株探米国株
日本語 英語
エドガーで原本を確認する
0001534701false00015347012025-10-292025-10-29

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

October 29, 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 October 29, 2025, Phillips 66 issued a press release announcing the company's financial and operating results for the quarter ended September 30, 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: October 29, 2025
2
EX-99.1 2 psx-20250930_ex991.htm EX-99.1 Document
Exhibit 99.1








erheader.jpg



•Reported third-quarter earnings of $133 million or $0.32 per share; adjusted earnings of $1.0 billion or $2.52 per share; including $241 million of pre-tax accelerated depreciation on Los Angeles Refinery
•Operated at 99% capacity utilization in Refining with 86% clean product yield
•Achieved record Y-grade throughput and fractionation volumes of 1 MMBD & 930 MBD, respectively
•Generated $1.2 billion of net operating cash flow, $1.9 billion excluding working capital
•Recently acquired the remaining 50% interest in WRB Refining LP, gaining full ownership of the Wood River and Borger refineries



HOUSTON, October 29, 2025 – Phillips 66 (NYSE: PSX) announced third-quarter earnings.

“Our third quarter results reflect our continued commitment to world-class operations. Our Refining and Midstream businesses both set records with year-to-date clean product yield and fractionation volumes, respectively. Additionally, our Chemicals business operated at over 100% utilization and generated solid returns in a challenging market,” said Mark Lashier, chairman and CEO of Phillips 66.

“Our recent acquisition of the remaining 50% interest in WRB Refining represents a pivotal move to simplify our portfolio and enhance opportunities for margin capture. This transaction further strengthens our leading position in the Central Corridor and is foundational to our long-term strategy.

Mark added, “The Board and management team remain focused on delivering results and are committed to maximizing shareholder returns. We also value our ongoing shareholder engagement and look forward to continued dialogue with all our stakeholders.”


Strategic Priorities Progress and Business Highlights

•Recently announced an open season for transportation service on Western Gateway Pipeline, a proposed refined products pipeline connecting the Mid-Continent to Arizona, California, and Nevada.

•Completed the acquisition of the remaining 50% ownership in WRB Refining LP on Oct. 1.

•Advanced NGL wellhead-to-market strategy with Dos Picos II, a 220 MMCF/D plant in the Midland Basin becoming fully operational, and the completion of the first phase of the Coastal Bend pipeline expansion increasing capacity from 175 MBD to 225 MBD.

•Progressed Chemicals Golden Triangle Polymers Project in Orange, Texas with expected startup by late 2026 and Ras Laffan Polymers Project in Qatar with expected startup by early 2027.

•Achieved a record year-to-date clean product yield of 87% and reached our highest quarterly utilization of 99% since 2018, demonstrating strong operational execution.

•Ceased processing crude oil at the Los Angeles Refinery on Oct. 16, with remaining units expected to be idled by year end.

•On track to complete the divestiture of our majority interest in our Germany and Austria retail marketing business by year end.


Financial Results Summary
(in millions of dollars, except as indicated)
3Q 2025 2Q 2025
Earnings $ 133 877
Adjusted Earnings1
1,025 973
Adjusted EBITDA1
2,594 2,501
Earnings Per Share
   Earnings Per Share - Diluted 0.32 2.15
   Adjusted Earnings Per Share - Diluted1
2.52 2.38
Cash Flow From Operations 1,178 845
Cash Flow From Operations, Excluding Working Capital1
1,920 1,920
Capital Expenditures & Investments 541 587
Acquisitions, net of cash acquired (10) 2,220
Return of Capital to Shareholders 751 906
   Repurchases of common stock 267 419
   Dividends paid on common stock 484 487
Cash and Cash Equivalents, including cash classified within Assets held for sale 1,950 1,144
Debt 21,755 20,935
Debt-to-capital ratio 44% 42%
Net debt-to-capital ratio1
41% 41%
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.


Segment Financial and Operating Highlights
(Millions of dollars, except as indicated)
3Q 2025 2Q 2025 Change
Earnings (Loss)1
$ 133 877 (744)
   Midstream 697 731 (34)
   Chemicals 176 20 156
   Refining (518) 359 (877)
   Marketing and Specialties 251 571 (320)
   Renewable Fuels (43) (133) 90
   Corporate and Other (364) (428) 64
   Income tax (expense) benefit (32) (212) 180
   Noncontrolling interests (34) (31) (3)
Adjusted Earnings (Loss)1,2
$ 1,025 973 52
   Midstream 697 731 (34)
   Chemicals 176 20 156
   Refining 430 392 38
   Marketing and Specialties 477 660 (183)
   Renewable Fuels (43) (133) 90
   Corporate and Other (364) (383) 19
   Income tax expense (314) (283) (31)
   Noncontrolling interests (34) (31) (3)
Adjusted EBITDA2
$ 2,594 2,501 93
   Midstream 964 972 (8)
   Chemicals 308 148 160
   Refining 904 867 37
   Marketing and Specialties 525 718 (193)
   Renewable Fuels (18) (110) 92
   Corporate and Other (89) (94) 5
Operating Highlights
Pipeline Throughput - Y-Grade to Market (MB/D)3
999 956 43
NGL Fractionated (MB/D) 930 883 47
Chemicals Global O&P Capacity Utilization 104% 92% 12%
Refining
   Turnaround Expense4
36 53 (17)
   Realized Margin ($/BBL)2
12.15 11.25 0.90
   Crude Capacity Utilization 99% 98% 1%
   Clean Product Yield 86% 86% —%
Renewable Fuels Produced (MB/D) 36 40 (4)
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 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.
4 Excludes turnaround expense of all equity affiliates.


Third-Quarter 2025 Financial Results

Reported earnings were $133 million for the third quarter of 2025 versus $877 million in the second quarter of 2025. Third-quarter earnings included pre-tax special item adjustments of $(948) million in the Refining segment and $(226) million in the Marketing and Specialties segment. Adjusted earnings for the third quarter were $1.0 billion versus adjusted earnings of $973 million in the second quarter.

•Midstream third-quarter 2025 pre-tax income decreased compared with the second quarter mainly due to lower margins, partially offset by higher volumes. These results included $30 million of additional depreciation associated with the retirement of assets at our Los Angeles Refinery.

•Chemicals pre-tax income increased mainly due to higher margins and lower costs which were largely driven by a decrease in turnaround spend.

•Refining adjusted pre-tax income increased mainly due to higher realized margins driven by higher market crack spreads, partially offset by higher environmental costs primarily associated with the planned idling of the Los Angeles Refinery.

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

•Renewable Fuels pre-tax results improved primarily due to higher realized margins, including inventory impacts, as well as higher international credits.

•Corporate and Other adjusted pre-tax loss decreased mainly due to timing of charitable contributions.

As of Sept. 30, 2025, the company had $2.0 billion of cash and cash equivalents, including assets held for sale, and $5.2 billion of committed capacity available under credit facilities.




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 third-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, TX, 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.

- # # # -
Investor Relations
investorrelations@p66.com
Media Relations
phillips66media@p66.com


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,” “adjusted controllable cost,” “cash from operations, excluding working capital,” “net debt-to-capital ratio,” and “realized refining margin per barrel.” 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.

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.








Earnings (Loss)
Millions of Dollars
2025 2024
3Q 2Q Sep YTD 3Q Sep YTD
Midstream $ 697  731  2,179  644  1,965 
Chemicals 176  20  309  342  769 
Refining (518) 359  (1,096) (108) 410 
Marketing and Specialties 251  571  2,104  (22) 759 
Renewable Fuels (43) (133) (361) (116) (226)
Corporate and Other (364) (428) (1,168) (327) (989)
Pre-Tax Income 199  1,120  1,967  413  2,688 
Less: Income tax expense 32  212  366  44  538 
Less: Noncontrolling interests 34  31  104  23  41 
Phillips 66 $ 133  877  1,497  346  2,109 
Adjusted Earnings (Loss)
Millions of Dollars
2025 2024
3Q 2Q Sep YTD 3Q Sep YTD
Midstream $ 697  731  2,111  672  2,038 
Chemicals 176  20  309  342  769 
Refining 430  392  (115) (67) 548 
Marketing and Specialties 477  660  1,402  583  1,305 
Renewable Fuels (43) (133) (361) (116) (226)
Corporate and Other (364) (383) (1,102) (327) (989)
Pre-Tax Income 1,373  1,287  2,244  1,087  3,445 
Less: Income tax expense 314  283  519  205  709 
Less: Noncontrolling interests 34  31  95  23  71 
Phillips 66 $ 1,025  973  1,630  859  2,665 


Page 1

Exhibit 99.1







 Millions of Dollars
 Except as Indicated
2025 2024
3Q 2Q Sep YTD 3Q Sep YTD
Reconciliation of Consolidated Earnings to Adjusted Earnings
Consolidated Earnings $ 133  877  1,497  346  2,109 
Pre-tax adjustments:
Impairments1
948  —  969  28  415 
Net (gain) loss on asset dispositions2
(15) 89  (1,011) —  (238)
  Los Angeles Refinery cessation costs —  —  —  41  41 
  Legal accrual3
241  33  274  605  605 
  Legal settlement —  —  —  —  (66)
  Professional advisory fees —  45  45  —  — 
Tax impact of adjustments4
(282) (40) (122) (161) (171)
Other tax impacts —  (31) (31) —  — 
Noncontrolling interests —  —  —  (30)
Adjusted earnings $ 1,025  973  1,630  859  2,665 
Earnings per share of common stock (dollars)
$ 0.32  2.15  3.66  0.82  4.94 
Adjusted earnings per share of common stock (dollars)
$ 2.52  2.38  3.98  2.04  6.25 
Adjusted Weighted-Average Diluted Common Shares Outstanding (thousands)
406,045  407,934  407,903  419,827  426,301 
Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)
Midstream Pre-Tax Income $ 697  731  2,179  644  1,965 
Pre-tax adjustments:
Impairments —  —  —  28  311 
Net gain on asset dispositions2
—  —  (68) —  (238)
Adjusted pre-tax income $ 697  731  2,111  672  2,038 
Chemicals Pre-Tax Income $ 176  20  309  342  769 
Pre-tax adjustments:
  None —  —  —  —  — 
Adjusted pre-tax income $ 176  20  309  342  769 
Refining Pre-Tax Income (Loss) $ (518) 359  (1,096) (108) 410 
Pre-tax adjustments:
Impairments1
948  —  948  —  104 
  Los Angeles Refinery cessation costs —  —  —  41  41 
Legal settlement —  —  —  —  (7)
Legal accrual —  33  33  —  — 
Adjusted pre-tax income (loss) $ 430  392  (115) (67) 548 
Page 2

Exhibit 99.1






Marketing and Specialties Pre-Tax Income $ 251  571  2,104  (22) 759 
Pre-tax adjustments:
  Net (gain) loss on asset dispositions2
(15) 89  (943) —  — 
  Legal settlement —  —  —  —  (59)
  Legal accrual3
241  —  241  605  605 
Adjusted pre-tax income $ 477  660  1,402  583  1,305 
Renewable Fuels Pre-Tax Loss $ (43) (133) (361) (116) (226)
Pre-tax adjustments:
  None —  —  —  —  — 
Adjusted pre-tax loss $ (43) (133) (361) (116) (226)
Corporate and Other Pre-Tax Loss $ (364) (428) (1,168) (327) (989)
Pre-tax adjustments:
Impairments —  —  21  —  — 
  Professional advisory fees —  45  45  —  — 
Adjusted pre-tax loss $ (364) (383) (1,102) (327) (989)
1. Impairments recorded in the third quarter 2025 are related to our 50% equity investment in WRB Refining LP as a result of the definitive agreement entered into in September 2025, and closed on Oct. 1, 2025 in the Refining segment.
2. Net gain on asset dispositions of our 49% non-operated equity interest in Coop Mineraloel AG in the first quarter 2025. In connection with our pending disposition of our Germany and Austria retail marketing business, in the second and third quarters of 2025, we recognized before-tax unrealized (gain) loss from foreign currency derivatives impacting the Marketing & Specialties segment. Also in the first quarter 2025, was a gain on disposition of DCP Midstream, LP’s 25% interest in Gulf Coast Express Pipeline LLC.
3. Legal accrual related to ongoing litigation with Propel Fuels, Inc.
4. 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.







Page 3

Exhibit 99.1






 Millions of Dollars
 Except as Indicated
2025
3Q 2Q
Reconciliation of Consolidated Net Income to Adjusted EBITDA Attributable to Phillips 66
Net Income $ 167  908 
Plus:
   Income tax expense 32  212 
   Net interest expense 225  230 
   Depreciation and amortization 826  816 
Phillips 66 EBITDA $ 1,250  2,166 
Special Item Adjustments (pre-tax):
Impairments 948  — 
Net (gain) loss on asset dispositions (15) 89 
  Legal accrual 241  33 
  Professional advisory fees —  45 
Total Special Item Adjustments (pre-tax) 1,174  167 
Change in Fair Value of NOVONIX Investment (6)
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment $ 2,418  2,335 
Other Adjustments (pre-tax):
   Proportional share of selected equity affiliates income taxes 15  17 
   Proportional share of selected equity affiliates net interest 13  15 
   Proportional share of selected equity affiliates depreciation and amortization 199  184 
   Adjusted EBITDA attributable to noncontrolling interests (51) (50)
Phillips 66 Adjusted EBITDA $ 2,594  2,501 
Reconciliation of Segment Income before Income Taxes to Adjusted EBITDA
Midstream Income before income taxes $ 697  731 
Plus:
Depreciation and amortization 278  260 
Midstream EBITDA $ 975  991 
Special Item Adjustments (pre-tax):
  None —  — 
Midstream EBITDA, Adjusted for Special Items $ 975  991 
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 33  24 
   Adjusted EBITDA attributable to noncontrolling interests (51) (50)
Midstream Adjusted EBITDA $ 964  972 
Page 4

Exhibit 99.1






Chemicals Income before income taxes $ 176  20 
Plus:
None —  — 
Chemicals EBITDA $ 176  20 
Special Item Adjustments (pre-tax):
  None —  — 
Chemicals EBITDA, Adjusted for Special Items $ 176  20 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 11  13 
Proportional share of selected equity affiliates net interest (1) (1)
Proportional share of selected equity affiliates depreciation and amortization 122  116 
Chemicals Adjusted EBITDA $ 308  148 
Refining Income (loss) before income taxes $ (518) 359 
Plus:
Depreciation and amortization 444  443 
Refining EBITDA $ (74) 802 
Special Item Adjustments (pre-tax):
Impairments 948  — 
Legal accrual —  33 
Refining EBITDA, Adjusted for Special Items $ 874  835 
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 29  29 
Refining Adjusted EBITDA $ 904  867 
Marketing and Specialties Income before income taxes $ 251  571 
Plus:
Depreciation and amortization 23  33 
Marketing and Specialties EBITDA $ 274  604 
Special Item Adjustments (pre-tax):
Legal accrual 241  — 
Net gain on asset dispositions (15) 89 
Marketing and Specialties EBITDA, Adjusted for Special Items $ 500  693 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes —  — 
Proportional share of selected equity affiliates net interest 10  10 
Proportional share of selected equity affiliates depreciation and amortization 15  15 
Marketing and Specialties Adjusted EBITDA $ 525  718 
Renewable Fuels Loss before income taxes $ (43) (133)
Plus:
Depreciation and amortization 25  23 
Renewable Fuels EBITDA $ (18) (110)
Special Item Adjustments (pre-tax):
None —  — 
Page 5

Exhibit 99.1






Renewable Fuels EBITDA, Adjusted for Special Items $ (18) (110)
Corporate and Other Loss before income taxes $ (364) (428)
Plus:
   Net interest expense 225  230 
   Depreciation and amortization 56  57 
Corporate and Other EBITDA $ (83) (141)
Special Item Adjustments (pre-tax):
   Professional advisory fees —  45 
Total Special Item Adjustments (pre-tax) —  45 
Change in Fair Value of NOVONIX Investment (6)
Corporate EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
$ (89) (94)


Millions of Dollars
Except as Indicated
2025
3Q 2Q
Debt-to-Capital Ratio
Total Debt $ 21,755  20,935 
Total Equity 28,077  28,626 
Debt-to-Capital Ratio 44  % 42  %
Cash and Cash Equivalents, including cash classified within Assets held for sale 1,950  1,144 
Net Debt-to-Capital Ratio 41  % 41  %



Page 6

Exhibit 99.1






 Millions of Dollars
 Except as Indicated
2025
3Q 2Q
Reconciliation of Refining Income (Loss) Before Income Taxes to Realized Refining Margins
Income (loss) before income taxes $ (518) 359 
Plus:
  Taxes other than income taxes 90  94 
  Depreciation, amortization and impairments 1,395  446 
  Selling, general and administrative expenses 40  32 
  Operating expenses 909  848 
  Equity in (earnings) losses of affiliates (31)
  Other segment (income) expense, net (47)
  Proportional share of refining gross margins contributed by equity affiliates 262  234 
Special items:
None —  — 
Realized refining margins $ 2,154  1,968 
Total processed inputs (thousands of barrels)
153,379  152,005 
Adjusted total processed inputs (thousands of barrels)*
177,393  174,772 
Income (loss) before income taxes (dollars per barrel)**
$ (3.38) 2.36 
Realized refining margins (dollars per barrel)***
$ 12.15  11.25 
*Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate.
**Income (loss) before income taxes divided by total processed inputs.
***Realized refining margins per barrel, as presented, are calculated using the underlying realized refining margin amounts, in dollars, divided by adjusted total processed inputs, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts.














Page 7
EX-99.2 3 psx-20250930_erxsuppinfoxe.htm EX-99.2 Document

Exhibit 99.2
Phillips 66 Earnings Release Supplemental Data
psxphillips66.jpg

CONSOLIDATED INCOME STATEMENT
Millions of Dollars, Except as Indicated
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  33,323  34,515  98,268  35,811  38,129  35,528  33,685  143,153 
Equity in earnings of affiliates 153  153  337  643  528  487  549  215  1,779 
Net gain (loss) on dispositions 1,087  (93) 11  1,005  —  237  82  321 
Other income 56  139  116  311  97  58  84  243 
Total Revenues and Other Income 31,726  33,522  34,979  100,227  36,436  38,911  36,163  33,986  145,496 
Costs and Expenses
Purchased crude oil and products 27,660  29,077  30,219  86,956  32,386  34,628  32,194  30,754  129,962 
Operating expenses 1,622  1,440  1,492  4,554  1,452  1,407  1,499  1,581  5,939 
Selling, general and administrative expenses 519  582  792  1,893  557  552  1,194  511  2,814 
Depreciation and amortization 791  816  826  2,433  504  497  543  819  2,363 
Impairments 26  951  981  165  225  29  37  456 
Taxes other than income taxes 233  218  221  672  165  49  53  62  329 
Accretion on discounted liabilities 12  10  12  34  10  13  40 
Interest and debt expense 221  264  259  744  227  231  229  220  907 
Foreign currency transaction (gains) losses (6) (9) (7) 11 
Total Costs and Expenses 31,078  32,402  34,780  98,260  35,472  37,600  35,750  33,999  142,821 
Income (loss) before income taxes 648  1,120  199  1,967  964  1,311  413  (13) 2,675 
Income tax expense (benefit) 122  212  32  366  203  291  44  (38) 500 
Net Income 526  908  167  1,601  761  1,020  369  25  2,175 
Less: net income attributable to
  noncontrolling interests
39  31  34  104  13  23  17  58 
Net Income Attributable to Phillips 66 487  877  133  1,497  748  1,015  346  2,117 
Net Income Attributable to Phillips 66 Per Share
  of Common Stock (dollars)
Basic 1.19  2.15  0.32  3.67  1.74  2.39  0.82  0.01  5.01 
Diluted 1.18  2.15  0.32  3.66  1.73  2.38  0.82  0.01  4.99 
Weighted-Average Common Shares Outstanding
  (thousands)
Basic 409,182  406,763  404,508  406,801  428,959  422,869  417,305  411,687  420,174 
Diluted 410,505  407,929  405,549  407,885  431,906  425,734  418,803  412,962  421,888 
Effective tax rate (%)* 18.8  % 19.0  % 16.0  % 18.6  % 21.1  % 22.2  % 10.7  % 296.7  % 18.7  %
Adjusted effective tax rate (%)* 18.8  % 22.0  % 22.9  % 23.1  % 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  731  697  2,179  554  767  644  673  2,638 
Chemicals 113  20  176  309  205  222  342  107  876 
Refining (937) 359  (518) (1,096) 216  302  (108) (775) (365)
Marketing and Specialties 1,282  571  251  2,104  366  415  (22) 252  1,011 
Renewable Fuels (185) (133) (43) (361) (55) (55) (116) 28  (198)
Corporate and Other (376) (428) (364) (1,168) (322) (340) (327) (298) (1,287)
Income (loss) before income taxes 648  1,120  199  1,967  964  1,311  413  (13) 2,675 
Less: income tax expense (benefit) 122  212  32  366  203  291  44  (38) 500 
Net Income 526  908  167  1,601  761  1,020  369  25  2,175 
Less: net income attributable to
  noncontrolling interests
39  31  34  104  13  23  17  58 
Net Income Attributable to Phillips 66 487  877  133  1,497  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  242  194  679  303  309  282  282  1,176 
NGL 440  489  503  1,432  310  444  390  426  1,570 
Total Midstream 683  731  697  2,111  613  753  672  708  2,746 
Chemicals 113  20  176  309  205  222  342  72  841 
Refining
Atlantic Basin/Europe (199) 82  250  133  78  15  (61) (100) (68)
Gulf Coast (333) 101  119  (113) 113  42  (102) (128) (75)
Central Corridor (50) 392  368  710  213  243  308  (94) 670 
West Coast (355) (183) (307) (845) (91) (212) (437) (738)
Total Refining (937) 392  430  (115) 313  302  (67) (759) (211)
Marketing and Specialties 265  660  477  1,402  307  415  583  185  1,490 
Renewable Fuels (185) (133) (43) (361) (55) (55) (116) 28  (198)
Corporate and Other (355) (383) (364) (1,102) (322) (340) (327) (294) (1,283)
Adjusted income (loss) before income taxes (416) 1,287  1,373  2,244  1,061  1,297  1,087  (60) 3,385 
Less: adjusted income tax expense (benefit) (78) 283  314  519  226  278  205  (16) 693 
Adjusted Net Income (Loss) (338) 1,004  1,059  1,725  835  1,019  882  (44) 2,692 
Less: adjusted net income attributable to
  noncontrolling interests
30  31  34  95  13  35  23  17  88 
Adjusted Net Income (Loss) Attributable to Phillips 66 (368) 973  1,025  1,630  822  984  859  (61) 2,604 
Adjusted Net Income (Loss) Attributable to Phillips 66
  Per Share of Common Stock (dollars)
Diluted* (0.90) 2.38  2.52  3.98  1.90  2.31  2.04  (0.15) 6.15 
Adjusted Weighted-Average Common Shares Outstanding
  (thousands)
Diluted 409,182  407,934  406,045  407,903  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  301  292  893  384  386  341  344  1,455 
NGL 585  671  672  1,928  477  585  551  594  2,207 
Total Midstream 885  972  964  2,821  861  971  892  938  3,662 
Chemicals 244  148  308  700  325  348  466  209  1,348 
Refining (452) 867  904  1,319  545  531  188  (298) 966 
Marketing and Specialties 315  718  525  1,558  377  484  656  307  1,824 
Renewable Fuels (162) (110) (18) (290) (49) (43) (92) 50  (134)
Corporate and Other (94) (94) (89) (277) (116) (108) (112) (76) (412)
Adjusted EBITDA 736  2,501  2,594  5,831  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 dispositions †† 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* —  —  (948) (948) (104) —  —  —  (104)
Los Angeles Refinery cessation costs —  —  —  —  —  —  (41) (3) (44)
Legal accrual —  (33) —  (33) —  —  —  (22) (22)
Legal settlement —  —  —  —  —  —  — 
Total Refining —  (33) (948) (981) (97) —  (41) (16) (154)
Marketing and Specialties
Legal settlement —  —  —  —  59  —  —  —  59 
Legal accrual** —  —  (241) (241) —  —  (605) —  (605)
Net gain (loss) on asset dispositions † 1,017  (89) 15  943  —  —  —  67  67 
Total Marketing and Specialties 1,017  (89) (226) 702  59  —  (605) 67  (479)
Renewable Fuels —  —  —  —  —  —  —  —  — 
Corporate and Other
Impairments (21) —  —  (21) —  —  —  —  — 
Los Angeles Refinery cessation costs —  —  —  —  —  —  —  (4) (4)
Professional advisory fees —  (45) —  (45) —  —  —  —  — 
Total Corporate and Other (21) (45) —  (66) —  —  —  (4) (4)
Total Special Items (Pre-tax) 1,064  (167) (1,174) (277) (97) 14  (674) 47  (710)
Less: Income Tax Expense (Benefit)
Tax impact of pre-tax special items ♦ 200  (40) (282) (122) (23) 13  (161) (162)
Other tax impacts —  (31) —  (31) —  —  —  (31) (31)
Total Income Tax Expense (Benefit) 200  (71) (282) (153) (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  (96) (892) (133) (74) 31  (513) 69  (487)
*Impairments recorded in the third-quarter 2025 are related to our 50% equity investment in WRB Refining LP, as a result of the definitive agreement entered into in September 2025, and closed on October 1, 2025.
**Legal accruals related to ongoing litigation with Propel Fuels, Inc
† Net gain on dispositions of our 49% non-operated equity interest in Coop Mineraloel AG (Coop) which closed in January 2025. In connection with our pending disposition of our Germany and Austria retail marketing business, in the second and third quarters of 2025 ,we recognized before-tax unrealized gain (loss) from foreign currency derivatives.
†† Net gain on dispositions of DCP Midstream, LP's 25% interest in Gulf Coast Express Pipeline LLC in the first quarter of 2025.
♦ 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 —  (33) —  (33) —  —  — 
Gulf Coast —  —  —  —  —  —  — 
Central Corridor —  —  (948) (948) —  —  —  —  — 
West Coast —  —  —  —  (104) —  (41) (25) (170)
Total Refining —  (33) (948) (981) (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  908  167  1,601  761  1,020  369  25  2,175 
Depreciation and amortization 791  816  826  2,433  504  497  543  819  2,363 
Impairments 26  951  981  165  225  29  37  456 
Accretion on discounted liabilities 12  10  12  34  10  13  40 
Deferred income taxes (133) (48) 14  (167) (55) (145) 113  (164) (251)
Undistributed equity earnings 120  75  (55) 140  (180) (179) (160) 108  (411)
Loss (gain) on early redemption of debt —  —  —  —  —  (5) —  (3)
Net (gain) loss on dispositions (1,087) 93  (11) (1,005) —  (237) (2) (82) (321)
Unrealized investment (gain) loss* 10  (4) 10  (6) (2) — 
Other (6) 58  20  72  11  (17) 617  147  758 
Net working capital changes (72) (1,075) (742) (1,889) (1,447) 916  (381) 297  (615)
Net Cash Provided by (Used in) Operating Activities 187  845  1,178  2,210  (236) 2,097  1,132  1,198  4,191 
Cash Flows From Investing Activities
Capital expenditures and investments (423) (587) (541) (1,551) (628) (367) (358) (506) (1,859)
Acquisitions, net of cash acquired —  (2,220) 10  (2,210) —  —  (567) (58) (625)
Purchases of government obligations** —  —  —  —  —  —  (1,100) —  (1,100)
Return of investments in equity affiliates 25  18  15  58  41  26  55  19  141 
Proceeds from asset dispositions 2,034  (3) —  2,031  685  219  176  1,082 
Advances/loans—related parties (20) —  —  (20) —  —  —  —  — 
Collection of advances/loans—related parties —  21  22  — 
Other (25) 37  28  40  (80) (19) (30) 23  (106)
Net Cash Provided by (Used in) Investing Activities 1,591  (2,734) (487) (1,630) (665) 327  (1,780) (345) (2,463)
Cash Flows From Financing Activities
Issuance of debt —  3,499  2,450  5,949  3,815  (196) 1,518  1,135  6,272 
Repayment of debt (1,287) (1,088) (1,612) (3,987) (3,013) (7) (408) (712) (4,140)
Issuance of common stock 23  68  93  50  14  18  86 
Repurchase of common stock (247) (419) (267) (933) (1,164) (840) (800) (647) (3,451)
Dividends paid on common stock (469) (487) (484) (1,440) (448) (485) (477) (472) (1,882)
Distributions to noncontrolling interests (14) (81) (28) (123) (13) (20) (13) (24) (70)
Contributions from noncontrolling interests —  106  18  124  —  —  —  —  — 
Other (55) (6) (33) (94) (73) (9) (30) (8) (120)
Net Cash Provided by (Used in) Financing Activities (2,049) 1,526  112  (411) (846) (1,543) (192) (724) (3,305)
Effect of Exchange Rate Changes on Cash and
  Cash Equivalents
22  18  43  (6) (7) 33  (28) (8)
Net Change in Cash and Cash Equivalents, including
  cash classified within Assets held for sale
(249) (345) 806  212  (1,753) 874  (807) 101  (1,585)
Cash and cash equivalents at beginning of period 1,738  1,489  1,144  1,738  3,323  1,570  2,444  1,637  3,323 
Cash and Cash Equivalents at End of Period, including
  cash classified within Assets held for sale
1,489  1,144  1,950  1,950  1,570  2,444  1,637  1,738  1,738 
Reconciliation of Cash and Cash Equivalents at end of
  period
Cash and Cash equivalents 1,489  1,052  1,845  1,845  1,570  2,444  1,637  1,738  1,738 
Cash and cash equivalents included in Assets held for sale —  92  105  105  —  —  —  —  — 
Cash and cash equivalents at end of period, including
  cash classified within Assets held for sale
1,489  1,144  1,950  1,950  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  384  347  947  255  96  172  228  751 
Chemicals —  —  —  —  —  —  —  —  — 
Refining 176  148  145  469  135  105  146  196  582 
Marketing and Specialties 15  34  26  75  15  20  18  32  85 
Renewable Fuels 15  33  217  128  12  18  375 
Corporate and Other 12  27  18  10  32  66 
Consolidated Capital Expenditures and Investments 423  587  541  1,551  628  367  358  506  1,859 
* Excludes net acquisitions of $(10)MM, $2,220MM, $58MM and $567MM in Q3 2025, Q2 2025, Q4 2024 and Q3 2024, respectively.
Consolidated Capital Expenditures and Investments*†
Growth 229  379  289  897  485  194  164  191  1,034 
Sustaining 194  208  252  654  143  173  194  315  825 
Consolidated Capital Expenditures and Investments 423  587  541  1,551  628  367  358  506  1,859 
* Excludes net acquisitions of $(10)MM, $2,220MM, $58MM and $567MM in Q3 2025, Q2 2025, 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  225  202  609  201  199  179  230  809 
WRB (Refining) 21  44  34  99  24  29  30  38  121 
Selected Equity Affiliates 203  269  236  708  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  242  194  679  244  547  254  247  1,292 
NGL 508  489  503  1,500  310  220  390  426  1,346 
Income before Income Taxes 751  731  697  2,179  554  767  644  673  2,638 
Equity in Earnings of Affiliates
Transportation 97  87  82  266  136  140  110  109  495 
NGL 13  11  11  35  19  30  24  23  96 
Total 110  98  93  301  155  170  134  132  591 
Depreciation and Amortization*
Transportation 44  43  73  160  44  42  42  44  172 
NGL 189  217  205  611  185  182  191  190  748 
Total 233  260  278  771  229  224  233  234  920 
* Excludes D&A of all non-consolidated affiliates.
Operating and SG&A Expenses*
Transportation 173  191  205  569  180  194  181  183  738 
NGL 338  373  354  1,065  330  281  355  385  1,351 
Total 511  564  559  1,634  510  475  536  568  2,089 
* Excludes operating and SG&A expenses of all non-consolidated affiliates.
Transportation Volumes (MB/D)
Pipelines* 2,893  3,093  3,111  3,033  2,979  3,059  3,006  3,168  3,053 
Terminals 2,938  3,074  3,127  3,047  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  4.2  4.3  4.2  4.4  4.5  4.3  4.2  4.3 
NGL Production (MB/D)* 437  456  483  459  417  437  439  449  436 
Pipeline Throughput–Y-Grade to Market (MB/D)** 704  956  999  887  714  781  762  759  754 
NGL Fractionated (MB/D) 748  883  930  854  679  744  728  760  728 
  * Includes 100% of DCP Midstream Class A Segment.
** Represents volumes delivered to 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 ($/gal)* 0.74  0.64  0.60  0.66  0.70  0.68  0.64  0.70  0.68 
Henry Hub Natural Gas Price ($/MMBtu)** 4.27  3.16  3.03  3.49  2.41  2.04  2.09  2.42  2.24 
WTI ($/BBL)** 71.46  63.86  65.03  66.78  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  731  697  2,179  554  767  644  673  2,638 
Plus:
Depreciation and amortization 233  260  278  771  229  224  233  234  920 
EBITDA 984  991  975  2,950  783  991  877  907  3,558 
Special Item Adjustments (pre-tax):
Net gain on asset dispositions (68) —  —  (68) —  (238) —  —  (238)
Impairments —  —  —  —  59  224  28  35  346 
EBITDA, Adjusted for Special Items 916  991  975  2,882  842  977  905  942  3,666 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 11  16 
Proportional share of selected equity affiliates net interest 13  10  29 
Proportional share of selected equity affiliates depreciation
  and amortization
23  24  33  80  38  37  26  28  129 
Adjusted EBITDA attributable to noncontrolling interests (60) (50) (51) (161) (35) (58) (47) (38) (178)
Adjusted EBITDA 885  972  964  2,821  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  242  194  679  244  547  254  247  1,292 
Plus:
Depreciation and amortization 44  43  73  160  44  42  42  44  172 
EBITDA 287  285  267  839  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  285  267  839  347  351  324  326  1,348 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 11  16 
Proportional share of selected equity affiliates net interest 13  10  29 
Proportional share of selected equity affiliates depreciation
  and amortization
15  15  23  53  26  25  15  16  82 
Adjusted EBITDA attributable to noncontrolling interests (8) (6) (5) (19) (5) (5) (6) (4) (20)
Adjusted EBITDA 300  301  292  893  384  386  341  344  1,455 
NGL
Income before income taxes 508  489  503  1,500  310  220  390  426  1,346 
Plus:
Depreciation and amortization 189  217  205  611  185  182  191  190  748 
EBITDA 697  706  708  2,111  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  706  708  2,043  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
10  27  12  12  11  12  47 
Adjusted EBITDA attributable to noncontrolling interests (52) (44) (46) (142) (30) (53) (41) (34) (158)
Adjusted EBITDA 585  671  672  1,928  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  20  176  309  205  222  342  107  876 
Equity in Earnings of Affiliate 113  20  176  309  201  219  339  104  863 
100% CPChem Results
Net Income, excludes parent company income tax related
  to CPChem's earnings
226  40  351  617  402  438  678  208  1,726 
Income before Income Taxes 235  50  360  645  413  450  690  217  1,770 
Depreciation and Amortization 170  166  177  513  153  154  154  185  646 
Net Interest Expense* (2) (1) (1) (4) (2) (1)
* Net of interest income.
Investing Cash Flows – Outflows/(Inflows)
Capital Expenditures and Investments 363  450  405  1,218  401  399  357  460  1,617 
Return of Investments from Equity Companies —  (7) (18) (25) —  (14) —  —  (14)
Olefins and Polyolefins Capacity Utilization (%) 100  % 92  % 104  % 98  % 96  % 98  % 98  % 98  % 97  %
Market Indicator*
Ethylene to High-Density Polyethylene Chain
  Cash Margin (cents/lb)
10.9  7.4  7.6  8.6  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  20  176  309  205  222  342  107  876 
Plus:
None —  —  —  —  —  —  —  —  — 
EBITDA 113  20  176  309  205  222  342  107  876 
Special Item Adjustments (pre-tax):
Winter-storm-related recovery —  —  —  —  —  —  —  (35) (35)
EBITDA, Adjusted for Special Items 113  20  176  309  205  222  342  72  841 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 13  13  11  37  13  15  13  11  52 
Proportional share of selected equity affiliates net interest (1) (1) (1) (3) —  (2) —  (1)
Proportional share of selected equity affiliates depreciation
  and amortization
119  116  122  357  106  111  113  126  456 
Adjusted EBITDA 244  148  308  700  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) 49  250  100  78  15  (61) (91) (59)
Gulf Coast (333) 101  119  (113) 120  42  (102) (128) (68)
Central Corridor (50) 392  (580) (238) 213  243  308  (94) 670 
West Coast (355) (183) (307) (845) (195) (253) (462) (908)
Income (Loss) before Income Taxes (937) 359  (518) (1,096) 216  302  (108) (775) (365)
Income (Loss) before Income Taxes ($/BBL)
Atlantic Basin/Europe (5.15) 1.00  4.94  0.72  1.66  0.30  (1.27) (1.79) (0.30)
Gulf Coast (8.95) 1.93  2.19  (0.79) 2.53  0.82  (2.10) (2.62) (0.35)
Central Corridor (1.85) 13.67  (20.61) (2.82) 8.31  8.69  11.38  (3.35) 6.18 
West Coast (16.60) (8.37) (15.06) (13.28) (8.26) 0.10  (11.51) (22.65) (10.38)
Worldwide (7.53) 2.36  (3.38) (2.55) 1.50  2.00  (0.74) (5.24) (0.62)
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe 7.08  8.16  11.94  9.24  9.70  8.10  5.87  6.09  7.42 
Gulf Coast 4.43  8.71  8.74  7.61  10.95  7.88  6.39  5.58  7.68 
Central Corridor 8.29  15.61  15.82  13.35  12.56  12.75  14.19  6.68  11.52 
West Coast 7.12  14.06  12.31  11.17  10.60  13.06  4.34  5.74  8.50 
Worldwide 6.81  11.25  12.15  10.27  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) (2) (6) (1) (2) (2) (2) (7)
Gulf Coast —  —  —  —  —  — 
Central Corridor (103) —  33  (70) 108  35  (11) (77) 55 
West Coast —  —  —  —  —  —  —  —  — 
Total (105) (2) 31  (76) 108  33  (12) (79) 50 
Depreciation and Amortization*
Atlantic Basin/Europe 56  53  54  163  52  51  53  54  210 
Gulf Coast 72  67  66  205  62  65  68  67  262 
Central Corridor 41  41  43  125  44  42  42  43  171 
West Coast 287  282  281  850  50  46  67  271  434 
Total 456  443  444  1,343  208  204  230  435  1,077 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*
Atlantic Basin/Europe 379  289  256  924  254  276  267  270  1,067 
Gulf Coast 390  262  263  915  307  278  312  305  1,202 
Central Corridor 171  159  180  510  167  167  151  174  659 
West Coast 180  170  250  600  263  214  252  279  1,008 
Total 1,120  880  949  2,949  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  18  120  19  33  31  19  102 
Gulf Coast 164  27  15  206  82  39  83  78  282 
Central Corridor 10  14  21 
West Coast 19  22  25  15  17  79 
Total 270  53  36  359  124  100  137  123  484 
* Excludes turnaround expense of all equity affiliates.
Taxes Other than Income Taxes
Atlantic Basin/Europe 22  20  17  59  24  15  24  22  85 
Gulf Coast 35  24  26  85  38  19  26  28  111 
Central Corridor 26  25  26  77  28  22  27  21  98 
West Coast 27  25  21  73  31  18  23  21  93 
Total 110  94  90  294  121  74  100  92  387 
Foreign Currency Gains (Losses) Pre-Tax 20  (4) 25  (1) (6) — 
Refining—Equity Affiliate Information
Equity in earnings (losses) of affiliates (105) (2) 31  (76) 108  33  (12) (79) 50 
Less: Share of equity affiliate gross margin included in Realized
  Refining Margin and other equity affiliate-related costs*
(141) (234) (262) (637) (331) (260) (193) (132) (916)
Equity affiliate-related expenses not included in Realized
  Refining Margins
(246) (236) (231) (713) (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  185  186  571  181  184  163  166  694 
Proportional Share of Certain* Equity Affiliate
  Turnaround Expense, included in Equity Affiliate
  Operating and SG&A Expenses
27  24  23  74  22  30  68 
* Includes turnaround expense related to WRB Refining, LP (WRB) and Mineraloelraffinerie Oberrhein GmbH (MiRO).
Operating expenses 1,074  848  909  2,831  953  884  922  968  3,727 
Selling, general and administrative expenses 46  32  40  118  38  51  60  60  209 
Refining Controllable Costs* 1,120  880  949  2,949  991  935  982  1,028  3,936 
Refining Controllable Costs ($/BBL)* 9.00  5.79  6.18  6.87  6.89  6.18  6.75  6.95  6.69 
* Excludes operating and SG&A expenses of all equity affiliates. See note on the use of non-GAAP measures. Also, see reconciliation of Refining operating and SG&A expenses to Refining Adjusted Controllable Costs per barrel included in the "Reconciliation of Refining Operating and SG&A Expenses to Refining Adjusted Controllable Costs" section.
Refining Adjusted Controllable Costs ($/BBL)* 9.07  5.90  6.40  7.01  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) 359  (518) (1,096) 216  302  (108) (775) (365)
Plus:
Depreciation and amortization 456  443  444  1,343  208  204  230  435  1,077 
EBITDA (481) 802  (74) 247  424  506  122  (340) 712 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  —  —  (9) (9)
Impairments —  —  948  948  104  —  —  —  104 
Los Angeles Refinery cessation costs —  —  —  —  —  —  41  44 
Legal accrual —  33  —  33  —  —  —  22  22 
Legal settlement —  —  —  —  (7) —  —  —  (7)
EBITDA, Adjusted for Special Items (481) 835  874  1,228  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  29  29  85  25  26  27  27  105 
Adjusted EBITDA (452) 867  904  1,319  545  531  188  (298) 966 
Operating Statistics
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D) 359  518  534  471  472  527  498  511  502 
Total Processed Inputs (MB/D) 430  541  551  508  516  555  520  552  536 
Crude Oil Capacity Utilization (%) 67  % 97  % 99  % 88  % 88  % 98  % 93  % 95  % 93  %
Clean Product Yield (%) 89  % 87  % 88  % 88  % 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  508  528  469  475  507  473  479  483 
Total Processed Inputs (MB/D) 413  573  590  526  522  563  528  530  536 
Crude Oil Capacity Utilization (%) 70  % 96  % 100  % 89  % 90  % 96  % 89  % 91  % 91  %
Clean Product Yield (%) 81  % 80  % 81  % 81  % 76  % 83  % 81  % 82  % 80  %
Central Corridor*
Crude Oil Charge Input (MB/D) 521  550  549  540  509  541  533  535  529 
Total Processed Inputs (MB/D) 536  566  567  556  527  558  549  555  547 
Crude Oil Capacity Utilization (%) 98  % 104  % 103  % 102  % 96  % 102  % 100  % 101  % 100  %
Clean Product Yield (%) 91  % 90  % 90  % 90  % 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  234  214  225  244  227  230  214  229 
Total Processed Inputs (MB/D) 237  241  222  233  260  237  239  222  239 
Crude Oil Capacity Utilization (%) 93  % 96  % 88  % 92  % 100  % 93  % 94  % 88  % 94  %
Clean Product Yield (%) 89  % 90  % 87  % 89  % 84  % 88  % 93  % 93  % 89  %
Worldwide—Including Proportionate Share of
  Equity Affiliates
Crude Oil Charge Input (MB/D) 1,477  1,810  1,825  1,705  1,700  1,802  1,734  1,739  1,743 
Total Processed Inputs (MB/D) 1,616  1,921  1,930  1,823  1,825  1,913  1,836  1,859  1,858 
Crude Oil Capacity Utilization (%) 80  % 98  % 99  % 93  % 92  % 98  % 94  % 94  % 95  %
Clean Product Yield (%) 87  % 86  % 86  % 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  225  230  218  227  242  234  230  233 
Distillates 166  232  242  214  206  226  213  240  221 
Other 70  86  80  79  89  88  77  89  86 
Total 435  543  552  511  522  556  524  559  540 
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline 184  243  245  224  193  234  221  215  216 
Distillates 138  202  215  186  192  216  194  205  202 
Other 87  134  137  119  141  121  123  114  124 
Total 409  579  597  529  526  571  538  534  542 
Central Corridor*
Gasoline 263  276  271  270  258  266  263  278  266 
Distillates 223  233  235  230  212  231  225  234  225 
Other 56  63  65  61  57  67  66  48  60 
Total 542  572  571  561  527  564  554  560  551 
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Gasoline 131  135  117  127  126  119  133  123  125 
Distillates 81  82  76  79  91  87  88  83  87 
Other 24  21  26  24  40  28  16  18  26 
Total 236  238  219  230  257  234  237  224  238 
Worldwide—Including Proportionate Share of Equity Affiliates
Gasoline 777  879  863  839  804  861  851  846  840 
Distillates 608  749  768  709  701  760  720  762  735 
Other 237  304  308  283  327  304  282  269  296 
Total 1,622  1,932  1,939  1,831  1,832  1,925  1,853  1,877  1,871 
Market Indicators
Crude and Crude Differentials ($/BBL) †
WTI 71.46  63.86  65.03  66.78  77.07  80.73  75.19  70.36  75.83 
Brent 75.66  67.82  69.07  70.85  83.24  84.94  80.18  74.69  80.76 
ANS 75.99  68.92  70.07  71.66  81.47  86.39  78.91  74.29  80.26 
WTI less Maya 6.36  5.39  4.03  5.26  7.51  7.26  8.02  7.14  7.48 
WTI less WCS (settlement differential) 12.65  10.20  10.38  11.08  19.33  13.55  13.51  12.46  14.71 
Natural Gas ($/MMBtu) †
Henry Hub 4.27  3.16  3.03  3.49  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  571  251  2,104  366  415  (22) 252  1,011 
Income (Loss) before Income Taxes ($/BBL)
U.S. 0.67  2.32  0.18  1.08  1.38  1.16  (1.43) 0.52  0.41 
International 39.88  1.96  4.55  14.66  2.94  5.02  5.07  2.69  3.93 
Realized Marketing Fuel Margins ($/BBL)*
U.S. 1.36  2.83  2.04  2.10  1.60  1.70  2.45  1.18  1.73 
International 4.87  7.11  5.37  5.76  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  287  280  810  296  248  274  241  1,059 
* Excludes gain on dispositions and excise taxes on sales of refined products.
Equity in Earnings of Affiliates 36  38  36  110  64  66  88  58  276 
Depreciation and Amortization* 20  33  23  76  36  32  32  79  179 
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses* 346  351  603  1,300  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  1,191  1,164  1,145  1,111  1,259  1,147  1,158  1,169 
Distillates 735  809  828  791  797  843  813  908  840 
Other 13  28  13  18  18  12  28  21  20 
Total 1,828  2,028  2,005  1,954  1,926  2,114  1,988  2,087  2,029 
International Marketing
Gasoline 114  110  176  134  104  112  106  113  109 
Distillates 171  162  165  166  171  165  177  165  170 
Other 27  42  29  32  28  40  23  37  32 
Total 312  314  370  332  303  317  306  315  311 
Worldwide Marketing
Gasoline 1,194  1,301  1,340  1,279  1,215  1,371  1,253  1,271  1,278 
Distillates 906  971  993  957  968  1,008  990  1,073  1,010 
Other 40  70  42  50  46  52  51  58  52 
Total 2,140  2,342  2,375  2,286  2,229  2,431  2,294  2,402  2,340 
Foreign Currency Gains (Losses) Pre-Tax (4) (1) (7) —  (3)
Reconciliation of Marketing and Specialties Income (Loss)
  before Income Taxes to Adjusted EBITDA
Income (Loss) before income taxes 1,282  571  251  2,104  366  415  (22) 252  1,011 
Plus:
Depreciation and amortization 20  33  23  76  36  32  32  79  179 
EBITDA 1,302  604  274  2,180  402  447  10  331  1,190 
Special Item Adjustments (pre-tax):
Legal settlement —  —  —  —  (59) —  —  —  (59)
Legal accrual —  —  241  241  —  —  605  —  605 
Net (gain) loss on asset dispositions (1,017) 89  (15) (943) —  —  —  (67) (67)
EBITDA, Adjusted for Special Items 285  693  500  1,478  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  30  10  11  12  11  44 
Proportional share of selected equity affiliates depreciation
  and amortization
18  15  15  48  19  21  22  28  90 
Adjusted EBITDA 315  718  525  1,558  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) (133) (43) (361) (55) (55) (116) 28  (198)
Operating and SG&A Expenses* 114  104  103  321  83  110  118  110  421 
* Excludes operating and SG&A expenses of all equity affiliates.
Operating Statistics
Total Renewable Fuels Produced (MB/D) 44  40  36  40  31  44  42  31 
Total Renewable Fuel Sales (MB/D) 63  71  63  66  34  45  70  62  52 
Market Indicators*
Chicago Board of Trade (CBOT) soybean oil
  (dollars per pound)
0.44  0.49  0.53  0.49  0.47  0.45  0.43  0.43  0.44 
California Low-Carbon Fuel Standard (LCFS) carbon credit
  (dollars per metric ton)
66.28  52.33  53.40  57.34  63.86  51.83  53.89  72.33  60.48 
California Air Resource Board (CARB) ULSD - San Francisco
  (dollars per gallon)
2.44  2.52  2.55  2.50  2.65  2.64  2.39  2.25  2.48 
Biodiesel Renewable Identification Number (RIN)
  (dollars per RIN)
0.79  1.08  1.13  1.00  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) (133) (43) (361) (55) (55) (116) 28  (198)
Plus:
Depreciation and amortization 23  23  25  71  12  24  22  64 
EBITDA (162) (110) (18) (290) (49) (43) (92) 50  (134)
Special Item Adjustments (pre-tax):
None —  —  —  —  —  —  —  —  — 
EBITDA, Adjusted for Special Items (162) (110) (18) (290) (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) (428) (364) (1,168) (322) (340) (327) (298) (1,287)
Detail of Gain (Loss) before Income Taxes
Net interest expense (187) (230) (225) (642) (186) (200) (191) (168) (745)
Corporate overhead and other (174) (196) (145) (515) (141) (133) (136) (129) (539)
NOVONIX (15) (2) (11) (7) —  (1) (3)
Total (376) (428) (364) (1,168) (322) (340) (327) (298) (1,287)
Net Interest Expense
Interest expense (230) (267) (267) (764) (238) (238) (232) (220) (928)
Capitalized interest 20  10  —  21 
Gain on early retirement of debt —  —  —  —  —  —  — 
Interest income 34  34  34  102  42  30  38  48  158 
Total (187) (230) (225) (642) (186) (200) (191) (168) (745)
NOVONIX Investment
Unrealized Investment Gain (Loss) (15) (3) (13) (7) (1) — 
Unrealized Foreign Currency Transaction Gain (Loss) —  (1) —  (3) (3)
Change in Fair Value of NOVONIX Investment (15) (2) (11) (7) —  (1) (3)
Reconciliation of Corporate and Other Loss
  before Income Taxes to Adjusted EBITDA
Loss before income taxes (376) (428) (364) (1,168) (322) (340) (327) (298) (1,287)
Plus:
Net interest expense 187  230  225  642  186  200  191  168  745 
Depreciation and amortization 59  57  56  172  25  25  24  49  123 
EBITDA (130) (141) (83) (354) (111) (115) (112) (81) (419)
Special Item Adjustments (pre-tax):
Impairment 21  —  —  21  —  —  —  —  — 
Los Angeles Refinery cessation costs —  —  —  —  —  —  — 
Professional advisory fees —  45  —  45  —  —  —  —  — 
Total Special Item Adjustments (pre-tax) 21  45  —  66  —  —  — 
Change in Fair Value of NOVONIX Investment 15  (6) 11  (5) — 
EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment
(94) (94) (89) (277) (116) (108) (112) (76) (412)
Other Adjustments (pre-tax):
None —  —  —  —  —  —  —  —  — 
Adjusted EBITDA (94) (94) (89) (277) (116) (108) (112) (76) (412)
Foreign Currency Losses Pre-Tax (2) (4) (4) (10) —  —  —  (2) (2)
Phillips 66 Company
Total Debt 18,803  20,935  21,755  21,755  20,154  19,960  19,998  20,062  20,062 
Total Equity 28,353  28,626  28,077  28,077  30,794  30,507  29,784  28,463  28,463 
Debt-to-Capital Ratio (%) 40  % 42  % 44  % 44  % 40  % 40  % 40  % 41  % 41  %
Cash and cash equivalents at end of period, including
    cash classified within Assets held for sale
1,489 1,144 1,950 1,950 1,570 2,444 1,637  1,738 1,738 
Net Debt-to-Capital Ratio (%) 38  % 41  % 41  % 41  % 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  908  167  1,601  761  1,020  369  25  2,175 
Plus:
Income tax expense (benefit) 122  212  32  366  203  291  44  (38) 500 
Net interest expense 187  230  225  642  186  200  191  168  745 
Depreciation and amortization 791  816  826  2,433  504  497  543  819  2,363 
Phillips 66 EBITDA 1,626  2,166  1,250  5,042  1,654  2,008  1,147  974  5,783 
Special Item Adjustments (pre-tax):
Certain tax impacts —  —  —  —  —  —  —  (9) (9)
Net (gain) loss on asset dispositions (1,085) 89  (15) (1,011) —  (238) —  (67) (305)
Impairments 21  —  948  969  163  224  28  35  450 
Winter-storm-related recovery —  —  —  —  —  —  —  (35) (35)
Los Angeles Refinery cessation costs —  —  —  —  —  —  41  48 
Legal accrual —  33  241  274  —  —  605  22  627 
Legal settlement —  —  —  —  (66) —  —  —  (66)
Professional advisory fees —  45  —  45  —  —  —  —  — 
Total Special Item Adjustments (pre-tax) (1,064) 167  1,174  277  97  (14) 674  (47) 710 
Change in Fair Value of NOVONIX Investment* 15  (6) 11  (5) — 
Phillips 66 EBITDA, Adjusted for Special Items and
  Change in Fair Value of NOVONIX Investment
577  2,335  2,418  5,330  1,746  2,001  1,821  928  6,496 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes 18  17  15  50  21  26  24  17  88 
Proportional share of selected equity affiliates net interest 14  15  13  42  23  19  12  14  68 
Proportional share of selected equity affiliates depreciation
  and amortization
187  184  199  570  188  195  188  209  780 
Adjusted EBITDA attributable to noncontrolling interests (60) (50) (51) (161) (35) (58) (47) (38) (178)
Phillips 66 Adjusted EBITDA 736  2,501  2,594  5,831  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) 49  250  100  78  15  (61) (91) (59)
Plus:
Taxes other than income taxes 22  20  17  59  24  15  24  22  85 
Depreciation, amortization and impairments 56  53  56  165  52  51  53  55  211 
Selling, general and administrative expenses 21  12  14  14  43 
Operating expenses 373  281  249  903  251  264  253  256  1,024 
Equity in losses of affiliates
Other segment (income) expense, net (6) (33) (1) (40) 13  18  (25) 40  46 
Proportional share of refining gross margins contributed by
  equity affiliates
21  22  24  67  33  32  21  21  107 
Special items:
Certain tax impacts —  —  —  —  —  —  —  (9) (9)
Realized refining margins 275  402  604  1,281  455  409  281  310  1,455 
Total processed inputs (MB)* 38,716  49,270  50,624  138,610  46,911  50,545  47,819  50,792  196,067 
Adjusted total processed inputs (MB)* 38,716  49,270  50,624  138,610  46,911  50,545  47,819  50,792  196,067 
Income (loss) before income taxes ($/BBL)** (5.15) 1.00  4.94  0.72  1.66  0.30  (1.27) (1.79) (0.30)
Realized refining margins ($/BBL)*** 7.08  8.16  11.94  9.24  9.70  8.10  5.87  6.09  7.42 
GULF COAST
Income (loss) before income taxes (333) 101  119  (113) 120  42  (102) (128) (68)
Plus:
Taxes other than income taxes 35  24  26  85  38  19  26  28  111 
Depreciation, amortization and impairments 72  67  66  205  62  64  69  67  262 
Selling, general and administrative expenses 21  32 
Operating expenses 381  257  256  894  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  454  474  1,093  520  404  310  272  1,506 
Total processed inputs (MB) 37,206  52,111  54,239  143,556  47,492  51,204  48,609  48,750  196,055 
Adjusted total processed inputs (MB) 37,206  52,111  54,239  143,556  47,492  51,204  48,609  48,750  196,055 
Income (loss) before income taxes ($/BBL)** (8.95) 1.93  2.19  (0.79) 2.53  0.82  (2.10) (2.62) (0.35)
Realized refining margins ($/BBL)*** 4.43  8.71  8.74  7.61  10.95  7.88  6.39  5.58  7.68 
CENTRAL CORRIDOR
Income (loss) before income taxes (50) 392  (580) (238) 213  243  308  (94) 670 
Plus:
Taxes other than income taxes 26  25  26  77  28  22  27  21  98 
Depreciation, amortization and impairments 41  44  992  1,077  44  44  41  43  172 
Selling, general and administrative expenses 23  13  18  54  24  25  27  26  102 
Operating expenses 148  146  162  456  143  142  124  148  557 
Equity in (earnings) losses of affiliates 103  —  (33) 70  (108) (35) 11  77  (55)
Other segment (income) expense, net (12) (28) (39) (40) (22) (45)
Proportional share of refining gross margins contributed by
  equity affiliates
120  212  238  570  298  228  172  111  809 
Special items:
None —  —  —  —  —  —  —  —  — 
Realized refining margins 399  804  824  2,027  602  647  718  341  2,308 
Total processed inputs (MB) 27,169  28,710  28,113  83,992  25,658  27,994  27,025  27,886  108,563 
Adjusted total processed inputs (MB)* 48,275  51,477  52,127  151,879  47,912  50,805  50,536  51,037  200,290 
Income (loss) before income taxes ($/BBL)** (1.85) 13.67  (20.61) (2.82) 8.31  8.69  11.38  (3.35) 6.18 
Realized refining margins ($/BBL)*** 8.29  15.61  15.82  13.35  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) (183) (307) (845) (195) (253) (462) (908)
Plus:
Taxes other than income taxes 27  25  21  73  31  18  23  21  93 
Depreciation, amortization and impairments 288  282  281  851  156  44  67  271  538 
Selling, general and administrative expenses 22  11  11  32 
Operating expenses 172  164  242  578  258  209  241  268  976 
Other segment (income) expense, net 12  14  33  (4) 14 
Realized refining margins 152  308  252  712  251  280  96  118  745 
Total processed inputs (MB) 21,362  21,914  20,403  63,679  23,639  21,553  21,987  20,452  87,631 
Adjusted total processed inputs (MB) 21,362  21,914  20,403  63,679  23,639  21,553  21,987  20,452  87,631 
Income (loss) before income taxes ($/BBL)** (16.60) (8.37) (15.06) (13.28) (8.26) 0.10  (11.51) (22.65) (10.38)
Realized refining margins ($/BBL)*** 7.12  14.06  12.31  11.17  10.60  13.06  4.34  5.74  8.50 
WORLDWIDE
Income (loss) before income taxes (937) 359  (518) (1,096) 216  302  (108) (775) (365)
Plus:
Taxes other than income taxes 110  94  90  294  121  74  100  92  387 
Depreciation, amortization and impairments 457  446  1,395  2,298  314  203  230  436  1,183 
Selling, general and administrative expenses 46  32  40  118  38  51  60  60  209 
Operating expenses 1,074  848  909  2,831  953  884  922  968  3,727 
Equity in (earnings) losses of affiliates 105  (31) 76  (108) (33) 12  79  (50)
Other segment (income) expense, net (5) (47) (45) (30) (1) (4) 58  23 
Proportional share of refining gross margins contributed
  by equity affiliates
141  234  262  637  331  260  193  132  916 
Special items:
Certain tax impacts —  —  —  —  —  —  —  (9) (9)
Legal settlement —  —  —  —  (7) —  —  —  (7)
Realized refining margins 991  1,968  2,154  5,113  1,828  1,740  1,405  1,041  6,014 
Total processed inputs (MB) 124,453  152,005  153,379  429,837  143,700  151,296  145,440  147,880  588,316 
Adjusted total processed inputs (MB)* 145,559  174,772  177,393  497,724  165,954  174,107  168,951  171,031  680,043 
Income (loss) before income taxes ($/BBL)** (7.53) 2.36  (3.38) (2.55) 1.50  2.00  (0.74) (5.24) (0.62)
Realized refining margins ($/BBL)*** 6.81  11.25  12.15  10.27  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  53  36  359  124  100  137  123  484 
Other operating expenses 804  795  873  2,472  829  784  785  845  3,243 
Total operating expenses 1,074  848  909  2,831  953  884  922  968  3,727 
Selling, general and administrative expenses 46  32  40  118  38  51  60  60  209 
Refining Controllable Costs 1,120  880  949  2,949  991  935  982  1,028  3,936 
Plus:
Proportional share of equity affiliate turnaround
  expenses*
27  24  23  74  22  30  68 
Proportional share of equity affiliate other operating
  and SG&A expenses*
173  161  163  497  159  154  154  159  626 
Total proportional share of equity affiliate operating
  and SG&A expenses*
200  185  186  571  181  184  163  166  694 
Special item adjustments (pre-tax):
Legal accrual —  (33) —  (33) —  —  —  (22) (22)
Los Angeles Refinery cessation costs —  —  —  —  —  —  (41) (3) (44)
Refining Adjusted Controllable Costs 1,320  1,032  1,135  3,487  1,172  1,119  1,104  1,169  4,564 
Total processed inputs (MB) 124,453  152,005  153,379  429,837  143,700  151,296  145,440  147,880  588,316 
Adjusted total processed inputs (MB)** 145,559  174,772  177,393  497,724  165,954  174,107  168,951  171,031  680,043 
Refining turnaround expense ($/BBL)*** 2.17  0.35  0.23  0.84  0.86  0.66  0.94  0.83  0.82 
Refining controllable costs, excluding turnaround
  expense ($/BBL)***
6.83  5.44  5.95  6.03  6.03  5.52  5.81  6.12  5.87 
Refining Controllable Costs ($/BBL)*** 9.00  5.79  6.18  6.87  6.89  6.18  6.75  6.95  6.69 
Refining adjusted turnaround expense ($/BBL)**** 2.04  0.44  0.33  0.87  0.88  0.75  0.86  0.76  0.81 
Refining adjusted controllable costs, excluding
  adjusted turnaround expense ($/BBL)****
7.03  5.46  6.07  6.14  6.18  5.68  5.67  6.07  5.90 
Refining Adjusted Controllable Costs ($/BBL)**** 9.07  5.90  6.40  7.01  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  429  34  574  242  223  (262) 100  303 
Plus:
Depreciation and amortization 13  12  11  36  10  10  38 
Selling, general and administrative expenses 203  202  460  865  186  217  823  208  1,434 
Equity in earnings of affiliates (7) (11) (13) (31) (2) (12) (10) (5) (29)
Other operating revenues* (105) (121) (129) (355) (108) (123) (127) (109) (467)
Other expense, net 12  13  34  11  14  14  22  61 
Special items:
Legal settlement —  —  —  —  (59) —  —  —  (59)
Realized marketing fuel margins 224  523  376  1,123  280  328  447  226  1,281 
Total fuel sales volumes (MB) 164,499  184,591  184,435  533,525  175,269  192,398  182,823  191,977  742,467 
Income (loss) before income taxes ($/BBL) 0.67  2.32  0.18  1.08  1.38  1.16  (1.43) 0.52  0.41 
Realized marketing fuel margins ($/BBL)** 1.36  2.83  2.04  2.10  1.60  1.70  2.45  1.18  1.73 
INTERNATIONAL
Income before income taxes 1,117  56  155  1,328  81  145  143  78  447 
Plus:
Depreciation and amortization 13  20  18  18  20  60  116 
Selling, general and administrative expenses 65  72  63  200  64  63  64  74  265 
Equity in earnings of affiliates (8) (1) (1) (10) (24) (29) (30) (23) (106)
Other operating revenues* (12) (8) (9) (29) (6) (9) (11) (8) (34)
Other (income) expense, net —  —  15  (2) 20 
Special items:
Net (gain) loss on asset dispositions (1,017) 89  (15) (943) —  —  —  (67) (67)
Marketing margins 150  221  198  569  148  186  188  119  641 
Less: margin for nonfuel related sales 14  18  15  47  13  16  14  13  56 
Realized marketing fuel margins 136  203  183  522  135  170  174  106  585 
Total fuel sales volumes (MB) 28,011  28,560  34,035  90,606  27,590  28,893  28,207  29,022  113,712 
Income before income taxes ($/BBL) 39.88  1.96  4.55  14.66  2.94  5.02  5.07  2.69  3.93 
Realized marketing fuel margins ($/BBL)** 4.87  7.11  5.37  5.76  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  1,120  199  1,967  964  1,311  413  (13) 2,675 
Special items (1,064) 167  1,174  277  97  (14) 674  (47) 710 
Adjusted income (loss) before income taxes (416) 1,287  1,373  2,244  1,061  1,297  1,087  (60) 3,385 
Income tax expense (benefit) 122  212  32  366  203  291  44  (38) 500 
Special items (200) 71  282  153  23  (13) 161  22  193 
Adjusted income tax expense (benefit) (78) 283  314  519  226  278  205  (16) 693 
Effective tax rate (%)* 18.8  % 19.0  % 16.0  % 18.6  % 21.1  % 22.2  % 10.7  % 296.7  % 18.7  %
Adjusted effective tax rate (%)* 18.8  % 22.0  % 22.9  % 23.1  % 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