PHILLIPS 66 FOURTH QUARTER 2018 CONFERENCE CALL. February 8,

Similar documents
PHILLIPS 66 THIRD QUARTER 2018 CONFERENCE CALL. October 26,

PHILLIPS 66 FOURTH QUARTER 2017 CONFERENCE CALL. February 2, 2018

PHILLIPS 66 FIRST QUARTER 2018 CONFERENCE CALL. April 27, 2018

PHILLIPS 66 THIRD QUARTER CONFERENCE CALL. October 28, 2016

PHILLIPS 66 SECOND QUARTER CONFERENCE CALL. July 31, 2013

Execution. Citi Global Energy and Utilities Conference May 13, 2015

Phillips 66 Earnings Release Supplemental Data

PHILLIPS 66 FORM 8-K. (Current report filing) Filed 01/30/13 for the Period Ending 01/30/13

2013 Annual Meeting of Stockholders

Phillips 66 (Exact name of registrant as specified in its charter)

Providing Energy, Improving Lives

Investor Update Second Quarter 2015

Investor Update First Quarter 2015

Clayton Reasor SVP, Investor Relations, Strategy and Corporate Affairs

PHILLIPS CREDIT SUISSE ENERGY SUMMIT Greg Garland, Chairman and CEO February 12, 2014

Strategy. Committed to safety, reliability and environmental stewardship while protecting shareholder value. Operating Excellence

Investor Update February NYSE: PSX

FOURTH QUARTER 2018 EARNINGS CALL AND WEBCAST

Investing Building Growing Analyst Meeting April 10, 2014 New York, N.Y.

Strategy. Operating Excellence. Growth. Returns. Distributions. High-Performing Organization. See appendix for footnotes. 4

Investor Update November NYSE: PSX

THIRD QUARTER 2018 EARNINGS CALL AND WEBCAST. October 26, 2018

Third Quarter 2018 Earnings

Fourth Quarter 2018 Earnings

Fourth-Quarter 2014 Earnings

Investor Update November 2015

Phillips 66 Partners Reports Fourth-Quarter 2017 Earnings

PBF Energy June 2018

Credit Suisse Conference

PBF Energy January 2019

PBF Energy March 2018

Knowledge Sharing at Phillips 66. Wiki Summer Intern Challenge

J.P. Morgan Aviation, Transportation & Industrials Conference

Valero Energy Reports Third Quarter 2017 Results

Valero Energy Reports Third Quarter 2018 Results

FIRST QUARTER 2018 EARNINGS CALL AND WEBCAST. April 27, 2018

Investor Update May NYSE: PSX CPChem s Cedar Bayou Ethane Cracker

Valero Energy Reports First Quarter 2018 Results

S E I Z E T H E M O M E N T S E C U R I N G T H E F U T U R E

Valero Energy Reports 2017 Fourth Quarter and Full Year Results

Valero Energy Reports Third Quarter 2016 Results

Morgan Stanley Chemicals and Agriculture Conference

Fourth-Quarter 2017 Earnings Conference Call and Webcast. February 1, 2018

Fourth quarter 2018 earnings conference call and webcast

Acquisition of Stronghold

Shai Even Senior Vice President & Chief Financial Officer Citi One-on-One MLP/Midstream Infrastructure Conference - August 2014

Third-Quarter 2011 Earnings

CHEVRON ISSUES INTERIM UPDATE FOR FOURTH QUARTER 2007

2018 Annual Meeting of Shareholders May 9, 2018 Houston, TX

Driven to Create Value

Second-Quarter 2017 Earnings Conference Call and Webcast. as revised on August 3, 2017

First quarter 2018 earnings conference call and webcast

Delek US Holdings Reports Second Quarter 2018 Results

Chevron Reports Fourth Quarter Earnings of $3.1 Billion, Annual Earnings of $9.2 Billion

Barclay s Americas Select Franchise Conference

Third-Quarter 2018 Earnings. November 1, 2018

First Quarter Financial Results Conference Call M AY 6,

LyondellBasell Reports Second Quarter 2017 Earnings

JP Morgan Industrial Conference

JP Morgan Aviation, Transportation & Industrials Conference

Third Quarter 2018 Earnings Call

(a) See Table 7 for the reconciliation of EBITDA to net income.

Credit Suisse Chemicals Conference

Transformation through Distinctive Performance Simmons Energy Conference. February 27, 2014

PBF Energy Inc. (NYSE: PBF) January 2017 Investor Presentation

Second-Quarter 2017 Earnings Conference Call Presentation. July 27, 2017

Table 1 - Reconciliation of Segment Information to Consolidated Financial Information

Third-Quarter 2017 Earnings Conference Call Presentation. October 26, 2017

Jefferies Industrials Conference

Fourth-Quarter 2012 Earnings

Marathon Petroleum Corp. reports fourth-quarter and full-year 2017 results

Delek US Holdings Reports Third Quarter 2018 Results

Investor Presentation. September 2016

Citi Basic Materials Conference

Citi Basic Materials Conference

Third Quarter 2012 Earnings Conference Call and Webcast

JP Morgan Diversified Industries Conference

LyondellBasell Reports Third Quarter 2017 Earnings

4Q17 Earnings Conference Call FEBRUARY 1, 2018

Third quarter 2017 earnings conference call and webcast

Chevron Reports Third Quarter Net Income of $2.0 Billion

Credit Suisse 31 st Annual Basic Materials Conference

CHEVRON ISSUES INTERIM UPDATE FOR FIRST QUARTER 2008

Chevron Reports First Quarter Net Income of $3.6 Billion

Imperial earns $516 million in the first quarter of 2018

Alon USA Reports First Quarter Earnings; Declares Quarterly Cash Dividend

FOR IMMEDIATE RELEASE CHEVRON ISSUES INTERIM UPDATE FOR THIRD QUARTER 2012

Phillips 66 2:40 PM EST

Chevron Reports Second Quarter Net Income of $3.4 Billion

Chevron Reports First Quarter Net Income of $3.6 Billion

Chevron Reports Second Quarter Net Income of $1.5 Billion

Imperial earns $196 million in the second quarter of 2018

Martin Midstream Partners Reports 2018 Fourth Quarter Financial Results

CHEVRON REPORTS SECOND QUARTER NET INCOME OF $3.7 BILLION

Marathon Petroleum Corporation Reports First-Quarter 2015 Results

Chevron Reports Second Quarter Net Income of $3.4 Billion

Imperial announces 2018 financial and operating results

Chevron Reports Third Quarter Net Income of $2.0 Billion

Alon USA Reports 2008 Results

SECOND QUARTER Earnings Review

Transcription:

PHILLIPS 66 FOURTH QUARTER 2018 CONFERENCE CALL February 8, 2019 1

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 relating to Phillips 66 s operations (including joint venture operations) are based on management s expectations, estimates and projections about the company, its interests and the energy industry in general on the date this presentation was prepared. These statements are not guarantees of future performance and 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; 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 forwardlooking 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. 2

EXECUTING THE STRATEGY New fractionation site and Sweeny Refinery, Old Ocean, Texas 3

OVERVIEW 2018 $MM (unless otherwise noted) 23% earnings $ 5,550 EPS 1 11.71 Operating cash flow 7,573 Capital expenditures and investments 2,639 Shareholder distributions 2 6,081 Net-debt-to-capital ratio ROCE 3 17% (1) Dollars per share (2) Shareholder distributions include dividends and share repurchases (3) After-tax 4

CASH FLOW 2018 $B 7.9 1.0 (0.3) (2.6) 3.1 (6.1) 3.0 December 31, 2017 Cash Balance* CFO (excluding Working Capital) Working Capital Debt Capital Shareholder December 31, Expenditures Distributions 2018 & Investments Cash Balance* * Includes cash and cash equivalents 5

OVERVIEW $MM (unless otherwise noted) earnings $ 2,260 EPS 1 4.87 Operating cash flow 4,139 Capital expenditures and investments 994 Shareholder distributions 2 864 (1) Dollars per share (2) Shareholder distributions include dividends and share repurchases 6

ADJUSTED EARNINGS $MM 745 207 22 (157) 1 97 (111) 2,260 1,456 3Q 2018 Earnings Midstream Chemicals Refining Marketing & Specialties Corporate & Other Income Tax Expense Noncontrolling Interests Earnings 409 152 2,008 592 (201) (624) (76) Pre-Tax Income (Loss) 7

MIDSTREAM $MM Strong Bakken Pipeline volumes 25 48 24 Increased transportation volumes associated with strong refinery utilization rates 312 409 DCP Midstream completed Sand Hills Pipeline expansion 3Q 2018 Pre-Tax Income Transportation NGL and Other DCP Midstream 234 122 53 Pre-Tax Income 8

CHEMICALS $MM Continued strong cash distributions 95% O&P capacity utilization (67) 263 (35) (9) Seasonally lower sales volumes 152 O&P and SA&S impacted by higher turnaround costs 3Q 2018 Pre-Tax Income Olefins & Polyolefins Specialties, Aromatics & Styrenics Other Pre-Tax Income 158 16 (22) 9

REFINING $MM 99% crude utilization 342 71 86% clean product yield 85 247 $16.53/BBL realized margin 1,263 2,008 $130 MM pre-tax turnaround costs 3Q 2018 Pre-Tax Income Atlantic Basin / Europe Gulf Coast Central Corridor West Coast Pre-Tax Income 301 468 1,188 51 10

REFINING MARGINS MARKET VS. REALIZED WORLDWIDE REFINING $/BBL 3.57 3.79 0.35 (0.29) 16.53 9.11 Market 3:2:1 Configuration Secondary Products Feedstock Other Realized Margin Avg Market Crude: $65.50/BBL 181% Market Capture 11

MARKETING AND SPECIALTIES Captured strong margins in a favorable market $MM 205 2 Re-imaged 466 branded sites 592 Refined products exports of 249 MBPD 385 3Q 2018 Pre-Tax Income Marketing & Other Specialties Pre-Tax Income 528 64 12

CORPORATE AND OTHER $MM 3Q 2018 Pre-Tax Loss Net Interest Expense Corporate Overhead & Other Pre-Tax Loss (223) (201) 9 13 13

OUTLOOK 1Q 2019 Global Olefins & Polyolefins utilization Refining crude utilization Refining turnaround expenses (pre-tax) Corporate & Other costs (pre-tax) 2019 Refining turnaround expenses (pre-tax) Corporate & Other costs (pre-tax) Depreciation and amortization Effective income tax rate Mid-90% Mid-80% $140 MM - $170 MM $210 MM - $240 MM $550 MM - $600 MM $850 MM - $900 MM $1.4 B Low-20% 14

PHILLIPS 66 FOURTH QUARTER 2018 CONFERENCE CALL Questions and Answers 15

PHILLIPS 66 FOURTH QUARTER 2018 CONFERENCE CALL Appendix 16

ESTIMATED SENSITIVITIES 2019 Annual EBITDA $MM Midstream - DCP (net to Phillips 66) 10 /Gal Increase in NGL price 6 10 /MMBtu Increase in Natural Gas price 1 $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 / WTI Differential (LLS less WTI) 70 $1/BBL Widening LLS / Maya Differential (LLS less Maya) 60 $1/BBL Widening WTI / WTS Differential (WTI less WTS) 30 $1/BBL Widening ANS / WTI Differential (ANS less WTI) 25 10 /MMBtu Increase in Natural Gas price (15) Sensitivities shown above are independent and are only valid within a limited price range 17

CAPITAL STRUCTURE 2016 2018 Consolidated PSX Excluding PSXP 30% 24% 27% 32% 31% 31% 31% 29% 28% 29% 26% 28% 27% 27% 26% 25% 25% 20% 23% 18% 22% 23% 17% 23.7 27.4 24.3 25.0 25.8 27.2 22.4 25.1 14% 22.0 22.6 23.4 24.7 10.1 10.1 2.7 3.1 2016 2017 1Q 2018 11.6 11.4 11.3 11.2 0.8 2Q 2018 1.9 3Q 2018 0.9 3.0 4Q 2018 7.7 7.2 2.7 2.9 2016 2017 1Q 2018 8.7 8.4 8.4 8.1 1.7 0.7 0.8 3.0 2Q 2018 3Q 2018 4Q 2018 Equity $B Debt $B Cash & Cash Equivalents $B Debt-to-Capital Net-Debt-to-Capital 18

REFINING MARGINS MARKET VS. REALIZED ATLANTIC BASIN / EUROPE $/BBL Brent: $67.76/BBL 98% Crude Capacity Utilization 159% Market Capture 3.39 1.94 1.48 (2.53) 11.54 7.26 Market 3:2:1 Configuration Secondary Products Feedstock Other Realized Margin Market 3:2:1 Dated Brent / Gasoline 83.7 RBOB NYH / Diesel 15ppm NYH 19

REFINING MARGINS MARKET VS. REALIZED GULF COAST $/BBL LLS: $66.55/BBL 100% Crude Capacity Utilization 230% Market Capture 3.36 3.29 0.59 11.84 (0.54) 5.14 Market 3:2:1 Configuration Secondary Products Feedstock Other Realized Margin Market 3:2:1 LLS / Gasoline 85 CBOB / Diesel 62 10ppm 20

REFINING MARGINS MARKET VS. REALIZED CENTRAL CORRIDOR $/BBL WTI: $59.09/BBL 106% Crude Capacity Utilization 210% Market Capture 6.93 11.26 0.21 30.60 (2.37) 14.57 Market 3:2:1 Configuration Secondary Products Feedstock Other Realized Margin Market 3:2:1 WTI / Gasoline Unl Sub Octane Group 3 / ULSD Group 3 21

REFINING MARGINS MARKET VS. REALIZED WEST COAST $/BBL ANS: $68.65/BBL 87% Crude Capacity Utilization 112% Market Capture 3.48 1.43 (0.51) 12.66 (2.88) 14.18 Market 3:2:1 Configuration Secondary Products Feedstock Other Realized Margin Market 3:2:1 ANS / Los Angeles CARBOB / Los Angeles No. 2 CARB 22

ADJUSTED EARNINGS VS. 4Q 2017 $MM 424 25 1,498 (420) (19) 213 2,260 (9) 548 4Q 2017 Earnings Midstream Chemicals Refining Marketing & Specialties Corporate & Other Income Tax Expense Noncontrolling Interests Earnings 409 152 2,008 592 (201) (624) (76) Pre-Tax Income (Loss) 23

MIDSTREAM VS. 4Q 2017 $MM 104 27 82 409 196 4Q 2017 Pre-Tax Income Transportation NGL and Other DCP Midstream 234 122 53 Pre-Tax Income 24

CHEMICALS VS. 4Q 2017 $MM 22 (19) (12) 161 152 4Q 2017 Pre-Tax Income Olefins & Polyolefins Specialties, Aromatics & Styrenics Other Pre-Tax Income 158 16 (22) 25

REFINING VS. 4Q 2017 $MM 887 106 144 361 2,008 510 4Q 2017 Pre-Tax Income Atlantic Basin / Europe Gulf Coast Central Corridor West Coast Pre-Tax Income 301 468 1,188 51 26

MARKETING AND SPECIALTIES VS. 4Q 2017 $MM 417 7 592 168 4Q 2017 Pre- Tax Income Marketing & Other Specialties Pre-Tax Income 528 64 27

CORPORATE AND OTHER VS. 4Q 2017 $MM 4Q 2017 Pre-Tax Loss Net Interest Expense Corporate Overhead & Other Pre-Tax Loss (226) (201) 26 (1) 28

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Phillips 66 Consolidated Earnings $ 5,595 2,240 1,492 5,106 3,198 Pre-tax Adjustments: Pending claims and settlements 21 21 (60) Pension settlement expense 67 18 49 83 7 Impairments by equity affiliates 28 28 64 31 Certain tax impacts (119) (4) (45) (23) (23) Gain on consolidation of business (423) Hurricane-related costs 210 140 Tax impact of adjustments* (1) (12) (6) 47 (70) U.S. tax reform 23 55 (49) (2,735) (2,735) Other tax impacts (70) (65) (5) Noncontrolling interests 6 (1) Earnings $ 5,550 2,260 1,456 2,269 548 Earnings Per Share of Common Stock (dollars) $ 11.80 4.82 3.18 9.85 6.25 Earnings Per Share of Common Stock (dollars)** $ 11.71 4.87 3.10 4.38 1.07 * We generally tax effect taxable U.S.-based special items using a combined federal and state statutory income tax rate of approximately 25 percent beginning in 2018, and approximately 38 percent for periods prior to 2018. 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. ** Weighted-average diluted shares outstanding and income allocated to participating securities, if applicable, in the adjusted earnings per share calculation are the same as those used in the GAAP diluted earnings per share calculation. 29

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Midstream Pre-Tax Income $ 1,181 379 284 638 189 Pre-tax Adjustments: Pending claims and settlements 21 21 (37) Pension settlement expense 9 2 7 12 1 Impairments by equity affiliates 28 28 Hurricane-related costs 10 6 Pre-Tax Income $ 1,239 409 312 623 196 Chemicals Pre-Tax Income $ 1,025 152 263 716 8 Pre-tax Adjustments: Impairments by equity affiliates 64 31 Hurricane-related costs 175 122 Pre-Tax Income $ 1,025 152 263 955 161 30

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Refining Pre-Tax Income $ 4,535 2,001 1,232 2,076 516 Pre-tax Adjustments: Pending claims and settlements (51) Gain on consolidation of business (423) Certain tax impacts (6) (4) (1) (23) (23) Pension settlement expense 43 11 32 53 5 Hurricane-related costs 24 12 Pre-Tax Income $ 4,572 2,008 1,263 1,656 510 Marketing & Specialties Pre-Tax Income $ 1,557 589 423 1,020 167 Pre-tax Adjustments: Pension settlement expense 9 3 6 11 1 Hurricane-related costs 1 Certain tax impacts (113) (44) Pre-Tax Income $ 1,453 592 385 1,032 168 31

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Corporate and Other Pre-Tax Loss $ (853) (203) (227) (895) (226) Pre-tax Adjustments: Pending claims and settlements 28 Pension settlement expense 6 2 4 7 U.S. Tax Reform (16) Pre-Tax Loss $ (863) (201) (223) (860) (226) 32

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Midstream - Transportation Pre-Tax Income $ 770 234 209 530 147 Pre-tax Adjustments: Pending claims and settlements (37) Hurricane-related costs 8 5 Pre-Tax Income $ 770 234 209 501 152 Midstream - NGL and Other Pre-Tax Income $ 305 120 46 32 16 Pre-tax Adjustments: Pending claims and settlements 21 21 Pension settlement expense 9 2 7 12 1 Hurricane-related costs 2 1 Pre-Tax Income $ 335 122 74 46 18 Midstream - DCP Midstream Pre-Tax Income $ 106 25 29 76 26 Pre-tax Adjustments: Impairments by equity affiliates 28 28 Pre-Tax Income $ 134 53 29 76 26 33

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Refining - Atlantic Basin / Europe Pre-Tax Income $ 567 302 209 448 179 Pre-tax Adjustments: Pending claims and settlements (7) Certain tax impacts (5) (4) (1) (23) (23) Pension settlement expense 11 3 8 14 1 Pre-Tax Income $ 573 301 216 432 157 Refining - Gulf Coast Pre-Tax Income $ 1,040 464 210 809 93 Pre-tax Adjustments: Pending claims and settlements (9) Gain on consolidation of business (423) Pension settlement expense 15 4 11 18 2 Hurricane-related costs 24 12 Pre-Tax Income $ 1,055 468 221 419 107 34

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Refining - Central Corridor Pre-Tax Income $ 2,817 1,185 839 755 299 Pre-tax Adjustments: Pending claims and settlements (7) Pension settlement expense 10 3 7 13 2 Pre-Tax Income $ 2,827 1,188 846 761 301 Refining - West Coast Pre-Tax Income (Loss) $ 111 50 (26) 64 (55) Pre-tax Adjustments: Pending claims and settlements (28) Certain tax impacts (1) Pension settlement expense 7 1 6 8 Pre-Tax Income (Loss) $ 117 51 (20) 44 (55) 35

NON-GAAP RECONCILIATIONS Millions of Dollars Except as Indicated 2018 2017 Year 4Q 3Q Year 4Q Marketing & Specialties - Marketing & Other Pre-Tax Income $ 1,306 525 361 808 110 Pre-tax Adjustments: Certain tax impacts (113) (44) Pension settlement expense 9 3 6 11 1 Hurricane-related costs 1 Pre-Tax Income $ 1,202 528 323 820 111 Marketing & Specialties - Specialties Pre-Tax Income $ 251 64 62 212 57 Pre-tax Adjustments: Pre-Tax Income $ 251 64 62 212 57 36

NON-GAAP RECONCILIATIONS Atlantic Basin/Europe Millions of Dollars (Except as Indicated) 2018 4Q Central Gulf Coast Corridor West Coast Worldwide Realized Refining Margins Income before income taxes $ 302 464 1,185 50 2,001 Plus: Taxes other than income taxes 13 17 12 24 66 Depreciation, amortization and impairments 49 69 34 59 211 Selling, general and administrative expenses 19 21 13 16 69 Operating expenses 223 337 132 318 1,010 Equity in (earnings) losses of affiliates 3 1 (353) (349) Other segment (income) expense, net (1) (5) 2 (4) Proportional share of refining gross margins contributed by equity affiliates 14 514 528 Special items: Certain tax impacts (4) (4) Realized refining margins $ 618 909 1,532 469 3,528 Total processed inputs (thousands of barrels) 53,613 76,838 27,076 32,954 190,481 total processed inputs (thousands of barrels)* 53,613 76,838 50,039 32,954 213,444 Income before income taxes (dollars per barrel)** $ 5.63 6.04 43.77 1.52 10.50 Realized refining margins (dollars per barrel)*** $ 11.54 11.84 30.60 14.18 16.53 * 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 due to rounding. 37

NON-GAAP RECONCILIATIONS 2018 Phillips 66 Numerator ($MM) Net Income $ 5,873 After-tax interest expense 398 GAAP ROCE earnings $ 6,271 After-tax Special items (51) ROCE earnings $ 6,220 Denominator ($MM) GAAP average capital employed* $ 37,925 2018 GAAP ROCE 17% 2018 ROCE 16% * Capital employed is total equity plus total debt 38

NON-GAAP RECONCILIATIONS Millions of Dollars 2018 December 31 Phillips 66 Consolidated Phillips 66 Partners * Phillips 66 Total Debt $ 11,160 3,048 8,112 Total Equity 27,153 2,469 24,684 Debt-to-Capital Ratio 29% 25% Total Cash & Cash Equivalents $ 3,019 1 3,018 Net-Debt-to-Capital Ratio 23% 17% * Phillips 66 Partners third-party debt and Phillips 66's noncontrolling interest attributable to Phillips 66 Partners 39

NON-GAAP RECONCILIATIONS Millions of Dollars Millions of Dollars 2018 2018 4Q Year Growth Sustaining Total Growth Sustaining Total Capital Expenditures and Investments Midstream $ 510 60 570 $ 1,360 188 1,548 Refining 102 199 301 267 559 826 Marketing & Specialties 34 26 60 71 54 125 Corporate and Other 2 61 63 6 134 140 Total $ 648 346 994 $ 1,704 935 2,639 40

NON-GAAP RECONCILIATIONS PSX Effective Tax Rate: Millions of Dollars 2018 4Q Year Effective Tax Rates Income before income taxes $ 2,918 7,445 Special items 42 (19) income before income taxes $ 2,960 7,426 Income tax expense $ 602 1,572 Special items 22 32 income tax expense $ 624 1,604 GAAP effective tax rate 20.6% 21.1% effective tax rate 21.1% 21.6% 41