
| 4Q 2025 | 3Q 2025 | |||||||
| Earnings | $ | 2,906 | 133 | |||||
Adjusted Earnings1 | 1,002 | 1,025 | ||||||
Adjusted EBITDA1 | 2,532 | 2,594 | ||||||
| Earnings Per Share | ||||||||
| Earnings Per Share - Diluted | 7.17 | 0.32 | ||||||
Adjusted Earnings Per Share - Diluted1 | 2.47 | 2.52 | ||||||
| Cash Flow From Operations | 2,752 | 1,178 | ||||||
Cash Flow From Operations, Excluding Working Capital1 | 2,044 | 1,920 | ||||||
| Capital Expenditures & Investments | 682 | 541 | ||||||
| Acquisitions, net of cash acquired | 1,288 | (10) | ||||||
| Proceeds from Asset Dispositions | 1,489 | — | ||||||
| Return of Capital to Shareholders | 756 | 751 | ||||||
| Repurchases of common stock | 274 | 267 | ||||||
| Dividends paid on common stock | 482 | 484 | ||||||
| Cash and Cash Equivalents, including cash classified within Assets held for sale | 1,116 | 1,950 | ||||||
| Debt | 19,716 | 21,755 | ||||||
| Debt-to-capital ratio | 39% | 44% | ||||||
Net debt-to-capital ratio1 | 38% | 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. | ||||||||
| 4Q 2025 | 3Q 2025 | Change | |||||||||
Earnings (Loss)1 | $ | 2,906 | 133 | 2,773 | |||||||
| Midstream | 638 | 697 | (59) | ||||||||
| Chemicals | (12) | 176 | (188) | ||||||||
| Refining | 822 | (518) | 1,340 | ||||||||
| Marketing and Specialties | 2,396 | 251 | 2,145 | ||||||||
| Renewable Fuels | (19) | (43) | 24 | ||||||||
| Corporate and Other | (372) | (364) | (8) | ||||||||
| Income tax expense | (526) | (32) | (494) | ||||||||
| Noncontrolling interests | (21) | (34) | 13 | ||||||||
Adjusted Earnings (Loss)1,2 | $ | 1,002 | 1,025 | (23) | |||||||
| Midstream | 717 | 697 | 20 | ||||||||
| Chemicals | 19 | 176 | (157) | ||||||||
| Refining | 542 | 430 | 112 | ||||||||
| Marketing and Specialties | 439 | 477 | (38) | ||||||||
| Renewable Fuels | (19) | (43) | 24 | ||||||||
| Corporate and Other | (363) | (364) | 1 | ||||||||
| Income tax (expense) benefit | (302) | (314) | 12 | ||||||||
| Noncontrolling interests | (31) | (34) | 3 | ||||||||
Adjusted EBITDA2 | $ | 2,532 | 2,594 | (62) | |||||||
| Midstream | 952 | 964 | (12) | ||||||||
| Chemicals | 145 | 308 | (163) | ||||||||
| Refining | 1,019 | 904 | 115 | ||||||||
| Marketing and Specialties | 488 | 525 | (37) | ||||||||
| Renewable Fuels | 5 | (18) | 23 | ||||||||
| Corporate and Other | (77) | (89) | 12 | ||||||||
| Operating Highlights | |||||||||||
NGL Pipeline Throughput - Y-Grade to Market (MB/D)3 | 1,006 | 999 | 7 | ||||||||
| NGL Fractionated (MB/D) | 1,018 | 930 | 88 | ||||||||
| Chemicals Global O&P Capacity Utilization | 97% | 104% | (7%) | ||||||||
| Refining | |||||||||||
Turnaround Expense4 | 135 | 36 | 99 | ||||||||
Realized Margin ($/BBL)2 | 12.48 | 12.15 | 0.33 | ||||||||
Crude Capacity Utilization5 | 99% | 99% | —% | ||||||||
| Clean Product Yield | 88% | 86% | 2% | ||||||||
| Renewable Fuels Produced (MB/D) | 32 | 36 | (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. | |||||||||||
5 Beginning October 1, 2025, excludes Los Angeles Refinery and includes 100% of Wood River and Borger refineries. | |||||||||||
| Investor Relations | ||||||||
| investorrelations@p66.com | ||||||||
| Media Relations | ||||||||
| phillips66media@p66.com | ||||||||
| Earnings (Loss) | ||||||||||||||||||||
| Millions of Dollars | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| 4Q | 3Q | Year | 4Q | Year | ||||||||||||||||
| Midstream | $ | 638 | 697 | 2,817 | 673 | 2,638 | ||||||||||||||
| Chemicals | (12) | 176 | 297 | 107 | 876 | |||||||||||||||
| Refining | 822 | (518) | (274) | (775) | (365) | |||||||||||||||
| Marketing and Specialties | 2,396 | 251 | 4,500 | 252 | 1,011 | |||||||||||||||
| Renewable Fuels | (19) | (43) | (380) | 28 | (198) | |||||||||||||||
| Corporate and Other | (372) | (364) | (1,540) | (298) | (1,287) | |||||||||||||||
| Pre-Tax Income (Loss) | 3,453 | 199 | 5,420 | (13) | 2,675 | |||||||||||||||
| Less: Income tax expense (benefit) | 526 | 32 | 892 | (38) | 500 | |||||||||||||||
| Less: Noncontrolling interests | 21 | 34 | 125 | 17 | 58 | |||||||||||||||
| Phillips 66 | $ | 2,906 | 133 | 4,403 | 8 | 2,117 | ||||||||||||||
| Adjusted Earnings (Loss) | ||||||||||||||||||||
| Millions of Dollars | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| 4Q | 3Q | Year | 4Q | Year | ||||||||||||||||
| Midstream | $ | 717 | 697 | 2,828 | 708 | 2,746 | ||||||||||||||
| Chemicals | 19 | 176 | 328 | 72 | 841 | |||||||||||||||
| Refining | 542 | 430 | 427 | (759) | (211) | |||||||||||||||
| Marketing and Specialties | 439 | 477 | 1,841 | 185 | 1,490 | |||||||||||||||
| Renewable Fuels | (19) | (43) | (380) | 28 | (198) | |||||||||||||||
| Corporate and Other | (363) | (364) | (1,465) | (294) | (1,283) | |||||||||||||||
| Pre-Tax Income (Loss) | 1,335 | 1,373 | 3,579 | (60) | 3,385 | |||||||||||||||
| Less: Income tax expense (benefit) | 302 | 314 | 821 | (16) | 693 | |||||||||||||||
| Less: Noncontrolling interests | 31 | 34 | 126 | 17 | 88 | |||||||||||||||
| Phillips 66 | $ | 1,002 | 1,025 | 2,632 | (61) | 2,604 | ||||||||||||||
| Millions of Dollars | ||||||||||||||||||||
| Except as Indicated | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| 4Q | 3Q | Year | 4Q | Year | ||||||||||||||||
| Reconciliation of Consolidated Earnings to Adjusted Earnings | ||||||||||||||||||||
| Consolidated Earnings | $ | 2,906 | 133 | 4,403 | 8 | 2,117 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| Certain tax impacts | (11) | — | (11) | (9) | (9) | |||||||||||||||
Impairments1 | 79 | 948 | 1,048 | 35 | 450 | |||||||||||||||
Net gain on asset dispositions2 | (1,978) | (15) | (2,989) | (67) | (305) | |||||||||||||||
| Pending claims and settlements | (123) | — | (123) | — | — | |||||||||||||||
| Winter-storm-related recovery | — | — | — | (35) | (35) | |||||||||||||||
| Lower-of-cost-or-market inventory adjustments | 31 | — | 31 | — | — | |||||||||||||||
| Los Angeles Refinery cessation costs | 35 | — | 35 | 7 | 48 | |||||||||||||||
| Interest expense | 9 | — | 9 | — | — | |||||||||||||||
Legal accrual3 | 21 | 241 | 295 | 22 | 627 | |||||||||||||||
| Legal settlement | (181) | — | (181) | — | (66) | |||||||||||||||
| Professional advisory fees | — | — | 45 | — | — | |||||||||||||||
Tax impact of adjustments4 | 19 | (282) | (103) | 9 | (162) | |||||||||||||||
| Other tax impacts | 205 | — | 174 | (31) | (31) | |||||||||||||||
| Noncontrolling interests | (10) | — | (1) | — | (30) | |||||||||||||||
| Adjusted earnings (loss) | $ | 1,002 | 1,025 | 2,632 | (61) | 2,604 | ||||||||||||||
Earnings per share of common stock (dollars) | $ | 7.17 | 0.32 | 10.79 | 0.01 | 4.99 | ||||||||||||||
Adjusted earnings (loss) per share of common stock (dollars) | $ | 2.47 | 2.52 | 6.44 | (0.15) | 6.15 | ||||||||||||||
Adjusted Weighted-Average Diluted Common Shares Outstanding (thousands) | 404,733 | 406,045 | 407,605 | 411,687 | 422,538 | |||||||||||||||
| Reconciliation of Segment Pre-Tax Income to Adjusted Pre-Tax Income | ||||||||||||||||||||
| Midstream Pre-Tax Income | $ | 638 | 697 | 2,817 | 673 | 2,638 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| Impairments | 79 | — | 79 | 35 | 346 | |||||||||||||||
Net gain on asset dispositions2 | — | — | (68) | — | (238) | |||||||||||||||
| Adjusted pre-tax income | $ | 717 | 697 | 2,828 | 708 | 2,746 | ||||||||||||||
| Chemicals Pre-Tax Income (Loss) | $ | (12) | 176 | 297 | 107 | 876 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| Winter-storm-related recovery | — | — | — | (35) | (35) | |||||||||||||||
| Lower-of-cost-or-market inventory adjustments | 31 | — | 31 | — | — | |||||||||||||||
| Adjusted pre-tax income | $ | 19 | 176 | 328 | 72 | 841 | ||||||||||||||
| Refining Pre-Tax Income (Loss) | $ | 822 | (518) | (274) | (775) | (365) | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
Impairments1 | — | 948 | 948 | — | 104 | |||||||||||||||
| Los Angeles Refinery cessation costs | 35 | — | 35 | 3 | 44 | |||||||||||||||
| Certain tax impacts | (11) | — | (11) | (9) | (9) | |||||||||||||||
| Pending claims and settlements | (123) | — | (123) | — | — | |||||||||||||||
| Legal settlement | (181) | — | (181) | — | (7) | |||||||||||||||
| Legal accrual | — | — | 33 | 22 | 22 | |||||||||||||||
| Adjusted pre-tax income (loss) | $ | 542 | 430 | 427 | (759) | (211) | ||||||||||||||
| Marketing and Specialties Pre-Tax Income | $ | 2,396 | 251 | 4,500 | 252 | 1,011 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
Net gain on asset dispositions2 | (1,978) | (15) | (2,921) | (67) | (67) | |||||||||||||||
| Legal settlement | — | — | — | — | (59) | |||||||||||||||
Legal accrual3 | 21 | 241 | 262 | — | 605 | |||||||||||||||
| Adjusted pre-tax income | $ | 439 | 477 | 1,841 | 185 | 1,490 | ||||||||||||||
| Renewable Fuels Pre-Tax Income (Loss) | $ | (19) | (43) | (380) | 28 | (198) | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| None | — | — | — | — | — | |||||||||||||||
| Adjusted pre-tax income (loss) | $ | (19) | (43) | (380) | 28 | (198) | ||||||||||||||
| Corporate and Other Pre-Tax Loss | $ | (372) | (364) | (1,540) | (298) | (1,287) | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| Impairments | — | — | 21 | — | — | |||||||||||||||
| Professional advisory fees | — | — | 45 | — | — | |||||||||||||||
| Interest expense | 9 | — | 9 | — | — | |||||||||||||||
| Los Angeles Refinery cessation costs | — | — | — | 4 | 4 | |||||||||||||||
| Adjusted pre-tax loss | $ | (363) | (364) | (1,465) | (294) | (1,283) | ||||||||||||||
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 Sept. 2025, and closed on Oct. 1, 2025, in the Refining segment. | ||||||||||||||||||||
2. Net gain on asset dispositions includes the sale of a 65% interest in our Germany and Austria retail marketing business in the fourth-quarter 2025. In connection with this sale, in the second and third quarters of 2025, we recognized before-tax unrealized (gain) loss from foreign currency derivatives impacting the Marketing and Specialties segment. In the first-quarter of 2025, we sold our 49% non-operated equity interest in Coop Mineraloel AG. 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 primarily 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, but certain transactions may be partially exempt, which could result in a lower overall effective tax rate on these items. 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 | ||||||||
| 4Q | 3Q | |||||||
| Reconciliation of Consolidated Net Income to Adjusted EBITDA Attributable to Phillips 66 | ||||||||
| Net Income | $ | 2,927 | 167 | |||||
| Plus: | ||||||||
| Income tax expense | 526 | 32 | ||||||
| Net interest expense | 256 | 225 | ||||||
| Depreciation and amortization | 818 | 826 | ||||||
| Phillips 66 EBITDA | $ | 4,527 | 1,250 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Certain tax impacts | (11) | — | ||||||
| Impairments | 79 | 948 | ||||||
| Pending claims and settlements | (123) | — | ||||||
| Lower-of-cost-or-market inventory adjustments | 31 | — | ||||||
| Net gain on asset dispositions | (1,978) | (15) | ||||||
| Los Angeles Refinery cessation costs | 35 | — | ||||||
| Legal accrual | 21 | 241 | ||||||
| Legal settlement | (181) | — | ||||||
| Total Special Item Adjustments (pre-tax) | (2,127) | 1,174 | ||||||
| Change in Fair Value of NOVONIX Investment | 2 | (6) | ||||||
| Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment | $ | 2,402 | 2,418 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | 4 | 15 | ||||||
| Proportional share of selected equity affiliates net interest | 14 | 13 | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 162 | 199 | ||||||
| Adjusted EBITDA attributable to noncontrolling interests | (50) | (51) | ||||||
| Phillips 66 Adjusted EBITDA | $ | 2,532 | 2,594 | |||||
| Reconciliation of Segment Income before Income Taxes to Adjusted EBITDA | ||||||||
| Midstream Income before income taxes | $ | 638 | 697 | |||||
| Plus: | ||||||||
| Depreciation and amortization | 259 | 278 | ||||||
| Midstream EBITDA | $ | 897 | 975 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Impairments | 79 | — | ||||||
| Midstream EBITDA, Adjusted for Special Items | $ | 976 | 975 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | 2 | 4 | ||||||
| Proportional share of selected equity affiliates net interest | 3 | 3 | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 21 | 33 | ||||||
| Adjusted EBITDA attributable to noncontrolling interests | (50) | (51) | ||||||
| Midstream Adjusted EBITDA | $ | 952 | 964 | |||||
| Chemicals Income before income taxes | $ | (12) | 176 | |||||
| Plus: | ||||||||
| None | — | — | ||||||
| Chemicals EBITDA | $ | (12) | 176 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Lower-of-cost-or-market inventory adjustment | 31 | — | ||||||
| Chemicals EBITDA, Adjusted for Special Items | $ | 19 | 176 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | 2 | 11 | ||||||
| Proportional share of selected equity affiliates net interest | 1 | (1) | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 123 | 122 | ||||||
| Chemicals Adjusted EBITDA | $ | 145 | 308 | |||||
| Refining Income (loss) before income taxes | $ | 822 | (518) | |||||
| Plus: | ||||||||
| Depreciation and amortization | 477 | 444 | ||||||
| Refining EBITDA | $ | 1,299 | (74) | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Certain tax impacts | (11) | — | ||||||
| Impairments | — | 948 | ||||||
| Los Angeles Refinery cessation costs | 35 | — | ||||||
| Legal settlement | (181) | — | ||||||
| Pending claims and settlements | (123) | — | ||||||
| Refining EBITDA, Adjusted for Special Items | $ | 1,019 | 874 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | — | — | ||||||
| Proportional share of selected equity affiliates net interest | — | 1 | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | — | 29 | ||||||
| Refining Adjusted EBITDA | $ | 1,019 | 904 | |||||
| Marketing and Specialties Income before income taxes | $ | 2,396 | 251 | |||||
| Plus: | ||||||||
| Depreciation and amortization | 21 | 23 | ||||||
| Marketing and Specialties EBITDA | $ | 2,417 | 274 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Legal accrual | 21 | 241 | ||||||
| Net gain on asset dispositions | (1,978) | (15) | ||||||
| Marketing and Specialties EBITDA, Adjusted for Special Items | $ | 460 | 500 | |||||
| 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 | 18 | 15 | ||||||
| Marketing and Specialties Adjusted EBITDA | $ | 488 | 525 | |||||
| Renewable Fuels Loss before income taxes | $ | (19) | (43) | |||||
| Plus: | ||||||||
| Depreciation and amortization | 24 | 25 | ||||||
| Renewable Fuels EBITDA | $ | 5 | (18) | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| None | — | — | ||||||
| Renewable Fuels EBITDA, Adjusted for Special Items | $ | 5 | (18) | |||||
| Corporate and Other Loss before income taxes | $ | (372) | (364) | |||||
| Plus: | ||||||||
| Net interest expense | 256 | 225 | ||||||
| Depreciation and amortization | 37 | 56 | ||||||
| Corporate and Other EBITDA | $ | (79) | (83) | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| None | — | — | ||||||
| Total Special Item Adjustments (pre-tax) | — | — | ||||||
| Change in Fair Value of NOVONIX Investment | 2 | (6) | ||||||
| Corporate EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment | $ | (77) | (89) | |||||
| Millions of Dollars Except as Indicated | ||||||||
| 2025 | ||||||||
| 4Q | 3Q | |||||||
| Debt-to-Capital Ratio | ||||||||
| Total Debt | $ | 19,716 | 21,755 | |||||
| Total Equity | 30,241 | 28,077 | ||||||
| Debt-to-Capital Ratio | 39 | % | 44 | % | ||||
Cash and Cash Equivalents1 | 1,116 | 1,950 | ||||||
| Net Debt-to-Capital Ratio | 38 | % | 41 | % | ||||
1. Third-quarter includes cash classified within Assets held for sale | ||||||||
| Millions of Dollars Except as Indicated | ||||||||
| 2025 | ||||||||
| 4Q | 3Q | |||||||
| Reconciliation of Refining Income (Loss) Before Income Taxes to Realized Refining Margins | ||||||||
| Income (loss) before income taxes | $ | 822 | (518) | |||||
| Plus: | ||||||||
| Taxes other than income taxes | 63 | 90 | ||||||
| Depreciation, amortization and impairments | 477 | 1,395 | ||||||
| Selling, general and administrative expenses | 52 | 40 | ||||||
| Operating expenses | 1,229 | 909 | ||||||
| Equity in (earnings) losses of affiliates | 3 | (31) | ||||||
| Other segment expense, net | 11 | 7 | ||||||
| Proportional share of refining gross margins contributed by equity affiliates | 25 | 262 | ||||||
| Special items: | ||||||||
| Certain tax impacts | (11) | — | ||||||
| Legal settlement | (181) | — | ||||||
| Pending claims and settlements | (123) | — | ||||||
| Realized refining margins | $ | 2,367 | 2,154 | |||||
Total processed inputs (thousands of barrels) | 189,465 | 153,379 | ||||||
Adjusted total processed inputs (thousands of barrels)1 | 189,465 | 177,393 | ||||||
Income (loss) before income taxes (dollars per barrel)2 | $ | 4.34 | (3.38) | |||||
Realized refining margins (dollars per barrel)3 | $ | 12.48 | 12.15 | |||||
1. Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate. | ||||||||
2. Income (loss) before income taxes divided by total processed inputs. | ||||||||
3. 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. | ||||||||