Strong Portfolio and Strategic Priorities Support Phillips 66 Third-Quarter Results

  • Reported third-quarter earnings of $346 million or $0.82 per share; adjusted earnings of $859 million or $2.04 per share
  • Returned $1.3 billion to shareholders through dividends and share repurchases
  • Achieved business transformation $1.4 billion run-rate savings target, including $1 per barrel Refining cost reduction
  • Progressed asset dispositions totaling $2.7 billion toward $3 billion target, including recently executed agreements

Phillips 66 (NYSE: PSX), a leading integrated downstream energy provider, announced third-quarter earnings.

“Our employees continue to execute our strategic priorities, deliver strong operating performance and leverage the benefits of our differentiated downstream portfolio,” said Mark Lashier, chairman and CEO of Phillips 66.

“We have achieved our cost reduction and Midstream synergy targets,” said Lashier. “In addition, we have significantly advanced our asset disposition program with recently announced transactions. Our commitment to operational excellence and disciplined capital allocation continues to create long-term shareholder value.” 

Financial Results Summary

(in millions of dollars, except as indicated)

 

 

 

3Q 2024

2Q 2024

Earnings

$

346

 

1,015

 

Adjusted Earnings1

 

859

 

984

 

Adjusted EBITDA1

 

1,998

 

2,183

 

Earnings Per Share

 

 

Earnings Per Share - Diluted

 

0.82

 

2.38

 

Adjusted Earnings Per Share - Diluted1

 

2.04

 

2.31

 

Cash Flow From Operations

 

1,132

 

2,097

 

Cash Flow From Operations, Excluding Working Capital1

 

1,513

 

1,181

 

Capital Expenditures & Investments2

 

358

 

367

 

Return of Capital to Shareholders

 

1,277

 

1,325

 

Share repurchases

 

800

 

840

 

Dividends paid

 

477

 

485

 

Cash

 

1,637

 

2,444

 

Debt

 

19,998

 

19,960

 

Debt-to-capital ratio

 

40

%

40

%

Net debt-to-capital ratio1

 

38

%

36

%

1Represents a non-GAAP financial measure. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release.

2 Excludes acquisitions of $567 million in the third quarter of 2024, and purchases of government obligations of $1.1 billion in third-quarter of 2024.

Segment Financial and Operating Highlights

(in millions of dollars, except as indicated)

 

 

 

3Q 2024

2Q 2024

Change

Earnings1

$

346

 

1,015

 

(669

)

Midstream

 

644

 

767

 

(123

)

Chemicals

 

342

 

222

 

120

 

Refining

 

(108

)

302

 

(410

)

Marketing and Specialties

 

(22

)

415

 

(437

)

Renewable Fuels

 

(116

)

(55

)

(61

)

Corporate and Other

 

(327

)

(340

)

13

 

Income tax expense

 

(44

)

(291

)

247

 

Noncontrolling interests

 

(23

)

(5

)

(18

)

 

 

 

 

Adjusted Earnings1,2

$

859

 

984

 

(125

)

Midstream

 

672

 

753

 

(81

)

Chemicals

 

342

 

222

 

120

 

Refining

 

(67

)

302

 

(369

)

Marketing and Specialties

 

583

 

415

 

168

 

Renewable Fuels

 

(116

)

(55

)

(61

)

Corporate and Other

 

(327

)

(340

)

13

 

Income tax expense

 

(205

)

(278

)

73

 

Noncontrolling interests

 

(23

)

(35

)

12

 

 

 

 

 

Adjusted EBITDA2

$

1,998

 

2,183

 

(185

)

Midstream

 

892

 

971

 

(79

)

Chemicals

 

466

 

348

 

118

 

Refining

 

188

 

531

 

(343

)

Marketing and Specialties

 

656

 

484

 

172

 

Renewable Fuels

 

(92

)

(43

)

(49

)

Corporate and Other

 

(112

)

(108

)

(4

)

 

 

 

 

Operating Highlights

 

 

 

Midstream NGL Fractionated Volumes (MBD)

 

728

 

744

 

(16

)

Chemicals Global O&P Utilization

 

98

%

98

%

%

Refining

 

 

 

Turnaround Expense ($)

 

137

 

100

 

37

 

Realized Margin ($/BBL)2

 

8.31

 

10.01

 

(1.70

)

Crude Capacity Utilization

 

94

%

98

%

(4

%)

Clean Product Yield

 

87

%

86

%

1

%

Renewable Fuels Produced (MBD)

 

44

 

31

 

13

 

1Segment reporting is pre-tax.

 

 

 

2Represents a non-GAAP financial measure. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release.

Third-Quarter 2024 Financial Results

Reported earnings were $346 million for the third quarter of 2024 versus $1.0 billion in the second quarter. Third-quarter earnings included a legal accrual of $605 million in the Marketing and Specialties segment, costs related to the planned shutdown of the Los Angeles Refinery of $41 million in the Refining segment, and an impairment of $28 million in the Midstream segment. Second-quarter earnings included a gain on sale of investment of $238 million and an impairment of $224 million, both impacting the Midstream segment. Adjusted earnings for the third quarter were $859 million versus $984 million in the second quarter.

  • Midstream third-quarter 2024 adjusted pre-tax income decreased compared with the second quarter mainly due to seasonal maintenance costs and lower equity earnings, partially offset by higher export margins.
  • Chemicals reported pre-tax income increased mainly due to higher margins and lower costs.
  • Refining adjusted pre-tax loss was a decrease compared to the second quarter, primarily due to a decline in realized margins largely driven by lower market crack spreads.
  • Marketing and Specialties adjusted pre-tax income increased primarily due to higher margins.
  • Renewable Fuels reported pre-tax loss increased primarily due to lower realized margins, partially offset by higher volumes.

As of September 30, 2024, the company had $1.6 billion of cash and cash equivalents and $5.3 billion of committed capacity available under credit facilities.

Business Highlights and Strategic Priorities Progress

  • Distributed $12.5 billion through share repurchases and dividends since July 2022 and on pace to achieve the company’s $13 billion to $15 billion target by year-end.
  • Achieved $1.4 billion in run-rate business transformation savings, delivering on the company’s target ahead of schedule.
  • Expanded its Midstream NGL wellhead-to-market business with the acquisition of Pinnacle Midstream and approved a follow-on processing plant expansion in the Midland Basin expected to be completed in mid-year 2025.
  • Achieved target of over $400 million of run-rate synergies from the successful integration of DCP Midstream.
  • Received proceeds of $1.3 billion since 2022 toward the company’s $3 billion asset disposition target. In addition, the company recently agreed to sell its 49% interest in a Switzerland-based retail joint venture for $1.24 billion, and its interests in non-core Midstream assets in North Dakota.

Investor Webcast

Members of Phillips 66 executive management will host a webcast at noon ET to provide an update on the company’s strategic initiatives and discuss the company’s third-quarter performance. To access the webcast and view related presentation materials, go to phillips66.com/investors and click on “Events & Presentations.” For detailed supplemental information, go to phillips66.com/supplemental.

About Phillips 66

Phillips 66 (NYSE: PSX) is a leading integrated downstream energy provider that manufactures, transports and markets products that drive the global economy. The company’s portfolio includes Midstream, Chemicals, Refining, Marketing and Specialties, and Renewable Fuels businesses. Headquartered in Houston, Phillips 66 has employees around the globe who are committed to safely and reliably providing energy and improving lives while pursuing a lower-carbon future. For more information, visit phillips66.com or follow @Phillips66Co on LinkedIn.







Use of Non-GAAP Financial Information—This news release includes the terms “adjusted earnings,” “adjusted pre-tax income (loss),” “adjusted EBITDA,” “adjusted earnings per share,” “refining realized margin per barrel,” “cash from operations, excluding working capital,” and “net debt-to-capital ratio.” These are non-GAAP financial measures that are included to help facilitate comparisons of operating performance across periods and to help facilitate comparisons with other companies in our industry. Where applicable, these measures exclude items that do not reflect the core operating results of our businesses in the current period or other adjustments to reflect how management analyzes results. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release.

References in the release to earnings refer to net income attributable to Phillips 66. References to run-rate business transformation savings include cost savings and other benefits that will be captured in the sales and other operating revenues impacting gross margin; purchased crude oil and products costs impacting gross margin; operating expenses; selling, general and administrative expenses; and equity in earnings of affiliates lines on our consolidated statement of income when realized. Run-rate savings include run-rate sustaining capital savings. Run-rate sustaining capital savings include savings that will be captured in the capital expenditures and investments on our consolidated statement of cash flows when realized.

Basis of Presentation— Effective April 1, 2024, we changed the internal financial information reviewed by our chief executive officer to evaluate performance and allocate resources to our operating segments. This included changes in the composition of our operating segments, as well as measurement changes for certain activities between our operating segments. The primary effects of this realignment included establishment of a Renewable Fuels operating segment, which includes renewable fuels activities and assets historically reported in our Refining, Marketing and Specialties (M&S), and Midstream segments; change in method of allocating results for certain Gulf Coast distillate export activities from our M&S segment to our Refining segment; reclassification of certain crude oil and international clean products trading activities between our M&S segment and our Refining segment; and change in reporting of our 16% investment in NOVONIX from our Midstream segment to Corporate and Other. Accordingly, prior period results have been recast for comparability.

In the third quarter of 2024, we began presenting the line item “Capital expenditures and investments” on our consolidated statement of cash flows exclusive of acquisitions, net of cash acquired. Accordingly, prior period information has been reclassified for comparability.

Cautionary Statement for the Purposes of the “Safe Harbor” Provisions of the Private Securities Litigation Reform Act of 1995—This news release contains forward-looking statements within the meaning of the federal securities laws relating to Phillips 66’s operations, strategy and performance. Words such as “anticipated,” “estimated,” “expected,” “planned,” “scheduled,” “targeted,” “believe,” “continue,” “intend,” “will,” “would,” “objective,” “goal,” “project,” “efforts,” “strategies” and similar expressions that convey the prospective nature of events or outcomes generally indicate forward-looking statements. However, the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements included in this news release are based on management’s expectations, estimates and projections as of the date they are made. These statements are not guarantees of future events or performance, and you should not unduly rely on them as they involve certain risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in such forward-looking statements. Factors that could cause actual results or events to differ materially from those described in the forward-looking statements include: changes in governmental policies or laws that relate to our operations, including regulations that seek to limit or restrict refining, marketing and midstream operations or regulate profits, pricing, or taxation of our products or feedstocks, or other regulations that restrict feedstock imports or product exports; our ability to timely obtain or maintain permits necessary for projects; fluctuations in NGL, crude oil, refined petroleum, renewable fuels and natural gas prices, and refining, marketing and petrochemical margins; the effects of any widespread public health crisis and its negative impact on commercial activity and demand for refined petroleum or renewable fuels products; changes to worldwide government policies relating to renewable fuels and greenhouse gas emissions that adversely affect programs including the renewable fuel standards program, low carbon fuel standards and tax credits for renewable fuels; potential liability from pending or future litigation; liability for remedial actions, including removal and reclamation obligations under existing or future environmental regulations; unexpected changes in costs for constructing, modifying or operating our facilities; our ability to successfully complete, or any material delay in the completion of, any asset disposition, acquisition, shutdown or conversion that we have announced or may pursue, including receipt of any necessary regulatory approvals or permits related thereto; unexpected difficulties in manufacturing, refining or transporting our products; the level and success of drilling and production volumes around our midstream assets; risks and uncertainties with respect to the actions of actual or potential competitive suppliers and transporters of refined petroleum products, renewable fuels or specialty products; lack of, or disruptions in, adequate and reliable transportation for our products; failure to complete construction of capital projects on time or within budget; our ability to comply with governmental regulations or make capital expenditures to maintain compliance with laws; limited access to capital or significantly higher cost of capital related to illiquidity or uncertainty in the domestic or international financial markets, which may also impact our ability to repurchase shares and declare and pay dividends; potential disruption of our operations due to accidents, weather events, including as a result of climate change, acts of terrorism or cyberattacks; general domestic and international economic and political developments, including armed hostilities (such as the Russia-Ukraine war), expropriation of assets, and other diplomatic developments; international monetary conditions and exchange controls; changes in estimates or projections used to assess fair value of intangible assets, goodwill and property and equipment and/or strategic decisions with respect to our asset portfolio that cause impairment charges; investments required, or reduced demand for products, as a result of environmental rules and regulations; changes in tax, environmental and other laws and regulations (including alternative energy mandates); political and societal concerns about climate change that could result in changes to our business or increase expenditures, including litigation-related expenses; the operation, financing and distribution decisions of equity affiliates we do not control; and other economic, business, competitive and/or regulatory factors affecting Phillips 66’s businesses generally as set forth in our filings with the Securities and Exchange Commission. Phillips 66 is under no obligation (and expressly disclaims any such obligation) to update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.

           

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

Millions of Dollars

 

 

2024

 

 

2023

 

3Q 

 

2Q 

 

Sep YTD

 

3Q 

 

Sep YTD

Midstream

$

644

 

767

 

1,965

 

 

724

 

2,060

 

Chemicals

 

342

 

222

 

769

 

 

104

 

494

 

Refining

 

(108

)

302

 

410

 

 

1,712

 

4,481

 

Marketing and Specialties

 

(22

)

415

 

759

 

 

605

 

1,501

 

Renewable Fuels

 

(116

)

(55

)

(226

)

 

22

 

164

 

Corporate and Other

 

(327

)

(340

)

(989

)

 

(354

)

(992

)

Pre-Tax Income

 

413

 

1,311

 

2,688

 

 

2,813

 

7,708

 

Less: Income tax expense

 

44

 

291

 

538

 

 

670

 

1,754

 

Less: Noncontrolling interests

 

23

 

5

 

41

 

 

46

 

199

 

Phillips 66

$

346

 

1,015

 

2,109

 

 

2,097

 

5,755

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings

 

 

 

 

 

 

 

 

 

 

 

 

Millions of Dollars

 

2024

 

 

2023

 

3Q

 

2Q

 

Sep YTD

 

3Q

 

Sep YTD

Midstream

$

672

 

753

 

2,038

 

 

581

 

1,915

 

Chemicals

 

342

 

222

 

769

 

 

104

 

494

 

Refining

 

(67

)

302

 

548

 

 

1,742

 

4,525

 

Marketing and Specialties

 

583

 

415

 

1,305

 

 

605

 

1,501

 

Renewable Fuels

 

(116

)

(55

)

(226

)

 

22

 

164

 

Corporate and Other

 

(327

)

(340

)

(989

)

 

(303

)

(812

)

Pre-Tax Income

 

1,087

 

1,297

 

3,445

 

 

2,751

 

7,787

 

Less: Income tax expense

 

205

 

278

 

709

 

 

660

 

1,768

 

Less: Noncontrolling interests

 

23

 

35

 

71

 

 

21

 

218

 

Phillips 66

$

859

 

984

 

2,665

 

 

2,070

 

5,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millions of Dollars

 

Except as Indicated

 

2024

 

 

2023

 

3Q

 

2Q

 

Sep YTD

 

3Q

 

Sep YTD

Reconciliation of Consolidated Earnings to Adjusted Earnings

 

 

 

 

 

 

 

 

 

 

 

Consolidated Earnings

$

346

 

1,015

 

2,109

 

 

2,097

 

5,755

 

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Impairments1

 

28

 

224

 

415

 

 

 

 

Net gain on asset dispositions

 

 

(238

)

(238

)

 

(101

)

(123

)

Change in inventory method for acquired business

 

 

 

 

 

(46

)

(46

)

Los Angeles Refinery shutdown-related costs2

 

41

 

 

41

 

 

 

 

Legal accrual3

 

605

 

 

605

 

 

30

 

30

 

Legal settlement

 

 

 

(66

)

 

 

 

Business transformation restructuring costs

 

 

 

 

 

51

 

127

 

Loss on early redemption of DCP debt

 

 

 

 

 

 

53

 

DCP integration restructuring costs

 

 

 

 

 

4

 

38

 

Tax impact of adjustments4

 

(161

)

13

 

(171

)

 

10

 

(14

)

Noncontrolling interests

 

 

(30

)

(30

)

 

25

 

(19

)

Adjusted earnings

$

859

 

984

 

2,665

 

 

2,070

 

5,801

 

Earnings per share of common stock (dollars)

$

0.82

 

2.38

 

4.94

 

 

4.69

 

12.61

 

Adjusted earnings per share of common stock (dollars)5

$

2.04

 

2.31

 

6.25

 

 

4.63

 

12.71

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)

Midstream Pre-Tax Income

$

644

 

767

 

1,965

 

 

724

 

2,060

 

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Impairments1

 

28

 

224

 

311

 

 

 

 

Net gain on asset disposition

 

 

(238

)

(238

)

 

(101

)

(137

)

Change in inventory method for acquired business

 

 

 

 

 

(46

)

(46

)

DCP integration restructuring costs

 

 

 

 

 

4

 

38

 

Adjusted pre-tax income

$

672

 

753

 

2,038

 

 

581

 

1,915

 

Chemicals Pre-Tax Income

$

342

 

222

 

769

 

 

104

 

494

 

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

None

 

 

 

 

 

 

 

Adjusted pre-tax income

$

342

 

222

 

769

 

 

104

 

494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Refining Pre-Tax Income (Loss)

$

(108

)

302

 

410

 

 

1,712

 

4,481

 

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Impairments1

 

 

 

104

 

 

 

 

Los Angeles Refinery shutdown-related costs2

 

41

 

 

41

 

 

 

 

Net loss on asset disposition

 

 

 

 

 

 

14

 

Legal accrual3

 

 

 

 

 

30

 

30

 

Legal settlement

 

 

 

(7

)

 

 

 

Adjusted pre-tax income (loss)

$

(67

)

302

 

548

 

 

1,742

 

4,525

 

Marketing and Specialties Pre-Tax Income (Loss)

$

(22

)

415

 

759

 

 

605

 

1,501

 

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Legal accrual3

 

605

 

 

605

 

 

 

 

Legal settlement

 

 

 

(59

)

 

 

 

Adjusted pre-tax income

$

583

 

415

 

1,305

 

 

605

 

1,501

 

Renewable Fuels Pre-Tax Income (Loss)

$

(116

)

(55

)

(226

)

 

22

 

164

 

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

None

 

 

 

 

 

 

 

Adjusted pre-tax income (loss)

$

(116

)

(55

)

(226

)

 

22

 

164

 

Corporate and Other Pre-Tax Loss

$

(327

)

(340

)

(989

)

 

(354

)

(992

)

Pre-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Business transformation restructuring costs

 

 

 

 

 

51

 

127

 

Loss on early redemption of DCP debt

 

 

 

 

 

 

53

 

Adjusted pre-tax loss

$

(327

)

(340

)

(989

)

 

(303

)

(812

)

 

 

 

 

 

 

 

 

 

 

 

 

1 Impairments primarily related to certain gathering and processing assets in the Midstream segment, as well as certain crude oil processing and logistics assets in California, reported in the Refining segment.

2 Shutdown-related costs recorded in the Refining segment include pre-tax charges for severance costs.

3 Legal accrual primarily related to ongoing litigation.

4 We generally tax effect taxable U.S.-based special items using a combined federal and state 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.

5 YTD 2024, Q3 2024, Q3 2023 are based on adjusted weighted-average diluted shares of 426,301 thousand, 419,827 thousand, and 447,255 thousand, respectively. 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.

     

 

Millions of Dollars

 

Except as Indicated

 

2024

 

3Q

 

2Q

 

Reconciliation of Consolidated Net Income to Adjusted EBITDA

 

 

 

 

Net Income

$

369

 

1,020

 

Plus:

 

 

 

 

Income tax expense

 

44

 

291

 

Net interest expense

 

191

 

200

 

Depreciation and amortization

 

543

 

497

 

Phillips 66 EBITDA

$

1,147

 

2,008

 

Special Item Adjustments (pre-tax):

 

 

 

 

Impairments

 

28

 

224

 

Net gain on asset disposition

 

 

(238

)

Los Angeles Refinery shutdown-related costs

 

41

 

 

Legal accrual

 

605

 

 

Legal settlement

 

 

 

Total Special Item Adjustments (pre-tax)

 

674

 

(14

)

Change in Fair Value of NOVONIX Investment

 

 

7

 

Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment

$

1,821

 

2,001

 

Other Adjustments (pre-tax):

 

 

 

 

Proportional share of selected equity affiliates income taxes

 

24

 

26

 

Proportional share of selected equity affiliates net interest

 

12

 

19

 

Proportional share of selected equity affiliates depreciation and amortization

 

188

 

195

 

Adjusted EBITDA attributable to noncontrolling interests

 

(47

)

(58

)

Phillips 66 Adjusted EBITDA

$

1,998

 

2,183

 

 

 

 

 

 

Reconciliation of Segment Income before Income Taxes to Adjusted EBITDA

 

 

 

 

Midstream Income before income taxes

$

644

 

767

 

Plus:

 

 

 

 

Depreciation and amortization

 

233

 

224

 

Midstream EBITDA

$

877

 

991

 

Special Item Adjustments (pre-tax):

 

 

 

 

Net gain on asset disposition

 

 

(238

)

Impairments

 

28

 

224

 

Midstream EBITDA, Adjusted for Special Items

$

905

 

977

 

Other Adjustments (pre-tax):

 

 

 

 

Proportional share of selected equity affiliates income taxes

 

5

 

5

 

Proportional share of selected equity affiliates net interest

 

3

 

10

 

Proportional share of selected equity affiliates depreciation and amortization

 

26

 

37

 

Adjusted EBITDA attributable to noncontrolling interests

 

(47

)

(58

)

Midstream Adjusted EBITDA

$

892

 

971

 

Chemicals Income before income taxes

$

342

 

222

 

Plus:

 

 

 

 

None

 

 

 

Chemicals EBITDA

$

342

 

222

 

Special Item Adjustments (pre-tax):

 

 

 

 

None

 

 

 

Chemicals EBITDA, Adjusted for Special Items

$

342

 

222

 

Other Adjustments (pre-tax):

 

 

 

 

Proportional share of selected equity affiliates income taxes

 

13

 

15

 

Proportional share of selected equity affiliates net interest

 

(2

)

 

Proportional share of selected equity affiliates depreciation and amortization

 

113

 

111

 

Chemicals Adjusted EBITDA

$

466

 

348

 

Refining Income (loss) before income taxes

$

(108

)

302

 

Plus:

 

 

 

 

Depreciation and amortization

 

230

 

204

 

Refining EBITDA

$

122

 

506

 

Special Item Adjustments (pre-tax):

 

 

 

 

Los Angeles Refinery shutdown-related costs

 

41

 

 

Refining EBITDA, Adjusted for Special Items

$

163

 

506

 

Other Adjustments (pre-tax):

 

 

 

 

Proportional share of selected equity affiliates income taxes

 

(1

)

1

 

Proportional share of selected equity affiliates net interest

 

(1

)

(2

)

Proportional share of selected equity affiliates depreciation and amortization

 

27

 

26

 

Refining Adjusted EBITDA

$

188

 

531

 

Marketing and Specialties Income (loss) before income taxes

$

(22

)

415

 

Plus:

 

 

 

 

Depreciation and amortization

 

32

 

32

 

Marketing and Specialties EBITDA

$

10

 

447

 

Special Item Adjustments (pre-tax):

 

 

 

 

Legal accrual

 

605

 

 

Marketing and Specialties EBITDA, Adjusted for Special Items

$

615

 

447

 

Other Adjustments (pre-tax):

 

 

 

 

Proportional share of selected equity affiliates income taxes

 

7

 

5

 

Proportional share of selected equity affiliates net interest

 

12

 

11

 

Proportional share of selected equity affiliates depreciation and amortization

 

22

 

21

 

Marketing and Specialties Adjusted EBITDA

$

656

 

484

 

Renewable Fuels Loss before income taxes

$

(116

)

(55

)

Plus:

 

 

 

 

Depreciation and amortization

 

24

 

12

 

Renewable Fuels EBITDA

$

(92

)

(43

)

Special Item Adjustments (pre-tax):

 

 

 

 

None

 

 

 

Renewable Fuels EBITDA, Adjusted for Special Items

$

(92

)

(43

)

Corporate and Other Loss before income taxes

$

(327

)

(340

)

Plus:

 

 

 

 

Net interest expense

 

191

 

200

 

Depreciation and amortization

 

24

 

25

 

Corporate and Other EBITDA

$

(112

)

(115

)

Special Item Adjustments (pre-tax):

 

 

 

 

None

 

 

 

Total Special Item Adjustments (pre-tax)

 

 

 

Change in Fair Value of NOVONIX Investment

 

 

7

 

Corporate EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment

$

(112

)

(108

)

 

 

 

 

 

 

 

 

 

 

Millions of Dollars

 

Except as Indicated

 

September 30, 2024

Debt-to-Capital Ratio

 

Total Debt

$

19,998

 

Total Equity

 

29,784

 

Debt-to-Capital Ratio

 

40

%

Total Cash

 

1,637

 

Net Debt-to-Capital Ratio

 

38

%

 

 

 

 

 

 

Millions of Dollars

 

September 30, 2024

Reconciliation of Net Cash Used in Operating Activities to Operating Cash Flow, Excluding Working Capital

 

Net Cash Used in Operating Activities

$

1,132

 

Less: Net Working Capital Changes

 

(381

)

Operating Cash Flow, Excluding Working Capital

$

1,513

 

 

 

 

Millions of Dollars

 

Except as Indicated

 

2024

 

3Q

 

2Q

 

Reconciliation of Refining Income (Loss) Before Income Taxes to Realized Refining Margins

 

 

 

 

Income (loss) before income taxes

$

(108

)

302

 

Plus:

 

 

 

 

Taxes other than income taxes

 

100

 

74

 

Depreciation, amortization and impairments

 

230

 

203

 

Selling, general and administrative expenses

 

60

 

51

 

Operating expenses

 

922

 

884

 

Equity in earnings of affiliates

 

12

 

(33

)

Other segment expense, net

 

(4

)

(1

)

Proportional share of refining gross margins contributed by equity affiliates

 

193

 

260

 

Special items:

 

 

 

 

None

 

 

 

Realized refining margins

$

1,405

 

1,740

 

Total processed inputs (thousands of barrels)

 

145,440

 

151,296

 

Adjusted total processed inputs (thousands of barrels)*

 

168,951

 

174,107

 

Income (loss) before income taxes (dollars per barrel)**

$

(0.74

)

2.00

 

Realized refining margins (dollars per barrel)***

$

8.31

 

10.01

 

*Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate.

   

**Income 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.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.