{
  "docId": "019dd923-622b-71dc-a6d8-dad031a83edd",
  "docSlug": "843b712a7e02",
  "documentTitle": "Phillips 66 (PSX)",
  "authorId": "02_Elliott_Management",
  "authorName": "Elliott",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2025-04-28 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 132,
  "pageCount": 138,
  "prevPage": 131,
  "nextPage": 133,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 60,
  "notes": "Includes detailed footnotes explaining pro-rata debt and share repurchase calculations.",
  "elementsJson": [
    "headline_text",
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622b-71dc-a6d8-dad031a83edd/132",
  "deckHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd",
  "deckJsonHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd.json",
  "deckAnchorHref": "/decks/019dd923-622b-71dc-a6d8-dad031a83edd#slide-132",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.75,
        "x": 0.03,
        "y": 0.88
      },
      "kind": "disclaimer",
      "text": "(1) Based on pro-rata CPChem debt outstanding. (2) Leverage and allocated debt based on average leverage of midstream peers. (3) Values tie to values from the Excess Cash to Balance Sheet column in the table above. (4) Pro-forma share count...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "28ef054f-58ad-4feb-9242-47531b845cd7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Excess Cash to Balance Sheet: $42,938",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-14da-72ce-9fa9-69df0b85a60d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.4,
        "x": 0.03,
        "y": 0.86
      },
      "kind": "source-note",
      "text": "Source: Bloomberg as of 4/23/25, Wall Steet Estimates, Company filings.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "9677e6ef-fec1-4d3f-97ad-c4d309be7d52",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.45,
        "x": 0.03,
        "y": 0.52
      },
      "kind": "table",
      "text": "Pro-Rata Debt table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "071fcf6f-1d85-4c59-af4a-335a7ca1dc08",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.03,
        "y": 0.38
      },
      "kind": "table",
      "text": "Pro-Forma Share Count After Asset Sales table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "756405f7-f5b3-4f82-ac41-3bfe546c8b50",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.45,
        "x": 0.03,
        "y": 0.7
      },
      "kind": "table",
      "text": "Cash table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d31c5d2c-3ded-4842-90c2-21c820f41727",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.75,
        "x": 0.03,
        "y": 0.125
      },
      "kind": "table",
      "text": "Net Cash Proceeds Generated by Selling Assets table",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e24c53b3-0cd1-4fe4-8c49-e54dbc4e29c7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.75,
        "x": 0.03,
        "y": 0.04
      },
      "kind": "title",
      "text": "BUYBACK & PRO-FORMA NET DEBT",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "8a5e92d8-a6b9-48ba-b513-9b12f7f1e658",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "f43d68bb-2b7d-48f8-a8fd-860db13d9291",
      "evidence": "table/data: Net Cash Proceeds Generated by Selling Assets table",
      "confidence": 0.9
    },
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "dd90b6cb-e031-4e69-a705-4b1c342d079f",
      "evidence": "table/data: Pro-Forma Share Count After Asset Sales table",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}