Please wait
vlologoa06.gif
.01


Valero Energy Reports Second Quarter 2025 Results

•Reported net income attributable to Valero stockholders of $714 million, or $2.28 per share
•Repaid the outstanding principal balance of $251 million of 2.85% Senior Notes that matured in April
•Declared a regular quarterly cash dividend on common stock of $1.13 per share on July 17
•Returned $695 million to stockholders through dividends and stock buybacks

SAN ANTONIO, July 24, 2025 – Valero Energy Corporation (NYSE: VLO, “Valero”) today reported net income attributable to Valero stockholders of $714 million, or $2.28 per share, for the second quarter of 2025, compared to net income of $880 million, or $2.71 per share, for the second quarter of 2024.

Refining
The Refining segment reported operating income of $1.3 billion for the second quarter of 2025, compared to operating income of $1.2 billion for the second quarter of 2024. Refining throughput volumes averaged 2.9 million barrels per day in the second quarter of 2025.

“We delivered solid financial results for the second quarter, driven by our strong operational and commercial execution,” said Lane Riggs, Valero’s Chairman, Chief Executive Officer and President. “In fact, we set a record for refining throughput rate in our U.S. Gulf Coast region in the second quarter, demonstrating the benefits of our investments in growth and optimization projects.”

Renewable Diesel
The Renewable Diesel segment, which consists of the Diamond Green Diesel joint venture (DGD), reported an operating loss of $79 million for the second quarter of 2025, compared to operating income of $112 million for the second quarter of 2024. Segment sales volumes averaged 2.7 million gallons per day in the second quarter of 2025.

1

Ethanol
The Ethanol segment reported $54 million of operating income for the second quarter of 2025, compared to $105 million for the second quarter of 2024. Ethanol production volumes averaged 4.6 million gallons per day in the second quarter of 2025.

Corporate and Other
General and administrative expenses were $220 million in the second quarter of 2025, compared to $203 million in the second quarter of 2024. The effective tax rate for the second quarter of 2025 was 30 percent.

Investing and Financing Activities
Net cash provided by operating activities was $936 million in the second quarter of 2025. Included in this amount was a $325 million unfavorable impact from working capital and $86 million of adjusted net cash used in operating activities associated with the other joint venture member’s share of DGD. Excluding these items, adjusted net cash provided by operating activities was $1.3 billion in the second quarter of 2025.

Capital investments totaled $407 million in the second quarter of 2025, of which $371 million was for sustaining the business, including costs for turnarounds, catalysts and regulatory compliance. Excluding capital investments attributable to the other joint venture member’s share of DGD and other variable interest entities, capital investments attributable to Valero were $399 million in the second quarter of 2025.

Valero returned $695 million to stockholders in the second quarter of 2025, of which $354 million was paid as dividends and $341 million was for the purchase of approximately 2.6 million shares of common stock, resulting in a payout ratio of 52 percent of adjusted net cash provided by operating activities.

On July 17, Valero announced a quarterly cash dividend on common stock of $1.13 per share, payable on September 2, 2025 to holders of record at the close of business on July 31, 2025.

“We remain committed to maintaining our track record of commercial and operational excellence, which has been a hallmark of Valero’s strategy for over a decade,” said Riggs. “Our commitment remains underpinned by a strong balance sheet that also provides us plenty of financial flexibility,” said Riggs.

2

Liquidity and Financial Position
Valero repaid the $251 million outstanding principal balance of its 2.85% Senior Notes that matured in April, ending the second quarter of 2025 with $8.4 billion of total debt, $2.3 billion of total finance lease obligations, and $4.5 billion of cash and cash equivalents. The debt to capitalization ratio, net of cash and cash equivalents, was 19 percent as of June 30, 2025.

Strategic Update
Valero is progressing with an FCC Unit optimization project at the St. Charles Refinery that will enable the refinery to increase the yield of high value products. The project is estimated to cost $230 million and is expected to be completed in 2026.

Conference Call
Valero’s senior management will hold a conference call at 10 a.m. ET today to discuss this earnings release and to provide an update on operations and strategy.

About Valero
Valero Energy Corporation, through its subsidiaries (collectively, Valero), is a multinational manufacturer and marketer of petroleum-based and low-carbon liquid transportation fuels and petrochemical products, and sells its products primarily in the United States (U.S.), Canada, the United Kingdom (U.K.), Ireland and Latin America. Valero owns 15 petroleum refineries located in the U.S., Canada and the U.K. with a combined throughput capacity of approximately 3.2 million barrels per day. Valero is a joint venture member in Diamond Green Diesel Holdings LLC, which produces low-carbon fuels including renewable diesel and sustainable aviation fuel (SAF), with a production capacity of approximately 1.2 billion gallons per year in the U.S. Gulf Coast region. See the annual report on Form 10-K for more information on SAF. Valero also owns 12 ethanol plants located in the U.S. Mid-Continent region with a combined production capacity of approximately 1.7 billion gallons per year. Valero manages its operations through its Refining, Renewable Diesel, and Ethanol segments. Please visit investorvalero.com for more information.

Valero Contacts
Investors:
Homer Bhullar, Vice President – Investor Relations and Finance, 210-345-1982
Eric Herbort, Director – Investor Relations and Finance, 210-345-3331
Gautam Srivastava, Director – Investor Relations, 210-345-3992

3

Media:
Lillian Riojas, Executive Director – Media Relations and Communications, 210-345-5002

Safe-Harbor Statement
Statements contained in this release and the accompanying earnings release tables, or made during the conference call, that state Valero’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,” “commitment,” “plans,” “forecast, “guidance” and other similar expressions identify forward-looking statements. Forward-looking statements in this release and the accompanying earnings release tables include, and those made on the conference call may include, statements relating to Valero’s low-carbon fuels strategy, expected timing, cost and performance of projects, our plans, actions, assets and operations in California and expected timing and cost of obligations and other financial statement impacts, future market and industry conditions, future operating and financial performance, future production and manufacturing ability and size, and management of future risks, among other matters. 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 Valero’s control, such as legislative or political changes or developments, market dynamics, cyberattacks, weather events, and other matters affecting Valero’s operations and financial performance or the demand for Valero’s products. These factors also include, but are not limited to, the uncertainties that remain with respect to current or contemplated legal, political or regulatory developments that are adverse to or restrict refining and marketing operations, or that impose taxes or penalties on profits, windfalls, or margins above a certain level, tariffs and their effects on trading relationships, global geopolitical and other conflicts and tensions, the impact of inflation on margins and costs, economic activity levels, and the adverse effects the foregoing may have on Valero’s business plan, strategy, operations and financial performance. For more information concerning these and other factors that could cause actual results to differ from those expressed or forecasted, see Valero’s annual report on Form 10-K, quarterly reports on Form 10‑Q, and other reports filed with the Securities and Exchange Commission and available on Valero’s website at www.valero.com.

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 U.S. generally accepted accounting principles (GAAP). These non-GAAP measures include adjusted net income attributable to Valero
4

stockholders, adjusted earnings per common share – assuming dilution, Refining margin, Renewable Diesel margin, Ethanol margin, adjusted Refining operating income, adjusted Ethanol operating income, adjusted net cash provided by operating activities, and capital investments attributable to Valero. These non-GAAP financial measures have been included to help facilitate the comparison of operating results between periods. See the accompanying earnings release tables for a definition of non-GAAP measures and a reconciliation to their most directly comparable GAAP measures. Note (e) to the earnings release tables provides reasons for the use of these non-GAAP financial measures.
5


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
FINANCIAL HIGHLIGHTS
(millions of dollars, except per share amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Statement of income data
Revenues$29,889 $34,490 $60,147 $66,249 
Cost of sales:
Cost of materials and other 
26,332 30,943 53,880 58,625 
Operating expenses (excluding depreciation and
amortization expense reflected below)
1,522 1,424 3,045 2,835 
Depreciation and amortization expense
786 684 1,466 1,367 
Total cost of sales28,640 33,051 58,391 62,827 
Asset impairment loss (a)
— — 1,131 — 
Other operating expenses (b)
4 3 8 37 
General and administrative expenses (excluding
depreciation and amortization expense reflected below)
220 203 481 461 
Depreciation and amortization expense 28 12 39 24 
Operating income
997 1,221 97 2,900 
Other income, net
86 122 206 266 
Interest and debt expense, net of capitalized interest(141)(140)(278)(280)
Income before income tax expense
942 1,203 25 2,886 
Income tax expense
279 277 14 630 
Net income
663 926 11 2,256 
Less: Net income (loss) attributable to noncontrolling interests
(51)46 (108)131 
Net income attributable to Valero Energy Corporation
stockholders
$714 $880 $119 $2,125 
Earnings per common share
$2.28 $2.71 $0.37 $6.47 
Weighted-average common shares outstanding (in millions)312 324 313 327 
Earnings per common share – assuming dilution
$2.28 $2.71 $0.37 $6.47 
Weighted-average common shares outstanding –
assuming dilution (in millions)
312 324 313 327 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 1


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
FINANCIAL HIGHLIGHTS BY SEGMENT
(millions of dollars)
(unaudited)
RefiningRenewable
Diesel		EthanolCorporate
and
Eliminations		Total
Three months ended June 30, 2025
Revenues:
Revenues from external customers$28,324 $565 $1,000 $— $29,889 
Intersegment revenues2 533 205 (740)— 
Total revenues28,326 1,098 1,205 (740)29,889 
Cost of sales:
Cost of materials and other
25,042 1,044 988 (742)26,332 
Operating expenses (excluding depreciation and
amortization expense reflected below)
1,307 72 144 (1)1,522 
Depreciation and amortization expense
707 61 19 (1)786 
Total cost of sales27,056 1,177 1,151 (744)28,640 
Other operating expenses
4 — — — 4 
General and administrative expenses (excluding
depreciation and amortization expense reflected
below)
— — — 220 220 
Depreciation and amortization expense — — — 28 28 
Operating income (loss) by segment
$1,266 $(79)$54 $(244)$997 
Three months ended June 30, 2024
Revenues:
Revenues from external customers$33,044 $554 $892 $— $34,490 
Intersegment revenues3 630 229 (862)— 
Total revenues33,047 1,184 1,121 (862)34,490 
Cost of sales:
Cost of materials and other
29,995 930 874 (856)30,943 
Operating expenses (excluding depreciation and
amortization expense reflected below)
1,219 80 125 — 1,424 
Depreciation and amortization expense
604 62 19 (1)684 
Total cost of sales31,818 1,072 1,018 (857)33,051 
Other operating expenses5 — (2)— 3 
General and administrative expenses (excluding
depreciation and amortization expense reflected
below)
— — — 203 203 
Depreciation and amortization expense— — — 12 12 
Operating income by segment
$1,224 $112 $105 $(220)$1,221 

See Operating Highlights by Segment beginning on Table Page 8.

Table Page 2


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
FINANCIAL HIGHLIGHTS BY SEGMENT
(millions of dollars)
(unaudited)
RefiningRenewable
Diesel		EthanolCorporate
and
Eliminations		Total
Six months ended June 30, 2025
Revenues:
Revenues from external customers$57,081 $1,058 $2,008 $— $60,147 
Intersegment revenues4 940 422 (1,366)— 
Total revenues57,085 1,998 2,430 (1,366)60,147 
Cost of sales:
Cost of materials and other
51,311 1,939 2,020 (1,390)53,880 
Operating expenses (excluding depreciation and
amortization expense reflected below)
2,598 150 298 (1)3,045 
Depreciation and amortization expense
1,301 129 38 (2)1,466 
Total cost of sales55,210 2,218 2,356 (1,393)58,391 
Asset impairment loss (a)
1,131 — — — 1,131 
Other operating expenses
8 — — — 8 
General and administrative expenses (excluding
depreciation and amortization expense reflected
below)
— — — 481 481 
Depreciation and amortization expense— — — 39 39 
Operating income (loss) by segment
$736 $(220)$74 $(493)$97 
Six months ended June 30, 2024
Revenues:
Revenues from external customers$63,187 $1,256 $1,806 $— $66,249 
Intersegment revenues5 1,339 419 (1,763)— 
Total revenues63,192 2,595 2,225 (1,763)66,249 
Cost of sales:
Cost of materials and other
56,606 1,996 1,783 (1,760)58,625 
Operating expenses (excluding depreciation and
amortization expense reflected below) 
2,403 170 262 — 2,835 
Depreciation and amortization expense
1,204 127 38 (2)1,367 
Total cost of sales60,213 2,293 2,083 (1,762)62,827 
Other operating expenses (b)
10 — 27 — 37 
General and administrative expenses (excluding
depreciation and amortization expense reflected
below)
— — — 461 461 
Depreciation and amortization expense— — — 24 24 
Operating income by segment
$2,969 $302 $115 $(486)$2,900 

See Operating Highlights by Segment beginning on Table Page 8.
See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 3


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER U.S. GAAP (e)
(millions of dollars, except per share amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Reconciliation of net income attributable to Valero Energy
Corporation stockholders to adjusted net income
attributable to Valero Energy Corporation stockholders
Net income attributable to Valero Energy Corporation
stockholders
$714 $880 $119 $2,125 
Adjustments:
Asset impairment loss (a)
— — 1,131 — 
Income tax benefit related to asset impairment loss— — (254)— 
Asset impairment loss, net of taxes— — 877 — 
Project liability adjustment (b)
— — — 29 
Income tax benefit related to project liability adjustment 
— — — (7)
Project liability adjustment, net of taxes
— — — 22 
Second-generation biofuel tax credit (c)
— 7 — 14 
Total adjustments— 7 877 36 
Adjusted net income attributable to
Valero Energy Corporation stockholders
$714 $887 $996 $2,161 


Reconciliation of earnings per common share –
assuming dilution to adjusted earnings per common
share – assuming dilution
Earnings per common share – assuming dilution
$2.28 $2.71 $0.37 $6.47 
Adjustments:
Asset impairment loss (a)
— — 2.80 — 
Project liability adjustment (b)
— — — 0.07 
Second-generation biofuel tax credit (c)
— 0.02 — 0.04 
Total adjustments— 0.02 2.80 0.11 
Adjusted earnings per common share – assuming dilution
$2.28 $2.73 $3.17 $6.58 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 4


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER U.S. GAAP (e)
(millions of dollars)
(unaudited)

Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Reconciliation of operating income (loss) by segment to segment
margin, and reconciliation of operating income by
segment to adjusted operating income by segment
Refining segment
Refining operating income
$1,266 $1,224 $736 $2,969 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
1,307 1,219 2,598 2,403 
Depreciation and amortization expense707 604 1,301 1,204 
Asset impairment loss (a)
— — 1,131 — 
Other operating expenses 4 5 8 10 
Refining margin$3,284 $3,052 $5,774 $6,586 
Refining operating income
$1,266 $1,224 $736 $2,969 
Adjustments:
Asset impairment loss (a)— — 1,131 — 
Other operating expenses4 5 8 10 
Adjusted Refining operating income
$1,270 $1,229 $1,875 $2,979 
Renewable Diesel segment
Renewable Diesel operating income (loss)
$(79)$112 $(220)$302 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
72 80 150 170 
Depreciation and amortization expense61 62 129 127 
Renewable Diesel margin$54 $254 $59 $599 
Ethanol segment
Ethanol operating income
$54 $105 $74 $115 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
144 125 298 262 
Depreciation and amortization expense
19 19 38 38 
Other operating expenses (b)
— (2)— 27 
Ethanol margin$217 $247 $410 $442 
Ethanol operating income
$54 $105 $74 $115 
Adjustment: Other operating expenses (b)
— (2)— 27 
Adjusted Ethanol operating income
$54 $103 $74 $142 

See Notes to Earnings Release Tables beginning on Table Page 17.
Table Page 5


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER U.S. GAAP (e)
(millions of dollars)
(unaudited)

Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
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) (f)
U.S. Gulf Coast region
Refining operating income
$846 $686 $1,183 $1,693 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
737 656 1,457 1,320 
Depreciation and amortization expense387 377 763 750 
Other operating expenses 3 3 7 6 
Refining margin$1,973 $1,722 $3,410 $3,769 
Refining operating income
$846 $686 $1,183 $1,693 
Adjustment: Other operating expenses3 3 7 6 
Adjusted Refining operating income
$849 $689 $1,190 $1,699 
U.S. Mid-Continent region
Refining operating income
$127 $111 $177 $380 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
200 188 395 373 
Depreciation and amortization expense78 88 154 175 
Other operating expenses— — — 2 
Refining margin$405 $387 $726 $930 
Refining operating income
$127 $111 $177 $380 
Adjustment: Other operating expenses— — — 2 
Adjusted Refining operating income
$127 $111 $177 $382 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 6


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
RECONCILIATION OF NON-GAAP MEASURES TO MOST COMPARABLE AMOUNTS
REPORTED UNDER U.S. GAAP (e)
(millions of dollars)
(unaudited)

Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
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) (f) (continued)
North Atlantic region
Refining operating income
$219 $325 $435 $723 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
182 176 354 355 
Depreciation and amortization expense75 67 144 130 
Other operating expenses— 1 — 1 
Refining margin$476 $569 $933 $1,209 
Refining operating income
$219 $325 $435 $723 
Adjustment: Other operating expenses— 1 — 1 
Adjusted Refining operating income
$219 $326 $435 $724 
U.S. West Coast region
Refining operating income (loss)
$74 $102 $(1,059)$173 
Adjustments:
Operating expenses (excluding depreciation and
amortization expense reflected below)
188 199 392 355 
Depreciation and amortization expense (d)
167 72 240 149 
Asset impairment loss (a)
— — 1,131 — 
Other operating expenses1 1 1 1 
Refining margin$430 $374 $705 $678 
Refining operating income (loss)
$74 $102 $(1,059)$173 
Adjustments:
Asset impairment loss (a)
— — 1,131 — 
Other operating expenses1 1 1 1 
Adjusted Refining operating income
$75 $103 $73 $174 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 7


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
REFINING SEGMENT OPERATING HIGHLIGHTS
(millions of dollars, except per barrel amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Throughput volumes (thousand barrels per day)
Feedstocks:
Heavy sour crude oil554 520 555 434 
Medium/light sour crude oil240 265 237 253 
Sweet crude oil1,509 1,530 1,535 1,518 
Residuals167 201 131 176 
Other feedstocks105 109 78 116 
Total feedstocks2,575 2,625 2,536 2,497 
Blendstocks and other347 385 339 388 
Total throughput volumes2,922 3,010 2,875 2,885 
Yields (thousand barrels per day)
Gasolines and blendstocks1,444 1,490 1,410 1,419 
Distillates1,111 1,144 1,094 1,068 
Other products (g)
392 407 394 423 
Total yields2,947 3,041 2,898 2,910 
Operating statistics (e) (h)
Refining margin (from Table Page 5)$3,284 $3,052 $5,774 $6,586 
Adjusted Refining operating income (from Table Page 5)
$1,270 $1,229 $1,875 $2,979 
Throughput volumes (thousand barrels per day)2,922 3,010 2,875 2,885 
Refining margin per barrel of throughput$12.35 $11.14 $11.09 $12.54 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per barrel of
throughput
4.91 4.45 4.99 4.58 
Depreciation and amortization expense per barrel of
throughput
2.66 2.20 2.50 2.29 
Adjusted Refining operating income per barrel of
throughput
$4.78 $4.49 $3.60 $5.67 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 8


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
RENEWABLE DIESEL SEGMENT OPERATING HIGHLIGHTS
(millions of dollars, except per gallon amounts)
(unaudited)

Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Operating statistics (e) (h)
Renewable Diesel margin (from Table Page 5)$54 $254 $59 $599 
Renewable Diesel operating income (loss) (from Table Page 5)
$(79)$112 $(220)$302 
Sales volumes (thousand gallons per day)2,732 3,492 2,584 3,610 
Renewable Diesel margin per gallon of sales$0.22 $0.80 $0.13 $0.91 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per gallon of sales
0.29 0.25 0.32 0.26 
Depreciation and amortization expense per gallon of sales0.25 0.20 0.28 0.19 
Renewable Diesel operating income (loss) per gallon of sales
$(0.32)$0.35 $(0.47)$0.46 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 9


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
ETHANOL SEGMENT OPERATING HIGHLIGHTS
(millions of dollars, except per gallon amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Operating statistics (e) (h)
Ethanol margin (from Table Page 5)$217 $247 $410 $442 
Adjusted Ethanol operating income (from Table Page 5)
$54 $103 $74 $142 
Production volumes (thousand gallons per day)4,583 4,474 4,525 4,470 
Ethanol margin per gallon of production$0.52 $0.61 $0.50 $0.54 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per gallon of production
0.34 0.31 0.36 0.32 
Depreciation and amortization expense per gallon of production
0.05 0.05 0.05 0.05 
Adjusted Ethanol operating income per gallon of production
$0.13 $0.25 $0.09 $0.17 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 10


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
REFINING SEGMENT OPERATING HIGHLIGHTS BY REGION
(millions of dollars, except per barrel amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Operating statistics by region (f)
U.S. Gulf Coast region (e) (h)
Refining margin (from Table Page 6)$1,973 $1,722 $3,410 $3,769 
Adjusted Refining operating income (from Table Page 6)
$849 $689 $1,190 $1,699 
Throughput volumes (thousand barrels per day)1,841 1,827 1,756 1,711 
Refining margin per barrel of throughput$11.78 $10.36 $10.72 $12.11 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per barrel of
throughput
4.40 3.95 4.58 4.24 
Depreciation and amortization expense per barrel of
throughput
2.31 2.27 2.40 2.41 
Adjusted Refining operating income per barrel of
throughput
$5.07 $4.14 $3.74 $5.46 
U.S. Mid-Continent region (e) (h)
Refining margin (from Table Page 6)$405 $387 $726 $930 
Adjusted Refining operating income (from Table Page 6)
$127 $111 $177 $382 
Throughput volumes (thousand barrels per day)423 438 438 444 
Refining margin per barrel of throughput$10.52 $9.73 $9.16 $11.49 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per barrel of
throughput
5.20 4.71 4.98 4.60 
Depreciation and amortization expense per barrel of
throughput
2.01 2.22 1.94 2.16 
Adjusted Refining operating income per barrel of
throughput
$3.31 $2.80 $2.24 $4.73 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 11


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
REFINING SEGMENT OPERATING HIGHLIGHTS BY REGION
(millions of dollars, except per barrel amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Operating statistics by region (f) (continued)
North Atlantic region (e) (h)
Refining margin (from Table Page 7)$476 $569 $933 $1,209 
Adjusted Refining operating income (from Table Page 7)
$219 $326 $435 $724 
Throughput volumes (thousand barrels per day)396 469 444 459 
Refining margin per barrel of throughput$13.20 $13.32 $11.61 $14.47 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per barrel of
throughput
5.04 4.12 4.40 4.24 
Depreciation and amortization expense per barrel of
throughput
2.07 1.56 1.79 1.56 
Adjusted Refining operating income per barrel of
throughput
$6.09 $7.64 $5.42 $8.67 
U.S. West Coast region (e) (h)
Refining margin (from Table Page 7)$430 $374 $705 $678 
Adjusted Refining operating income (from Table Page 7)
$75 $103 $73 $174 
Throughput volumes (thousand barrels per day)262 276 237 271 
Refining margin per barrel of throughput$18.02 $14.86 $16.42 $13.76 
Less:
Operating expenses (excluding depreciation and
amortization expense reflected below) per barrel of
throughput
7.91 7.92 9.15 7.21 
Depreciation and amortization expense per barrel of
throughput (d)
6.99 2.86 5.59 3.02 
Adjusted Refining operating income per barrel of
throughput
$3.12 $4.08 $1.68 $3.53 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 12


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
AVERAGE MARKET REFERENCE PRICES AND DIFFERENTIALS
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Refining
Feedstocks (dollars per barrel)
Brent crude oil$66.59 $84.96 $70.74 $83.40 
Brent less West Texas Intermediate (WTI) crude oil2.72 4.22 3.08 4.49 
Brent less WTI Houston crude oil1.89 2.73 1.99 2.83 
Brent less Dated Brent crude oil(1.08)0.09 (0.92)(0.65)
Brent less Argus Sour Crude Index crude oil2.02 3.90 2.29 4.43 
Brent less Maya crude oil8.11 11.49 8.95 11.89 
Brent less Western Canadian Select Houston crude oil6.25 11.14 6.75 11.36 
WTI crude oil63.87 80.74 67.67 78.91 
Natural gas (dollars per million British thermal units)2.83 1.74 3.11 1.77 
Renewable volume obligation (RVO) (dollars per barrel) (i)
6.14 3.39 5.45 3.54 
Product margins (RVO adjusted unless otherwise noted)
(dollars per barrel)
U.S. Gulf Coast:
Conventional Blendstock for Oxygenate Blending (CBOB)
gasoline less Brent
8.99 7.95 6.29 8.04 
Ultra-low-sulfur (ULS) diesel less Brent14.79 14.12 15.74 19.37 
Propylene less Brent (not RVO adjusted)(11.50)(45.72)(13.02)(46.49)
U.S. Mid-Continent:
CBOB gasoline less WTI14.91 13.28 12.09 11.20 
ULS diesel less WTI20.60 17.17 18.55 20.05 
North Atlantic:
CBOB gasoline less Brent13.43 16.22 9.17 12.54 
ULS diesel less Brent18.79 16.27 19.84 22.24 
U.S. West Coast:
California Reformulated Gasoline Blendstock for
Oxygenate Blending 87 gasoline less Brent
36.98 31.88 30.06 25.91 
California Air Resources Board diesel less Brent20.22 18.12 20.30 22.36 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 13


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
AVERAGE MARKET REFERENCE PRICES AND DIFFERENTIALS
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Renewable Diesel
New York Mercantile Exchange ULS diesel
(dollars per gallon)
$2.16 $2.51 $2.27 $2.61 
Biodiesel Renewable Identification Number (RIN)
(dollars per RIN)
1.09 0.51 0.94 0.55 
California Low-Carbon Fuel Standard carbon credit
(dollars per metric ton)
52.36 51.29 59.27 57.42 
U.S. Gulf Coast (USGC) used cooking oil (dollars per pound)
0.56 0.42 0.53 0.41 
USGC distillers corn oil (dollars per pound)0.59 0.46 0.56 0.47 
USGC fancy bleachable tallow (dollars per pound)0.56 0.43 0.53 0.42 
Ethanol
Chicago Board of Trade corn (dollars per bushel)4.52 4.43 4.62 4.39 
New York Harbor ethanol (dollars per gallon)1.84 1.90 1.83 1.77 

Table Page 14


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
OTHER FINANCIAL DATA
(millions of dollars)
(unaudited)
June 30,December 31,
20252024
Balance sheet data
Current assets$23,804 $23,737 
Cash and cash equivalents included in current assets4,537 4,657 
Inventories included in current assets7,538 7,761 
Current liabilities14,677 15,495 
Valero Energy Corporation stockholders’ equity24,078 24,512 
Total equity26,947 27,521 
Debt and finance lease obligations:
Debt –
Current portion of debt (excluding variable interest entities (VIEs))
$— $441 
Debt, less current portion of debt (excluding VIEs)8,233 7,586 
Total debt (excluding VIEs)8,233 8,027 
Current portion of debt attributable to VIEs137 58 
Total debt8,370 8,085 
Finance lease obligations –
Current portion of finance lease obligations (excluding VIEs)217 217 
Finance lease obligations, less current portion (excluding VIEs)1,404 1,492 
Total finance lease obligations (excluding VIEs)1,621 1,709 
Current portion of finance lease obligations attributable to VIEs28 27 
Finance lease obligations, less current portion attributable to VIEs628 642 
Total finance lease obligations attributable to VIEs656 669 
Total finance lease obligations 2,277 2,378 
Total debt and finance lease obligations$10,647 $10,463 


Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Reconciliation of net cash provided by operating activities to
adjusted net cash provided by operating activities (e)
Net cash provided by operating activities
$936 $2,472 $1,888 $4,318
Exclude:
Changes in current assets and current liabilities(325)789 (168)629
Diamond Green Diesel LLC’s (DGD) adjusted net cash
provided by (used in) operating activities attributable to the
other joint venture member’s ownership interest in DGD
(86)83 (153)205
Adjusted net cash provided by operating activities
$1,347 $1,600 $2,209 $3,484

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 15


VALERO ENERGY CORPORATION
EARNINGS RELEASE TABLES
OTHER FINANCIAL DATA
(millions of dollars, except per share amounts)
(unaudited)
Three Months Ended
June 30,		Six Months Ended
June 30,
2025202420252024
Reconciliation of capital investments to capital
investments attributable to Valero (e)
Capital expenditures (excluding VIEs)$144 $119 $333 $247 
Capital expenditures of VIEs:
DGD4 73 63 142 
Other VIEs2 2 3 5 
Deferred turnaround and catalyst cost expenditures
(excluding VIEs)
247 184 621 636 
Deferred turnaround and catalyst cost expenditures
of DGD
10 42 46 51 
Investments in nonconsolidated joint ventures— — 1 — 
Capital investments407 420 1,067 1,081 
Adjustments:
DGD’s capital investments attributable to the other joint
venture member
(6)(58)(54)(97)
Capital expenditures of other VIEs(2)(2)(3)(5)
Capital investments attributable to Valero$399 $360 $1,010 $979 
Dividends per common share$1.13 $1.07 $2.26 $2.14 

See Notes to Earnings Release Tables beginning on Table Page 17.

Table Page 16




VALERO ENERGY CORPORATION
NOTES TO EARNINGS RELEASE TABLES

(a)In March 2025, we approved a plan with respect to the operations at our Benicia Refinery and currently intend to cease refining operations by the end of April 2026. In addition, we considered strategic alternatives for our remaining operations in California. As a result, we evaluated the assets of the Benicia and Wilmington refineries for impairment as of March 31, 2025 and concluded that the carrying values of these assets were not recoverable. Therefore, we reduced the carrying values of the Benicia and Wilmington refineries to their estimated fair values and recognized a combined asset impairment loss of $1.1 billion in the six months ended June 30, 2025.
(b)In March 2021, we announced our participation in a then-proposed large-scale carbon capture and sequestration pipeline system with Navigator Energy Services (Navigator). In October 2023, Navigator announced that it decided to cancel this project. Under the terms of the agreements associated with the project, we had some rights from and obligations to Navigator, including a portion of the aggregate project costs. As a result, we recognized a charge of $29 million in the six months ended June 30, 2024 related to our obligation to Navigator.
(c)In December 2024, the Internal Revenue Service approved our application for registration as a producer of second-generation biofuels with respect to the cellulosic ethanol produced at our ethanol plants. As a result, we recognized a current income tax benefit of $79 million in December 2024 for the tax credit attributable to volumes of cellulosic ethanol produced and sold by us in the U.S. from 2020 through 2024. Of the $79 million benefit, $7 million and $14 million is attributable to the three and six months ended June 30, 2024, respectively.
(d)Depreciation and amortization expense for the three and six months ended June 30, 2025 includes incremental depreciation expense of approximately $100 million related to the Benicia Refinery. In connection with our plan to cease refining operations at our Benicia Refinery, we shortened the estimated useful life of the refinery, and as a result, will depreciate the revised carrying value of the refinery’s long-lived assets to the estimated salvage value through April 2026.

(e)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 Valero Energy Corporation stockholders is defined as net income attributable to Valero Energy Corporation stockholders adjusted to reflect the items noted below, along with their related income tax effect, as applicable. The income tax effect for the adjustments was calculated using a combined U.S. federal and state statutory rate of 22.5 percent. We have adjusted for these items because we believe that they are not indicative of our core operating performance and that their adjustment results in an important measure of our ongoing financial performance to better assess our underlying business results and trends. The basis for our belief with respect to each adjustment is provided below.
–Asset impairment loss – The asset impairment loss attributable to our Benicia and Wilmington refineries (see note (a)) is not indicative of our ongoing operations or our expectations about the profitability of our refining business.

–Project liability adjustment – The project liability adjustment related to the cancellation of Navigator’s project (see note (b)) is not indicative of our ongoing operations.

–Second-generation biofuel tax credit – The income tax benefit from the second-generation biofuel tax credit recognized by us in December 2024 is attributable to volumes produced and sold from 2020 to 2024 (see note (c)). Therefore, the adjustment reflects the portion of the credit that is attributable to volumes produced and sold during the three and six months ended June 30, 2024.


Table Page 17




VALERO ENERGY CORPORATION
NOTES TO EARNINGS RELEASE TABLES (Continued)
◦Adjusted earnings per common share – assuming dilution is defined as adjusted net income attributable to Valero Energy Corporation stockholders divided by the number of weighted-average shares outstanding in the applicable period, assuming dilution.

◦Refining margin is defined as Refining segment operating income (loss) excluding operating expenses (excluding depreciation and amortization expense), depreciation and amortization expense, the asset impairment loss (see note (a)), 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 (loss) excluding operating expenses (excluding depreciation and amortization expense) and depreciation and amortization expense. 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 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 asset impairment loss (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 Ethanol operating income is defined as Ethanol segment operating income excluding 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 its products. 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.

In general, 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 a portion 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
Table Page 18




VALERO ENERGY CORPORATION
NOTES TO EARNINGS RELEASE TABLES (Continued)
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
June 30,		Six Months Ended
June 30,
2025202420252024
DGD operating cash flow data
Net cash provided by (used in) operating activities
$(262)$451 $(101)$445 
Exclude: Changes in current assets and current
liabilities
(89)285 20535 
Adjusted net cash provided by (used in) operating
activities
(173)166 (306)410 
Other joint venture member’s ownership interest50%50%50 %50%
DGD’s adjusted net cash provided by (used in)
operating activities attributable to the other joint
venture member’s ownership interest in DGD
$(86)$83 $(153)$205 

◦Capital investments attributable to Valero is defined as all capital expenditures and deferred turnaround and catalyst cost expenditures 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.
In general, 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.

(f)The Refining segment regions reflected herein contain the following refineries: U.S. Gulf Coast- Corpus Christi East, Corpus Christi West, Houston, Meraux, Port Arthur, St. Charles, Texas City, and Three Rivers Refineries; U.S. Mid Continent- Ardmore, McKee, and Memphis Refineries; North Atlantic- Pembroke and Quebec City Refineries; and U.S. West Coast- Benicia and Wilmington Refineries.

(g)Primarily includes petrochemicals, gas oils, No. 6 fuel oil, petroleum coke, sulfur, and asphalt.
(h)We use 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.
(i)The RVO cost represents the average market cost on a per barrel basis to comply with the Renewable Fuel Standard program. The RVO cost is calculated by multiplying (i) the average market price during the applicable period for the RINs associated with each class of renewable fuel (i.e., biomass-based diesel, cellulosic biofuel, advanced biofuel, and total renewable fuel) by (ii) the quotas for the volume of each class of renewable fuel that must be blended into petroleum-based transportation fuels consumed in the U.S., as set or proposed by the U.S. Environmental Protection Agency, on a percentage basis for each class of renewable fuel and adding together the results of each calculation.
Table Page 19