Exhibit 99.2

Phillips 66 Earnings Release Supplemental Data
CONSOLIDATED INCOME STATEMENT
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr		3rd Qtr			4th Qtr		YTD
Revenues and Other Income
Sales and other operating revenues*			45,783				46,747				42,945				43,985				179,460				41,263										41,263
Equity in earnings of affiliates			734				815				959				626				3,134				1,039										1,039
Net gain (loss) on dispositions			2				188				(1	)			4				193				1										1
Other income			1				77				4				53				135				23										23
Total Revenues and Other Income			46,520				47,827				43,907				44,668				182,922				42,326										42,326
Costs and Expenses
Purchased crude oil and products			40,328				40,398				36,189				37,568				154,483				35,264										35,264
Operating expenses			1,092				984				884				1,072				4,032				978										978
Selling, general and administrative expenses			349				480				432				461				1,722				332										332
Depreciation and amortization			216				224				229				244				913				245										245
Impairments			43				275				248				592				1,158				24										24
Taxes other than income taxes*			3,420				3,475				3,410				3,436				13,741				3,324										3,324
Accretion on discounted liabilities			5				6				7				7				25				6										6
Interest and debt expense			13				83				74				76				246				70										70
Foreign currency transaction (gains) losses			(15	)			8				(15	)			(7	)			(29	)			2										2
Total Costs and Expenses			45,451				45,933				41,458				43,449				176,291				40,245										40,245
Income before income taxes			1,069				1,894				2,449				1,219				6,631				2,081										2,081
Provision for income taxes			431				712				848				509				2,500				671										671
Net Income			638				1,182				1,601				710				4,131				1,410										1,410
Less: net income attributable to
noncontrolling interests			2				1				2				2				7				3										3
Net Income Attributable to Phillips 66			636				1,181				1,599				708				4,124				1,407										1,407
* Includes excise taxes on petroleum products sales:			3,321				3,389				3,312				3,349				13,371				3,258										3,258
Net Income Attributable to Phillips 66
Per Share of Common Stock (dollars)
Basic			1.01				1.88				2.53				1.12				6.55				2.25										2.25
Diluted			1.00				1.86				2.51				1.11				6.48				2.23										2.23
Average Common Shares Outstanding (in thousands)
Basic			627,628				628,510				630,672				628,527				628,835				625,030										625,030
Diluted			634,645				635,157				637,913				635,634				636,764				631,288										631,288
SUMMARY OF INCOME (LOSS) ATTRIBUTABLE TO PHILLIPS 66 BY SEGMENT
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr		3rd Qtr			4th Qtr		YTD
Midstream			108				(75	)			(72	)			92				53				110										110
Chemicals			217				207				153				246				823				282										282
Refining			393				916				1,545				363				3,217				922										922
Marketing and Specialties			(12	)			252				98				127				465				188										188
Corporate and Other			(70	)			(119	)			(125	)			(120	)			(434	)			(95	)									(95	)
Consolidated			636				1,181				1,599				708				4,124				1,407										1,407
SUMMARY OF INCOME (LOSS) BEFORE TAXES BY SEGMENT
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr		3rd Qtr			4th Qtr		YTD
Midstream			174				(125	)			(95	)			135				89				175										175
Chemicals			300				307				236				346				1,189				403										403
Refining			616				1,546				2,351				771				5,284				1,399										1,399
Marketing and Specialties			84				343				128				187				742				279										279
Corporate and Other			(105	)			(177	)			(171	)			(220	)			(673	)			(175	)									(175	)
Consolidated			1,069				1,894				2,449				1,219				6,631				2,081										2,081
EFFECTIVE TAX RATES
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr		3rd Qtr			4th Qtr		YTD
Midstream			36.8	%			40.8	%			26.3	%			30.4	%			32.6	%			35.4	%									35.4	%
Chemicals			27.7	%			32.6	%			35.2	%			28.9	%			30.8	%			30.0	%									30.0	%
Refining			36.2	%			40.8	%			34.3	%			52.9	%			39.1	%			34.1	%									34.1	%
Marketing and Specialties			114.3	%			26.5	%			23.4	%			32.1	%			37.3	%			32.6	%									32.6	%
Corporate and Other			33.3	%			32.8	%			26.9	%			45.5	%			35.5	%			45.7	%									45.7	%
Consolidated			40.3	%			37.6	%			34.6	%			41.8	%			37.7	%			32.2	%									32.2	%
SUMMARY OF ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO PHILLIPS 66 BY SEGMENT
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr		3rd Qtr			4th Qtr		YTD
Midstream			108				95				88				71				362				83										83
Chemicals			217				242				275				246				980				282										282
Refining			454				885				1,545				960				3,844				909										909
Marketing and Specialties			55				284				98				127				564				202										202
Corporate and Other			(70	)			(89	)			(112	)			(92	)			(363	)			(95	)									(95	)
Consolidated			764				1,417				1,894				1,312				5,387				1,381										1,381

1

SPECIAL ITEMS INCLUDED IN NET INCOME ATTRIBUTABLE TO PHILLIPS 66
(AFTER-TAX)
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Midstream
Gain on share issuance by equity affiliate			-				-				-				-				-				27							27
Impairments			-				(170	)			(160	)			-				(330	)			-							-
Pending claims and settlements			-				-				-				23				23				-							-
Hurricane-related costs			-				-				-				(2	)			(2	)			-							-
Total Midstream			-				(170	)			(160	)			21				(309	)			27							27
Chemicals
Impairments			-				-				(27	)			-				(27	)			-							-
Premium on early debt retirement			-				(35	)			(54	)			-				(89	)			-							-
Repositioning tax impacts			-				-				(41	)			-				(41	)			-							-
Total Chemicals			-				(35	)			(122	)			-				(157	)			-							-
Refining
Gain (loss) on asset sales			-				104				-				-				104				-							-
Impairments			(42	)			-				-				(564	)			(606	)			-							-
Pending claims and settlements			(19	)			-				-				-				(19	)			-							-
Repositioning tax impacts			-				(73	)			-				-				(73	)			-							-
Tax law impacts			-				-				-				-				-				13							13
Hurricane-related costs			-				-				-				(33	)			(33	)			-							-
Total Refining			(61	)			31				-				(597	)			(627	)			13							13
Marketing and Specialties
Gain (loss) on asset sales			-				2				-				-				2				-							-
Pending claims and settlements			-				(38	)			-				-				(38	)			16							16
Repositioning tax impacts			(67	)			4				-				-				(63	)			-							-
Exit of a business line			-				-				-				-				-				(34	)						(34	)
Tax law impacts			-				-				-				-				-				4							4
Total Marketing and Specialties			(67	)			(32	)			-				-				(99	)			(14	)						(14	)
Corporate and Other
Impairments			-				-				-				(16	)			(16	)			-							-
Repositioning costs			-				(30	)			(13	)			(12	)			(55	)			-							-
Total Corporate and Other			-				(30	)			(13	)			(28	)			(71	)			-							-
Total Phillips 66			(128	)			(236	)			(295	)			(604	)			(1,263	)			26							26
Refining—Regional Totals
Atlantic Basin/Europe			(42	)			31				-				(33	)			(44	)			7							7
Gulf Coast			-				-				-				-				-				-							-
Central Corridor			-				-				-				-				-				3							3
Western/Pacific			-				-				-				(564	)			(564	)			2							2
Other Refining			(19	)			-				-				-				(19	)			1							1
Total Refining			(61	)			31				-				(597	)			(627	)			13							13
Marketing and Specialties
Marketing			(67	)			(32	)			-				-				(99	)			20							20
Specialties			-				-				-				-				-				(34	)						(34	)
Total Marketing and Specialties			(67	)			(32	)			-				-				(99	)			(14	)						(14	)

SPECIAL ITEMS INCLUDED IN INCOME FROM CONTINUING OPERATIONS
(PRE-TAX)
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Midstream			-				(275	)			(248	)			35				(488	)			43							43
Chemicals			-				(57	)			(130	)			-				(187	)			-							-
Refining
Atlantic Basin/Europe			(42	)			185				-				(54	)			89				12							12
Gulf Coast			-				-				-				-				-				-							-
Central Corridor			-				-				-				-				-				5							5
Western/Pacific			-				-				-				(564	)			(564	)			3							3
Other Refining			(31	)			-				-				-				(31	)			2							2
Total Refining			(73	)			185				-				(618	)			(506	)			22							22
Marketing and Specialties
Marketing			-				(58	)			-				-				(58	)			31							31
Specialties			-				-				-				-				-				(54	)						(54	)
Total Marketing and Specialties			-				(58	)			-				-				(58	)			(23	)						(23	)
Corporate and Other			-				(46	)			(21	)			(43	)			(110	)			-							-
Total Phillips 66			(73	)			(251	)			(399	)			(626	)			(1,349	)			42							42

2

CASH FLOW INFORMATION
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Cash Flows From Operating Activities
Net income			638				1,182				1,601				710				4,131				1,410							1,410
Depreciation and amortization			216				224				229				244				913				245							245
Impairments			43				275				248				592				1,158				24							24
Accretion on discounted liabilities			5				6				7				7				25				6							6
Deferred taxes			169				9				(67	)			110				221				81							81
Undistributed equity earnings			(349	)			(212	)			(367	)			56				(872	)			77							77
Net (gain)/loss on dispositions			(2	)			(188	)			1				(4	)			(193	)			(1	)						(1	)
Other			(178	)			164				95				(12	)			69				(34	)						(34	)
Net working capital changes			(903	)			(26	)			171				(398	)			(1,156	)			405							405
Net Cash Provided by
(Used in) Operating Activities			(361	)			1,434				1,918				1,305				4,296				2,213							2,213
Cash Flows From Investing Activities
Capital expenditures and investments			(218	)			(270	)			(339	)			(894	)			(1,721	)			(387	)						(387	)
Proceeds from asset dispositions			6				234				19				27				286				9							9
Advances/loans—related parties			-				-				(100	)			-				(100	)			-							-
Collection of advances/loans—related parties			-				-				-				-				-				55							55
Other			-				-				-				-				-				-							-
Net Cash Used in Investing Activities			(212	)			(36	)			(420	)			(867	)			(1,535	)			(323	)						(323	)
Cash Flows From Financing Activities
Contributions from (distributions to) ConocoPhillips			891				(6,146	)			-				-				(5,255	)			-							-
Issuance of debt			5,794				2,000				-				-				7,794				-							-
Repayment of debt			(7	)			(191	)			(8	)			(1,004	)			(1,210	)			(3	)						(3	)
Issuance of common stock			-				2				21				24				47				(6	)						(6	)
Repurchase of common stock			-				-				(111	)			(245	)			(356	)			(382	)						(382	)
Dividends paid on common stock			-				-				(125	)			(157	)			(282	)			(194	)						(194	)
Change in restricted cash			(6,050	)			6,050				-				-				-				-							-
Other			(55	)			(12	)			27				1				(39	)			-							-
Net Cash Provided by (Used in)
Financing Activities			573				1,703				(196	)			(1,381	)			699				(585	)						(585	)
Effect of Exchange Rate Changes			-				3				24				(13	)			14				(26	)						(26	)
Net Change in Cash
and Cash Equivalents			-				3,104				1,326				(956	)			3,474				1,279							1,279
Cash and cash equivalents
at beginning of period			-				-				3,104				4,430				-				3,474							3,474
Cash and Cash Equivalents
at End of Period			-				3,104				4,430				3,474				3,474				4,753							4,753

CAPITAL PROGRAM
		Millions of Dollars
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Consolidated Capital Expenditures and Investments
Midstream**			33				41				62				568				704				110							110
Chemicals			-				-				-				-				-				-							-
Refining			171				176				149				242				738				136							136
Marketing and Specialties			14				27				35				63				139				102							102
Corporate and Other			-				26				93				21				140				39							39
Total Consolidated			218				270				339				894				1,721				387							387
Proportional Share of Select Equity Affiliates Capital Expenditures and Investments*
DCP Midstream (Midstream)**			225				338				410				351				1,324				274							274
CPChem (Chemicals)			75				72				93				131				371				107							107
WRB Refining (Refining)			13				24				36				63				136				29							29
Select Equity Affiliates			313				434				539				545				1,831				410							410
Total Capital Program*
Midstream**			258				379				472				919				2,028				384							384
Chemicals			75				72				93				131				371				107							107
Refining			184				200				185				305				874				165							165
Marketing and Specialties			14				27				35				63				139				102							102
Corporate and Other			-				26				93				21				140				39							39
Total Capital Program			531				704				878				1,439				3,552				797							797
* Includes Phillips 66’s portion of self-funded capital spending by WRB Refining, DCP Midstream and Chevron Phillips Chemical Company.
** 4th quarter 2012 consolidated amount includes acquisition of a one-third interest in the Sand Hills and Southern Hills pipeline
projects from DCP Midstream for $459 million. This amount is also included in DCP Midstream's capital spending through 2012.

3

MIDSTREAM
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Midstream Net Income (Loss) Attributable to Phillips 66 ($ Millions)
DCP Midstream			60				42				39				38				179				56							56
NGL operations			19				29				17				19				84				9							9
Transportation			29				(146	)			(128	)			35				(210	)			45							45
Midstream Net Income (Loss) Attributable
to Phillips 66			108				(75	)			(72	)			92				53				110							110
Midstream Income (Loss) before Income Taxes ($ Millions)
DCP Midstream			93				66				62				58				279				87							87
NGL operations			31				45				28				24				128				15							15
Transportation			50				(236	)			(185	)			53				(318	)			73							73
Midstream Income (Loss) before Income Taxes			174				(125	)			(95	)			135				89				175							175
Depreciation and Amortization ($ Millions)
DCP Midstream			-				-				-				-				-				-							-
NGL operations			-				1				-				-				1				1							1
Transportation			18				21				19				24				82				18							18
Total			18				22				19				24				83				19							19
Operating and SG&A Expense ($ Millions)
DCP Midstream			(2	)			1				(1	)			-				(2	)			-							-
NGL operations			19				16				9				12				56				14							14
Transportation			100				98				97				110				405				94							94
Total			117				115				105				122				459				108							108
Transportation Volumes (MB/D)
Pipelines*			2,834				2,870				3,011				2,875				2,898				3,052							3,052
Terminals			1,134				1,181				1,221				1,141				1,169				1,041							1,041
* Pipelines represents the sum of volumes transported through each separately tariffed pipeline segment, including our share of equity volumes in Yellowstone and Lake Charles pipelines.
PSX Other Volumes
NGL Fractionated (MB/D)			105				93				113				110				105				117							117
100% DCP Midstream Results
Net Income, excludes parent company income tax
related to DCP's earnings ($ Millions)			144				132				95				115				486				91							91
Depreciation and Amortization ($ Millions)			120				37				68				66				291				69							69
Operating and SG&A Expense ($ Millions)			226				236				258				244				964				228							228
Net Interest Expense ($ Millions)*			56				47				43				47				193				50							50
* Net of interest income
Capex and Investments ($ Millions)			450				676				820				701				2,647				547							547
Selected DCP Volumes and Gross Margin by Major Contract Type (excludes current quarter)
Percentage of Proceeds (long NGL / long Gas)*
Volume (TBtu/d)			4.8				4.7				4.9				4.9				4.8				**							**
Gross Margin ($ Millions)			225				170				180				210				785				**							**
Keep-whole (long NGL / short Gas)*
Volume (TBtu/d)			0.8				0.8				0.8				0.6				0.8				**							**
Gross Margin ($ Millions)			105				80				60				50				295				**							**
Fee-based Gas (primarily gathering & transport)*
Volume (TBtu/d)			4.7				4.7				4.7				4.6				4.7				**							**
Gross Margin ($ Millions)			60				62				60				70				252				**							**
Fee-based NGL Transport and Fractionation
Volume (MB/D)			214				163				175				192				186				**							**
Gross Margin ($ Millions)			19				15				15				19				68				**							**
Other Gross Margin***
Gross Margin ($ Millions)			152				178				140				163				633				**							**
Total Throughput (TBtu/d)			7.2				7.0				7.2				6.9				7.1				6.9							6.9
NGL Production (MB/D)			412				392				398				405				402				396							396
* Certain volumes earn duplicate revenue streams (i.e. both fee plus processing economics).
** Pending DCP release
*** Includes NGL/Propane Marketing, MTM, Condensate Sales, Gas Marketing activity and other items.
Weighted Average NGL Price*
DCP Midstream ($/BBL)			42.10				32.48				30.21				32.18				34.24				31.09							31.09
DCP Midstream ($/gal)			1.00				0.77				0.72				0.77				0.82				0.74							0.74
* Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids component and location mix.

4

CHEMICALS
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Chemicals Net Income Attributable
to Phillips 66 ($ Millions)			217				207				153				246				823				282							282
100% CPChem Results
Net Income, excludes parent company income tax
related to CPChem's earnings ($ Millions)
Olefins & Polyolefins			559				681				693				665				2,598				726							726
Specialties, Aromatics and Styrenics			59				75				(10	)			80				204				56							56
Corporate and Other			(10	)			(134	)			(210	)			(45	)			(399	)			29							29
Total			608				622				473				700				2,403				811							811
Income (Loss) before Income Taxes ($ Millions)
Olefins & Polyolefins			567				692				700				675				2,634				736							736
Specialties, Aromatics and Styrenics			66				83				(2	)			86				233				60							60
Corporate and Other			(9	)			(133	)			(210	)			(45	)			(397	)			30							30
Total			624				642				488				716				2,470				826							826
Depreciation and Amortization ($ Millions)			64				64				155				73				356				64							64
Net Interest Expense ($ Millions)*			7				3				-				(1	)			9				(1	)						(1	)
* Net of interest income
Investing Cash Flows ($ Millions)
Capex and Investments			149				144				186				262				741				214							214
Advances to Equity Companies			35				70				44				66				215				45							45
Advance Repayments from Equity Companies			(103	)			(63	)			(54	)			(83	)			(303	)			(43	)						(43	)
Externally Marketed Sales Volumes (MM Lbs)
Olefins & Polyolefins			3,640				3,510				3,811				4,006				14,967				4,036							4,036
Specialties, Aromatics and Styrenics			1,793				1,811				1,545				1,570				6,719				1,496							1,496
Total			5,433				5,321				5,356				5,576				21,686				5,532							5,532
Olefins & Polyolefins Capacity Utilization (%)			94	%			92	%			97	%			90	%			93	%			91	%						91	%
Market Indicators
Industry Prices*
Ethylene, Net Transaction Price (cents/lb)			55.17				46.83				45.42				45.67				48.27				48.00							48.00
HDPE Blow Molding (cents/lb)			92.00				88.00				84.33				84.67				87.25				91.67							91.67
Industry Costs*
Ethylene, Cash Cost Weighted Average Feed  (cents/lb)			28.25				18.47				19.72				18.62				21.22				13.80							13.80
HDPE, Total Cash Cost (cents/lb)			72.74				64.81				62.04				63.22				65.71				69.26							69.26
* Released by IHS. Reflect the IHS analysis of historical market indicators.

5

REFINING
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Refining Net Income (Loss) Attributable to Phillips 66 ($ Millions)
Atlantic Basin/Europe			(10	)			137				321				117				565				98							98
Gulf Coast			(45	)			183				266				175				579				44							44
Central Corridor			405				574				773				511				2,263				589							589
Western/Pacific			(1	)			(34	)			136				(486	)			(385	)			62							62
Other Refining			44				56				49				46				195				129							129
Refining Net Income Attributable
to Phillips 66			393				916				1,545				363				3,217				922							922
Refining Income (Loss) before Income Taxes ($ Millions)
Atlantic Basin/Europe			7				312				451				124				894				141							141
Gulf Coast			(70	)			283				408				250				871				57							57
Central Corridor			602				891				1,194				783				3,470				925							925
Western/Pacific			18				(21	)			212				(444	)			(235	)			94							94
Other Refining			59				81				86				58				284				182							182
Refining Income before Income Taxes			616				1,546				2,351				771				5,284				1,399							1,399
Realized Refining Margins ($/BBL)*
Atlantic Basin/Europe			6.43				7.98				12.88				9.85				9.28				8.61							8.61
Gulf Coast			5.95				9.36				11.42				9.08				9.02				8.54							8.54
Central Corridor			19.22				26.72				31.82				27.85				26.37				27.29							27.29
Western/Pacific			10.70				7.91				13.30				12.01				11.04				9.64							9.64
Worldwide			10.39				12.85				16.97				13.99				13.59				13.94							13.94
* Based on total processed inputs and includes proportional share of refining margins contributed by certain equity affiliates.
Depreciation and Amortization ($ Millions)*
Atlantic Basin/Europe			39				40				41				45				165				42							42
Gulf Coast			49				51				50				51				201				52							52
Central Corridor			21				21				21				22				85				27							27
Western/Pacific			49				48				52				49				198				53							53
Other Refining			1				1				1				3				6				3							3
Total			159				161				165				170				655				177							177
* Excludes D&A of all equity affiliates
Operating and SG&A Expense ($ Millions)*
Atlantic Basin/Europe			237				225				203				285				950				257							257
Gulf Coast			332				271				286				322				1,211				327							327
Central Corridor			113				135				97				103				448				98							98
Western/Pacific			257				230				198				228				913				185							185
Other Refining			40				5				17				27				89				23							23
Total			979				866				801				965				3,611				890							890
* Excludes Operating and SG&A Expense of all equity affiliates
Turnaround Expense ($ Millions), included in Operating and SG&A Expense*
Atlantic Basin/Europe			14				5				1				13				33				12							12
Gulf Coast			65				14				12				35				126				64							64
Central Corridor			21				43				3				2				69				6							6
Western/Pacific			76				52				18				34				180				4							4
Total			176				114				34				84				408				86							86
* Excludes Turnaround Expense of all equity affiliates
Taxes Other than Income Taxes, excluding Excise Taxes ($ Millions)
Atlantic Basin/Europe			18				14				20				14				66				18							18
Gulf Coast			22				17				17				16				72				22							22
Central Corridor			10				8				7				8				33				9							9
Western/Pacific			27				27				28				26				108				27							27
Other Refining			2				1				2				1				6				(3	)						(3	)
Total			79				67				74				65				285				73							73
Foreign Currency Gains
(Losses) After-Tax ($ Millions)			15				(3	)			3				2				17				16							16
Refining - Equity Affiliate Information
Equity in earnings of affiliates			313				410				628				191				1,542				517							517
Less: Share of equity affiliate gross margin included in Realized
Refining Margin and other equity affiliate-related costs*			(517	)			(564	)			(812	)			(440	)			(2,333	)			(719	)						(719	)
Equity-affiliate-related expenses
not included in Realized Refining Margins			(204	)			(154	)			(184	)			(249	)			(791	)			(202	)						(202	)
Regional Totals
Gulf Coast			(30	)			(14	)			(5	)			(17	)			(66	)			(36	)						(36	)
Central Corridor			(108	)			(101	)			(117	)			(177	)			(503	)			(120	)						(120	)
Other Regions**			(66	)			(39	)			(62	)			(55	)			(222	)			(46	)						(46	)
Total			(204	)			(154	)			(184	)			(249	)			(791	)			(202	)						(202	)
* Other costs associated with equity affiliates which do not flow through equity earnings.
** Combined equity affiliates reported in Atlantic Basin/Europe and Western/Pacific.

6

REFINING (continued)
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Atlantic Basin/Europe*
Crude Oil Charge Input (MB/D)			573				561				587				497				555				571							571
Total Charge Input (MB/D)			621				612				625				523				595				614							614
Crude Oil Capacity Utilization (%)			98	%			95	%			100	%			84	%			94	%			97	%						97	%
Clean Product Yield (%)			85	%			85	%			84	%			82	%			84	%			85	%						85	%
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Crude Oil Charge Input (MB/D)			600				670				649				709				657				584							584
Total Charge Input (MB/D)			672				749				730				785				734				643							643
Crude Oil Capacity Utilization (%)			82	%			91	%			88	%			97	%			90	%			80	%						80	%
Clean Product Yield (%)			80	%			84	%			80	%			81	%			81	%			81	%						81	%
Central Corridor*
Crude Oil Charge Input (MB/D)			479				446				478				413				454				457							457
Total Charge Input (MB/D)			494				459				494				428				469				473							473
Crude Oil Capacity Utilization (%)			102	%			95	%			102	%			88	%			97	%			96	%						96	%
Clean Product Yield (%)			88	%			87	%			87	%			88	%			88	%			87	%						87	%
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
Western/Pacific*
Crude Oil Charge Input (MB/D)			375				391				424				401				398				401							401
Total Charge Input (MB/D)			401				409				439				423				418				441							441
Crude Oil Capacity Utilization (%)			85	%			89	%			97	%			91	%			91	%			91	%						91	%
Clean Product Yield (%)			86	%			80	%			83	%			85	%			83	%			83	%						83	%
* Includes our proportionate share of a refinery in Melaka, Malaysia.
Worldwide - Including Proportionate Share of Equity Affiliates
Crude Oil Charge Input (MB/D)			2,027				2,068				2,138				2,020				2,064				2,013							2,013
Total Charge Input (MB/D)			2,188				2,229				2,288				2,159				2,216				2,171							2,171
Crude Oil Capacity Utilization (%)			91	%			93	%			96	%			91	%			93	%			90	%						90	%
Clean Product Yield (%)			84	%			84	%			83	%			83	%			84	%			84	%						84	%
Refined Products Production (MB/D)
Atlantic Basin/Europe*
Gasoline			243				251				244				196				233				240							240
Distillates			269				253				268				218				252				264							264
Other			115				112				116				113				114				114							114
Total			627				616				628				527				599				618							618
* Includes our proportionate share of a refinery complex in Karlsruhe, Germany.
Gulf Coast
Gasoline			228				298				271				289				272				252							252
Distillates			275				305				290				315				296				247							247
Other			179				155				175				190				175				147							147
Total			682				758				736				794				743				646							646
Central Corridor*
Gasoline			250				231				248				222				238				242							242
Distillates			183				168				179				153				171				168							168
Other			63				63				68				55				62				65							65
Total			496				462				495				430				471				475							475
* Includes our proportionate share of the Borger Refinery and Wood River Refinery.
Western/Pacific*
Gasoline			176				162				186				183				177				188							188
Distillates			168				164				176				176				171				177							177
Other			59				86				75				66				71				80							80
Total			403				412				437				425				419				445							445
* Includes our proportionate share of a refinery in Melaka, Malaysia.
Worldwide - Including Proportionate Share of Equity Affiliates
Gasoline			897				942				949				890				920				922							922
Distillates			895				890				913				862				890				856							856
Other			416				416				434				424				422				406							406
Total			2,208				2,248				2,296				2,176				2,232				2,184							2,184

7

REFINING (continued)
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Market Indicators
Crude and Crude Differentials ($/BBL)
WTI			102.99				93.44				92.11				88.09				94.16				94.29							94.29
Brent			118.49				108.19				109.61				110.02				111.58				112.55							112.55
LLS			119.60				108.47				109.40				109.43				111.72				113.92							113.92
ANS			118.31				110.01				109.08				107.04				111.11				111.02							111.02
WTI less Maya			(5.94	)			(5.58	)			(5.38	)			(4.73	)			(5.41	)			(8.54	)						(8.54	)
WTI less WCS			27.00				19.80				15.30				27.55				22.41				27.02							27.02
Natural Gas ($/MCF)
Henry Hub			2.46				2.27				2.87				3.39				2.75				3.48							3.48
Product Margins ($/BBL)
Atlantic Basin/Europe
East Coast Gasoline less Brent			6.18				17.28				19.31				8.43				12.80				9.70							9.70
East Coast Distillate less Brent			15.72				16.87				21.03				23.14				19.19				18.78							18.78
Gulf Coast
Gulf Coast Gasoline less LLS			5.06				11.44				12.35				(1.34	)			6.88				3.41							3.41
Gulf Coast Distillate less LLS			12.99				15.13				19.68				18.03				16.46				15.67							15.67
Central Corridor
Central Gasoline less WTI			18.32				27.23				34.24				21.58				25.34				24.04							24.04
Central Distillate less WTI			27.86				30.38				39.47				42.30				35.00				35.72							35.72
Western/Pacific
West Coast Gasoline less ANS			15.91				17.11				18.56				12.94				16.13				18.34							18.34
West Coast Distillate less ANS			17.66				14.68				22.63				22.80				19.44				20.67							20.67
Worldwide Market Crack Spread ($/BBL)*			12.78				17.85				21.61				14.39				16.66				15.50							15.50
* Weighted average based on Phillips 66 crude capacity.

8

MARKETING AND SPECIALTIES
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Marketing and Specialties Net Income (Loss) Attributable to Phillips 66 ($ Millions)
Marketing and other			(67	)			201				46				83				263				173							173
Specialties			55				51				52				44				202				15							15
Marketing and Specialties
Net Income Attributable to Phillips 66			(12	)			252				98				127				465				188							188
Marketing and Specialties Income (Loss) before Income Taxes ($ Millions)
Marketing and other			(3	)			261				47				114				419				254							254
Specialties			87				82				81				73				323				25							25
Marketing and Specialties
Income (Loss) before Income Taxes			84				343				128				187				742				279							279
Realized Marketing Fuel Margin ($/BBL)*
U.S.			0.22				1.80				0.41				0.99				0.87				1.02							1.02
International			2.42				6.36				3.91				3.99				4.17				3.16							3.16
* 3rd Party Petroleum Products Sales
Realized Margins not included in Marketing Fuel Margin ($ Millions)**
Marketing and other			178				165				189				157				689				210							210
Specialties			122				122				122				120				486				92							92
Total			300				287				311				277				1,175				302							302
** Excludes Gain on Dispositions and Excise Tax Income
Depreciation and Amortization ($ Millions)
Marketing and other			34				34				33				35				136				30							30
Specialties			5				4				4				4				17				6							6
Total			39				38				37				39				153				36							36
Operating and SG&A Expense ($ Millions)
Marketing and other			236				332				282				276				1,126				194							194
Specialties			28				34				37				39				138				40							40
Total			264				366				319				315				1,264				234							234
Marketing Petroleum Products Sales (MB/D)
U.S. Marketing
Gasoline			933				1,067				998				1,036				1,009				1,016							1,016
Distillates			820				845				813				771				812				763							763
Other			-				-				-				-				-				-							-
Total			1,753				1,912				1,811				1,807				1,821				1,779							1,779
International Marketing
Gasoline			91				94				93				90				92				89							89
Distillates			168				164				175				185				173				193							193
Other			15				18				19				18				17				16							16
Total			274				276				287				293				282				298							298
Worldwide Marketing
Gasoline			1,024				1,161				1,091				1,126				1,101				1,105							1,105
Distillates			988				1,009				988				956				985				956							956
Other			15				18				19				18				17				16							16
Total			2,027				2,188				2,098				2,100				2,103				2,077							2,077
Foreign Currency Gains
(Losses) After-Tax ($ Millions)			1				(7	)			8				5				7				3							3

9

CORPORATE AND OTHER
		2012																				2013
		1st Qtr				2nd Qtr				3rd Qtr				4th Qtr				YTD				1st Qtr			2nd Qtr	3rd Qtr	4th Qtr		YTD
Corporate and Other Net Income (Loss)
Attributable to Phillips 66 ($ Millions)			(70	)			(119	)			(125	)			(120	)			(434	)			(95	)						(95	)
Detail of Net Income (Loss)
Attributable to Phillips 66 ($ Millions)
Net interest expense			(9	)			(45	)			(47	)			(47	)			(148	)			(43	)						(43	)
Corporate overhead			(28	)			(21	)			(30	)			(37	)			(116	)			(34	)						(34	)
Technology			(13	)			(11	)			(11	)			(14	)			(49	)			(12	)						(12	)
Repositioning Costs			-				(30	)			(13	)			(12	)			(55	)			-							-
Other			(20	)			(12	)			(24	)			(10	)			(66	)			(6	)						(6	)
Total			(70	)			(119	)			(125	)			(120	)			(434	)			(95	)						(95	)
Before-Tax Net Interest Expense ($ Millions)
Interest expense			(13	)			(83	)			(74	)			(76	)			(246	)			(70	)						(70	)
Capitalized interest			-				-				-				-				-				-							-
Interest revenue			-				12				2				4				18				5							5
Premium on early debt retirement			-				-				-				(3	)			(3	)			-							-
Total			(13	)			(71	)			(72	)			(75	)			(231	)			(65	)						(65	)
Foreign Currency Gains
(Losses) After-Tax ($ Millions)			-				(1	)			1				-				-				(1	)						(1	)
Phillips 66 Total Company
Debt
Total Debt ($ Millions)			6,178				7,986				7,978				6,974				6,974				6,971							6,971
Debt-to-Capital Ratio (%)			20	%			30	%			28	%			25	%			25	%			25	%						25	%
Total Equity ($ Millions)			24,943				18,979				20,606				20,806				20,806				21,378							21,378

10