EX-99.1 2 psx-20241231_ex991.htm EX-99.1 Document
Exhibit 99.1


header7.jpg


Fourth Quarter

•Reported fourth-quarter earnings of $8 million or $0.01 per share; adjusted loss of $61 million or $0.15 per share
•Earnings impacted by $230 million pre-tax of accelerated depreciation related to Los Angeles Refinery
•Returned $1.1 billion to shareholders through dividends and share repurchases
•Record NGL fractionation and LPG export volumes in Midstream
•Record clean product yield in Refining
•Surpassed targeted $3 billion in announced asset dispositions

Full-Year 2024

•Earnings of $2.1 billion or $4.99 per share and adjusted earnings of $2.6 billion or $6.15 per share
•$4.2 billion of operating cash flow, $4.8 billion excluding working capital
•$5.3 billion returned to shareholders through dividends and share repurchases
•Second consecutive year above industry-average crude utilization
•Achieved $1.5 billion in run-rate business transformation savings and $500 million in synergy capture from successful DCP integration


HOUSTON, Jan. 31, 2025 – Phillips 66 (NYSE: PSX), a leading integrated downstream energy provider, announced fourth-quarter earnings.

“During the fourth quarter, we achieved our strategic priority targets for shareholder distributions and asset dispositions,” said Mark Lashier, chairman and CEO. “We also delivered on our goal of improving Refining performance by continuing to run above industry-average crude utilization, setting record clean product yields and achieving our targeted cost reductions of $1 per barrel.

“In support of our Midstream wellhead-to-market strategy, we recently announced an agreement to acquire EPIC’s NGL business, bolstering our Permian and Gulf Coast footprint,” said Lashier. “Upon closing, these assets will be accretive to earnings and highly integrated with our existing infrastructure, providing additional opportunities to enhance returns and shareholder value.”

Lashier added, “Building on our successes, I am pleased to announce that we have set new financial and operational targets that prioritize debt reduction, a lowered cost structure and EBITDA growth. Supported by world-class operations, we are committed to returning over 50% of operating cash flow to shareholders.”

On behalf of the Board of Directors, Glenn Tilton, lead independent director, remarked, “2024 was a pivotal year for Phillips 66. The team executed well on an ambitious set of strategic priorities, substantially improving the company’s competitiveness, and is well positioned to successfully deliver on a new set of targets through 2027.”


Page 1





Financial Results Summary
(in millions of dollars, except as indicated)
4Q 20243Q 2024
Earnings$8346
Adjusted Earnings (Loss)1
(61)859
Adjusted EBITDA1
1,1301,998
Earnings (Loss) Per Share
   Earnings Per Share - Diluted0.010.82
   Adjusted Earnings (Loss) Per Share - Diluted1
(0.15)2.04
Cash Flow From Operations1,1981,132
Cash Flow From Operations, Excluding Working Capital1
9011,513
Capital Expenditures & Investments2
506358
Return of Capital to Shareholders1,1191,277
   Repurchases of common stock647800
   Dividends paid on common stock472477
Cash1,7381,637
Debt20,06219,998
Debt-to-capital ratio 41%40%
Net debt-to-capital ratio1
39%38%
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 net acquisitions of $58 million and $567 million in the fourth and third quarters of 2024, respectively, and purchases of government obligations of $1.1 billion in the third quarter of 2024.




























Page 2







Segment Financial and Operating Highlights
(in millions of dollars, except as indicated)
4Q 20243Q 2024Change
Earnings (Loss)1
$8346(338)
   Midstream67364429
   Chemicals107342(235)
   Refining(775)(108)(667)
   Marketing and Specialties252(22)274
   Renewable Fuels28(116)144
   Corporate and Other(298)(327)29
   Income tax (expense) benefit38(44)82
   Noncontrolling interests(17)(23)6
Adjusted Earnings (Loss)1,2
$(61)859(920)
   Midstream70867236
   Chemicals72342(270)
   Refining(759)(67)(692)
   Marketing and Specialties185583(398)
   Renewable Fuels28(116)144
   Corporate and Other(294)(327)33
   Income tax (expense) benefit16(205)221
   Noncontrolling interests(17)(23)6
Adjusted EBITDA2
$1,1301,998(868)
   Midstream93889246
   Chemicals209466(257)
   Refining(298)188(486)
   Marketing and Specialties307656(349)
   Renewable Fuels50(92)142
   Corporate and Other(76)(112)36
Operating Highlights
Pipeline Throughput - Y-Grade to Market (MB/D)3
759762(3)
Chemicals Global O&P Capacity Utilization 98%98%—%
Refining
   Turnaround Expense123137(14)
   Realized Margin ($/BBL)2
6.088.31(2.23)
   Crude Capacity Utilization 94%94%—%
   Clean Product Yield 88%87%1%
Renewable Fuels Produced (MB/D)4244(2)
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 major 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

Page 3





Fourth-Quarter 2024 Financial Results

Reported earnings were $8 million for the fourth quarter of 2024 versus $346 million in the third quarter. Fourth-quarter earnings included pre-tax special item adjustments of $67 million in the Marketing and Specialties segment, $35 million in the Chemicals segment, $(35) million in the Midstream segment, $(16) million in the Refining segment, and $(4) million impacting the Corporate and Other segment. Adjusted losses for the fourth quarter were $61 million versus earnings of $859 million in the third quarter.

•Midstream fourth-quarter 2024 adjusted pre-tax income increased compared with the third quarter mainly due to higher NGL margins and volumes.

•Chemicals adjusted pre-tax income decreased mainly due to lower margins, as well as higher turnaround and maintenance costs.

•Refining adjusted pre-tax loss increased primarily due to a decline in realized margins largely driven by lower market crack spreads and accelerated depreciation associated with the planned ceasing of operations at the Los Angeles Refinery, partially offset by a higher clean product yield.

•Marketing and Specialties adjusted pre-tax income decreased primarily due to seasonally lower margins.

•Renewable Fuels pre-tax results increased primarily due to higher margins at the Rodeo Complex and stronger international results.

•Corporate and Other adjusted pre-tax loss decreased mainly due to lower net interest expense and employee-related costs, partially offset by depreciation expense.

As of Dec. 31, 2024, the company had $1.7 billion of cash and cash equivalents and $4.6 billion of committed capacity available under credit facilities.


Strategic Priorities Update

Phillips 66 successfully delivered on its strategic priorities first announced in October 2022. The company remains committed to leveraging its integrated portfolio to enhance long-term shareholder value and is announcing its next phase of priorities through 2027. Highlights include:

•Delivering shareholder returns by returning greater than 50% of operating cash flow to shareholders;

•Executing world-class operations by achieving 2% higher than industry-average crude utilization and targeting annual adjusted controllable costs of $5.50 per barrel in Refining, excluding adjusted turnaround expense;

•Delivering disciplined growth and returns by growing Midstream and Chemicals mid-cycle adjusted EBITDA $1 billion in total by 2027; and

•Maintaining financial strength and flexibility by reducing total debt to $17 billion.

Additional details will be covered in our investor webcast.


Page 4






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, 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.

- # # # -
CONTACTS
Jeff Dietert (investors)Owen Simpson (investors)Thaddeus Herrick (media)
832-765-2297832-765-2297855-841-2368
jeff.dietert@p66.comowen.simpson@p66.comthaddeus.f.herrick@p66.com

Page 5




Use of Non-GAAP Financial Information—This news release includes the terms “adjusted earnings (loss),” “adjusted pre-tax income (loss),” “adjusted EBITDA,” “adjusted earnings (loss) 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 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.
Page 6











Earnings (Loss)
Millions of Dollars
20242023
4Q3QYear4QYear
Midstream$673 644 2,638 759 2,819 
Chemicals107 342 876 106 600 
Refining(775)(108)(365)859 5,340 
Marketing and Specialties252 (22)1,011 396 1,897 
Renewable Fuels28 (116)(198)(11)153 
Corporate and Other(298)(327)(1,287)(348)(1,340)
Pre-Tax Income (Loss)(13)413 2,675 1,761 9,469 
Less: Income tax expense (benefit)(38)44 500 476 2,230 
Less: Noncontrolling interests17 23 58 25 224 
Phillips 66$8 346 2,117 1,260 7,015 
Adjusted Earnings (Loss)
Millions of Dollars
20242023
4Q3QYear4QYear
Midstream$708 672 2,746 757 2,672 
Chemicals72 342 841 106 600 
Refining(759)(67)(211)842 5,367 
Marketing and Specialties185 583 1,490 396 1,897 
Renewable Fuels28 (116)(198)(11)153 
Corporate and Other(294)(327)(1,283)(298)(1,110)
Pre-Tax Income (Loss)(60)1,087 3,385 1,792 9,579 
Less: Income tax expense (benefit)(16)205 693 405 2,173 
Less: Noncontrolling interests17 23 88 25 243 
Phillips 66$(61)859 2,604 1,362 7,163 




Page 7





 Millions of Dollars
 Except as Indicated
20242023
4Q3QYear4QYear
Reconciliation of Consolidated Earnings to Adjusted Earnings (Loss)
Consolidated Earnings$8 346 2,117 1,260 7,015 
Pre-tax adjustments:
Certain tax impacts(9)— (9)(19)(19)
Impairments1
35 28 450 — — 
Net gain on asset dispositions2
(67)— (305)— (123)
Change in inventory method for acquired
   business		— — — — (46)
  Winter-storm-related costs (recovery)(35)— (35)— — 
  Los Angeles Refinery cessation costs3
7 41 48 — — 
  Legal accrual4
22 605 627 — 30 
  Legal settlement— — (66)— — 
  Business transformation restructuring costs— — — 50 177 
  Loss on early redemption of DCP debt— — — — 53 
  DCP integration restructuring costs— — — — 38 
Tax impact of adjustments5
9 (161)(162)(12)(26)
Other tax impacts(31)— (31)83 83 
Noncontrolling interests— — (30)— (19)
Adjusted earnings (loss)$(61)859 2,604 1,362 7,163 
Earnings per share of common stock (dollars)
$0.01 0.82 4.99 2.86 15.48 
Adjusted earnings (loss) per share of common stock (dollars)6
$(0.15)2.04 6.15 3.09 15.81 
Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss)
Midstream Pre-Tax Income $673 644 2,638 759 2,819 
Pre-tax adjustments:
Impairments1
35 28 346 — — 
Certain tax impacts— — — (2)(2)
Net gain on asset disposition— — (238)— (137)
  Change in inventory method for acquired
     business		— — — — (46)
  DCP integration restructuring costs— — — — 38 
Adjusted pre-tax income$708 672 2,746 757 2,672 
Chemicals Pre-Tax Income$107 342 876 106 600 
Pre-tax adjustments:
  Winter-storm-related costs (recovery)(35)— (35)— — 
Adjusted pre-tax income$72 342 841 106 600 
Page 8




Refining Pre-Tax Income (Loss)$(775)(108)(365)859 5,340 
Pre-tax adjustments:
Impairments1
— — 104 — — 
  Los Angeles Refinery cessation costs3
3 41 44 — — 
Certain tax impacts(9)— (9)(17)(17)
Net loss on asset disposition— — — — 14 
Legal accrual22 — 22 — 30 
Legal settlement— — (7)— — 
Adjusted pre-tax income (loss)$(759)(67)(211)842 5,367 
Marketing and Specialties Pre-Tax Income
  (Loss)		$252 (22)1,011 396 1,897 
Pre-tax adjustments:
  Legal accrual4
— 605 605 — — 
  Net gain on asset disposition2
(67)— (67)— — 
  Legal settlement— — (59)— — 
Adjusted pre-tax income$185 583 1,490 396 1,897 
Renewable Fuels Pre-Tax Income (Loss)$28 (116)(198)(11)153 
Pre-tax adjustments:
  None— — — — — 
Adjusted pre-tax income (loss)$28 (116)(198)(11)153 
Corporate and Other Pre-Tax Loss$(298)(327)(1,287)(348)(1,340)
Pre-tax adjustments:
  Business transformation restructuring costs— — — 50 177 
  Loss on early redemption of DCP debt— — — — 53 
  Los Angeles Refinery cessation costs3
4 — 4 — — 
Adjusted pre-tax loss$(294)(327)(1,283)(298)(1,110)
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 In connection with the asset sale of our 49% non-operated equity interest in Coop Mineraloel AG closing early 2025, a before-tax unrealized gain was recognized from a foreign currency derivative in the Marketing & Specialties segment.
3 Cessation costs include pre-tax charges for severance costs.
4 Third-quarter legal accrual primarily related to ongoing litigation.
5 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.
6 YTD 2024, Q4 2024, Q3 2024 and Q4 2023 are based on adjusted weighted-average diluted shares of 422,538 thousand, 411,687 thousand, 419,827 thousand and 440,582 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.





Page 9





 Millions of Dollars
 Except as Indicated
2024
4Q3Q
Reconciliation of Consolidated Net Income to Adjusted EBITDA
Net Income$25 369 
Plus:
   Income tax expense(38)44 
   Net interest expense168 191 
   Depreciation and amortization819 543 
Phillips 66 EBITDA$974 1,147 
Special Item Adjustments (pre-tax):
Certain tax impacts(9)— 
Impairments35 28 
  Winter-storm-related costs (recovery)(35)— 
Net gain on asset disposition(67)— 
  Los Angeles Refinery cessation costs7 41 
  Legal accrual22 605 
Total Special Item Adjustments (pre-tax)(47)674 
Change in Fair Value of NOVONIX Investment1 — 
Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment$928 1,821 
Other Adjustments (pre-tax):
 Proportional share of selected equity affiliates income taxes17 24 
 Proportional share of selected equity affiliates net interest14 12 
 Proportional share of selected equity affiliates depreciation and amortization209 188 
 Adjusted EBITDA attributable to noncontrolling interests(38)(47)
Phillips 66 Adjusted EBITDA$1,130 1,998 
Reconciliation of Segment Income before Income Taxes to
  Adjusted EBITDA
Midstream Income before income taxes$673 644 
Plus:
Depreciation and amortization234 233 
Midstream EBITDA$907 877 
Special Item Adjustments (pre-tax):
Impairments35 28 
Midstream EBITDA, Adjusted for Special Items$942 905 
Other Adjustments (pre-tax):
 Proportional share of selected equity affiliates income taxes3 5 
 Proportional share of selected equity affiliates net interest3 3 
 Proportional share of selected equity affiliates depreciation and amortization28 26 
 Adjusted EBITDA attributable to noncontrolling interests(38)(47)
Midstream Adjusted EBITDA$938 892 
Page 10




Chemicals Income before income taxes$107 342 
Plus:
None— — 
Chemicals EBITDA$107 342 
Special Item Adjustments (pre-tax):
Winter-storm-related costs (recovery)(35)— 
Chemicals EBITDA, Adjusted for Special Items$72 342 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes11 13 
Proportional share of selected equity affiliates net interest— (2)
Proportional share of selected equity affiliates depreciation and amortization126 113 
Chemicals Adjusted EBITDA$209 466 
Refining Loss before income taxes$(775)(108)
Plus:
Depreciation and amortization435 230 
Refining EBITDA$(340)122 
Special Item Adjustments (pre-tax):
Certain tax impacts(9)— 
Los Angeles Refinery cessation costs3 41 
Legal accrual22 — 
Refining EBITDA, Adjusted for Special Items$(324)163 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes(1)(1)
Proportional share of selected equity affiliates net interest— (1)
Proportional share of selected equity affiliates depreciation and amortization27 27 
Refining Adjusted EBITDA$(298)188 
Marketing and Specialties Income (loss) before income taxes$252 (22)
Plus:
Depreciation and amortization79 32 
Marketing and Specialties EBITDA$331 10 
Special Item Adjustments (pre-tax):
Legal accrual— 605 
Net gain on asset disposition(67)— 
Marketing and Specialties EBITDA, Adjusted for Special Items$264 615 
Other Adjustments (pre-tax):
Proportional share of selected equity affiliates income taxes4 7 
Proportional share of selected equity affiliates net interest11 12 
Proportional share of selected equity affiliates depreciation and amortization28 22 
Marketing and Specialties Adjusted EBITDA$307 656 
Renewable Fuels Income (loss) before income taxes$28 (116)
Plus:
Depreciation and amortization22 24 
Renewable Fuels EBITDA$50 (92)
Special Item Adjustments (pre-tax):
Page 11




None— — 
Renewable Fuels EBITDA, Adjusted for Special Items$50 (92)
Corporate and Other Loss before income taxes$(298)(327)
Plus:
   Net interest expense168 191 
   Depreciation and amortization49 24 
Corporate and Other EBITDA$(81)(112)
Special Item Adjustments (pre-tax):
   Los Angeles Refinery cessation costs4 — 
Total Special Item Adjustments (pre-tax)4 — 
Change in Fair Value of NOVONIX Investment1 — 
Corporate EBITDA, Adjusted for Special Items and Change in
  Fair Value of NOVONIX Investment		$(76)(112)



Millions of Dollars
Except as Indicated
December 31, 2024
Debt-to-Capital Ratio
Total Debt$20,062 
Total Equity28,463 
Debt-to-Capital Ratio41 %
Total Cash1,738 
Net Debt-to-Capital Ratio39 %
Millions of Dollars
December 31, 2024
Reconciliation of Net Cash Provided by Operating Activities to Operating
 Cash Flow, Excluding Working Capital
Net Cash Provided by Operating Activities$1,198 
Less: Net Working Capital Changes297 
Operating Cash Flow, Excluding Working Capital$901 









Page 12




 Millions of Dollars
 Except as Indicated
2024
4Q3Q
Reconciliation of Refining Loss Before Income Taxes to Realized Refining
   Margins
Loss before income taxes$(775)(108)
Plus:
  Taxes other than income taxes92 100 
  Depreciation, amortization and impairments436 230 
  Selling, general and administrative expenses60 60 
  Operating expenses968 922 
  Equity in earnings of affiliates79 12 
  Other segment expense, net58 (4)
  Proportional share of refining gross margins contributed by equity affiliates132 193 
Special items:
Certain tax impacts(9)— 
Realized refining margins$1,041 1,405 
Total processed inputs (thousands of barrels)
147,880 145,440 
Adjusted total processed inputs (thousands of barrels)*
171,031 168,951 
Loss before income taxes (dollars per barrel)**
$(5.24)(0.74)
Realized refining margins (dollars per barrel)***
$6.08 8.31 
*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.
Page 13