株探米国株
日本語 英語
エドガーで原本を確認する
0001534701false00015347012025-04-252025-04-25

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

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

April 25, 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 April 25, 2025, Phillips 66 issued a press release announcing the company's financial and operating results for the quarter ended March 31, 2025. 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: April 25, 2025
2
EX-99.1 2 psx-20250331_ex991.htm EX-99.1 Document
Exhibit 99.1

picture1a.jpg

•Reported first-quarter earnings of $487 million or $1.18 per share; adjusted loss of $368 million or $0.90 per share; including $246 million of pre-tax accelerated depreciation on Los Angeles Refinery
•Returned $716 million to shareholders through dividends and share repurchases
•Received $2.0 billion in cash proceeds from the previously announced sales of non-operated equity interests in Coop Mineraloel AG and Gulf Coast Express Pipeline LLC
•Sanctioned construction of new gas processing plant in the Permian
•Recently closed on acquisition of EPIC Y-Grade GP, LLC and EPIC Y-Grade LP


HOUSTON, April 25, 2025 – Phillips 66 (NYSE: PSX), a leading integrated downstream energy provider, announced first-quarter earnings.

“Our results reflect not only a challenging macro environment, but also the impact from one of our largest-ever spring turnaround programs, managed safely, on-time and under budget. Our assets, not impacted by planned maintenance, ran well,” said Mark Lashier, chairman and CEO of Phillips 66. “With the bulk of our turnarounds behind us, we are well positioned to capture stronger margins as the year unfolds.

“The acquisition of EPIC NGL earlier this month, and today’s announcement that we are constructing a new gas plant in the Permian, furthers our integrated NGL wellhead-to-market strategy, providing stable cash flow in uncertain market environments, enabling us to consistently return over 50% of net operating cash flow to shareholders.”

Financial Results Summary
(in millions of dollars, except as indicated)
1Q 2025 4Q 2024
Earnings $ 487 8
Adjusted (Loss)1
(368) (61)
Adjusted EBITDA1
736 1,130
Earnings (Loss) Per Share
   Earnings Per Share - Diluted 1.18 0.01
   Adjusted (Loss) Per Share - Diluted1
(0.90) (0.15)
Cash Flow From Operations 187 1,198
Cash Flow From Operations, Excluding Working Capital1
259 901
Capital Expenditures & Investments2
423 506
Return of Capital to Shareholders 716 1,119
   Repurchases of common stock 247 647
   Dividends paid on common stock 469 472
Cash 1,489 1,738
Debt 18,803 20,062
Debt-to-capital ratio 40% 41%
Net debt-to-capital ratio1
38% 39%
1 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.
2 Excludes net acquisitions of $58 million in the fourth quarter of 2024.
Page 1






Segment Financial and Operating Highlights
(in millions of dollars, except as indicated)
1Q 2025 4Q 2024 Change
Earnings (Loss)1
$ 487 8 479
   Midstream 751 673 78
   Chemicals 113 107 6
   Refining (937) (775) (162)
   Marketing and Specialties 1,282 252 1,030
   Renewable Fuels (185) 28 (213)
   Corporate and Other (376) (298) (78)
   Income tax (expense) benefit (122) 38 (160)
   Noncontrolling interests (39) (17) (22)
Adjusted Earnings (Loss)1,2
$ (368) (61) (307)
   Midstream 683 708 (25)
   Chemicals 113 72 41
   Refining (937) (759) (178)
   Marketing and Specialties 265 185 80
   Renewable Fuels (185) 28 (213)
   Corporate and Other (355) (294) (61)
   Income tax benefit 78 16 62
   Noncontrolling interests (30) (17) (13)
Adjusted EBITDA2
$ 736 1,130 (394)
   Midstream 885 938 (53)
   Chemicals 244 209 35
   Refining (452) (298) (154)
   Marketing and Specialties 315 307 8
   Renewable Fuels (162) 50 (212)
   Corporate and Other (94) (76) (18)
Operating Highlights
Pipeline Throughput - Y-Grade to Market (MB/D)3
704 759 (55)
Chemicals Global O&P Capacity Utilization 100% 98% 2%
Refining
   Turnaround Expense 270 123 147
   Realized Margin ($/BBL)2
6.81 6.08 0.73
   Crude Capacity Utilization 80% 94% (14%)
   Clean Product Yield 87% 88% (1%)
Renewable Fuels Produced (MB/D) 44 42 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.
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.



Page 2






First-Quarter 2025 Financial Results

Reported earnings were $487 million for the first quarter of 2025 versus $8 million in the fourth quarter of 2024. First-quarter earnings included pre-tax special item adjustments of $1.0 billion in the Marketing and Specialties segment, $68 million in the Midstream segment and $(21) million impacting the Corporate and Other segment. Adjusted losses for the first quarter were $368 million versus $61 million in the fourth quarter.

•Midstream first-quarter 2025 adjusted pre-tax income decreased compared with the fourth quarter mainly due to lower volumes, partially offset by higher margins primarily driven by gathering and processing results.

•Chemicals adjusted pre-tax income increased mainly due to higher volumes and lower costs.

•Refining adjusted pre-tax loss increased primarily due to lower volumes and higher costs driven by planned turnaround activity, partially offset by increased realized margins from higher market crack spreads.

•Marketing and Specialties adjusted pre-tax income increased primarily due to stronger international results.

•Renewable Fuels pre-tax results decreased primarily due to the transition from blenders tax credits to production tax credits, inventory impacts and lower international results.

•Corporate and Other adjusted pre-tax loss increased mainly due to higher net interest expense, a decrease in the fair value of the company’s investment in NOVONIX and timing of charitable contributions. The company’s first-quarter effective tax rate was 19%.

As of March 31, 2025, the company had $1.5 billion of cash and cash equivalents and $5.4 billion of committed capacity available under credit facilities. Total debt was $18.8 billion, a reduction of $1.3 billion from the prior quarter.


Business Highlights and Strategic Priorities Progress

•Distributed $14.3 billion to shareholders through share repurchases and dividends since July 2022.

•Recently announced a $0.05 per share quarterly dividend increase, reflecting our commitment to a secure, competitive and growing dividend.

•Advanced wellhead-to-market strategy with the announcement of the Iron Mesa gas plant, a 300 MMCF/D facility in the Permian providing gas processing services for Delaware and Midland Basin production. This plant is expected to commence operations in the first quarter of 2027.

•Completed Sweeny Refinery crude flexibility project during the first quarter turnaround, enabling approximately 40 MBD of switching capability between heavy and light crudes.







Page 3







Investor Webcast

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


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 4





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, to help facilitate comparisons with other companies in our industry and to help facilitate determination of enterprise value. 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.

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 relating to NGL, crude oil, natural gas, refined petroleum or renewable fuels products pricing, regulation or taxation, including exports; our ability to timely obtain or maintain permits, including those necessary for capital projects; fluctuations in NGL, crude oil, refined petroleum products, renewable fuels, renewable feedstocks and natural gas prices, and refined product, marketing and petrochemical margins; the effects of any widespread public health crisis and its negative impact on commercial activity and demand for our products; changes to government policies relating to renewable fuels and greenhouse gas emissions that adversely affect programs including the renewable fuel standards program, low carbon fuel standards and tax credits for biofuels; liability resulting from pending or future litigation or other legal proceedings; liability for remedial actions, including removal and reclamation obligations under environmental regulations; unexpected changes in costs or technical requirements for constructing, modifying or operating our facilities or transporting our products; our ability to successfully complete, or any material delay in the completion of, any asset disposition, acquisition, shutdown or conversion that we may pursue, including receipt of any necessary regulatory approvals or permits related thereto; unexpected technological or commercial difficulties in manufacturing, refining or transporting our products, including chemical products; the level and success of producers’ drilling plans and the amount and quality of 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; changes in the cost or availability of adequate and reliable transportation for our NGL, crude oil, natural gas and refined petroleum and renewable fuels products; failure to complete definitive agreements and feasibility studies for, and to complete construction of, announced and future capital projects on time or within budget; our ability to comply with governmental regulations or make capital expenditures to maintain compliance; limited access to capital or significantly higher cost of capital related to our credit profile or illiquidity or uncertainty in the domestic or international financial markets; damage to our facilities due to accidents, weather and climate events, civil unrest, insurrections, political events, terrorism or cyberattacks; domestic and international economic and political developments including armed hostilities, such as the war in Eastern Europe, instability in the financial services and banking sector, excess inflation, expropriation of assets and changes in fiscal policy, including interest rates; international monetary conditions and exchange controls; changes in estimates or projections used to assess fair value of intangible assets, goodwill and properties, plants and equipment and/or strategic decisions or other developments with respect to our asset portfolio that cause impairment charges; substantial investments required, or reduced demand for products, as a result of existing or future environmental rules and regulations, including greenhouse gas emissions reductions and reduced consumer demand for refined petroleum products; changes in tax, environmental and other laws and regulations (including alternative energy mandates) applicable to our business; 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 our joint ventures that we do not control; the potential impact of activist shareholder actions or tactics; 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 5











Earnings (Loss)
Millions of Dollars
2025 2024
1Q 4Q 1Q
Midstream $ 751  673  554 
Chemicals 113  107  205 
Refining (937) (775) 216 
Marketing and Specialties 1,282  252  366 
Renewable Fuels (185) 28  (55)
Corporate and Other (376) (298) (322)
Pre-Tax Income (Loss) 648  (13) 964 
Less: Income tax expense (benefit) 122  (38) 203 
Less: Noncontrolling interests 39  17  13 
Phillips 66 $ 487  748 
Adjusted Earnings (Loss)
Millions of Dollars
2025 2024
1Q 4Q 1Q
Midstream $ 683  708  613 
Chemicals 113  72  205 
Refining (937) (759) 313 
Marketing and Specialties 265  185  307 
Renewable Fuels (185) 28  (55)
Corporate and Other (355) (294) (322)
Pre-Tax Income (Loss) (416) (60) 1,061 
Less: Income tax expense (benefit) (78) (16) 226 
Less: Noncontrolling interests 30  17  13 
Phillips 66 $ (368) (61) 822 



Page 6






 Millions of Dollars
 Except as Indicated
2025 2024
1Q 4Q 1Q
Reconciliation of Consolidated Earnings to Adjusted Earnings (Loss)
Consolidated Earnings $ 487  748 
Pre-tax adjustments:
Certain tax impacts —  (9) — 
Impairments 21  35  163 
Net gain on asset dispositions1
(1,085) (67) — 
  Winter-storm-related costs (recovery) —  (35) — 
  Los Angeles Refinery cessation costs —  — 
  Legal accrual —  22  — 
  Legal settlement —  —  (66)
Tax impact of adjustments2
200  (23)
Other tax impacts —  (31) — 
Noncontrolling interests —  — 
Adjusted earnings (loss) $ (368) (61) 822 
Earnings per share of common stock (dollars)
$ 1.18  0.01  1.73 
Adjusted earnings (loss) per share of common stock (dollars)3
$ (0.90) (0.15) 1.90 
Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)
Midstream Pre-Tax Income $ 751  673  554 
Pre-tax adjustments:
Impairments —  35  59 
Net gain on asset disposition1
(68) —  — 
Adjusted pre-tax income $ 683  708  613 
Chemicals Pre-Tax Income $ 113  107  205 
Pre-tax adjustments:
  Winter-storm-related costs (recovery) —  (35) — 
Adjusted pre-tax income $ 113  72  205 
Refining Pre-Tax Income (Loss) $ (937) (775) 216 
Pre-tax adjustments:
Impairments —  —  104 
  Los Angeles Refinery cessation costs —  — 
Certain tax impacts —  (9) — 
Net loss on asset disposition —  —  — 
Legal accrual —  22  — 
Legal settlement —  —  (7)
Page 7





Adjusted pre-tax income (loss) $ (937) (759) 313 
Marketing and Specialties Pre-Tax Income $ 1,282  252  366 
Pre-tax adjustments:
  Net gain on asset disposition1
(1,017) (67) — 
  Legal settlement —  —  (59)
Adjusted pre-tax income $ 265  185  307 
Renewable Fuels Pre-Tax Income (Loss) $ (185) 28  (55)
Pre-tax adjustments:
  None —  —  — 
Adjusted pre-tax income (loss) $ (185) 28  (55)
Corporate and Other Pre-Tax Loss $ (376) (298) (322)
Pre-tax adjustments:
Impairments 21  —  — 
  Los Angeles Refinery cessation costs —  — 
Adjusted pre-tax loss $ (355) (294) (322)
1 Gain on disposition of our 49% non-operated equity interest in Coop Mineraloel AG in 1Q 2025. In connection with this sale, a before-tax unrealized gain was recognized from a foreign currency derivative in 4Q 2024. These were reported in the Marketing and Specialties segment. There was also a gain on the disposition of DCP Midstream, LP’s 25% interest in Gulf Coast Express Pipeline LLC, recognized in our Midstream segment.
2 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 generally 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.
3 1Q 2025, 4Q 2024 and 1Q 2024 are based on adjusted weighted-average diluted shares of 409,182 thousand, 411,687 thousand and 432,158 thousand respectively. 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 8





 Millions of Dollars
 Except as Indicated
2025 2024
1Q 4Q
Reconciliation of Consolidated Net Income to Adjusted EBITDA
Net Income $ 526  25 
Plus:
   Income tax expense 122  (38)
   Net interest expense 187  168 
   Depreciation and amortization 791  819 
Phillips 66 EBITDA $ 1,626  974 
Special Item Adjustments (pre-tax):
Certain tax impacts —  (9)
Impairments 21  35 
  Winter-storm-related costs (recovery) —  (35)
Net gain on asset disposition (1,085) (67)
  Los Angeles Refinery cessation costs — 
  Legal accrual —  22 
Total Special Item Adjustments (pre-tax) (1,064) (47)
Change in Fair Value of NOVONIX Investment 15 
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment $ 577  928 
Other Adjustments (pre-tax):
   Proportional share of selected equity affiliates income taxes 18  17 
   Proportional share of selected equity affiliates net interest 14  14 
   Proportional share of selected equity affiliates depreciation and amortization 187  209 
   Adjusted EBITDA attributable to noncontrolling interests (60) (38)
Phillips 66 Adjusted EBITDA $ 736  1,130 
Reconciliation of Segment Income before Income Taxes to
  Adjusted EBITDA
Midstream Income before income taxes $ 751  673 
Plus:
Depreciation and amortization 233  234 
Midstream EBITDA $ 984  907 
Special Item Adjustments (pre-tax):
Net gain on asset disposition (68) — 
Impairments —  35 
Midstream EBITDA, Adjusted for Special Items $ 916  942 
Other Adjustments (pre-tax):
   Proportional share of selected equity affiliates income taxes
   Proportional share of selected equity affiliates net interest
   Proportional share of selected equity affiliates depreciation and amortization 23  28 
   Adjusted EBITDA attributable to noncontrolling interests (60) (38)
Midstream Adjusted EBITDA $ 885  938 
Page 9





Chemicals Income before income taxes $ 113  107 
Plus:
None —  — 
Chemicals EBITDA $ 113  107 
Special Item Adjustments (pre-tax):
Winter-storm-related costs (recovery) —  (35)
Chemicals EBITDA, Adjusted for Special Items $ 113  72 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 13  11 
Proportional share of selected equity affiliates net interest (1) — 
Proportional share of selected equity affiliates depreciation and amortization 119  126 
Chemicals Adjusted EBITDA $ 244  209 
Refining Loss before income taxes $ (937) (775)
Plus:
Depreciation and amortization 456  435 
Refining EBITDA $ (481) (340)
Special Item Adjustments (pre-tax):
Certain tax impacts —  (9)
Los Angeles Refinery cessation costs — 
Legal accrual —  22 
Refining EBITDA, Adjusted for Special Items $ (481) (324)
Other Adjustments (pre-tax):
  Proportional share of selected equity affiliates income taxes —  (1)
  Proportional share of selected equity affiliates net interest — 
  Proportional share of selected equity affiliates depreciation and amortization 27  27 
Refining Adjusted EBITDA $ (452) (298)
Marketing and Specialties Income (loss) before income taxes $ 1,282  252 
Plus:
Depreciation and amortization 20  79 
Marketing and Specialties EBITDA $ 1,302  331 
Special Item Adjustments (pre-tax):
Net gain on asset disposition (1,017) (67)
Marketing and Specialties EBITDA, Adjusted for Special Items $ 285  264 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
Proportional share of selected equity affiliates net interest 10  11 
Proportional share of selected equity affiliates depreciation and amortization 18  28 
Marketing and Specialties Adjusted EBITDA $ 315  307 
Renewable Fuels Income (loss) before income taxes $ (185) 28 
Plus:
Depreciation and amortization 23  22 
Renewable Fuels EBITDA $ (162) 50 
Special Item Adjustments (pre-tax):
None —  — 
Page 10





Renewable Fuels EBITDA, Adjusted for Special Items $ (162) 50 
Corporate and Other Loss before income taxes $ (376) (298)
Plus:
   Net interest expense 187  168 
   Depreciation and amortization 59  49 
Corporate and Other EBITDA $ (130) (81)
Special Item Adjustments (pre-tax):
   Impairments 21  — 
   Los Angeles Refinery cessation costs — 
Total Special Item Adjustments (pre-tax) 21 
Change in Fair Value of NOVONIX Investment 15 
Corporate EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
$ (94) (76)



Millions of Dollars
Except as Indicated
Mar. 31, 2025 Dec. 31, 2024
Debt-to-Capital Ratio
Total Debt $ 18,803  $ 20,062 
Total Equity 28,353  28,463 
Debt-to-Capital Ratio 40  % 41  %
Total Cash 1,489  1,738 
Net Debt-to-Capital Ratio 38  % 39  %





















Page 11





 Millions of Dollars
 Except as Indicated
2025 2024
1Q 4Q
Reconciliation of Refining Loss Before Income Taxes to Realized Refining
   Margins
Loss before income taxes $ (937) (775)
Plus:
  Taxes other than income taxes 110  92 
  Depreciation, amortization and impairments 456  436 
  Selling, general and administrative expenses 46  60 
  Operating expenses 1,074  968 
  Equity in earnings of affiliates 105  79 
  Other segment expense, net (5) 58 
  Proportional share of refining gross margins contributed by equity affiliates 141  132 
Special items:
Certain tax impacts —  (9)
Realized refining margins $ 990  1,041 
Total processed inputs (thousands of barrels)
124,453  147,880 
Adjusted total processed inputs (thousands of barrels)*
145,559  171,031 
Loss before income taxes (dollars per barrel)**
$ (7.53) (5.24)
Realized refining margins (dollars per barrel)***
$ 6.81  6.08 
*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 12
EX-99.2 3 psx-20250331_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
2025 2024
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 30,430  30,430  35,811  38,129  35,528  33,685  143,153 
Equity in earnings of affiliates 153  153  528  487  549  215  1,779 
Net gain on dispositions 1,087  1,087  —  237  82  321 
Other income 56  56  97  58  84  243 
Total Revenues and Other Income 31,726  31,726  36,436  38,911  36,163  33,986  145,496 
Costs and Expenses
Purchased crude oil and products 27,660  27,660  32,386  34,628  32,194  30,754  129,962 
Operating expenses 1,622  1,622  1,452  1,407  1,499  1,581  5,939 
Selling, general and administrative expenses 519  519  557  552  1,194  511  2,814 
Depreciation and amortization 791  791  504  497  543  819  2,363 
Impairments 26  26  165  225  29  37  456 
Taxes other than income taxes 233  233  165  49  53  62  329 
Accretion on discounted liabilities 12  12  10  13  40 
Interest and debt expense 221  221  227  231  229  220  907 
Foreign currency transaction (gains) losses (6) (6) 11 
Total Costs and Expenses 31,078  31,078  35,472  37,600  35,750  33,999  142,821 
Income (loss) before income taxes 648  648  964  1,311  413  (13) 2,675 
Income tax expense (benefit) 122  122  203  291  44  (38) 500 
Net income 526  526  761  1,020  369  25  2,175 
Less: net income attributable to
  noncontrolling interests
39  39  13  23  17  58 
Net Income Attributable to Phillips 66 487  487  748  1,015  346  2,117 
Net Income Attributable to Phillips 66 Per Share
  of Common Stock (dollars)
Basic 1.19  1.19  1.74  2.39  0.82  0.01  5.01 
Diluted 1.18  1.18  1.73  2.38  0.82  0.01  4.99 
Weighted-Average Common Shares Outstanding
  (thousands)
Basic 409,182  409,182  428,959  422,869  417,305  411,687  420,174 
Diluted 410,505  410,505  431,906  425,734  418,803  412,962  421,888 
Effective tax rate (%)* 18.8  % 18.8  % 21.1  % 22.2  % 10.7  % 296.7  % 18.7  %
Adjusted effective tax rate (%)* 18.8  % 18.8  % 21.3  % 21.4  % 18.9  % 27.2  % 20.5  %
* Effective tax rate (%) and Adjusted effective tax rate (%), as presented, are calculated using the underlying Income Tax Expense (Benefit) divided by Income (Loss) Before Income Taxes. 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
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream 751  751  554  767  644  673  2,638 
Chemicals 113  113  205  222  342  107  876 
Refining (937) (937) 216  302  (108) (775) (365)
Marketing and Specialties 1,282  1,282  366  415  (22) 252  1,011 
Renewable Fuels (185) (185) (55) (55) (116) 28  (198)
Corporate and Other (376) (376) (322) (340) (327) (298) (1,287)
Income (loss) before income taxes 648  648  964  1,311  413  (13) 2,675 
Less: income tax expense (benefit) 122  122  203  291  44  (38) 500 
Net Income 526  526  761  1,020  369  25  2,175 
Less: net income attributable to
  noncontrolling interests
39  39  13  23  17  58 
Net Income Attributable to Phillips 66 487  487  748  1,015  346  2,117 
RECONCILIATION OF ADJUSTED INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT TO
ADJUSTED NET INCOME ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Transportation 243  243  303  309  282  282  1,176 
NGL 440  440  310  444  390  426  1,570 
Total Midstream 683  683  613  753  672  708  2,746 
Chemicals 113  113  205  222  342  72  841 
Refining
Atlantic Basin/Europe (199) (199) 78  15  (61) (100) (68)
Gulf Coast (333) (333) 113  42  (102) (128) (75)
Central Corridor (50) (50) 213  243  308  (94) 670 
West Coast (355) (355) (91) (212) (437) (738)
Total Refining (937) (937) 313  302  (67) (759) (211)
Marketing and Specialties 265  265  307  415  583  185  1,490 
Renewable Fuels (185) (185) (55) (55) (116) 28  (198)
Corporate and Other (355) (355) (322) (340) (327) (294) (1,283)
Adjusted income (loss) before income taxes (416) (416) 1,061  1,297  1,087  (60) 3,385 
Less: adjusted income tax expense (benefit) (78) (78) 226  278  205  (16) 693 
Adjusted Net Income (Loss) (338) (338) 835  1,019  882  (44) 2,692 
Less: adjusted net income attributable to
  noncontrolling interests
30  30  13  35  23  17  88 
Adjusted Net Income (Loss) Attributable to Phillips 66 (368) (368) 822  984  859  (61) 2,604 
Adjusted Net Income (Loss) Attributable to Phillips 66
  Per Share of Common Stock (dollars)
Diluted* (0.90) (0.90) 1.90  2.31  2.04  (0.15) 6.15 
Adjusted Weighted-Average Common Shares Outstanding
  (thousands)
Diluted 409,182  409,182  432,158 425,734 419,827 411,687 422,538
* 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
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Transportation 300  300  384  386  341  344  1,455 
NGL 585  585  477  585  551  594  2,207 
Total Midstream 885  885  861  971  892  938  3,662 
Chemicals 244  244  325  348  466  209  1,348 
Refining (452) (452) 545  531  188  (298) 966 
Marketing and Specialties 315  315  377  484  656  307  1,824 
Renewable Fuels (162) (162) (49) (43) (92) 50  (134)
Corporate and Other (94) (94) (116) (108) (112) (76) (412)
Adjusted EBITDA 736  736  1,943  2,183  1,998  1,130  7,254 
* 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
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Midstream
Net gain on asset disposition †† 68  68  —  238  —  —  238 
Impairments —  —  (59) (224) (28) (35) (346)
Total Midstream 68  68  (59) 14  (28) (35) (108)
Chemicals
Winter-storm-related recovery —  —  —  —  —  35  35 
Total Chemicals —  —  —  —  —  35  35 
Refining
Certain tax impacts —  —  —  —  — 
Impairments —  —  (104) —  —  —  (104)
Los Angeles Refinery cessation costs —  —  —  —  (41) (3) (44)
Legal accrual —  —  —  —  —  (22) (22)
Legal settlement —  —  —  —  — 
Total Refining —  —  (97) —  (41) (16) (154)
Marketing and Specialties
Legal settlement —  —  59  —  —  —  59 
Legal accrual —  —  —  —  (605) —  (605)
Net gain on asset disposition † 1,017  1,017  —  —  —  67  67 
Total Marketing and Specialties 1,017  1,017  59  —  (605) 67  (479)
Renewable Fuels —  —  —  —  —  —  — 
Corporate and Other
Impairments (21) (21) —  —  —  —  — 
Los Angeles Refinery cessation costs —  —  —  —  —  (4) (4)
Total Corporate and Other (21) (21) —  —  —  (4) (4)
Total Special Items (Pre-tax) 1,064  1,064  (97) 14  (674) 47  (710)
Less: Income Tax Expense (Benefit)
Tax impact of pre-tax special items ♦ 200  200  (23) 13  (161) (162)
Other tax impacts —  —  —  —  —  (31) (31)
Total Income Tax Expense (Benefit) 200  200  (23) 13  (161) (22) (193)
Less: Income (Loss) Attributable to Noncontrolling Interests
Net gain on asset disposition †† —  —  —  —  — 
Impairment of certain DCP assets —  —  —  (30) —  —  (30)
Total Income (Loss) Attributable to Noncontrolling Interests —  (30) —  —  (30)
Total Phillips 66 Special Items (After-tax) 855  855  (74) 31  (513) 69  (487)
† Gain on disposition of our 49% non-operated equity interest in Coop Mineraloel AG which closed in January 2025. In connection with the sale, a before-tax unrealized gain was recognized from a foreign currency derivative in 2024.
†† Gain on disposition of DCP Midstream, LP's 25% interest in Gulf Coast Express Pipeline LLC.
♦ 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 generally 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
2025 2024
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 
NGL 68  68  —  (224) —  —  (224)
Total Midstream 68  68  (59) 14  (28) (35) (108)
Refining
Atlantic Basin/Europe —  —  —  —  — 
Gulf Coast —  —  —  —  — 
Central Corridor —  —  —  —  —  —  — 
West Coast —  —  (104) —  (41) (25) (170)
Total Refining —  —  (97) —  (41) (16) (154)
Page 3


Phillips 66 Earnings Release Supplemental Data
CASH FLOW INFORMATION
Millions of Dollars
2025 2024
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 526  526  761  1,020  369  25  2,175 
Depreciation and amortization 791  791  504  497  543  819  2,363 
Impairments 26  26  165  225  29  37  456 
Accretion on discounted liabilities 12  12  10  13  40 
Deferred income taxes (133) (133) (55) (145) 113  (164) (251)
Undistributed equity earnings 120  120  (180) (179) (160) 108  (411)
Loss (gain) on early redemption of debt —  —  —  (5) —  (3)
Net gain on dispositions (1,087) (1,087) —  (237) (2) (82) (321)
Unrealized investment (gain) loss* 10  10  (6) (2) — 
Other (6) (6) 11  (17) 617  147  758 
Net working capital changes (72) (72) (1,447) 916  (381) 297  (615)
Net Cash Provided by (Used in) Operating Activities 187  187  (236) 2,097  1,132  1,198  4,191 
Cash Flows From Investing Activities
Capital expenditures and investments (423) (423) (628) (367) (358) (506) (1,859)
Acquisitions, net of cash acquired —  —  —  —  (567) (58) (625)
Purchases of government obligations** —  —  —  —  (1,100) —  (1,100)
Return of investments in equity affiliates 25  25  41  26  55  19  141 
Proceeds from asset dispositions 2,034  2,034  685  219  176  1,082 
Advances/loans—related parties (20) (20) —  —  —  —  — 
Other (25) (25) (80) (17) (29) 24  (102)
Net Cash Provided by (Used in) Investing Activities 1,591  1,591  (665) 327  (1,780) (345) (2,463)
Cash Flows From Financing Activities
Issuance of debt —  —  3,815  (196) 1,518  1,135  6,272 
Repayment of debt (1,287) (1,287) (3,013) (7) (408) (712) (4,140)
Issuance of common stock 23  23  50  14  18  86 
Repurchase of common stock (247) (247) (1,164) (840) (800) (647) (3,451)
Dividends paid on common stock (469) (469) (448) (485) (477) (472) (1,882)
Distributions to noncontrolling interests (14) (14) (13) (20) (13) (24) (70)
Other (55) (55) (73) (9) (30) (8) (120)
Net Cash Used in Financing Activities (2,049) (2,049) (846) (1,543) (192) (724) (3,305)
Effect of Exchange Rate Changes on Cash and
  Cash Equivalents
22  22  (6) (7) 33  (28) (8)
Net Change in Cash and Cash Equivalents (249) (249) (1,753) 874  (807) 101  (1,585)
Cash and cash equivalents at beginning of period 1,738  1,738  3,323  1,570  2,444  1,637  3,323 
Cash and Cash Equivalents at End of Period 1,489  1,489  1,570  2,444  1,637  1,738  1,738 
* Represents the unrealized loss on our investment in NOVONIX. See NOVONIX Investment table on page 14 for more details.
** Includes U.S. Treasury securities.
CAPITAL PROGRAM
Millions of Dollars
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Consolidated Capital Expenditures and Investments*
Midstream 216  216  255  96  172  228  751 
Chemicals —  —  —  —  —  —  — 
Refining 176  176  135  105  146  196  582 
Marketing and Specialties 15  15  15  20  18  32  85 
Renewable Fuels 217  128  12  18  375 
Corporate and Other 18  10  32  66 
Consolidated Capital Expenditures and Investments 423  423  628  367  358  506  1,859 
* Excludes net acquisitions of $58MM and $567MM in Q4 2024 and Q3 2024, respectively.
Consolidated Capital Expenditures and Investments*†
Growth 229  229  485  194  164  191  1,034 
Sustaining 194  194  143  173  194  315  825 
Consolidated Capital Expenditures and Investments 423  423  628  367  358  506  1,859 
* Excludes net acquisitions of $58MM and $567MM in Q4 2024 and Q3 2024, respectively.
† See note on the use of non-GAAP measures.
Proportional Share of Selected Equity Affiliates Capital
  Expenditures and Investments
CPChem (Chemicals) 182  182  201  199  179  230  809 
WRB (Refining) 21  21  24  29  30  38  121 
Selected Equity Affiliates 203  203  225  228  209  268  930 
Page 4


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM
Millions of Dollars, Except as Indicated
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes
Transportation 243  243  244  547  254  247  1,292 
NGL 508  508  310  220  390  426  1,346 
Income before Income Taxes 751  751  554  767  644  673  2,638 
Equity in Earnings of Affiliates
Transportation 97  97  136  140  110  109  495 
NGL 13  13  19  30  24  23  96 
Total 110  110  155  170  134  132  591 
Depreciation and Amortization*
Transportation 44  44  44  42  42  44  172 
NGL 189  189  185  182  191  190  748 
Total 233  233  229  224  233  234  920 
* Excludes D&A of all non-consolidated affiliates.
Operating and SG&A Expenses*
Transportation 173  173  180  194  181  183  738 
NGL 338  338  330  281  355  385  1,351 
Total 511  511  510  475  536  568  2,089 
* Excludes operating and SG&A expenses of all non-consolidated affiliates.
Transportation Volumes (MB/D)
Pipelines* 2,893  2,893  2,979  3,059  3,006  3,168  3,053 
Terminals 2,938  2,938  3,109  3,226  3,049  3,107  3,123 
* 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)* 4.1  4.1  4.4  4.5  4.3  4.2  4.3 
NGL Production (MB/D)* 437  437  417  437  439  449  436 
Pipeline Throughput - Y-Grade to Market (MB/D)** 704  704  714  781  762  759  754 
NGL Fractionated (MB/D) 748  748  679  744  728  760  728 
  * 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 ($/gal)* 0.74  0.74  0.70  0.68  0.64  0.70  0.68 
Henry Hub Natural Gas Price ($/MMBtu)** 4.27  4.27  2.41  2.04  2.09  2.42  2.24 
WTI ($/BBL)** 71.46  71.46  77.07  80.73  75.19  70.36  75.83 
* 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
2025 2024
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 751  751  554  767  644  673  2,638 
Plus:
Depreciation and amortization 233  233  229  224  233  234  920 
EBITDA 984  984  783  991  877  907  3,558 
Special Item Adjustments (pre-tax):
Net gain on asset disposition (68) (68) —  (238) —  —  (238)
Impairments —  —  59  224  28  35  346 
EBITDA, Adjusted for Special Items 916  916  842  977  905  942  3,666 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 16 
Proportional share of selected equity affiliates net interest 13  10  29 
Proportional share of selected equity affiliates depreciation
  and amortization
23  23  38  37  26  28  129 
Adjusted EBITDA attributable to noncontrolling interests (60) (60) (35) (58) (47) (38) (178)
Adjusted EBITDA 885  885  861  971  892  938  3,662 
Page 6


Phillips 66 Earnings Release Supplemental Data
MIDSTREAM (continued)
Millions of Dollars
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Transportation
Income before income taxes 243  243  244  547  254  247  1,292 
Plus:
Depreciation and amortization 44  44  44  42  42  44  172 
EBITDA 287  287  288  589  296  291  1,464 
Special Item Adjustments (pre-tax):
Net gain on asset disposition —  —  —  (238) —  —  (238)
Impairments —  —  59  —  28  35  122 
EBITDA, Adjusted for Special Items 287  287  347  351  324  326  1,348 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 16 
Proportional share of selected equity affiliates net interest 13  10  29 
Proportional share of selected equity affiliates depreciation
  and amortization
15  15  26  25  15  16  82 
Adjusted EBITDA attributable to noncontrolling interests (8) (8) (5) (5) (6) (4) (20)
Adjusted EBITDA 300  300  384  386  341  344  1,455 
NGL
Income before income taxes 508  508  310  220  390  426  1,346 
Plus:
Depreciation and amortization 189  189  185  182  191  190  748 
EBITDA 697  697  495  402  581  616  2,094 
Special Item Adjustments (pre-tax):
Net gain on asset disposition (68) (68) —  —  —  —  — 
Impairments —  —  —  224  —  —  224 
EBITDA, Adjusted for Special Items 629  629  495  626  581  616  2,318 
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 
Adjusted EBITDA attributable to noncontrolling interests (52) (52) (30) (53) (41) (34) (158)
Adjusted EBITDA 585  585  477  585  551  594  2,207 
Page 7


Phillips 66 Earnings Release Supplemental Data
CHEMICALS
Millions of Dollars, Except as Indicated
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income before Income Taxes 113  113  205  222  342  107  876 
Equity in Earnings of Affiliate 113  113  201  219  339  104  863 
100% CPChem Results
Net Income, excludes parent company income tax related
  to CPChem's earnings
226  226  402  438  678  208  1,726 
Income before Income Taxes 235  235  413  450  690  217  1,770 
Depreciation and Amortization 170  170  153  154  154  185  646 
Net Interest Expense* (2) (2) (2) (1)
* Net of interest income.
Investing Cash Flows – Outflows/(Inflows)
Capital Expenditures and Investments 363  363  401  399  357  460  1,617 
Return of Investments from Equity Companies —  —  —  (14) —  —  (14)
Olefins and Polyolefins Capacity Utilization (%) 100  % 100  % 96  % 98  % 98  % 98  % 97  %
Market Indicator*
Ethylene to High-Density Polyethylene Chain
  Cash Margin (cents/lb)
10.9  10.9  16.4  18.3  23.7  12.4  17.7 
* Source: IHS, Inc.
Reconciliation of Chemicals Income before Income Taxes
  to Adjusted EBITDA
Income before income taxes 113  113  205  222  342  107  876 
Plus:
None —  —  —  —  —  —  — 
EBITDA 113  113  205  222  342  107  876 
Special Item Adjustments (pre-tax):
Winter-storm-related recovery —  —  —  —  —  (35) (35)
EBITDA, Adjusted for Special Items 113  113  205  222  342  72  841 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 13  13  13  15  13  11  52 
Proportional share of selected equity affiliates net interest (1) (1) —  (2) —  (1)
Proportional share of selected equity affiliates depreciation
  and amortization
119  119  106  111  113  126  456 
Adjusted EBITDA 244  244  325  348  466  209  1,348 
Page 8


Phillips 66 Earnings Release Supplemental Data
REFINING
Millions of Dollars, Except as Indicated
2025 2024
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 (199) (199) 78  15  (61) (91) (59)
Gulf Coast (333) (333) 120  42  (102) (128) (68)
Central Corridor (50) (50) 213  243  308  (94) 670 
West Coast (355) (355) (195) (253) (462) (908)
Income (Loss) before Income Taxes (937) (937) 216  302  (108) (775) (365)
Income (Loss) before Income Taxes ($/BBL)
Atlantic Basin/Europe (5.15) (5.15) 1.66  0.30  (1.27) (1.79) (0.30)
Gulf Coast (8.95) (8.95) 2.53  0.82  (2.10) (2.62) (0.35)
Central Corridor (1.85) (1.85) 8.31  8.69  11.38  (3.35) 6.18 
West Coast (16.60) (16.60) (8.26) 0.10  (11.51) (22.65) (10.38)
Worldwide (7.53) (7.53) 1.50  2.00  (0.74) (5.24) (0.62)
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe 7.08  7.08  9.70  8.10  5.87  6.09  7.42 
Gulf Coast 4.43  4.43  10.95  7.88  6.39  5.58  7.68 
Central Corridor 8.29  8.29  12.56  12.75  14.19  6.68  11.52 
West Coast 7.12  7.12  10.60  13.06  4.34  5.74  8.50 
Worldwide 6.81  6.81  11.01  10.01  8.31  6.08  8.84 
* See note on the use of non-GAAP measures. Also, reconciliations of income (loss) before income taxes to realized refining margin for each period and by region are included in the "Realized Margin Non-GAAP Reconciliations" section.
Equity in Earnings (Losses) of Affiliates
Atlantic Basin/Europe (2) (2) (1) (2) (2) (2) (7)
Gulf Coast —  —  —  — 
Central Corridor (103) (103) 108  35  (11) (77) 55 
West Coast —  —  —  —  —  —  — 
Total (105) (105) 108  33  (12) (79) 50 
Depreciation and Amortization*
Atlantic Basin/Europe 56  56  52  51  53  54  210 
Gulf Coast 72  72  62  65  68  67  262 
Central Corridor 41  41  44  42  42  43  171 
West Coast 287  287  50  46  67  271  434 
Total 456  456  208  204  230  435  1,077 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*
Atlantic Basin/Europe 379  379  254  276  267  270  1,067 
Gulf Coast 390  390  307  278  312  305  1,202 
Central Corridor 171  171  167  167  151  174  659 
West Coast 180  180  263  214  252  279  1,008 
Total 1,120  1,120  991  935  982  1,028  3,936 
* Excludes operating and SG&A expenses of all equity affiliates.
Turnaround Expense, included in Operating and SG&A
  Expenses*
Atlantic Basin/Europe 97  97  19  33  31  19  102 
Gulf Coast 164  164  82  39  83  78  282 
Central Corridor 21 
West Coast 22  25  15  17  79 
Total 270  270  124  100  137  123  484 
* Excludes turnaround expense of all equity affiliates.
Taxes Other than Income Taxes
Atlantic Basin/Europe 22  22  24  15  24  22  85 
Gulf Coast 35  35  38  19  26  28  111 
Central Corridor 26  26  28  22  27  21  98 
West Coast 27  27  31  18  23  21  93 
Total 110  110  121  74  100  92  387 
Foreign Currency Gains (Losses) Pre-Tax (1) (6) — 
Refining—Equity Affiliate Information
Equity in earnings (losses) of affiliates (105) (105) 108  33  (12) (79) 50 
Less: Share of equity affiliate gross margin included in Realized
  Refining Margin and other equity affiliate-related costs*
(141) (141) (331) (260) (193) (132) (916)
Equity affiliate-related expenses not included in Realized
  Refining Margins
(246) (246) (223) (227) (205) (211) (866)
* 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
200  200  181  184  163  166  694 
Proportional Share of Certain* Equity Affiliate
  Turnaround Expense, included in Equity Affiliate
  Operating and SG&A Expenses
27  27  22  30  68 
* Includes WRB Refining, LP (WRB) and Mineraloelraffinerie Oberrhein GmbH (MiRO).
Operating expenses 1,074  1,074  953  884  922  968  3,727 
Selling, general and administrative expenses 46  46  38  51  60  60  209 
Refining Controllable Costs* 1,120  1,120  991  935  982  1,028  3,936 
Refining Controllable Costs ($/BBL)* 9.00  9.00  6.89  6.18  6.75  6.95  6.69 
* Excludes operating and SG&A expenses of all equity affiliates. See note on the use of non-GAAP measures. Also, see reconciliation of Refining operating and SG&A expenses to Refining Adjusted Controllable Costs per barrel included in the "Reconciliation of Refining Operating and SG&A Expenses to Refining Adjusted Controllable Costs" section.
Refining Adjusted Controllable Costs ($/BBL)* 9.07  9.07  7.06  6.43  6.53  6.83  6.71 
* 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)
2025 2024
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 (937) (937) 216  302  (108) (775) (365)
Plus:
Depreciation and amortization 456  456  208  204  230  435  1,077 
EBITDA (481) (481) 424  506  122  (340) 712 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  (9) (9)
Impairments —  —  104  —  —  —  104 
Los Angeles Refinery cessation costs —  —  —  —  41  44 
Legal accrual —  —  —  —  —  22  22 
Legal settlement —  —  (7) —  —  —  (7)
EBITDA, Adjusted for Special Items (481) (481) 521  506  163  (324) 866 
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)
Proportional share of selected equity affiliates depreciation
  and amortization
27  27  25  26  27  27  105 
Adjusted EBITDA (452) (452) 545  531  188  (298) 966 
Operating Statistics
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D) 359  359  472  527  498  511  502 
Total Processed Inputs (MB/D) 430  430  516  555  520  552  536 
Crude Oil Capacity Utilization (%) 67  % 67  % 88  % 98  % 93  % 95  % 93  %
Clean Product Yield (%) 89  % 89  % 87  % 87  % 89  % 88  % 88  %
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Crude Oil Charge Input (MB/D) 369  369  475  507  473  479  483 
Total Processed Inputs (MB/D) 413  413  522  563  528  530  536 
Crude Oil Capacity Utilization (%) 70  % 70  % 90  % 96  % 89  % 91  % 91  %
Clean Product Yield (%) 81  % 81  % 76  % 83  % 81  % 82  % 80  %
Central Corridor*
Crude Oil Charge Input (MB/D) 521  521  509  541  533  535  529 
Total Processed Inputs (MB/D) 536  536  527  558  549  555  547 
Crude Oil Capacity Utilization (%) 98  % 98  % 96  % 102  % 100  % 101  % 100  %
Clean Product Yield (%) 91  % 91  % 90  % 89  % 89  % 93  % 90  %
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Crude Oil Charge Input (MB/D) 228  228  244  227  230  214  229 
Total Processed Inputs (MB/D) 237  237  260  237  239  222  239 
Crude Oil Capacity Utilization (%) 93  % 93  % 100  % 93  % 94  % 88  % 94  %
Clean Product Yield (%) 89  % 89  % 84  % 88  % 93  % 93  % 89  %
Worldwide—Including Proportionate Share of
  Equity Affiliates
Crude Oil Charge Input (MB/D) 1,477  1,477  1,700  1,802  1,734  1,739  1,743 
Total Processed Inputs (MB/D) 1,616  1,616  1,825  1,913  1,836  1,859  1,858 
Crude Oil Capacity Utilization (%) 80  % 80  % 92  % 98  % 94  % 94  % 95  %
Clean Product Yield (%) 87  % 87  % 84  % 86  % 87  % 88  % 87  %
Page 10


Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2025 2024
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 199  199  227  242  234  230  233 
Distillates 166  166  206  226  213  240  221 
Other 70  70  89  88  77  89  86 
Total 435  435  522  556  524  559  540 
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline 184  184  193  234  221  215  216 
Distillates 138  138  192  216  194  205  202 
Other 87  87  141  121  123  114  124 
Total 409  409  526  571  538  534  542 
Central Corridor*
Gasoline 263  263  258  266  263  278  266 
Distillates 223  223  212  231  225  234  225 
Other 56  56  57  67  66  48  60 
Total 542  542  527  564  554  560  551 
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Gasoline 131  131  126  119  133  123  125 
Distillates 81  81  91  87  88  83  87 
Other 24  24  40  28  16  18  26 
Total 236  236  257  234  237  224  238 
Worldwide—Including Proportionate Share of Equity Affiliates
Gasoline 777  777  804  861  851  846  840 
Distillates 608  608  701  760  720  762  735 
Other 237  237  327  304  282  269  296 
Total 1,622  1,622  1,832  1,925  1,853  1,877  1,871 
Market Indicators
Crude and Crude Differentials ($/BBL) †
WTI 71.46  71.46  77.07  80.73  75.19  70.36  75.83 
Brent 75.66  75.66  83.24  84.94  80.18  74.69  80.76 
ANS 75.99  75.99  81.47  86.39  78.91  74.29  80.26 
WTI less Maya 6.36  6.36  7.51  7.26  8.02  7.14  7.48 
WTI less WCS (settlement differential) 12.65  12.65  19.33  13.55  13.51  12.46  14.71 
Natural Gas ($/MMBtu) †
Henry Hub 4.27  4.27  2.41  2.04  2.09  2.42  2.24 
† 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
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income (Loss) before Income Taxes 1,282  1,282  366  415  (22) 252  1,011 
Income (Loss) before Income Taxes ($/BBL)
U.S. 0.67  0.67  1.38  1.16  (1.43) 0.52  0.41 
International 39.88  39.88  2.94  5.02  5.07  2.69  3.93 
Realized Marketing Fuel Margins ($/BBL)*
U.S. 1.36  1.36  1.60  1.70  2.45  1.18  1.73 
International 4.87  4.87  4.88  5.87  6.19  3.70  5.15 
* 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*
243  243  296  248  274  241  1,059 
* Excludes gain on dispositions and excise taxes on sales of refined products.
Equity in Earnings of Affiliates 36  36  64  66  88  58  276 
Depreciation and Amortization* 20  20  36  32  32  79  179 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses* 346  346  335  358  959  350  2,002 
* Excludes operating and SG&A expenses of all equity affiliates.
Refined Products Sales (MB/D)
U.S. Marketing
Gasoline 1,080  1,080  1,111  1,259  1,147  1,158  1,169 
Distillates 735  735  797  843  813  908  840 
Other 13  13  18  12  28  21  20 
Total 1,828  1,828  1,926  2,114  1,988  2,087  2,029 
International Marketing
Gasoline 114  114  104  112  106  113  109 
Distillates 171  171  171  165  177  165  170 
Other 27  27  28  40  23  37  32 
Total 312  312  303  317  306  315  311 
Worldwide Marketing
Gasoline 1,194  1,194  1,215  1,371  1,253  1,271  1,278 
Distillates 906  906  968  1,008  990  1,073  1,010 
Other 40  40  46  52  51  58  52 
Total 2,140  2,140  2,229  2,431  2,294  2,402  2,340 
Foreign Currency Gains (Losses) Pre-Tax (7) —  (3)
Reconciliation of Marketing and Specialties Income (Loss)
  before Income Taxes to Adjusted EBITDA
Income (Loss) before income taxes 1,282  1,282  366  415  (22) 252  1,011 
Plus:
Depreciation and amortization 20  20  36  32  32  79  179 
EBITDA 1,302  1,302  402  447  10  331  1,190 
Special Item Adjustments (pre-tax):
Legal settlement —  —  (59) —  —  —  (59)
Legal accrual —  —  —  —  605  —  605 
Net gain on asset disposition (1,017) (1,017) —  —  —  (67) (67)
EBITDA, Adjusted for Special Items 285  285  343  447  615  264  1,669 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 21 
Proportional share of selected equity affiliates net interest 10  10  10  11  12  11  44 
Proportional share of selected equity affiliates depreciation
  and amortization
18  18  19  21  22  28  90 
Adjusted EBITDA 315  315  377  484  656  307  1,824 
Page 12


Phillips 66 Earnings Release Supplemental Data
RENEWABLE FUELS
Millions of Dollars, Except as Indicated
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Income (Loss) before Income Taxes (185) (185) (55) (55) (116) 28  (198)
Operating and SG&A Expenses* 114  114  83  110  118  110  421 
* Excludes operating and SG&A expenses of all equity affiliates.
Operating Statistics
Total Renewable Fuels Produced (MB/D) 44  44  31  44  42  31 
Total Renewable Fuel Sales (MB/D) 63  63  34  45  70  62  52 
Market Indicators*
Chicago Board of Trade (CBOT) soybean oil
  (dollars per pound)
0.44  0.44  0.47  0.45  0.43  0.43  0.44 
California Low-Carbon Fuel Standard (LCFS) carbon credit
  (dollars per metric ton)
66.28  66.28  63.86  51.83  53.89  72.33  60.48 
California Air Resource Board (CARB) ULSD - San Francisco
  (dollars per gallon)
2.44  2.44  2.65  2.64  2.39  2.25  2.48 
Biodiesel Renewable Identification Number (RIN)
  (dollars per RIN)
0.79  0.79  0.58  0.51  0.60  0.66  0.59 
* 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 (185) (185) (55) (55) (116) 28  (198)
Plus:
Depreciation and amortization 23  23  12  24  22  64 
EBITDA (162) (162) (49) (43) (92) 50  (134)
Special Item Adjustments (pre-tax):
None —  —  —  —  —  —  — 
EBITDA, Adjusted for Special Items (162) (162) (49) (43) (92) 50  (134)
Page 13


Phillips 66 Earnings Release Supplemental Data
CORPORATE AND OTHER
Millions of Dollars, Except as Indicated
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Loss before Income Taxes (376) (376) (322) (340) (327) (298) (1,287)
Detail of Gain (Loss) before Income Taxes
Net interest expense (187) (187) (186) (200) (191) (168) (745)
Corporate overhead and other (174) (174) (141) (133) (136) (129) (539)
NOVONIX (15) (15) (7) —  (1) (3)
Total (376) (376) (322) (340) (327) (298) (1,287)
Net Interest Expense
Interest expense (230) (230) (238) (238) (232) (220) (928)
Capitalized interest 10  —  21 
Gain on early retirement of debt —  —  —  —  — 
Interest income 34  34  42  30  38  48  158 
Total (187) (187) (186) (200) (191) (168) (745)
NOVONIX Investment
Unrealized Investment Gain (Loss) (15) (15) (7) (1) — 
Unrealized Foreign Currency Transaction Gain (Loss) —  —  (1) —  (3) (3)
Change in Fair Value of NOVONIX Investment (15) (15) (7) —  (1) (3)
Reconciliation of Corporate and Other Loss
  before Income Taxes to Adjusted EBITDA
Loss before income taxes (376) (376) (322) (340) (327) (298) (1,287)
Plus:
Net interest expense 187  187  186  200  191  168  745 
Depreciation and amortization 59  59  25  25  24  49  123 
EBITDA (130) (130) (111) (115) (112) (81) (419)
Special Item Adjustments (pre-tax):
Impairment 21  21  —  —  —  — 
Los Angeles Refinery cessation costs —  —  —  —  — 
Total Special Item Adjustments (pre-tax) 21  21  —  —  — 
Change in Fair Value of NOVONIX Investment 15  15  (5) — 
EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
(94) (94) (116) (108) (112) (76) (412)
Other Adjustments (pre-tax):
None —  —  —  —  —  —  — 
Adjusted EBITDA (94) (94) (116) (108) (112) (76) (412)
Foreign Currency Losses Pre-Tax (2) (2) —  —  —  (2) (2)
Phillips 66 Company
Total Debt 18,803  18,803  20,154  19,960  19,998  20,062  20,062 
Total Equity 28,353  28,353  30,794  30,507  29,784  28,463  28,463 
Debt-to-Capital Ratio (%) 40  % 40  % 40  % 40  % 40  % 41  % 41  %
Cash 1,489  1,489  1,570  2,444  1,637  1,738  1,738 
Net Debt-to-Capital Ratio (%) 38  % 38  % 38  % 36  % 38  % 39  % 39  %
Page 14


Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF CONSOLIDATED NET INCOME TO ADJUSTED EBITDA ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
Net income 526  526  761  1,020  369  25  2,175 
Plus:
Income tax expense (benefit) 122  122  203  291  44  (38) 500 
Net interest expense 187  187  186  200  191  168  745 
Depreciation and amortization 791  791  504  497  543  819  2,363 
Phillips 66 EBITDA 1,626  1,626  1,654  2,008  1,147  974  5,783 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  (9) (9)
Net gain on asset disposition (1,085) (1,085) —  (238) —  (67) (305)
Impairments 21  21  163  224  28  35  450 
Winter-storm-related recovery —  —  —  —  —  (35) (35)
Los Angeles Refinery cessation costs —  —  —  —  41  48 
Legal accrual —  —  —  —  605  22  627 
Legal settlement —  —  (66) —  —  —  (66)
Total Special Item Adjustments (pre-tax) (1,064) (1,064) 97  (14) 674  (47) 710 
Change in Fair Value of NOVONIX Investment* 15  15  (5) — 
Phillips 66 EBITDA, Adjusted for Special Items and
  Change in Fair Value of NOVONIX Investment
577  577  1,746  2,001  1,821  928  6,496 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 18  18  21  26  24  17  88 
Proportional share of selected equity affiliates net interest 14  14  23  19  12  14  68 
Proportional share of selected equity affiliates depreciation
  and amortization
187  187  188  195  188  209  780 
Adjusted EBITDA attributable to noncontrolling interests (60) (60) (35) (58) (47) (38) (178)
Phillips 66 Adjusted EBITDA 736  736  1,943  2,183  1,998  1,130  7,254 
* 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.
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
2025 2024
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 (199) (199) 78  15  (61) (91) (59)
Plus:
Taxes other than income taxes 22  22  24  15  24  22  85 
Depreciation, amortization and impairments 56  56  52  51  53  55  211 
Selling, general and administrative expenses 12  14  14  43 
Operating expenses 373  373  251  264  253  256  1,024 
Equity in losses of affiliates
Other segment (income) expense, net (6) (6) 13  18  (25) 40  46 
Proportional share of refining gross margins contributed by
  equity affiliates
21  21  33  32  21  21  107 
Special items:
Certain tax impacts —  —  —  —  —  (9) (9)
Realized refining margins 275  275  455  409  281  310  1,455 
Total processed inputs (MB)* 38,716  38,716  46,911  50,545  47,819  50,792  196,067 
Adjusted total processed inputs (MB)* 38,716  38,716  46,911  50,545  47,819  50,792  196,067 
Income (loss) before income taxes ($/BBL)** (5.15) (5.15) 1.66  0.30  (1.27) (1.79) (0.30)
Realized refining margins ($/BBL)*** 7.08  7.08  9.70  8.10  5.87  6.09  7.42 
GULF COAST
Income (loss) before income taxes (333) (333) 120  42  (102) (128) (68)
Plus:
Taxes other than income taxes 35  35  38  19  26  28  111 
Depreciation, amortization and impairments 72  72  62  64  69  67  262 
Selling, general and administrative expenses 32 
Operating expenses 381  381  301  269  304  296  1,170 
Equity in earnings of affiliates —  —  (1) —  (1) —  (2)
Other segment expense, net — 
Special items:
Legal settlement —  —  (7) —  —  —  (7)
Realized refining margins 165  165  520  404  310  272  1,506 
Total processed inputs (MB) 37,206  37,206  47,492  51,204  48,609  48,750  196,055 
Adjusted total processed inputs (MB) 37,206  37,206  47,492  51,204  48,609  48,750  196,055 
Income (loss) before income taxes ($/BBL)** (8.95) (8.95) 2.53  0.82  (2.10) (2.62) (0.35)
Realized refining margins ($/BBL)*** 4.43  4.43  10.95  7.88  6.39  5.58  7.68 
CENTRAL CORRIDOR
Income (loss) before income taxes (50) (50) 213  243  308  (94) 670 
Plus:
Taxes other than income taxes 26  26  28  22  27  21  98 
Depreciation, amortization and impairments 41  41  44  44  41  43  172 
Selling, general and administrative expenses 23  23  24  25  27  26  102 
Operating expenses 148  148  143  142  124  148  557 
Equity in (earnings) losses of affiliates 103  103  (108) (35) 11  77  (55)
Other segment (income) expense, net (12) (12) (40) (22) (45)
Proportional share of refining gross margins contributed by
  equity affiliates
120  120  298  228  172  111  809 
Realized refining margins 399  399  602  647  718  341  2,308 
Total processed inputs (MB) 27,169  27,169  25,658  27,994  27,025  27,886  108,563 
Adjusted total processed inputs (MB)* 48,275  48,275  47,912  50,805  50,536  51,037  200,290 
Income (loss) before income taxes ($/BBL)** (1.85) (1.85) 8.31  8.69  11.38  (3.35) 6.18 
Realized refining margins ($/BBL)*** 8.29  8.29  12.56  12.75  14.19  6.68  11.52 
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
2025 2024
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 (355) (355) (195) (253) (462) (908)
Plus:
Taxes other than income taxes 27  27  31  18  23  21  93 
Depreciation, amortization and impairments 287  287  156  44  67  271  538 
Selling, general and administrative expenses 11  11  32 
Operating expenses 172  172  258  209  241  268  976 
Other segment (income) expense, net 12  12  (4) 14 
Realized refining margins 151  151  251  280  96  118  745 
Total processed inputs (MB) 21,362  21,362  23,639  21,553  21,987  20,452  87,631 
Adjusted total processed inputs (MB) 21,362  21,362  23,639  21,553  21,987  20,452  87,631 
Income (loss) before income taxes ($/BBL)** (16.60) (16.60) (8.26) 0.10  (11.51) (22.65) (10.38)
Realized refining margins ($/BBL)*** 7.12  7.12  10.60  13.06  4.34  5.74  8.50 
WORLDWIDE
Income (loss) before income taxes (937) (937) 216  302  (108) (775) (365)
Plus:
Taxes other than income taxes 110  110  121  74  100  92  387 
Depreciation, amortization and impairments 456  456  314  203  230  436  1,183 
Selling, general and administrative expenses 46  46  38  51  60  60  209 
Operating expenses 1,074  1,074  953  884  922  968  3,727 
Equity in (earnings) losses of affiliates 105  105  (108) (33) 12  79  (50)
Other segment (income) expense, net (5) (5) (30) (1) (4) 58  23 
Proportional share of refining gross margins contributed
  by equity affiliates
141  141  331  260  193  132  916 
Special items:
Certain tax impacts —  —  —  —  —  (9) (9)
Legal settlement —  —  (7) —  —  —  (7)
Realized refining margins 990  990  1,828  1,740  1,405  1,041  6,014 
Total processed inputs (MB) 124,453  124,453  143,700  151,296  145,440  147,880  588,316 
Adjusted total processed inputs (MB)* 145,559  145,559  165,954  174,107  168,951  171,031  680,043 
Income (loss) before income taxes ($/BBL)** (7.53) (7.53) 1.50  2.00  (0.74) (5.24) (0.62)
Realized refining margins ($/BBL)*** 6.81  6.81  11.01  10.01  8.31  6.08  8.84 
* Includes 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
2025 2024
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
WORLDWIDE
Turnaround expenses 270  270  124  100  137  123  484 
Other operating expenses 804  804  829  784  785  845  3,243 
Total operating expenses 1,074  1,074  953  884  922  968  3,727 
Selling, general and administrative expenses 46  46  38  51  60  60  209 
Refining Controllable Costs 1,120  1,120  991  935  982  1,028  3,936 
Plus:
Proportional share of equity affiliate turnaround
  expenses*
27  27  22  30  68 
Proportional share of equity affiliate other operating
  and SG&A expenses*
173  173  159  154  154  159  626 
Total proportional share of equity affiliate operating
  and SG&A expenses*
200  200  181  184  163  166  694 
Special item adjustments (pre-tax):
Legal accrual —  —  —  —  —  (22) (22)
Los Angeles Refinery cessation costs —  —  —  —  (41) (3) (44)
Refining Adjusted Controllable Costs 1,320  1,320  1,172  1,119  1,104  1,169  4,564 
Total processed inputs (MB) 124,453  124,453  143,700  151,296  145,440  147,880  588,316 
Adjusted total processed inputs (MB)** 145,559  145,559  165,954  174,107  168,951  171,031  680,043 
Refining turnaround expense ($/BBL)*** 2.17  2.17  0.86  0.66  0.94  0.83  0.82 
Refining controllable costs, excluding turnaround
  expense ($/BBL)***
6.83  6.83  6.03  5.52  5.81  6.12  5.87 
Refining Controllable Costs ($/BBL)*** 9.00  9.00  6.89  6.18  6.75  6.95  6.69 
Refining adjusted turnaround expense ($/BBL)**** 2.04  2.04  0.88  0.75  0.86  0.76  0.81 
Refining adjusted controllable costs, excluding
  adjusted turnaround expense ($/BBL)****
7.03  7.03  6.18  5.68  5.67  6.07  5.90 
Refining Adjusted Controllable Costs ($/BBL)**** 9.07  9.07  7.06  6.43  6.53  6.83  6.71 
* 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.
** Includes 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
2025 2024
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 111  111  242  223  (262) 100  303 
Plus:
Depreciation and amortization 13  13  10  10  38 
Selling, general and administrative expenses 203  203  186  217  823  208  1,434 
Equity in earnings of affiliates (7) (7) (2) (12) (10) (5) (29)
Other operating revenues* (105) (105) (108) (123) (127) (109) (467)
Other expense, net 11  14  14  22  61 
Special items:
Legal settlement —  —  (59) —  —  —  (59)
Realized marketing fuel margins 224  224  280  328  447  226  1,281 
Total fuel sales volumes (MB) 164,499  164,499  175,269  192,398  182,823  191,977  742,467 
Income (loss) before income taxes ($/BBL) 0.67  0.67  1.38  1.16  (1.43) 0.52  0.41 
Realized marketing fuel margins ($/BBL)** 1.36  1.36  1.60  1.70  2.45  1.18  1.73 
INTERNATIONAL
Income before income taxes 1,117  1,117  81  145  143  78  447 
Plus:
Depreciation and amortization 18  18  20  60  116 
Selling, general and administrative expenses 65  65  64  63  64  74  265 
Equity in earnings of affiliates (8) (8) (24) (29) (30) (23) (106)
Other operating revenues* (12) (12) (6) (9) (11) (8) (34)
Other (income) expense, net 15  (2) 20 
Special items:
Net gain on asset disposition (1,017) (1,017) —  —  —  (67) (67)
Marketing margins 150  150  148  186  188  119  641 
Less: margin for nonfuel related sales 14  14  13  16  14  13  56 
Realized marketing fuel margins 136  136  135  170  174  106  585 
Total fuel sales volumes (MB) 28,011  28,011  27,590  28,893  28,207  29,022  113,712 
Income before income taxes ($/BBL) 39.88  39.88  2.94  5.02  5.07  2.69  3.93 
Realized marketing fuel margins ($/BBL)** 4.87  4.87  4.88  5.87  6.19  3.70  5.15 
* 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
2025 2024
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 648  648  964  1,311  413  (13) 2,675 
Special items (1,064) (1,064) 97  (14) 674  (47) 710 
Adjusted income (loss) before income taxes (416) (416) 1,061  1,297  1,087  (60) 3,385 
Income tax expense (benefit) 122  122  203  291  44  (38) 500 
Special items (200) (200) 23  (13) 161  22  193 
Adjusted income tax expense (benefit) (78) (78) 226  278  205  (16) 693 
Effective tax rate (%)* 18.8  % 18.8  % 21.1  % 22.2  % 10.7  % 296.7  % 18.7  %
Adjusted effective tax rate (%)* 18.8  % 18.8  % 21.3  % 21.4  % 18.9  % 27.2  % 20.5  %
* Effective tax rate (%) and Adjusted effective tax rate (%), as presented, are calculated using the underlying Income Tax Expense (Benefit) divided by Income (Loss) Before Income Taxes. 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