Schedule of Analysis of Results by Operating Segment |
Analysis of Results by Operating Segment
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Millions of Dollars | | Three Months Ended June 30, 2025 | | Operating Segments | | | | | Midstream | Chemicals | Refining | M&S | Renewable Fuels | Corporate and Other | Consolidating Adjustments | Total Consolidated | Revenues and Other Income | | | | | | | | | Third-party sales and other operating revenues | $ | 4,528 | | — | | 7,105 | | 20,899 | | 781 | | 10 | | — | | 33,323 | | Intercompany revenues | 528 | | — | | 11,589 | | 518 | | 834 | | 2 | | (13,471) | | — | | Total sales and other operating revenues | 5,056 | | — | | 18,694 | | 21,417 | | 1,615 | | 12 | | (13,471) | | 33,323 | | Equity in earnings (losses) of affiliates | 98 | | 20 | | (2) | | 38 | | (1) | | — | | — | | 153 | | Net loss on dispositions | (4) | | — | | — | | (89) | | — | | — | | — | | (93) | | Other income | 3 | | — | | 34 | | 15 | | 44 | | 43 | | — | | 139 | | Total Revenues and Other Income | 5,153 | | 20 | | 18,726 | | 21,381 | | 1,658 | | 55 | | (13,471) | | 33,522 | | | | | | | | | | | Costs and Expenses | | | | | | | | | Purchased crude oil and products | 3,514 | | — | | 16,960 | | 20,420 | | 1,633 | | — | | (13,450) | | 29,077 | | Operating expenses* | 512 | | 1 | | 848 | | 17 | | 90 | | (7) | | (21) | | 1,440 | | Selling, general and administrative expenses* | 52 | | (1) | | 32 | | 334 | | 14 | | 151 | | — | | 582 | | Depreciation and amortization | 260 | | — | | 443 | | 33 | | 23 | | 57 | | — | | 816 | | Impairments | — | | — | | 3 | | 1 | | — | | — | | — | | 4 | | Taxes other than income taxes | 83 | | — | | 94 | | 6 | | 23 | | 12 | | — | | 218 | | Interest and debt expense | — | | — | | — | | — | | — | | 264 | | — | | 264 | | Other segment items** | 1 | | — | | (13) | | (1) | | 8 | | 6 | | — | | 1 | | Total Costs and Expenses | 4,422 | | — | | 18,367 | | 20,810 | | 1,791 | | 483 | | (13,471) | | 32,402 | | | | | | | | | | | Income (loss) before income taxes | $ | 731 | | 20 | | 359 | | 571 | | (133) | | (428) | | — | | 1,120 | | * These significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. The total of the line items "Operating expenses" and "Selling, general and administrative expenses" is considered "Controllable costs" and is provided to the CODM. | ** “Other segment items” for each reportable segment includes the following line items on our consolidated statement of income: “Accretion on discounted liabilities” and “Foreign currency transaction (gains) losses.” |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Millions of Dollars | | Three Months Ended June 30, 2024 | | Operating Segments | | | | | Midstream | Chemicals | Refining | M&S | Renewable Fuels | Corporate and Other | Consolidating Adjustments | Total Consolidated | Revenues and Other Income | | | | | | | | | Third-party sales and other operating revenues | $ | 3,626 | | — | | 9,200 | | 24,945 | | 350 | | 8 | | — | | 38,129 | | Intercompany revenues | 720 | | — | | 13,899 | | 580 | | 1,151 | | 4 | | (16,354) | | — | | Total sales and other operating revenues | 4,346 | | — | | 23,099 | | 25,525 | | 1,501 | | 12 | | (16,354) | | 38,129 | | Equity in earnings (losses) of affiliates | 170 | | 219 | | 33 | | 66 | | (1) | | — | | — | | 487 | | Net gain (loss) on dispositions | 238 | | — | | — | | (1) | | — | | — | | — | | 237 | | Other income | 1 | | — | | 7 | | 13 | | 8 | | 26 | | 3 | | 58 | | Total Revenues and Other Income | 4,755 | | 219 | | 23,139 | | 25,603 | | 1,508 | | 38 | | (16,351) | | 38,911 | | | | | | | | | | | Costs and Expenses | | | | | | | | | Purchased crude oil and products | 3,002 | | — | | 21,618 | | 24,786 | | 1,545 | | — | | (16,323) | | 34,628 | | Operating expenses* | 433 | | — | | 884 | | 16 | | 99 | | 3 | | (28) | | 1,407 | | Selling, general and administrative expenses* | 42 | | (3) | | 51 | | 342 | | 11 | | 109 | | — | | 552 | | Depreciation and amortization | 224 | | — | | 204 | | 32 | | 12 | | 25 | | — | | 497 | | Impairments | 225 | | — | | — | | — | | — | | — | | — | | 225 | | Taxes other than income taxes | 59 | | — | | 74 | | 9 | | (104) | | 11 | | — | | 49 | | Interest and debt expense | — | | — | | — | | — | | — | | 231 | | — | | 231 | | Other segment items** | 3 | | — | | 6 | | 3 | | — | | (1) | | — | | 11 | | Total Costs and Expenses | 3,988 | | (3) | | 22,837 | | 25,188 | | 1,563 | | 378 | | (16,351) | | 37,600 | | | | | | | | | | | Income (loss) before income taxes | $ | 767 | | 222 | | 302 | | 415 | | (55) | | (340) | | — | | 1,311 | | * These significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. The total of the line items "Operating expenses" and "Selling, general and administrative expenses" is considered "Controllable costs" and is provided to the CODM. | ** “Other segment items” for each reportable segment includes the following line items on our consolidated statement of income: “Accretion on discounted liabilities” and “Foreign currency transaction (gains) losses.” |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Millions of Dollars | | Six Months Ended June 30, 2025 | | Operating Segments | | | | | Midstream | Chemicals | Refining | M&S | Renewable Fuels | Corporate and Other | Consolidating Adjustments | Total Consolidated | Revenues and Other Income | | | | | | | | | Third-party sales and other operating revenues | $ | 9,355 | | — | | 12,807 | | 40,062 | | 1,509 | | 20 | | — | | 63,753 | | Intercompany revenues | 1,159 | | — | | 21,762 | | 996 | | 1,615 | | 4 | | (25,536) | | — | | Total sales and other operating revenues | 10,514 | | — | | 34,569 | | 41,058 | | 3,124 | | 24 | | (25,536) | | 63,753 | | Equity in earnings (losses) of affiliates | 208 | | 133 | | (107) | | 74 | | (2) | | — | | — | | 306 | | Net gain on dispositions | 65 | | — | | — | | 929 | | — | | — | | — | | 994 | | Other income | 13 | | — | | 37 | | 21 | | 63 | | 61 | | — | | 195 | | Total Revenues and Other Income | 10,800 | | 133 | | 34,499 | | 42,082 | | 3,185 | | 85 | | (25,536) | | 65,248 | | | | | | | | | | | Costs and Expenses | | | | | | | | | Purchased crude oil and products | 7,603 | | — | | 31,985 | | 39,465 | | 3,169 | | — | | (25,485) | | 56,737 | | Operating expenses* | 970 | | 3 | | 1,922 | | 35 | | 186 | | (3) | | (51) | | 3,062 | | Selling, general and administrative expenses* | 105 | | (3) | | 78 | | 662 | | 32 | | 227 | | — | | 1,101 | | Depreciation and amortization | 493 | | — | | 899 | | 53 | | 46 | | 116 | | — | | 1,607 | | Impairments | — | | — | | 4 | | 1 | | — | | 25 | | — | | 30 | | Taxes other than income taxes | 144 | | — | | 204 | | 15 | | 58 | | 30 | | — | | 451 | | Interest and debt expense | — | | — | | — | | — | | — | | 485 | | — | | 485 | | Other segment items** | 3 | | — | | (15) | | (2) | | 12 | | 9 | | — | | 7 | | Total Costs and Expenses | 9,318 | | — | | 35,077 | | 40,229 | | 3,503 | | 889 | | (25,536) | | 63,480 | | | | | | | | | | | Income (loss) before income taxes | $ | 1,482 | | 133 | | (578) | | 1,853 | | (318) | | (804) | | — | | 1,768 | | * These significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. The total of the line items "Operating expenses" and "Selling, general and administrative expenses" is considered "Controllable costs" and is provided to the CODM. | ** “Other segment items” for each reportable segment includes the following line items on our consolidated statement of income: “Accretion on discounted liabilities” and “Foreign currency transaction (gains) losses.” |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Millions of Dollars | | Six Months Ended June 30, 2024 | | Operating Segments | | | | | Midstream | Chemicals | Refining | M&S | Renewable Fuels | Corporate and Other | Consolidating Adjustments | Total Consolidated | Revenues and Other Income | | | | | | | | | Third-party sales and other operating revenues | $ | 7,750 | | — | | 18,425 | | 47,029 | | 718 | | 18 | | — | | 73,940 | | Intercompany revenues | 1,437 | | — | | 26,583 | | 1,098 | | 1,926 | | 7 | | (31,051) | | — | | Total sales and other operating revenues | 9,187 | | — | | 45,008 | | 48,127 | | 2,644 | | 25 | | (31,051) | | 73,940 | | Equity in earnings (losses) of affiliates | 325 | | 420 | | 141 | | 130 | | (1) | | — | | — | | 1,015 | | Net gain (loss) on dispositions | 238 | | — | | — | | (1) | | — | | — | | — | | 237 | | Other income | 5 | | — | | 40 | | 22 | | 13 | | 82 | | (7) | | 155 | | Total Revenues and Other Income | 9,755 | | 420 | | 45,189 | | 48,278 | | 2,656 | | 107 | | (31,058) | | 75,347 | | | | | | | | | | | Costs and Expenses | | | | | | | | | Purchased crude oil and products | 6,602 | | — | | 42,023 | | 46,701 | | 2,694 | | — | | (31,006) | | 67,014 | | Operating expenses* | 867 | | (2) | | 1,837 | | 32 | | 171 | | 6 | | (52) | | 2,859 | | Selling, general and administrative expenses* | 118 | | (5) | | 89 | | 661 | | 22 | | 224 | | — | | 1,109 | | Depreciation and amortization | 453 | | — | | 412 | | 68 | | 18 | | 50 | | — | | 1,001 | | Impairments | 284 | | — | | 105 | | — | | — | | 1 | | — | | 390 | | Taxes other than income taxes | 103 | | — | | 195 | | 24 | | (138) | | 30 | | — | | 214 | | Interest and debt expense | — | | — | | — | | — | | — | | 458 | | — | | 458 | | Other segment items** | 7 | | — | | 10 | | 11 | | (1) | | — | | — | | 27 | | Total Costs and Expenses | 8,434 | | (7) | | 44,671 | | 47,497 | | 2,766 | | 769 | | (31,058) | | 73,072 | | | | | | | | | | | Income (loss) before income taxes | $ | 1,321 | | 427 | | 518 | | 781 | | (110) | | (662) | | — | | 2,275 | | * These significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. The total of the line items "Operating expenses" and "Selling, general and administrative expenses" is considered "Controllable costs" and is provided to the CODM. | ** “Other segment items” for each reportable segment includes the following line items on our consolidated statement of income: “Accretion on discounted liabilities” and “Foreign currency transaction (gains) losses.” |
Other Segment Disclosures | | | | | | | | | | | | | | | | | | | | | | | | | | Millions of Dollars | | | Operating Segments | | | | | Midstream | Chemicals | Refining | M&S | Renewable Fuels | Corporate and Other | Total Consolidated | | Three Months Ended June 30, 2025 | | Interest Income | $ | — | | — | | — | | — | | — | | 34 | | 34 | | | Capital Expenditures and Investments* | 384 | | — | | 148 | | 34 | | 9 | | 12 | | 587 | | | Three Months Ended June 30, 2024 | | Interest Income | $ | — | | — | | — | | — | | — | | 30 | | 30 | | | Capital Expenditures and Investments* | 96 | | — | | 105 | | 20 | | 128 | | 18 | | 367 | | | Six Months Ended June 30, 2025 | | Interest Income | $ | — | | — | | — | | — | | — | | 68 | | 68 | | | Capital Expenditures and Investments* | 600 | | — | | 324 | | 49 | | 18 | | 19 | | 1,010 | | | Six Months Ended June 30, 2024 | | Interest Income | $ | — | | — | | — | | — | | — | | 72 | | 72 | | | Capital Expenditures and Investments* | 351 | | — | | 240 | | 35 | | 345 | | 24 | | 995 | | | * Excludes Acquisitions, net of cash acquired. |
| | | | | | | | | | | | | | | | | | | | | | | | | Millions of Dollars | | Operating Segments | | | | Midstream | Chemicals | Refining | M&S | Renewable Fuels | Corporate and Other | Total Consolidated | As of June 30, 2025 | Investments In and Advances to Affiliates | $ | 2,228 | | 7,890 | | 2,279 | | 553 | | 14 | | 2 | | 12,966 | | Total Assets | 30,187 | | 7,890 | | 21,443 | | 10,665 | | 3,008 | | 2,749 | | 75,942 | | As of December 31, 2024 | Investments In and Advances to Affiliates | $ | 3,080 | | 7,819 | | 2,381 | | 719 | | 16 | | 2 | | 14,017 | | Total Assets | 28,334 | | 7,842 | | 19,599 | | 9,799 | | 3,142 | | 3,866 | | 72,582 | | | | | | | | | |
|