Exhibit 99.1
•Reported third-quarter earnings of $133 million or $0.32 per share; adjusted earnings of $1.0 billion or $2.52 per share; including $241 million of pre-tax accelerated depreciation on Los Angeles Refinery
•Operated at 99% capacity utilization in Refining with 86% clean product yield
•Achieved record Y-grade throughput and fractionation volumes of 1 MMBD & 930 MBD, respectively
•Generated $1.2 billion of net operating cash flow, $1.9 billion excluding working capital
•Recently acquired the remaining 50% interest in WRB Refining LP, gaining full ownership of the Wood River and Borger refineries
HOUSTON, October 29, 2025 – Phillips 66 (NYSE: PSX) announced third-quarter earnings.
“Our third quarter results reflect our continued commitment to world-class operations. Our Refining and Midstream businesses both set records with year-to-date clean product yield and fractionation volumes, respectively. Additionally, our Chemicals business operated at over 100% utilization and generated solid returns in a challenging market,” said Mark Lashier, chairman and CEO of Phillips 66.
“Our recent acquisition of the remaining 50% interest in WRB Refining represents a pivotal move to simplify our portfolio and enhance opportunities for margin capture. This transaction further strengthens our leading position in the Central Corridor and is foundational to our long-term strategy.
Mark added, “The Board and management team remain focused on delivering results and are committed to maximizing shareholder returns. We also value our ongoing shareholder engagement and look forward to continued dialogue with all our stakeholders.”
Strategic Priorities Progress and Business Highlights
•Recently announced an open season for transportation service on Western Gateway Pipeline, a proposed refined products pipeline connecting the Mid-Continent to Arizona, California, and Nevada.
•Completed the acquisition of the remaining 50% ownership in WRB Refining LP on Oct. 1.
•Advanced NGL wellhead-to-market strategy with Dos Picos II, a 220 MMCF/D plant in the Midland Basin becoming fully operational, and the completion of the first phase of the Coastal Bend pipeline expansion increasing capacity from 175 MBD to 225 MBD.
•Progressed Chemicals Golden Triangle Polymers Project in Orange, Texas with expected startup by late 2026 and Ras Laffan Polymers Project in Qatar with expected startup by early 2027.
•Achieved a record year-to-date clean product yield of 87% and reached our highest quarterly utilization of 99% since 2018, demonstrating strong operational execution.
•Ceased processing crude oil at the Los Angeles Refinery on Oct. 16, with remaining units expected to be idled by year end.
•On track to complete the divestiture of our majority interest in our Germany and Austria retail marketing business by year end.
Financial Results Summary
(in millions of dollars, except as indicated)
| 3Q 2025 | 2Q 2025 | |||||||
| Earnings | $ | 133 | 877 | |||||
Adjusted Earnings1 | 1,025 | 973 | ||||||
Adjusted EBITDA1 | 2,594 | 2,501 | ||||||
| Earnings Per Share | ||||||||
| Earnings Per Share - Diluted | 0.32 | 2.15 | ||||||
Adjusted Earnings Per Share - Diluted1 | 2.52 | 2.38 | ||||||
| Cash Flow From Operations | 1,178 | 845 | ||||||
Cash Flow From Operations, Excluding Working Capital1 | 1,920 | 1,920 | ||||||
| Capital Expenditures & Investments | 541 | 587 | ||||||
| Acquisitions, net of cash acquired | (10) | 2,220 | ||||||
| Return of Capital to Shareholders | 751 | 906 | ||||||
| Repurchases of common stock | 267 | 419 | ||||||
| Dividends paid on common stock | 484 | 487 | ||||||
| Cash and Cash Equivalents, including cash classified within Assets held for sale | 1,950 | 1,144 | ||||||
| Debt | 21,755 | 20,935 | ||||||
| Debt-to-capital ratio | 44% | 42% | ||||||
Net debt-to-capital ratio1 | 41% | 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)
| 3Q 2025 | 2Q 2025 | Change | |||||||||
Earnings (Loss)1 | $ | 133 | 877 | (744) | |||||||
| Midstream | 697 | 731 | (34) | ||||||||
| Chemicals | 176 | 20 | 156 | ||||||||
| Refining | (518) | 359 | (877) | ||||||||
| Marketing and Specialties | 251 | 571 | (320) | ||||||||
| Renewable Fuels | (43) | (133) | 90 | ||||||||
| Corporate and Other | (364) | (428) | 64 | ||||||||
| Income tax (expense) benefit | (32) | (212) | 180 | ||||||||
| Noncontrolling interests | (34) | (31) | (3) | ||||||||
Adjusted Earnings (Loss)1,2 | $ | 1,025 | 973 | 52 | |||||||
| Midstream | 697 | 731 | (34) | ||||||||
| Chemicals | 176 | 20 | 156 | ||||||||
| Refining | 430 | 392 | 38 | ||||||||
| Marketing and Specialties | 477 | 660 | (183) | ||||||||
| Renewable Fuels | (43) | (133) | 90 | ||||||||
| Corporate and Other | (364) | (383) | 19 | ||||||||
| Income tax expense | (314) | (283) | (31) | ||||||||
| Noncontrolling interests | (34) | (31) | (3) | ||||||||
Adjusted EBITDA2 | $ | 2,594 | 2,501 | 93 | |||||||
| Midstream | 964 | 972 | (8) | ||||||||
| Chemicals | 308 | 148 | 160 | ||||||||
| Refining | 904 | 867 | 37 | ||||||||
| Marketing and Specialties | 525 | 718 | (193) | ||||||||
| Renewable Fuels | (18) | (110) | 92 | ||||||||
| Corporate and Other | (89) | (94) | 5 | ||||||||
| Operating Highlights | |||||||||||
Pipeline Throughput - Y-Grade to Market (MB/D)3 | 999 | 956 | 43 | ||||||||
| NGL Fractionated (MB/D) | 930 | 883 | 47 | ||||||||
| Chemicals Global O&P Capacity Utilization | 104% | 92% | 12% | ||||||||
| Refining | |||||||||||
Turnaround Expense4 | 36 | 53 | (17) | ||||||||
Realized Margin ($/BBL)2 | 12.15 | 11.25 | 0.90 | ||||||||
| Crude Capacity Utilization | 99% | 98% | 1% | ||||||||
| Clean Product Yield | 86% | 86% | —% | ||||||||
| Renewable Fuels Produced (MB/D) | 36 | 40 | (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. | |||||||||||
Third-Quarter 2025 Financial Results
Reported earnings were $133 million for the third quarter of 2025 versus $877 million in the second quarter of 2025. Third-quarter earnings included pre-tax special item adjustments of $(948) million in the Refining segment and $(226) million in the Marketing and Specialties segment. Adjusted earnings for the third quarter were $1.0 billion versus adjusted earnings of $973 million in the second quarter.
•Midstream third-quarter 2025 pre-tax income decreased compared with the second quarter mainly due to lower margins, partially offset by higher volumes. These results included $30 million of additional depreciation associated with the retirement of assets at our Los Angeles Refinery.
•Chemicals pre-tax income increased mainly due to higher margins and lower costs which were largely driven by a decrease in turnaround spend.
•Refining adjusted pre-tax income increased mainly due to higher realized margins driven by higher market crack spreads, partially offset by higher environmental costs primarily associated with the planned idling of the Los Angeles Refinery.
•Marketing and Specialties adjusted pre-tax income decreased primarily due to lower margins.
•Renewable Fuels pre-tax results improved primarily due to higher realized margins, including inventory impacts, as well as higher international credits.
•Corporate and Other adjusted pre-tax loss decreased mainly due to timing of charitable contributions.
As of Sept. 30, 2025, the company had $2.0 billion of cash and cash equivalents, including assets held for sale, and $5.2 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 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, 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.
- # # # -
| Investor Relations | ||||||||
| [email protected] | ||||||||
| Media Relations | ||||||||
| [email protected] | ||||||||
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,” “adjusted controllable cost,” “cash from operations, excluding working capital,” “net debt-to-capital ratio,” and “realized refining margin per barrel.” 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.
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 | |||||||||||||||||||
| 3Q | 2Q | Sep YTD | 3Q | Sep YTD | ||||||||||||||||
| Midstream | $ | 697 | 731 | 2,179 | 644 | 1,965 | ||||||||||||||
| Chemicals | 176 | 20 | 309 | 342 | 769 | |||||||||||||||
| Refining | (518) | 359 | (1,096) | (108) | 410 | |||||||||||||||
| Marketing and Specialties | 251 | 571 | 2,104 | (22) | 759 | |||||||||||||||
| Renewable Fuels | (43) | (133) | (361) | (116) | (226) | |||||||||||||||
| Corporate and Other | (364) | (428) | (1,168) | (327) | (989) | |||||||||||||||
| Pre-Tax Income | 199 | 1,120 | 1,967 | 413 | 2,688 | |||||||||||||||
| Less: Income tax expense | 32 | 212 | 366 | 44 | 538 | |||||||||||||||
| Less: Noncontrolling interests | 34 | 31 | 104 | 23 | 41 | |||||||||||||||
| Phillips 66 | $ | 133 | 877 | 1,497 | 346 | 2,109 | ||||||||||||||
| Adjusted Earnings (Loss) | ||||||||||||||||||||
| Millions of Dollars | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| 3Q | 2Q | Sep YTD | 3Q | Sep YTD | ||||||||||||||||
| Midstream | $ | 697 | 731 | 2,111 | 672 | 2,038 | ||||||||||||||
| Chemicals | 176 | 20 | 309 | 342 | 769 | |||||||||||||||
| Refining | 430 | 392 | (115) | (67) | 548 | |||||||||||||||
| Marketing and Specialties | 477 | 660 | 1,402 | 583 | 1,305 | |||||||||||||||
| Renewable Fuels | (43) | (133) | (361) | (116) | (226) | |||||||||||||||
| Corporate and Other | (364) | (383) | (1,102) | (327) | (989) | |||||||||||||||
| Pre-Tax Income | 1,373 | 1,287 | 2,244 | 1,087 | 3,445 | |||||||||||||||
| Less: Income tax expense | 314 | 283 | 519 | 205 | 709 | |||||||||||||||
| Less: Noncontrolling interests | 34 | 31 | 95 | 23 | 71 | |||||||||||||||
| Phillips 66 | $ | 1,025 | 973 | 1,630 | 859 | 2,665 | ||||||||||||||
Page 1
Exhibit 99.1
| Millions of Dollars | ||||||||||||||||||||
| Except as Indicated | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| 3Q | 2Q | Sep YTD | 3Q | Sep YTD | ||||||||||||||||
| Reconciliation of Consolidated Earnings to Adjusted Earnings | ||||||||||||||||||||
| Consolidated Earnings | $ | 133 | 877 | 1,497 | 346 | 2,109 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
Impairments1 | 948 | — | 969 | 28 | 415 | |||||||||||||||
Net (gain) loss on asset dispositions2 | (15) | 89 | (1,011) | — | (238) | |||||||||||||||
| Los Angeles Refinery cessation costs | — | — | — | 41 | 41 | |||||||||||||||
Legal accrual3 | 241 | 33 | 274 | 605 | 605 | |||||||||||||||
| Legal settlement | — | — | — | — | (66) | |||||||||||||||
| Professional advisory fees | — | 45 | 45 | — | — | |||||||||||||||
Tax impact of adjustments4 | (282) | (40) | (122) | (161) | (171) | |||||||||||||||
| Other tax impacts | — | (31) | (31) | — | — | |||||||||||||||
| Noncontrolling interests | — | — | 9 | — | (30) | |||||||||||||||
| Adjusted earnings | $ | 1,025 | 973 | 1,630 | 859 | 2,665 | ||||||||||||||
Earnings per share of common stock (dollars) | $ | 0.32 | 2.15 | 3.66 | 0.82 | 4.94 | ||||||||||||||
Adjusted earnings per share of common stock (dollars) | $ | 2.52 | 2.38 | 3.98 | 2.04 | 6.25 | ||||||||||||||
Adjusted Weighted-Average Diluted Common Shares Outstanding (thousands) | 406,045 | 407,934 | 407,903 | 419,827 | 426,301 | |||||||||||||||
| Reconciliation of Segment Pre-Tax Income (Loss) to Adjusted Pre-Tax Income (Loss) | ||||||||||||||||||||
| Midstream Pre-Tax Income | $ | 697 | 731 | 2,179 | 644 | 1,965 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| Impairments | — | — | — | 28 | 311 | |||||||||||||||
Net gain on asset dispositions2 | — | — | (68) | — | (238) | |||||||||||||||
| Adjusted pre-tax income | $ | 697 | 731 | 2,111 | 672 | 2,038 | ||||||||||||||
| Chemicals Pre-Tax Income | $ | 176 | 20 | 309 | 342 | 769 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| None | — | — | — | — | — | |||||||||||||||
| Adjusted pre-tax income | $ | 176 | 20 | 309 | 342 | 769 | ||||||||||||||
| Refining Pre-Tax Income (Loss) | $ | (518) | 359 | (1,096) | (108) | 410 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
Impairments1 | 948 | — | 948 | — | 104 | |||||||||||||||
| Los Angeles Refinery cessation costs | — | — | — | 41 | 41 | |||||||||||||||
| Legal settlement | — | — | — | — | (7) | |||||||||||||||
| Legal accrual | — | 33 | 33 | — | — | |||||||||||||||
| Adjusted pre-tax income (loss) | $ | 430 | 392 | (115) | (67) | 548 | ||||||||||||||
Page 2
Exhibit 99.1
| Marketing and Specialties Pre-Tax Income | $ | 251 | 571 | 2,104 | (22) | 759 | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
Net (gain) loss on asset dispositions2 | (15) | 89 | (943) | — | — | |||||||||||||||
| Legal settlement | — | — | — | — | (59) | |||||||||||||||
Legal accrual3 | 241 | — | 241 | 605 | 605 | |||||||||||||||
| Adjusted pre-tax income | $ | 477 | 660 | 1,402 | 583 | 1,305 | ||||||||||||||
| Renewable Fuels Pre-Tax Loss | $ | (43) | (133) | (361) | (116) | (226) | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| None | — | — | — | — | — | |||||||||||||||
| Adjusted pre-tax loss | $ | (43) | (133) | (361) | (116) | (226) | ||||||||||||||
| Corporate and Other Pre-Tax Loss | $ | (364) | (428) | (1,168) | (327) | (989) | ||||||||||||||
| Pre-tax adjustments: | ||||||||||||||||||||
| Impairments | — | — | 21 | — | — | |||||||||||||||
| Professional advisory fees | — | 45 | 45 | — | — | |||||||||||||||
| Adjusted pre-tax loss | $ | (364) | (383) | (1,102) | (327) | (989) | ||||||||||||||
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 September 2025, and closed on Oct. 1, 2025 in the Refining segment. | ||||||||||||||||||||
2. Net gain on asset dispositions of our 49% non-operated equity interest in Coop Mineraloel AG in the first quarter 2025. In connection with our pending disposition of our Germany and Austria retail marketing business, in the second and third quarters of 2025, we recognized before-tax unrealized (gain) loss from foreign currency derivatives impacting the Marketing & Specialties segment. 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 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. 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. | ||||||||||||||||||||
Page 3
Exhibit 99.1
| Millions of Dollars | ||||||||
| Except as Indicated | ||||||||
| 2025 | ||||||||
| 3Q | 2Q | |||||||
| Reconciliation of Consolidated Net Income to Adjusted EBITDA Attributable to Phillips 66 | ||||||||
| Net Income | $ | 167 | 908 | |||||
| Plus: | ||||||||
| Income tax expense | 32 | 212 | ||||||
| Net interest expense | 225 | 230 | ||||||
| Depreciation and amortization | 826 | 816 | ||||||
| Phillips 66 EBITDA | $ | 1,250 | 2,166 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Impairments | 948 | — | ||||||
| Net (gain) loss on asset dispositions | (15) | 89 | ||||||
| Legal accrual | 241 | 33 | ||||||
| Professional advisory fees | — | 45 | ||||||
| Total Special Item Adjustments (pre-tax) | 1,174 | 167 | ||||||
| Change in Fair Value of NOVONIX Investment | (6) | 2 | ||||||
| Phillips 66 EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment | $ | 2,418 | 2,335 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | 15 | 17 | ||||||
| Proportional share of selected equity affiliates net interest | 13 | 15 | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 199 | 184 | ||||||
| Adjusted EBITDA attributable to noncontrolling interests | (51) | (50) | ||||||
| Phillips 66 Adjusted EBITDA | $ | 2,594 | 2,501 | |||||
| Reconciliation of Segment Income before Income Taxes to Adjusted EBITDA | ||||||||
| Midstream Income before income taxes | $ | 697 | 731 | |||||
| Plus: | ||||||||
| Depreciation and amortization | 278 | 260 | ||||||
| Midstream EBITDA | $ | 975 | 991 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| None | — | — | ||||||
| Midstream EBITDA, Adjusted for Special Items | $ | 975 | 991 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | 4 | 4 | ||||||
| Proportional share of selected equity affiliates net interest | 3 | 3 | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 33 | 24 | ||||||
| Adjusted EBITDA attributable to noncontrolling interests | (51) | (50) | ||||||
| Midstream Adjusted EBITDA | $ | 964 | 972 | |||||
Page 4
Exhibit 99.1
| Chemicals Income before income taxes | $ | 176 | 20 | |||||
| Plus: | ||||||||
| None | — | — | ||||||
| Chemicals EBITDA | $ | 176 | 20 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| None | — | — | ||||||
| Chemicals EBITDA, Adjusted for Special Items | $ | 176 | 20 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | 11 | 13 | ||||||
| Proportional share of selected equity affiliates net interest | (1) | (1) | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 122 | 116 | ||||||
| Chemicals Adjusted EBITDA | $ | 308 | 148 | |||||
| Refining Income (loss) before income taxes | $ | (518) | 359 | |||||
| Plus: | ||||||||
| Depreciation and amortization | 444 | 443 | ||||||
| Refining EBITDA | $ | (74) | 802 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Impairments | 948 | — | ||||||
| Legal accrual | — | 33 | ||||||
| Refining EBITDA, Adjusted for Special Items | $ | 874 | 835 | |||||
| Other Adjustments (pre-tax): | ||||||||
| Proportional share of selected equity affiliates income taxes | — | — | ||||||
| Proportional share of selected equity affiliates net interest | 1 | 3 | ||||||
| Proportional share of selected equity affiliates depreciation and amortization | 29 | 29 | ||||||
| Refining Adjusted EBITDA | $ | 904 | 867 | |||||
| Marketing and Specialties Income before income taxes | $ | 251 | 571 | |||||
| Plus: | ||||||||
| Depreciation and amortization | 23 | 33 | ||||||
| Marketing and Specialties EBITDA | $ | 274 | 604 | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Legal accrual | 241 | — | ||||||
| Net gain on asset dispositions | (15) | 89 | ||||||
| Marketing and Specialties EBITDA, Adjusted for Special Items | $ | 500 | 693 | |||||
| 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 | 15 | 15 | ||||||
| Marketing and Specialties Adjusted EBITDA | $ | 525 | 718 | |||||
| Renewable Fuels Loss before income taxes | $ | (43) | (133) | |||||
| Plus: | ||||||||
| Depreciation and amortization | 25 | 23 | ||||||
| Renewable Fuels EBITDA | $ | (18) | (110) | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| None | — | — | ||||||
Page 5
Exhibit 99.1
| Renewable Fuels EBITDA, Adjusted for Special Items | $ | (18) | (110) | |||||
| Corporate and Other Loss before income taxes | $ | (364) | (428) | |||||
| Plus: | ||||||||
| Net interest expense | 225 | 230 | ||||||
| Depreciation and amortization | 56 | 57 | ||||||
| Corporate and Other EBITDA | $ | (83) | (141) | |||||
| Special Item Adjustments (pre-tax): | ||||||||
| Professional advisory fees | — | 45 | ||||||
| Total Special Item Adjustments (pre-tax) | — | 45 | ||||||
| Change in Fair Value of NOVONIX Investment | (6) | 2 | ||||||
| Corporate EBITDA, Adjusted for Special Items and Change in Fair Value of NOVONIX Investment | $ | (89) | (94) | |||||
| Millions of Dollars Except as Indicated | ||||||||
| 2025 | ||||||||
| 3Q | 2Q | |||||||
| Debt-to-Capital Ratio | ||||||||
| Total Debt | $ | 21,755 | 20,935 | |||||
| Total Equity | 28,077 | 28,626 | ||||||
| Debt-to-Capital Ratio | 44 | % | 42 | % | ||||
| Cash and Cash Equivalents, including cash classified within Assets held for sale | 1,950 | 1,144 | ||||||
| Net Debt-to-Capital Ratio | 41 | % | 41 | % | ||||
Page 6
Exhibit 99.1
| Millions of Dollars | ||||||||
| Except as Indicated | ||||||||
| 2025 | ||||||||
| 3Q | 2Q | |||||||
| Reconciliation of Refining Income (Loss) Before Income Taxes to Realized Refining Margins | ||||||||
| Income (loss) before income taxes | $ | (518) | 359 | |||||
| Plus: | ||||||||
| Taxes other than income taxes | 90 | 94 | ||||||
| Depreciation, amortization and impairments | 1,395 | 446 | ||||||
| Selling, general and administrative expenses | 40 | 32 | ||||||
| Operating expenses | 909 | 848 | ||||||
| Equity in (earnings) losses of affiliates | (31) | 2 | ||||||
| Other segment (income) expense, net | 7 | (47) | ||||||
| Proportional share of refining gross margins contributed by equity affiliates | 262 | 234 | ||||||
| Special items: | ||||||||
| None | — | — | ||||||
| Realized refining margins | $ | 2,154 | 1,968 | |||||
Total processed inputs (thousands of barrels) | 153,379 | 152,005 | ||||||
Adjusted total processed inputs (thousands of barrels)* | 177,393 | 174,772 | ||||||
Income (loss) before income taxes (dollars per barrel)** | $ | (3.38) | 2.36 | |||||
Realized refining margins (dollars per barrel)*** | $ | 12.15 | 11.25 | |||||
| *Adjusted total processed inputs include our proportional share of processed inputs of an equity affiliate. | ||||||||
| **Income (loss) before income taxes divided by total processed inputs. | ||||||||
| ***Realized refining margins per barrel, as presented, are calculated using the underlying realized refining margin amounts, in dollars, divided by adjusted total processed inputs, in barrels. As such, recalculated per barrel amounts using the rounded margins and barrels presented may differ from the presented per barrel amounts. | ||||||||
Page 7
