Valero Energy Reports Third Quarter 2022 Results
Valero Energy Corporation (NYSE: VLO) reported a robust net income of $2.8 billion, or $7.19 per share, for Q3 2022, a significant increase from $463 million in Q3 2021. Adjusted net income also stood at $2.8 billion. The company reduced its debt by $1.25 billion in September 2022, totaling around $3.6 billion in debt reduction since mid-2021. Refining segment operating income surged to $3.8 billion. Valero continues to focus on maximizing refining utilization and is progressing on strategic projects aimed at improving margins and throughput capacities.
- Net income of $2.8 billion, or $7.19 per share, for Q3 2022.
- Adjusted net income also reported at $2.8 billion.
- Debt reduced by $1.25 billion in September, totaling $3.6 billion since mid-2021.
- Refining operating income surged to $3.8 billion from $835 million in Q3 2021.
- Refining throughput volumes increased to 3.0 million barrels per day.
- Renewable Diesel segment income rose to $212 million.
- General and administrative expenses rose to $214 million from $195 million in Q3 2021.
-
Reported net income attributable to Valero stockholders of
, or$2.8 billion per share$7.19 -
Reported adjusted net income attributable to Valero stockholders of
, or$2.8 billion per share$7.14 -
Reduced debt by
in September, bringing Valero’s aggregate debt reduction since the second half of 2021 to approximately$1.25 billion $3.6 billion
“Refining fundamentals remain strong as product demand through our system has surpassed 2019 levels, while global product supply remains constrained due to capacity reductions and high natural gas prices in
Refining
The Refining segment reported operating income of
Renewable Diesel
The Renewable Diesel segment, which consists of the
Ethanol
The Ethanol segment reported
Corporate and Other
General and administrative expenses were
Investing and Financing Activities
Net cash provided by operating activities was
Capital investments totaled
Valero further reduced its debt by
“Our strong balance sheet remains the cornerstone of our capital allocation framework,” said Gorder. “We have significantly reduced our debt since the second half of 2021 and will continue to evaluate further reductions.”
Liquidity and Financial Position
Valero ended the third quarter of 2022 with
Strategic Update
Refinery optimization projects that are expected to reduce costs and improve margin capture are progressing on schedule. The Port
The DGD project adjacent to the
BlackRock and Navigator’s carbon sequestration project is still expected to begin startup activities in late 2024. Valero is expecting to be the anchor shipper with eight of its ethanol plants connected to this system, producing a lower carbon intensity ethanol product expected to be marketed in low-carbon fuel markets that should result in a higher product margin.
Conference Call
Valero’s senior management will hold a conference call at
About Valero
Valero Contacts
Investors:
Media:
Safe-Harbor Statement
Statements contained in this release and the accompanying tables that state the company’s or management’s expectations or predictions of the future are forward-looking statements intended to be covered by the safe harbor provisions of the Securities Act of 1933 and the Securities Exchange Act of 1934. The words “believe,” “expect,” “should,” “estimates,” “intend,” “target,” “will,” “plans,” “forecast,” and other similar expressions identify forward-looking statements. Forward-looking statements in this release and the accompanying tables include those relating to Valero’s greenhouse gas emissions targets, expected timing of completion and performance of projects, future market and industry conditions, future operating and financial performance, and management of future risks. It is important to note that actual results could differ materially from those projected in such forward-looking statements based on numerous factors, including those outside of the company’s control, such as legislative or political changes or developments, market dynamics, cyberattacks, weather events, and other matters affecting Valero’s operations or the demand for Valero’s products. These factors also include, but are not limited to, the uncertainties that remain with respect to the
Use of Non-GAAP Financial Information
This earnings release and the accompanying earnings release tables include references to financial measures that are not defined under
EARNINGS RELEASE TABLES FINANCIAL HIGHLIGHTS (millions of dollars, except per share amounts) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Statement of income data |
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
44,454 |
|
|
$ |
29,520 |
|
|
$ |
134,637 |
|
|
$ |
78,074 |
|
Cost of sales: |
|
|
|
|
|
|
|
||||||||
Cost of materials and other (a) (b) |
|
38,064 |
|
|
|
26,624 |
|
|
|
115,959 |
|
|
|
70,865 |
|
Operating expenses (excluding depreciation and
|
|
1,746 |
|
|
|
1,348 |
|
|
|
4,751 |
|
|
|
4,218 |
|
Depreciation and amortization expense (c) |
|
621 |
|
|
|
630 |
|
|
|
1,806 |
|
|
|
1,772 |
|
Total cost of sales |
|
40,431 |
|
|
|
28,602 |
|
|
|
122,516 |
|
|
|
76,855 |
|
Other operating expenses |
|
6 |
|
|
|
19 |
|
|
|
40 |
|
|
|
69 |
|
General and administrative expenses (excluding
|
|
214 |
|
|
|
195 |
|
|
|
652 |
|
|
|
579 |
|
Depreciation and amortization expense |
|
11 |
|
|
|
11 |
|
|
|
34 |
|
|
|
35 |
|
Operating income |
|
3,792 |
|
|
|
693 |
|
|
|
11,395 |
|
|
|
536 |
|
Other income, net (e) |
|
74 |
|
|
|
32 |
|
|
|
87 |
|
|
|
179 |
|
Interest and debt expense, net of capitalized interest |
|
(138 |
) |
|
|
(152 |
) |
|
|
(425 |
) |
|
|
(451 |
) |
Income before income tax expense |
|
3,728 |
|
|
|
573 |
|
|
|
11,057 |
|
|
|
264 |
|
Income tax expense (f) |
|
816 |
|
|
|
65 |
|
|
|
2,410 |
|
|
|
86 |
|
Net income |
|
2,912 |
|
|
|
508 |
|
|
|
8,647 |
|
|
|
178 |
|
Less: Net income attributable to noncontrolling interests |
|
95 |
|
|
|
45 |
|
|
|
232 |
|
|
|
257 |
|
Net income (loss) attributable to |
$ |
2,817 |
|
|
$ |
463 |
|
|
$ |
8,415 |
|
|
$ |
(79 |
) |
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share |
$ |
7.20 |
|
|
$ |
1.13 |
|
|
$ |
20.94 |
|
|
$ |
(0.20 |
) |
Weighted-average common shares outstanding (in millions) |
|
390 |
|
|
|
407 |
|
|
|
400 |
|
|
|
407 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share – assuming dilution |
$ |
7.19 |
|
|
$ |
1.13 |
|
|
$ |
20.93 |
|
|
$ |
(0.20 |
) |
Weighted-average common shares outstanding –
|
|
390 |
|
|
|
408 |
|
|
|
401 |
|
|
|
407 |
|
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES FINANCIAL HIGHLIGHTS BY SEGMENT (millions of dollars) (unaudited) |
||||||||||||||||
|
Refining |
|
Renewable Diesel |
|
Ethanol |
|
Corporate and Eliminations |
|
Total |
|||||||
Three months ended |
|
|
|
|
|
|
|
|
|
|||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|||||||
Revenues from external customers |
$ |
42,280 |
|
$ |
967 |
|
$ |
1,207 |
|
|
$ |
— |
|
|
$ |
44,454 |
Intersegment revenues |
|
9 |
|
|
508 |
|
|
179 |
|
|
|
(696 |
) |
|
|
— |
Total revenues |
|
42,289 |
|
|
1,475 |
|
|
1,386 |
|
|
|
(696 |
) |
|
|
44,454 |
Cost of sales: |
|
|
|
|
|
|
|
|
|
|||||||
Cost of materials and other |
|
36,389 |
|
|
1,161 |
|
|
1,203 |
|
|
|
(689 |
) |
|
|
38,064 |
Operating expenses (excluding depreciation and amortization expense reflected below) |
|
1,516 |
|
|
69 |
|
|
162 |
|
|
|
(1 |
) |
|
|
1,746 |
Depreciation and amortization expense |
|
568 |
|
|
33 |
|
|
20 |
|
|
|
— |
|
|
|
621 |
Total cost of sales |
|
38,473 |
|
|
1,263 |
|
|
1,385 |
|
|
|
(690 |
) |
|
|
40,431 |
Other operating expenses |
|
6 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
6 |
General and administrative expenses (excluding depreciation and amortization expense reflected below) |
|
— |
|
|
— |
|
|
— |
|
|
|
214 |
|
|
|
214 |
Depreciation and amortization expense |
|
— |
|
|
— |
|
|
— |
|
|
|
11 |
|
|
|
11 |
Operating income by segment |
$ |
3,810 |
|
$ |
212 |
|
$ |
1 |
|
|
$ |
(231 |
) |
|
$ |
3,792 |
|
|
|
|
|
|
|
|
|
|
|||||||
Three months ended |
|
|
|
|
|
|
|
|
|
|||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|||||||
Revenues from external customers |
$ |
27,989 |
|
$ |
342 |
|
$ |
1,189 |
|
|
$ |
— |
|
|
$ |
29,520 |
Intersegment revenues |
|
3 |
|
|
60 |
|
|
115 |
|
|
|
(178 |
) |
|
|
— |
Total revenues |
|
27,992 |
|
|
402 |
|
|
1,304 |
|
|
|
(178 |
) |
|
|
29,520 |
Cost of sales: |
|
|
|
|
|
|
|
|
|
|||||||
Cost of materials and other |
|
25,395 |
|
|
256 |
|
|
1,150 |
|
|
|
(177 |
) |
|
|
26,624 |
Operating expenses (excluding depreciation and amortization expense reflected below) |
|
1,195 |
|
|
26 |
|
|
128 |
|
|
|
(1 |
) |
|
|
1,348 |
Depreciation and amortization expense (c) |
|
549 |
|
|
11 |
|
|
70 |
|
|
|
— |
|
|
|
630 |
Total cost of sales |
|
27,139 |
|
|
293 |
|
|
1,348 |
|
|
|
(178 |
) |
|
|
28,602 |
Other operating expenses |
|
18 |
|
|
1 |
|
|
— |
|
|
|
— |
|
|
|
19 |
General and administrative expenses (excluding depreciation and amortization expense reflected below) |
|
— |
|
|
— |
|
|
— |
|
|
|
195 |
|
|
|
195 |
Depreciation and amortization expense |
|
— |
|
|
— |
|
|
— |
|
|
|
11 |
|
|
|
11 |
Operating income (loss) by segment |
$ |
835 |
|
$ |
108 |
|
$ |
(44 |
) |
|
$ |
(206 |
) |
|
$ |
693 |
See Operating Highlights by Segment. See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES FINANCIAL HIGHLIGHTS BY SEGMENT (millions of dollars) (unaudited) |
||||||||||||||||
|
Refining |
|
Renewable Diesel |
|
Ethanol |
|
Corporate and Eliminations |
|
Total |
|||||||
Nine months ended |
|
|
|
|
|
|
|
|
|
|||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|||||||
Revenues from external customers |
$ |
128,588 |
|
$ |
2,417 |
|
$ |
3,632 |
|
|
$ |
— |
|
|
$ |
134,637 |
Intersegment revenues |
|
24 |
|
|
1,490 |
|
|
507 |
|
|
|
(2,021 |
) |
|
|
— |
Total revenues |
|
128,612 |
|
|
3,907 |
|
|
4,139 |
|
|
|
(2,021 |
) |
|
|
134,637 |
Cost of sales: |
|
|
|
|
|
|
|
|
|
|||||||
Cost of materials and other (a) |
|
111,308 |
|
|
3,129 |
|
|
3,533 |
|
|
|
(2,011 |
) |
|
|
115,959 |
Operating expenses (excluding depreciation and amortization expense reflected below) |
|
4,111 |
|
|
178 |
|
|
464 |
|
|
|
(2 |
) |
|
|
4,751 |
Depreciation and amortization expense (c) |
|
1,682 |
|
|
87 |
|
|
37 |
|
|
|
— |
|
|
|
1,806 |
Total cost of sales |
|
117,101 |
|
|
3,394 |
|
|
4,034 |
|
|
|
(2,013 |
) |
|
|
122,516 |
Other operating expenses |
|
38 |
|
|
— |
|
|
2 |
|
|
|
— |
|
|
|
40 |
General and administrative expenses (excluding depreciation and amortization expense reflected below) (d) |
|
— |
|
|
— |
|
|
— |
|
|
|
652 |
|
|
|
652 |
Depreciation and amortization expense |
|
— |
|
|
— |
|
|
— |
|
|
|
34 |
|
|
|
34 |
Operating income by segment |
$ |
11,473 |
|
$ |
513 |
|
$ |
103 |
|
|
$ |
(694 |
) |
|
$ |
11,395 |
|
|
|
|
|
|
|
|
|
|
|||||||
Nine months ended |
|
|
|
|
|
|
|
|
|
|||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|||||||
Revenues from external customers |
$ |
73,426 |
|
$ |
1,190 |
|
$ |
3,458 |
|
|
$ |
— |
|
|
$ |
78,074 |
Intersegment revenues |
|
7 |
|
|
215 |
|
|
259 |
|
|
|
(481 |
) |
|
|
— |
Total revenues |
|
73,433 |
|
|
1,405 |
|
|
3,717 |
|
|
|
(481 |
) |
|
|
78,074 |
Cost of sales: |
|
|
|
|
|
|
|
|
|
|||||||
Cost of materials and other (b) |
|
67,417 |
|
|
724 |
|
|
3,204 |
|
|
|
(480 |
) |
|
|
70,865 |
Operating expenses (excluding depreciation and amortization expense reflected below) (b) |
|
3,730 |
|
|
86 |
|
|
403 |
|
|
|
(1 |
) |
|
|
4,218 |
Depreciation and amortization expense (c) |
|
1,626 |
|
|
35 |
|
|
111 |
|
|
|
— |
|
|
|
1,772 |
Total cost of sales |
|
72,773 |
|
|
845 |
|
|
3,718 |
|
|
|
(481 |
) |
|
|
76,855 |
Other operating expenses |
|
68 |
|
|
1 |
|
|
— |
|
|
|
— |
|
|
|
69 |
General and administrative expenses (excluding depreciation and amortization expense reflected below) |
|
— |
|
|
— |
|
|
— |
|
|
|
579 |
|
|
|
579 |
Depreciation and amortization expense |
|
— |
|
|
— |
|
|
— |
|
|
|
35 |
|
|
|
35 |
Operating income (loss) by segment |
$ |
592 |
|
$ |
559 |
|
$ |
(1 |
) |
|
$ |
(614 |
) |
|
$ |
536 |
See Operating Highlights by Segment. See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER (millions of dollars) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of net income (loss) attributable to Valero
attributable to |
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to stockholders |
$ |
2,817 |
|
|
$ |
463 |
|
|
$ |
8,415 |
|
|
$ |
(79 |
) |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of renewable volume obligation (RVO) (a) |
|
— |
|
|
|
58 |
|
|
|
(104 |
) |
|
|
219 |
|
Income tax expense related to modification of RVO |
|
— |
|
|
|
(13 |
) |
|
|
23 |
|
|
|
(49 |
) |
Modification of RVO, net of taxes |
|
— |
|
|
|
45 |
|
|
|
(81 |
) |
|
|
170 |
|
Gain on sale of ethanol plant (c) |
|
— |
|
|
|
— |
|
|
|
(23 |
) |
|
|
— |
|
Income tax expense related to gain on sale of ethanol plant |
|
— |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
Gain on sale of ethanol plant, net of taxes |
|
— |
|
|
|
— |
|
|
|
(18 |
) |
|
|
— |
|
Environmental reserve adjustment (d) |
|
— |
|
|
|
— |
|
|
|
20 |
|
|
|
— |
|
Income tax benefit related to environmental reserve adjustment |
|
— |
|
|
|
— |
|
|
|
(5 |
) |
|
|
— |
|
Environmental reserve adjustment, net of taxes |
|
— |
|
|
|
— |
|
|
|
15 |
|
|
|
— |
|
Loss (gain) on early retirement of debt (e) |
|
(26 |
) |
|
|
— |
|
|
|
24 |
|
|
|
— |
|
Income tax (benefit) expense related to loss (gain) on early retirement of debt |
|
5 |
|
|
|
— |
|
|
|
(6 |
) |
|
|
— |
|
Loss (gain) on early retirement of debt, net of taxes |
|
(21 |
) |
|
|
— |
|
|
|
18 |
|
|
|
— |
|
Change in estimated useful life of ethanol plant (c) |
|
— |
|
|
|
48 |
|
|
|
— |
|
|
|
48 |
|
Income tax benefit related to the change in estimated useful life of ethanol plant |
|
— |
|
|
|
(11 |
) |
|
|
— |
|
|
|
(11 |
) |
Change in estimated useful life of ethanol plant, net of taxes |
|
— |
|
|
|
37 |
|
|
|
— |
|
|
|
37 |
|
Gain on sale of MVP interest (e) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(62 |
) |
Income tax expense related to gain on sale of MVP interest |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14 |
|
Gain on sale of MVP interest, net of taxes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(48 |
) |
Diamond Pipeline asset impairment (e) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24 |
|
Income tax benefit related to Diamond Pipeline asset impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5 |
) |
Diamond Pipeline asset impairment, net of taxes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19 |
|
Income tax expense related to changes in statutory tax rates (f) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
64 |
|
Total adjustments |
|
(21 |
) |
|
|
82 |
|
|
|
(66 |
) |
|
|
242 |
|
Adjusted net income attributable to
|
$ |
2,796 |
|
|
$ |
545 |
|
|
$ |
8,349 |
|
|
$ |
163 |
|
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER (millions of dollars) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of earnings (loss) per common share –
assuming dilution to adjusted earnings per common share –
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share – assuming dilution |
$ |
7.19 |
|
|
$ |
1.13 |
|
$ |
20.93 |
|
|
$ |
(0.20 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
|
0.11 |
|
|
(0.20 |
) |
|
|
0.42 |
|
|
Gain on sale of ethanol plant (c) |
|
— |
|
|
|
— |
|
|
(0.05 |
) |
|
|
— |
|
|
Environmental reserve adjustment (d) |
|
— |
|
|
|
— |
|
|
0.04 |
|
|
|
— |
|
|
Loss (gain) on early retirement of debt (e) |
|
(0.05 |
) |
|
|
— |
|
|
0.05 |
|
|
|
— |
|
|
Change in estimated useful life of ethanol plant (c) |
|
— |
|
|
|
0.09 |
|
|
— |
|
|
|
0.09 |
|
|
Gain on sale of MVP interest (e) |
|
— |
|
|
|
— |
|
|
— |
|
|
|
(0.12 |
) |
|
Diamond Pipeline asset impairment (e) |
|
— |
|
|
|
— |
|
|
— |
|
|
|
0.04 |
|
|
Income tax expense related to changes in statutory tax rates (f) |
|
— |
|
|
|
— |
|
|
— |
|
|
|
0.16 |
|
|
Total adjustments |
|
(0.05 |
) |
|
|
0.20 |
|
|
(0.16 |
) |
|
|
0.59 |
|
|
Adjusted earnings per common share – assuming dilution |
$ |
7.14 |
|
|
$ |
1.33 |
|
$ |
20.77 |
|
|
$ |
0.39 |
|
|
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER (millions of dollars) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of operating income (loss) by segment to segment margin, and reconciliation of operating income (loss) by segment to adjusted operating income by segment |
|
|
|
|
|
|
|
||||||||
Refining segment |
|
|
|
|
|
|
|
||||||||
Refining operating income |
$ |
3,810 |
|
$ |
835 |
|
$ |
11,473 |
|
|
$ |
592 |
|||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
58 |
|
|
(104 |
) |
|
|
219 |
|||
Operating expenses (excluding depreciation and amortization expense reflected below) (b) |
|
1,516 |
|
|
1,195 |
|
|
4,111 |
|
|
|
3,730 |
|||
Depreciation and amortization expense |
|
568 |
|
|
549 |
|
|
1,682 |
|
|
|
1,626 |
|||
Other operating expenses |
|
6 |
|
|
18 |
|
|
38 |
|
|
|
68 |
|||
Refining margin |
$ |
5,900 |
|
$ |
2,655 |
|
$ |
17,200 |
|
|
$ |
6,235 |
|||
|
|
|
|
|
|
|
|
||||||||
Refining operating income |
$ |
3,810 |
|
$ |
835 |
|
$ |
11,473 |
|
|
$ |
592 |
|||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
58 |
|
|
(104 |
) |
|
|
219 |
|||
Other operating expenses |
|
6 |
|
|
18 |
|
|
38 |
|
|
|
68 |
|||
Adjusted Refining operating income |
$ |
3,816 |
|
$ |
911 |
|
$ |
11,407 |
|
|
$ |
879 |
|||
|
|
|
|
|
|
|
|
||||||||
Renewable Diesel segment |
|
|
|
|
|
|
|
||||||||
Renewable Diesel operating income |
$ |
212 |
|
$ |
108 |
|
$ |
513 |
|
|
$ |
559 |
|||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Operating expenses (excluding depreciation and amortization expense reflected below) |
|
69 |
|
|
26 |
|
|
178 |
|
|
|
86 |
|||
Depreciation and amortization expense |
|
33 |
|
|
11 |
|
|
87 |
|
|
|
35 |
|||
Other operating expenses |
|
— |
|
|
1 |
|
|
— |
|
|
|
1 |
|||
Renewable Diesel margin |
$ |
314 |
|
$ |
146 |
|
$ |
778 |
|
|
$ |
681 |
|||
|
|
|
|
|
|
|
|
||||||||
Renewable Diesel operating income |
$ |
212 |
|
$ |
108 |
|
$ |
513 |
|
|
$ |
559 |
|||
Adjustment: Other operating expenses |
|
— |
|
|
1 |
|
|
— |
|
|
|
1 |
|||
Adjusted Renewable Diesel operating income |
$ |
212 |
|
$ |
109 |
|
$ |
513 |
|
|
$ |
560 |
|||
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER (millions of dollars) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of operating income (loss) by segment to segment margin, and reconciliation of operating income (loss) by segment to adjusted operating income by segment |
|
|
|
|
|
|
|
||||||||
Ethanol segment |
|
|
|
|
|
|
|
||||||||
Ethanol operating income (loss) |
$ |
1 |
|
$ |
(44 |
) |
|
$ |
103 |
|
|
$ |
(1 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Operating expenses (excluding depreciation and amortization expense reflected below) (b) |
|
162 |
|
|
128 |
|
|
|
464 |
|
|
|
403 |
|
|
Depreciation and amortization expense (c) |
|
20 |
|
|
70 |
|
|
|
37 |
|
|
|
111 |
|
|
Other operating expenses |
|
— |
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
Ethanol margin |
$ |
183 |
|
$ |
154 |
|
|
$ |
606 |
|
|
$ |
513 |
|
|
|
|
|
|
|
|
|
|
||||||||
Ethanol operating income (loss) |
$ |
1 |
|
$ |
(44 |
) |
|
$ |
103 |
|
|
$ |
(1 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Gain on sale of ethanol plant (c) |
|
— |
|
|
— |
|
|
|
(23 |
) |
|
|
— |
|
|
Change in estimated useful life of ethanol plant (c) |
|
— |
|
|
48 |
|
|
|
— |
|
|
|
48 |
|
|
Other operating expenses |
|
— |
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
Adjusted Ethanol operating income |
$ |
1 |
|
$ |
4 |
|
|
$ |
82 |
|
|
$ |
47 |
|
|
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER (millions of dollars) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of Refining segment operating income (loss) to Refining margin (by region), and reconciliation of Refining segment operating income (loss) to adjusted Refining segment operating income (by region) (h) |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Refining operating income (loss) |
$ |
2,072 |
|
$ |
341 |
|
$ |
6,467 |
|
|
$ |
(8 |
) |
||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
41 |
|
|
(74 |
) |
|
|
157 |
|
||
Operating expenses (excluding depreciation and amortization expense reflected below) (b) |
|
870 |
|
|
674 |
|
|
2,339 |
|
|
|
2,279 |
|
||
Depreciation and amortization expense |
|
350 |
|
|
332 |
|
|
1,023 |
|
|
|
998 |
|
||
Other operating expenses |
|
6 |
|
|
17 |
|
|
29 |
|
|
|
58 |
|
||
Refining margin |
$ |
3,298 |
|
$ |
1,405 |
|
$ |
9,784 |
|
|
$ |
3,484 |
|
||
|
|
|
|
|
|
|
|
||||||||
Refining operating income (loss) |
$ |
2,072 |
|
$ |
341 |
|
$ |
6,467 |
|
|
$ |
(8 |
) |
||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
41 |
|
|
(74 |
) |
|
|
157 |
|
||
Other operating expenses |
|
6 |
|
|
17 |
|
|
29 |
|
|
|
58 |
|
||
Adjusted Refining operating income |
$ |
2,078 |
|
$ |
399 |
|
$ |
6,422 |
|
|
$ |
207 |
|
||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Refining operating income |
$ |
600 |
|
$ |
209 |
|
$ |
1,701 |
|
|
$ |
322 |
|
||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
11 |
|
|
(19 |
) |
|
|
39 |
|
||
Operating expenses (excluding depreciation and amortization expense reflected below) (b) |
|
210 |
|
|
174 |
|
|
581 |
|
|
|
523 |
|
||
Depreciation and amortization expense |
|
85 |
|
|
84 |
|
|
251 |
|
|
|
253 |
|
||
Other operating expenses |
|
— |
|
|
1 |
|
|
— |
|
|
|
10 |
|
||
Refining margin |
$ |
895 |
|
$ |
479 |
|
$ |
2,514 |
|
|
$ |
1,147 |
|
||
|
|
|
|
|
|
|
|
||||||||
Refining operating income |
$ |
600 |
|
$ |
209 |
|
$ |
1,701 |
|
|
$ |
322 |
|
||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
11 |
|
|
(19 |
) |
|
|
39 |
|
||
Other operating expenses |
|
— |
|
|
1 |
|
|
— |
|
|
|
10 |
|
||
Adjusted Refining operating income |
$ |
600 |
|
$ |
221 |
|
$ |
1,682 |
|
|
$ |
371 |
|
||
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER (millions of dollars) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of Refining segment operating income (loss) to Refining margin (by region), and reconciliation of Refining segment operating income (loss) to adjusted Refining segment operating income (by region) (h) (continued) |
|
|
|
|
|
|
|
||||||||
North |
|
|
|
|
|
|
|
||||||||
Refining operating income |
$ |
785 |
|
$ |
237 |
|
$ |
2,293 |
|
|
$ |
293 |
|
||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Operating expenses (excluding depreciation and amortization expense reflected below) |
|
226 |
|
|
186 |
|
|
624 |
|
|
|
476 |
|
||
Depreciation and amortization expense |
|
62 |
|
|
67 |
|
|
197 |
|
|
|
179 |
|
||
Other operating expenses |
|
— |
|
|
— |
|
|
9 |
|
|
|
— |
|
||
Refining margin |
$ |
1,073 |
|
$ |
490 |
|
$ |
3,123 |
|
|
$ |
948 |
|
||
|
|
|
|
|
|
|
|
||||||||
Refining operating income |
$ |
785 |
|
$ |
237 |
|
$ |
2,293 |
|
|
$ |
293 |
|
||
Adjustment: Other operating expenses |
|
— |
|
|
— |
|
|
9 |
|
|
|
— |
|
||
Adjusted Refining operating income |
$ |
785 |
|
$ |
237 |
|
$ |
2,302 |
|
|
$ |
293 |
|
||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Refining operating income (loss) |
$ |
353 |
|
$ |
48 |
|
$ |
1,012 |
|
|
$ |
(15 |
) |
||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Modification of RVO (a) |
|
— |
|
|
6 |
|
|
(11 |
) |
|
|
23 |
|
||
Operating expenses (excluding depreciation and amortization expense reflected below) |
|
210 |
|
|
161 |
|
|
567 |
|
|
|
452 |
|
||
Depreciation and amortization expense |
|
71 |
|
|
66 |
|
|
211 |
|
|
|
196 |
|
||
Refining margin |
$ |
634 |
|
$ |
281 |
|
$ |
1,779 |
|
|
$ |
656 |
|
||
|
|
|
|
|
|
|
|
||||||||
Refining operating income (loss) |
$ |
353 |
|
$ |
48 |
|
$ |
1,012 |
|
|
$ |
(15 |
) |
||
Adjustment: Modification of RVO (a) |
|
— |
|
|
6 |
|
|
(11 |
) |
|
|
23 |
|
||
Adjusted Refining operating income |
$ |
353 |
|
$ |
54 |
|
$ |
1,001 |
|
|
$ |
8 |
|
||
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES REFINING SEGMENT OPERATING HIGHLIGHTS (millions of dollars, except per barrel amounts) (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Throughput volumes (thousand barrels per day) |
|
|
|
|
|
|
|
||||
Feedstocks: |
|
|
|
|
|
|
|
||||
Heavy sour crude oil |
|
325 |
|
|
301 |
|
|
342 |
|
|
338 |
Medium/light sour crude oil |
|
497 |
|
|
249 |
|
|
438 |
|
|
295 |
Sweet crude oil |
|
1,479 |
|
|
1,601 |
|
|
1,439 |
|
|
1,390 |
Residuals |
|
214 |
|
|
275 |
|
|
223 |
|
|
239 |
Other feedstocks |
|
123 |
|
|
125 |
|
|
117 |
|
|
118 |
Total feedstocks |
|
2,638 |
|
|
2,551 |
|
|
2,559 |
|
|
2,380 |
Blendstocks and other |
|
367 |
|
|
313 |
|
|
364 |
|
|
325 |
Total throughput volumes |
|
3,005 |
|
|
2,864 |
|
|
2,923 |
|
|
2,705 |
|
|
|
|
|
|
|
|
||||
Yields (thousand barrels per day) |
|
|
|
|
|
|
|
||||
Gasolines and blendstocks |
|
1,457 |
|
|
1,451 |
|
|
1,434 |
|
|
1,359 |
Distillates |
|
1,158 |
|
|
1,055 |
|
|
1,107 |
|
|
995 |
Other products (i) |
|
418 |
|
|
390 |
|
|
409 |
|
|
381 |
Total yields |
|
3,033 |
|
|
2,896 |
|
|
2,950 |
|
|
2,735 |
|
|
|
|
|
|
|
|
||||
Operating statistics (b) (g) (j) |
|
|
|
|
|
|
|
||||
Refining margin |
$ |
5,900 |
|
$ |
2,655 |
|
$ |
17,200 |
|
$ |
6,235 |
Adjusted Refining operating income |
$ |
3,816 |
|
$ |
911 |
|
$ |
11,407 |
|
$ |
879 |
Throughput volumes (thousand barrels per day) |
|
3,005 |
|
|
2,864 |
|
|
2,923 |
|
|
2,705 |
|
|
|
|
|
|
|
|
||||
Refining margin per barrel of throughput |
$ |
21.34 |
|
$ |
10.07 |
|
$ |
21.55 |
|
$ |
8.45 |
Less: |
|
|
|
|
|
|
|
||||
Operating expenses (excluding depreciation and amortization expense reflected below) per barrel of throughput |
|
5.48 |
|
|
4.53 |
|
|
5.15 |
|
|
5.05 |
Depreciation and amortization expense per barrel of throughput |
|
2.06 |
|
|
2.08 |
|
|
2.11 |
|
|
2.21 |
Adjusted Refining operating income per barrel of throughput |
$ |
13.80 |
|
$ |
3.46 |
|
$ |
14.29 |
|
$ |
1.19 |
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES RENEWABLE DIESEL SEGMENT OPERATING HIGHLIGHTS (millions of dollars, except per gallon amounts) (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Operating statistics (g) (j) |
|
|
|
|
|
|
|
||||
Renewable Diesel margin |
$ |
314 |
|
$ |
146 |
|
$ |
778 |
|
$ |
681 |
Adjusted Renewable Diesel operating income |
$ |
212 |
|
$ |
109 |
|
$ |
513 |
|
$ |
560 |
Sales volumes (thousand gallons per day) |
|
2,231 |
|
|
671 |
|
|
2,084 |
|
|
819 |
|
|
|
|
|
|
|
|
||||
Renewable Diesel margin per gallon of sales |
$ |
1.53 |
|
$ |
2.37 |
|
$ |
1.37 |
|
$ |
3.05 |
Less: |
|
|
|
|
|
|
|
||||
Operating expenses (excluding depreciation and amortization expense reflected below) per gallon of sales |
|
0.34 |
|
|
0.42 |
|
|
0.32 |
|
|
0.39 |
Depreciation and amortization expense per gallon of sales |
|
0.15 |
|
|
0.19 |
|
|
0.15 |
|
|
0.16 |
Adjusted Renewable Diesel operating income per gallon of sales |
$ |
1.04 |
|
$ |
1.76 |
|
$ |
0.90 |
|
$ |
2.50 |
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES ETHANOL SEGMENT OPERATING HIGHLIGHTS (millions of dollars, except per gallon amounts) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Operating statistics (b) (g) (j) |
|
|
|
|
|
|
|
||||||||
Ethanol margin |
$ |
183 |
|
$ |
154 |
|
|
$ |
606 |
|
$ |
513 |
|
||
Adjusted Ethanol operating income |
$ |
1 |
|
$ |
4 |
|
|
$ |
82 |
|
$ |
47 |
|
||
Production volumes (thousand gallons per day) |
|
3,498 |
|
|
3,625 |
|
|
|
3,799 |
|
|
3,797 |
|
||
|
|
|
|
|
|
|
|
||||||||
Ethanol margin per gallon of production |
$ |
0.57 |
|
$ |
0.46 |
|
|
$ |
0.59 |
|
$ |
0.50 |
|
||
Less: |
|
|
|
|
|
|
|
||||||||
Operating expenses (excluding depreciation and amortization expense reflected below) per gallon of production |
|
0.50 |
|
|
0.38 |
|
|
|
0.45 |
|
|
0.39 |
|
||
Depreciation and amortization expense per gallon of production (c) |
|
0.07 |
|
|
0.21 |
|
|
|
0.04 |
|
|
0.11 |
|
||
Gain on sale of ethanol plant per gallon of production (c) |
|
— |
|
|
— |
|
|
|
0.02 |
|
|
— |
|
||
Change in estimated useful life of ethanol plant per gallon of production (c) |
|
— |
|
|
(0.14 |
) |
|
|
— |
|
|
(0.05 |
) |
||
Adjusted Ethanol operating income per gallon of production |
$ |
— |
|
$ |
0.01 |
|
|
$ |
0.08 |
|
$ |
0.05 |
|
||
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES REFINING SEGMENT OPERATING HIGHLIGHTS BY REGION (millions of dollars, except per barrel amounts) (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Operating statistics by region (h) |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Refining margin |
$ |
3,298 |
|
$ |
1,405 |
|
$ |
9,784 |
|
$ |
3,484 |
Adjusted Refining operating income |
$ |
2,078 |
|
$ |
399 |
|
$ |
6,422 |
|
$ |
207 |
Throughput volumes (thousand barrels per day) |
|
1,813 |
|
|
1,649 |
|
|
1,752 |
|
|
1,632 |
|
|
|
|
|
|
|
|
||||
Refining margin per barrel of throughput |
$ |
19.76 |
|
$ |
9.27 |
|
$ |
20.45 |
|
$ |
7.83 |
Less: |
|
|
|
|
|
|
|
||||
Operating expenses (excluding depreciation and amortization expense reflected below) per barrel of throughput |
|
5.21 |
|
|
4.44 |
|
|
4.89 |
|
|
5.12 |
Depreciation and amortization expense per barrel of throughput |
|
2.09 |
|
|
2.19 |
|
|
2.14 |
|
|
2.24 |
Adjusted Refining operating income per barrel of throughput |
$ |
12.46 |
|
$ |
2.64 |
|
$ |
13.42 |
|
$ |
0.47 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Refining margin |
$ |
895 |
|
$ |
479 |
|
$ |
2,514 |
|
$ |
1,147 |
Adjusted Refining operating income |
$ |
600 |
|
$ |
221 |
|
$ |
1,682 |
|
$ |
371 |
Throughput volumes (thousand barrels per day) |
|
441 |
|
|
465 |
|
|
437 |
|
|
442 |
|
|
|
|
|
|
|
|
||||
Refining margin per barrel of throughput |
$ |
22.07 |
|
$ |
11.19 |
|
$ |
21.10 |
|
$ |
9.50 |
Less: |
|
|
|
|
|
|
|
||||
Operating expenses (excluding depreciation and amortization expense reflected below) per barrel of throughput |
|
5.19 |
|
|
4.07 |
|
|
4.88 |
|
|
4.33 |
Depreciation and amortization expense per barrel of throughput |
|
2.10 |
|
|
1.96 |
|
|
2.11 |
|
|
2.10 |
Adjusted Refining operating income per barrel of throughput |
$ |
14.78 |
|
$ |
5.16 |
|
$ |
14.11 |
|
$ |
3.07 |
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES REFINING SEGMENT OPERATING HIGHLIGHTS BY REGION (millions of dollars, except per barrel amounts) (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Operating statistics by region (h) (continued) |
|
|
|
|
|
|
|
||||
North |
|
|
|
|
|
|
|
||||
Refining margin |
$ |
1,073 |
|
$ |
490 |
|
$ |
3,123 |
|
$ |
948 |
Adjusted Refining operating income |
$ |
785 |
|
$ |
237 |
|
$ |
2,302 |
|
$ |
293 |
Throughput volumes (thousand barrels per day) |
|
479 |
|
|
480 |
|
|
482 |
|
|
386 |
|
|
|
|
|
|
|
|
||||
Refining margin per barrel of throughput |
$ |
24.34 |
|
$ |
11.10 |
|
$ |
23.72 |
|
$ |
9.00 |
Less: |
|
|
|
|
|
|
|
||||
Operating expenses (excluding depreciation and amortization expense reflected below) per barrel of throughput |
|
5.11 |
|
|
4.21 |
|
|
4.74 |
|
|
4.53 |
Depreciation and amortization expense per barrel of throughput |
|
1.43 |
|
|
1.52 |
|
|
1.50 |
|
|
1.69 |
Adjusted Refining operating income per barrel of throughput |
$ |
17.80 |
|
$ |
5.37 |
|
$ |
17.48 |
|
$ |
2.78 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Refining margin |
$ |
634 |
|
$ |
281 |
|
$ |
1,779 |
|
$ |
656 |
Adjusted Refining operating income |
$ |
353 |
|
$ |
54 |
|
$ |
1,001 |
|
$ |
8 |
Throughput volumes (thousand barrels per day) |
|
272 |
|
|
270 |
|
|
252 |
|
|
245 |
|
|
|
|
|
|
|
|
||||
Refining margin per barrel of throughput |
$ |
25.36 |
|
$ |
11.29 |
|
$ |
25.89 |
|
$ |
9.81 |
Less: |
|
|
|
|
|
|
|
||||
Operating expenses (excluding depreciation and amortization expense reflected below) per barrel of throughput |
|
8.39 |
|
|
6.48 |
|
|
8.26 |
|
|
6.76 |
Depreciation and amortization expense per barrel of throughput |
|
2.84 |
|
|
2.64 |
|
|
3.07 |
|
|
2.93 |
Adjusted Refining operating income per barrel of throughput |
$ |
14.13 |
|
$ |
2.17 |
|
$ |
14.56 |
|
$ |
0.12 |
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES AVERAGE MARKET REFERENCE PRICES AND DIFFERENTIALS (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Refining |
|
|
|
|
|
|
|
||||||||
Feedstocks (dollars per barrel) |
|
|
|
|
|
|
|
||||||||
Brent crude oil |
$ |
97.59 |
|
|
$ |
73.22 |
|
|
$ |
102.21 |
|
|
$ |
67.77 |
|
Brent less West Texas Intermediate (WTI) crude oil |
|
5.83 |
|
|
|
2.64 |
|
|
|
3.91 |
|
|
|
2.94 |
|
Brent less WTI Houston crude oil |
|
3.69 |
|
|
|
2.01 |
|
|
|
2.28 |
|
|
|
2.03 |
|
Brent less Dated Brent crude oil |
|
(2.97 |
) |
|
|
(0.25 |
) |
|
|
(2.92 |
) |
|
|
0.06 |
|
Brent less Alaska North Slope (ANS) crude oil |
|
(1.53 |
) |
|
|
0.49 |
|
|
|
(0.19 |
) |
|
|
0.46 |
|
Brent less Argus Sour Crude Index (ASCI) crude oil |
|
8.23 |
|
|
|
4.52 |
|
|
|
6.58 |
|
|
|
3.62 |
|
Brent less Maya crude oil |
|
13.11 |
|
|
|
7.01 |
|
|
|
9.84 |
|
|
|
5.95 |
|
Brent less Western Canadian Select (WCS) |
|
17.68 |
|
|
|
7.74 |
|
|
|
13.22 |
|
|
|
6.77 |
|
WTI crude oil |
|
91.76 |
|
|
|
70.58 |
|
|
|
98.29 |
|
|
|
64.84 |
|
|
|
|
|
|
|
|
|
||||||||
Natural gas (dollars per million British Thermal Units) |
|
7.31 |
|
|
|
4.25 |
|
|
|
6.29 |
|
|
|
8.95 |
|
|
|
|
|
|
|
|
|
||||||||
Products (dollars per barrel) |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Conventional Blendstock of Oxygenate Blending (CBOB) gasoline less Brent |
|
13.81 |
|
|
|
16.90 |
|
|
|
20.27 |
|
|
|
13.82 |
|
Ultra-low-sulfur (ULS) diesel less Brent |
|
49.12 |
|
|
|
14.15 |
|
|
|
44.34 |
|
|
|
12.44 |
|
Propylene less Brent |
|
(46.73 |
) |
|
|
(5.21 |
) |
|
|
(38.04 |
) |
|
|
(2.37 |
) |
|
|
|
|
|
|
|
|
||||||||
CBOB gasoline less WTI |
|
27.38 |
|
|
|
20.84 |
|
|
|
26.49 |
|
|
|
18.53 |
|
ULS diesel less WTI |
|
60.36 |
|
|
|
19.37 |
|
|
|
49.26 |
|
|
|
18.33 |
|
North |
|
|
|
|
|
|
|
||||||||
CBOB gasoline less Brent |
|
28.28 |
|
|
|
20.82 |
|
|
|
29.18 |
|
|
|
16.58 |
|
ULS diesel less Brent |
|
52.30 |
|
|
|
16.32 |
|
|
|
51.67 |
|
|
|
14.43 |
|
|
|
|
|
|
|
|
|
||||||||
California Reformulated Gasoline Blendstock of Oxygenate Blending (CARBOB) 87 gasoline less ANS |
|
48.06 |
|
|
|
27.49 |
|
|
|
43.86 |
|
|
|
23.08 |
|
|
|
50.26 |
|
|
|
18.55 |
|
|
|
46.97 |
|
|
|
15.99 |
|
CARBOB 87 gasoline less WTI |
|
55.42 |
|
|
|
29.64 |
|
|
|
47.96 |
|
|
|
25.55 |
|
CARB diesel less WTI |
|
57.62 |
|
|
|
20.70 |
|
|
|
51.07 |
|
|
|
18.47 |
|
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES AVERAGE MARKET REFERENCE PRICES AND DIFFERENTIALS (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Renewable Diesel |
|
|
|
|
|
|
|
||||
New York Mercantile Exchange ULS diesel (dollars per gallon) |
$ |
3.55 |
|
$ |
2.13 |
|
$ |
3.54 |
|
$ |
1.96 |
Biodiesel Renewable Identification Number (RIN) (dollars per RIN) |
|
1.71 |
|
|
1.60 |
|
|
1.61 |
|
|
1.49 |
California Low-Carbon Fuel Standard (dollars per metric ton) |
|
86.21 |
|
|
175.75 |
|
|
109.71 |
|
|
185.29 |
pound) |
|
0.66 |
|
|
0.62 |
|
|
0.71 |
|
|
0.58 |
|
|
|
|
|
|
|
|
||||
Ethanol |
|
|
|
|
|
|
|
||||
CBOT corn (dollars per bushel) |
|
6.60 |
|
|
5.58 |
|
|
7.02 |
|
|
5.85 |
|
|
2.58 |
|
|
2.37 |
|
|
2.60 |
|
|
2.18 |
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES OTHER FINANCIAL DATA (millions of dollars) (unaudited) |
|||||
|
|
|
|
||
|
2022 |
|
2021 |
||
Balance sheet data |
|
|
|
||
Current assets |
$ |
22,696 |
|
$ |
21,165 |
Cash and cash equivalents included in current assets |
|
3,969 |
|
|
4,122 |
Inventories included in current assets |
|
6,628 |
|
|
6,265 |
Current liabilities |
|
17,237 |
|
|
16,851 |
|
|
21,912 |
|
|
18,430 |
Total equity |
|
23,715 |
|
|
19,817 |
Debt and finance lease obligations: |
|
|
|
||
Debt – |
|
|
|
||
Current portion of debt (excluding variable interest entities (VIEs)) |
$ |
— |
|
$ |
300 |
Debt, less current portion of debt (excluding VIEs) |
|
8,813 |
|
|
10,820 |
Total debt (excluding VIEs) |
|
8,813 |
|
|
11,120 |
Current portion of debt attributable to VIEs |
|
825 |
|
|
810 |
Debt, less current portion of debt attributable to VIEs |
|
— |
|
|
20 |
Total debt attributable to VIEs |
|
825 |
|
|
830 |
Total debt |
|
9,638 |
|
|
11,950 |
Finance lease obligations – |
|
|
|
||
Current portion of finance lease obligations (excluding VIEs) |
|
168 |
|
|
141 |
Finance lease obligations, less current portion (excluding VIEs) |
|
1,502 |
|
|
1,502 |
Total finance lease obligations (excluding VIEs) |
|
1,670 |
|
|
1,643 |
Current portion of finance lease obligations attributable to VIEs |
|
13 |
|
|
13 |
Finance lease obligations, less current portion attributable to VIEs |
|
255 |
|
|
264 |
Total finance lease obligations attributable to VIEs |
|
268 |
|
|
277 |
Total finance lease obligations |
|
1,938 |
|
|
1,920 |
Total debt and finance lease obligations |
$ |
11,576 |
|
$ |
13,870 |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of net cash provided by operating activities to adjusted net cash provided by operating activities (g) |
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities |
$ |
2,045 |
|
|
$ |
1,449 |
|
$ |
8,478 |
|
|
$ |
3,405 |
||
Exclude: |
|
|
|
|
|
|
|
||||||||
Changes in current assets and current liabilities |
|
(1,489 |
) |
|
|
379 |
|
|
(1,617 |
) |
|
|
1,630 |
||
Diamond Green Diesel LLC’s (DGD) adjusted net cash provided by operating activities attributable to the other joint venture member’s ownership interest in DGD |
|
119 |
|
|
|
59 |
|
|
294 |
|
|
|
299 |
||
Adjusted net cash provided by operating activities |
$ |
3,415 |
|
|
$ |
1,011 |
|
$ |
9,801 |
|
|
$ |
1,476 |
||
See Notes to Earnings Release Tables. |
EARNINGS RELEASE TABLES OTHER FINANCIAL DATA (millions of dollars, except per share amounts) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Reconciliation of capital investments to capital investments attributable to Valero (g) |
|
|
|
|
|
|
|
||||||||
Capital expenditures (excluding VIEs) |
$ |
228 |
|
|
$ |
107 |
|
|
$ |
552 |
|
|
$ |
368 |
|
Capital expenditures of VIEs: |
|
|
|
|
|
|
|
||||||||
DGD |
|
224 |
|
|
|
332 |
|
|
|
682 |
|
|
|
730 |
|
Other VIEs |
|
11 |
|
|
|
24 |
|
|
|
30 |
|
|
|
59 |
|
Deferred turnaround and catalyst cost expenditures (excluding VIEs) |
|
139 |
|
|
|
118 |
|
|
|
820 |
|
|
|
544 |
|
Deferred turnaround and catalyst cost expenditures of DGD |
|
— |
|
|
|
5 |
|
|
|
13 |
|
|
|
6 |
|
Investments in nonconsolidated joint ventures |
|
— |
|
|
|
(1 |
) |
|
|
1 |
|
|
|
8 |
|
Capital investments |
|
602 |
|
|
|
585 |
|
|
|
2,098 |
|
|
|
1,715 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
DGD’s capital investments attributable to the other joint venture member |
|
(112 |
) |
|
|
(169 |
) |
|
|
(347 |
) |
|
|
(368 |
) |
Capital expenditures of other VIEs |
|
(11 |
) |
|
|
(24 |
) |
|
|
(30 |
) |
|
|
(59 |
) |
Capital investments attributable to Valero |
$ |
479 |
|
|
$ |
392 |
|
|
$ |
1,721 |
|
|
$ |
1,288 |
|
|
|
|
|
|
|
|
|
||||||||
Dividends per common share |
$ |
0.98 |
|
|
$ |
0.98 |
|
|
$ |
2.94 |
|
|
$ |
2.94 |
|
See Notes to Earnings Release Tables. |
NOTES TO EARNINGS RELEASE TABLES |
|
(a) |
Under the Renewable Fuel Standard program, the |
|
|
|
In 2020, we recognized the cost of the RVO using the 2020 quotas set by the EPA at that time, and in 2021 and the three months ended |
|
|
(b) |
In |
|
|
|
The above-mentioned pre-tax estimated excess energy charge is reflected in our statement of income line items and attributable to our reportable segments for the nine months ended |
|
Refining |
|
Renewable
|
|
Ethanol |
|
Total |
|||||
Cost of materials and other |
$ |
47 |
|
$ |
— |
|
$ |
— |
|
$ |
47 |
|
Operating expenses (excluding depreciation and amortization expense) |
|
478 |
|
|
— |
|
|
54 |
|
|
532 |
|
Total estimated excess energy costs |
$ |
525 |
|
$ |
— |
|
$ |
54 |
|
$ |
579 |
The estimated excess energy costs attributable to our Refining segment for the nine months ended |
||||||||||||
|
|
|
|
|
Other
|
|
Refining
|
|||||
Cost of materials and other |
$ |
45 |
|
$ |
2 |
|
$ |
— |
|
$ |
47 |
|
Operating expenses (excluding depreciation and amortization expense) |
|
437 |
|
|
38 |
|
|
3 |
|
|
478 |
|
Total estimated excess energy costs |
$ |
482 |
|
$ |
40 |
|
$ |
3 |
|
$ |
525 |
|
|
|
|
|
|
|
|
|
|||||
Effect of estimated excess energy costs on operating statistics (j) |
|
|
|
|
|
|
|
|||||
Refining margin per barrel of throughput (g) |
$ |
0.10 |
|
$ |
0.02 |
|
|
n/a |
|
$ |
0.06 |
|
Operating expenses (excluding depreciation and amortization expense) per barrel of throughput |
|
0.98 |
|
|
0.31 |
|
|
n/a |
|
|
0.65 |
|
Adjusted Refining operating income per barrel of throughput (g) |
$ |
1.08 |
|
$ |
0.33 |
|
|
n/a |
|
$ |
0.71 |
|
The estimated excess energy costs attributable to our Ethanol segment for the nine months ended |
|||
(c) |
Depreciation and amortization expense includes the following: |
|||
|
|
|
|
|
|
|
◦ |
a gain of |
|
|
|
|
|
|
|
|
◦ |
accelerated depreciation of |
|
|
|
|
|
|
(d) |
General and administrative expenses (excluding depreciation and amortization expense) for the nine months ended |
|||
|
|
|
|
|
(e) |
“Other income, net” includes the following: |
|||
|
|
◦ |
a gain of |
|
|
|
|
|
|
|
|
◦ |
a gain of |
|
|
|
|
|
|
|
|
◦ |
a charge of |
|
|
|
|
|
|
(f) |
Certain statutory income tax rate changes (primarily an increase in the |
|||
(g) |
We use certain financial measures (as noted below) in the earnings release tables and accompanying earnings release that are not defined under GAAP and are considered to be non-GAAP measures. |
|||
|
|
|
|
|
|
We have defined these non-GAAP measures and believe they are useful to the external users of our financial statements, including industry analysts, investors, lenders, and rating agencies. We believe these measures are useful to assess our ongoing financial performance because, when reconciled to their most comparable GAAP measures, they provide improved comparability between periods after adjusting for certain items that we believe are not indicative of our core operating performance and that may obscure our underlying business results and trends. These non-GAAP measures should not be considered as alternatives to their most comparable GAAP measures nor should they be considered in isolation or as a substitute for an analysis of our results of operations as reported under GAAP. In addition, these non-GAAP measures may not be comparable to similarly titled measures used by other companies because we may define them differently, which diminishes their utility. |
|||
|
|
|
|
|
|
Non-GAAP measures are as follows: |
|||
|
|
|
|
|
|
|
◦ |
Adjusted net income attributable to |
|
|
|
|
|
|
|
|
|
– |
Modification of RVO – The net benefit resulting from the modification of our RVO for 2020 and 2021 that was recognized by us in |
|
|
|
|
|
|
|
|
|
On the other hand, the net charge resulting from the modification of our RVO for 2021 that was recognized by us in |
|
|
|
|
|
|
|
|
– |
Gain on sale of ethanol plant – The gain on the sale of our |
|
|
|
|
|
|
|
|
– |
Environmental reserve adjustment – The environmental reserve adjustment is attributable to a site that was shut down by prior owners and subsequently acquired by us (referred to by us as a non-operating site (see note (d)). |
|
|
|
|
|
|
|
|
– |
Loss (gain) on early retirement of debt – Discounts, premiums, and other expenses recognized in connection with the early retirement of various series of our senior notes (see note (e)) are not associated with the ongoing costs of our borrowing and financing activities. |
|
|
|
|
|
|
|
|
– |
Change in estimated useful life of ethanol plant – The accelerated depreciation recognized as a result of a change in the estimated useful life of our |
|
|
|
|
|
|
|
|
– |
Gain on sale of MVP interest – The gain on the sale of a 24.99 percent membership interest in MVP (see note (e)) is not indicative of our ongoing operations. |
|
|
|
|
|
|
|
|
– |
Diamond Pipeline asset impairment – The asset impairment loss related to the cancellation of a capital project associated with |
|
|
|
|
|
|
|
|
– |
Income tax expense related to changes in statutory tax rates – The income tax expense related to changes in certain statutory income tax rates (see note (f)) is not indicative of income tax expense associated with the pre-tax results for the nine months ended |
|
|
|
|
|
|
|
◦ |
Adjusted earnings per common share – assuming dilution is defined as adjusted net income attributable to |
|
|
|
|
|
|
|
|
◦ |
Refining margin is defined as Refining segment operating income (loss) excluding the modification of RVO adjustment (see note (a)), operating expenses (excluding depreciation and amortization expense), depreciation and amortization expense, and other operating expenses. We believe Refining margin is an important measure of our Refining segment’s operating and financial performance as it is the most comparable measure to the industry’s market reference product margins, which are used by industry analysts, investors, and others to evaluate our performance. |
|
|
|
|
|
|
|
|
◦ |
Renewable Diesel margin is defined as Renewable Diesel segment operating income excluding operating expenses (excluding depreciation and amortization expense), depreciation and amortization expense, and other operating expenses. We believe Renewable Diesel margin is an important measure of our Renewable Diesel segment’s operating and financial performance as it is the most comparable measure to the industry’s market reference product margins, which are used by industry analysts, investors, and others to evaluate our performance. |
|
|
|
|
|
|
|
|
◦ |
Ethanol margin is defined as Ethanol segment operating income (loss) excluding operating expenses (excluding depreciation and amortization expense), depreciation and amortization expense, and other operating expenses. We believe Ethanol margin is an important measure of our Ethanol segment’s operating and financial performance as it is the most comparable measure to the industry’s market reference product margins, which are used by industry analysts, investors, and others to evaluate our performance. |
|
|
|
|
|
|
|
|
◦ |
Adjusted Refining operating income is defined as Refining segment operating income (loss) excluding the modification of RVO adjustment (see note (a)) and other operating expenses. We believe adjusted Refining operating income is an important measure of our Refining segment’s operating and financial performance because it excludes items that are not indicative of that segment’s core operating performance. |
|
|
|
|
|
|
|
|
◦ |
Adjusted Renewable Diesel operating income is defined as Renewable Diesel segment operating income excluding other operating expenses. We believe adjusted Renewable Diesel operating income is an important measure of our Renewable Diesel segment’s operating and financial performance because it excludes an item that is not indicative of that segment’s core operating performance. |
|
|
|
|
|
|
|
|
◦ |
Adjusted Ethanol operating income is defined as Ethanol segment operating income (loss) excluding the gain on sale of ethanol plant (see note (c)), the change in estimated useful life of ethanol plant (see note (c)), and other operating expenses. We believe adjusted Ethanol operating income is an important measure of our Ethanol segment’s operating and financial performance because it excludes items that are not indicative of that segment’s core operating performance. |
|
|
|
|
|
|
|
|
◦ |
Adjusted net cash provided by operating activities is defined as net cash provided by operating activities excluding the items noted below. We believe adjusted net cash provided by operating activities is an important measure of our ongoing financial performance to better assess our ability to generate cash to fund our investing and financing activities. The basis for our belief with respect to each excluded item is provided below. |
|
|
|
|
|
|
|
|
|
– |
Changes in current assets and current liabilities – Current assets net of current liabilities represents our operating liquidity. We believe that the change in our operating liquidity from period to period does not represent cash generated by our operations that is available to fund our investing and financing activities. |
|
|
|
|
|
|
|
|
– |
DGD’s adjusted net cash provided by operating activities attributable to the other joint venture member’s ownership interest in DGD – We are a 50 percent joint venture member in DGD and we consolidate DGD’s financial statements. Our Renewable Diesel segment includes the operations of DGD and the associated activities to market renewable diesel. Because we consolidate DGD’s financial statements, all of DGD’s net cash provided by operating activities (or operating cash flow) is included in our consolidated net cash provided by operating activities. |
|
|
|
|
|
|
|
|
|
DGD’s members use DGD’s operating cash flow (excluding changes in its current assets and current liabilities) to fund its capital investments rather than distribute all of that cash to themselves. Nevertheless, DGD’s operating cash flow is effectively attributable to each member and only 50 percent of DGD’s operating cash flow should be attributed to our net cash provided by operating activities. Therefore, we have adjusted our net cash provided by operating activities for the portion of DGD’s operating cash flow attributable to the other joint venture member’s ownership interest because we believe that it more accurately reflects the operating cash flow available to us to fund our investing and financing activities. The adjustment is calculated as follows (in millions): |
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
DGD operating cash flow data |
|
|
|
|
|
|
|
|||||||||
Net cash provided by operating activities |
$ |
512 |
|
|
$ |
175 |
|
|
$ |
661 |
|
|
$ |
638 |
|
|
Exclude: Changes in current assets and current liabilities |
|
273 |
|
|
|
56 |
|
|
|
73 |
|
|
|
39 |
|
|
Adjusted net cash provided by operating activities |
|
239 |
|
|
|
119 |
|
|
|
588 |
|
|
|
599 |
|
|
Other joint venture member’s ownership interest |
|
50 |
% |
|
|
50 |
% |
|
|
50 |
% |
|
|
50 |
% |
|
DGD’s adjusted net cash provided by operating activities attributable to the other joint venture member’s ownership interest in DGD |
$ |
119 |
|
|
$ |
59 |
|
|
$ |
294 |
|
|
$ |
299 |
|
|
|
◦ |
Capital investments attributable to Valero is defined as all capital expenditures, deferred turnaround and catalyst cost expenditures, and investments in nonconsolidated joint ventures presented in our consolidated statements of cash flows, excluding the portion of DGD’s capital investments attributable to the other joint venture member and all of the capital expenditures of VIEs other than DGD. |
|
|
|
DGD’s members use DGD’s operating cash flow (excluding changes in its current assets and current liabilities) to fund its capital investments rather than distribute all of that cash to themselves. Because DGD’s operating cash flow is effectively attributable to each member, only 50 percent of DGD’s capital investments should be attributed to our net share of total capital investments. We also exclude the capital expenditures of other VIEs that we consolidate because we do not operate those VIEs. We believe capital investments attributable to Valero is an important measure because it more accurately reflects our capital investments. |
|
|
|
|
(h) |
The Refining segment regions reflected herein contain the following refineries: |
||
|
|
|
|
(i) |
Primarily includes petrochemicals, gas oils, No. 6 fuel oil, petroleum coke, sulfur, and asphalt. |
||
|
|
|
|
(j) |
Valero uses certain operating statistics (as noted below) in the earnings release tables and the accompanying earnings release to evaluate performance between comparable periods. Different companies may calculate them in different ways. |
||
|
|
|
|
|
All per barrel of throughput, per gallon of sales, and per gallon of production amounts are calculated by dividing the associated dollar amount by the throughput volumes, sales volumes, and production volumes for the period, as applicable. |
||
|
|
|
|
|
Throughput volumes, sales volumes, and production volumes are calculated by multiplying throughput volumes per day, sales volumes per day, and production volumes per day (as provided in the accompanying tables), respectively, by the number of days in the applicable period. We use throughput volumes, sales volumes, and production volumes for the Refining segment, Renewable Diesel segment, and Ethanol segment, respectively, due to their general use by others who operate facilities similar to those included in our segments. We believe the use of such volumes results in per unit amounts that are most representative of the product margins generated and the operating costs incurred as a result of our operation of those facilities. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221024006010/en/
Investors:
Media:
Source:
FAQ
What were Valero's net income results for Q3 2022?
How much debt has Valero reduced since 2021?
What was Valero's refining operating income for Q3 2022?
What is the refining throughput volume for Valero in Q3 2022?