Skip to main content

Phillips 66 Delivers Strong 4Q Operating Results While Enhancing Portfolio

Fourth Quarter

  • Reported fourth-quarter earnings of $2.9 billion or $7.17 per share; adjusted earnings of $1.0 billion or $2.47 per share; including $239 million of pre-tax accelerated depreciation on Los Angeles Refinery
  • Achieved record NGL transportation and fractionation volumes of over 1 MMBD each
  • Delivered record clean product yield of 88% and operated at 99% crude capacity utilization in Refining
  • Generated $2.8 billion of net operating cash flow, $2.0 billion excluding working capital
  • Reduced debt by $2.0 billion during the quarter, ending the year at $19.7 billion

Full-Year 2025

  • Earnings of $4.4 billion or $10.79 per share and adjusted earnings of $2.6 billion or $6.44 per share; including $964 million of pre-tax accelerated depreciation on Los Angeles Refinery
  • Enhanced the portfolio through asset dispositions and acquisitions, each totaling $3.5 billion
  • Achieved record NGL transportation and fractionation volumes, an increase of 22% and 23%, respectively, over the prior year.
  • Record clean product yield and third-consecutive year above industry-average crude utilization
  • Generated $5.0 billion of net operating cash flow, $6.1 billion excluding working capital
  • Returned $3.1 billion to shareholders, representing more than 50% of net operating cash flow

Phillips 66 (NYSE: PSX) announced fourth-quarter earnings.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20260204915250/en/

“2025 was a transformative year for Phillips 66. We sold the majority of our European retail business, acquired the remaining 50% interest in WRB, and improved our Midstream competitive position with the acquisition of Coastal Bend and expansion of Dos Picos II,” said Mark Lashier, chairman and CEO of Phillips 66.

“While enhancing our portfolio to focus on our core assets and geographies, we have also taken a disciplined approach to improving operations, particularly in refining, and upheld our unwavering commitment to safety. As we look to 2026, focused execution of our strategy, disciplined capital allocation and world-class operations will enable further debt reduction and our continuing commitment to return cash flow to shareholders.”

Strategic Priorities Progress and Business Highlights

  • Acquired the remaining 50% interest in WRB Refining LP, gaining full ownership of the Wood River and Borger refineries.
  • Sold a 65% interest in our Germany and Austria retail marketing business.
  • Ceased fuel production at the Los Angeles Refinery.
  • Recently commenced a subsequent open season for remaining Western Gateway Pipeline capacity and expanded origins and destinations including the Los Angeles market.
  • In January 2026, announced agreement to acquire Lindsey Oil Refinery and logistics assets with the plan to utilize select assets, enhancing our U.K. integrated business.
  • Announced 2026 capital budget of $2.4 billion, including $1.1 billion for sustaining capital and $1.3 billion for organic growth capital.

Financial Results Summary

(in millions of dollars, except as indicated)

 

 

4Q 2025

3Q 2025

Earnings

$

2,906

133

Adjusted Earnings1

 

1,002

1,025

Adjusted EBITDA1

 

2,532

2,594

Earnings Per Share

 

 

Earnings Per Share - Diluted

 

7.17

0.32

Adjusted Earnings Per Share - Diluted1

 

2.47

2.52

Cash Flow From Operations

 

2,752

1,178

Cash Flow From Operations, Excluding Working Capital1

 

2,044

1,920

Capital Expenditures & Investments

 

682

541

Acquisitions, net of cash acquired

 

1,288

(10)

Proceeds from Asset Dispositions

 

1,489

Return of Capital to Shareholders

 

756

751

Repurchases of common stock

 

274

267

Dividends paid on common stock

 

482

484

Cash and Cash Equivalents, including cash classified within Assets held for sale

 

1,116

1,950

Debt

 

19,716

21,755

Debt-to-capital ratio

 

39%

44%

Net debt-to-capital ratio1

 

38%

41%

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

Segment Financial and Operating Highlights

(Millions of dollars, except as indicated)

 

 

4Q 2025

3Q 2025

Change

Earnings (Loss)1

$

2,906

133

2,773

Midstream

 

638

697

(59)

Chemicals

 

(12)

176

(188)

Refining

 

822

(518)

1,340

Marketing and Specialties

 

2,396

251

2,145

Renewable Fuels

 

(19)

(43)

24

Corporate and Other

 

(372)

(364)

(8)

Income tax expense

 

(526)

(32)

(494)

Noncontrolling interests

 

(21)

(34)

13

 

 

 

 

Adjusted Earnings (Loss)1,2

$

1,002

1,025

(23)

Midstream

 

717

697

20

Chemicals

 

19

176

(157)

Refining

 

542

430

112

Marketing and Specialties

 

439

477

(38)

Renewable Fuels

 

(19)

(43)

24

Corporate and Other

 

(363)

(364)

1

Income tax (expense) benefit

 

(302)

(314)

12

Noncontrolling interests

 

(31)

(34)

3

 

 

 

 

Adjusted EBITDA2

$

2,532

2,594

(62)

Midstream

 

952

964

(12)

Chemicals

 

145

308

(163)

Refining

 

1,019

904

115

Marketing and Specialties

 

488

525

(37)

Renewable Fuels

 

5

(18)

23

Corporate and Other

 

(77)

(89)

12

 

 

 

 

Operating Highlights

 

 

 

NGL Pipeline Throughput - Y-Grade to Market (MB/D)3

 

1,006

999

7

NGL Fractionated (MB/D)

 

1,018

930

88

Chemicals Global O&P Capacity Utilization

 

97%

104%

(7%)

Refining

 

 

 

Turnaround Expense4

 

135

36

99

Realized Margin ($/BBL)2

 

12.48

12.15

0.33

Crude Capacity Utilization5

 

99%

99%

—%

Clean Product Yield

 

88%

86%

2%

Renewable Fuels Produced (MB/D)

 

32

36

(4)

1 Segment reporting is pre-tax.

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

3 Represents volumes delivered to fractionation hubs, including Mont Belvieu, Sweeny and Conway. Includes 100% of DCP Midstream Class A Segment and Phillips 66's direct interest in DCP Sand Hills Pipeline, LLC and DCP Southern Hills Pipeline, LLC.

4 Excludes turnaround expense of all equity affiliates.

5 Beginning October 1, 2025, excludes Los Angeles Refinery and includes 100% of Wood River and Borger refineries.

Fourth-Quarter 2025 Financial Results

Reported earnings were $2.9 billion for the fourth quarter of 2025 versus $133 million in the third quarter of 2025. Fourth-quarter earnings included pre-tax special item adjustments of $2.0 billion in the Marketing and Specialties segment primarily related to the partial disposition of the Germany and Austria retail marketing business, $280 million in the Refining segment, $(79) million in the Midstream segment, $(31) million in the Chemicals segment and $(9) million in Corporate and Other. Adjusted earnings for the fourth quarter were $1.0 billion, in line with the third quarter.

  • Midstream adjusted pre-tax income increased compared with the third quarter mainly due to higher volumes, partially offset by lower margins.
  • Chemicals adjusted pre-tax income decreased mainly due to lower margins.
  • Refining adjusted pre-tax income benefited from the acquisition and consolidation of the remaining ownership interest of WRB Refining LP.
  • Marketing and Specialties adjusted pre-tax income decreased primarily due to the partial disposition of our Germany and Austria retail marketing business and lower domestic margins, partially offset by higher U.K. margins and lower costs.
  • Renewable Fuels pre-tax results improved primarily due to higher realized margins including inventory impacts, partially offset by lower credits.
  • Corporate and Other adjusted pre-tax loss is in line with the previous quarter.

As of Dec. 31, 2025, the company had $1.1 billion of cash and cash equivalents and $5.7 billion of committed capacity available under credit facilities.





Investor Webcast

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





About Phillips 66

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





Use of Non-GAAP Financial Information—This news release includes the terms “adjusted earnings (loss),” “adjusted pre-tax income (loss),” “adjusted EBITDA,” “adjusted earnings per share,” “adjusted controllable cost,” “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, to help facilitate comparisons with other companies in our industry and to help facilitate determination of enterprise value. Where applicable, these measures exclude items that do not reflect the core operating results of our businesses in the current period or other adjustments to reflect how management analyzes results. Reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measure are included within this release. References in the release to earnings refer to net income attributable to Phillips 66. References in the release to shareholder distributions refers to the sum of dividends paid to Phillips 66 stockholders and proceeds used by Phillips 66 to repurchase shares of its common stock.

Basis of Presentation— Phillips 66 and Refining results included herein through September 30, 2025, includes our proportional share of WRB Refining LP equity earnings and beginning October 1, 2025, includes 100% of Borger Refinery and Wood River Refinery consolidated due to the acquisition of the remaining 50% of WRB.

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

Earnings (Loss)

 

 

 

 

 

 

 

Millions of Dollars

 

2025

 

 

2024

 

 

4Q

3Q

Year

 

4Q

Year

Midstream

$

638

 

697

 

2,817

 

 

673

 

2,638

 

Chemicals

 

(12

)

176

 

297

 

 

107

 

876

 

Refining

 

822

 

(518

)

(274

)

 

(775

)

(365

)

Marketing and Specialties

 

2,396

 

251

 

4,500

 

 

252

 

1,011

 

Renewable Fuels

 

(19

)

(43

)

(380

)

 

28

 

(198

)

Corporate and Other

 

(372

)

(364

)

(1,540

)

 

(298

)

(1,287

)

Pre-Tax Income (Loss)

 

3,453

 

199

 

5,420

 

 

(13

)

2,675

 

Less: Income tax expense (benefit)

 

526

 

32

 

892

 

 

(38

)

500

 

Less: Noncontrolling interests

 

21

 

34

 

125

 

 

17

 

58

 

Phillips 66

$

2,906

 

133

 

4,403

 

 

8

 

2,117

 

 

 

 

 

 

 

 

Adjusted Earnings (Loss)

 

 

 

 

 

 

 

Millions of Dollars

 

2025

 

 

2024

 

 

4Q

3Q

Year

 

4Q

Year

Midstream

$

717

 

697

 

2,828

 

 

708

 

2,746

 

Chemicals

 

19

 

176

 

328

 

 

72

 

841

 

Refining

 

542

 

430

 

427

 

 

(759

)

(211

)

Marketing and Specialties

 

439

 

477

 

1,841

 

 

185

 

1,490

 

Renewable Fuels

 

(19

)

(43

)

(380

)

 

28

 

(198

)

Corporate and Other

 

(363

)

(364

)

(1,465

)

 

(294

)

(1,283

)

Pre-Tax Income (Loss)

 

1,335

 

1,373

 

3,579

 

 

(60

)

3,385

 

Less: Income tax expense (benefit)

 

302

 

314

 

821

 

 

(16

)

693

 

Less: Noncontrolling interests

 

31

 

34

 

126

 

 

17

 

88

 

Phillips 66

$

1,002

 

1,025

 

2,632

 

 

(61

)

2,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millions of Dollars

 

Except as Indicated

 

2025

 

 

2024

 

 

4Q

3Q

Year

 

4Q

Year

Reconciliation of Consolidated Earnings to

Adjusted Earnings

 

 

 

 

 

 

Consolidated Earnings

$

2,906

 

133

 

4,403

 

 

8

 

2,117

 

Pre-tax adjustments:

 

 

 

 

 

 

Certain tax impacts

 

(11

)

 

(11

)

 

(9

)

(9

)

Impairments1

 

79

 

948

 

1,048

 

 

35

 

450

 

Net gain on asset dispositions2

 

(1,978

)

(15

)

(2,989

)

 

(67

)

(305

)

Pending claims and settlements

 

(123

)

 

(123

)

 

 

 

Winter-storm-related recovery

 

 

 

 

 

(35

)

(35

)

Lower-of-cost-or-market inventory adjustments

 

31

 

 

31

 

 

 

 

Los Angeles Refinery cessation costs

 

35

 

 

35

 

 

7

 

48

 

Interest expense

 

9

 

 

9

 

 

 

 

Legal accrual3

 

21

 

241

 

295

 

 

22

 

627

 

Legal settlement

 

(181

)

 

(181

)

 

 

(66

)

Professional advisory fees

 

 

 

45

 

 

 

 

Tax impact of adjustments4

 

19

 

(282

)

(103

)

 

9

 

(162

)

Other tax impacts

 

205

 

 

174

 

 

(31

)

(31

)

Noncontrolling interests

 

(10

)

 

(1

)

 

 

(30

)

Adjusted earnings (loss)

$

1,002

 

1,025

 

2,632

 

 

(61

)

2,604

 

Earnings per share of common stock (dollars)

$

7.17

 

0.32

 

10.79

 

 

0.01

 

4.99

 

Adjusted earnings (loss) per share of common stock (dollars)

$

2.47

 

2.52

 

6.44

 

 

(0.15

)

6.15

 

Adjusted Weighted-Average Diluted Common Shares Outstanding (thousands)

 

404,733

 

406,045

 

407,605

 

 

411,687

 

422,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Pre-Tax Income to

Adjusted Pre-Tax Income

 

 

 

 

 

 

Midstream Pre-Tax Income

$

638

 

697

 

2,817

 

 

673

 

2,638

 

Pre-tax adjustments:

 

 

 

 

 

 

Impairments

 

79

 

 

79

 

 

35

 

346

 

Net gain on asset dispositions2

 

 

 

(68

)

 

 

(238

)

Adjusted pre-tax income

$

717

 

697

 

2,828

 

 

708

 

2,746

 

Chemicals Pre-Tax Income (Loss)

$

(12

)

176

 

297

 

 

107

 

876

 

Pre-tax adjustments:

 

 

 

 

 

 

Winter-storm-related recovery

 

 

 

 

 

(35

)

(35

)

Lower-of-cost-or-market inventory adjustments

 

31

 

 

31

 

 

 

 

Adjusted pre-tax income

$

19

 

176

 

328

 

 

72

 

841

 

Refining Pre-Tax Income (Loss)

$

822

 

(518

)

(274

)

 

(775

)

(365

)

Pre-tax adjustments:

 

 

 

 

 

 

Impairments1

 

 

948

 

948

 

 

 

104

 

Los Angeles Refinery cessation costs

 

35

 

 

35

 

 

3

 

44

 

Certain tax impacts

 

(11

)

 

(11

)

 

(9

)

(9

)

Pending claims and settlements

 

(123

)

 

(123

)

 

 

 

Legal settlement

 

(181

)

 

(181

)

 

 

(7

)

Legal accrual

 

 

 

33

 

 

22

 

22

 

Adjusted pre-tax income (loss)

$

542

 

430

 

427

 

 

(759

)

(211

)

Marketing and Specialties Pre-Tax Income

$

2,396

 

251

 

4,500

 

 

252

 

1,011

 

Pre-tax adjustments:

 

 

 

 

 

 

Net gain on asset dispositions2

 

(1,978

)

(15

)

(2,921

)

 

(67

)

(67

)

Legal settlement

 

 

 

 

 

 

(59

)

Legal accrual3

 

21

 

241

 

262

 

 

 

605

 

Adjusted pre-tax income

$

439

 

477

 

1,841

 

 

185

 

1,490

 

Renewable Fuels Pre-Tax Income (Loss)

$

(19

)

(43

)

(380

)

 

28

 

(198

)

Pre-tax adjustments:

 

 

 

 

 

 

None

 

 

 

 

 

 

 

Adjusted pre-tax income (loss)

$

(19

)

(43

)

(380

)

 

28

 

(198

)

Corporate and Other Pre-Tax Loss

$

(372

)

(364

)

(1,540

)

 

(298

)

(1,287

)

Pre-tax adjustments:

 

 

 

 

 

 

Impairments

 

 

 

21

 

 

 

 

Professional advisory fees

 

 

 

45

 

 

 

 

Interest expense

 

9

 

 

9

 

 

 

 

Los Angeles Refinery cessation costs

 

 

 

 

 

4

 

4

 

Adjusted pre-tax loss

$

(363

)

(364

)

(1,465

)

 

(294

)

(1,283

)

1. Impairments recorded in the third quarter 2025 are related to our 50% equity investment in WRB Refining LP as a result of the definitive agreement entered into in Sept. 2025, and closed on Oct. 1, 2025, in the Refining segment.

2. Net gain on asset dispositions includes the sale of a 65% interest in our Germany and Austria retail marketing business in the fourth-quarter 2025. In connection with this sale, in the second and third quarters of 2025, we recognized before-tax unrealized (gain) loss from foreign currency derivatives impacting the Marketing and Specialties segment. In the first-quarter of 2025, we sold our 49% non-operated equity interest in Coop Mineraloel AG. Also in the first quarter 2025, was a gain on disposition of DCP Midstream, LP’s 25% interest in Gulf Coast Express Pipeline LLC.

3. Legal accrual primarily related to ongoing litigation with Propel Fuels, Inc.

4. We generally tax effect taxable U.S.-based special items using a combined federal and state annual statutory income tax rate of approximately 24%. Taxable special items attributable to foreign locations likewise generally use a local statutory income tax rate, but certain transactions may be partially exempt, which could result in a lower overall effective tax rate on these items. Nontaxable events reflect zero income tax. These events include, but are not limited to, most goodwill impairments, transactions legislatively exempt from income tax, transactions related to entities for which we have made an assertion that the undistributed earnings are permanently reinvested, or transactions occurring in jurisdictions with a valuation allowance.

 

 

 

 

 

 

 

Millions of Dollars

Except as Indicated

 

2025

 

4Q

3Q

Reconciliation of Consolidated Net Income to Adjusted EBITDA Attributable to Phillips 66

 

 

Net Income

$

2,927

 

167

 

Plus:

 

 

Income tax expense

 

526

 

32

 

Net interest expense

 

256

 

225

 

Depreciation and amortization

 

818

 

826

 

Phillips 66 EBITDA

$

4,527

 

1,250

 

Special Item Adjustments (pre-tax):

 

 

Certain tax impacts

 

(11

)

 

Impairments

 

79

 

948

 

Pending claims and settlements

 

(123

)

 

Lower-of-cost-or-market inventory adjustments

 

31

 

 

Net gain on asset dispositions

 

(1,978

)

(15

)

Los Angeles Refinery cessation costs

 

35

 

 

Legal accrual

 

21

 

241

 

Legal settlement

 

(181

)

 

Total Special Item Adjustments (pre-tax)

 

(2,127

)

1,174

 

Change in Fair Value of NOVONIX Investment

 

2

 

(6

)

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

$

2,402

 

2,418

 

Other Adjustments (pre-tax):

 

 

Proportional share of selected equity affiliates income taxes

 

4

 

15

 

Proportional share of selected equity affiliates net interest

 

14

 

13

 

Proportional share of selected equity affiliates depreciation and amortization

 

162

 

199

 

Adjusted EBITDA attributable to noncontrolling interests

 

(50

)

(51

)

Phillips 66 Adjusted EBITDA

$

2,532

 

2,594

 

 

 

 

Reconciliation of Segment Income before Income Taxes to Adjusted EBITDA

 

 

Midstream Income before income taxes

$

638

 

697

 

Plus:

 

 

Depreciation and amortization

 

259

 

278

 

Midstream EBITDA

$

897

 

975

 

Special Item Adjustments (pre-tax):

 

 

Impairments

 

79

 

 

Midstream EBITDA, Adjusted for Special Items

$

976

 

975

 

Other Adjustments (pre-tax):

 

 

Proportional share of selected equity affiliates income taxes

 

2

 

4

 

Proportional share of selected equity affiliates net interest

 

3

 

3

 

Proportional share of selected equity affiliates depreciation and amortization

 

21

 

33

 

Adjusted EBITDA attributable to noncontrolling interests

 

(50

)

(51

)

Midstream Adjusted EBITDA

$

952

 

964

 

Chemicals Income before income taxes

$

(12

)

176

 

Plus:

 

 

None

 

 

 

Chemicals EBITDA

$

(12

)

176

 

Special Item Adjustments (pre-tax):

 

 

Lower-of-cost-or-market inventory adjustment

 

31

 

 

Chemicals EBITDA, Adjusted for Special Items

$

19

 

176

 

Other Adjustments (pre-tax):

 

 

Proportional share of selected equity affiliates income taxes

 

2

 

11

 

Proportional share of selected equity affiliates net interest

 

1

 

(1

)

Proportional share of selected equity affiliates depreciation and amortization

 

123

 

122

 

Chemicals Adjusted EBITDA

$

145

 

308

 

Refining Income (loss) before income taxes

$

822

 

(518

)

Plus:

 

 

Depreciation and amortization

 

477

 

444

 

Refining EBITDA

$

1,299

 

(74

)

Special Item Adjustments (pre-tax):

 

 

Certain tax impacts

 

(11

)

 

Impairments

 

 

948

 

Los Angeles Refinery cessation costs

 

35

 

 

Legal settlement

 

(181

)

 

Pending claims and settlements

 

(123

)

 

Refining EBITDA, Adjusted for Special Items

$

1,019

 

874

 

Other Adjustments (pre-tax):

 

 

Proportional share of selected equity affiliates income taxes

 

 

 

Proportional share of selected equity affiliates net interest

 

 

1

 

Proportional share of selected equity affiliates depreciation and amortization

 

 

29

 

Refining Adjusted EBITDA

$

1,019

 

904

 

Marketing and Specialties Income before income taxes

$

2,396

 

251

 

Plus:

 

 

Depreciation and amortization

 

21

 

23

 

Marketing and Specialties EBITDA

$

2,417

 

274

 

Special Item Adjustments (pre-tax):

 

 

Legal accrual

 

21

 

241

 

Net gain on asset dispositions

 

(1,978

)

(15

)

Marketing and Specialties EBITDA, Adjusted for Special Items

$

460

 

500

 

Other Adjustments (pre-tax):

 

 

Proportional share of selected equity affiliates income taxes

 

 

 

Proportional share of selected equity affiliates net interest

 

10

 

10

 

Proportional share of selected equity affiliates depreciation and amortization

 

18

 

15

 

Marketing and Specialties Adjusted EBITDA

$

488

 

525

 

Renewable Fuels Loss before income taxes

$

(19

)

(43

)

Plus:

 

 

Depreciation and amortization

 

24

 

25

 

Renewable Fuels EBITDA

$

5

 

(18

)

Special Item Adjustments (pre-tax):

 

 

None

 

 

 

Renewable Fuels EBITDA, Adjusted for Special Items

$

5

 

(18

)

Corporate and Other Loss before income taxes

$

(372

)

(364

)

Plus:

 

 

Net interest expense

 

256

 

225

 

Depreciation and amortization

 

37

 

56

 

Corporate and Other EBITDA

$

(79

)

(83

)

Special Item Adjustments (pre-tax):

 

 

None

 

 

 

Total Special Item Adjustments (pre-tax)

 

 

 

Change in Fair Value of NOVONIX Investment

 

2

 

(6

)

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

$

(77

)

(89

)

 

Millions of Dollars

Except as Indicated

 

2025

 

4Q

3Q

Debt-to-Capital Ratio

 

 

Total Debt

$

19,716

 

21,755

 

Total Equity

 

30,241

 

28,077

 

Debt-to-Capital Ratio

 

39

%

44

%

Cash and Cash Equivalents1

 

1,116

 

1,950

 

Net Debt-to-Capital Ratio

 

38

%

41

%

1. Third-quarter includes cash classified within Assets held for sale

 

 

 

 

 

 

 

 

Millions of Dollars

Except as Indicated

 

2025

 

4Q

3Q

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

 

 

Income (loss) before income taxes

$

822

 

(518

)

Plus:

 

 

Taxes other than income taxes

 

63

 

90

 

Depreciation, amortization and impairments

 

477

 

1,395

 

Selling, general and administrative expenses

 

52

 

40

 

Operating expenses

 

1,229

 

909

 

Equity in (earnings) losses of affiliates

 

3

 

(31

)

Other segment expense, net

 

11

 

7

 

Proportional share of refining gross margins contributed by equity affiliates

 

25

 

262

 

Special items:

 

 

Certain tax impacts

 

(11

)

 

Legal settlement

 

(181

)

 

Pending claims and settlements

 

(123

)

 

Realized refining margins

$

2,367

 

2,154

 

Total processed inputs (thousands of barrels)

 

189,465

 

153,379

 

Adjusted total processed inputs (thousands of barrels)1

 

189,465

 

177,393

 

Income (loss) before income taxes (dollars per barrel)2

$

4.34

 

(3.38

)

Realized refining margins (dollars per barrel)3

$

12.48

 

12.15

 

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

2. Income (loss) before income taxes divided by total processed inputs.

3. Realized refining margins per barrel, as presented, are calculated using the underlying realized refining margin amounts, in dollars, divided by adjusted total processed inputs, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  237.34
-1.28 (-0.53%)
AAPL  274.56
+5.08 (1.89%)
AMD  211.44
-30.67 (-12.67%)
BAC  55.48
+1.03 (1.89%)
GOOG  342.67
+1.97 (0.58%)
META  681.04
-10.66 (-1.54%)
MSFT  412.00
+0.79 (0.19%)
NVDA  177.93
-2.41 (-1.34%)
ORCL  149.93
-4.74 (-3.06%)
TSLA  419.11
-2.85 (-0.68%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.