EX-99.1 2 psx-20171231_ex991.htm EXHIBIT 99.1 Exhibit

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

 
 
 
 
Exhibit 99.1

psxphillips66.jpg

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion
or $6.25 Per Share
Adjusted earnings of $548 million or $1.07 per share

Highlights

Fourth Quarter
•
Generated $1.9 billion in cash from operations
•
Returned $816 million to shareholders through dividends and share repurchases
•
Achieved 100 percent capacity utilization in Refining
•
Reached mechanical completion at CPChem's Cedar Bayou world-scale ethane cracker
•
Completed $2.4 billion dropdown to Phillips 66 Partners
•
Announced $2.3 billion 2018 capital budget

Full-Year 2017
•
Achieved record-low recordable injury rate
•
Delivered $5.1 billion of earnings and $2.3 billion of adjusted earnings
•
Generated $3.6 billion of operating cash flow
•
Returned $3.0 billion to shareholders through dividends and share repurchases
•
Increased quarterly dividend 11 percent to $0.70 per common share
•
Achieved 95 percent capacity utilization in Refining during heavy turnaround year
•
Started up the Bakken Pipeline and commissioned additional storage at the Beaumont Terminal
•
Reached commercial operations at CPChem's Old Ocean polyethylene units

HOUSTON, Feb. 2, 2018 - Phillips 66 (NYSE: PSX), an energy manufacturing and logistics company, announces fourth-quarter 2017 earnings of $3.2 billion, compared with $823 million in the third quarter of 2017. Excluding special items, primarily a $2.7 billion benefit from U.S. tax reform, adjusted earnings were $548 million, compared with third-quarter adjusted earnings of $858 million.

“We ended 2017 with a strong quarter, running at record levels and delivering solid financial results,” said Greg Garland, chairman and CEO of Phillips 66. “In our Midstream business, we achieved significant growth at Phillips 66 Partners through our recent dropdown. In Refining, we ran at 100 percent capacity utilization and continued to operate safely and reliably. In Chemicals, CPChem has recovered from Hurricane Harvey at its Cedar Bayou facility and is commissioning its new world-scale ethane cracker.”

“Our strategy for long-term value creation remains unchanged. This includes capturing growth opportunities in our Midstream and Chemicals businesses and enhancing returns in Refining and Marketing. Also fundamental to our strategy are shareholder distributions consisting of a competitive, secure and growing dividend complemented with share repurchases.”

Page 1

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

Midstream
 
Millions of Dollars
 
Net Income
 
Adjusted Net Income
 
Q4 2017

Q3 2017

 
Q4 2017

Q3 2017

Transportation
$
105

119

 
108

98

NGL and Other
20

(3
)
 
20

—

DCP Midstream
14

1

 
14

1

Midstream
$
139

117

 
142

99


Midstream's fourth-quarter net income was $139 million, compared with $117 million in the third quarter of 2017. Midstream net income in the fourth quarter included hurricane-related costs of $3 million. Third-quarter results included a favorable legal settlement of $23 million, partially offset by hurricane-related costs of $3 million and pension settlement expense of $2 million.

Transportation adjusted net income for the fourth quarter of 2017 was $108 million, an increase of $10 million from the third quarter. The increase reflects higher terminal and pipeline throughput volumes.
 
NGL and Other adjusted net income was $20 million in the fourth quarter compared with break-even results in the third quarter. The increase primarily reflects the acquisition of Merey Sweeny, L.P. by Phillips 66 Partners (PSXP) during the quarter.

The company’s equity investment in DCP Midstream generated adjusted net income of $14 million in the fourth quarter, compared with $1 million in the prior quarter. This increase was primarily due to the absence of third-quarter asset impairments, as well as higher NGL prices and improved volumes.


Chemicals
 
Millions of Dollars
 
Net Income
 
Adjusted Net Income
 
Q4 2017

Q3 2017

 
Q4 2017

Q3 2017

Olefins and Polyolefins (O&P)
$
1

105

 
95

137

Specialties, Aromatics and Styrenics (SA&S)
34

22

 
34

22

Other
(8
)
(6
)
 
(8
)
(6
)
Chemicals
$
27

121

 
121

153


The Chemicals segment reflects Phillips 66's equity investment in Chevron Phillips Chemical Company LLC (CPChem). Chemicals' fourth-quarter net income was $27 million, compared with $121 million in the third quarter of 2017. Chemicals net income in the fourth quarter of 2017 included hurricane-related costs of $75 million and an asset impairment of $19 million, compared with $32 million of hurricane-related costs in the third quarter.

CPChem's O&P business contributed $95 million of adjusted net income to the Chemicals segment in the fourth quarter of 2017. The $42 million decrease from the prior quarter was due primarily to lower sales volumes and higher depreciation, maintenance and operating costs, partially offset by improved polyethylene margins. Global O&P utilization was 79 percent for the quarter, reflecting hurricane-related downtime at the Cedar Bayou facility and an unplanned outage impacting a Q-Chem II facility.


Page 2

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

CPChem's SA&S business contributed $34 million of adjusted net income in the fourth quarter of 2017, an increase of $12 million from the prior quarter. The improvement was primarily related to higher margins and lower operating costs.


Refining
 
Millions of Dollars
 
Net Income
 
Adjusted Net Income
 
Q4 2017

Q3 2017

 
Q4 2017

Q3 2017

Refining
$
371

550

 
358

548


Refining's fourth-quarter net income was $371 million, compared with $550 million in the third quarter of 2017. Refining results in the fourth quarter included favorable U.K. tax credits of $23 million, partially offset by hurricane-related costs of $7 million and pension settlement expense of $3 million. Third-quarter net income included favorable tax and other settlements of $18 million, mostly offset by pension settlement expense of $8 million and hurricane-related costs of $8 million.

Refining's adjusted net income was $358 million in the fourth quarter of 2017, compared with $548 million in the third quarter. The decrease was primarily due to a 35 percent decline in gasoline market crack spreads and higher turnaround costs, partially offset by improved clean product differentials and increased volumes. Realized margins for the quarter were $8.98 per barrel, compared with $10.49 per barrel in the third quarter. Phillips 66’s worldwide crude utilization rate was 100 percent. Pre-tax turnaround costs for the fourth quarter were $99 million, compared with third-quarter costs of $43 million. Clean product yield was 87 percent in the fourth quarter, compared with 85 percent in the third quarter.


Marketing and Specialties
 
Millions of Dollars
 
Net Income
 
Adjusted Net Income
 
Q4 2017

Q3 2017

 
Q4 2017

Q3 2017

Marketing and Other
$
86

160

 
87

163

Specialties
37

48

 
37

48

Marketing and Specialties
$
123

208

 
124

211


Marketing and Specialties (M&S) fourth-quarter net income was $123 million, compared with $208 million in the third quarter of 2017. M&S fourth-quarter net income included pension settlement expense of $1 million. Third-quarter results included a charge of $2 million for pension settlement expense and hurricane-related costs of $1 million.

Adjusted net income for Marketing and Other was $87 million in the fourth quarter of 2017, a decrease of $76 million from the prior quarter. The decrease was largely due to reduced margins as well as seasonally lower demand for branded volumes. Refined product exports in the fourth quarter were 236,000 barrels per day (BPD).

Phillips 66’s Specialties businesses generated adjusted net income of $37 million during the fourth quarter. The $11 million decrease from the prior quarter was mainly due to lower base oil and finished lubricant margins.



Page 3

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

Corporate and Other
 
Millions of Dollars
 
Net Income
 
Adjusted Net Income
 
Q4 2017

Q3 2017

 
Q4 2017

Q3 2017

Corporate and Other
$
2,595

(147
)
 
(140
)
(127
)

Corporate and Other’s fourth-quarter net income was $2.6 billion, compared with net costs of $147 million in the third quarter of 2017. Corporate and Other fourth-quarter net income included a $2.7 billion benefit from U.S. tax reform, primarily associated with the revaluation of the company's net deferred tax liabilities. Third-quarter results included $20 million in charges for legal and pension settlement expenses.

The $13 million increase in adjusted net costs in the fourth quarter was primarily due to tax adjustments in the third quarter.


Financial Position, Liquidity and Return of Capital

During the fourth quarter, Phillips 66 generated $1.9 billion in cash from operations. Excluding working capital impacts, operating cash flow was $1.0 billion. In addition, PSXP raised $1.0 billion through equity issuances to partially fund the acquisition of assets from Phillips 66.

Phillips 66 funded $537 million of capital expenditures and investments, $463 million in share repurchases and $353 million in dividends during the quarter. The company ended the quarter with 502 million shares outstanding.

As of Dec. 31, 2017, cash and cash equivalents were $3.1 billion, and consolidated debt was $10.1 billion, including $2.9 billion at PSXP. The company's consolidated debt-to-capital ratio and net-debt-to-capital ratio were 27 percent and 20 percent, respectively. Excluding PSXP, the debt-to-capital ratio was 22 percent and net-debt-to-capital ratio was 14 percent.


Strategic Update

Phillips 66 continues to execute its plan to selectively grow higher-valued businesses. Capital spending for 2017 was $1.8 billion, including $352 million at PSXP. Capital expenditures funded growth projects in Midstream, return-enhancing investments in Refining, and sustaining capital to maintain asset integrity and ensure safe, reliable and environmentally responsible operations. Phillips 66's proportionate share of capital spending by joint ventures CPChem, DCP Midstream and WRB Refining in 2017 was $1.2 billion.

In Midstream, the company completed expansion of the Beaumont Terminal’s export facilities from 400,000 BPD to 600,000 BPD in the fourth quarter. An additional 3.5 million barrels of crude storage is expected to be in service by the end of 2018, bringing the terminal's total crude and products storage capacity to 14.6 million barrels.

In December 2017, Phillips 66 and Enbridge Inc. announced an open season for the Gray Oak Pipeline project to transport crude oil from the Permian Basin to markets along the Texas Gulf Coast. Depending on shipper interest, the pipeline is expected to have initial throughput capacity of 385,000 BPD and be placed in service during the second half of 2019.


Page 4

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

The Bayou Bridge Pipeline, in which PSXP holds a 40 percent interest, currently operates from the Phillips 66 Beaumont Terminal to Lake Charles, Louisiana. The segment from Lake Charles to St. James, Louisiana, has received all permits and construction is underway. Commercial operations on the St. James segment are expected to begin in the second half of 2018.

PSXP is proceeding with the construction of a new 25,000 BPD isomerization unit at the Lake Charles Refinery. The unit will increase production of higher octane gasoline blend components, with completion anticipated by the end of 2019.

DCP Midstream’s expansion of the Sand Hills NGL Pipeline capacity from 280,000 BPD to 365,000 BPD is expected to be complete in the first quarter of 2018. In addition, further expansion of the line to 450,000 BPD is expected in the second half of 2018. Sand Hills is owned two-thirds by DCP and one-third by Phillips 66 Partners. DCP continues construction of two additional gas processing plants in the high-growth DJ basin. The Mewbourn 3 plant is anticipated to be complete in the third quarter of 2018, and the O’Connor 2 plant is scheduled for completion in mid-2019.
 
DCP Midstream announced a final investment decision to proceed with joint development of the Gulf Coast Express Pipeline project, which will provide an outlet for natural gas production in the Permian Basin to markets along the Texas Gulf Coast. DCP holds a 25 percent equity interest in the project, which is expected to be complete in the fourth quarter of 2019.

In Chemicals, CPChem is nearing completion of its U.S. Gulf Coast Petrochemicals Project with the commissioning of its new world-scale ethane cracker at Cedar Bayou. The startup of the cracker is expected in the first quarter, with ramp up to full production in the second quarter. The Project will increase CPChem’s global ethylene and polyethylene capacity by approximately one-third.

In Refining, the company continues to focus on high-return, quick-payout projects. Refining has multiple yield enhancing projects that are expected to deliver 25,000 BPD of additional clean products by the end of 2018. This includes the diesel recovery project at the Ponca City Refinery, which was completed in the fourth quarter. In addition, the company is modernizing fluid catalytic cracking (FCC) units at both the Bayway and Wood River refineries with anticipated completion during the second quarter of 2018. Refining also has projects to reduce feedstock costs, such as at the Lake Charles Refinery where efforts are underway to increase advantaged North American crude processing capability.

In December 2017, Phillips 66 announced a 2018 capital budget of $2.3 billion, which includes $595 million at PSXP. Phillips 66's proportionate share of capital spending by joint ventures CPChem, DCP Midstream and WRB Refining is expected to be $946 million.










Page 5

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

Investor Webcast

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

 
 
 
 
 
 
 
Earnings
 
 
 
 
 
 
 
Millions of Dollars
 
2017
 
2016
 
Q4

Q3

Year

 
Q4

Year

Midstream
$
139

117

464

 
35

280

Chemicals
27

121

525

 
136

583

Refining
371

550

1,404

 
(38
)
374

Marketing and Specialties
123

208

686

 
190

891

Corporate and Other
2,595

(147
)
2,169

 
(129
)
(484
)
Net Income
3,255

849

5,248

 
194

1,644

Less: Noncontrolling interests
57

26

142

 
31

89

Phillips 66
$
3,198

823

5,106

 
163

1,555

 
 
 
 
 
 
 
Adjusted Earnings
 
 
 
 
 
 
 
Millions of Dollars
 
2017
 
2016
 
Q4

Q3

Year

 
Q4

Year

Midstream
$
142

99

454

 
69

289

Chemicals
121

153

671

 
124

660

Refining
358

548

1,137

 
(95
)
277

Marketing and Specialties
124

211

694

 
140

841

Corporate and Other
(140
)
(127
)
(545
)
 
(124
)
(480
)
Net Income
605

884

2,411

 
114

1,587

Less: Noncontrolling interests
57

26

142

 
31

89

Phillips 66
$
548

858

2,269

 
83

1,498


 
 
 
 
 
 

Page 6

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

About Phillips 66

Phillips 66 is a diversified energy manufacturing and logistics company. With a portfolio of Midstream, Chemicals, Refining, and Marketing and Specialties businesses, the company processes, transports, stores and markets fuels and products globally. Phillips 66 Partners, the company's master limited partnership, is an integral asset in the portfolio. Headquartered in Houston, the company has 14,600 employees committed to safety and operating excellence. Phillips 66 had $54 billion of assets as of Dec. 31, 2017. For more information, visit www.phillips66.com or follow us on Twitter @Phillips66Co.

- # # # -

CONTACTS
 
 
Jeff Dietert (investors)
Rosy Zuklic (investors)
Dennis Nuss (media)
832-765-2297
832-765-2297
832-765-1850
jeff.dietert@p66.com
rosy.zuklic@p66.com
dennis.h.nuss@p66.com
 
 
 
 
 
 


CAUTIONARY STATEMENT FOR THE PURPOSES OF THE "SAFE HARBOR" PROVISIONS
OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This news release 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 news release 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; 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.

Use of Non-GAAP Financial Information—This news release includes the terms adjusted earnings, adjusted earnings per share, and adjusted net income. These are non-GAAP financial measures that are included to help facilitate comparisons of company operating performance across periods and with peer companies, by excluding items that don't reflect the core operating results of our businesses in the current period. This release includes realized refining margin, a non-GAAP financial measure that demonstrates how well we performed relative to benchmark industry margins. This release also includes a debt-to-capital ratio excluding PSXP.  This non-GAAP measure is provided to differentiate the capital structure of Phillips 66 compared with that of Phillips 66 Partners.

References in the release to earnings refer to net income attributable to Phillips 66. References to adjusted earnings refer to earnings excluding special items, as detailed in the tables to this release. References to net income are inclusive of noncontrolling interests.



Page 7

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

 
 Millions of Dollars
 
 Except as Indicated
 
2017
 
2016
 
Q4

Q3

Year

 
Q4

Year

Reconciliation of Earnings to Adjusted Earnings
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Earnings
$
3,198

823

5,106

 
163

1,555

Pre-tax adjustments:
 
 
 
 
 
 
Pending claims and settlements
—

(36
)
(60
)
 
—

(117
)
Pension settlement expense
7

21

83

 
—

—

Equity affiliate ownership restructuring
—

—

—

 
33

33

Impairments by equity affiliates
31

—

64

 
—

95

Certain tax impacts
(23
)
—

(23
)
 
(32
)
(32
)
Recognition of deferred logistics commitments
—

—

—

 
—

30

Gain on consolidation of business
—

—

(423
)
 
—

—

Railcar lease residual value deficiencies and related costs
—

—

—

 
40

40

Hurricane-related costs
140

70

210

 
—

—

Tax impact of adjustments*
(70
)
(20
)
47


(27
)
4

U.S. tax reform
(2,735
)
—

(2,735
)
 
—

—

Other tax impacts
—

—

—

 
(94
)
(110
)
Adjusted earnings
$
548

858

2,269

 
83

1,498

 
 
 
 
 
 
 
Earnings per share of common stock (dollars)
$
6.25

1.60

9.85

 
0.31

2.92

Adjusted earnings per share of common stock (dollars)†
$
1.07

1.66

4.38

 
0.16

2.82

 
 
 
 
 
 
 
Reconciliation of Net Income to Adjusted Net Income by Segment
 
 
 
 
 
 
Midstream Net Income
$
139

117

464

 
35

280

Pre-tax adjustments:
 
 
 
 
 
 
Pending claims and settlements
—

(37
)
(37
)
 
—

(45
)
Equity affiliate ownership restructuring
—

—

—

 
33

33

Impairments by equity affiliates
—

—

—

 
—

6

Pension settlement expense
1

3

12

 
—

—

Hurricane-related costs
6

4

10

 
—

—

Tax impact of adjustments*
(4
)
12

5


(12
)
2

Other tax impacts
—

—

—

 
13

13

Adjusted net income
$
142

99

454

 
69

289

 
 
 
 
 
 
 
Chemicals Net Income
$
27

121

525

 
136

583

Pre-tax adjustments:
 
 
 
 
 
 
Impairments by equity affiliates
31

—

64

 
—

89

Hurricane-related costs
122

53

175

 
—

—

Tax impact of adjustments*
(59
)
(21
)
(93
)

—

—

Other tax impacts
—

—

—

 
(12
)
(12
)
Adjusted net income
$
121

153

671

 
124

660

 
 
 
 
 
 
 
Refining Net Income
$
371

550

1,404

 
(38
)
374

Pre-tax adjustments:
 
 
 
 
 
 
Pending claims and settlements
—

(30
)
(51
)
 
—

(70
)
Gain on consolidation of business
—

—

(423
)
 
—

—

Recognition of deferred logistics commitments
—

—

—

 
—

30

Certain tax impacts
(23
)
—

(23
)
 
(32
)
(32
)
Railcar lease residual value deficiencies and related costs
—

—

—

 
40

40

Pension settlement expense
5

13

53

 
—

—

Hurricane-related costs
12

12

24

 
—

—

Tax impact of adjustments*
(7
)
3

153


(15
)
1

Other tax impacts
—

—

—

 
(50
)
(66
)
Adjusted net income
$
358

548

1,137

 
(95
)
277

 
 
 
 
 
 
 

Page 8

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

 
 Millions of Dollars
 
 Except as Indicated
 
2017
 
2016
 
Q4

Q3

Year

 
Q4

Year

Reconciliation of Net Income to Adjusted Net Income by Segment
 
 
 
 
 
 
Marketing and Specialties Net Income
$
123

208

686

 
190

891

Pre-tax adjustments:
 
 
 
 
 
 
Pension settlement expense
1

3

11

 
—

—

Hurricane-related costs
—

1

1

 
—

—

Tax impact of adjustments*
—

(1
)
(4
)
 
—

—

Other tax impacts
—

—

—

 
(50
)
(50
)
Adjusted net income
$
124

211

694

 
140

841

 
 
 
 
 
 
 
Corporate and Other Net Income (Loss)
$
2,595

(147
)
2,169

 
(129
)
(484
)
Pre-tax adjustments:
 
 
 
 
 
 
Pending claims and settlements
—

31

28

 
—

(2
)
Pension settlement expense
—

2

7

 
—

—

Tax impact of adjustments*
—

(13
)
(14
)
 
—

1

U.S. tax reform
(2,735
)
—

(2,735
)
 
—

—

Other tax impacts
—

—

—

 
5

5

Adjusted net income (loss)
$
(140
)
(127
)
(545
)
 
(124
)
(480
)
*We generally tax effect taxable U.S.-based special items using a combined federal and state statutory income tax rate of approximately 38 percent. 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.
                                               






Page 9

Phillips 66 Reports Fourth-Quarter Earnings of $3.2 Billion (Adjusted Earnings of $548 Million)

 
 Millions of Dollars
 
 Except as Indicated
 
2017
 
Q4

Q3

Realized Refining Margins
 
 
Net income
$
371

550

Plus:
 
 
Income tax expense
145

313

Taxes other than income taxes
69

47

Depreciation, amortization and impairments
213

205

Selling, general and administrative expenses
54

50

Operating expenses
875

818

Equity in earnings of affiliates
(162
)
(144
)
Other segment (income) expense, net
(2
)
8

Proportional share of refining gross margins contributed by equity affiliates
339

305

Special items:
 
 
      Certain tax impacts
(23
)
—

Realized refining margins
$
1,879

2,152

 
 
 
Total processed inputs (thousands of barrels)
187,489

183,010

Adjusted total processed inputs (thousands of barrels)*
209,297

205,218

 
 
 
Net income (dollars per barrel)**
$
1.98

3.01

Realized refining margins (dollars per barrel)***
8.98

10.49

* Adjusted total processed inputs include our proportional share of processed inputs of equity affiliates.
** Net income 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.


 
Millions of Dollars
 
December 31, 2017
Debt-to-Capital Ratio
 
 
 
 
Phillips 66
Consolidated

PSXP*

Phillips 66
Excluding PSXP

Total Debt
$
10,110

2,945

7,165

Total Equity
27,428

2,314

25,114

Debt-to-Capital Ratio
27
%
 
22
%
 
 
 
 
Total Cash
$
3,119

185

2,934

Net-Debt-to-Capital Ratio
20
%
 
14
%
 *PSXP's third-party debt and Phillips 66's noncontrolling interests attributable to PSXP.


Page 10