-
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--(BUSINESS WIRE)--
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.
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
|
|
|
|
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
|
|
—
|
|
—
|
|
9
|
|
|
—
|
|
(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
|
|
|
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.
|
|
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
|
)
|
2
|
|
|
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
|
|
4
|
|
4
|
|
|
Proportional share of selected equity affiliates net interest
|
|
3
|
|
3
|
|
|
Proportional share of selected equity affiliates depreciation and
amortization
|
|
33
|
|
24
|
|
|
Adjusted EBITDA attributable to noncontrolling interests
|
|
(51
|
)
|
(50
|
)
|
|
Midstream Adjusted EBITDA
|
$
|
964
|
|
972
|
|
|
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
|
|
1
|
|
3
|
|
|
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
|
|
—
|
|
—
|
|
|
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
|
)
|
2
|
|
|
Corporate EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment
|
$
|
(89
|
)
|
(94
|
)
|
|
|
Millions of Dollars
Except as Indicated
|
|
September 30, 2025
|
June 30, 2025
|
|
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
|
%
|
|
|
|
|
|
|
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
|
)
|
2
|
|
|
Other segment (income) expense, net
|
|
7
|
|
(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.
Source: Phillips 66