Free Trial

Phillips 66 (PSX) Financials

Phillips 66 logo
$102.80 +1.90 (+1.88%)
Closing price 04/23/2025 03:59 PM Eastern
Extended Trading
$102.60 -0.20 (-0.19%)
As of 04/23/2025 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Phillips 66

Annual Income Statements for Phillips 66

This table shows Phillips 66's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
4,227 1,555 5,106 5,595 3,076 -3,975 1,317 11,024 7,015 2,117
Consolidated Net Income / (Loss)
4,280 1,644 5,248 5,873 3,377 -3,714 1,594 11,391 7,239 2,175
Net Income / (Loss) Continuing Operations
4,280 1,644 5,248 5,873 3,377 -3,714 1,594 11,391 7,239 2,175
Total Pre-Tax Income
6,044 2,191 3,555 7,445 4,178 -4,964 1,740 14,639 9,469 2,675
Total Operating Income
6,285 2,455 3,993 7,857 4,522 -4,519 1,868 12,512 10,029 3,350
Total Gross Profit
27,432 23,235 25,213 16,226 13,911 7,721 12,296 23,033 21,445 15,291
Total Revenue
100,831 85,703 104,622 114,156 109,440 65,428 114,398 172,965 149,531 145,253
Operating Revenue
100,831 85,703 104,622 114,156 109,440 65,428 114,398 172,965 149,531 145,253
Total Cost of Revenue
73,399 62,468 79,409 97,930 95,529 57,707 102,102 149,932 128,086 129,962
Operating Cost of Revenue
73,399 62,468 79,409 97,930 95,529 57,707 102,102 149,932 128,086 129,962
Total Operating Expenses
21,147 20,780 21,220 8,369 9,389 12,240 10,428 10,521 11,416 11,941
Selling, General & Admin Expense
5,964 5,913 6,394 6,557 6,755 6,107 6,891 8,279 8,679 8,753
Depreciation Expense
1,078 1,168 1,318 1,356 1,341 1,395 1,605 1,629 1,977 2,363
Amortization Expense
21 21 22 23 23 22 24 23 29 40
Other Operating Expenses / (Income)
14,077 13,673 13,462 425 409 464 410 530 707 329
Impairment Charge
7.00 5.00 24 8.00 861 4,252 1,498 60 24 456
Total Other Income / (Expense), net
-241 -264 -438 -412 -344 -445 -128 2,127 -560 -675
Interest Expense
310 338 438 504 458 499 581 619 897 907
Other Income / (Expense), net
69 74 - 92 114 54 453 2,746 337 232
Income Tax Expense
1,764 547 -1,693 1,572 801 -1,250 146 3,248 2,230 500
Net Income / (Loss) Attributable to Noncontrolling Interest
53 89 142 278 301 261 277 367 224 58
Basic Earnings per Share
$7.78 $2.94 $9.90 $11.87 $6.80 ($9.06) $2.97 $23.36 $15.56 $5.01
Weighted Average Basic Shares Outstanding
542.36M 527.53M 515.09M 470.71M 451.36M 439.53M 440.03M 471.50M 450.14M 420.17M
Diluted Earnings per Share
$7.73 $2.92 $9.85 $11.80 $6.77 ($9.06) $2.97 $23.27 $15.48 $4.99
Weighted Average Diluted Shares Outstanding
546.98M 530.07M 518.51M 474.05M 453.89M 439.53M 440.36M 473.73M 453.21M 421.89M
Weighted Average Basic & Diluted Shares Outstanding
543.30M 528.90M 515.80M 471.40M 439.45M 436.93M 438.46M 463.91M 427.82M 407.70M
Cash Dividends to Common per Share
$2.18 $2.45 $2.73 $3.10 $3.50 $3.60 $3.62 $3.83 $4.20 $4.50

Quarterly Income Statements for Phillips 66

This table shows Phillips 66's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
5,391 1,884 1,961 1,697 2,097 1,260 748 1,015 346 8.00
Consolidated Net Income / (Loss)
5,540 2,012 2,077 1,734 2,143 1,285 761 1,020 369 25
Net Income / (Loss) Continuing Operations
5,540 2,012 2,077 1,734 2,143 1,285 761 1,020 369 25
Total Pre-Tax Income
7,158 2,547 2,651 2,244 2,813 1,761 964 1,311 413 -13
Total Operating Income
4,295 2,872 2,820 2,411 3,007 1,791 1,094 1,542 559 155
Total Gross Profit
7,092 5,907 5,700 5,070 5,977 4,698 3,953 4,046 3,885 3,407
Total Revenue
45,738 41,053 35,041 35,641 40,307 38,542 36,339 38,674 36,079 34,161
Operating Revenue
45,738 41,053 35,041 35,641 40,307 38,542 36,339 38,674 36,079 34,161
Total Cost of Revenue
38,646 35,146 29,341 30,571 34,330 33,844 32,386 34,628 32,194 30,754
Operating Cost of Revenue
38,646 35,146 29,341 30,571 34,330 33,844 32,386 34,628 32,194 30,754
Total Operating Expenses
2,797 3,035 2,880 2,659 2,970 2,907 2,859 2,504 3,326 3,252
Selling, General & Admin Expense
2,229 2,358 2,183 1,977 2,302 2,217 2,009 1,959 2,693 2,092
Depreciation Expense
430 502 476 495 488 518 504 497 543 819
Amortization Expense
5.00 6.00 6.00 7.00 6.00 10 9.00 10 8.00 13
Other Operating Expenses / (Income)
133 111 207 176 171 153 172 50 53 54
Impairment Charge
0.00 58 8.00 4.00 3.00 9.00 165 225 29 37
Total Other Income / (Expense), net
2,863 -325 -169 -167 -194 -30 -130 -231 -146 -168
Interest Expense
158 193 192 266 221 218 227 231 229 220
Income Tax Expense
1,618 535 574 510 670 476 203 291 44 -38
Net Income / (Loss) Attributable to Noncontrolling Interest
149 128 116 37 46 25 13 5.00 23 17
Basic Earnings per Share
$11.19 $4.33 $4.21 $3.73 $4.72 $2.90 $1.74 $2.39 $0.82 $0.06
Weighted Average Basic Shares Outstanding
481.39M 471.50M 464.81M 454.45M 444.28M 450.14M 428.96M 422.87M 417.31M 420.17M
Diluted Earnings per Share
$11.16 $4.29 $4.20 $3.72 $4.69 $2.87 $1.73 $2.38 $0.82 $0.06
Weighted Average Diluted Shares Outstanding
483.04M 473.73M 467.03M 456.17M 447.26M 453.21M 431.91M 425.73M 418.80M 421.89M
Weighted Average Basic & Diluted Shares Outstanding
472.63M 463.91M 458.86M 445.29M 439.96M 427.82M 423.95M 418.57M 412.99M 407.70M

Annual Cash Flow Statements for Phillips 66

This table details how cash moves in and out of Phillips 66's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-2,133 -363 408 -65 -1,405 900 633 2,986 -2,810 -1,585
Net Cash From Operating Activities
5,713 2,963 3,648 7,573 4,808 2,111 6,017 10,813 7,029 4,191
Net Cash From Continuing Operating Activities
5,713 2,963 3,648 7,573 4,808 2,111 6,017 10,813 7,029 4,191
Net Income / (Loss) Continuing Operations
4,280 1,644 5,248 5,873 3,377 -3,714 1,594 11,391 7,239 2,175
Consolidated Net Income / (Loss)
4,280 1,644 5,248 5,873 3,377 -3,714 1,594 11,391 7,239 2,175
Depreciation Expense
1,078 1,168 1,318 1,356 1,341 1,395 1,605 1,629 1,977 2,363
Non-Cash Adjustments To Reconcile Net Income
47 -962 -1,094 365 737 4,630 971 -3,595 -1,212 519
Changes in Operating Assets and Liabilities, net
308 1,113 -1,824 -21 -647 -200 1,847 1,388 -975 -866
Net Cash From Investing Activities
-5,738 -3,158 -1,146 -2,471 -3,688 -3,079 -1,872 -1,488 -1,790 -2,463
Net Cash From Continuing Investing Activities
-5,738 -3,158 -1,146 -2,471 -3,688 -3,079 -1,872 -1,488 -1,790 -2,463
Purchase of Property, Plant & Equipment
-5,764 -2,844 -1,832 -2,639 -3,873 -2,920 -1,860 -1,888 -2,155 -1,859
Acquisitions
- - - - - - - -306 -263 -625
Purchase of Investments
- - -10 -1.00 -98 -316 -310 -75 0.00 -1,100
Sale of Property, Plant & Equipment
70 156 86 12 86 51 27 4.00 392 1,082
Sale and/or Maturity of Investments
- - 326 45 166 236 269 787 204 145
Other Investing Activities, net
-44 -470 -34 112 31 -130 2.00 -10 32 -106
Net Cash From Financing Activities
-2,117 -178 -2,111 -5,167 -2,511 1,791 -3,470 -6,388 -8,092 -3,305
Net Cash From Continuing Financing Activities
-2,117 -178 -2,111 -5,167 -2,511 1,791 -3,470 -6,388 -8,092 -3,305
Repayment of Debt
-971 -875 -3,754 -1,230 -1,038 -1,090 -3,006 -2,953 -4,349 -4,260
Repurchase of Common Equity
-1,512 -1,042 -1,590 -4,645 -1,650 -443 -24 -2,013 -8,081 -3,451
Payment of Dividends
-1,218 -1,357 -1,515 -1,643 -1,811 -1,864 -1,909 -1,978 -2,045 -1,952
Issuance of Debt
1,169 2,090 3,508 2,184 1,783 5,178 1,443 453 6,260 6,272
Issuance of Common Equity
415 1,006 1,240 167 205 10 26 103 123 86
Effect of Exchange Rate Changes
9.00 10 - - -14 77 -42 49 43 -8.00

Quarterly Cash Flow Statements for Phillips 66

This table details how cash moves in and out of Phillips 66's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
935 2,389 832 -3,936 510 -216 -1,753 874 -807 101
Net Cash From Operating Activities
3,144 4,750 1,199 955 2,685 2,190 -236 2,097 1,132 1,198
Net Cash From Continuing Operating Activities
3,144 4,750 1,199 955 2,685 2,190 -236 2,097 1,132 1,198
Net Income / (Loss) Continuing Operations
5,540 2,012 2,077 1,734 2,143 1,285 761 1,020 369 25
Consolidated Net Income / (Loss)
5,540 2,012 2,077 1,734 2,143 1,285 761 1,020 369 25
Depreciation Expense
430 502 476 495 488 518 504 497 543 819
Non-Cash Adjustments To Reconcile Net Income
-3,581 -47 -237 -348 -640 13 1.00 -191 488 221
Changes in Operating Assets and Liabilities, net
755 2,283 -1,117 -926 694 374 -1,502 771 -268 133
Net Cash From Investing Activities
-537 -232 -265 -432 -485 -608 -665 327 -1,780 -345
Net Cash From Continuing Investing Activities
-537 -232 -265 -432 -485 -608 -665 327 -1,780 -345
Purchase of Property, Plant & Equipment
-735 -407 -378 -551 -592 -634 -628 -367 -358 -506
Acquisitions
- - - - - - - - - -58
Sale of Property, Plant & Equipment
1.00 1.00 77 13 280 22 2.00 685 219 176
Sale and/or Maturity of Investments
165 473 60 59 40 45 41 28 53 23
Other Investing Activities, net
32 7.00 -24 47 50 -41 -80 -19 -27 20
Net Cash From Financing Activities
-1,657 -2,242 -117 -4,493 -1,657 -1,825 -846 -1,543 -192 -724
Net Cash From Continuing Financing Activities
-1,657 -2,242 -117 -4,493 -1,657 -1,825 -846 -1,543 -192 -724
Repayment of Debt
-494 -941 -1,271 -1,247 -1,194 -637 -3,086 -16 -438 -720
Repurchase of Common Equity
-694 -1,253 -800 -5,266 -752 -1,263 -1,164 -840 -800 -647
Payment of Dividends
-469 -537 -544 -541 -480 -480 -461 -505 -490 -496
Issuance of Debt
- 453 2,488 2,559 678 535 3,815 -196 1,518 1,135
Issuance of Common Equity
- 36 10 2.00 91 20 50 14 18 4.00
Effect of Exchange Rate Changes
-15 113 15 34 -33 27 -6.00 -7.00 33 -28

Annual Balance Sheets for Phillips 66

This table presents Phillips 66's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
48,580 51,653 54,371 54,302 58,720 54,721 55,594 76,442 75,501 72,582
Total Current Assets
12,256 12,680 14,390 13,209 14,395 13,276 14,697 21,922 19,941 17,910
Cash & Equivalents
3,074 2,711 3,119 3,019 1,614 2,514 3,147 6,133 3,323 1,738
Note & Lease Receivable
- 5,485 6,424 5,414 7,376 5,688 6,138 10,985 11,730 11,033
Inventories, net
3,477 3,150 3,395 3,543 3,776 3,893 3,394 3,276 3,750 3,995
Prepaid Expenses
532 422 370 474 495 347 686 1,528 1,138 1,144
Plant, Property, & Equipment, net
19,721 20,855 21,460 22,018 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
16,603 18,118 18,521 19,075 44,325 41,445 40,897 54,520 55,560 54,672
Long-Term Investments
12,143 13,534 13,941 14,421 14,571 13,624 14,471 14,950 15,302 14,378
Goodwill
3,275 3,270 3,270 3,270 3,270 1,425 1,484 1,486 1,550 1,575
Intangible Assets
906 888 876 869 869 843 813 831 920 1,161
Other Noncurrent Operating Assets
279 426 434 515 25,615 25,553 24,129 37,253 37,788 37,558
Total Liabilities & Shareholders' Equity
48,580 51,653 54,371 54,302 58,720 54,721 55,594 76,442 75,501 72,582
Total Liabilities
24,642 27,928 26,943 27,149 31,551 33,198 33,957 42,336 43,851 44,119
Total Current Liabilities
7,531 9,463 10,107 8,935 11,646 9,518 12,801 15,889 15,856 15,087
Short-Term Debt
44 550 41 67 547 987 1,489 529 1,482 1,831
Accounts Payable
5,655 7,061 8,027 6,586 8,575 5,549 8,461 11,323 10,901 10,304
Current Deferred & Payable Income Tax Liabilities
878 805 1,002 1,116 979 1,351 1,254 1,397 1,200 1,060
Current Employee Benefit Liabilities
576 527 582 724 710 573 638 764 863 732
Other Current Liabilities
378 520 455 442 835 1,058 959 1,876 1,410 1,160
Total Noncurrent Liabilities
17,111 18,465 16,836 18,214 19,905 23,680 21,156 26,447 27,995 29,032
Long-Term Debt
8,843 9,588 10,069 11,093 11,216 14,906 12,959 16,661 17,877 18,231
Asset Retirement Reserve & Litigation Obligation
665 655 641 624 638 657 727 879 864 1,129
Noncurrent Deferred Revenue
277 263 234 355 1,454 1,132 940 1,299 1,200 1,868
Noncurrent Deferred & Payable Income Tax Liabilities
6,041 6,743 5,008 5,275 5,553 5,644 5,475 6,671 7,424 7,101
Noncurrent Employee Benefit Liabilities
1,285 1,216 884 867 1,044 1,341 1,055 937 630 703
Total Equity & Noncontrolling Interests
23,938 23,725 27,428 27,153 27,169 21,523 21,637 34,106 31,650 28,463
Total Preferred & Common Equity
23,100 22,390 25,085 24,653 24,910 18,984 19,166 29,494 30,583 27,408
Total Common Equity
23,100 22,390 25,085 24,653 24,910 18,984 19,166 29,494 30,583 27,408
Common Stock
19,151 19,565 19,774 19,879 20,307 20,389 20,511 19,798 19,657 19,795
Retained Earnings
12,348 12,608 16,306 20,489 22,064 16,500 16,216 25,432 30,550 30,771
Treasury Stock
-7,746 -8,788 -10,378 -15,023 -16,673 -17,116 -17,116 -15,276 -19,342 -22,751
Accumulated Other Comprehensive Income / (Loss)
-653 -995 -617 -692 -788 -789 -445 -460 -282 -407
Noncontrolling Interest
838 1,335 2,343 2,500 2,259 2,539 2,471 4,612 1,067 1,055

Quarterly Balance Sheets for Phillips 66

This table presents Phillips 66's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Total Assets
77,339 76,442 77,262 74,886 77,786 75,501 76,399 75,945 75,080 72,582
Total Current Assets
23,270 21,922 22,670 19,898 22,496 19,941 20,704 20,916 19,307 17,910
Cash & Equivalents
3,744 6,133 6,965 3,029 3,539 3,323 1,570 2,444 1,637 1,738
Note & Lease Receivable
11,606 10,985 8,123 9,458 11,976 11,730 11,532 10,887 10,440 11,033
Inventories, net
4,294 3,276 5,445 6,380 5,732 3,750 6,286 6,522 6,037 3,995
Prepaid Expenses
1,580 1,528 934 1,031 1,249 1,138 1,316 1,063 1,193 1,144
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
54,069 54,520 54,592 54,988 55,290 55,560 55,695 55,029 55,773 54,672
Long-Term Investments
14,772 14,950 15,289 15,532 15,316 15,302 15,592 15,191 15,222 14,378
Goodwill
1,486 1,486 1,486 1,486 1,555 1,550 1,553 1,553 1,574 1,575
Intangible Assets
845 831 793 786 926 920 911 901 1,157 1,161
Other Noncurrent Operating Assets
36,966 37,253 37,024 37,184 37,493 37,788 37,639 37,384 37,820 37,558
Total Liabilities & Shareholders' Equity
77,339 76,442 77,262 74,886 77,786 75,501 76,399 75,945 75,080 72,582
Total Liabilities
44,030 42,336 42,346 43,826 45,797 43,851 45,606 45,438 45,296 44,119
Total Current Liabilities
17,882 15,889 14,705 14,971 17,416 15,856 17,667 18,271 15,922 15,087
Short-Term Debt
1,032 529 825 832 913 1,482 2,325 2,780 1,522 1,831
Accounts Payable
12,317 11,323 10,569 10,436 12,710 10,901 12,474 12,322 10,906 10,304
Current Deferred & Payable Income Tax Liabilities
1,836 1,397 1,388 1,181 1,345 1,200 1,087 1,368 1,206 1,060
Current Employee Benefit Liabilities
714 764 436 557 777 863 459 551 676 732
Other Current Liabilities
1,983 1,876 1,487 1,965 1,671 1,410 1,322 1,250 1,612 1,160
Total Noncurrent Liabilities
26,148 26,447 27,641 28,855 28,381 27,995 27,939 27,167 29,374 29,032
Long-Term Debt
16,625 16,661 17,660 19,034 18,531 17,877 17,829 17,180 18,476 18,231
Asset Retirement Reserve & Litigation Obligation
862 879 872 876 869 864 919 939 1,102 1,129
Noncurrent Deferred Revenue
1,301 1,299 1,365 1,202 1,166 1,200 1,210 1,198 1,877 1,868
Noncurrent Deferred & Payable Income Tax Liabilities
6,339 6,671 6,813 6,819 7,234 7,424 7,368 7,224 7,257 7,101
Noncurrent Employee Benefit Liabilities
1,021 937 931 924 581 630 613 626 662 703
Total Equity & Noncontrolling Interests
33,309 34,106 34,916 31,060 31,989 31,650 30,793 30,507 29,784 28,463
Total Preferred & Common Equity
28,233 29,494 30,249 29,898 30,821 30,583 29,726 29,455 28,722 27,408
Total Common Equity
28,233 29,494 30,249 29,898 30,821 30,583 29,726 29,455 28,722 27,408
Common Stock
19,745 19,798 19,802 19,470 19,610 19,657 19,681 19,724 19,766 19,795
Retained Earnings
24,008 25,432 26,903 28,122 29,751 30,550 30,846 31,372 31,237 30,771
Treasury Stock
-14,526 -15,276 -16,083 -17,422 -18,155 -19,342 -20,489 - -22,140 -22,751
Accumulated Other Comprehensive Income / (Loss)
-994 -460 -373 -272 -385 -282 -312 -309 -141 -407
Noncontrolling Interest
5,076 4,612 4,667 1,162 1,168 1,067 1,067 1,052 1,062 1,055

Annual Metrics and Ratios for Phillips 66

This table displays calculated financial ratios and metrics derived from Phillips 66's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-38.51% -15.00% 22.08% 9.11% -4.13% -40.22% 74.85% 51.20% -13.55% -2.86%
EBITDA Growth
6.07% -50.26% 43.66% 75.20% -35.77% -151.36% 227.88% 330.13% -26.91% -51.84%
EBIT Growth
5.69% -60.20% 57.89% 99.07% -41.68% -196.31% 151.98% 557.39% -32.06% -65.44%
NOPAT Growth
5.61% -58.61% 219.99% 5.15% -41.03% -186.55% 154.10% 468.93% -21.25% -64.47%
Net Income Growth
-10.78% -61.59% 219.22% 11.91% -42.50% -209.98% 142.92% 614.62% -36.45% -69.95%
EPS Growth
-7.20% -62.23% 237.33% 19.80% -42.63% -233.83% 132.78% 683.50% -33.48% -67.76%
Operating Cash Flow Growth
61.89% -48.14% 23.12% 107.59% -36.51% -56.09% 185.03% 79.71% -34.99% -40.38%
Free Cash Flow Firm Growth
144.88% -13.53% 65.64% 91.23% -69.31% -195.13% 366.91% -144.45% 373.43% -50.90%
Invested Capital Growth
15.27% 0.06% 16.23% 1.93% 8.98% -6.46% -13.21% 63.61% 7.19% 0.08%
Revenue Q/Q Growth
-11.83% 1.94% 6.61% -0.31% 0.30% -16.95% 16.69% 4.81% -1.65% -2.93%
EBITDA Q/Q Growth
-6.54% -16.53% 14.58% 31.78% -16.03% -246.89% 175.70% 33.96% -5.57% -15.65%
EBIT Q/Q Growth
-7.67% -23.01% 18.91% 39.55% -19.79% -97.39% 15,573.33% 39.28% -6.70% -28.16%
NOPAT Q/Q Growth
-9.77% -19.45% 137.82% -17.24% -21.91% -99.78% 16,397.71% 13.42% -11.16% -29.24%
Net Income Q/Q Growth
-10.31% -22.31% 139.96% -13.78% -30.84% -54.11% 688.19% 5.96% -9.13% -36.68%
EPS Q/Q Growth
-10.01% -23.36% 146.87% -11.01% -31.27% -46.60% 353.85% 6.40% -8.40% -36.03%
Operating Cash Flow Q/Q Growth
12.28% -21.88% 53.02% 41.16% -33.71% -33.32% 23.91% 37.52% -26.70% -19.14%
Free Cash Flow Firm Q/Q Growth
-12.97% -20.06% 129.97% 34.76% -55.20% -190.42% 48.73% 62.18% -35.36% -22.99%
Invested Capital Q/Q Growth
0.27% 0.36% 9.43% -4.68% 0.64% -1.50% -0.45% -6.89% -0.60% -1.56%
Profitability Metrics
- - - - - - - - - -
Gross Margin
27.21% 27.11% 24.10% 14.21% 12.71% 11.80% 10.75% 13.32% 14.34% 10.53%
EBITDA Margin
7.37% 4.31% 5.08% 8.15% 5.46% -4.69% 3.43% 9.76% 8.25% 4.09%
Operating Margin
6.23% 2.86% 3.82% 6.88% 4.13% -6.91% 1.63% 7.23% 6.71% 2.31%
EBIT Margin
6.30% 2.95% 3.82% 6.96% 4.24% -6.82% 2.03% 8.82% 6.93% 2.47%
Profit (Net Income) Margin
4.24% 1.92% 5.02% 5.14% 3.09% -5.68% 1.39% 6.59% 4.84% 1.50%
Tax Burden Percent
70.81% 75.03% 147.62% 78.89% 80.83% 74.82% 91.61% 77.81% 76.45% 81.31%
Interest Burden Percent
95.12% 86.64% 89.03% 93.66% 90.12% 111.18% 74.97% 95.94% 91.35% 74.68%
Effective Tax Rate
29.19% 24.97% -47.62% 21.11% 19.17% 0.00% 8.39% 22.19% 23.55% 18.69%
Return on Invested Capital (ROIC)
27.07% 10.46% 30.95% 29.98% 16.76% -14.37% 8.61% 40.00% 24.50% 8.41%
ROIC Less NNEP Spread (ROIC-NNEP)
29.68% 13.64% 40.85% 34.89% 21.95% 9.23% 15.48% -6.87% 51.60% -15.05%
Return on Net Nonoperating Assets (RNNOA)
-8.45% -3.56% -10.43% -8.46% -4.33% -0.88% -1.22% 0.87% -2.48% -1.17%
Return on Equity (ROE)
18.62% 6.90% 20.52% 21.52% 12.43% -15.26% 7.39% 40.87% 22.02% 7.24%
Cash Return on Invested Capital (CROIC)
12.89% 10.40% 15.93% 28.07% 8.17% -7.70% 22.76% -8.26% 17.56% 8.33%
Operating Return on Assets (OROA)
13.06% 5.05% 7.53% 14.63% 8.20% -7.87% 4.21% 23.11% 13.64% 4.84%
Return on Assets (ROA)
8.80% 3.28% 9.90% 10.81% 5.98% -6.55% 2.89% 17.25% 9.53% 2.94%
Return on Common Equity (ROCE)
18.10% 6.58% 19.04% 19.61% 11.34% -13.75% 6.53% 35.68% 20.12% 6.98%
Return on Equity Simple (ROE_SIMPLE)
18.53% 7.34% 20.92% 23.82% 13.56% -19.56% 8.32% 38.62% 23.67% 7.94%
Net Operating Profit after Tax (NOPAT)
4,451 1,842 5,895 6,198 3,655 -3,163 1,711 9,736 7,667 2,724
NOPAT Margin
4.41% 2.15% 5.63% 5.43% 3.34% -4.83% 1.50% 5.63% 5.13% 1.88%
Net Nonoperating Expense Percent (NNEP)
-2.61% -3.19% -9.90% -4.91% -5.20% -23.60% -6.87% 46.87% -27.10% 23.45%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 18.98% 15.03% 5.61%
Cost of Revenue to Revenue
72.79% 72.89% 75.90% 85.79% 87.29% 88.20% 89.25% 86.68% 85.66% 89.47%
SG&A Expenses to Revenue
5.91% 6.90% 6.11% 5.74% 6.17% 9.33% 6.02% 4.79% 5.80% 6.03%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
20.97% 24.25% 20.28% 7.33% 8.58% 18.71% 9.12% 6.08% 7.63% 8.22%
Earnings before Interest and Taxes (EBIT)
6,354 2,529 3,993 7,949 4,636 -4,465 2,321 15,258 10,366 3,582
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
7,432 3,697 5,311 9,305 5,977 -3,070 3,926 16,887 12,343 5,945
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.36 1.49 1.56 1.27 1.62 1.39 1.49 1.55 1.85 1.72
Price to Tangible Book Value (P/TBV)
1.66 1.83 1.87 1.53 1.95 1.57 1.70 1.68 2.02 1.91
Price to Revenue (P/Rev)
0.31 0.39 0.38 0.27 0.37 0.40 0.25 0.26 0.38 0.32
Price to Earnings (P/E)
7.42 21.45 7.69 5.60 13.15 0.00 21.74 4.15 8.09 22.23
Dividend Yield
3.71% 3.83% 3.52% 4.56% 3.84% 5.98% 5.54% 3.95% 3.26% 3.95%
Earnings Yield
13.48% 4.66% 13.01% 17.86% 7.60% 0.00% 4.60% 24.08% 12.37% 4.50%
Enterprise Value to Invested Capital (EV/IC)
1.47 1.62 1.69 1.32 1.68 1.34 1.51 1.54 1.81 1.61
Enterprise Value to Revenue (EV/Rev)
0.26 0.33 0.33 0.24 0.35 0.44 0.24 0.27 0.39 0.36
Enterprise Value to EBITDA (EV/EBITDA)
3.48 7.73 6.52 2.96 6.41 0.00 7.11 2.75 4.74 8.76
Enterprise Value to EBIT (EV/EBIT)
4.07 11.30 8.68 3.47 8.26 0.00 12.03 3.05 5.65 14.53
Enterprise Value to NOPAT (EV/NOPAT)
5.81 15.52 5.88 4.45 10.48 0.00 16.32 4.78 7.63 19.11
Enterprise Value to Operating Cash Flow (EV/OCF)
4.53 9.65 9.50 3.64 7.96 13.55 4.64 4.30 8.33 12.42
Enterprise Value to Free Cash Flow (EV/FCFF)
12.21 15.60 11.42 4.75 21.50 0.00 6.18 0.00 10.65 19.29
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.37 0.43 0.37 0.41 0.43 0.74 0.67 0.50 0.61 0.70
Long-Term Debt to Equity
0.37 0.40 0.37 0.41 0.41 0.69 0.60 0.49 0.56 0.64
Financial Leverage
-0.28 -0.26 -0.26 -0.24 -0.20 -0.10 -0.08 -0.13 -0.05 0.08
Leverage Ratio
2.12 2.10 2.07 1.99 2.08 2.33 2.56 2.37 2.31 2.46
Compound Leverage Factor
2.01 1.82 1.85 1.86 1.88 2.59 1.92 2.27 2.11 1.84
Debt to Total Capital
27.07% 29.94% 26.93% 29.13% 30.21% 42.48% 40.04% 33.51% 37.95% 41.34%
Short-Term Debt to Total Capital
0.13% 1.62% 0.11% 0.17% 1.41% 2.64% 4.13% 1.03% 2.91% 3.77%
Long-Term Debt to Total Capital
26.94% 28.31% 26.82% 28.95% 28.81% 39.84% 35.91% 32.48% 35.05% 37.57%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.55% 3.94% 6.24% 6.53% 5.80% 6.79% 6.85% 8.99% 2.09% 2.17%
Common Equity to Total Capital
70.37% 66.12% 66.83% 64.35% 63.98% 50.74% 53.11% 57.50% 59.96% 56.48%
Debt to EBITDA
1.20 2.74 1.90 1.20 1.97 -5.18 3.68 1.02 1.57 3.37
Net Debt to EBITDA
-0.85 -1.65 -1.31 -0.67 -0.74 0.08 -0.81 -0.23 0.06 0.66
Long-Term Debt to EBITDA
1.19 2.59 1.90 1.19 1.88 -4.86 3.30 0.99 1.45 3.07
Debt to NOPAT
2.00 5.50 1.72 1.80 3.22 -5.02 8.44 1.77 2.52 7.37
Net Debt to NOPAT
-1.42 -3.32 -1.18 -1.01 -1.21 0.08 -1.85 -0.40 0.10 1.45
Long-Term Debt to NOPAT
1.99 5.21 1.71 1.79 3.07 -4.71 7.57 1.71 2.33 6.69
Altman Z-Score
3.74 2.95 3.56 3.90 3.48 1.91 3.15 4.13 3.84 3.44
Noncontrolling Interest Sharing Ratio
2.80% 4.56% 7.19% 8.87% 8.76% 9.85% 11.61% 12.71% 8.64% 3.53%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.63 1.34 1.42 1.48 1.24 1.39 1.15 1.38 1.26 1.19
Quick Ratio
1.10 0.96 1.05 1.03 0.87 0.95 0.83 1.08 0.95 0.85
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,119 1,832 3,035 5,803 1,781 -1,694 4,522 -2,010 5,496 2,699
Operating Cash Flow to CapEx
100.33% 110.23% 208.93% 288.28% 126.96% 73.58% 328.26% 573.94% 398.70% 539.38%
Free Cash Flow to Firm to Interest Expense
6.83 5.42 6.93 11.51 3.89 -3.40 7.78 -3.25 6.13 2.98
Operating Cash Flow to Interest Expense
18.43 8.77 8.33 15.03 10.50 4.23 10.36 17.47 7.84 4.62
Operating Cash Flow Less CapEx to Interest Expense
0.06 0.81 4.34 9.81 2.23 -1.52 7.20 14.42 5.87 3.76
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
2.07 1.71 1.97 2.10 1.94 1.15 2.07 2.62 1.97 1.96
Accounts Receivable Turnover
16.23 28.17 104.94 124.02 115.63 66.49 105.63 0.00 0.00 0.00
Inventory Turnover
21.36 18.85 24.27 28.23 26.10 15.05 28.02 44.96 36.46 33.56
Fixed Asset Turnover
5.44 4.22 4.94 5.25 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
10.70 9.83 10.53 13.40 12.60 8.17 14.58 15.16 11.53 12.26
Days Sales Outstanding (DSO)
22.49 12.96 3.48 2.94 3.16 5.49 3.46 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
17.09 19.36 15.04 12.93 13.98 24.25 13.03 8.12 10.01 10.88
Days Payable Outstanding (DPO)
34.11 37.15 34.68 27.23 28.96 44.67 25.04 24.08 31.67 29.78
Cash Conversion Cycle (CCC)
5.47 -4.83 -16.16 -11.36 -11.82 -14.92 -8.56 -15.96 -21.65 -18.90
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
17,608 17,618 20,478 20,873 22,747 21,278 18,467 30,213 32,384 32,409
Invested Capital Turnover
6.13 4.87 5.49 5.52 5.02 2.97 5.76 7.11 4.78 4.48
Increase / (Decrease) in Invested Capital
2,332 10 2,860 395 1,874 -1,469 -2,811 11,746 2,171 25
Enterprise Value (EV)
25,858 28,587 34,647 27,553 38,288 28,597 27,927 46,507 58,519 52,053
Market Capitalization
31,350 33,359 39,254 31,333 40,451 26,303 28,626 45,788 56,718 47,052
Book Value per Share
$43.30 $42.99 $49.50 $53.46 $56.06 $43.46 $43.75 $62.40 $69.51 $66.36
Tangible Book Value per Share
$35.47 $35.00 $41.32 $44.49 $46.74 $38.27 $38.50 $57.50 $63.90 $59.74
Total Capital
32,825 33,863 37,538 38,313 38,932 37,416 36,085 51,296 51,009 48,525
Total Debt
8,887 10,138 10,110 11,160 11,763 15,893 14,448 17,190 19,359 20,062
Total Long-Term Debt
8,843 9,588 10,069 11,093 11,216 14,906 12,959 16,661 17,877 18,231
Net Debt
-6,330 -6,107 -6,950 -6,280 -4,422 -245 -3,170 -3,893 734 3,946
Capital Expenditures (CapEx)
5,694 2,688 1,746 2,627 3,787 2,869 1,833 1,884 1,763 777
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,695 1,056 1,205 1,322 1,682 2,231 238 429 2,244 2,916
Debt-free Net Working Capital (DFNWC)
4,769 3,767 4,324 4,341 3,296 4,745 3,385 6,562 5,567 4,654
Net Working Capital (NWC)
4,725 3,217 4,283 4,274 2,749 3,758 1,896 6,033 4,085 2,823
Net Nonoperating Expense (NNE)
171 198 647 325 278 551 117 -1,655 428 549
Net Nonoperating Obligations (NNO)
-6,330 -6,107 -6,950 -6,280 -4,422 -245 -3,170 -3,893 734 3,946
Total Depreciation and Amortization (D&A)
1,078 1,168 1,318 1,356 1,341 1,395 1,605 1,629 1,977 2,363
Debt-free, Cash-free Net Working Capital to Revenue
1.68% 1.23% 1.15% 1.16% 1.54% 3.41% 0.21% 0.25% 1.50% 2.01%
Debt-free Net Working Capital to Revenue
4.73% 4.40% 4.13% 3.80% 3.01% 7.25% 2.96% 3.79% 3.72% 3.20%
Net Working Capital to Revenue
4.69% 3.75% 4.09% 3.74% 2.51% 5.74% 1.66% 3.49% 2.73% 1.94%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$7.78 $2.94 $9.90 $11.87 $6.80 ($9.06) $2.97 $23.36 $15.56 $5.01
Adjusted Weighted Average Basic Shares Outstanding
542.36M 527.53M 515.09M 470.71M 451.36M 439.53M 440.03M 471.50M 450.14M 420.17M
Adjusted Diluted Earnings per Share
$7.73 $2.92 $9.85 $11.80 $6.77 ($9.06) $2.97 $23.27 $15.48 $4.99
Adjusted Weighted Average Diluted Shares Outstanding
546.98M 530.07M 518.51M 474.05M 453.89M 439.53M 440.36M 473.73M 453.21M 421.89M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
527.46M 517.82M 501.24M 454.91M 439.45M 436.93M 438.46M 463.91M 427.82M 407.70M
Normalized Net Operating Profit after Tax (NOPAT)
4,456 1,846 2,812 6,204 4,351 -187 3,084 9,783 7,685 3,095
Normalized NOPAT Margin
4.42% 2.15% 2.69% 5.43% 3.98% -0.29% 2.70% 5.66% 5.14% 2.13%
Pre Tax Income Margin
5.99% 2.56% 3.40% 6.52% 3.82% -7.59% 1.52% 8.46% 6.33% 1.84%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
20.50 7.48 9.12 15.77 10.12 -8.95 3.99 24.65 11.56 3.95
NOPAT to Interest Expense
14.36 5.45 13.46 12.30 7.98 -6.34 2.95 15.73 8.55 3.00
EBIT Less CapEx to Interest Expense
2.13 -0.47 5.13 10.56 1.85 -14.70 0.84 21.61 9.59 3.09
NOPAT Less CapEx to Interest Expense
-4.01 -2.50 9.47 7.09 -0.29 -12.09 -0.21 12.68 6.58 2.15
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
28.46% 82.54% 28.87% 27.98% 53.63% -50.19% 119.76% 17.36% 28.25% 89.75%
Augmented Payout Ratio
63.79% 145.92% 59.17% 107.07% 102.49% -62.12% 121.27% 35.04% 139.88% 248.41%

Quarterly Metrics and Ratios for Phillips 66

This table displays calculated financial ratios and metrics derived from Phillips 66's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
45.33% 23.97% -4.95% -27.72% -11.87% -6.12% 3.70% 8.51% -10.49% -11.37%
EBITDA Growth
706.88% 83.47% 155.11% -34.65% -54.53% -25.99% -48.93% -32.15% -66.35% -60.99%
EBIT Growth
1,121.37% 118.40% 195.22% -40.79% -58.53% -31.09% -58.11% -38.57% -78.84% -92.17%
NOPAT Growth
409.46% 104.74% 151.76% -43.29% -31.09% -42.40% -60.91% -35.60% -78.20% -91.70%
Net Income Growth
1,035.25% 46.75% 216.13% -45.51% -61.32% -36.13% -63.36% -41.18% -82.78% -98.05%
EPS Growth
1,126.37% 48.44% 225.58% -43.03% -57.97% -33.10% -58.81% -36.02% -82.52% -97.91%
Operating Cash Flow Growth
42.71% 163.89% 5.55% -46.44% -14.60% -53.89% -119.68% 119.58% -57.84% -45.30%
Free Cash Flow Firm Growth
-385.54% -341.82% -410.96% -429.73% 120.45% 90.88% 82.57% 107.37% -92.86% 109.66%
Invested Capital Growth
74.92% 63.61% 66.07% 57.44% 0.39% 7.19% 8.47% 1.44% 1.06% 0.08%
Revenue Q/Q Growth
-7.24% -10.24% -14.64% 1.71% 13.09% -4.38% -5.93% 6.43% -6.71% -5.32%
EBITDA Q/Q Growth
68.46% -56.44% -1.63% -9.46% 17.20% -29.10% -25.72% 20.30% -41.88% -17.81%
EBIT Q/Q Growth
72.59% -60.74% -1.01% -11.71% 20.88% -34.77% -32.48% 29.47% -58.37% -75.86%
NOPAT Q/Q Growth
1.19% -31.75% -2.61% -15.68% 22.96% -42.95% -32.91% 38.92% -58.37% -78.28%
Net Income Q/Q Growth
74.10% -63.68% 3.23% -16.51% 23.59% -40.04% -40.78% 34.03% -63.82% -93.22%
EPS Q/Q Growth
70.90% -61.56% -2.10% -11.43% 26.08% -38.81% -39.72% 37.57% -65.55% -92.68%
Operating Cash Flow Q/Q Growth
76.33% 51.08% -74.76% -20.35% 181.15% -18.44% -110.78% 988.56% -46.02% 5.83%
Free Cash Flow Firm Q/Q Growth
-450.62% 10.38% -7.44% 2.33% 121.75% -139.95% -100.76% 141.29% -78.92% -45.94%
Invested Capital Q/Q Growth
57.85% -6.89% 3.09% 3.91% 0.66% -0.60% 4.33% -2.82% 0.28% -1.56%
Profitability Metrics
- - - - - - - - - -
Gross Margin
15.51% 14.39% 16.27% 14.23% 14.83% 12.19% 10.88% 10.46% 10.77% 9.97%
EBITDA Margin
16.94% 8.22% 9.47% 8.43% 8.74% 6.48% 4.66% 5.27% 3.28% 2.85%
Operating Margin
9.39% 7.00% 8.05% 6.76% 7.46% 4.65% 3.01% 3.99% 1.55% 0.45%
EBIT Margin
16.00% 7.00% 8.11% 7.04% 7.53% 5.13% 3.28% 3.99% 1.78% 0.45%
Profit (Net Income) Margin
12.11% 4.90% 5.93% 4.87% 5.32% 3.33% 2.09% 2.64% 1.02% 0.07%
Tax Burden Percent
77.40% 78.99% 78.35% 77.27% 76.18% 72.97% 78.94% 77.80% 89.35% -192.31%
Interest Burden Percent
97.84% 88.68% 93.25% 89.40% 92.72% 88.98% 80.94% 85.02% 64.33% -8.39%
Effective Tax Rate
22.60% 21.01% 21.65% 22.73% 23.82% 27.03% 21.06% 22.20% 10.65% 0.00%
Return on Invested Capital (ROIC)
47.03% 39.27% 43.25% 31.11% 26.58% 16.20% 11.04% 14.64% 6.32% 1.42%
ROIC Less NNEP Spread (ROIC-NNEP)
-105.52% 46.54% 46.96% 40.63% 136.05% 17.59% 37.46% 4.74% -0.67% -2.14%
Return on Net Nonoperating Assets (RNNOA)
5.69% -5.90% -5.87% -1.98% -0.56% -0.84% -0.44% 0.28% -0.04% -0.17%
Return on Equity (ROE)
52.72% 33.37% 37.37% 29.13% 26.01% 15.36% 10.60% 14.92% 6.28% 1.26%
Cash Return on Invested Capital (CROIC)
-20.84% -8.26% -5.29% -8.16% 26.15% 17.56% 11.34% 15.91% 10.70% 8.33%
Operating Return on Assets (OROA)
39.47% 18.33% 20.14% 16.11% 14.76% 10.11% 6.43% 8.13% 3.48% 0.89%
Return on Assets (ROA)
29.89% 12.84% 14.71% 11.13% 10.42% 6.56% 4.11% 5.38% 2.00% 0.14%
Return on Common Equity (ROCE)
45.35% 29.13% 34.12% 28.36% 23.53% 14.03% 9.67% 14.38% 6.06% 1.21%
Return on Equity Simple (ROE_SIMPLE)
38.08% 0.00% 42.35% 38.01% 25.85% 0.00% 19.93% 17.68% 11.96% 0.00%
Net Operating Profit after Tax (NOPAT)
3,324 2,269 2,209 1,863 2,291 1,307 864 1,200 499 109
NOPAT Margin
7.27% 5.53% 6.31% 5.23% 5.68% 3.39% 2.38% 3.10% 1.38% 0.32%
Net Nonoperating Expense Percent (NNEP)
152.55% -7.27% -3.71% -9.52% -109.48% -1.39% -26.42% 9.90% 7.00% 3.57%
Return On Investment Capital (ROIC_SIMPLE)
- 4.42% - - - 2.56% - - - 0.22%
Cost of Revenue to Revenue
84.49% 85.61% 83.73% 85.77% 85.17% 87.81% 89.12% 89.54% 89.23% 90.03%
SG&A Expenses to Revenue
4.87% 5.74% 6.23% 5.55% 5.71% 5.75% 5.53% 5.07% 7.46% 6.12%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
6.12% 7.39% 8.22% 7.46% 7.37% 7.54% 7.87% 6.47% 9.22% 9.52%
Earnings before Interest and Taxes (EBIT)
7,316 2,872 2,843 2,510 3,034 1,979 1,191 1,542 642 155
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
7,746 3,374 3,319 3,005 3,522 2,497 1,695 2,039 1,185 974
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.28 1.55 1.47 1.40 1.68 1.85 2.38 2.02 1.92 1.72
Price to Tangible Book Value (P/TBV)
1.40 1.68 1.60 1.52 1.83 2.02 2.59 2.20 2.12 1.91
Price to Revenue (P/Rev)
0.22 0.26 0.26 0.27 0.34 0.38 0.47 0.39 0.37 0.32
Price to Earnings (P/E)
3.47 4.15 3.60 3.84 6.78 8.09 12.19 11.59 16.33 22.23
Dividend Yield
5.03% 3.95% 4.12% 4.42% 3.54% 3.26% 2.61% 3.07% 3.35% 3.95%
Earnings Yield
28.81% 24.08% 27.80% 26.05% 14.75% 12.37% 8.21% 8.63% 6.12% 4.50%
Enterprise Value to Invested Capital (EV/IC)
1.24 1.54 1.46 1.37 1.64 1.81 2.21 1.91 1.80 1.61
Enterprise Value to Revenue (EV/Rev)
0.24 0.27 0.27 0.28 0.35 0.39 0.50 0.41 0.40 0.36
Enterprise Value to EBITDA (EV/EBITDA)
3.20 2.75 2.41 3.11 4.10 4.74 6.98 6.64 8.40 8.76
Enterprise Value to EBIT (EV/EBIT)
3.68 3.05 2.66 3.58 4.82 5.65 8.58 8.44 11.88 14.53
Enterprise Value to NOPAT (EV/NOPAT)
4.70 4.78 4.11 4.61 6.20 7.63 11.83 11.10 15.38 19.11
Enterprise Value to Operating Cash Flow (EV/OCF)
5.13 4.30 4.18 4.42 5.58 8.33 13.37 9.31 11.43 12.42
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 6.30 10.65 20.31 12.09 16.90 19.29
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.53 0.50 0.53 0.64 0.61 0.61 0.65 0.65 0.67 0.70
Long-Term Debt to Equity
0.50 0.49 0.51 0.61 0.58 0.56 0.58 0.56 0.62 0.64
Financial Leverage
-0.05 -0.13 -0.13 -0.05 0.00 -0.05 -0.01 0.06 0.06 0.08
Leverage Ratio
2.48 2.37 2.42 2.48 2.38 2.31 2.34 2.45 2.47 2.46
Compound Leverage Factor
2.43 2.10 2.25 2.21 2.20 2.06 1.89 2.08 1.59 -0.21
Debt to Total Capital
34.64% 33.51% 34.62% 39.01% 37.80% 37.95% 39.56% 39.55% 40.17% 41.34%
Short-Term Debt to Total Capital
2.02% 1.03% 1.54% 1.63% 1.78% 2.91% 4.56% 5.51% 3.06% 3.77%
Long-Term Debt to Total Capital
32.62% 32.48% 33.07% 37.38% 36.03% 35.05% 35.00% 34.04% 37.11% 37.57%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
9.96% 8.99% 8.74% 2.28% 2.27% 2.09% 2.09% 2.08% 2.13% 2.17%
Common Equity to Total Capital
55.40% 57.50% 56.65% 58.71% 59.92% 59.96% 58.35% 58.36% 57.70% 56.48%
Debt to EBITDA
1.40 1.02 0.98 1.39 1.49 1.57 1.88 2.11 2.84 3.37
Net Debt to EBITDA
-0.07 -0.23 -0.20 0.09 0.05 0.06 0.28 0.25 0.45 0.66
Long-Term Debt to EBITDA
1.32 0.99 0.93 1.33 1.42 1.45 1.66 1.82 2.62 3.07
Debt to NOPAT
2.06 1.77 1.67 2.06 2.25 2.52 3.19 3.53 5.19 7.37
Net Debt to NOPAT
-0.10 -0.40 -0.34 0.14 0.07 0.10 0.47 0.41 0.82 1.45
Long-Term Debt to NOPAT
1.94 1.71 1.60 1.97 2.15 2.33 2.82 3.04 4.80 6.69
Altman Z-Score
3.46 3.60 3.58 3.39 3.38 3.47 3.57 3.50 3.39 3.29
Noncontrolling Interest Sharing Ratio
13.98% 12.71% 8.72% 2.62% 9.56% 8.64% 8.73% 3.60% 3.61% 3.53%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.30 1.38 1.54 1.33 1.29 1.26 1.17 1.14 1.21 1.19
Quick Ratio
0.97 1.08 1.11 0.83 0.89 0.95 0.74 0.73 0.76 0.85
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-10,575 -9,477 -10,183 -9,945 2,163 -864 -1,774 733 154 84
Operating Cash Flow to CapEx
428.34% 1,169.95% 398.34% 177.51% 860.58% 357.84% -37.70% 0.00% 814.39% 363.03%
Free Cash Flow to Firm to Interest Expense
-66.93 -49.11 -53.03 -37.39 9.79 -3.96 -7.82 3.17 0.67 0.38
Operating Cash Flow to Interest Expense
19.90 24.61 6.24 3.59 12.15 10.05 -1.04 9.08 4.94 5.45
Operating Cash Flow Less CapEx to Interest Expense
15.25 22.51 4.68 1.57 10.74 7.24 -3.80 10.45 4.34 3.95
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
2.47 2.62 2.48 2.29 1.96 1.97 1.96 2.04 1.96 1.96
Accounts Receivable Turnover
93.63 0.00 117.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
33.14 44.96 29.23 24.40 25.81 36.46 22.36 20.96 22.61 33.56
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
13.38 15.16 12.27 11.10 10.34 11.53 11.38 11.88 11.27 12.26
Days Sales Outstanding (DSO)
3.90 0.00 3.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
11.01 8.12 12.49 14.96 14.14 10.01 16.33 17.42 16.14 10.88
Days Payable Outstanding (DPO)
27.27 24.08 29.74 32.88 35.30 31.67 32.07 30.72 32.39 29.78
Cash Conversion Cycle (CCC)
-12.36 -15.96 -14.15 -17.92 -21.16 -21.65 -15.74 -13.31 -16.25 -18.90
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
32,450 30,213 31,147 32,365 32,578 32,384 33,785 32,832 32,923 32,409
Invested Capital Turnover
6.47 7.11 6.86 5.95 4.68 4.78 4.65 4.72 4.57 4.48
Increase / (Decrease) in Invested Capital
13,899 11,746 12,392 11,808 128 2,171 2,638 467 345 25
Enterprise Value (EV)
40,363 46,507 45,509 44,439 53,546 58,519 74,766 62,732 59,222 52,053
Market Capitalization
36,146 45,788 44,611 41,972 51,789 56,718 70,707 59,355 55,021 47,052
Book Value per Share
$58.69 $62.40 $65.20 $65.16 $69.22 $69.51 $69.30 $69.48 $68.62 $66.36
Tangible Book Value per Share
$53.84 $57.50 $60.29 $60.21 $63.64 $63.90 $63.55 $63.69 $62.09 $59.74
Total Capital
50,966 51,296 53,401 50,926 51,433 51,009 50,947 50,467 49,782 48,525
Total Debt
17,657 17,190 18,485 19,866 19,444 19,359 20,154 19,960 19,998 20,062
Total Long-Term Debt
16,625 16,661 17,660 19,034 18,531 17,877 17,829 17,180 18,476 18,231
Net Debt
-859 -3,893 -3,769 1,305 589 734 2,992 2,325 3,139 3,946
Capital Expenditures (CapEx)
734 406 301 538 312 612 626 -318 139 330
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,676 429 1,825 2,730 2,454 2,244 3,792 2,981 3,270 2,916
Debt-free Net Working Capital (DFNWC)
6,420 6,562 8,790 5,759 5,993 5,567 5,362 5,425 4,907 4,654
Net Working Capital (NWC)
5,388 6,033 7,965 4,927 5,080 4,085 3,037 2,645 3,385 2,823
Net Nonoperating Expense (NNE)
-2,216 257 132 129 148 22 103 180 130 84
Net Nonoperating Obligations (NNO)
-859 -3,893 -3,769 1,305 589 734 2,992 2,325 3,139 3,946
Total Depreciation and Amortization (D&A)
430 502 476 495 488 518 504 497 543 819
Debt-free, Cash-free Net Working Capital to Revenue
1.62% 0.25% 1.07% 1.73% 1.61% 1.50% 2.51% 1.94% 2.19% 2.01%
Debt-free Net Working Capital to Revenue
3.89% 3.79% 5.14% 3.66% 3.94% 3.72% 3.56% 3.53% 3.28% 3.20%
Net Working Capital to Revenue
3.26% 3.49% 4.65% 3.13% 3.34% 2.73% 2.01% 1.72% 2.26% 1.94%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$11.19 $4.33 $4.21 $3.73 $4.72 $2.90 $1.74 $2.39 $0.82 $0.06
Adjusted Weighted Average Basic Shares Outstanding
481.39M 471.50M 464.81M 454.45M 444.28M 450.14M 428.96M 422.87M 417.31M 420.17M
Adjusted Diluted Earnings per Share
$11.16 $4.29 $4.20 $3.72 $4.69 $2.87 $1.73 $2.38 $0.82 $0.06
Adjusted Weighted Average Diluted Shares Outstanding
483.04M 473.73M 467.03M 456.17M 447.26M 453.21M 431.91M 425.73M 418.80M 421.89M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
472.63M 463.91M 458.86M 445.29M 439.96M 427.82M 423.95M 418.57M 412.99M 407.70M
Normalized Net Operating Profit after Tax (NOPAT)
3,324 2,315 2,216 1,866 2,293 1,313 994 1,190 525 134
Normalized NOPAT Margin
7.27% 5.64% 6.32% 5.24% 5.69% 3.41% 2.74% 3.08% 1.46% 0.39%
Pre Tax Income Margin
15.65% 6.20% 7.57% 6.30% 6.98% 4.57% 2.65% 3.39% 1.14% -0.04%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
46.30 14.88 14.81 9.44 13.73 9.08 5.25 6.68 2.80 0.70
NOPAT to Interest Expense
21.04 11.76 11.51 7.00 10.37 5.99 3.80 5.19 2.18 0.49
EBIT Less CapEx to Interest Expense
41.66 12.78 13.24 7.41 12.32 6.27 2.49 8.05 2.20 -0.80
NOPAT Less CapEx to Interest Expense
16.39 9.65 9.94 4.98 8.95 3.19 1.05 6.57 1.57 -1.01
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
17.94% 17.36% 15.93% 18.40% 26.39% 28.25% 33.13% 36.97% 56.36% 89.75%
Augmented Payout Ratio
25.01% 35.04% 37.89% 88.92% 127.71% 139.88% 175.70% 114.13% 174.76% 248.41%

Frequently Asked Questions About Phillips 66's Financials

When does Phillips 66's fiscal year end?

According to the most recent income statement we have on file, Phillips 66's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Phillips 66's net income changed over the last 9 years?

Phillips 66's net income appears to be on an upward trend, with a most recent value of $2.18 billion in 2024, falling from $4.28 billion in 2015. The previous period was $7.24 billion in 2023.

What is Phillips 66's operating income?
Phillips 66's total operating income in 2024 was $3.35 billion, based on the following breakdown:
  • Total Gross Profit: $15.29 billion
  • Total Operating Expenses: $11.94 billion
How has Phillips 66 revenue changed over the last 9 years?

Over the last 9 years, Phillips 66's total revenue changed from $100.83 billion in 2015 to $145.25 billion in 2024, a change of 44.1%.

How much debt does Phillips 66 have?

Phillips 66's total liabilities were at $44.12 billion at the end of 2024, a 0.6% increase from 2023, and a 79.0% increase since 2015.

How much cash does Phillips 66 have?

In the past 9 years, Phillips 66's cash and equivalents has ranged from $1.61 billion in 2019 to $6.13 billion in 2022, and is currently $1.74 billion as of their latest financial filing in 2024.

How has Phillips 66's book value per share changed over the last 9 years?

Over the last 9 years, Phillips 66's book value per share changed from 43.30 in 2015 to 66.36 in 2024, a change of 53.3%.



This page (NYSE:PSX) was last updated on 4/24/2025 by MarketBeat.com Staff
From Our Partners