2,117  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  2.39  0.82  0.01  5.01  4.21  3.73  4.72  2.87  15.56 
Diluted 1.73  2.38  0.82  0.01  4.99  4.20  3.72  4.69  2.86  15.48 
Weighted-Average Common Shares Outstanding
  (thousands)
Basic 428,959  422,869  417,305  411,687  420,174  464,810  454,450  444,283  437,365  450,136 
Diluted 431,906  425,734  418,803  412,962  421,888  467,034  456,168  447,258  440,575  453,210 
Effective tax rate (%)*** 21.1  % 22.2  % 10.7  % 296.7  % 18.7  % 21.7  % 22.7  % 23.8  % 27.0  % 23.6  %
Adjusted effective tax rate (%)*** 21.3  % 21.4  % 18.9  % 27.2  % 20.5  % 21.6  % 22.4  % 24.0  % 22.6  % 22.7  %
* Includes the unrealized investment gain (loss) on our investment in NOVONIX Limited (NOVONIX). See NOVONIX Investment table on page 14 for more details.
** Refer to Changes in Basis of Presentation discussion on page 15.
*** Effective tax rate (%) and Adjusted effective tax rate (%), as presented, are calculated using the underlying Income (Loss) Before Income Taxes divided by Income Tax Expense (Benefit). As such, recalculated tax rate percentages using the rounded Income (Loss) Before Income Taxes and Income Tax Expense (Benefit) may differ from the presented tax rates (%).

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  767  644  673  2,638  716  620  724  759  2,819 
Chemicals 205  222  342  107  876  198  192  104  106  600 
Refining 216  302  (108) (775) (365) 1,594  1,175  1,712  859  5,340 
Marketing and Specialties 366  415  (22) 252  1,011  363  533  605  396  1,897 
Renewable Fuels (55) (55) (116) 28  (198) 74  68  22  (11) 153 
Corporate and Other (322) (340) (327) (298) (1,287) (294) (344) (354) (348) (1,340)
Income (loss) before income taxes 964  1,311  413  (13) 2,675  2,651  2,244  2,813  1,761  9,469 
Less: income tax expense (benefit) 203  291  44  (38) 500  574  510  670  476  2,230 
Net Income 761  1,020  369  25  2,175  2,077  1,734  2,143  1,285  7,239 
Less: net income attributable to
  noncontrolling interests
13  23  17  58  116  37  46  25  224 
Net Income Attributable to Phillips 66 748  1,015  346  2,117  1,961  1,697  2,097  1,260  7,015 
* Refer to Changes in Basis of Presentation discussion on page 15.
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 303  309  282  282  1,176  269  284  285  335  1,173 
NGL 310  444  390  426  1,570  423  358  296  422  1,499 
Total Midstream 613  753  672  708  2,746  692  642  581  757  2,672 
Chemicals 205  222  342  72  841  198  192  104  106  600 
Refining
Atlantic Basin/Europe 78  15  (61) (100) (68) 128  132  406  135  801 
Gulf Coast 113  42  (102) (128) (75) 730  327  363  336  1,756 
Central Corridor 213  243  308  (94) 670  731  633  367  510  2,241 
West Coast (91) (212) (437) (738) 97  606  (139) 569 
Total Refining 313  302  (67) (759) (211) 1,594  1,189  1,742  842  5,367 
Marketing and Specialties 307  415  583  185  1,490  363  533  605  396  1,897 
Renewable Fuels (55) (55) (116) 28  (198) 74  68  22  (11) 153 
Corporate and Other (322) (340) (327) (294) (1,283) (259) (250) (303) (298) (1,110)
Adjusted income (loss) before income taxes 1,061  1,297  1,087  (60) 3,385  2,662  2,374  2,751  1,792  9,579 
Less: adjusted income tax expense (benefit) 226  278  205  (16) 693  576  532  660  405  2,173 
Adjusted Net Income (Loss) 835  1,019  882  (44) 2,692  2,086  1,842  2,091  1,387  7,406 
Less: adjusted net income attributable to
  noncontrolling interests
13  35  23  17  88  121  76  21  25  243 
Adjusted Net Income (Loss) Attributable to Phillips 66 822  984  859  (61) 2,604  1,965  1,766  2,070  1,362  7,163 
Adjusted Net Income (Loss) Attributable to Phillips 66
  Per Share of Common Stock (dollars)
Diluted** 1.90  2.31  2.04  (0.15) 6.15  4.21  3.87  4.63  3.09  15.81 
* Refer to Changes in Basis of Presentation discussion on page 15.
** YTD 2024 is based on adjusted weighted-average diluted shares of 422,538 thousand, and Q1-Q4 2024 are based on adjusted weighted-average diluted shares of 432,158 thousand, 425,734 thousand, and 419,827 thousand, and 411,687 thousand, respectively. YTD 2023 is based on adjusted weighted-average diluted shares of 453,210 thousand, and Q1-Q4 2023 are based on adjusted weighted-average diluted shares of 467,034 thousand, 456,173 thousand, 447,255 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. Recalculated diluted EPS using the rounded components may differ from the presented diluted EPS.
ADJUSTED EBITDA BY SEGMENT**
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 384  386  341  344  1,455  350  365  365  418  1,498 
NGL 477  585  551  594  2,207  398  395  457  576  1,826 
Total Midstream 861  971  892  938  3,662  748  760  822  994  3,324 
Chemicals 325  348  466  209  1,348  321  319  230  243  1,113 
Refining* 545  531  188  (298) 966  1,818  1,416  1,968  1,107  6,309 
Marketing and Specialties 377  484  656  307  1,824  425  603  672  469  2,169 
Renewable Fuels* (49) (43) (92) 50  (134) 76  70  23  (7) 162 
Corporate and Other (116) (108) (112) (76) (412) (101) (81) (111) (110) (403)
Adjusted EBITDA 1,943  2,183  1,998  1,130  7,254  3,287  3,087  3,604  2,696  12,674 
* Refer to Changes in Basis of Presentation discussion on page 15.
** Refer to Use of Non-GAAP Financial Information on page 15. Also, refer to reconciliations of income (loss) before income taxes to segment Adjusted EBITDA in the "Midstream", "Chemicals", "Refining", "Marketing and Specialties", "Renewable Fuels", "Corporate and Other" sections, as well as the "Reconciliation of Consolidated Net Income to Adjusted EBITDA Attributable to Phillips 66" on page 15. Adjusted EBITDA and Adjusted EBITDA by segment presented includes our proportional share of selected equity affiliates.
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 —  238  —  —  238  36  —  101  —  137 
Change in inventory method for acquired business —  —  —  —  —  —  —  46  —  46 
Impairments* (59) (224) (28) (35) (346) —  —  —  —  — 
DCP integration restructuring costs —  —  —  —  —  (12) (22) (4) —  (38)
Total Midstream (59) 14  (28) (35) (108) 24  (22) 143  147 
Chemicals
Winter-storm-related (costs) recovery —  —  —  35  35  —  —  —  —  — 
Total Chemicals —  —  —  35  35  —  —  —  —  — 
Refining
Certain tax impacts —  —  —  —  —  —  17  17 
Net loss on asset disposition —  —  —  —  —  —  (14) —  —  (14)
Impairments* (104) —  —  —  (104) —  —  —  —  — 
Los Angeles Refinery cessation costs** —  —  (41) (3) (44) —  —  —  —  — 
Legal accrual —  —  —  (22) (22) —  —  (30) —  (30)
Legal settlement —  —  —  —  —  —  —  — 
Total Refining (97) —  (41) (16) (154) —  (14) (30) 17  (27)
Marketing and Specialties
Legal settlement 59  —  —  —  59  —  —  —  —  — 
Legal accrual*** —  —  (605) —  (605) —  —  —  —  — 
Net gain on asset disposition † —  —  —  67  67  —  —  —  —  — 
Total Marketing and Specialties 59  —  (605) 67  (479) —  —  —  —  — 
Renewable Fuels —  —  —  —  —  —  —  —  —  — 
Corporate and Other
Business transformation restructuring costs —  —  —  —  —  (35) (41) (51) (50) (177)
Loss on early redemption of DCP debt —  —  —  —  —  —  (53) —  —  (53)
Los Angeles Refinery cessation costs** —  —  —  (4) (4) —  —  —  —  — 
Total Corporate and Other —  —  —  (4) (4) (35) (94) (51) (50) (230)
Total Special Items (Pre-tax) (97) 14  (674) 47  (710) (11) (130) 62  (31) (110)
Less: Income Tax Expense (Benefit)
Tax impact of pre-tax special items♦ (23) 13  (161) (162) (2) (22) 10  (12) (26)
Other tax impacts —  —  —  (31) (31) —  —  —  83  83 
Total Income Tax Expense (Benefit) (23) 13  (161) (22) (193) (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)
Impairment of certain DCP assets —  (30) —  —  (30) —  —  —  —  — 
Total Income (Loss) Attributable to Noncontrolling Interests —  (30) —  —  (30) (5) (39) 25  —  (19)
Total Phillips 66 Special Items (After-tax) (74) 31  (513) 69  (487) (4) (69) 27  (102) (148)
* Impairment costs recorded in the Midstream segment are primarily related to certain gathering and processing assets. Impairment costs recorded in the Refining segment are primarily related to certain crude oil processing and logistics assets in California.
** Cessation costs include pre-tax charges for severance costs.
*** Legal accrual relating to ongoing litigation.
† In connection with the asset sale of our 49% non-operated equity interest in Coop Mineraloel AG closing in 2025, a before-tax unrealized gain was recognized from a foreign currency derivative.
♦ 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) 238  (28) (35) 116  36  —  101  —  137 
NGL —  (224) —  —  (224) (12) (22) 42  10 
Total Midstream (59) 14  (28) (35) (108) 24  (22) 143  147 
Refining
Atlantic Basin/Europe —  —  —  —  —  —  15  15 
Gulf Coast —  —  —  —  (14) —  (12)
Central Corridor —  —  —  —  —  —  —  —  —  — 
West Coast (104) —  (41) (25) (170) —  —  (30) —  (30)
Total Refining (97) —  (41) (16) (154) —  (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  1,020  369  25  2,175  2,077  1,734  2,143  1,285  7,239 
Depreciation and amortization 504  497  543  819  2,363  476  495  488  518  1,977 
Impairments 165  225  29  37  456  24 
Accretion on discounted liabilities 10  13  40  10  29 
Deferred income taxes (55) (145) 113  (164) (251) 146  119  408  167  840 
Undistributed equity earnings (180) (179) (160) 108  (411) (242) (324) (201) (55) (822)
Loss (gain) on early redemption of debt —  (5) —  (3) —  53  —  —  53 
Net (gain) loss on dispositions —  (237) (2) (82) (321) (34) 12  (102) (115)
Unrealized investment (gain) loss* (6) (2) —  11  15  38 
Other 11  (17) 617  147  758  14  (115) (354) 36  (419)
Net working capital changes (1,447) 916  (381) 297  (615) (1,263) (1,045) 286  207  (1,815)
Net Cash Provided by (Used in) Operating Activities (236) 2,097  1,132  1,198  4,191  1,199  955  2,685  2,190  7,029 
Cash Flows From Investing Activities
Capital expenditures and investments** (628) (367) (358) (506) (1,859) (378) (551) (592) (634) (2,155)
Acquisitions, net of cash acquired —  —  (567) (58) (625) —  —  (263) —  (263)
Purchases of government obligations*** —  —  (1,100) —  (1,100) —  —  —  —  — 
Return of investments in equity affiliates 41  26  55  19  141  60  59  40  42  201 
Proceeds from asset dispositions 685  219  176  1,082  77  13  280  22  392 
Other (80) (17) (29) 24  (102) (24) 47  50  (38) 35 
Net Cash Provided by (Used in) Investing Activities (665) 327  (1,780) (345) (2,463) (265) (432) (485) (608) (1,790)
Cash Flows From Financing Activities
Issuance of debt 3,815  (196) 1,518  1,135  6,272  2,488  2,559  678  535  6,260 
Repayment of debt (3,013) (7) (408) (712) (4,140) (1,223) (1,236) (1,166) (627) (4,252)
Issuance of common stock 50  14  18  86  10  91  20  123 
Repurchase of common stock (1,164) (840) (800) (647) (3,451) (800) (1,309) (752) (1,153) (4,014)
Dividends paid on common stock (448) (485) (477) (472) (1,882) (486) (474) (465) (457) (1,882)
Distributions to noncontrolling interests (13) (20) (13) (24) (70) (58) (67) (15) (23) (163)
Repurchase of noncontrolling interests —  —  —  —  —  —  (3,957) —  (110) (4,067)
Other (73) (9) (30) (8) (120) (48) (11) (28) (10) (97)
Net Cash Used in Financing Activities (846) (1,543) (192) (724) (3,305) (117) (4,493) (1,657) (1,825) (8,092)
Effect of Exchange Rate Changes on Cash and
  Cash Equivalents
(6) (7) 33  (28) (8) 15  34  (33) 27  43 
Net Change in Cash and Cash Equivalents (1,753) 874  (807) 101  (1,585) 832  (3,936) 510  (216) (2,810)
Cash and cash equivalents at beginning of period 3,323  1,570  2,444  1,637  3,323  6,133  6,965  3,029  3,539  6,133 
Cash and Cash Equivalents at End of Period 1,570  2,444  1,637  1,738  1,738  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 14 for more details.
** Refer to Changes in Basis of Presentation discussion on page 15.
*** Includes U.S. Treasury securities.
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  96  172  228  751  124  176  160  165  625 
Chemicals —  —  —  —  —  —  —  —  —  — 
Refining 135  105  146  196  582  121  135  136  194  586 
Marketing and Specialties 15  20  18  32  85  11  25  24  41  101 
Renewable Fuels 217  128  12  18  375  106  194  246  207  753 
Corporate and Other 18  10  32  66  16  21  26  27  90 
Consolidated Capital Expenditures and Investments 628  367  358  506  1,859  378  551  592  634  2,155 
* Excludes net acquisitions of $58MM, $567MM, and $263MM in Q4 2024, Q3 2024 and Q3 2023, respectively, and purchases of government obligations of $1.1B in Q3 2024. Refer to Changes in Basis of Presentation discussion on page 15.
Consolidated Capital Expenditures and Investments*†
Growth 485  194  164  191  1,034  228  339  379  358  1,304 
Sustaining 143  173  194  315  825  150  212  213  276  851 
Consolidated Capital Expenditures and Investments 628  367  358  506  1,859  378  551  592  634  2,155 
* Excludes net acquisitions of $58MM, $567MM, and $263MM in Q4 2024, Q3 2024 and Q3 2023, respectively, and purchases of government obligations of $1.1B in Q3 2024.
† See note on the use of non-GAAP measures.
Proportional Share of Selected Equity Affiliates Capital
  Expenditures and Investments
CPChem (Chemicals) 201  199  179  230  809  142  377  254  236  1,009 
WRB (Refining) 24  29  30  38  121  45  47  36  61  189 
Selected Equity Affiliates 225  228  209  268  930  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 244  547  254  247  1,292  305  285  386  334  1,310 
NGL 310  220  390  426  1,346  411  335  338  425  1,509 
Income before Income Taxes 554  767  644  673  2,638  716  620  724  759  2,819 
Equity in Earnings of Affiliates
Transportation 136  140  110  109  495  124  130  131  141  526 
NGL 19  30  24  23  96  27  40  26  29  122 
Total 155  170  134  132  591  151  170  157  170  648 
Depreciation and Amortization*
Transportation 44  42  42  44  172  41  40  41  47  169 
NGL 185  182  191  190  748  183  194  190  187  754 
Total 229  224  233  234  920  224  234  231  234  923 
* Excludes D&A of all non-consolidated affiliates.
Operating and SG&A Expenses*
Transportation 180  194  181  183  738  177  179  188  207  751 
NGL 330  281  355  385  1,351  371  371  427  364  1,533 
Total 510  475  536  568  2,089  548  550  615  571  2,284 
* Excludes operating and SG&A expenses of all non-consolidated affiliates.
Transportation Volumes (MB/D)
Pipelines* 2,979  3,059  3,006  3,168  3,053  3,039  3,254  3,039  2,945  3,069 
Terminals 3,109  3,226  3,049  3,107  3,123  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's pipelines.
PSX Other Volumes
Wellhead Volume (Bcf/D)*
NGL Production (MB/D)* 417  437  439  449  436  421  444  432  452  437 
Pipeline Throughput - Y-Grade to Market (MB/D)** 714  781  762  759  754  721  704  691  713  707 
NGL Fractionated (MB/D) 679.0  744.0  728.0  760.0  728.0  660.0  738.0  703.0  743.0  711.0 
  * Includes 100% of DCP Midstream Class A Segment.
** Represents volumes delivered to major fractionation market hubs, including Mont Belvieu, Sweeny and Conway. Includes 100% of DCP Midstream Class A Segment and Phillips 66's direct interest in DCP Sand Hills Pipeline, LLC and DCP Southern Hills Pipeline, LLC.
Market Indicators
Weighted-Average NGL Price ($/gal)* 0.70  0.68  0.64  0.70  0.68  0.74  0.61  0.67  0.65  0.67 
Henry Hub Natural Gas Price ($/MMBtu)** 2.41  2.04  2.09  2.42  2.24  2.67  2.12  2.58  2.74  2.53 
WTI ($/BBL)** 77.07  80.73  75.19  70.36  75.83  76.11  73.78  82.49  78.36  77.69 
* Based on index prices from the Mont Belvieu market hub, which are weighted by NGL component mix.
** Based on daily spot prices.
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  767  644  673  2,638  716  620  724  759  2,819 
Plus:
Depreciation and amortization 229  224  233  234  920  224  234  231  234  923 
EBITDA 783  991  877  907  3,558  940  854  955  993  3,742 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  —  —  —  (2) (2)
Net gain on asset disposition —  (238) —  —  (238) (36) —  (101) —  (137)
Change in inventory method for acquired business —  —  —  —  —  —  —  (46) —  (46)
Impairments 59  224  28  35  346  —  —  —  —  — 
DCP integration restructuring costs —  —  —  —  —  12  19  —  35 
EBITDA, Adjusted for Special Items 842  977  905  942  3,666  916  873  812  991  3,592 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 16  18 
Proportional share of selected equity affiliates net interest 13  10  29  13  12  13  13  51 
Proportional share of selected equity affiliates depreciation
  and amortization
38  37  26  28  129  41  39  39  37  156 
Adjusted EBITDA attributable to noncontrolling interests (35) (58) (47) (38) (178) (226) (169) (47) (51) (493)
Adjusted EBITDA 861  971  892  938  3,662  748  760  822  994  3,324 
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 244  547  254  247  1,292  305  285  386  334  1,310 
Plus:
Depreciation and amortization 44  42  42  44  172  41  40  41  47  169 
EBITDA 288  589  296  291  1,464  346  325  427  381  1,479 
Special Item Adjustments (pre-tax):
Net gain on asset disposition —  (238) —  —  (238) (36) —  (101) —  (137)
Impairments 59  —  28  35  122  —  —  —  —  — 
EBITDA, Adjusted for Special Items 347  351  324  326  1,348  310  325  326  381  1,342 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 16  18 
Proportional share of selected equity affiliates net interest 13  10  29  13  12  13  12  50 
Proportional share of selected equity affiliates depreciation
  and amortization
26  25  15  16  82  27  27  26  26  106 
Adjusted EBITDA attributable to noncontrolling interests (5) (5) (6) (4) (20) (4) (4) (5) (5) (18)
Adjusted EBITDA 384  386  341  344  1,455  350  365  365  418  1,498 
NGL
Income before income taxes 310  220  390  426  1,346  411  335  338  425  1,509 
Plus:
Depreciation and amortization 185  182  191  190  748  183  194  190  187  754 
EBITDA 495  402  581  616  2,094  594  529  528  612  2,263 
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 
Impairments —  224  —  —  224  —  —  —  —  — 
EBITDA, Adjusted for Special Items 495  626  581  616  2,318  606  548  486  610  2,250 
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  11  12  47  14  12  13  11  50 
Adjusted EBITDA attributable to noncontrolling interests (30) (53) (41) (34) (158) (222) (165) (42) (46) (475)
Adjusted EBITDA 477  585  551  594  2,207  398  395  457  576  1,826 
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  222  342  107  876  198  192  104  106  600 
Equity in Earnings of Affiliate 201  219  339  104  863  195  189  101  101  586 
100% CPChem Results
Net Income, excludes parent company income tax related
  to CPChem's earnings
402  438  678  208  1,726  390  377  202  204  1,173 
Income before Income Taxes 413  450  690  217  1,770  401  389  217  214  1,221 
Depreciation and Amortization 153  154  154  185  646  142  141  143  184  610 
Net Interest Expense* (2) (1) 13 
* Net of interest income.
Investing Cash Flows – Outflows/(Inflows)
Capital Expenditures and Investments 401  399  357  460  1,617  283  755  507  473  2,018 
Return of Investments from Equity Companies —  (14) —  —  (14) —  —  —  —  — 
Olefins and Polyolefins Capacity Utilization (%) 96  % 98  % 98  % 98  % 97  % 94  % 98  % 99  % 94  % 96  %
Market Indicator*
Ethylene to High-Density Polyethylene Chain
  Cash Margin (cents/lb)
16.4  18.3  23.7  12.4  17.7  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  222  342  107  876  198  192  104  106  600 
Plus:
None —  —  —  —  —  —  —  —  —  — 
EBITDA 205  222  342  107  876  198  192  104  106  600 
Special Item Adjustments (pre-tax):
Insurance proceeds —  —  —  (35) (35) —  —  —  —  — 
EBITDA, Adjusted for Special Items 205  222  342  72  841  198  192  104  106  600 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 13  15  13  11  52  20  26  24  79 
Proportional share of selected equity affiliates net interest —  (2) —  (1) —  (1)
Proportional share of selected equity affiliates depreciation
  and amortization
106  111  113  126  456  102  101  103  126  432 
Adjusted EBITDA 325  348  466  209  1,348  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 78  15  (61) (91) (59) 128  132  406  150  816 
Gulf Coast 120  42  (102) (128) (68) 729  313  364  338  1,744 
Central Corridor 213  243  308  (94) 670  732  633  367  509  2,241 
West Coast (195) (253) (462) (908) 97  575  (138) 539 
Income (Loss) before Income Taxes 216  302  (108) (775) (365) 1,594  1,175  1,712  859  5,340 
Income (Loss) before Income Taxes ($/BBL)
Atlantic Basin/Europe 1.66  0.30  (1.27) (1.79) (0.30) 3.23  2.95  8.68  2.93  4.48 
Gulf Coast 2.53  0.82  (2.10) (2.62) (0.35) 14.22  6.22  6.83  6.54  8.44 
Central Corridor 8.31  8.69  11.38  (3.35) 6.18  28.15  23.13  15.14  20.27  21.81 
West Coast (8.26) 0.10  (11.51) (22.65) (10.38) 0.18  3.23  18.29  (5.02) 4.63 
Worldwide 1.50  2.00  (0.74) (5.24) (0.62) 11.06  7.70  11.00  5.51  8.78 
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe 9.70  8.10  5.87  6.09  7.42  16.06  10.64  16.15  9.11  12.80 
Gulf Coast 10.95  7.88  6.39  5.58  7.68  21.76  13.22  13.99  13.72  15.67 
Central Corridor 12.56  12.75  14.19  6.68  11.52  26.62  22.58  19.25  21.72  22.50 
West Coast 10.60  13.06  4.34  5.74  8.50  15.77  15.80  31.65  11.03  18.95 
Worldwide 11.01  10.01  8.31  6.08  8.84  20.69  15.55  19.06  13.88  17.26 
* 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) (2) (2) (2) (7) (2) (2) (2) (2) (8)
Gulf Coast —  —  —  — 
Central Corridor 108  35  (11) (77) 55  200  119  209  (83) 445 
West Coast —  —  —  —  —  —  —  —  —  — 
Total 108  33  (12) (79) 50  199  117  208  (85) 439 
Depreciation and Amortization*
Atlantic Basin/Europe 52  51  53  54  210  50  52  52  53  207 
Gulf Coast 62  65  68  67  262  60  60  61  62  243 
Central Corridor 44  42  42  43  171  38  38  42  45  163 
West Coast 50  46  67  271  434  53  53  52  60  218 
Total 208  204  230  435  1,077  201  203  207  220  831 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*
Atlantic Basin/Europe 254  276  267  270  1,067  375  245  262  257  1,139 
Gulf Coast 307  278  312  305  1,202  290  253  291  289  1,123 
Central Corridor 167  167  151  174  659  187  174  240  212  813 
West Coast 263  214  252  279  1,008  348  298  348  345  1,339 
Total 991  935  982  1,028  3,936  1,200  970  1,141  1,103  4,414 
* Excludes operating and SG&A expenses of all equity affiliates.
Turnaround Expense, included in Operating and SG&A
  Expenses*
Atlantic Basin/Europe 19  33  31  19  102  125  38  21  12  196 
Gulf Coast 82  39  83  78  282  56  23  28  19  126 
Central Corridor 21  12  12  57  40  121 
West Coast 22  25  15  17  79  37  31  13  14  95 
Total 124  100  137  123  484  230  104  119  85  538 
* Excludes turnaround expense of all equity affiliates.
Taxes Other than Income Taxes
Atlantic Basin/Europe 24  15  24  22  85  23  17  13  18  71 
Gulf Coast 38  19  26  28  111  33  25  28  20  106 
Central Corridor 28  22  27  21  98  25  26  23  20  94 
West Coast 31  18  23  21  93  31  27  26  27  111 
Total 121  74  100  92  387  112  95  90  85  382 
Foreign Currency Gains (Losses) Pre-Tax (1) (6) —  (21) (1) (6) (19)
Refining—Equity Affiliate Information
Equity in earnings (losses) of affiliates 108  33  (12) (79) 50  199  117  208  (85) 439 
Less: Share of equity affiliate gross margin included in Realized
  Refining Margin and other equity affiliate-related costs*
(331) (260) (193) (132) (916) (429) (335) (416) (167) (1,347)
Equity affiliate-related expenses not included in Realized
  Refining Margins
(223) (227) (205) (211) (866) (230) (218) (208) (252) (908)
* 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  184  163  166  694  190  182  168  194  734 
Proportional Share of Certain* Equity Affiliate
  Turnaround Expense, included in Equity Affiliate
  Operating and SG&A Expenses
22  30  68  16  22  16  39  93 
* Includes WRB Refining, LP (WRB) and Mineraloelraffinerie Oberrhein GmbH (MiRO).
Operating expenses 953  884  922  968  3,727  1,156  933  1,108  1,048  4,245 
Selling, general and administrative expenses 38  51  60  60  209  44  37  33  55  169 
Refining Controllable Costs* 991  935  982  1,028  3,936  1,200  970  1,141  1,103  4,414 
Refining Controllable Costs ($/BBL)* 6.89  6.18  6.75  6.95  6.69  8.33  6.36  7.33  7.09  7.26 
* Excludes operating and SG&A expenses of all equity affiliates. See note on the use of non-GAAP measures. Also, see reconciliation of Refining operating and SG&A expenses to Refining Adjusted Controllable Costs per barrel included in the "Reconciliation of Refining Operating and SG&A Expenses to Refining Adjusted Controllable Costs" section.
Refining Adjusted Controllable Costs ($/BBL)* 7.06  6.43  6.53  6.83  6.71  8.55  6.69  7.18  7.51  7.47 
* See note on the use of non-GAAP measures. Also, see reconciliation of Refining operating and SG&A expenses to Refining Adjusted Controllable Costs included in the "Reconciliation of Refining Operating and SG&A Expenses to Refining Adjusted Controllable Costs" section.
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 (Loss) before Income Taxes to Adjusted EBITDA ($ Millions)
Income (Loss) before income taxes 216  302  (108) (775) (365) 1,594  1,175  1,712  859  5,340 
Plus:
Depreciation and amortization 208  204  230  435  1,077  201  203  207  220  831 
EBITDA 424  506  122  (340) 712  1,795  1,378  1,919  1,079  6,171 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  (9) (9) —  —  —  (17) (17)
Net loss on asset disposition —  —  —  —  —  —  14  —  —  14 
Impairments 104  —  —  —  104  —  —  —  —  — 
Los Angeles Refinery cessation costs —  —  41  44  —  —  —  —  — 
Legal accrual —  —  —  22  22  —  —  30  —  30 
Legal settlement (7) —  —  —  (7) —  —  —  —  — 
EBITDA, Adjusted for Special Items 521  506  163  (324) 866  1,795  1,392  1,949  1,062  6,198 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes —  (1) (1) (1) —  —  — 
Proportional share of selected equity affiliates net interest (1) (2) (1) —  (4) (2) (4) (1) (6)
Proportional share of selected equity affiliates depreciation
  and amortization
25  26  27  27  105  22  25  23  46  116 
Adjusted EBITDA 545  531  188  (298) 966  1,818  1,416  1,968  1,107  6,309 
Operating Statistics
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D) 472  527  498  511  502  443  464  492  518  479 
Total Processed Inputs (MB/D) 516  555  520  552  536  438  492  509  557  499 
Crude Oil Capacity Utilization (%) 88  % 98  % 93  % 95  % 93  % 82  % 86  % 92  % 97  % 89  %
Clean Product Yield (%) 87  % 87  % 89  % 88  % 88  % 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  507  473  479  483  519  498  519  508  511 
Total Processed Inputs (MB/D) 522  563  528  530  536  571  553  577  561  566 
Crude Oil Capacity Utilization (%) 90  % 96  % 89  % 91  % 91  % 98  % 94  % 98  % 96  % 97  %
Clean Product Yield (%) 76  % 83  % 81  % 82  % 80  % 77  % 80  % 80  % 84  % 80  %
Central Corridor*
Crude Oil Charge Input (MB/D) 509  541  533  535  529  475  498  492  441  477 
Total Processed Inputs (MB/D) 527  558  549  555  547  492  515  509  459  494 
Crude Oil Capacity Utilization (%) 96  % 102  % 100  % 101  % 100  % 89  % 94  % 93  % 83  % 90  %
Clean Product Yield (%) 90  % 89  % 89  % 93  % 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  227  230  214  229  281  314  323  279  299 
Total Processed Inputs (MB/D) 260  237  239  222  239  303  331  342  301  319 
Crude Oil Capacity Utilization (%) 100  % 93  % 94  % 88  % 94  % 88  % 98  % 101  % 94  % 95  %
Clean Product Yield (%) 84  % 88  % 93  % 93  % 89  % 86  % 90  % 89  % 88  % 88  %
Worldwide—Including Proportionate Share of
  Equity Affiliates
Crude Oil Charge Input (MB/D) 1,700  1,802  1,734  1,739  1,743  1,718  1,774  1,826  1,746  1,766 
Total Processed Inputs (MB/D) 1,825  1,913  1,836  1,859  1,858  1,804  1,891  1,937  1,878  1,878 
Crude Oil Capacity Utilization (%) 92  % 98  % 94  % 94  % 95  % 90  % 93  % 95  % 92  % 92  %
Clean Product Yield (%) 84  % 86  % 87  % 88  % 87  % 83  % 86  % 85  % 87  % 85  %
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  242  234  230  233  170  210  214  235  207 
Distillates 206  226  213  240  221  187  198  213  232  208 
Other 89  88  77  89  86  81  87  84  95  87 
Total 522  556  524  559  540  438  495  511  562  502 
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline 193  234  221  215  216  222  231  245  240  235 
Distillates 192  216  194  205  202  205  200  208  219  208 
Other 141  121  123  114  124  153  132  133  108  131 
Total 526  571  538  534  542  580  563  586  567  574 
Central Corridor*
Gasoline 258  266  263  278  266  244  253  246  236  245 
Distillates 212  231  225  234  225  192  202  196  185  194 
Other 57  67  66  48  60  58  64  72  38  58 
Total 527  564  554  560  551  494  519  514  459  497 
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Gasoline 126  119  133  123  125  165  174  183  154  169 
Distillates 91  87  88  83  87  95  123  121  110  112 
Other 40  28  16  18  26  42  34  38  36  38 
Total 257  234  237  224  238  302  331  342  300  319 
Worldwide—Including Proportionate Share of Equity Affiliates
Gasoline 804  861  851  846  840  801  868  888  865  856 
Distillates 701  760  720  762  735  679  723  738  746  722 
Other 327  304  282  269  296  334  317  327  277  314 
Total 1,832  1,925  1,853  1,877  1,871  1,814  1,908  1,953  1,888  1,892 
Market Indicators
Crude and Crude Differentials ($/BBL)†
WTI 77.07  80.73  75.19  70.36  75.83  76.11  73.78  82.49  78.36  77.69 
Brent 83.24  84.94  80.18  74.69  80.76  81.27  78.39  86.76  84.05  82.62 
ANS 81.47  86.39  78.91  74.29  80.26  79.14  78.60  87.96  83.95  82.41 
WTI less Maya 7.51  7.26  8.02  7.14  7.48  13.28  10.11  5.07  6.47  8.73 
WTI less WCS (settlement differential) 19.33  13.55  13.51  12.46  14.71  24.77  15.06  12.89  21.88  18.65 
Natural Gas ($/MMBtu)†
Henry Hub 2.41  2.04  2.09  2.42  2.24  2.67  2.12  2.58  2.74  2.53 
† Based on daily spot prices, unless otherwise noted.
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 (Loss) before Income Taxes 366  415  (22) 252  1,011  363  533  605  396  1,897 
Income (Loss) before Income Taxes ($/BBL)
U.S. 1.38  1.16  (1.43) 0.52  0.41  1.45  1.82  2.42  0.91  1.65 
International 2.94  5.02  5.07  2.69  3.93  3.64  5.31  4.20  5.77  4.72 
Realized Marketing Fuel Margins ($/BBL)*
U.S. 1.60  1.70  2.45  1.18  1.73  1.96  2.25  2.85  1.45  2.12 
International 4.88  5.87  6.19  3.70  5.15  5.02  6.50  5.55  6.80  5.96 
* See note on the use of non-GAAP measures. Also, reconciliations of income (loss) 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*
296  248  274  241  1,059  220  241  248  247  957 
* Excludes gain on dispositions and excise taxes on sales of refined petroleum products.
Equity in Earnings of Affiliates 64  66  88  58  276  66  88  96  95  345 
Depreciation and Amortization* 36  32  32  79  179  27  30  30  35  122 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses* 335  358  959  350  2,002  320  338  374  361  1,393 
* Excludes operating and SG&A expenses of all equity affiliates.
Refined Petroleum Products Sales (MB/D)
U.S. Marketing
Gasoline 1,111  1,259  1,147  1,158  1,169  1,021  1,131  1,136  1,218  1,127 
Distillates 797  843  813  908  840  675  807  814  853  788 
Other 18  12  28  21  20  —  —  —  —  — 
Total 1,926  2,114  1,988  2,087  2,029  1,696  1,938  1,950  2,071  1,915 
International Marketing
Gasoline 104  112  106  113  109  109  111  120  107  113 
Distillates 171  165  177  165  170  173  167  170  166  169 
Other 28  40  23  37  32  26  35  26  22  27 
Total 303  317  306  315  311  308  313  316  295  309 
Worldwide Marketing
Gasoline 1,215  1,371  1,253  1,271  1,278  1,130  1,242  1,256  1,325  1,240 
Distillates 968  1,008  990  1,073  1,010  848  974  984  1,019  957 
Other 46  52  51  58  52  26  35  26  22  27 
Total 2,229  2,431  2,294  2,402  2,340  2,004  2,251  2,266  2,366  2,224 
Foreign Currency Gains (Losses) Pre-Tax (7) —  (3) (1) (1) —  —  (2)
Reconciliation of Marketing and Specialties Income (Loss)
  before Income Taxes to Adjusted EBITDA
Income (Loss) before income taxes 366  415  (22) 252  1,011  363  533  605  396  1,897 
Plus:
Depreciation and amortization 36  32  32  79  179  27  30  30  35  122 
EBITDA 402  447  10  331  1,190  390  563  635  431  2,019 
Special Item Adjustments (pre-tax):
Legal settlement (59) —  —  —  (59) —  —  —  —  — 
Legal accrual —  —  605  —  605  —  —  —  —  — 
Net gain on asset disposition —  —  —  (67) (67) —  —  —  —  — 
EBITDA, Adjusted for Special Items 343  447  615  264  1,669  390  563  635  431  2,019 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 21  24 
Proportional share of selected equity affiliates net interest 10  11  12  11  44  15  10  11  45 
Proportional share of selected equity affiliates depreciation
  and amortization
19  21  22  28  90  21  19  20  21  81 
Adjusted EBITDA 377  484  656  307  1,824  425  603  672  469  2,169 
Page 12


Phillips 66 Earnings Release Supplemental Data
RENEWABLE FUELS
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 (55) (55) (116) 28  (198) 74  68  22  (11) 153 
Operating and SG&A Expenses* 83  110  118  110  421  15  11  46  34  106 
* Excludes operating and SG&A expenses of all equity affiliates.
Operating Statistics
Total Renewable Fuels Produced (MB/D) 31  44  42  31  11  10  10  10 
Total Renewable Fuel Sales (MB/D) 34  45  70  62  52  26  27  27  33  28 
Market Indicators*
Chicago Board of Trade (CBOT) soybean oil
  (dollars per pound)
0.47  0.45  0.43  0.43  0.44  0.60  0.53  0.66  0.52  0.58 
California Low-Carbon Fuel Standard (LCFS) carbon credit
  (dollars per metric ton)
63.86  51.83  53.89  72.33  60.48  66.17  81.11  74.80  68.97  72.76 
California Air Resource Board (CARB) ULSD - San Francisco
  (dollars per gallon)
2.65  2.64  2.39  2.25  2.48  2.91  2.44  3.33  2.82  2.87 
Biodiesel Renewable Identification Number (RIN)
  (dollars per RIN)
0.58  0.51  0.60  0.66  0.59  1.63  1.51  1.40  0.84  1.35 
* Based on daily spot prices, unless otherwise noted.
Reconciliation of Renewable Fuels Income (Loss)
  before Income Taxes to Adjusted EBITDA
Income (Loss) before income taxes (55) (55) (116) 28  (198) 74  68  22  (11) 153 
Plus:
Depreciation and amortization 12  24  22  64 
EBITDA (49) (43) (92) 50  (134) 76  70  23  (7) 162 
Special Item Adjustments (pre-tax):
None —  —  —  —  —  —  —  —  —  — 
EBITDA, Adjusted for Special Items (49) (43) (92) 50  (134) 76  70  23  (7) 162 
Page 13


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 (322) (340) (327) (298) (1,287) (294) (344) (354) (348) (1,340)
Detail of Loss before Income Taxes
Net interest expense (186) (200) (191) (168) (745) (124) (182) (164) (159) (629)
Corporate overhead and other (141) (133) (136) (129) (539) (158) (147) (182) (185) (672)
NOVONIX (7) —  (1) (3) (12) (15) (8) (4) (39)
Total (322) (340) (327) (298) (1,287) (294) (344) (354) (348) (1,340)
Net Interest Expense
Interest expense (238) (238) (232) (220) (928) (198) (273) (229) (228) (928)
Capitalized interest 10  —  21  10  31 
Gain on early retirement of debt —  —  —  —  —  —  —  — 
Interest income 42  30  38  48  158  68  84  57  59  268 
Total (186) (200) (191) (168) (745) (124) (182) (164) (159) (629)
NOVONIX Investment
Unrealized Investment Gain (Loss) (7) (1) —  (11) (15) (8) (4) (38)
Unrealized Foreign Currency Transaction Gain (Loss) (1) —  (3) (3) (1) —  —  —  (1)
Change in Fair Value of NOVONIX Investment (7) —  (1) (3) (12) (15) (8) (4) (39)
Reconciliation of Corporate and Other Loss
  before Income Taxes to Adjusted EBITDA
Loss before income taxes (322) (340) (327) (298) (1,287) (294) (344) (354) (348) (1,340)
Plus:
Net interest expense 186  200  191  168  745  124  182  164  159  629 
Depreciation and amortization 25  25  24  49  123  22  25  20  25  92 
EBITDA (111) (115) (112) (81) (419) (148) (137) (170) (164) (619)
Special Item Adjustments (pre-tax):
Business transformation restructuring costs —  —  —  —  —  35  41  51  50  177 
Los Angeles Refinery cessation costs —  —  —  —  —  —  —  — 
Total Special Item Adjustments (pre-tax) —  —  —  35  41  51  50  177 
Change in Fair Value of NOVONIX Investment (5) —  12  15  39 
EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
(116) (108) (112) (76) (412) (101) (81) (111) (110) (403)
Other Adjustments (pre-tax):
None —  —  —  —  —  —  —  —  —  — 
Adjusted EBITDA (116) (108) (112) (76) (412) (101) (81) (111) (110) (403)
Foreign Currency Gains (Losses) Pre-Tax —  —  —  (2) (2) —  (1)
Phillips 66 Company
Total Debt 20,154  19,960  19,998  20,062  20,062  18,485  19,866  19,444  19,359  19,359 
Total Equity 30,794  30,507  29,784  28,463  28,463  34,916  31,060  31,989  31,650  31,650 
Debt-to-Capital Ratio (%) 40  % 40  % 40  % 41  % 41  % 35  % 39  % 38  % 38  % 38  %
Cash 1,570  2,444  1,637  1,738  1,738  6,965  3,029  3,539  3,323  3,323 
Net Debt-to-Capital Ratio (%) 38  % 36  % 38  % 39  % 39  % 25  % 35  % 33  % 34  % 34  %
Page 14


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  1,020  369  25  2,175  2,077  1,734  2,143  1,285  7,239 
Plus:
Income tax expense (benefit) 203  291  44  (38) 500  574  510  670  476  2,230 
Net interest expense 186  200  191  168  745  124  182  164  159  629 
Depreciation and amortization 504  497  543  819  2,363  476  494  489  518  1,977 
Phillips 66 EBITDA 1,654  2,008  1,147  974  5,783  3,251  2,920  3,466  2,438  12,075 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  (9) (9) —  —  —  (19) (19)
Net (gain) loss on asset disposition —  (238) —  (67) (305) (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  224  28  35  450  —  —  —  —  — 
Insurance proceeds —  —  —  (35) (35) —  —  —  —  — 
Los Angeles Refinery cessation costs —  —  41  48  —  —  —  —  — 
Legal accrual —  —  605  22  627  —  —  30  —  30 
Legal settlement (66) —  —  —  (66) —  —  —  —  — 
Total Special Item Adjustments (pre-tax) 97  (14) 674  (47) 710  11  74  (62) 31  54 
Change in Fair Value of NOVONIX Investment* (5) —  12  15  39 
Phillips 66 EBITDA, Adjusted for Special Items and
  Change in Fair Value of NOVONIX Investment
1,746  2,001  1,821  928  6,496  3,274  3,009  3,412  2,473  12,168 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 21  26  24  17  88  29  38  36  19  122 
Proportional share of selected equity affiliates net interest 23  19  12  14  68  24  25  18  25  92 
Proportional share of selected equity affiliates depreciation
  and amortization
188  195  188  209  780  186  184  185  230  785 
Adjusted EBITDA attributable to noncontrolling interests (35) (58) (47) (38) (178) (226) (169) (47) (51) (493)
Phillips 66 Adjusted EBITDA 1,943  2,183  1,998  1,130  7,254  3,287  3,087  3,604  2,696  12,674 
* See NOVONIX Investment table on page 14 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," "realized marketing fuel margin per barrel," and "refining adjusted controllable costs 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. Refining controllable cost and Refining adjusted controllable costs per barrel are included to help facilitate comparisons with other companies in our industry on refinery operational performance. The GAAP measures most directly comparable to Refining controllable cost are operating expenses and selling, general and administrative expenses (SG&A). A reconciliation of refining operating and SG&A expenses to refining adjusted controllable costs plus our proportional share of operating and SG&A expenses of two refining equity affiliates that are reflected in earnings of affiliates, is 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.

Sustaining capital expenditures demonstrate the capital required to maintain and extend the life of existing assets to ensure the ongoing operation and integrity of assets, including equipment, infrastructure, and facilities. A reconciliation of sustaining capital to consolidated capital expenditures and investments, excluding acquisitions and purchases of government obligations, 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%.

Effective April 1, 2024, we changed the internal financial information reviewed by our chief executive officer to evaluate performance and allocate resources to our operating segments. This included changes in the composition of our operating segments, as well as measurement changes for certain activities between our operating segments. The primary effects of this segment realignment included establishment of a Renewable Fuels operating segment, which includes renewable fuels activities and assets historically reported in our Refining, Marketing and Specialties (M&S), and Midstream segments; change in method of allocating results for certain Gulf Coast distillate export activities from our M&S segment to our Refining segment; reclassification of certain crude oil and international clean products trading activities between our M&S segment and our Refining segment; movement of certain international clean product activities from our Refining segment to our M&S segment; and change in reporting of our investment in NOVONIX from our Midstream segment to Corporate and Other. Accordingly, prior period results have been recast for comparability.

In the third quarter of 2024, we began presenting the line item “Capital expenditures and investments” on our consolidated statement of cash flows exclusive of acquisitions, net of cash acquired. Accordingly, prior period information has been reclassified for comparability.
Page 15


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 (loss) before income taxes 78  15  (61) (91) (59) 128  132  406  150  816 
Plus:
Taxes other than income taxes 24  15  24  22  85  23  17  13  18  71 
Depreciation, amortization and impairments 52  51  53  55  211  50  53  53  53  209 
Selling, general and administrative expenses 12  14  14  43  11  10  12  42 
Operating expenses 251  264  253  256  1,024  364  236  252  245  1,097 
Equity in losses of affiliates
Other segment (income) expense, net 13  18  (25) 40  46  30  (2) (18) 16 
Proportional share of refining gross margins contributed by
  equity affiliates
33  32  21  21  107  26  22  23  19  90 
Special items:
Certain tax impacts —  —  —  (9) (9) —  —  —  (15) (15)
Realized refining margins 455  409  281  310  1,455  634  477  757  466  2,334 
Total processed inputs (MB) 46,911  50,545  47,819  50,792  196,067  39,472  44,781  46,731  51,229  182,213 
Adjusted total processed inputs (MB) 46,911  50,545  47,819  50,792  196,067  39,472  44,781  46,731  51,229  182,213 
Income (loss) before income taxes ($/BBL)** 1.66  0.30  (1.27) (1.79) (0.30) 3.23  2.95  8.68  2.93  4.48 
Realized refining margins ($/BBL)*** 9.70  8.10  5.87  6.09  7.42  16.06  10.64  16.15  9.11  12.80 
GULF COAST
Income (loss) before income taxes 120  42  (102) (128) (68) 729  313  364  338  1,744 
Plus:
Taxes other than income taxes 38  19  26  28  111  33  25  28  20  106 
Depreciation, amortization and impairments 62  64  69  67  262  60  62  62  62  246 
Selling, general and administrative expenses 32  19 
Operating expenses 301  269  304  296  1,170  286  249  286  283  1,104 
Equity in earnings of affiliates (1) —  (1) —  (2) (1) —  (1) —  (2)
Other segment expense, net —  12  —  —  17 
Special items:
Legal settlement (7) —  —  —  (7) —  —  —  —  — 
Realized refining margins 520  404  310  272  1,506  1,116  665  744  709  3,234 
Total processed inputs (MB) 47,492  51,204  48,609  48,750  196,055  51,349  50,266  53,120  51,621  206,356 
Adjusted total processed inputs (MB) 47,492  51,204  48,609  48,750  196,055  51,349  50,266  53,120  51,621  206,356 
Income (loss) before income taxes ($/BBL)** 2.53  0.82  (2.10) (2.62) (0.35) 14.22  6.22  6.83  6.54  8.44 
Realized refining margins ($/BBL)*** 10.95  7.88  6.39  5.58  7.68  21.76  13.22  13.99  13.72  15.67 
CENTRAL CORRIDOR
Income (loss) before income taxes 213  243  308  (94) 670  732  633  367  509  2,241 
Plus:
Taxes other than income taxes 28  22  27  21  98  25  26  23  20  94 
Depreciation, amortization and impairments 44  44  41  43  172  38  39  41  45  163 
Selling, general and administrative expenses 24  25  27  26  102  21  17  18  21  77 
Operating expenses 143  142  124  148  557  166  157  222  191  736 
Equity in (earnings) losses of affiliates (108) (35) 11  77  (55) (200) (119) (209) 83  (445)
Other segment (income) expense, net (40) (22) (45) (4) (8) 46  (101) (67)
Proportional share of refining gross margins contributed by
  equity affiliates
298  228  172  111  809  403  313  393  148  1,257 
Realized refining margins 602  647  718  341  2,308  1,181  1,058  901  916  4,056 
Total processed inputs (MB) 25,658  27,994  27,025  27,886  108,563  26,004  27,370  24,242  25,158  102,774 
Adjusted total processed inputs (MB)* 47,912  50,805  50,536  51,037  200,290  44,315  46,841  46,871  42,224  180,251 
Income (loss) before income taxes ($/BBL)** 8.31  8.69  11.38  (3.35) 6.18  28.15  23.13  15.14  20.27  21.81 
Realized refining margins ($/BBL)*** 12.56  12.75  14.19  6.68  11.52  26.62  22.58  19.25  21.72  22.50 
Page 16


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 (195) (253) (462) (908) 97  575  (138) 539 
Plus:
Taxes other than income taxes 31  18  23  21  93  31  27  26  27  111 
Depreciation, amortization and impairments 156  44  67  271  538  52  53  54  64  223 
Selling, general and administrative expenses 11  11  32  —  16  31 
Operating expenses 258  209  241  268  976  340  291  348  329  1,308 
Other segment (income) expense, net (4) 14  (4) (7) (3)
Realized refining margins 251  280  96  118  745  432  476  996  305  2,209 
Total processed inputs (MB) 23,639  21,553  21,987  20,452  87,631  27,310  30,154  31,504  27,647  116,615 
Adjusted total processed inputs (MB) 23,639  21,553  21,987  20,452  87,631  27,310  30,154  31,504  27,647  116,615 
Income (loss) before income taxes ($/BBL)** (8.26) 0.10  (11.51) (22.65) (10.38) 0.18  3.23  18.29  (5.02) 4.63 
Realized refining margins ($/BBL)*** 10.60  13.06  4.34  5.74  8.50  15.77  15.80  31.65  11.03  18.95 
WORLDWIDE
Income (loss) before income taxes 216  302  (108) (775) (365) 1,594  1,175  1,712  859  5,340 
Plus:
Taxes other than income taxes 121  74  100  92  387  112  95  90  85  382 
Depreciation, amortization and impairments 314  203  230  436  1,183  200  207  210  224  841 
Selling, general and administrative expenses 38  51  60  60  209  44  37  33  55  169 
Operating expenses 953  884  922  968  3,727  1,156  933  1,108  1,048  4,245 
Equity in (earnings) losses of affiliates (108) (33) 12  79  (50) (199) (117) (208) 85  (439)
Other segment (income) expense, net (30) (1) (4) 58  23  27  11  37  (112) (37)
Proportional share of refining gross margins contributed
  by equity affiliates
331  260  193  132  916  429  335  416  167  1,347 
Special items:
Certain tax impacts —  —  —  (9) (9) —  —  —  (15) (15)
Legal settlement (7) —  —  —  (7) —  —  —  —  — 
Realized refining margins 1,828  1,740  1,405  1,041  6,014  3,363  2,676  3,398  2,396  11,833 
Total processed inputs (MB) 143,700  151,296  145,440  147,880  588,316  144,135  152,571  155,597  155,655  607,958 
Adjusted total processed inputs (MB)* 165,954  174,107  168,951  171,031  680,043  162,446  172,042  178,226  172,721  685,435 
Income (loss) before income taxes ($/BBL)** 1.50  2.00  (0.74) (5.24) (0.62) 11.06  7.70  11.00  5.51  8.78 
Realized refining margins ($/BBL)*** 11.01  10.01  8.31  6.08  8.84  20.69  15.55  19.06  13.88  17.26 
* 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.
OPERATING AND SG&A EXPENSES NON-GAAP RECONCILIATION
RECONCILIATION OF REFINING OPERATING AND SG&A EXPENSES TO REFINING ADJUSTED CONTROLLABLE COSTS
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
WORLDWIDE
Turnaround expenses 124  100  137  123  484  230  104  119  85  538 
Other operating expenses 829  784  785  845  3,243  926  829  989  963  3,707 
Total operating expenses 953  884  922  968  3,727  1,156  933  1,108  1,048  4,245 
Selling, general and administrative expenses 38  51  60  60  209  44  37  33  55  169 
Refining Controllable Costs 991  935  982  1,028  3,936  1,200  970  1,141  1,103  4,414 
Plus:
Proportional share of equity affiliate turnaround
  expenses*
22  30  68  16  22  16  39  93 
Proportional share of equity affiliate other operating
  and SG&A expenses*
159  154  154  159  626  174  160  152  155  641 
Total proportional share of equity affiliate operating
  and SG&A expenses*
181  184  163  166  694  190  182  168  194  734 
Special item adjustments (pre-tax):
Legal accrual —  —  —  (22) (22) —  —  (30) —  (30)
Los Angeles Refinery cessation costs —  —  (41) (3) (44) —  —  —  —  — 
Refining Adjusted Controllable Costs 1,172  1,119  1,104  1,169  4,564  1,390  1,152  1,279  1,297  5,118 
Total processed inputs (MB) 143,700  151,296  145,440  147,880  588,316  144,135  152,571  155,597  155,655  607,958 
Adjusted total processed inputs (MB)** 165,954  174,107  168,951  171,031  680,043  162,446  172,042  178,226  172,721  685,435 
Refining turnaround expense ($/BBL)*** 0.86  0.66  0.94  0.83  0.82  1.60  0.68  0.76  0.55  0.88 
Refining controllable costs, excluding turnaround
  expense ($/BBL)***
6.03  5.52  5.81  6.12  5.87  6.73  5.68  6.57  6.54  6.38 
Refining Controllable Costs ($/BBL)*** 6.89  6.18  6.75  6.95  6.69  8.33  6.36  7.33  7.09  7.26 
Refining adjusted turnaround expense ($/BBL)**** 0.88  0.75  0.86  0.76  0.81  1.51  0.73  0.76  0.72  0.92 
Refining adjusted controllable costs, excluding
  adjusted turnaround expense ($/BBL)****
6.18  5.68  5.67  6.07  5.90  7.04  5.96  6.42  6.79  6.55 
Refining Adjusted Controllable Costs ($/BBL)**** 7.06  6.43  6.53  6.83  6.71  8.55  6.69  7.18  7.51  7.47 
* Represents proportional share of operating and SG&A of equity affiliates for our Refining segment that are reflected as a component of equity in earnings of affiliates on our consolidated statement of income.
** Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate.
*** Denominator is total processed inputs.
**** Denominator is adjusted total processed inputs.
Page 17


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 (loss) before income taxes 242  223  (262) 100  303  222  321  435  173  1,151 
Plus:
Depreciation and amortization 10  10  38  12  23 
Selling, general and administrative expenses 186  217  823  208  1,434  180  204  216  213  813 
Equity in earnings of affiliates (2) (12) (10) (5) (29) (3) (12) (18) (20) (53)
Other operating revenues* (108) (123) (127) (109) (467) (109) (122) (133) (113) (477)
Other expense, net 11  14  14  22  61  11  27 
Special items:
Legal settlement (59) —  —  —  (59) —  —  —  —  — 
Realized marketing fuel margins 280  328  447  226  1,281  299  397  512  276  1,484 
Total fuel sales volumes (MB) 175,269  192,398  182,823  191,977  742,467  152,662  176,349  179,432  190,518  698,961 
Income (loss) before income taxes ($/BBL) 1.38  1.16  (1.43) 0.52  0.41  1.45  1.82  2.42  0.91  1.65 
Realized marketing fuel margins ($/BBL)** 1.60  1.70  2.45  1.18  1.73  1.96  2.25  2.85  1.45  2.12 
INTERNATIONAL
Income before income taxes 81  145  143  78  447  101  152  122  157  532 
Plus:
Depreciation and amortization 18  18  20  60  116  18  21  18  19  76 
Selling, general and administrative expenses 64  63  64  74  265  61  62  63  63  249 
Equity in earnings of affiliates (24) (29) (30) (23) (106) (23) (30) (32) (31) (116)
Other operating revenues* (6) (9) (11) (8) (34) (10) (8) (1) (12) (31)
Other (income) expense, net 15  (2) 20  —  14 
Special items:
Net gain on asset disposition —  —  —  (67) (67) —  —  —  —  — 
Marketing margins 148  186  188  119  641  152  202  174  196  724 
Less: margin for nonfuel related sales 13  16  14  13  56  12  16  13  11  52 
Realized marketing fuel margins 135  170  174  106  585  140  186  161  185  672 
Total fuel sales volumes (MB) 27,590  28,893  28,207  29,022  113,712  27,728  28,605  29,080  27,194  112,607 
Income before income taxes ($/BBL) 2.94  5.02  5.07  2.69  3.93  3.64  5.31  4.20  5.77  4.72 
Realized marketing fuel margins ($/BBL)** 4.88  5.87  6.19  3.70  5.15  5.02  6.50  5.55  6.80  5.96 
* 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 (loss) before income taxes 964  1,311  413  (13) 2,675  2,651  2,244  2,813  1,761  9,469 
Special items 97  (14) 674  (47) 710  11  130  (62) 31  110 
Adjusted income (loss) before income taxes 1,061  1,297  1,087  (60) 3,385  2,662  2,374  2,751  1,792  9,579 
Income tax expense (benefit) 203  291  44  (38) 500  574  510  670  476  2,230 
Special items 23  (13) 161  22  193  22  (10) (71) (57)
Adjusted income tax expense (benefit) 226  278  205  (16) 693  576  532  660  405  2,173 
Effective tax rate (%)* 21.1  % 22.2  % 10.7  % 296.7  % 18.7  % 21.7  % 22.7  % 23.8  % 27.0  % 23.6  %
Adjusted effective tax rate (%)* 21.3  % 21.4  % 18.9  % 27.2  % 20.5  % 21.6  % 22.4  % 24.0  % 22.6  % 22.7  %
* Effective tax rate (%) and Adjusted effective tax rate (%), as presented, are calculated using the underlying Income (Loss) Before Income Taxes divided by Income Tax Expense (Benefit). As such, recalculated tax rate percentages using the rounded Income (Loss) Before Income Taxes and Income Tax Expense (Benefit) may differ from the presented tax rates (%).
Page 18