FIRST QUARTER 2020 CONFERENCE CALL
May 1, 2020
Phillips 66 Branded Marketing Site ST. LOUIS, MO
Cautionary Statement
This presentation contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created thereby. Words and phrases such as "is anticipated," "is estimated," "is expected," "is planned," "is scheduled," "is targeted," "believes," "continues," "intends," "will," "would," "objectives," "goals," "projects," "efforts," "strategies" and similar expressions are used to identify such 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 presentation are based on management's expectations, estimates and projections as of the date they are made. These statements are not guarantees of future 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 fluctuations in NGL, crude oil, and natural gas prices, and petrochemical and refining margins; unexpected changes in costs for constructing, modifying or operating our facilities; unexpected difficulties in manufacturing, refining or transporting our products; lack of, or disruptions in, adequate and reliable transportation for our NGL, crude oil, natural gas, and refined products; potential liability from litigation or for remedial actions, including removal and reclamation obligations under environmental regulations; limited access to capital or significantly higher cost of capital related to illiquidity or uncertainty in the domestic or international financial markets; potential disruption of our operations due to accidents, weather events, including as a result of climate change, terrorism or cyberattacks; general economic and political developments including: armed hostilities; expropriation of assets; changes in governmental policies relating to NGL, crude oil, natural gas or refined petroleum products pricing, regulation or taxation; and other political, economic and diplomatic developments, including those caused by public health issues and outbreaks; the impact of adverse market conditions or other similar risks to those identified herein affecting PSXP, as well as the ability of PSXP to successfully execute its growth plans; 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.
This presentation includes non-GAAP financial measures. You can find the reconciliations to comparable GAAP financial measures at the end of the presentation materials or in the "Investors" section of our website.
First Quarter 2020 Conference Call 2
Executing the Strategy
Freeport Terminal LPG Facility FREEPORT, TX
First Quarter 2020 Conference Call 3
1Q 2020 Overview
Lake Charles Isomerization Unit WESTLAKE, LA
$MM (UNLESS OTHERWISE NOTED)
Adjusted earnings | $ 450 | |
Adjusted EPS1 | 1.02 | |
Operating cash flow excluding working capital2 | 736 | |
Adjusted capital spending3 | 900 | |
Shareholder distributions4 | 839 | |
Common shares outstanding at March 31 | 437 | MM |
- Dollars per share
- Excludes working capital impacts of $519 million
- Capital expenditures and investments excluding $23 million of capital spending funded by Gray Oak joint venture partners
- Shareholder distributions include dividends and share repurchases
First Quarter 2020 Conference Call 4
1Q 2020 Adjusted Earnings
1Q 2020 VS. 4Q 2019 ($MM)
201 14
55 20
212 5
689
450
(746)
4Q 2019 | Midstream | Chemicals | Marketing | Corporate | Refining | Income | Noncontrolling | 1Q 2020 | |
Adjusted | & Specialties | & Other | Taxes | Interests | Adjusted | ||||
Earnings | Earnings | ||||||||
460 | 193 | 488 | (197) | (401) | (24) | (69) | |||
1Q 2020 Adjusted Pre-Tax Income (Loss) |
First Quarter 2020 Conference Call 5
1Q 2020 Midstream Adjusted Pre-Tax Income
1Q 2020 VS. 4Q 2019 ($MM)
Transportation volumes impacted by lower refinery utilization
Record NGL & Other results
DCP Midstream capital and cost reductions
46
59
(50)
460
405
4Q 2019 | Transportation | NGL & | DCP | 1Q 2020 |
Adjusted | Other | Midstream | Adjusted | |
Pre-Tax Income | Pre-Tax Income | |||
200 | 179 | 81 | ||
1Q 2020 |
First Quarter 2020 Conference Call 6
1Q 2020 Chemicals Adjusted Pre-Tax Income
1Q 2020 VS. 4Q 2019 ($MM)
39
98% O&P utilization
4
(23)
Record domestic ethylene and polyethylene production
173
193
Planned capital and cost reductions
4Q 2019 | Olefins & | Specialties, | Other | 1Q 2020 |
Adjusted | Polyolefins | Aromatics | Adjusted | |
Pre-Tax Income | & Styrenics | Pre-Tax Income | ||
193 | 12 | (12) | ||
1Q 2020 |
First Quarter 2020 Conference Call 7
1Q 2020 Refining Adjusted Pre-Tax Loss
1Q 2020 VS. 4Q 2019 ($MM)
83% crude utilization
345
(257)
82% clean product yield
(249) | (401) | |||
$7.11/BBL realized margin | (110) | |||
(130) |
$329 MM turnaround costs
4Q 2019 | Atlantic | Gulf | Central | West | 1Q 2020 |
Adjusted | Basin / | Coast | Corridor | Coast | Adjusted |
Pre-Tax Income | Europe | Pre-Tax Loss | |||
(196) | (173) | 223 | (255) | ||
1Q 2020 |
First Quarter 2020 Conference Call 8
1Q 2020 Refining Margins - Market vs. Realized
WORLDWIDE REFINING ($/BBL, UNLESS OTHERWISE NOTED)
(1.01)
(1.32)(0.21)(0.17)
9.82
7.11
1Q 2020 | Configuration | Secondary | Feedstock | Other | 1Q 2020 |
Market | Products | Realized | |||
3:2:1 | Margin | ||||
Avg Market Crude: $48.73 | 72% Market Capture | ||||
First Quarter 2020 Conference Call 9
1Q 2020 Marketing & Specialties Adjusted Pre-Tax Income
1Q 2020 VS. 4Q 2019 ($MM)
Higher global marketing margins
Reimaged 269 branded sites worldwide
Refined product exports of 160 MBPD
1974
488
287
4Q 2019 | Marketing | Specialties | 1Q 2020 |
Adjusted | & Other | Adjusted | |
Pre-Tax Income | Pre-Tax Income |
43454
1Q 2020
First Quarter 2020 Conference Call 10
1Q 2020 Corporate & Other Adjusted Pre-Tax Loss
1Q 2020 VS. 4Q 2019 ($MM)
4Q 2019 | Net Interest | Corporate | 1Q 2020 |
Adjusted | Overhead | Adjusted | |
Pre-Tax Loss | Expense | & Other | Pre-Tax Loss |
(211) | (197) |
13
1
First Quarter 2020 Conference Call 11
1Q 2020 Cash Flow
$B
1.2
0.7
(0.9) (0.5)
(0.8) (0.1)
1.6
1.2
December 31, | CFO | Working | Debt | Adjusted | Shareholder | Other | March 31, |
2019 | (excluding | Capital | Capital | Distributions | 2020 | ||
Cash | Working | Spending2 | Cash | ||||
Balance1 | Capital) | Balance1 |
First Quarter 2020 Conference Call 12
- Includes cash and cash equivalents
- Capital expenditures and investments excluding $23 million of capital spending funded by Gray Oak joint venture partners
2Q 2020 Outlook
Global Olefins & Polyolefins utilization | Mid-90% |
Refining crude utilization | Market Conditions |
Refining turnaround expenses (pre-tax) | $45 MM - $70 MM |
Corporate & Other costs (pre-tax) | $200 MM - $220 MM |
Bayway Refinery LINDEN, NJ
First Quarter 2020 Conference Call 13
Questions and Answers
Beaumont Terminal NEDERLAND, TX
Appendix
Beaumont Terminal NEDERLAND, TX
2020 Estimated Sensitivities
Annual EBITDA $MM | |
Midstream - DCP (net to Phillips 66) | |
10¢/Gal Increase in NGL price | 9 |
10¢/MMBtu Increase in Natural Gas price | 2 |
$1/BBL Increase in WTI price | 1 |
Chemicals - CPChem (net to Phillips 66) | |
1¢/Lb Increase in Chain Margin (Ethylene, Polyethylene, NAO) | 65 |
Worldwide Refining | |
$1/BBL Increase in Gasoline Margin | 350 |
$1/BBL Increase in Distillate Margin | 300 |
Impacts due to Actual Crude Feedstock Differing from Feedstock Assumed in Market Indicators: | |
$1/BBL Widening WTI / WCS Differential (WTI less WCS) | 100 |
$1/BBL Widening LLS / Maya Differential (LLS less Maya) | 75 |
$1/BBL Widening LLS / WTI Differential (LLS less WTI) | 35 |
$1/BBL Widening WTI / WTS Differential (WTI less WTS) | 30 |
10¢/MMBtu Increase in Natural Gas price | (15) |
First Quarter 2020 Conference Call 16
Sensitivities shown above are independent and are only valid within a limited price range
Capital Structure
Consolidated PSX | Excluding PSXP |
35% | |||||||||
27% | 29% | 30% | 33% | 31% | |||||
25% | 25% | ||||||||
27% | 22% | 28% | |||||||
20% | 23% | 22% | |||||||
17% | |||||||||
14% | |||||||||
27.4 | 27.2 | 27.2 | 23.6 | 25.1 | 24.7 | 24.9 | |||
21.4 | |||||||||
10.1 | 11.2 | 11.8 | 13.0 | 9.4 | |||||
8.1 | 8.2 | ||||||||
1.2 | 7.2 | 1.3 | |||||||
3.1 | 3.0 | 1.1 | |||||||
1.6 | 2.9 | 3.0 | |||||||
2017 | 2018 | 2019 | 1Q | 2017 | 2018 | 2019 | 1Q | ||
2020 | 2020 | ||||||||
Equity $B | Debt $B | Cash & Cash Equivalents $B | Debt-to-Capital | Net Debt-to-Capital |
First Quarter 2020 Conference Call 17
1Q 2020 Refining Margins - Market vs. Realized
ATLANTIC BASIN / EUROPE ($/BBL, UNLESS OTHERWISE NOTED)
Brent: $50.26
81% crude utilization
29% market capture
0.12
(0.45)
8.20
0.25
(5.74)
2.38
1Q 2020 | Configuration Secondary | Feedstock | Other | 1Q 2020 |
Market | Products | Realized | ||
3:2:1 | Margin |
Market 3:2:1 - Dated Brent / Gasoline 83.7 RBOB NYH / Diesel 15ppm NYH
First Quarter 2020 Conference Call 18
1Q 2020 Refining Margins - Market vs. Realized
GULF COAST ($/BBL, UNLESS OTHERWISE NOTED)
LLS: $48.30
84% crude utilization
85% market capture
0.73
0.42
(1.38)
(0.94)
7.93
6.76
1Q 2020 | Configuration Secondary | Feedstock | Other | 1Q 2020 |
Market | Products | Realized | ||
3:2:1 | Margin |
Market 3:2:1 - LLS / Gasoline 85 CBOB / Diesel 62 10ppm
First Quarter 2020 Conference Call 19
1Q 2020 Refining Margins - Market vs. Realized
CENTRAL CORRIDOR ($/BBL, UNLESS OTHERWISE NOTED)
WTI: $45.97
2.10
3.32
89% crude utilization
124% market capture
(0.52)
(2.31)
10.91
13.50
1Q 2020 | Configuration Secondary | Feedstock | Other | 1Q 2020 |
Market | Products | Realized | ||
3:2:1 | Margin |
Market 3:2:1 - WTI / Gasoline Unl Sub Octane Group 3 / ULSD Group 3
First Quarter 2020 Conference Call 20
1Q 2020 Refining Margins - Market vs. Realized
WEST COAST ($/BBL, UNLESS OTHERWISE NOTED)
(0.55)
ANS: $51.40
0.48
(2.55)
14.62
77% crude utilization
(7.20)
4.80
33% market capture
1Q 2020 | Configuration Secondary | Feedstock | Other | 1Q 2020 |
Market | Products | Realized | ||
3:2:1 | Margin |
Market 3:2:1 - ANS / Los Angeles CARBOB / Los Angeles No. 2 CARB
First Quarter 2020 Conference Call 21
1Q 2020 Adjusted Earnings
1Q 2020 VS. 1Q 2019 ($MM)
42 | |||||
13 | |||||
283 | (3) | ||||
144
(34)
450
187 | (182) |
1Q 2019 | Midstream | Chemicals | Refining | Marketing | Corporate | Income | Noncontrolling | 1Q 2020 | |
Adjusted | & Specialties | & Other | Taxes | Interests | Adjusted | ||||
Earnings | Earnings | ||||||||
460 | 193 | (401) | 488 | (197) | (24) | (69) | |||
1Q 2020 Adjusted Pre-Tax Income (Loss) |
First Quarter 2020 Conference Call 22
1Q 2020 Midstream Adjusted Pre-Tax Income
1Q 2020 VS. 1Q 2019 ($MM)
58
89
(3)
460
316
1Q 2019 | Transportation | NGL & Other | DCP | 1Q 2020 |
Adjusted | Midstream | Adjusted | ||
Pre-Tax Income | Pre-Tax Income | |||
200 | 179 | 81 | ||
1Q 2020 |
First Quarter 2020 Conference Call 23
1Q 2020 Chemicals Adjusted Pre-Tax Income
1Q 2020 VS. 1Q 2019 ($MM)
6
(26)
(14)
227
193
1Q 2019 | Olefins & | Specialties, | Other | 1Q 2020 |
Adjusted | Polyolefins | Aromatics & | Adjusted | |
Pre-Tax Income | Styrenics | Pre-Tax Income | ||
193 | 12 | (12) | ||
1Q 2020 |
First Quarter 2020 Conference Call 24
1Q 2020 Refining Adjusted Pre-Tax Loss
1Q 2020 VS. 1Q 2019 ($MM)
1Q 2019 | Atlantic | Gulf | Central | 1Q 2020 | |
Adjusted | Basin / | Adjusted | |||
Pre-Tax Loss | Europe | Coast | Corridor | West Coast | Pre-Tax Loss |
(219)
(401)
167
(189) | (105) | |||||
(55) | ||||||
(196) | (173) | 223 | (255) | |||
1Q 2020 |
First Quarter 2020 Conference Call 25
1Q 2020 Marketing & Specialties Adjusted Pre-Tax Income
1Q 2020 VS. 1Q 2019 ($MM)
296
(13)
488
205
1Q 2019 | Marketing | Specialties | 1Q 2020 |
Adjusted | & Other | Adjusted | |
Pre-Tax Income | Pre-Tax Income | ||
434 | 54 | ||
1Q 2020 |
First Quarter 2020 Conference Call 26
1Q 2020 Corporate & Other Adjusted Pre-Tax Loss
1Q 2020 VS. 1Q 2019 ($MM)
1Q 2019 | Net Interest | Corporate | 1Q 2020 |
Adjusted | Overhead | Adjusted | |
Pre-Tax Loss | Expense | & Other | Pre-Tax Loss |
(210) | (197) |
5 | 8 | |
First Quarter 2020 Conference Call 27
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Phillips 66 | |||||
Consolidated Earnings (Loss) | $ | (2,496) | 736 | 204 | |
Pre-Tax Adjustments: | |||||
Pending claims and settlements | (37) | - | (21) | ||
Impairments | 3,006 | - | - | ||
Certain tax impacts | - | (90) | - | ||
Lower-of-cost-or-market inventory adjustments | 52 | 23 | - | ||
Tax impact of adjustments1 | (75) | 17 | 4 | ||
Other tax impacts | - | 3 | - | ||
Adjusted Earnings | $ | 450 | 689 | 187 | |
Earnings (Loss) Per Share of Common Stock (dollars) | $ | (5.66) | 1.64 | 0.44 | |
Adjusted Earnings Per Share of Common Stock (dollars)2 | $ | 1.02 | 1.54 | 0.40 |
- We generally tax effect taxableU.S.-based special items using a combined federal and state annual statutory income tax rate of approximately 25%. 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.
- Q1 2020 is based on adjustedweighted-average diluted shares outstanding of 442,302 thousand, and other periods are based on the same weighted-average diluted shares outstanding as that used in the GAAP diluted earnings per share calculation. Income allocated to participating securities, if applicable, in the adjusted earnings per share calculation is the same as that used in the GAAP diluted earnings per share calculation.
First Quarter 2020 Conference Call 28
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Midstream | |||||
Pre-Tax Income (Loss) | $ | (702) | 405 | 316 | |
Pre-Tax Adjustments: | |||||
Lower-of-cost-or-market inventory adjustments | 1 | - | - | ||
Impairments | 1,161 | - | - | ||
Adjusted Pre-Tax Income | $ | 460 | 405 | 316 | |
Chemicals | |||||
Pre-Tax Income | $ | 169 | 150 | 227 | |
Pre-Tax Adjustments: | |||||
Lower-of-cost-or-market inventory adjustments | 24 | 23 | - | ||
Adjusted Pre-Tax Income | $ | 193 | 173 | 227 |
First Quarter 2020 Conference Call 29
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Refining | |||||
Pre-Tax Income (Loss) | $ | (2,261) | 345 | (198) | |
Pre-Tax Adjustments: | |||||
Pending claims and settlements | - | - | (21) | ||
Impairments | 1,845 | - | - | ||
Lower-of-cost-or-market inventory adjustments | 15 | - | - | ||
Adjusted Pre-Tax Income (Loss) | $ | (401) | 345 | (219) | |
Marketing & Specialties | |||||
Pre-Tax Income | $ | 513 | 377 | 205 | |
Pre-Tax Adjustments: | |||||
Lower-of-cost-or-market inventory adjustments | 12 | - | - | ||
Pending claims and settlements | (37) | - | - | ||
Certain tax impacts | - | (90) | - | ||
Adjusted Pre-Tax Income | $ | 488 | 287 | 205 | |
Corporate & Other | |||||
Pre-Tax Loss | $ | (197) | (211) | (210) | |
Pre-Tax Adjustments: | |||||
None | - | - | - | ||
Adjusted Pre-Tax Loss | $ | (197) | (211) | (210) |
First Quarter 2020 Conference Call 30
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Midstream - Transportation | |||||
Pre-Tax Income | $ | 200 | 250 | 203 | |
Pre-Tax Adjustments: | |||||
None | - | - | - | ||
Adjusted Pre-Tax Income | $ | 200 | 250 | 203 | |
Midstream - NGL & Other | |||||
Pre-Tax Income | $ | 179 | 120 | 90 | |
Pre-Tax Adjustments: | |||||
None | - | - | - | ||
Adjusted Pre-Tax Income | $ | 179 | 120 | 90 | |
Midstream - DCP Midstream | |||||
Pre-Tax Income (Loss) | $ | (1,081) | 35 | 23 | |
Pre-Tax Adjustments: | |||||
Impairments | 1,161 | - | - | ||
Lower-of-cost-or-market inventory adjustments | 1 | - | - | ||
Adjusted Pre-Tax Income | $ | 81 | 35 | 23 |
First Quarter 2020 Conference Call 31
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Chemicals - Olefins & Polyolefins | |||||
Pre-Tax Income | $ | 177 | 131 | 219 | |
Pre-Tax Adjustments: | |||||
Lower-of-cost-or-market inventory adjustments | 16 | 23 | - | ||
Adjusted Pre-Tax Income | $ | 193 | 154 | 219 | |
Chemicals - Specialties, Aromatics & Styrenics | |||||
Pre-Tax Income | $ | 4 | 35 | 26 | |
Pre-Tax Adjustments: | |||||
Lower-of-cost-or-market inventory adjustments | 8 | - | - | ||
Adjusted Pre-Tax Income | $ | 12 | 35 | 26 | |
Chemicals - Other | |||||
Pre-Tax Loss | $ | (12) | (16) | (18) | |
Pre-Tax Adjustments: | |||||
None | - | - | - | ||
Adjusted Pre-Tax Loss | $ | (12) | (16) | (18) |
First Quarter 2020 Conference Call 32
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Refining - Atlantic Basin / Europe | |||||
Pre-Tax Income (Loss) | $ | (637) | 61 | (7) | |
Pre-Tax Adjustments: | |||||
Impairments | 441 | - | - | ||
Adjusted Pre-Tax Income (Loss) | $ | (196) | 61 | (7) | |
Refining - Gulf Coast | |||||
Pre-Tax Income (Loss) | $ | (843) | 76 | (118) | |
Pre-Tax Adjustments: | |||||
Impairments | 670 | - | - | ||
Adjusted Pre-Tax Income (Loss) | $ | (173) | 76 | (118) |
First Quarter 2020 Conference Call 33
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Refining - Central Corridor | |||||
Pre-Tax Income (Loss) | $ | (227) | 333 | 77 | |
Pre-Tax Adjustments: | |||||
Pending claims and settlements | - | - | (21) | ||
Lower-of-cost-or-market inventory adjustments | 15 | - | - | ||
Impairments | 435 | - | - | ||
Adjusted Pre-Tax Income | $ | 223 | 333 | 56 | |
Refining - West Coast | |||||
Pre-Tax Loss | $ | (554) | (125) | (150) | |
Pre-Tax Adjustments: | |||||
Impairments | 299 | - | - | ||
Adjusted Pre-Tax Loss | $ | (255) | (125) | (150) |
First Quarter 2020 Conference Call 34
Non-GAAP Reconciliations
Millions of Dollars | |||||
Except as Indicated | |||||
2020 | 2019 | ||||
1Q | 4Q | 1Q | |||
Marketing & Specialties - Marketing & Other | |||||
Pre-Tax Income | $ | 471 | 327 | 138 | |
Pre-Tax Adjustments: | |||||
Certain tax impacts | - | (90) | - | ||
Pending claims and settlements | (37) | - | - | ||
Adjusted Pre-Tax Income | $ | 434 | 237 | 138 | |
Marketing & Specialties - Specialties | |||||
Pre-Tax Income | $ | 42 | 50 | 67 | |
Pre-Tax Adjustments: | |||||
Lower-of-cost-or-market inventory adjustments | 12 | - | - | ||
Adjusted Pre-Tax Income | $ | 54 | 50 | 67 |
First Quarter 2020 Conference Call 35
Non-GAAP Reconciliations
Millions of Dollars (Except as Indicated) | ||||||
1Q 2020 | ||||||
Atlantic Basin/ | Gulf Coast | Central | West Coast | Worldwide | ||
Europe | Corridor | |||||
Realized Refining Margins | ||||||
Loss before income taxes | $ | (637) | (843) | (227) | (554) | (2,261) |
Plus: | ||||||
Taxes other than income taxes | 19 | 37 | 17 | 31 | 104 | |
Depreciation, amortization and impairments | 492 | 741 | 469 | 364 | 2,066 | |
Selling, general and administrative expenses | 13 | 7 | 6 | 10 | 36 | |
Operating expenses | 194 | 492 | 136 | 283 | 1,105 | |
Equity in (earnings) losses of affiliates | 2 | (1) | 51 | - | 52 | |
Other segment (income) expense, net | (2) | 1 | (3) | 1 | (3) | |
Proportional share of refining gross margins contributed by equity affiliates | 16 | - | 113 | - | 129 | |
Special items: | ||||||
Lower-of-cost-or-market inventory adjustments | - | - | 35 | - | 35 | |
Realized refining margins | $ | 97 | 434 | 597 | 135 | 1,263 |
Total processed inputs (thousands of barrels) | 41,335 | 64,066 | 23,345 | 27,877 | 156,623 | |
Adjusted total processed inputs (thousands of barrels)1 | 41,335 | 64,066 | 44,291 | 27,877 | 177,569 | |
Loss before income taxes (dollars per barrel)2 | $ | (15.41) | (13.16) | (9.72) | (19.87) | (14.44) |
Realized refining margins (dollars per barrel)3 | $ | 2.38 | 6.76 | 13.50 | 4.80 | 7.11 |
- Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate.
- 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.
First Quarter 2020 Conference Call 36
Non-GAAP Reconciliations
1Q 2020 | ||
Numerator ($MM) | ||
Net Loss | $ | (2,427) |
After-tax interest expense | 88 | |
GAAP ROCE loss | (2,339) | |
After-tax special items | 2,946 | |
Adjusted ROCE earnings | $ | 607 |
Denominator ($MM) | ||
GAAP average capital employed1 | $ | 37,767 |
2020 Annualized GAAP ROCE | (25)% | |
2020 Annualized Adjusted ROCE | 6 % |
First Quarter 2020 Conference Call 37
1) Capital employed is total equity plus total debt
Non-GAAP Reconciliations
Millions of Dollars (Except as Indicated) | ||||
March 31, 2020 | ||||
Phillips 66 | Phillips 66 | Phillips 66 Excluding | ||
Consolidated | Partners1 | Phillips 66 Partners | ||
Total Debt | $ | 12,963 | 3,516 | 9,447 |
Total Equity | 23,639 | 2,233 | 21,406 | |
Debt-to-Capital Ratio | 35% | 31% | ||
Total Cash & Cash Equivalents | $ | 1,221 | 92 | 1,129 |
Net Debt-to-Capital Ratio | 33% | 28% |
First Quarter 2020 Conference Call 38
1) Phillips 66 Partners' third-party debt and Phillips 66's noncontrolling interest attributable to Phillips 66 Partners
Non-GAAP Reconciliations
Millions of Dollars | ||||
1Q 2020 | ||||
Growth | Sustaining | Total | ||
Capital Expenditures and Investments | ||||
Midstream | $ | 529 | 51 | 580 |
Refining | 98 | 147 | 245 | |
Marketing & Specialties | 16 | 9 | 25 | |
Corporate & Other | 1 | 49 | 50 | |
Adjusted Capital Spending | 644 | 256 | 900 | |
Capital Spending Funded by Certain Joint Venture Partners (Midstream) | 23 | - | 23 | |
Total | $ | 667 | 256 | 923 |
First Quarter 2020 Conference Call 39
Non-GAAP Reconciliations
Millions of Dollars | ||
Except as Indicated | ||
1Q 2020 | ||
Effective Tax Rates | ||
Loss before income taxes | $ | (2,478) |
Special items | 3,021 | |
Adjusted income before income taxes | $ | 543 |
Income tax benefit | $ | (51) |
Special items | 75 | |
Adjusted income tax expense | $ | 24 |
GAAP effective tax rate | 2.1% | |
Adjusted effective tax rate | 4.4% |
First Quarter 2020 Conference Call 40
Attachments
- Original document
- Permalink
Disclaimer
Phillips 66 Company published this content on 01 May 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 04 May 2020 07:53:07 UTC