Phillips 66 : Earnings Release Supplemental Data - Form 8-K
November 09, 2022 at 09:31 am EST
Share
Phillips 66 Earnings Release Supplemental Data
CONSOLIDATED STATEMENT OF OPERATIONS*
Millions of Dollars, Except as Indicated
2022
2021
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
36,179
48,577
44,955
129,711
21,627
27,002
30,243
32,604
111,476
Equity in earnings of affiliates
685
917
782
2,384
285
830
982
807
2,904
Net gain on dispositions
1
-
1
2
-
2
9
7
18
Other income (loss)**
(143)
(185)
3,026
2,698
15
51
238
150
454
Total Revenues and Other Income
36,722
49,309
48,764
134,795
21,927
27,885
31,472
33,568
114,852
Costs and Expenses
Purchased crude oil and products
33,495
42,645
38,646
114,786
20,065
25,218
27,529
29,290
102,102
Operating expenses
1,340
1,431
1,612
4,383
1,380
1,175
1,166
1,426
5,147
Selling, general and administrative expenses
433
488
617
1,538
408
433
424
479
1,744
Depreciation and amortization
338
359
430
1,127
356
364
361
524
1,605
Impairments
-
2
-
2
198
-
1,298
2
1,498
Taxes other than income taxes
149
118
133
400
139
119
85
67
410
Accretion on discounted liabilities
6
6
5
17
6
6
6
6
24
Interest and debt expense
135
133
158
426
146
143
151
141
581
Foreign currency transaction (gains) losses
(2)
21
5
24
-
(9)
4
6
1
Total Costs and Expenses
35,894
45,203
41,606
122,703
22,698
27,449
31,024
31,941
113,112
Income (loss) before income taxes
828
4,106
7,158
12,092
(771)
436
448
1,627
1,740
Income tax expense (benefit)
171
924
1,618
2,713
(132)
62
(40)
256
146
Net Income (Loss)
657
3,182
5,540
9,379
(639)
374
488
1,371
1,594
Less: net income attributable to noncontrolling interests
75
15
149
239
15
78
86
98
277
Net Income (Loss) Attributable to Phillips 66
582
3,167
5,391
9,140
(654)
296
402
1,273
1,317
Net Income (Loss) Attributable to Phillips 66 Per Share of Common Stock (dollars)
Basic
1.29
6.55
11.19
19.37
(1.49)
0.66
0.91
2.89
2.97
Diluted
1.29
6.53
11.16
19.31
(1.49)
0.66
0.91
2.88
2.97
Weighted-Average Common Shares Outstanding (thousands)
Basic
449,298
483,088
481,388
471,375
439,504
439,940
440,193
440,469
440,028
Diluted
450,011
485,035
483,036
473,452
439,504
440,396
440,368
441,584
440,364
Effective tax rate (%)
20.7
%
22.5
%
22.6
%
22.4
%
17.1
%
14.2
%
(8.9)
%
15.7
%
8.4
%
Adjusted effective tax rate (%)
20.7
%
21.9
%
22.3
%
22.0
%
15.9
%
18.9
%
16.1
%
20.2
%
18.6
%
* Refer to Change in Basis of Presentation discussion on page 14.
** Includes the unrealized investment gain (loss) on our investment in NOVONIX Limited (NOVONIX). See NOVONIX Investment table on page 5 for more details.
Page 1
Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT TO
NET INCOME (LOSS) ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Midstream*
242
292
3,645
4,179
76
312
629
593
1,610
Chemicals
396
273
135
804
154
623
631
436
1,844
Refining
123
3,036
2,851
6,010
(1,040)
(729)
(1,126)
346
(2,549)
Marketing and Specialties
316
765
847
1,928
290
476
545
498
1,809
Corporate and Other
(249)
(260)
(320)
(829)
(251)
(246)
(231)
(246)
(974)
Income (loss) before income taxes
828
4,106
7,158
12,092
(771)
436
448
1,627
1,740
Less: income tax expense (benefit)
171
924
1,618
2,713
(132)
62
(40)
256
146
Net Income (Loss)
657
3,182
5,540
9,379
(639)
374
488
1,371
1,594
Less: net income attributable to noncontrolling interests
75
15
149
239
15
78
86
98
277
Net Income (Loss) Attributable to Phillips 66
582
3,167
5,391
9,140
(654)
296
402
1,273
1,317
* Refer to Change in Basis of Presentation discussion on page 14.
RECONCILIATION OF ADJUSTED INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT TO
ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Midstream
Transportation*
278
250
229
757
206
224
254
273
957
NGL and Other*
122
282
449
853
70
92
164
249
575
NOVONIX**
(158)
(240)
(33)
(431)
-
-
224
146
370
Total Midstream
242
292
645
1,179
276
316
642
668
1,902
Chemicals
396
273
135
804
184
657
634
424
1,899
Refining
Atlantic Basin/Europe
143
1,102
521
1,766
(152)
(108)
93
114
(53)
Gulf Coast
21
915
702
1,638
(247)
(253)
(31)
80
(451)
Central Corridor
(135)
512
1,342
1,719
(241)
(76)
232
145
60
West Coast
111
603
262
976
(386)
(269)
(110)
65
(700)
Total Refining
140
3,132
2,827
6,099
(1,026)
(706)
184
404
(1,144)
Marketing and Specialties
Marketing and Other
203
656
717
1,576
211
392
454
402
1,459
Specialties
113
109
130
352
79
87
93
97
356
Total Marketing and Specialties
316
765
847
1,928
290
479
547
499
1,815
Corporate and Other
(249)
(235)
(246)
(730)
(251)
(244)
(230)
(245)
(970)
Adjusted income (loss) before income taxes
845
4,227
4,208
9,280
(527)
502
1,777
1,750
3,502
Less: adjusted income tax expense (benefit)
175
927
937
2,039
(84)
95
286
354
651
Adjusted Net Income (Loss)
670
3,300
3,271
7,241
(443)
407
1,491
1,396
2,851
Less: adjusted net income attributable to noncontrolling interests
75
15
149
239
66
78
88
98
330
Adjusted Net Income (Loss) Attributable to Phillips 66
595
3,285
3,122
7,002
(509)
329
1,403
1,298
2,521
* Refer to Change in Basis of Presentation discussion on page 14.
** Represents the change in fair value of our investment in NOVONIX. See NOVONIX Investments table on page 5 for more details.
Page 2
Phillips 66 Earnings Release Supplemental Data
SPECIAL ITEMS INCLUDED IN INCOME (LOSS) BEFORE INCOME TAXES BY SEGMENT
AND NET INCOME (LOSS) ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Midstream
Impairments
-
-
-
-
(198)
-
(10)
-
(208)
Pension settlement expense
-
-
-
-
-
(4)
(3)
(1)
(8)
Hurricane-related costs
-
-
-
-
-
-
-
(4)
(4)
Winter-storm-related costs
-
-
-
-
(2)
-
-
-
(2)
Alliance shutdown-related costs*
-
-
-
-
-
-
-
(70)
(70)
Merger transaction costs
-
-
(13)
(13)
-
-
-
-
-
Gain related to merger of businesses
-
-
3,013
3,013
-
-
-
-
-
Total Midstream
-
-
3,000
3,000
(200)
(4)
(13)
(75)
(292)
Chemicals
Pension settlement expense
-
-
-
-
-
(18)
(2)
(2)
(22)
Hurricane-related costs
-
-
-
-
-
-
(1)
-
(1)
Winter-storm-related costs
-
-
-
-
(30)
(16)
-
14
(32)
Total Chemicals
-
-
-
-
(30)
(34)
(3)
12
(55)
Refining
Impairments
-
-
-
-
-
-
(1,288)
-
(1,288)
Certain tax impacts
-
-
-
-
-
-
-
11
11
Pension settlement expense
-
-
-
-
-
(20)
(12)
(5)
(37)
Hurricane-related costs
(17)
-
24
7
-
-
(10)
(30)
(40)
Winter-storm-related costs
-
-
-
-
(14)
(3)
-
-
(17)
Alliance shutdown-related costs*
-
(26)
-
(26)
-
-
-
(122)
(122)
Regulatory compliance costs
-
(70)
-
(70)
-
-
-
88
88
Total Refining
(17)
(96)
24
(89)
(14)
(23)
(1,310)
(58)
(1,405)
Marketing and Specialties
Pension settlement expense
-
-
-
-
-
(3)
(2)
(1)
(6)
Total Marketing and Specialties
-
-
-
-
-
(3)
(2)
(1)
(6)
Corporate and Other
Pension settlement expense
-
-
-
-
-
(2)
(1)
(1)
(4)
Restructuring costs
-
(25)
(74)
(99)
-
-
-
-
-
Total Corporate and Other
-
(25)
(74)
(99)
-
(2)
(1)
(1)
(4)
Total Special Items (Pre-tax)
(17)
(121)
2,950
2,812
(244)
(66)
(1,329)
(123)
(1,762)
Less: Income Tax Expense (Benefit)
Tax impact of pre-tax special items**
(4)
(28)
681
649
(48)
(16)
(323)
(33)
(420)
Other tax impacts
-
25
-
25
-
(17)
(3)
(65)
(85)
Total Income Tax Expense (Benefit)
(4)
(3)
681
674
(48)
(33)
(326)
(98)
(505)
Less: Income (Loss) Attributable to Noncontrolling Interests
Impairments
-
-
-
-
(51)
-
(2)
-
(53)
Total Income (Loss) Attributable to Noncontrolling Interests
-
-
-
-
(51)
-
(2)
-
(53)
Total Phillips 66 Special Items (After-tax)
(13)
(118)
2,269
2,138
(145)
(33)
(1,001)
(25)
(1,204)
* Costs related to the shutdown of the Alliance Refinery totaled $192 million pre-tax in the fourth quarter of 2021. Shutdown-related costs recorded in the Refining segment include pre-tax charges for asset retirements of $91 million recorded in depreciation and amortization expense, and severance and other exit costs of $31 million. Shutdown-related costs in the Midstream segment include asset retirements of $70 million pre-tax recorded in depreciation and amortization expense. Costs related to the shutdown of the Alliance Refinery totaled $26 million pre-tax in the second quarter of 2022. Shutdown-related costs recorded in the Refining segment include pre-tax charges for the disposal of materials and supplies of $20 million, and asset retirements of $6 million recorded in depreciation and amortization expense.
** We generally tax effect taxable U.S.-based special items using a combined federal and state annual statutory income tax rate of approximately 24%. Taxable special items attributable to foreign locations likewise use a local statutory income tax rate. Nontaxable events reflect zero income tax. These events include, but are not limited to, most goodwill impairments, transactions legislatively exempt from income tax, transactions related to entities for which we have made an assertion that the undistributed earnings are permanently reinvested, or transactions occurring in jurisdictions with a valuation allowance.
SPECIAL ITEMS INCLUDED IN INCOME (LOSS) BEFORE INCOME TAXES BY BUSINESS LINES/REGIONS
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Midstream
Transportation
-
-
182
182
(199)
-
(10)
(70)
(279)
NGL and Other
-
-
2,818
2,818
(1)
(4)
(3)
(5)
(13)
NOVONIX
-
-
-
-
-
-
-
-
-
Total Midstream
-
-
3,000
3,000
(200)
(4)
(13)
(75)
(292)
Refining
Atlantic Basin/Europe
-
(9)
-
(9)
(1)
(2)
(3)
23
17
Gulf Coast
(17)
(52)
24
(45)
(6)
(11)
(1,302)
(119)
(1,438)
Central Corridor
-
(22)
-
(22)
(7)
(6)
(3)
26
10
West Coast
-
(13)
-
(13)
-
(4)
(2)
12
6
Total Refining
(17)
(96)
24
(89)
(14)
(23)
(1,310)
(58)
(1,405)
Marketing and Specialties
Marketing and Other
-
-
-
-
-
(3)
(2)
(1)
(6)
Specialties
-
-
-
-
-
-
-
-
-
Total Marketing and Specialties
-
-
-
-
-
(3)
(2)
(1)
(6)
Page 3
Phillips 66 Earnings Release Supplemental Data
CASH FLOW INFORMATION*
Millions of Dollars
2022
2021
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 (loss)
657
3,182
5,540
9,379
(639)
374
488
1,371
1,594
Depreciation and amortization
338
359
430
1,127
356
364
361
524
1,605
Impairments
-
2
-
2
198
-
1,298
2
1,498
Accretion on discounted liabilities
6
6
5
17
6
6
6
6
24
Deferred income taxes
142
148
856
1,146
(103)
266
(453)
18
(272)
Undistributed equity earnings
(100)
(390)
(495)
(985)
217
(218)
(77)
(50)
(128)
Net gain on dispositions
(1)
-
(1)
(2)
-
(2)
(3)
(2)
(7)
Gain related to merger of businesses
-
-
(3,013)
(3,013)
-
-
-
-
-
Unrealized investment (gain) loss**
169
221
28
418
-
-
(224)
(141)
(365)
Other
40
80
(105)
15
138
120
31
(340)
(51)
Net working capital changes
(115)
(1,825)
(101)
(2,041)
98
833
776
412
2,119
Net Cash Provided by Operating Activities
1,136
1,783
3,144
6,063
271
1,743
2,203
1,800
6,017
Cash Flows From Investing Activities
Capital expenditures and investments
(370)
(376)
(735)
(1,481)
(331)
(380)
(552)
(597)
(1,860)
Return of investments in equity affiliates
15
33
30
78
58
100
78
31
267
Proceeds from asset dispositions
1
1
1
3
-
24
2
1
27
Advances/loans-related parties
-
(75)
-
(75)
(155)
(90)
(65)
-
(310)
Collection of advances/loans-related parties
-
101
135
236
-
-
1
1
2
Other
(74)
25
32
(17)
(39)
(6)
40
7
2
Net Cash Used in Investing Activities
(428)
(291)
(537)
(1,256)
(467)
(352)
(496)
(557)
(1,872)
Cash Flows From Financing Activities
Issuance of debt
-
-
-
-
450
15
(15)
993
1,443
Repayment of debt
(24)
(1,457)
(476)
(1,957)
(925)
(54)
(506)
(1,469)
(2,954)
Issuance of common stock
23
44
-
67
20
4
-
2
26
Repurchase of common stock
-
(66)
(694)
(760)
-
-
-
-
-
Dividends paid on common stock
(404)
(467)
(466)
(1,337)
(394)
(394)
(394)
(403)
(1,585)
Distributions to noncontrolling interests
(77)
(24)
(3)
(104)
(76)
(82)
(81)
(85)
(324)
Repurchase of noncontrolling interests
-
-
-
-
-
(24)
-
-
(24)
Other
(30)
(7)
(18)
(55)
(20)
(7)
(9)
(16)
(52)
Net Cash Used in Financing Activities
(512)
(1,977)
(1,657)
(4,146)
(945)
(542)
(1,005)
(978)
(3,470)
Effect of Exchange Rate Changes on Cash and Cash Equivalents
(8)
(41)
(15)
(64)
(22)
7
(12)
(15)
(42)
Net Change in Cash and Cash Equivalents
188
(526)
935
597
(1,163)
856
690
250
633
Cash and cash equivalents at beginning of period
3,147
3,335
2,809
3,147
2,514
1,351
2,207
2,897
2,514
Cash and Cash Equivalents at End of Period
3,335
2,809
3,744
3,744
1,351
2,207
2,897
3,147
3,147
* Refer to Change in Basis of Presentation discussion on page 14.
** Represents the unrealized gain (loss) on our investment in NOVONIX. See NOVONIX Investment table on page 5 for more details.
CAPITAL PROGRAM
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Consolidated Capital Expenditures and Investments
Midstream*
164
106
462
732
100
141
328
169
738
Chemicals
-
-
-
-
-
-
-
-
-
Refining
171
220
210
601
184
186
158
251
779
Marketing and Specialties
11
19
30
60
22
22
28
130
202
Corporate and Other
24
31
33
88
25
31
38
47
141
Consolidated Capital Expenditures and Investments
370
376
735
1,481
331
380
552
597
1,860
* Includes 100% of DCP Midstream, LLC Class A Segment (DCP Midstream Class A Segment), DCP Sand Hills Pipeline, LLC (DCP Sand Hills) and DCP Southern Hills Pipeline, LLC (DCP Southern Hills) capital expenditures and investments from August 18, 2022, forward, net of acquired cash.
Proportional Share of Selected Equity Affiliates Capital Expenditures and Investments*
CPChem (Chemicals)
113
161
158
432
79
72
88
128
367
WRB (Refining)
42
47
36
125
59
47
61
62
229
Selected Equity Affiliates
155
208
194
557
138
119
149
190
596
* Our share of joint ventures' capital spending, excluding DCP Midstream, LLC (DCP Midstream) due to the consolidation of DCP Midstream Class A Segment. Refer to Change in Basis of Presentation discussion on page 14.
Page 4
Phillips 66 Earnings Release Supplemental Data
MIDSTREAM
Millions of Dollars, Except as Indicated
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Income (Loss) before Income Taxes
Transportation*
278
250
411
939
7
224
244
203
678
NGL and Other*
122
282
3,267
3,671
69
88
161
244
562
NOVONIX
(158)
(240)
(33)
(431)
-
-
224
146
370
Income (Loss) before Income Taxes
242
292
3,645
4,179
76
312
629
593
1,610
* Refer to Change in Basis of Presentation discussion on page 14.
Equity in Earnings of Affiliates
Transportation
154
133
133
420
126
120
140
142
528
NGL and Other
73
186
81
340
71
52
72
154
349
NOVONIX
-
-
-
-
-
-
-
-
-
Total
227
319
214
760
197
172
212
296
877
NOVONIX Investment
Unrealized Investment Gain (Loss)
(169)
(221)
(28)
(418)
-
-
224
141
365
Unrealized Foreign Currency Transaction Gain (Loss)
11
(19)
(5)
(13)
-
-
-
5
5
Change in Fair Value of NOVONIX Investment
(158)
(240)
(33)
(431)
-
-
224
146
370
Depreciation and Amortization*
Transportation
39
43
46
128
40
40
45
109
234
NGL and Other
55
55
118
228
52
52
52
53
209
NOVONIX
-
-
-
-
-
-
-
-
-
Total
94
98
164
356
92
92
97
162
443
* Excludes D&A of all non-consolidated affiliates.
Operating and SG&A Expenses*
Transportation
186
187
224
597
173
189
188
209
759
NGL and Other
107
116
309
532
122
88
86
114
410
NOVONIX
-
-
-
-
-
-
-
-
-
Total
293
303
533
1,129
295
277
274
323
1,169
* Excludes operating and SG&A expenses of all non-consolidated affiliates.
Transportation Volumes (MB/D)
Pipelines*
3,099
3,066
3,084
3,083
2,801
3,424
3,483
3,370
3,271
Terminals
2,900
2,917
3,066
2,962
2,675
2,786
2,771
2,927
2,790
* Pipelines represent the sum of volumes transported through each separately tariffed consolidated pipeline segment, excluding NGL pipelines.
PSX Other Volumes
NGL Fractionated (MB/D)*
452
469
508
477
363
401
420
454
410
NGL Production (MB/D)**
400
438
434
424
356
406
398
416
394
* Includes 100% of DCP Midstream Class A Segment from August 18, 2022, forward.
** Includes 100% of DCP Midstream Class A Segment.
Market Indicator
Weighted-Average NGL Price ($/gal)*
1.10
1.15
0.98
1.08
0.69
0.71
0.91
1.00
0.83
* Based on index prices from the Mont Belvieu market hub, which are weighted by NGL component mix.
Page 5
Phillips 66 Earnings Release Supplemental Data
MIDSTREAM (continued)
Millions of Dollars
2022
2021
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
242
292
3,645
4,179
76
312
629
593
1,610
Plus:
Depreciation and amortization
94
98
164
356
92
92
97
162
443
EBITDA*
336
390
3,809
4,535
168
404
726
755
2,053
Special Item Adjustments (pre-tax):
Impairments
-
-
-
-
198
-
10
-
208
Pension settlement expense
-
-
-
-
-
4
3
1
8
Hurricane-related costs
-
-
-
-
-
-
-
4
4
Winter-storm-related costs
-
-
-
-
2
-
-
-
2
Merger transaction costs
-
-
13
13
-
-
-
-
-
Gain related to merger of businesses
-
-
(3,013)
(3,013)
-
-
-
-
-
Total Special Item Adjustments (pre-tax)
-
-
(3,000)
(3,000)
200
4
13
5
222
Change in Fair Value of NOVONIX Investment**
158
240
33
431
-
-
(224)
(146)
(370)
EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment*
494
630
842
1,966
368
408
515
614
1,905
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
2
4
4
10
2
4
4
4
14
Proportional share of selected equity affiliates net interest
41
39
26
106
43
43
42
41
169
Proportional share of selected equity affiliates depreciation and amortization
56
57
51
164
57
57
58
57
229
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP
(24)
(21)
(206)
(251)
(18)
(20)
(22)
(21)
(81)
Adjusted EBITDA*
569
709
717
1,995
452
492
597
695
2,236
* Refer to Change in Basis of Presentation discussion on page 14.
** See NOVONIX Investment table on page 5 for more details.
Page 6
Phillips 66 Earnings Release Supplemental Data
MIDSTREAM (continued)
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Transportation
Income before income taxes
278
250
411
939
7
224
244
203
678
Plus:
Depreciation and amortization
39
43
46
128
40
40
45
109
234
EBITDA*
317
293
457
1,067
47
264
289
312
912
Special Item Adjustments (pre-tax):
Impairments
-
-
-
-
198
-
10
-
208
Winter-storm-related costs
-
-
-
-
1
-
-
-
1
Gain related to merger of businesses
-
-
(182)
(182)
-
-
-
-
-
EBITDA, Adjusted for Special Items*
317
293
275
885
246
264
299
312
1,121
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
2
3
4
9
2
4
4
4
14
Proportional share of selected equity affiliates net interest
21
19
16
56
21
21
21
21
84
Proportional share of selected equity affiliates depreciation and amortization
37
38
34
109
37
37
38
38
150
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP
(24)
(21)
(11)
(56)
(18)
(20)
(22)
(21)
(81)
Adjusted EBITDA*
353
332
318
1,003
288
306
340
354
1,288
* Refer to Change in Basis of Presentation discussion on page 14.
NGL and Other
Income before income taxes
122
282
3,267
3,671
69
88
161
244
562
Plus:
Depreciation and amortization
55
55
118
228
52
52
52
53
209
EBITDA*
177
337
3,385
3,899
121
140
213
297
771
Special Item Adjustments (pre-tax):
Pension settlement expense
-
-
-
-
-
4
3
1
8
Hurricane-related costs
-
-
-
-
-
-
-
4
4
Winter-storm-related costs
-
-
-
-
1
-
-
-
1
Merger transaction costs
-
-
13
13
-
-
-
-
-
Gain related to merger of businesses
-
-
(2,831)
(2,831)
-
-
-
-
-
EBITDA, Adjusted for Special Items*
177
337
567
1,081
122
144
216
302
784
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
-
1
-
1
-
-
-
-
-
Proportional share of selected equity affiliates net interest
20
20
10
50
22
22
21
20
85
Proportional share of selected equity affiliates depreciation and amortization
19
19
17
55
20
20
20
19
79
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP
-
-
(195)
(195)
-
-
-
-
-
Adjusted EBITDA*
216
377
399
992
164
186
257
341
948
* Refer to Change in Basis of Presentation discussion on page 14.
Page 7
Phillips 66 Earnings Release Supplemental Data
CHEMICALS
Millions of Dollars, Except as Indicated
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Income before Income Taxes
396
273
135
804
154
623
631
436
1,844
Equity in Earnings of Affiliate
393
271
129
793
152
620
627
433
1,832
100% CPChem Results
Net Income (Loss), excludes parent company income tax related to CPChem's earnings
Olefins and Polyolefins
736
433
209
1,378
288
1,124
1,224
851
3,487
Specialties, Aromatics and Styrenics
60
118
120
298
53
157
73
76
359
Corporate and Other
(32)
(7)
(72)
(111)
(37)
(41)
(44)
(40)
(162)
Total
764
544
257
1,565
304
1,240
1,253
887
3,684
Income (Loss) before Income Taxes
Olefins and Polyolefins
750
443
220
1,413
299
1,143
1,237
872
3,551
Specialties, Aromatics and Styrenics
69
130
127
326
58
164
80
82
384
Corporate and Other
(32)
(7)
(72)
(111)
(37)
(41)
(41)
(40)
(159)
Total
787
566
275
1,628
320
1,266
1,276
914
3,776
Depreciation and Amortization
141
144
145
430
146
144
151
151
592
Net Interest Expense*
23
11
12
46
22
24
24
24
94
* Net of interest income.
Investing Cash Flows-Outflows/(Inflows)
Capital Expenditures and Investments
225
322
317
864
157
144
177
255
733
Return of Investments from Equity Companies
(26)
(34)
(5)
(65)
(30)
(107)
(82)
(46)
(265)
Olefins and Polyolefins Capacity Utilization (%)
99
%
94
%
90
%
95
%
79
%
102
%
102
%
97
%
95
%
Market Indicators*
U.S. Industry Prices
Ethylene, Average Acquisition Contract (cents/lb)
39.5
35.0
31.6
35.4
41.9
41.1
45.6
38.4
41.8
HDPE Blow Molding, Domestic Spot (cents/lb)
69.8
69.8
52.9
64.2
71.9
88.3
98.8
84.8
86.0
U.S. Industry Costs
Ethylene, Cash Cost Weighted Average Feed (cents/lb)
22.1
28.0
26.5
25.5
13.2
12.5
16.1
20.8
15.7
HDPE Blow Molding, Total Cash Cost (cents/lb)
53.9
49.8
46.6
50.1
55.7
54.9
59.7
52.8
55.8
Ethylene to High-Density Polyethylene Chain Cash Margin (cents/lb)
33.4
26.9
11.4
23.9
44.9
62.0
68.6
49.6
56.3
* Source: IHS, Inc.
Reconciliation of Chemicals Income before Income Taxes to Adjusted EBITDA
Income before income taxes
396
273
135
804
154
623
631
436
1,844
Plus:
None
-
-
-
-
-
-
-
-
-
EBITDA
396
273
135
804
154
623
631
436
1,844
Special Item Adjustments (pre-tax):
Pension settlement expense
-
-
-
-
-
18
2
2
22
Hurricane-related costs
-
-
-
-
-
-
1
-
1
Winter-storm-related costs
-
-
-
-
30
16
-
(14)
32
EBITDA, Adjusted for Special Items
396
273
135
804
184
657
634
424
1,899
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
29
38
25
92
28
48
33
35
144
Proportional share of selected equity affiliates net interest
11
6
5
22
11
12
12
13
48
Proportional share of selected equity affiliates depreciation and amortization
101
103
103
307
103
102
102
104
411
Adjusted EBITDA
537
420
268
1,225
326
819
781
576
2,502
Page 8
Phillips 66 Earnings Release Supplemental Data
REFINING
Millions of Dollars, Except as Indicated
2022
2021
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
143
1,093
521
1,757
(153)
(110)
90
137
(36)
Gulf Coast
4
863
726
1,593
(253)
(264)
(1,333)
(39)
(1,889)
Central Corridor
(135)
490
1,342
1,697
(248)
(82)
229
171
70
West Coast
111
590
262
963
(386)
(273)
(112)
77
(694)
Income (Loss) before Income Taxes
123
3,036
2,851
6,010
(1,040)
(729)
(1,126)
346
(2,549)
Income (Loss) before Income Taxes ($/BBL)
Atlantic Basin/Europe
2.98
21.92
10.54
11.93
(3.57)
(2.20)
1.88
2.85
(0.19)
Gulf Coast
0.08
16.43
14.39
10.27
(4.64)
(3.81)
(20.82)
(0.74)
(7.84)
Central Corridor
(5.70)
21.65
53.32
23.74
(12.55)
(3.49)
8.68
6.58
0.73
West Coast
3.84
19.54
9.07
10.95
(14.89)
(9.70)
(3.67)
2.71
(6.14)
Worldwide
0.81
19.56
18.52
13.01
(7.27)
(4.26)
(6.67)
2.23
(3.99)
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe
11.71
30.39
19.22
20.55
4.86
4.63
9.27
11.00
7.48
Gulf Coast
7.71
24.80
21.29
17.91
3.39
2.10
5.75
9.19
4.92
Central Corridor
7.89
26.72
38.76
24.93
5.97
6.40
12.47
12.60
9.65
West Coast
17.68
33.13
28.64
26.58
3.33
3.37
7.46
15.41
7.49
Worldwide
10.55
28.31
26.58
21.88
4.36
3.92
8.57
11.60
7.15
* 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
(3)
(2)
(2)
(7)
(2)
(2)
(3)
(2)
(9)
Gulf Coast
(2)
(3)
(1)
(6)
(3)
-
(1)
(7)
(11)
Central Corridor
(16)
228
294
506
(117)
(65)
31
(13)
(164)
West Coast
-
-
-
-
-
-
-
-
-
Total
(21)
223
291
493
(122)
(67)
27
(22)
(184)
Depreciation and Amortization*
Atlantic Basin/Europe
52
51
50
153
52
52
52
54
210
Gulf Coast
51
62
55
168
77
77
73
150
377
Central Corridor
35
36
36
107
34
34
34
37
139
West Coast
60
63
76
199
54
57
57
72
240
Total
198
212
217
627
217
220
216
313
966
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*
Atlantic Basin/Europe
310
312
338
960
244
235
258
314
1,051
Gulf Coast
318
325
275
918
331
313
327
388
1,359
Central Corridor
198
278
194
670
212
132
136
199
679
West Coast
314
315
461
1,090
393
291
277
300
1,261
Total
1,140
1,230
1,268
3,638
1,180
971
998
1,201
4,350
* Excludes operating and SG&A expenses of all equity affiliates.
Turnaround Expense, included in Operating and SG&A Expenses*
Atlantic Basin/Europe
13
22
44
79
17
13
32
34
96
Gulf Coast
31
40
53
124
33
9
24
27
93
Central Corridor
26
117
17
160
17
36
13
28
94
West Coast
32
44
111
187
125
60
12
17
214
Total
102
223
225
550
192
118
81
106
497
* Excludes turnaround expense of all equity affiliates.
Taxes Other than Income Taxes
Atlantic Basin/Europe
19
14
14
47
20
18
15
16
69
Gulf Coast
27
21
18
66
27
25
13
8
73
Central Corridor
18
18
16
52
15
11
12
13
51
West Coast
24
19
31
74
23
22
4
-
49
Total
88
72
79
239
85
76
44
37
242
Foreign Currency Gains (Losses) Pre-Tax
(8)
(10)
(5)
(23)
1
9
(4)
(10)
(4)
Refining-Equity Affiliate Information
Equity in earnings (losses) of affiliates
(21)
223
291
493
(122)
(67)
27
(22)
(184)
Less: Share of equity affiliate gross margin included in Realized Refining Margin and other equity affiliate-related costs*
(228)
(495)
(539)
(1,262)
(129)
(167)
(220)
(216)
(732)
Equity affiliate-related expenses not included in Realized Refining Margins
(249)
(272)
(248)
(769)
(251)
(234)
(193)
(238)
(916)
Regional Totals
Atlantic Basin/Europe
(26)
(28)
(24)
(78)
(45)
(44)
(22)
(21)
(132)
Gulf Coast
(2)
(3)
(1)
(6)
(3)
-
(1)
(7)
(11)
Central Corridor
(221)
(241)
(223)
(685)
(203)
(190)
(170)
(210)
(773)
Total
(249)
(272)
(248)
(769)
(251)
(234)
(193)
(238)
(916)
* Other costs associated with equity affiliates which do not flow through equity earnings (losses).
Page 9
Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2022
2021
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
123
3,036
2,851
6,010
(1,040)
(729)
(1,126)
346
(2,549)
Plus:
Depreciation and amortization
198
212
217
627
217
220
216
313
966
EBITDA
321
3,248
3,068
6,637
(823)
(509)
(910)
659
(1,583)
Special Item Adjustments (pre-tax):
Impairments
-
-
-
-
-
-
1,288
-
1,288
Certain tax impacts
-
-
-
-
-
-
-
(11)
(11)
Pension settlement expense
-
-
-
-
-
20
12
5
37
Hurricane-related costs
17
-
(24)
(7)
-
-
10
30
40
Winter-storm-related costs
-
-
-
-
14
3
-
-
17
Alliance shutdown-related costs
-
20
-
20
-
-
-
31
31
Regulatory compliance costs
-
70
-
70
-
-
-
(88)
(88)
EBITDA, Adjusted for Special Items
338
3,338
3,044
6,720
(809)
(486)
400
626
(269)
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
-
-
1
1
(2)
(1)
-
3
-
Proportional share of selected equity affiliates net interest
2
3
1
6
2
2
1
4
9
Proportional share of selected equity affiliates depreciation and amortization
23
23
22
68
25
26
27
25
103
Adjusted EBITDA
363
3,364
3,068
6,795
(784)
(459)
428
658
(157)
Operating Statistics
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D)
503
526
525
518
438
513
487
478
479
Total Processed Inputs (MB/D)
533
548
538
540
476
549
519
523
517
Crude Oil Capacity Utilization (%)
94
%
98
%
98
%
96
%
82
%
96
%
91
%
89
%
89
%
Clean Product Yield (%)
85
%
83
%
82
%
83
%
86
%
83
%
84
%
84
%
84
%
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Crude Oil Charge Input (MB/D)
497
500
481
493
553
687
623
505
592
Total Processed Inputs (MB/D)
579
577
548
568
606
762
697
575
660
Crude Oil Capacity Utilization (%)
94
%
94
%
91
%
93
%
71
%
88
%
80
%
95
%
82
%
Clean Product Yield (%)
77
%
79
%
81
%
79
%
73
%
78
%
78
%
80
%
77
%
Central Corridor*
Crude Oil Charge Input (MB/D)
453
435
492
460
384
462
493
503
461
Total Processed Inputs (MB/D)
470
446
509
475
397
475
506
519
474
Crude Oil Capacity Utilization (%)
85
%
82
%
93
%
87
%
72
%
87
%
93
%
95
%
87
%
Clean Product Yield (%)
88
%
87
%
88
%
88
%
86
%
87
%
88
%
90
%
88
%
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Crude Oil Charge Input (MB/D)
294
306
290
297
268
286
302
278
284
Total Processed Inputs (MB/D)
321
332
314
322
288
309
332
308
310
Crude Oil Capacity Utilization (%)
81
%
84
%
80
%
81
%
74
%
79
%
83
%
76
%
78
%
Clean Product Yield (%)
90
%
85
%
90
%
88
%
86
%
83
%
90
%
92
%
88
%
Worldwide-Including Proportionate Share of Equity Affiliates
Crude Oil Charge Input (MB/D)
1,747
1,767
1,788
1,768
1,643
1,948
1,905
1,764
1,816
Total Processed Inputs (MB/D)
1,903
1,903
1,909
1,905
1,767
2,095
2,054
1,925
1,961
Crude Oil Capacity Utilization (%)
89
%
90
%
91
%
90
%
74
%
88
%
86
%
90
%
84
%
Clean Product Yield (%)
84
%
83
%
85
%
84
%
82
%
82
%
84
%
86
%
83
%
Page 10
Phillips 66 Earnings Release Supplemental Data
REFINING (continued)
2022
2021
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
226
221
210
219
220
242
232
237
233
Distillates
210
216
215
214
175
197
188
190
188
Other
102
113
114
110
87
113
103
101
101
Total
538
550
539
543
482
552
523
528
522
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline
233
231
223
230
219
310
281
243
263
Distillates
194
206
200
200
201
257
235
195
222
Other
163
149
134
148
183
196
184
146
177
Total
590
586
557
578
603
763
700
584
662
Central Corridor*
Gasoline
235
211
246
230
191
227
255
266
235
Distillates
176
176
200
184
149
183
187
201
180
Other
63
59
66
63
58
65
68
55
61
Total
474
446
512
477
398
475
510
522
476
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
West Coast
Gasoline
166
156
158
160
138
138
166
170
153
Distillates
123
126
124
124
110
118
131
113
118
Other
32
48
30
37
40
51
32
26
37
Total
321
330
312
321
288
307
329
309
308
Worldwide-Including Proportionate Share of Equity Affiliates
Gasoline
860
819
837
839
768
917
934
916
884
Distillates
703
724
739
722
635
755
741
699
708
Other
360
369
344
358
368
425
387
328
376
Total
1,923
1,912
1,920
1,919
1,771
2,097
2,062
1,943
1,968
Market Indicators*
Crude and Crude Differentials ($/BBL)
WTI
94.49
108.66
91.76
98.30
57.84
66.09
70.58
77.35
67.96
Brent
101.40
113.78
100.85
105.35
60.90
68.83
73.47
79.73
70.73
LLS
96.77
110.15
94.19
100.37
59.98
67.95
71.51
78.40
69.46
ANS
95.61
112.48
99.12
102.40
60.76
68.44
72.73
79.81
70.44
WTI less Maya
5.62
4.87
7.30
5.93
1.44
3.21
4.37
5.59
3.65
WTI less WCS (settlement differential)
14.53
12.80
19.86
15.73
12.47
11.49
13.58
14.64
13.04
Natural Gas ($/MMBtu)
Henry Hub
4.60
7.39
7.96
6.65
3.51
2.88
4.28
4.74
3.85
Product Margins ($/BBL)
Atlantic Basin/Europe
East Coast Gasoline less Brent
13.57
41.02
25.69
26.76
11.73
18.61
21.15
17.90
17.35
East Coast Distillate less Brent
28.40
68.16
49.04
48.53
12.09
15.24
16.07
20.47
15.97
Gulf Coast
Gulf Coast Gasoline less LLS
16.24
32.87
17.21
22.11
11.22
15.47
18.61
14.64
14.99
Gulf Coast Distillate less LLS
28.52
57.49
52.51
46.17
11.30
14.03
15.87
19.12
15.08
Central Corridor
Central Gasoline less WTI
16.17
36.31
27.38
26.62
14.90
19.96
20.83
13.87
17.39
Central Distillate less WTI
27.31
60.45
60.24
49.33
17.24
18.40
19.38
19.73
18.69
West Coast
West Coast Gasoline less ANS
31.92
51.66
46.29
43.29
16.88
24.76
23.54
22.75
21.98
West Coast Distillate less ANS
32.28
58.37
50.26
46.97
14.14
15.28
18.55
22.44
17.60
Worldwide Market Crack Spread ($/BBL)**
21.93
46.72
36.29
34.98
13.23
17.76
19.44
17.93
17.09
* Based on daily spot prices, unless otherwise noted.
** Weighted average based on Phillips 66 crude capacity.
Page 11
Phillips 66 Earnings Release Supplemental Data
MARKETING AND SPECIALTIES
Millions of Dollars, Except as Indicated
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Income before Income Taxes
Marketing and Other
203
656
717
1,576
211
389
452
401
1,453
Specialties
113
109
130
352
79
87
93
97
356
Income before Income Taxes
316
765
847
1,928
290
476
545
498
1,809
Income before Income Taxes ($/BBL)
U.S.
1.13
2.86
2.16
2.05
1.36
2.15
1.93
1.44
1.74
International
0.92
7.30
12.60
7.06
2.24
1.96
4.84
7.13
4.13
Realized Marketing Fuel Margins ($/BBL)*
U.S.
1.59
3.24
2.49
2.44
1.94
2.62
2.29
1.87
2.19
International
2.30
8.20
12.40
7.73
4.01
2.89
6.75
9.81
5.96
* See note on the use of non-GAAP measures. Also, reconciliations of income 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*
Marketing and Other
167
202
242
611
104
138
111
122
475
Specialties
101
90
78
269
84
64
61
77
286
Total
268
292
320
880
188
202
172
199
761
* Excludes gain on dispositions and excise taxes on sales of refined petroleum products.
Equity in Earnings of Affiliates
Marketing and Other
33
48
61
142
26
46
48
41
161
Specialties
52
56
87
195
32
59
68
59
218
Total
85
104
148
337
58
105
116
100
379
Depreciation and Amortization*
Marketing and Other
23
25
22
70
23
24
23
25
95
Specialties
4
4
5
13
4
6
4
4
18
Total
27
29
27
83
27
30
27
29
113
* Excludes D&A of all equity affiliates.
Operating and SG&A Expenses*
Marketing and Other
288
329
317
934
258
284
280
318
1,140
Specialties
32
32
29
93
29
30
30
33
122
Total
320
361
346
1,027
287
314
310
351
1,262
* Excludes operating and SG&A expenses of all equity affiliates.
Refined Petroleum Products Sales (MB/D)
U.S. Marketing
Gasoline
1,046
1,089
1,096
1,077
960
1,095
1,098
1,142
1,074
Distillates
834
789
757
793
660
776
895
822
789
Other
-
-
-
-
-
-
-
-
-
Total
1,880
1,878
1,853
1,870
1,620
1,871
1,993
1,964
1,863
International Marketing
Gasoline
83
87
94
88
63
81
91
82
80
Distillates
177
171
178
175
158
171
179
174
170
Other
17
19
16
17
18
18
17
17
17
Total
277
277
288
280
239
270
287
273
267
Worldwide Marketing
Gasoline
1,129
1,176
1,190
1,165
1,023
1,176
1,189
1,224
1,154
Distillates
1,011
960
935
968
818
947
1,074
996
959
Other
17
19
16
17
18
18
17
17
17
Total
2,157
2,155
2,141
2,150
1,859
2,141
2,280
2,237
2,130
Foreign Currency Gains (Losses) Pre-Tax
1
7
6
14
-
1
-
(1)
-
Reconciliation of Marketing and Specialties Income before Income Taxes to Adjusted EBITDA
Income before income taxes
316
765
847
1,928
290
476
545
498
1,809
Plus:
Depreciation and amortization
27
29
27
83
27
30
27
29
113
EBITDA
343
794
874
2,011
317
506
572
527
1,922
Special Item Adjustments (pre-tax):
Pension settlement expense
-
-
-
-
-
3
2
1
6
EBITDA, Adjusted for Special Items
343
794
874
2,011
317
509
574
528
1,928
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
6
6
7
19
5
6
7
6
24
Proportional share of selected equity affiliates net interest
5
5
6
16
4
4
4
4
16
Proportional share of selected equity affiliates depreciation and amortization
21
18
18
57
17
17
17
18
69
Adjusted EBITDA
375
823
905
2,103
343
536
602
556
2,037
Page 12
Phillips 66 Earnings Release Supplemental Data
CORPORATE AND OTHER
Millions of Dollars, Except as Indicated
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Loss before Income Taxes*
(249)
(260)
(320)
(829)
(251)
(246)
(231)
(246)
(974)
* Refer to Change in Basis of Presentation discussion on page 14.
Detail of Loss before Income Taxes
Net interest expense
(132)
(127)
(136)
(395)
(143)
(141)
(148)
(151)
(583)
Corporate overhead and other
(117)
(133)
(184)
(434)
(108)
(105)
(83)
(95)
(391)
Total
(249)
(260)
(320)
(829)
(251)
(246)
(231)
(246)
(974)
Net Interest Expense
Interest expense
(144)
(141)
(167)
(452)
(150)
(148)
(159)
(151)
(608)
Capitalized interest
9
8
9
26
4
5
8
10
27
Loss on early debt retirement
-
-
-
-
-
-
-
(13)
(13)
Interest income
3
6
22
31
3
2
3
3
11
Total
(132)
(127)
(136)
(395)
(143)
(141)
(148)
(151)
(583)
Reconciliation of Corporate and Other Loss before Income Taxes to Adjusted EBITDA
Loss before income taxes
(249)
(260)
(320)
(829)
(251)
(246)
(231)
(246)
(974)
Plus:
Net interest expense
132
127
136
395
143
141
148
151
583
Depreciation and amortization
19
20
22
61
20
22
21
20
83
EBITDA
(98)
(113)
(162)
(373)
(88)
(83)
(62)
(75)
(308)
Special Item Adjustments (pre-tax):
Pension settlement expense
-
-
-
-
-
2
1
1
4
Restructuring costs
-
25
74
99
-
-
-
-
-
EBITDA, Adjusted for Special Items
(98)
(88)
(88)
(274)
(88)
(81)
(61)
(74)
(304)
Other Adjustments (pre-tax):
None
-
-
-
-
-
-
-
-
-
Adjusted EBITDA
(98)
(88)
(88)
(274)
(88)
(81)
(61)
(74)
(304)
Foreign Currency Losses Pre-Tax
(1)
-
(1)
(2)
(1)
(1)
-
-
(2)
Phillips 66 Total Company Debt
Total Debt
14,434
12,969
17,657
17,657
15,422
15,413
14,910
14,448
14,448
Debt-to-Capital Ratio (%)
39
%
35
%
35
%
35
%
43
%
43
%
42
%
40
%
40
%
Total Equity
22,121
24,573
33,309
33,309
20,457
20,602
20,597
21,637
21,637
Page 13
Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF CONSOLIDATED NET INCOME (LOSS) TO ADJUSTED EBITDA ATTRIBUTABLE TO PHILLIPS 66
Millions of Dollars
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
Net income (loss)
657
3,182
5,540
9,379
(639)
374
488
1,371
1,594
Plus:
Income tax expense (benefit)
171
924
1,618
2,713
(132)
62
(40)
256
146
Net interest expense
132
127
136
395
143
141
148
151
583
Depreciation and amortization
338
359
430
1,127
356
364
361
524
1,605
Phillips 66 EBITDA*
1,298
4,592
7,724
13,614
(272)
941
957
2,302
3,928
Special Item Adjustments (pre-tax):
Impairments
-
-
-
-
198
-
1,298
-
1,496
Certain tax impacts
-
-
-
-
-
-
-
(11)
(11)
Pension settlement expense
-
-
-
-
-
47
20
10
77
Hurricane-related costs
17
-
(24)
(7)
-
-
11
34
45
Winter-storm-related costs
-
-
-
-
46
19
-
(14)
51
Alliance shutdown-related costs
-
20
-
20
-
-
-
31
31
Regulatory compliance costs
-
70
-
70
-
-
-
(88)
(88)
Restructuring costs
-
25
74
99
-
-
-
-
-
Merger transaction costs
-
-
13
13
-
-
-
-
-
Gain related to merger of businesses
-
-
(3,013)
(3,013)
-
-
-
-
-
Total Special Item Adjustments (pre-tax)
17
115
(2,950)
(2,818)
244
66
1,329
(38)
1,601
Change in Fair Value of NOVONIX Investment**
158
240
33
431
-
-
(224)
(146)
(370)
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment*
1,473
4,947
4,807
11,227
(28)
1,007
2,062
2,118
5,159
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes
37
48
37
122
33
57
44
48
182
Proportional share of selected equity affiliates net interest
59
53
38
150
60
61
59
62
242
Proportional share of selected equity affiliates depreciation and amortization
201
201
194
596
202
202
204
204
812
Adjusted EBITDA attributable to noncontrolling interests, excluding PSXP
(24)
(21)
(206)
(251)
(18)
(20)
(22)
(21)
(81)
Adjusted EBITDA attributable to public ownership interest in PSXP†
(82)
-
-
(82)
(83)
(95)
(103)
(112)
(393)
Phillips 66 Adjusted EBITDA*
1,664
5,228
4,870
11,762
166
1,212
2,244
2,299
5,921
* Refer to Change in Basis of Presentation discussion below.
** See NOVONIX Investment table on page 5 for more details.
† On March 9, 2022, Phillips 66 Partners LP became a wholly owned subsidiary of Phillips 66.
Use of Non-GAAP Financial Information-This earnings release supplemental data includes the terms "EBITDA," "adjusted EBITDA," "realized refining margin per barrel," and "realized marketing fuel margin 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. 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.
Changes in Basis of Presentation - In connection with the merger of DCP Midstream and Gray Oak Holdings LLC (Gray Oak Holdings), the results of our Transportation business reflect a decrease in our indirect economic interest in Gray Oak Pipeline, LLC (Gray Oak Pipeline) to 6.5% from August 18, 2022, forward. Prior to August 18, 2022, the Transportation results presented herein reflect Gray Oak Holdings' 65% economic interests in Gray Oak Pipeline. The results of our NGL and Other business include the consolidated results of DCP Midstream Class A Segment, DCP Sand Hills and DCP Southern Hills from August 18, 2022, forward. Prior to August 18, 2022, our investments in DCP Midstream, DCP Sand Hills and DCP Southern Hills were accounted for using the equity method. As a result of the merger and consolidation, in the third quarter of 2022, we began presenting the results of DCP Midstream Class A Segment within the results of our NGL and Other business. Prior periods also have been updated to reflect the results from our equity investment in DCP Midstream prior to August 18, 2022, within the results of our NGL and Other business. In addition, the DCP Midstream Class A Segment's net interest expense is reflected in our Corporate segment from August 18, 2022, forward. See Note 1 and Note 2 in the Notes to the Consolidated Financial Statements of our third quarter 2022 Form 10-Q for further details.
Page 14
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
2022
2021
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
143
1,093
521
1,757
(153)
(110)
90
137
(36)
Plus:
Taxes other than income taxes
19
14
14
47
20
18
15
16
69
Depreciation, amortization and impairments
52
51
50
153
52
52
52
54
210
Selling, general and administrative expenses
14
16
27
57
14
18
19
19
70
Operating expenses
296
296
311
903
230
217
239
295
981
Equity in losses of affiliates
3
2
2
7
2
2
3
2
9
Other segment (income) expense, net
12
8
2
22
-
(8)
6
11
9
Proportional share of refining gross margins contributed by equity affiliates
23
26
22
71
43
42
19
19
123
Special items:
Certain tax impacts
-
-
-
-
-
-
-
(4)
(4)
Regulatory compliance costs
-
9
-
9
-
-
-
(20)
(20)
Realized refining margins
562
1,515
949
3,026
208
231
443
529
1,411
Total processed inputs (MB)
48,015
49,854
49,420
147,289
42,826
49,979
47,792
48,100
188,697
Adjusted total processed inputs (MB)
48,015
49,854
49,420
147,289
42,826
49,979
47,792
48,100
188,697
Income (loss) before income taxes ($/BBL)**
2.98
21.92
10.54
11.93
(3.57)
(2.20)
1.88
2.85
(0.19)
Realized refining margins ($/BBL)***
11.71
30.39
19.22
20.55
4.86
4.63
9.27
11.00
7.48
GULF COAST
Income (loss) before income taxes
4
863
726
1,593
(253)
(264)
(1,333)
(39)
(1,889)
Plus:
Taxes other than income taxes
27
21
18
66
27
25
13
8
73
Depreciation, amortization and impairments
51
64
54
169
77
77
1,361
150
1,665
Selling, general and administrative expenses
11
14
12
37
10
14
15
11
50
Operating expenses
307
311
263
881
321
299
312
377
1,309
Equity in losses of affiliates
2
3
1
6
3
-
1
7
11
Other segment (income) expense, net
-
1
-
1
-
(6)
(1)
-
(7)
Proportional share of refining gross margins contributed by equity affiliates
-
-
-
-
-
-
-
-
-
Special items:
Regulatory compliance costs
-
26
-
26
-
-
-
(28)
(28)
Realized refining margins
402
1,303
1,074
2,779
185
145
368
486
1,184
Total processed inputs (MB)
52,151
52,523
50,435
155,109
54,560
69,364
64,016
52,919
240,859
Adjusted total processed inputs (MB)
52,151
52,523
50,435
155,109
54,560
69,364
64,016
52,919
240,859
Income (loss) before income taxes ($/BBL)**
0.08
16.43
14.39
10.27
(4.64)
(3.81)
(20.82)
(0.74)
(7.84)
Realized refining margins ($/BBL)***
7.71
24.80
21.29
17.91
3.39
2.10
5.75
9.19
4.92
CENTRAL CORRIDOR
Income (loss) before income taxes
(135)
490
1,342
1,697
(248)
(82)
229
171
70
Plus:
Taxes other than income taxes
18
18
16
52
15
11
12
13
51
Depreciation, amortization and impairments
35
36
36
107
34
34
34
37
139
Selling, general and administrative expenses
14
13
17
44
7
7
10
8
32
Operating expenses
184
264
178
626
205
125
126
191
647
Equity in (earnings) losses of affiliates
16
(228)
(294)
(506)
117
65
(31)
13
164
Other segment (income) expense, net
(4)
2
4
2
(2)
(8)
-
(1)
(11)
Proportional share of refining gross margins contributed by equity affiliates
205
469
517
1,191
86
125
201
197
609
Special items:
Regulatory compliance costs
-
22
-
22
-
-
-
(27)
(27)
Realized refining margins
333
1,086
1,816
3,235
214
277
581
602
1,674
Total processed inputs (MB)
23,691
22,635
25,167
71,493
19,754
23,466
26,373
26,002
95,595
Adjusted total processed inputs (MB)*
42,267
40,629
46,857
129,753
35,711
43,189
46,592
47,738
173,230
Income (loss) before income taxes ($/BBL)**
(5.70)
21.65
53.32
23.74
(12.55)
(3.49)
8.68
6.58
0.73
Realized refining margins ($/BBL)***
7.89
26.72
38.76
24.93
5.97
6.40
12.47
12.60
9.65
Page 15
Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES TO REALIZED REFINING MARGINS (continued)
Millions of Dollars, Except as Indicated
2022
2021
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
111
590
262
963
(386)
(273)
(112)
77
(694)
Plus:
Taxes other than income taxes
24
19
31
74
23
22
4
-
49
Depreciation, amortization and impairments
60
63
76
199
54
57
57
72
240
Selling, general and administrative expenses
9
9
9
27
11
10
11
9
41
Operating expenses
305
306
452
1,063
382
281
266
291
1,220
Other segment (income) expense, net
1
-
(1)
-
2
(2)
2
2
4
Special items:
Regulatory compliance costs
-
13
-
13
-
-
-
(13)
(13)
Realized refining margins
510
1,000
829
2,339
86
95
228
438
847
Total processed inputs (MB)
28,877
30,199
28,897
87,973
25,917
28,158
30,558
28,361
112,994
Adjusted total processed inputs (MB)
28,877
30,199
28,897
87,973
25,917
28,158
30,558
28,361
112,994
Income (loss) before income taxes ($/BBL)**
3.84
19.54
9.07
10.95
(14.89)
(9.70)
(3.67)
2.71
(6.14)
Realized refining margins ($/BBL)***
17.68
33.13
28.64
26.58
3.33
3.37
7.46
15.41
7.49
WORLDWIDE
Income (loss) before income taxes
123
3,036
2,851
6,010
(1,040)
(729)
(1,126)
346
(2,549)
Plus:
Taxes other than income taxes
88
72
79
239
85
76
44
37
242
Depreciation, amortization and impairments
198
214
216
628
217
220
1,504
313
2,254
Selling, general and administrative expenses
48
52
65
165
42
49
55
47
193
Operating expenses
1,092
1,177
1,204
3,473
1,138
922
943
1,154
4,157
Equity in (earnings) losses of affiliates
21
(223)
(291)
(493)
122
67
(27)
22
184
Other segment (income) expense, net
9
11
5
25
-
(24)
7
12
(5)
Proportional share of refining gross margins contributed by equity affiliates
228
495
539
1,262
129
167
220
216
732
Special items:
Certain tax impacts
-
-
-
-
-
-
-
(4)
(4)
Regulatory compliance costs
-
70
-
70
-
-
-
(88)
(88)
Realized refining margins
1,807
4,904
4,668
11,379
693
748
1,620
2,055
5,116
Total processed inputs (MB)
152,734
155,211
153,919
461,864
143,057
170,967
168,739
155,382
638,145
Adjusted total processed inputs (MB)*
171,310
173,205
175,609
520,124
159,014
190,690
188,958
177,118
715,780
Income (loss) before income taxes ($/BBL)**
0.81
19.56
18.52
13.01
(7.27)
(4.26)
(6.67)
2.23
(3.99)
Realized refining margins ($/BBL)***
10.55
28.31
26.58
21.88
4.36
3.92
8.57
11.60
7.15
* 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 16
Phillips 66 Earnings Release Supplemental Data
RECONCILIATION OF INCOME BEFORE INCOME TAXES TO REALIZED MARKETING FUEL MARGINS
Millions of Dollars, Except as Indicated
2022
2021
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
1st Qtr
2nd Qtr
3rd Qtr
4th Qtr
YTD
UNITED STATES
Income before income taxes
191
489
368
1,048
199
366
354
261
1,180
Plus:
Depreciation and amortization
3
3
4
10
3
5
3
3
14
Selling, general and administrative expenses
182
210
218
610
165
198
201
194
758
Equity in earnings of affiliates
(7)
(16)
(30)
(53)
(2)
(15)
(18)
(13)
(48)
Other operating revenues*
(107)
(139)
(141)
(387)
(86)
(110)
(120)
(108)
(424)
Other expense, net
6
6
6
18
4
2
2
1
9
Realized marketing fuel margins
268
553
425
1,246
283
446
422
338
1,489
Total fuel sales volumes (MB)
169,196
170,899
170,473
510,568
145,794
170,228
183,332
180,748
680,102
Income before income taxes ($/BBL)
1.13
2.86
2.16
2.05
1.36
2.15
1.93
1.44
1.74
Realized marketing fuel margins ($/BBL)**
1.59
3.24
2.49
2.44
1.94
2.62
2.29
1.87
2.19
INTERNATIONAL
Income before income taxes
23
185
334
542
48
48
128
179
403
Plus:
Depreciation and amortization
18
19
17
54
19
19
18
20
76
Selling, general and administrative expenses
63
62
59
184
60
60
64
69
253
Equity in earnings of affiliates
(26)
(32)
(31)
(89)
(24)
(31)
(30)
(28)
(113)
Other operating (revenues) expenses*
(12)
(9)
(35)
(56)
(5)
(10)
9
14
8
Other (income) expense, net
4
(3)
(3)
(2)
1
-
2
4
7
Marketing margins
70
222
341
633
99
86
191
258
634
Less: margin for nonfuel related sales
13
14
12
39
13
15
13
12
53
Realized marketing fuel margins
57
208
329
594
86
71
178
246
581
Total fuel sales volumes (MB)
24,926
25,329
26,501
76,756
21,474
24,539
26,427
25,089
97,529
Income before income taxes ($/BBL)
0.92
7.30
12.60
7.06
2.24
1.96
4.84
7.13
4.13
Realized marketing fuel margins ($/BBL)**
2.30
8.20
12.40
7.73
4.01
2.89
6.75
9.81
5.96
* Includes other nonfuel revenues and expenses.
** Realized marketing fuel margins per barrel, as presented, are calculated using the underlying realized marketing fuel margin amounts, in dollars, divided by sales volumes, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts.
RECONCILIATION OF EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE
Millions of Dollars, Except as Indicated
2022
2021
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
828
4,106
7,158
12,092
(771)
436
448
1,627
1,740
Special items
17
121
(2,950)
(2,812)
244
66
1,329
123
1,762
Adjusted income (loss) before income taxes
845
4,227
4,208
9,280
(527)
502
1,777
1,750
3,502
Income tax expense (benefit)
171
924
1,618
2,713
(132)
62
(40)
256
146
Special items
4
3
(681)
(674)
48
33
326
98
505
Adjusted income tax expense (benefit)
175
927
937
2,039
(84)
95
286
354
651
Effective tax rate (%)
20.7
%
22.5
%
22.6
%
22.4
%
17.1
%
14.2
%
(8.9)
%
15.7
%
8.4
%
Adjusted effective tax rate (%)
20.7
%
21.9
%
22.3
%
22.0
%
15.9
%
18.9
%
16.1
%
20.2
%
18.6
%
Page 17
Attachments
Original Link
Original Document
Permalink
Disclaimer
Phillips 66 Company published this content on 09 November 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 November 2022 14:30:09 UTC.
Phillips 66 is an oil group organized into 4 divisions:
- trading and distribution of petroleum products (66.3% of net sales): operation, at the end of 2021, of a network of more than 8,390 service stations located in the United States (7,110; Phillips 66, Conoco and 76 brands) and Europe (1,280). The group also develops manufacturing and sale of specialized products, and electricity production activities;
- refining (25.7%): operation of 12 refineries located in the United States (9) and Europe (3);
- processing, transportation and storage of petroleum products and natural gas (7.9%);
- other (0.1%): primarily manufacturing of petrochemical and plastic products.
Net sales break down by activity as follows: the United States (78.9%), the United Kingdom (10%), Germany (3.8%) and other (7.3%).