10-Q

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

                  (Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

OR

[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______________________ to ______________________________

Commission file number 1-13175

VALERO ENERGY CORPORATION (Exact name of registrant as specified in its charter)
Delaware		74-1828067
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)
	One Valero Way
	San Antonio, Texas
	(Address of principal executive offices)
	78249
	(Zip Code)
	(210) 345-2000
	(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No__

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes   X   No __

The number of shares of the registrant’s only class of common stock, $0.01 par value, outstanding as of July 30, 2004 was 127,844,549.

VALERO ENERGY CORPORATION AND SUBSIDIARIES
 
 INDEX

PART I — FINANCIAL INFORMATION
	Page
Item 1. Financial Statements
Consolidated Balance Sheets as of June 30, 2004 and December 31, 2003	3
Consolidated Statements of Income for the Three and Six Months
Ended June 30, 2004 and 2003	4
Consolidated Statements of Cash Flows for the Six Months
Ended June 30, 2004 and 2003	5
Consolidated Statements of Comprehensive Income for the
Three and Six Months Ended June 30, 2004 and 2003	6
Condensed Notes to Consolidated Financial Statements	7
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations	22
Item 3. Quantitative and Qualitative Disclosures About Market Risk	42
Item 4. Controls and Procedures	47
PART II — OTHER INFORMATION
Item 1. Legal Proceedings	48
Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities	48
Item 4. Submission of Matters to a Vote of Security Holders	49
Item 6. Exhibits and Reports on Form 8-K	49
SIGNATURE	51

2

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Millions of Dollars, Except Par Value)

	June 30,			December 31,
	2004			2003
	(Unaudited)
ASSETS
Current assets:
Cash and temporary cash investments	$	330.2		$	369.2
Restricted cash		24.8			43.7
Receivables, net		1,941.1			1,327.7
Inventories		2,642.3			1,913.1
Deferred income taxes		161.9			118.7
Prepaid expenses and other		28.5			44.9
Total current assets		5,128.8			3,817.3
Property, plant and equipment, at cost		11,414.7			9,748.1
Accumulated depreciation		(1,751.3	)		(1,553.0	)
Property, plant and equipment, net		9,663.4			8,195.1
Intangible assets, net		302.1			320.2
Goodwill		2,435.3			2,401.7
Investment in Valero L.P.		264.5			264.5
Deferred charges and other assets, net		763.2			665.4
Total assets	$	18,557.3		$	15,664.2
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt	$	16.0		$	-
Current portion of long-term debt and capital lease obligations		400.4			-
Accounts payable		3,142.5			2,288.2
Accrued expenses		620.5			355.6
Taxes other than income taxes		404.0			364.8
Income taxes payable		118.5			55.7
Total current liabilities		4,701.9			3,064.3
Long-term debt, less current portion		4,145.7			4,239.1
Capital lease obligations, less current portion		8.6			6.0
Deferred income tax liabilities		1,856.1			1,604.6
Other long-term liabilities		1,107.8			1,015.0
Commitments and contingencies (Note 15)
Stockholders’ equity:
Preferred stock, $0.01 par value; 20,000,000 shares authorized;
10,000,000 shares issued		204.3			200.5
Common stock, $0.01 par value; 300,000,000 shares authorized;
130,594,307 and 121,154,904 shares issued		1.3			1.2
Additional paid-in capital		4,361.2			3,922.6
Treasury stock, at cost; 2,922,594 and 888,467 shares		(179.9	)		(41.4	)
Retained earnings		2,322.6			1,482.7
Accumulated other comprehensive income		27.7			169.6
Total stockholders’ equity		6,737.2			5,735.2
Total liabilities and stockholders’ equity	$	18,557.3		$	15,664.2

See Condensed Notes to Consolidated Financial Statements.

3

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Millions of Dollars, Except per Share Amounts)
(Unaudited)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2004			2003			2004			2003
Operating revenues	$	13,807.6		$	8,843.8		$	24,889.1		$	18,536.9
Costs and expenses:
Cost of sales		11,818.0			7,830.9			21,576.9			16,413.6
Refining operating expenses		527.5			375.7			1,023.9			764.9
Retail selling expenses		176.7			171.7			341.8			342.9
General and administrative expenses		92.5			71.4			175.7			146.2
Depreciation and amortization expense		159.3			119.7			300.0			236.8
Total costs and expenses		12,774.0			8,569.4			23,418.3			17,904.4
Operating income		1,033.6			274.4			1,470.8			632.5
Equity in earnings of Valero L.P.		9.6			9.2			19.4			10.7
Other expense, net		(2.8	)		(5.9	)		(2.9	)		(5.6	)
Interest and debt expense:
Incurred		(77.8	)		(68.5	)		(148.9	)		(147.5	)
Capitalized		7.5			5.3			16.8			9.2
Minority interest in net income of Valero L.P.		-			-			-			(2.4	)
Distributions on preferred securities of
subsidiary trusts		-			(7.5	)		-			(15.0	)
Income before income tax expense		970.1			207.0			1,355.2			481.9
Income tax expense		337.4			78.6			474.4			183.1
Net income		632.7			128.4			880.8			298.8
Preferred stock dividends		3.1			-			6.2			-
Net income applicable to common stock	$	629.6		$	128.4		$	874.6		$	298.8
Earnings per common share	$	4.90		$	1.12		$	6.88		$	2.69
Weighted-average common shares outstanding
(in millions)		128.4			114.3			127.1			111.0
Earnings per common share - assuming dilution	$	4.56		$	1.08		$	6.41		$	2.59
Weighted-average common equivalent shares
outstanding (in millions)		138.6			118.7			137.4			115.5
Dividends per common share	$	0.15		$	0.10		$	0.27		$	0.20

See Condensed Notes to Consolidated Financial Statements.

4

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Millions of Dollars)
(Unaudited)

	Six Months Ended June 30,
	2004			2003
Cash flows from operating activities:
Net income	$	880.8		$	298.8
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization expense		300.0			236.8
Equity in earnings of Valero L.P. in excess of distributions		-			(2.8	)
Minority interest in net income of Valero L.P.		-			2.4
Noncash interest expense and other income, net		11.3			7.5
Deferred income tax expense		226.6			107.9
Changes in current assets and current liabilities		(142.7	)		199.4
Changes in deferred charges and credits and other, net		(86.1	)		(21.9	)
Net cash provided by operating activities		1,189.9			828.1
Cash flows from investing activities:
Capital expenditures		(520.0	)		(308.6	)
Deferred turnaround and catalyst costs		(140.7	)		(65.4	)
Buyout of assests under structured lease arrangements		(567.1	)		(238.3	)
Aruba Acquisition, net of cash acquired		(548.2	)		-
Proceeds from contribution and sale of assets to Valero L.P.		-			350.0
Contingent payments in connection with acquisitions		(53.4	)		(35.0	)
Proceeds from dispositions of property, plant and equipment		41.1			18.9
Minor acquisitions and other investing activities, net		(3.8	)		(15.7	)
Net cash used in investing activities		(1,792.1	)		(294.1	)
Cash flows from financing activities:
Increase (decrease) in short-term debt, net		16.0			(137.9	)
Repayment of capital lease obligations		(0.3	)		(289.3	)
Long-term debt borrowings, net of issuance costs		3,673.7			2,434.1
Long-term debt repayments		(3,341.0	)		(2,157.5	)
Redemption of company-obligated preferred securities of
subsidiary trust		-			(200.0	)
Proceeds from the issuance of common units by Valero L.P.,
net of issuance costs		-			200.3
Cash distributions to minority interest in Valero L.P.		-			(3.6	)
Proceeds from the sale of common stock, net of issuance costs		405.9			250.2
Issuance of common stock in connection with employee benefit plans		88.8			38.5
Common stock dividends		(34.6	)		(22.2	)
Preferred stock dividends		(2.5	)		-
Purchase of treasury stock		(235.7	)		(19.7	)
Net cash provided by financing activities		570.3			92.9
Valero L.P.'s cash balance as of the date (March 18, 2003) that
Valero ceased consolidation of Valero L.P.		-			(336.1	)
Effect of foreign exchange rate changes on cash		(7.1	)		27.8
Net increase (decrease) in cash and temporary cash investments		(39.0	)		318.6
Cash and temporary cash investments at beginning of period		369.2			378.9
Cash and temporary cash investments at end of period	$	330.2		$	697.5

See Condensed Notes to Consolidated Financial Statements.

5

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Millions of Dollars)
(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,
	2004			2003			2004			2003
Net income	$	632.7		$	128.4		$	880.8		$	298.8
Other comprehensive income (loss):
Foreign currency translation adjustment		(18.6	)		73.8			(29.7	)		123.9
Net gain (loss) on derivative instruments
designated and qualifying as cash flow hedges:
Net gain (loss) arising during the period,
net of income tax (expense) benefit of
$57.1, $(5.1), $48.7 and $(8.7)		(106.0	)		9.4			(90.4	)		16.2
Net gain reclassified into income,
net of income tax expense of
$7.5, $0.5, $11.8 and $1.2		(13.9	)		(0.9	)		(21.8	)		(2.2	)
Net gain (loss) on cash flow hedges		(119.9	)		8.5			(112.2	)		14.0
Other comprehensive income (loss)		(138.5	)		82.3			(141.9	)		137.9
Comprehensive income	$	494.2		$	210.7		$	738.9		$	436.7

See Condensed Notes to Consolidated Financial Statements.

6

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     BASIS OF PRESENTATION, PRINCIPLES OF CONSOLIDATION AND SIGNIFICANT ACCOUNTING POLICIES

As used in this report, the term Valero may refer to Valero Energy Corporation, one or more of its consolidated subsidiaries, or all of them taken as a whole.

These unaudited consolidated financial statements include the accounts of Valero and subsidiaries in which it has a controlling interest. Intercompany balances and transactions have been eliminated in consolidation. Investments in 50% or less owned entities are accounted for using the equity method of accounting.

These unaudited consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities Exchange Act of 1934. Accordingly, they do not include all of the information and notes required by GAAP for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All such adjustments are of a normal recurring nature unless disclosed otherwise. Financial information for the three and six months ended June 30, 2004 and 2003 included in the Condensed Notes to Consolidated Financial Statements is derived from Valero’s unaudited consolidated financial statements. Operating results for the three and six months ended June 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004.

The consolidated balance sheet as of December 31, 2003 has been derived from the audited financial statements as of that date. For further information, refer to the consolidated financial statements and notes thereto included in Valero’s Annual Report on Form 10-K for the year ended December 31, 2003.

Certain previously reported amounts have been reclassified to conform to the 2004 presentation.

2.     ACCOUNTING PRONOUNCEMENTS

FASB Staff Position 106-2
In May 2004, the Financial Accounting Standards Board (FASB) issued Staff Position No. FAS 106-2, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003,” which provides guidance on accounting for the effects of the Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Act) for sponsors of postretirement health care plans. Staff Position No. FAS 106-2 is effective for interim or annual financial statements for periods beginning after June 15, 2004, and supersedes the guidance of Staff Position No. FAS 106-1 on the same subject, which allowed employers to defer accounting for the effects of the Act, including the effect of a federal subsidy provided for in the Act. For sponsors of postretirement health care plans that provide prescription drug benefits, Staff Position No. FAS 106-2 requires the sponsor to determine whether those benefits are actuarially equivalent to the Medicare prescription drug benefit, and, if so, to remeasure the postretirement benefit obligation, and the effect of such remeasurement on the net periodic postretirement benefit cost, on a retroactive or prospective basis at the election of the sponsor. Valero will apply Staff Position No. FAS 106-2 prospectively commencing in the third quarter of 2004. The adoption of Staff Position No. FAS 106-2 will not have a material effect on Valero’s accumulated

7

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

postretirement benefit obligation or the net periodic postretirement benefit cost related to its postretirement health care plan.

3. ACQUISITIONS

Aruba Acquisition
On March 5, 2004, Valero completed the purchase of El Paso Corporation’s refinery located on the island of Aruba in the Caribbean Sea (Aruba Refinery), and related marine, bunkering and marketing operations (collectively, Aruba Acquisition). The purchase price was $465 million plus approximately $177 million for working capital, subject to final adjustment as set out in the purchase agreement. The working capital amount includes a preliminary post-closing adjustment and excludes amounts related to certain refined product inventories owned by a third-party marketing firm under an agreement in existence on the date of acquisition, pursuant to which Valero paid $67.8 million upon termination of the agreement on May 4, 2004. The purchase was funded with $200 million in existing cash, approximately $36 million in borrowings under Valero’s existing bank credit facilities and approximately $406 million in net proceeds from the sale of 7.8 million shares of Valero common stock through a public offering discussed in Note 8 under “Common Stock Offering.” The additional amount paid to the third-party marketing firm described above was funded through borrowings under Valero’s existing bank credit facilities. The results of the Aruba Refinery’s operations are non-taxable in Aruba through December 31, 2011.

Valero’s management believes that the acquisition of the Aruba Refinery strengthens Valero’s geographic and product diversification and will ensure a more secure supply of intermediate feedstocks and blendstocks to certain of its other refineries. Valero’s management also believes that the Aruba Acquisition increases Valero’s potential ability to take advantage of positive heavy sour crude oil fundamentals.

The purchase price was allocated based on estimated fair values of the assets acquired and the liabilities assumed at the date of acquisition, pending the completion of an independent appraisal and other evaluations, which are currently expected to be completed by the end of the year. As of June 30, 2004, the preliminary purchase price allocation was as follows (in millions):

Current assets	$	321.2
Property, plant and equipment		479.7
Current liabilities		(152.5	)
Capital lease obligation, less current portion		(3.2	)
Other long-term liabilities		(3.6	)
Total purchase price		641.6
Less cash acquired		(93.4	)
Purchase price, excluding cash acquired	$	548.2

St. Charles Acquisition
On July 1, 2003, Valero completed the acquisition of the St. Charles Refinery (St. Charles Acquisition) from Orion Refining Corporation. Total consideration for the purchase, including various transaction costs incurred and the release of certain escrowed amounts discussed below, was $529.0 million and included the issuance of 10 million shares of mandatory convertible preferred stock with a fair value of $22 per share. The purchase agreement required 844,000 shares to be held in escrow pending the satisfaction of certain conditions. The purchase agreement also provided for the assumption of certain

8

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

environmental and regulatory obligations as well as for potential earn-out payments up to an aggregate of $175 million as discussed in Note 15 under “Contingent Earn-Out Agreements.” As of December 31, 2003, the escrowed shares had been converted to cash which was held in escrow and reflected in “restricted cash” in the consolidated balance sheet. Through June 30, 2004, Valero has released a total of $17.3 million of the escrowed cash as prescribed by the purchase agreement.

In accordance with FASB Statement No. 141, “Business Combinations,” the total potential earn-out payments of $175 million discussed above were recognized in “property, plant and equipment” (with $50 million recorded as a current liability in “accrued expenses” and $125 million recorded in “other long-term liabilities”) as part of the purchase price allocation since the net fair value of the assets acquired and liabilities assumed exceeded the cost of the acquisition by an amount greater than the potential earn-out amount. During the second quarter of 2004, an independent appraisal was completed and the resulting final purchase price allocation for the St. Charles Acquisition is summarized below (in millions). The amounts reflected include the accrual of the potential earn-out payments.

Inventories	$	154.8
Property, plant and equipment		574.0
Accrued expenses		(50.5	)
Other long-term liabilities		(149.3	)
Total purchase price	$	529.0

Unaudited Pro Forma Financial Information
The consolidated statements of income include the results of operations of the St. Charles Acquisition and the Aruba Acquisition commencing on July 1, 2003 and March 5, 2004, respectively. As a result, information for the three months ended June 30, 2004 presented below represents actual results of operations. The following unaudited pro forma financial information assumes that the Aruba Acquisition occurred on January 1, 2004 and 2003 and the St. Charles Acquisition occurred on January 1, 2003. This pro forma information assumes:

o 7.8 million shares of common stock were sold and approximately $36 million of debt was incurred in connection with the Aruba Acquisition on January 1, 2004 and 2003, and

o 10 million shares of mandatory convertible preferred stock were issued in connection with the St. Charles Acquisition on
January 1, 2003.

The unaudited pro forma financial information is not necessarily indicative of the results of future operations (in millions, except per share amounts):

	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Operating revenues	$	13,807.6	$	9,813.6	$	25,360.5	$	20,664.6
Operating income		1,033.6		151.6		1,455.3		465.9
Net income		632.7		10.8		864.0		159.9
Earnings per common share		4.90		0.06		6.57		1.31
Earnings per common share - assuming dilution		4.56		0.06		6.13		1.23

9

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

4.     INVENTORIES

Inventories consisted of the following (in millions):

	June 30, 2004		December 31, 2003
Refinery feedstocks	$	1,184.8	$	738.2
Refined products and blendstocks		1,214.4		954.2
Convenience store merchandise		84.4		82.3
Materials and supplies		158.7		138.4
Inventories	$	2,642.3	$	1,913.1

As of June 30, 2004 and December 31, 2003, the replacement cost of LIFO inventories exceeded their LIFO carrying values by approximately $1.2 billion and $666 million, respectively.

5.     INVESTMENT IN AND TRANSACTIONS WITH VALERO L.P.

As of June 30, 2004 and December 31, 2003, Valero owned approximately 45.6% and 45.7%, respectively, of Valero L.P., a limited partnership that owns and operates crude oil and refined product pipeline, terminalling and storage tank assets. Financial information reported by Valero L.P. is summarized below (in millions):

	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Revenues	$	55.7	$	47.5	$	108.0	$	79.4
Operating income		24.6		22.3		49.1		36.3
Net income		19.7		18.1		39.7		30.5

Valero provides Valero L.P. with legal, accounting, treasury, engineering, information technology and other services for an annual fee (Administrative Fee) originally established at $5.2 million through July 2008. On March 11, 2004, an amendment to the Administrative Fee was approved. Under the amendment, which became effective on April 1, 2004, the new Administrative Fee is equal to the actual cost of Valero’s corporate employees dedicated to Valero L.P. matters plus an annual fee of $1.2 million. The annual fee of $1.2 million will be increased by $1.2 million per year over the next four years. For the three months ended June 30, 2004, the Administrative Fee charged to Valero L.P. was $1.9 million, which is reflected as a reduction of general and administrative expenses. In addition, Valero L.P. amended its partnership agreement effective March 11, 2004 to cap the general partner’s distribution, including incentive distributions, at 25% for all distributions in excess of $0.66 per unit per quarter. Valero L.P. also amended its partnership agreement to reduce the minimum vote required to remove the general partner from 58% to a simple majority of Valero L.P.’s outstanding common and subordinated units, excluding the units held by affiliates of Valero.

As of June 30, 2004 and December 31, 2003, Valero’s “receivables, net” included $4.1 million and $9.8 million, respectively, receivable from Valero L.P., representing amounts due for employee costs, insurance costs, operating expenses, administrative costs and rentals. As of June 30, 2004 and

10

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

December 31, 2003, Valero’s “accounts payable” included $18.0 million and $15.8 million, respectively, payable to Valero L.P., representing amounts due for pipeline tariffs, terminalling fees and tank rentals and fees. The following table summarizes the results of transactions with Valero L.P.:

	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Expenses charged by Valero to Valero L.P.	$	11.0	$	7.5	$	19.4	$	13.2
Fees and expenses charged to Valero by Valero L.P.		54.8		47.1		106.2		78.8

6.     LONG-TERM DEBT

On March 22, 2004, Valero issued $200 million of 3.50% Senior Notes due April 1, 2009 and $200 million of 4.75% Senior Notes due April 1, 2014 under its shelf registration statement. Interest is payable on April 1 and October 1 of each year beginning October 1, 2004. The notes are unsecured and are redeemable, in whole or in part, at Valero’s option. The net proceeds from this offering were used to repay borrowings under Valero’s revolving bank credit facilities.

On March 29, 2004, Valero borrowed $200 million under a five-year term loan, which matures March 31, 2009. The loan bears interest based on Valero’s debt rating, currently at LIBOR plus 75 basis points. Principal payments begin March 2007 with a $50.0 million principal payment due at that time and semi-annual payments of $37.5 million due thereafter until maturity. The net proceeds from this borrowing were used to repay borrowings under Valero’s revolving bank credit facilities.

On March 25, 2004, Valero entered into additional interest rate swap contracts with a total notional amount of $200 million to hedge against changes in interest rates. These interest rate swap contracts have the effect of converting the $200 million of 4.75% Senior Notes from fixed rate to floating rate debt.

7.     OTHER LONG-TERM LIABILITIES

Changes in other long-term liabilities resulted primarily from the following:

o the accrual of the $125 million long-term portion of the total potential earn-out payments related to the St. Charles Acquisition (as discussed in Note 3),

o the liquidation in February 2004 of the outstanding amount of certain foreign currency exchange contracts resulting in a net cash payment by Valero of approximately $34 million,

o an increase of approximately $29 million in the amount payable by Valero under its interest rate swap contracts due to a decrease in the fair value of such derivative instruments, and

o a contribution of $25.0 million to Valero's qualified pension plans.

11

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

8.     STOCKHOLDERS’ EQUITY

Common Stock Offering
On February 5, 2004, Valero sold in a public offering 7.8 million shares of its common stock, which included 1.0 million shares related to an overallotment option exercised by the underwriter, at a price of $53.25 per share and received proceeds, net of underwriter’s discount and commissions, of $405.9 million. These shares were issued under Valero’s shelf registration statement to partially fund the acquisition of the Aruba Refinery and related operations discussed in Note 3.

Cash Dividends
On July 15, 2004, Valero’s Board of Directors declared a regular quarterly cash dividend of $0.15 per common share payable September 9, 2004 to holders of record at the close of business on August 11, 2004. Also on July 15, 2004, Valero’s Board of Directors declared a dividend on the mandatory convertible preferred stock of $0.125 per share payable on September 30, 2004 to holders of record on September 29, 2004.

Common Stock Purchases
Valero purchases shares of its common stock in open market transactions to meet its obligations under its employee benefit plans. Valero also purchases shares of its common stock from its employees and non-employee directors in connection with the exercise of stock options, the vesting of restricted stock and other stock compensation transactions. During the six months ended June 30, 2004 and 2003, Valero purchased 3.9 million and 0.5 million shares of its common stock at a cost of $235.7 million and $19.7 million, respectively.

Common Stock Split
On July 15, 2004, Valero’s Board of Directors approved a two-for-one split of Valero’s common stock, to be effected in the form of a stock dividend, subject to shareholder approval of an amendment to Valero’s certificate of incorporation to increase the number of authorized common shares. A special meeting of Valero’s shareholders is scheduled on September 13, 2004. If the amendment to Valero’s certificate of incorporation is approved, the payment of the stock dividend would occur on October 7, 2004 to stockholders of record on September 23, 2004.

12

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

9.     EARNINGS PER COMMON SHARE

Earnings per common share amounts were computed as follows (dollars and shares in millions, except per share amounts):

	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Earnings per Common Share:
Net income	$	632.7	$	128.4	$	880.8	$	298.8
Preferred stock dividends		3.1		-		6.2		-
Net income applicable to common stock	$	629.6	$	128.4	$	874.6	$	298.8
Weighted-average common shares outstanding		128.4		114.3		127.1		111.0
Earnings per common share	$	4.90	$	1.12	$	6.88	$	2.69
Earnings per Common Share - Assuming Dilution:
Net income applicable to
common equivalent shares	$	632.7	$	128.4	$	880.8	$	298.8
Weighted-average common shares outstanding		128.4		114.3		127.1		111.0
Effect of dilutive securities:
Stock options		3.8		2.7		3.8		2.8
Performance awards and other benefit plans		1.4		1.4		1.5		1.4
PEPS Units		-		0.3		-		0.3
Mandatory convertible preferred stock		5.0		-		5.0		-
Weighted-average common equivalent
shares outstanding		138.6		118.7		137.4		115.5
Earnings per common share - assuming dilution	$	4.56	$	1.08	$	6.41	$	2.59

The following table reflects outstanding stock options that were not included in the computation of dilutive securities because the options’ exercise prices were greater than the average market price of the common shares during the reporting period, and therefore the effect of including such options would be anti-dilutive (in millions):

	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Stock options		-		0.4		-		0.4

13

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10.     STATEMENTS OF CASH FLOWS

In order to determine net cash provided by operating activities, net income is adjusted by, among other things, changes in current assets and current liabilities as follows (in millions):

	Six Months Ended June 30,
	2004			2003
Decrease (increase) in current assets:
Restricted cash	$	18.9		$	1.4
Receivables, net		(561.6	)		514.7
Inventories		(570.3	)		(215.3	)
Prepaid expenses and other		2.9			(16.5	)
Increase (decrease) in current liabilities:
Accounts payable		732.4			(34.2	)
Accrued expenses		39.7			4.2
Taxes other than income taxes		39.5			(64.8	)
Income taxes payable		155.8			9.9
Changes in current assets and current liabilities	$	(142.7	)	$	199.4

The above changes in current assets and current liabilities differ from changes between amounts reflected in the applicable consolidated balance sheets for the respective periods for the following reasons:

o The amounts shown above exclude changes in cash and temporary cash investments, deferred income taxes, short-term debt, and current portion of long-term debt and capital lease obligations.

o The amounts shown above exclude the current assets and current liabilities acquired in connection with the Aruba Acquisition in 2004, which are reflected separately in the consolidated statement of cash flows, and the effect of certain noncash investing activities discussed below.

o Certain differences between consolidated balance sheet changes and consolidated statement of cash flow changes reflected above result from translating foreign currency denominated amounts at different exchange rates.

Noncash investing activities for the six months ended June 30, 2004 included various adjustments to property, plant and equipment and certain current and other noncurrent assets and liabilities resulting from adjustments to the purchase price allocations related to the Aruba and St. Charles Acquisitions discussed in Note 3 (including recognition of the $175 million of potential earn-out payments related to the St. Charles Acquisition).

Noncash investing activities for the six months ended June 30, 2003 included:

o the recognition of a $30.0 million asset retirement obligation and associated asset retirement cost in accordance with Statement No. 143, “Accounting for Asset Retirement Obligations,” and

o adjustments to property, plant and equipment, goodwill, and certain current and other noncurrent assets and liabilities associated with ceasing the consolidation of Valero L.P. and using the equity method to account for Valero’s investment in Valero L.P. effective March 18, 2003.

14

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Cash flows related to interest and income taxes were as follows (in millions):

	Six Months Ended June 30,
	2004		2003
Interest paid (net of amount capitalized)	$	120.9	$	134.2
Income taxes paid		94.1		70.7
Income tax refunds received		2.0		1.2

11.     PRICE RISK MANAGEMENT ACTIVITIES

The net gain (loss) recognized in income representing the amount of hedge ineffectiveness was as follows (in millions):

	Three Months Ended June 30,				Six Months Ended June 30,
	2004		2003		2004		2003
Fair value hedges		$ 0.5		$ (5.4)		$ 3.8		$ (1.6)
Cash flow hedges		(0.7)		3.3		(7.5)		4.0

The above amounts were included in “cost of sales” in the consolidated statements of income. No component of the derivative instruments’ gains or losses was excluded from the assessment of hedge effectiveness. No amounts were recognized in income for hedged firm commitments that no longer qualify as fair value hedges.

During the three months ended June 30, 2004, Valero recognized in “accumulated other comprehensive income” unrealized after-tax losses of $106.0 million on certain cash flow hedges, primarily related to forward sales of distillate spreads, resulting in a cumulative loss on cash flow hedges of $109.4 million in “accumulated other comprehensive income” as of June 30, 2004. Valero expects that $106.6 million of this amount will be reclassified into income over the next 12 months as a result of hedged transactions that are forecasted to occur over that period. The amount ultimately realized in income will differ as commodity prices change. As of June 30, 2004, the maximum length of time over which Valero was hedging its exposure to the variability in future cash flows for forecasted transactions was 18 months. For the six months ended June 30, 2004 and 2003, there were no amounts reclassified from “accumulated other comprehensive income” into income as a result of the discontinuance of cash flow hedge accounting.

15

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

12.     SEGMENT INFORMATION

Segment information for Valero’s two reportable segments, refining and retail, was as follows (in millions):

	Refining		Retail		Corporate			Total
Three months ended June 30, 2004:
Operating revenues from external customers	$	12,224.6	$	1,583.0	$	-		$	13,807.6
Intersegment revenues		938.2		-		-			938.2
Operating income (loss)		1,085.6		51.3		(103.3	)		1,033.6
Three months ended June 30, 2003:
Operating revenues from external customers		7,430.0		1,413.8		-			8,843.8
Intersegment revenues		693.6		-		-			693.6
Operating income (loss)		279.2		74.4		(79.2	)		274.4
Six months ended June 30, 2004:
Operating revenues from external customers		21,879.7		3,009.4		-			24,889.1
Intersegment revenues		1,776.1		-		-			1,776.1
Operating income (loss)		1,580.4		86.0		(195.6	)		1,470.8
Six months ended June 30, 2003:
Operating revenues from external customers		15,638.4		2,898.5		-			18,536.9
Intersegment revenues		1,500.4		-		-			1,500.4
Operating income (loss)		669.9		121.2		(158.6	)		632.5

Total assets by reportable segment were as follows (in millions):

	June 30, 2004		December 31, 2003
Refining	$	15,674.6	$	13,013.1
Retail		1,614.3		1,548.2
Corporate		1,268.4		1,102.9
Total consolidated assets	$	18,557.3	$	15,664.2

The entire balance of goodwill as of June 30, 2004 and December 31, 2003 has been included in the total assets of the refining reportable segment.

13.     STOCK-BASED COMPENSATION

Valero accounts for its employee stock compensation plans using the intrinsic value method of accounting set forth in APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations as permitted by Statement No. 123, “Accounting for Stock-Based Compensation.”

Because Valero accounts for its employee stock compensation plans using the intrinsic value method, compensation cost is not recognized in the consolidated statements of income for Valero’s fixed stock option plans as all options granted had an exercise price equal to the market value of the underlying

16

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

common stock on the date of grant. Had compensation cost for Valero’s fixed stock option plans been determined based on the grant-date fair value of awards consistent with the method set forth in Statement No. 123, Valero’s net income applicable to common stock, net income and earnings per common share, both with and without dilution, for the three and six months ended June 30, 2004 and 2003 would have been reduced to the pro forma amounts indicated below (in millions, except per share amounts):

	Three Months Ended June 30,						Six Months Ended June 30,
	2004			2003			2004			2003
Net income applicable to common stock,
as reported	$	629.6		$	128.4		$	874.6		$	298.8
Deduct: Compensation expense on stock
options determined under fair value method
for all awards, net of related tax effects		(4.3	)		(4.2	)		(8.6	)		(8.8	)
Pro forma net income applicable to
common stock	$	625.3		$	124.2		$	866.0		$	290.0
Earnings per common share:
As reported	$	4.90		$	1.12		$	6.88		$	2.69
Pro forma	$	4.87		$	1.09		$	6.81		$	2.61
Net income, as reported	$	632.7		$	128.4		$	880.8		$	298.8
Deduct: Compensation expense on stock
options determined under fair value method
for all awards, net of related tax effects		(4.3	)		(4.2	)		(8.6	)		(8.8	)
Pro forma net income	$	628.4		$	124.2		$	872.2		$	290.0
Earnings per common share - assuming dilution:
As reported	$	4.56		$	1.08		$	6.41		$	2.59
Pro forma	$	4.53		$	1.05		$	6.35		$	2.51

17

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

14.     EMPLOYEE BENEFIT PLANS

The components of net periodic benefit cost related to Valero’s defined benefit plans were as follows for the three and six months ended June 30, 2004 and 2003 (in millions):

	Pension Plans						Other Postretirement Benefit Plans
	2004			2003			2004			2003
Three months ended June 30:
Components of net periodic benefit cost:
Service cost	$	13.8		$	11.7		$	1.8		$	2.8
Interest cost		12.1			11.4			3.9			4.7
Expected return on plan assets		(10.4	)		(9.4	)		-			-
Amortization of:
Prior service cost		0.7			0.6			(1.7	)		0.4
Net loss		1.1			0.9			1.8			1.2
Net periodic benefit cost	$	17.3		$	15.2		$	5.8		$	9.1
Six months ended June 30:
Components of net periodic benefit cost:
Service cost	$	27.6		$	23.4		$	3.7		$	5.6
Interest cost		24.3			22.7			7.9			9.4
Expected return on plan assets		(20.8	)		(18.8	)		-			-
Amortization of:
Prior service cost		1.3			1.3			(3.5	)		0.8
Net loss		2.3			1.8			3.6			2.3
Net periodic benefit cost	$	34.7		$	30.4		$	11.7		$	18.1

Valero’s anticipated contributions to its pension plans during 2004 have not changed significantly from amounts previously disclosed in Valero’s consolidated financial statements for the year ended December 31, 2003. Valero has no minimum required contributions to its pension plans during 2004 under the Employee Retirement Income Security Act. For the six months ended June 30, 2004 and 2003, Valero contributed $25.0 million and $21.0 million, respectively, to its qualified pension plans.

15.     COMMITMENTS AND CONTINGENCIES

Accounts Receivable Sales Facility
As of June 30, 2004, Valero had an accounts receivable sales facility with three third-party financial institutions to sell on a revolving basis up to $600 million of eligible trade and credit card receivables, which matures in October 2005. As of June 30, 2004 and December 31, 2003, the amount of eligible receivables sold to the third-party financial institutions was $600 million.

Structured Lease Arrangements
As of December 31, 2003, Valero had various long-term operating lease commitments that were funded through structured lease arrangements with non-consolidated third-party entities. For each lease, Valero had the option to purchase the leased assets at any time during the lease term for a price that approximated fair value. In March 2004, Valero exercised its option to purchase the leased properties

18

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

under each of its four remaining structured lease arrangements. The leased properties, which totaled $567.1 million, were purchased through borrowings under Valero’s existing bank credit facilities.

Guarantees
In connection with the sale of the Golden Eagle Business in 2002, Valero guaranteed certain lease payment obligations related to a lease assumed by Tesoro Refining and Marketing Company, which totaled approximately $34 million as of June 30, 2004. This lease expires in 2010.

Contingent Earn-Out Agreements
In connection with Valero’s acquisitions of Basis Petroleum, Inc. in 1997 and the St. Charles Refinery in 2003, the sellers are entitled to receive payments in any of the ten years and seven years, respectively, following these acquisitions if certain average refining margins during any of those years exceed a specified level. In the second quarter of 2004 and 2003, Valero made earn-out contingency payments of $35.0 million each year to Salomon Inc in connection with Valero’s acquisition of Basis Petroleum, Inc., which were recorded as increases to “goodwill.” Any future earn-out contingency payments related to the acquisition of Basis Petroleum, Inc., if and when earned, would also be recorded as increases to “goodwill.” As discussed in Note 3, the total potential earn-out contingency payments related to the St. Charles Acquisition have been accrued as part of the final purchase price allocation. The following table summarizes the aggregate payments made and payment limitations for these acquisitions (in millions):

	Basis Petroleum, Inc.		St. Charles Refinery
Aggregate payments made through June 30, 2004	$	139.2	$	-
Annual maximum limit		35.0		50.0
Aggregate limit		200.0		175.0

Sale of Headquarters Facility
On June 30, 2004, Valero completed the sale of both of its prior headquarters buildings for $27.3 million. Since the carrying value of these buildings had been written down to an amount based on this selling price in the fourth quarter of 2003, the disposition of the buildings resulted in no significant gain or loss in 2004.

Environmental Matters
The Environmental Protection Agency’s (EPA) Tier II Gasoline and Diesel Standards. The EPA’s Tier II standards, adopted under the Clean Air Act, phase in limitations on the sulfur content of gasoline beginning in 2004 and the sulfur content of diesel fuel sold to highway consumers beginning in 2006. Modifications will be required at most of Valero’s refineries as a result of the Tier II gasoline and diesel standards. Valero believes that capital expenditures of approximately $1.7 billion will be required through 2008 for Valero to meet the Tier II specifications, of which approximately $620 million was expended through June 30, 2004. The aggregate estimate of expenditures includes amounts related to projects at two Valero refineries to provide hydrogen as part of the process of removing sulfur from gasoline and diesel. Valero expects that such estimates will change as additional engineering is completed and progress is made toward construction of these various projects. Factors that will affect the impact of these regulations on Valero include its ultimate selection of specific technologies to meet the Tier II standards and uncertainties related to timing, permitting and construction of specific units. Valero expects to meet all Tier II gasoline and diesel standards by their respective effective dates.

19

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

EPA’s Section 114 Initiative. In 2000, the EPA issued to a majority of refiners operating in the United States a series of information requests pursuant to Section 114 of the Clean Air Act as part of an enforcement initiative. Valero received a Section 114 information request pertaining to all of its refineries owned at that time. Valero completed its response to the request, and has not been named in any enforcement proceeding by the EPA. Several other refiners, however, have either reached global settlements with the EPA regarding this enforcement initiative or have been subject to enforcement proceedings by the EPA. In the absence of a settlement with the EPA, Valero believes that selected EPA enforcement action against Valero is reasonably possible. However, Valero believes that any risks associated with potential EPA enforcement are mitigated by Valero’s unilateral actions taken in response to the EPA’s enforcement initiative, namely, Valero’s undertaking of numerous emission reduction projects throughout its refining system and its adoption of much of the EPA’s enhanced initiative program. Valero will continue to make various capital improvements and continue to adopt much of the EPA’s enhanced initiative program. Expenditures related to these actions could be material in the aggregate.

Houston/Galveston SIP.  Valero’s Houston and Texas City Refineries are located in the Houston/Galveston area, which is classified as “severe nonattainment” for compliance with the EPA’s one-hour air-quality standard for ozone. In October 2001, the EPA approved a State Implementation Plan (SIP) to bring the Houston/Galveston area into compliance with the one-hour ozone standard by 2007. The EPA-approved plan was based on a requirement for industry sources to reduce emissions of nitrogen oxides (NOx) by 90% from a 1997-1999 average actual emissions baseline. Certain industry and business groups challenged the plan based on technical feasibility of the 90% NOx control and its effectiveness in meeting the ozone standard. In December 2002, the Texas Commission on Environmental Quality (TCEQ) adopted a revised approach for the Houston/Galveston SIP. This alternative plan requires an 80% reduction in NOx emissions and a 64% reduction in so-called highly reactive volatile organic compounds (HRVOC). This alternative plan is subject to EPA scrutiny and approval. Valero will be required to install NOx and HRVOC control and monitoring equipment and implement certain operating practices by 2007 at its Houston and Texas City Refineries at a cost estimated by Valero to be approximately $68 million based on the proposed TCEQ approach. Valero’s estimate represents an increase of $8 million over its previously disclosed estimate due primarily to an increase in the estimated costs for NOx emissions controls on fluid catalytic cracking units at the Houston and Texas City Refineries.

Litigation
Unocal
In 2002, Union Oil Company of California (Unocal) sued Valero alleging patent infringement. The complaint seeks a 5.75 cent per gallon royalty on all reformulated gasoline infringing on Unocal’s '393 and '126 patents. These patents cover certain compositions of cleaner-burning gasoline. The complaint seeks treble damages for Valero’s alleged willful infringement of Unocal’s patents and Valero’s alleged conduct to induce others to infringe the patents. In a previous lawsuit involving its '393 patent, Unocal prevailed against five other major refiners.

20

VALERO ENERGY CORPORATION AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

In 2001, the Federal Trade Commission (FTC) began an antitrust investigation concerning Unocal’s misconduct with a joint industry research group and regulators during the time that Unocal was prosecuting its patents at the U.S. Patent and Trademark Office (PTO). In 2003, the FTC filed a complaint against Unocal for antitrust violations. The FTC’s complaint seeks an injunction against any future '393 or '126 patent enforcement activity by Unocal. Although an administrative law judge ruled last November to dismiss the FTC’s charges, on July 7, 2004, the FTC reinstated its antitrust charges against Unocal.

The '393 and '126 patents are being reexamined by the PTO. The PTO has issued notices of rejection of all claims of each of these patents. These rejections are subject to additional proceedings, including administrative appeal by Unocal, followed by an appeal in federal district court or the court of appeals. Ultimate invalidation would preclude Unocal from pursuing claims based on the '393 or '126 patents.

Unocal’s patent lawsuit against Valero is indefinitely stayed as a result of the PTO reexamination proceedings. Notwithstanding the judgment against the other refiners in the previous litigation, Valero believes that it has several strong defenses to Unocal’s lawsuit, including those arising from Unocal’s misconduct, and Valero believes it will prevail in the lawsuit. However, due to the inherent uncertainty of litigation, it is reasonably possible that Valero will not prevail in the lawsuit, and an adverse result could have a material effect on Valero’s results of operations and financial position.

MTBE Litigation
Valero is a defendant in approximately 60 cases pending in 16 states alleging MTBE contamination in groundwater. The plaintiffs are generally water providers, governmental authorities and private well owners alleging that refiners and suppliers of gasoline containing MTBE are liable for manufacturing or distributing a defective product. Most of these cases were filed on or after September 30, 2003 in anticipation of a pending federal energy bill that was expected to contain provisions for MTBE liability protection. Valero is named in these suits together with many other refining industry companies. Valero is being sued primarily as a refiner, supplier and marketer of gasoline containing MTBE. Valero does not own or operate physical facilities in most of the states where the suits are filed. The suits generally seek individual, unquantified compensatory and punitive damages and attorneys’ fees. Valero believes that it has several strong defenses to these claims and intends to vigorously defend the lawsuits. Valero believes that an adverse result in any one of these suits would not have a material effect on its results of operations or financial position. However, Valero believes that an adverse result in all or a substantial number of these cases could have a material effect on Valero’s results of operations and financial position.

Other Litigation
Valero is also a party to additional claims and legal proceedings arising in the ordinary course of business. Valero believes it is unlikely that the final outcome of any of the claims or proceedings to which it is a party would have a material adverse effect on its financial position, results of operations or liquidity; however, due to the inherent uncertainty of litigation, the range of possible loss, if any, cannot be estimated with a reasonable degree of precision and there can be no assurance that the resolution of any particular claim or proceeding would not have an adverse effect on Valero’s results of operations, financial position or liquidity.

21

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

This Form 10-Q, including without limitation the discussion below under the heading “Results of Operations - Outlook,” contains certain estimates, predictions, projections, assumptions and other “forward-looking statements” (as defined in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934) that involve various risks and uncertainties. While these forward-looking statements, and any assumptions upon which they are based, are made in good faith and reflect Valero’s current judgment regarding the direction of its business, actual results will almost always vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance suggested in this report. These forward-looking statements can generally be identified by the words “anticipate,”“believe,” “expect,” “plan,” “intend,”“estimate,” “project,” “budget,” “forecast,”“will,” “could,” “should,” “may” and similar expressions. These forward-looking statements include, among other things, statements regarding:

o future refining margins, including gasoline and distillate margins;

o future retail margins, including gasoline, diesel, home heating oil and convenience store merchandise margins;

o expectations regarding feedstock costs, including crude oil discounts, and operating expenses;

o anticipated levels of crude oil and refined product inventories;

o Valero’s anticipated level of capital investments, including deferred refinery turnaround and catalyst costs and capital expenditures for environmental and other purposes, and the effect of those capital investments on Valero’s results of operations;

o anticipated trends in the supply of and demand for crude oil and other feedstocks and refined products in the United States, Canada and elsewhere;

o expectations regarding environmental and other regulatory initiatives; and

o the effect of general economic and other conditions on refining and retail industry fundamentals.

Valero’s forward-looking statements are based on its beliefs and assumptions derived from information available at the time the statements are made. Differences between actual results and any future performance suggested in these forward-looking statements could result from a variety of factors, including the following:

o acts of terrorism aimed at either Valero’s facilities or other facilities that could impair Valero’s ability to produce and/or transport refined products or receive feedstocks;

o political conditions in crude oil producing regions, including the Middle East and South America;

o the domestic and foreign supplies of refined products such as gasoline, diesel fuel, jet fuel, home heating oil and petrochemicals;

o the domestic and foreign supplies of crude oil and other feedstocks;

o the ability of the members of the Organization of Petroleum Exporting Countries (OPEC) to agree on and to maintain crude oil price and production controls;

o the level of consumer demand, including seasonal fluctuations;

o refinery overcapacity or undercapacity;

o the actions taken by competitors, including both pricing and the expansion and retirement of refining capacity in response to market conditions;

o environmental and other regulations at both the state and federal levels and in foreign countries;

o the level of foreign imports of refined products;

o accidents or other unscheduled shutdowns affecting Valero’s refineries, machinery, pipelines or equipment, or those of Valero’s suppliers or customers;

22

o changes in the cost or availability of transportation for feedstocks and refined products;

o the price, availability and acceptance of alternative fuels and alternative-fuel vehicles;

o cancellation of or failure to implement planned capital projects and realize the various assumptions and benefits projected for such projects or cost overruns in constructing such planned capital projects;

o earthquakes, hurricanes, tornadoes and irregular weather, which can unforeseeably affect the price or availability of natural gas, crude oil and other feedstocks and refined products;

o rulings, judgments or settlements in litigation or other legal or regulatory matters, including unexpected environmental remediation costs in excess of any reserves or insurance coverage;

o the introduction or enactment of federal or state legislation which may adversely affect Valero’s business or operations;

o changes in the credit ratings assigned to Valero’s debt securities and trade credit;

o changes in the value of the Canadian dollar relative to the U.S. dollar; and

o overall economic conditions.

Any one of these factors, or a combination of these factors, could materially affect Valero’s future results of operations and whether any forward-looking statements ultimately prove to be accurate. Valero’s forward-looking statements are not guarantees of future performance, and actual results and future performance may differ materially from those suggested in any forward-looking statements. Valero does not intend to update these statements unless it is required by the securities laws to do so.

All subsequent written and oral forward-looking statements attributable to Valero or persons acting on its behalf are expressly qualified in their entirety by the foregoing. Valero undertakes no obligation to publicly release the results of any revisions to any such forward-looking statements that may be made to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events.

23

Overview
As of June 30, 2004, Valero, an independent refining and marketing company, owned and operated 15 refineries in the United States, Canada and Aruba with a combined throughput capacity, including crude oil and other feedstocks, of approximately 2.4 million barrels per day.

Valero markets refined products through an extensive bulk and rack marketing network and a network of more than 4,500 retail and wholesale branded outlets in the United States, Canada and Aruba under various brand names including Diamond Shamrock®, Shamrock®, Ultramar®, Valero®, and Beacon®. Valero’s operations are affected by:

o company-specific factors, primarily refinery utilization rates and refinery maintenance turnarounds;

o seasonal factors, such as the demand for refined products; and

o industry factors, such as movements in and the absolute price of crude oil, the demand for and prices of refined products, industry supply capacity and competitor refinery maintenance turnarounds.

Valero’s profitability is determined in large part by the spread between the price of refined products and the price of crude oil, referred to as the refined product margin. Additionally, since a significant percentage of Valero’s total throughput represents sour crude oil feedstocks, Valero’s profitability is also affected by the spread between sweet crude oil and sour crude oil prices, referred to as the sour crude oil discount. The second quarter of 2004 continued to reflect the positive fundamentals experienced in the first quarter of 2004, resulting in refined product margins which were significantly in excess of the strong first quarter margins and sour crude oil discounts which were also very favorable. The strength of those fundamentals, combined with reliable operations at Valero’s refineries, significantly enhanced the results of operations reported for the three months ended June 30, 2004. This strong second quarter, combined with Valero’s positive results for the first quarter of 2004 despite significant turnaround activity at several of its refineries during that quarter, resulted in earnings per share of $6.41 reported by Valero for the six months ended June 30, 2004.

Operationally, Valero’s refineries had no major turnarounds and no significant unplanned downtime during the second quarter of 2004, thereby enabling Valero to benefit from the strong industry fundamentals discussed above. In addition, Valero benefited during the second quarter from a full quarter of operations at its Aruba Refinery, which was acquired on March 5, 2004 and has performed well since its acquisition.

As a result of Valero’s recent strong operating results and its expectations of continuing favorable industry fundamentals, Valero increased the dividend on its common stock from $0.12 to $0.15 per share in the second quarter of 2004.

24

RESULTS OF OPERATIONS

Second Quarter 2004 Compared to Second Quarter 2003

Financial Highlights
(millions of dollars, except per share amounts)

	Three Months Ended June 30,
	2004 (a)			2003			Change
Operating revenues	$	13,807.6		$	8,843.8		$	4,963.8
Costs and expenses:
Cost of sales		11,818.0			7,830.9			3,987.1
Refining operating expenses		527.5			375.7			151.8
Retail selling expenses		176.7			171.7			5.0
General and administrative expenses		92.5			71.4			21.1
Depreciation and amortization expense:
Refining		135.2			101.8			33.4
Retail		13.3			10.1			3.2
General and administrative		10.8			7.8			3.0
Total costs and expenses		12,774.0			8,569.4			4,204.6
Operating income		1,033.6			274.4			759.2
Equity in earnings of Valero L.P.		9.6			9.2			0.4
Other expense, net		(2.8	)		(5.9	)		3.1
Interest and debt expense:
Incurred		(77.8	)		(68.5	)		(9.3	)
Capitalized		7.5			5.3			2.2
Distributions on preferred securities of
subsidiary trusts		-			(7.5	)		7.5
Income before income tax expense		970.1			207.0			763.1
Income tax expense		337.4			78.6			258.8
Net income		632.7			128.4			504.3
Preferred stock dividends		3.1			-			3.1
Net income applicable to common stock	$	629.6		$	128.4		$	501.2
Earnings per common share -
assuming dilution	$	4.56		$	1.08		$	3.48
Earnings before interest, taxes, depreciation
and amortization (EBITDA) (b)	$	1,199.7		$	387.5		$	812.2
Ratio of EBITDA to interest incurred (c)		15.4	x		5.7	x		9.7	x
See the footnote references on page 28.

25

Operating Highlights
(millions of dollars, except per barrel and per gallon amounts)

	Three Months Ended June 30,
	2004 (a)			2003			Change
Refining:
Operating income	$	1,085.6		$	279.2		$	806.4
Throughput volumes (thousand barrels per day)		2,233			1,761			472
Throughput margin per barrel (d)	$	8.60		$	4.72		$	3.88
Operating costs per barrel:
Refining operating expenses	$	2.60		$	2.34		$	0.26
Depreciation and amortization		0.66			0.64			0.02
Total operating costs per barrel	$	3.26		$	2.98		$	0.28
Charges:
Crude oils:
Sour		49	%		44	%		5	%
Sweet		29			36			(7	)
Total crude oils		78			80			(2	)
Residual fuel oil		6			5			1
Other feedstocks and blendstocks		16			15			1
Total charges		100	%		100	%		-	%
Yields:
Gasolines and blendstocks		47	%		54	%		(7	)%
Distillates		30			28			2
Petrochemicals		3			3			-
Lubes, asphalts and No. 6 oil		7			9			(2	)
Other products		13			6			7
Total yields		100	%		100	%		-	%
Retail - U.S.:
Operating income	$	31.2		$	53.1		$	(21.9	)
Company-operated fuel sites (average)		1,122			1,209			(87	)
Fuel volumes (gallons per day per site)		4,651			4,575			76
Fuel margin per gallon	$	0.161		$	0.179		$	(0.018	)
Merchandise sales	$	240.8		$	247.0		$	(6.2	)
Merchandise margin (percentage of sales)		28.4	%		27.8	%		0.6	%
Margin on miscellaneous sales	$	24.7		$	23.2		$	1.5
Retail selling expenses	$	128.8		$	125.3		$	3.5
Retail - Northeast:
Operating income	$	20.1		$	21.3		$	(1.2	)
Fuel volumes (thousand gallons per day)		3,164			3,185			(21	)
Fuel margin per gallon	$	0.202		$	0.213		$	(0.011	)
Merchandise sales	$	34.0		$	30.8		$	3.2
Merchandise margin (percentage of sales)		24.8	%		22.8	%		2.0	%
Margin on miscellaneous sales	$	5.3		$	5.5		$	(0.2	)
Retail selling expenses	$	47.9		$	46.4		$	1.5
See the footnote references on page 28.

26

Refining Operating Highlights by Region (e)
(millions of dollars, except per barrel amounts)

	Three Months Ended June 30,
	2004 (a)		2003		Change
Gulf Coast:
Operating income	$	575.7	$	71.5	$	504.2
Throughput volumes (thousand barrels per day)		1,275		786		489
Throughput margin per barrel (d)	$	8.14	$	4.16	$	3.98
Operating costs per barrel:
Refining operating expenses	$	2.56	$	2.51	$	0.05
Depreciation and amortization		0.62		0.65		(0.03	)
Total operating costs per barrel	$	3.18	$	3.16	$	0.02
Mid-Continent:
Operating income	$	126.7	$	40.6	$	86.1
Throughput volumes (thousand barrels per day)		296		274		22
Throughput margin per barrel (d)	$	7.86	$	4.43	$	3.43
Operating costs per barrel:
Refining operating expenses	$	2.60	$	2.31	$	0.29
Depreciation and amortization		0.56		0.50		0.06
Total operating costs per barrel	$	3.16	$	2.81	$	0.35
Northeast:
Operating income	$	136.3	$	98.5	$	37.8
Throughput volumes (thousand barrels per day)		363		379		(16	)
Throughput margin per barrel (d)	$	6.68	$	4.84	$	1.84
Operating costs per barrel:
Refining operating expenses	$	1.93	$	1.47	$	0.46
Depreciation and amortization		0.63		0.52		0.11
Total operating costs per barrel	$	2.56	$	1.99	$	0.57
West Coast:
Operating income	$	246.9	$	68.6	$	178.3
Throughput volumes (thousand barrels per day)		299		322		(23	)
Throughput margin per barrel (d)	$	13.67	$	6.20	$	7.47
Operating costs per barrel:
Refining operating expenses	$	3.56	$	3.01	$	0.55
Depreciation and amortization		1.02		0.84		0.18
Total operating costs per barrel	$	4.58	$	3.85	$	0.73
See the footnote references on page 28.

27

Average Market Reference Prices and Differentials (f)
(dollars per barrel)

	Three Months Ended June 30,
	2004		2003		Change
Feedstocks:
West Texas Intermediate (WTI) crude oil	$	38.32	$	29.03	$	9.29
WTI less sour crude oil at U.S. Gulf Coast (g)		4.95		3.88		1.07
WTI less Alaska North Slope (ANS) crude oil		1.30		1.99		(0.69	)
WTI less Maya crude oil		8.71		7.18		1.53
Products:
U.S. Gulf Coast:
Conventional 87 gasoline less WTI		12.95		4.89		8.06
No. 2 fuel oil less WTI		1.61		1.16		0.45
Propylene less WTI		9.70		7.86		1.84
U.S. Mid-Continent:
Conventional 87 gasoline less WTI		14.36		8.14		6.22
Low-sulfur diesel less WTI		6.24		4.58		1.66
U.S. Northeast:
Conventional 87 gasoline less WTI		12.33		4.04		8.29
No. 2 fuel oil less WTI		2.73		2.96		(0.23	)
Lube oils less WTI		24.12		26.59		(2.47	)
U.S. West Coast:
CARBOB 87 gasoline less ANS		25.94		14.98		10.96
Low-sulfur diesel less ANS		19.01		5.89		13.12

The following notes relate to references on pages 25 through 28.

(a) Includes a full quarter of operations related to the St. Charles Refinery, which was acquired on July 1, 2003, and the Aruba Acquisition, which was consummated on March 5, 2004.

(b) EBITDA is a non-GAAP measure. The reconciliation of net income to EBITDA is included in “Results of Operations – Corporate Expenses and Other” on page 31.

(c) The ratio of EBITDA to interest incurred is a non-GAAP measure. The calculation for this ratio is included in “Results of Operations – Corporate Expenses and Other” on page 31.

(d) Throughput margin per barrel represents operating revenues less cost of sales divided by throughput volumes.

(e) The Gulf Coast refining region includes the Corpus Christi East, Corpus Christi West, Texas City, Houston, Three Rivers, Krotz Springs, St. Charles and Aruba Refineries; the Mid-Continent refining region includes the McKee, Ardmore and Denver Refineries; the Northeast refining region includes the Quebec and Paulsboro Refineries; and the West Coast refining region includes the Benicia and Wilmington Refineries.

(f) The average market reference prices and differentials, with the exception of the propylene and lube oil differentials, are based on posted prices from Platt’s Oilgram. The propylene differential is based on posted propylene prices in Chemical Market Associates, Inc. and the lube oil differential is based on Exxon Mobil Corporation postings provided by Independent Commodity Information Services-London Oil Reports. The CARBOB 87 gasoline differential for 2003 represents CARB 87 gasoline, which includes MTBE as a blending component. Prices for products meeting these specifications ceased to be available after October 31, 2003. The average market reference prices and differentials are presented to provide users of the consolidated financial statements with economic indicators that significantly affect Valero’s operations and profitability.

(g) The market reference differential for sour crude oil is based on 50% Arab Medium and 50% Arab Light posted prices.

28

General

Valero’s net income for the three months ended June 30, 2004 was $632.7 million, or $4.56 per share, compared to net income of $128.4 million, or $1.08 per share, for the three months ended June 30, 2003.

Operating revenues increased 56% for the second quarter of 2004 compared to the second quarter of 2003 primarily as a result of significantly higher refined product prices combined with additional throughput volumes from refinery operations. Operating income increased $759.2 million from the second quarter of 2003 to the second quarter of 2004 due to an $806.4 million increase in the refining segment, partially offset by a $23.1 million decrease in the retail segment and a $24.1 million increase in general and administrative expenses (including related depreciation and amortization expense).

Refining

Operating income for Valero’s refining segment increased from $279.2 million for the second quarter of 2003 to $1.1 billion for the second quarter of 2004, resulting from an increase in refining throughput margin of $3.88 per barrel, or 82%, and a 27% increase in throughput volumes.

The increase in total throughput margin in 2004 was due to the following factors:

o Gasoline margins increased more than 70% in all of Valero’s refining regions in the second quarter of 2004 compared to the second quarter of 2003, and more than doubled in the Northeast region. The dramatic increase in gasoline margins was due to strong gasoline demand and lower inventory levels. Gasoline demand is up significantly in 2004 primarily due to strong U.S. and global economic activity and the continued growth of SUV and light truck ownership. Inventory levels have remained low due to the strong demand as well as reduced supply attributable to the new low-sulfur gasoline specifications, the banning of MTBE in certain markets, industry-wide refinery turnaround activity in the first quarter of 2004 and lower imports.

o Overall, average distillate margins increased in the second quarter of 2004 compared to the second quarter of 2003, particularly in the West Coast region, due to increased foreign and U.S. demand resulting from improved economies and higher demand for jet fuel as air travel has increased throughout the world.

o Discounts on Valero’s sour crude oil feedstocks during the second quarter of 2004 improved compared to the second quarter of 2003 due to ample supplies of sour crude oils and heavy sour residual fuel oils on the world market. In addition, the Tier II gasoline regulations have caused an increased demand for sweet crude oil by refineries in order to lower the sulfur content of the gasoline they produce, and high gasoline margins have also increased the demand for sweet versus sour crude oil due to the higher gasoline content of sweet crude oil.

o Petrochemical feedstock margins improved in the second quarter of 2004 compared to the second quarter of 2003 due to increased demand for such feedstocks resulting from a stronger worldwide economy.

o Throughput volumes increased 472,000 barrels per day in the second quarter of 2004 primarily due to 219,000 barrels per day of throughput at the St. Charles Refinery and 227,000 barrels per day of throughput at the Aruba Refinery, which were acquired in July 2003 and March 2004, respectively.

Partially offsetting the above increases in throughput margin were lower margins on products such as asphalt, No. 6 oil, sulfur and petroleum coke due to a significant increase in the price of crude oil from the second quarter of 2003 to the second quarter of 2004.

29

Refining operating expenses were 40% higher for the quarter ended June 30, 2004 compared to the quarter ended June 30, 2003, due primarily to the acquisitions of the St. Charles and Aruba Refineries and an increase in employee compensation expense, including variable compensation. However, due to an increase in throughput volumes between the periods, the increase in operating costs on a per-barrel basis was 11%. Refining depreciation and amortization expense increased 33% from the second quarter of 2003 to the second quarter of 2004 due to additional depreciation expense resulting from the acquisitions of the St. Charles and Aruba Refineries, capital additions and increased turnaround and catalyst amortization.

Retail

Retail operating income was $51.3 million for the quarter ended June 30, 2004 compared to $74.4 million for the quarter ended June 30, 2003, with $21.9 million of the decrease attributable to U.S. operations. The decrease in U.S. retail operating income was due primarily to lower retail fuel margins caused by higher crude oil prices during much of the quarter and lower volumes due to fewer stores.

Corporate Expenses and Other

General and administrative expenses, including depreciation and amortization expense, increased $24.1 million for the quarter ended June 30, 2004 compared to the quarter ended June 30, 2003. Employee compensation and benefits increased approximately $25 million between the quarters, of which approximately $14 million related to the recognition of increased variable compensation expense as a result of improved financial performance in the second quarter of 2004 compared to the second quarter of 2003.

Net interest and debt expense increased $7.1 million for the quarter ended June 30, 2004 compared to the quarter ended June 30, 2003 primarily due to an increase in average borrowings outstanding during the quarter resulting in large part from $567 million of additional borrowings used to purchase properties leased under structured lease arrangements in March 2004 and $200 million of additional borrowings to redeem the Trust Originated Preferred Securities in June 2003.

Distributions on preferred securities of subsidiary trusts decreased $7.5 million from the quarter ended June 30, 2003 to the quarter ended June 30, 2004 due to the redemption of the 8.32% Trust Originated Preferred Securities in June 2003 and the settlement of the Premium Equity Participating Security Units in August 2003.

Income tax expense increased $258.8 million from the second quarter of 2003 to the second quarter of 2004 mainly as a result of higher operating income. Valero’s effective tax rate for the quarter ended June 30, 2004 decreased from the quarter ended June 30, 2003 as the results of the Aruba Refinery’s operations are non-taxable in Aruba through December 31, 2011.

30

The following is a reconciliation of net income to EBITDA (in millions):

	Three Months Ended June 30,
	2004		2003
Net income	$	632.7	$	128.4
Income tax expense		337.4		78.6
Depreciation and amortization expense		159.3		119.7
Interest and debt expense, net		70.3		63.2
Other amortizations		-		(2.4	)
EBITDA	$	1,199.7	$	387.5

The following is the computation of the ratio of EBITDA to interest incurred (dollars in millions):

	Three Months Ended June 30,
	2004			2003
EBITDA	$	1,199.7		$	387.5
Divided by interest incurred		77.8			68.5
Ratio of EBITDA to interest incurred		15.4	x		5.7	x

Valero’s rationale for using the financial measures of EBITDA and the ratio of EBITDA to interest incurred, which are not defined under GAAP, is discussed in Valero’s Annual Report on Form 10-K for the year ended December 31, 2003 under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – 2003 Compared to 2002 – Corporate Expenses and Other.”

31

Six Months Ended June 30, 2004 Compared to Six Months Ended June 30, 2003

Financial Highlights
(millions of dollars, except per share amounts)

	Six Months Ended June 30,
	2004 (a)			2003			Change
Operating revenues	$	24,889.1		$	18,536.9		$	6,352.2
Costs and expenses:
Cost of sales		21,576.9			16,413.6			5,163.3
Refining operating expenses		1,023.9			764.9			259.0
Retail selling expenses		341.8			342.9			(1.1	)
General and administrative expenses		175.7			146.2			29.5
Depreciation and amortization expense:
Refining		252.2			201.8			50.4
Retail		27.9			22.6			5.3
General and administrative		19.9			12.4			7.5
Total costs and expenses		23,418.3			17,904.4			5,513.9
Operating income		1,470.8			632.5			838.3
Equity in earnings of Valero L.P. (b)		19.4			10.7			8.7
Other expense, net		(2.9	)		(5.6	)		2.7
Interest and debt expense:
Incurred		(148.9	)		(147.5	)		(1.4	)
Capitalized		16.8			9.2			7.6
Minority interest in net income of Valero L.P. (b)		-			(2.4	)		2.4
Distributions on preferred securities of
subsidiary trusts		-			(15.0	)		15.0
Income before income tax expense		1,355.2			481.9			873.3
Income tax expense		474.4			183.1			291.3
Net income		880.8			298.8			582.0
Preferred stock dividends		6.2			-			6.2
Net income applicable to common stock	$	874.6		$	298.8		$	575.8
Earnings per common share -
assuming dilution	$	6.41		$	2.59		$	3.82
EBITDA (c)	$	1,787.3		$	856.2		$	931.1
Ratio of EBITDA to interest incurred (d)		12.0	x		5.8	x		6.2	x
See the footnote references on page 35.

32

Operating Highlights
(millions of dollars, except per barrel and per gallon amounts)

	Six Months Ended June 30,
	2004 (a)			2003			Change
Refining:
Operating income	$	1,580.4		$	669.9		$	910.5
Throughput volumes (thousand barrels per day) (e)		2,086			1,732			354
Throughput margin per barrel (f)	$	7.52		$	5.22		$	2.30
Operating costs per barrel:
Refining operating expenses	$	2.70		$	2.44		$	0.26
Depreciation and amortization		0.66			0.64			0.02
Total operating costs per barrel	$	3.36		$	3.08		$	0.28
Charges:
Crude oils:
Sour		47	%		45	%		2	%
Sweet		31			36			(5	)
Total crude oils		78			81			(3	)
Residual fuel oil		6			5			1
Other feedstocks and blendstocks		16			14			2
Total charges		100	%		100	%		-	%
Yields:
Gasolines and blendstocks		49	%		54	%		(5	)%
Distillates		30			28			2
Petrochemicals		3			3			-
Lubes, asphalts and No. 6 oil		7			8			(1	)
Other products		11			7			4
Total yields		100	%		100	%		-	%
Retail - U.S.:
Operating income	$	34.3		$	60.6		$	(26.3	)
Company-operated fuel sites (average)		1,129			1,228			(99	)
Fuel volumes (gallons per day per site)		4,582			4,422			160
Fuel margin per gallon	$	0.128		$	0.151		$	(0.023	)
Merchandise sales	$	457.6		$	461.8		$	(4.2	)
Merchandise margin (percentage of sales)		28.6	%		28.2	%		0.4	%
Margin on miscellaneous sales	$	47.8		$	45.0		$	2.8
Retail selling expenses	$	246.9		$	251.8		$	(4.9	)
Retail - Northeast:
Operating income	$	51.7		$	60.6		$	(8.9	)
Fuel volumes (thousand gallons per day)		3,278			3,444			(166	)
Fuel margin per gallon	$	0.218		$	0.226		$	(0.008	)
Merchandise sales	$	64.6		$	55.2		$	9.4
Merchandise margin (percentage of sales)		24.2	%		22.2	%		2.0	%
Margin on miscellaneous sales	$	10.3		$	10.2		$	0.1
Retail selling expenses	$	94.9		$	91.1		$	3.8
See the footnote references on page 35.

33

Refining Operating Highlights by Region (g)
(millions of dollars, except per barrel amounts)

	Six Months Ended June 30,
	2004 (a)		2003		Change
Gulf Coast:
Operating income	$	848.5	$	207.4	$	641.1
Throughput volumes (thousand barrels per day) (e)		1,141		776		365
Throughput margin per barrel (f)	$	7.44	$	4.76	$	2.68
Operating costs per barrel:
Refining operating expenses	$	2.71	$	2.63	$	0.08
Depreciation and amortization		0.64		0.66		(0.02	)
Total operating costs per barrel	$	3.35	$	3.29	$	0.06
Mid-Continent:
Operating income	$	174.2	$	80.1	$	94.1
Throughput volumes (thousand barrels per day)		293		265		28
Throughput margin per barrel (f)	$	6.44	$	4.69	$	1.75
Operating costs per barrel:
Refining operating expenses	$	2.62	$	2.46	$	0.16
Depreciation and amortization		0.55		0.56		(0.01	)
Total operating costs per barrel	$	3.17	$	3.02	$	0.15
Northeast:
Operating income	$	258.3	$	217.6	$	40.7
Throughput volumes (thousand barrels per day)		375		373		2
Throughput margin per barrel (f)	$	6.22	$	5.25	$	0.97
Operating costs per barrel:
Refining operating expenses	$	1.86	$	1.52	$	0.34
Depreciation and amortization		0.57		0.51		0.06
Total operating costs per barrel	$	2.43	$	2.03	$	0.40
West Coast:
Operating income	$	299.4	$	164.8	$	134.6
Throughput volumes (thousand barrels per day)		277		318		(41	)
Throughput margin per barrel (f)	$	10.78	$	6.76	$	4.02
Operating costs per barrel:
Refining operating expenses	$	3.85	$	3.05	$	0.80
Depreciation and amortization		1.00		0.84		0.16
Total operating costs per barrel	$	4.85	$	3.89	$	0.96
See the footnote references on page 35.

34

Average Market Reference Prices and Differentials (h)
(dollars per barrel)

	Six Months Ended June 30,
	2004		2003		Change
Feedstocks:
WTI crude oil	$	36.78	$	31.55	$	5.23
WTI less sour crude oil at U.S. Gulf Coast (i)		4.34		3.58		0.76
WTI less ANS crude oil		1.20		1.41		(0.21	)
WTI less Maya crude oil		9.04		7.41		1.63
Products:
U.S. Gulf Coast:
Conventional 87 gasoline less WTI		10.59		5.35		5.24
No. 2 fuel oil less WTI		2.13		3.18		(1.05	)
Propylene less WTI		9.43		4.89		4.54
U.S. Mid-Continent:
Conventional 87 gasoline less WTI		11.35		7.13		4.22
Low-sulfur diesel less WTI		5.17		5.31		(0.14	)
U.S. Northeast:
Conventional 87 gasoline less WTI		10.51		4.77		5.74
No. 2 fuel oil less WTI		3.38		5.53		(2.15	)
Lube oils less WTI		24.21		22.81		1.40
U.S. West Coast:
CARBOB 87 gasoline less ANS		21.25		14.67		6.58
Low-sulfur diesel less ANS		14.46		6.52		7.94

The following notes relate to references on pages 32 through 35.

(a) Includes operations related to the St. Charles Refinery, which was acquired on July 1, 2003, for the full six months of 2004 and operations related to the Aruba Acquisition commencing on its acquisition date of March 5, 2004.

(b) On March 18, 2003, Valero’s ownership interest in Valero L.P. decreased from 73.6% to 49.5%. As a result of this decrease in ownership of Valero L.P. combined with certain other partnership governance changes, Valero ceased consolidating Valero L.P. as of that date and began using the equity method to account for its investment in the partnership.

(c) EBITDA is a non-GAAP measure. The reconciliation of net income to EBITDA is included in “Results of Operations – Corporate Expenses and Other” on page 38.

(d) The ratio of EBITDA to interest incurred is a non-GAAP measure. The calculation for this ratio is included in “Results of Operations – Corporate Expenses and Other” on page 38.

(e) Total throughput volumes and throughput volumes for the Gulf Coast region for the six months ended June 30, 2004, are based on a 182-day period, which results in 145,000 barrels per day being included for the Aruba Refinery. Throughput volumes for the Aruba Refinery for the 118 days of its operations during the six-month period averaged 224,000 barrels per day.

(f) Throughput margin per barrel represents operating revenues less cost of sales divided by throughput volumes.

(g) The Gulf Coast refining region includes the Corpus Christi East, Corpus Christi West, Texas City, Houston, Three Rivers, Krotz Springs, St. Charles and Aruba Refineries; the Mid-Continent refining region includes the McKee, Ardmore and Denver Refineries; the Northeast refining region includes the Quebec and Paulsboro Refineries; and the West Coast refining region includes the Benicia and Wilmington Refineries.

(h) The average market reference prices and differentials, with the exception of the propylene and lube oil differentials, are based on posted prices from Platt’s Oilgram. The propylene differential is based on posted propylene prices in Chemical Market Associates, Inc. and the lube oil differential is based on Exxon Mobil Corporation postings provided by Independent Commodity Information Services-London Oil Reports. The CARBOB 87 gasoline differential for 2003 represents CARB 87 gasoline, which includes MTBE as a blending component. Prices for products meeting these specifications ceased to be available after October 31, 2003. The average market reference prices and differentials are presented to provide users of the consolidated financial statements with economic indicators that significantly affect Valero’s operations and profitability.

(i) The market reference differential for sour crude oil is based on 50% Arab Medium and 50% Arab Light posted prices.

35

General

Valero’s net income for the six months ended June 30, 2004 was $880.8 million, or $6.41 per share, compared to net income of $298.8 million, or $2.59 per share, for the six months ended June 30, 2003.

Operating revenues increased 34% for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 primarily as a result of higher refined product prices combined with additional throughput volumes from refinery operations. Operating income increased $838.3 million from the first six months of 2003 to the first six months of 2004 due to a $910.5 million increase in the refining segment, partially offset by a $35.2 million decrease in the retail segment and a $37.0 million increase in general and administrative expenses (including related depreciation and amortization expense).

Refining

Operating income for Valero’s refining segment increased from $669.9 million for the six months ended June 30, 2003 to $1.6 billion for the six months ended June 30, 2004, resulting from an increase in refining throughput margin of $2.30 per barrel, or 44%, and a 20% increase in throughput volumes.

The increase in total throughput margin in 2004 was due to the following factors:

o Gasoline margins increased in all of Valero’s refining regions in the first six months of 2004 compared to the first six months of 2003 due to strong gasoline demand and lower inventory levels. Gasoline demand is up significantly in 2004 primarily due to strong U.S. and global economic activity and the continued growth of SUV and light truck ownership. Inventory levels have remained low due to the strong demand as well as reduced supply attributable to the new low-sulfur gasoline specifications, the banning of MTBE in certain markets, industry-wide refinery turnaround activity in the first quarter of 2004 and lower imports.

o Discounts on Valero’s sour crude oil feedstocks during the first six months of 2004 improved compared to the first six months of 2003 due to ample supplies of sour crude oils and heavy sour residual fuel oils on the world market. In addition, the Tier II gasoline regulations have caused an increased demand for sweet crude oil by refineries in order to lower the sulfur content of the gasoline they produce, and high gasoline margins have also increased the demand for sweet versus sour crude oil due to the higher gasoline content of sweet crude oil.

o Petrochemical feedstock margins improved significantly in the first six months of 2004 compared to the first six months of 2003 due to increased demand for such feedstocks resulting from a stronger worldwide economy.

o Throughput volumes increased 354,000 barrels per day in the first six months of 2004 primarily due to 198,000 barrels per day of throughput at the St. Charles Refinery, which was acquired in July 2003, and 145,000 barrels per day of throughput at the Aruba Refinery during the partial period commencing on its acquisition date of March 5, 2004.

Partially offsetting the above increases in throughput margin were lower margins on products such as asphalt, No. 6 oil, sulfur and petroleum coke due to an increase in the price of crude oil from the first six months of 2003 to the first six months of 2004, an approximate $20 million reduction due to Valero ceasing consolidation of Valero L.P. in March 2003, and a higher-than-normal level of turnaround activity in the first quarter of 2004.

Refining operating expenses were 34% higher for the six months ended June 30, 2004 compared to the six months ended June 30, 2003, due primarily to the acquisition of the St. Charles and Aruba Refineries and increases in maintenance expense and employee compensation, including variable compensation. However, due to an increase in throughput volumes between the periods, the increase in operating costs

36

on a per-barrel basis was 11%. Refining depreciation and amortization expense increased 25% from the six months ended June 30, 2003 to the six months ended June 30, 2004 due to additional depreciation expense resulting from the acquisitions of the St. Charles and Aruba Refineries, capital additions and increased turnaround and catalyst amortization.

Retail

Retail operating income was $86.0 million for the six months ended June 30, 2004 compared to $121.2 million for the six months ended June 30, 2003. The decrease in retail operating income was due primarily to lower retail fuel margins in the U.S. caused by a rapid rise in crude oil prices during the first six months of 2004 which could not be fully passed through to consumers, lower fuel sales in the U.S. due to fewer stores, and a decrease in fuel sales in the Northeast due mainly to the disposition of a portion of Valero’s home heating oil business in the second half of 2003.

Corporate Expenses and Other

General and administrative expenses, including depreciation and amortization expense, increased $37.0 million for the six months ended June 30, 2004 compared to the six months ended June 30, 2003. Employee compensation and benefits increased approximately $35 million between the periods, including the recognition of increased variable compensation expense of approximately $15 million as a result of improved financial performance between the respective periods.

Equity in earnings of Valero L.P. represents Valero’s equity interest in the earnings of Valero L.P. after March 18, 2003. On March 18, 2003, Valero’s ownership interest in Valero L.P. decreased from 73.6% to 49.5%. As a result of this decrease in ownership of Valero L.P. combined with certain other partnership governance changes, Valero ceased consolidating Valero L.P. as of that date and began using the equity method to account for its investment in Valero L.P. The minority interest in net income of Valero L.P. represented the minority unitholders’ share of the net income of Valero L.P. during the period that Valero consolidated such operations.

Net interest and debt expense decreased $6.2 million for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 primarily due to an increase in capitalized interest resulting from an increased amount of construction projects, including the Cameron Highway Oil Pipeline Project.

Distributions on preferred securities of subsidiary trusts decreased $15.0 million from the six months ended June 30, 2003 to the six months ended June 30, 2004 due to the redemption of the 8.32% Trust Originated Preferred Securities in June 2003 and the settlement of the Premium Equity Participating Security Units in August 2003.

Income tax expense increased $291.3 million from the first six months of 2003 to the first six months of 2004 mainly as a result of higher operating income. Valero’s effective tax rate for the six months ended June 30, 2004 decreased from the six months ended June 30, 2003 as the results of the Aruba Refinery’s operations are non-taxable in Aruba through December 31, 2011.

37

The following is a reconciliation of net income to EBITDA (in millions):

	Six Months Ended June 30,
	2004		2003
Net income	$	880.8	$	298.8
Income tax expense		474.4		183.1
Depreciation and amortization expense		300.0		236.8
Interest and debt expense, net		132.1		138.3
Other amortizations		-		(0.8	)
EBITDA	$	1,787.3	$	856.2

The following is the computation of the ratio of EBITDA to interest incurred (dollars in millions):

	Six Months Ended June 30,
	2004			2003
EBITDA	$	1,787.3		$	856.2
Divided by interest incurred		148.9			147.5
Ratio of EBITDA to interest incurred		12.0	x		5.8	x

Valero’s rationale for using the financial measures of EBITDA and the ratio of EBITDA to interest incurred, which are not defined under GAAP, is discussed in Valero’s Annual Report on Form 10-K for the year ended December 31, 2003 under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – 2003 Compared to 2002 – Corporate Expenses and Other.”

OUTLOOK

Since the end of the second quarter of 2004, refining industry fundamentals continue to be positive, resulting in a continuation of favorable refined product margins and sour crude oil discounts. Gasoline demand continues to be strong due primarily to the growth in the U.S. economy and SUV and light truck ownership and is expected to remain strong through the remainder of the summer driving season. In addition, imports should moderate due to increased foreign demand attributable to a strong global economy, a heavy turnaround season in Europe and Asia, and difficulty that some foreign refiners are expected to encounter in meeting the lower summer vapor pressure requirements and low-sulfur specifications required in the United States. Also, the relatively high prices of petrochemical feedstocks such as benzene, toluene and xylene are expected to keep these products out of the gasoline blendstock pool. Distillate margins have improved since June 2004 as a result of higher domestic and foreign demand, including the highest level of domestic jet fuel demand in three years, and anticipation of tightened supplies.

In regard to refinery feedstocks, sour crude oil discounts were wide during July 2004 and are expected to remain favorable for an extended period of time, partly due to the increased demand for sweet crude oil by less complex refiners as a result of the requirements for lower sulfur fuels that are now in effect. The discounts Valero receives on its Saudi sour crude oil have been set for the third quarter of 2004 and are equal to the favorable discounts realized in the second quarter. In addition, the supply of sour crude oils is increasing due to an increasing percentage of sour crude oil production, which should also support strong discounts. Incremental crude oil processed to meet the increasing world demand for light products is generating excess by-product resid which should also continue to support wide discounts for heavy, high-sulfur crude oils.

38

Operationally, Valero expects to benefit during 2004 from its St. Charles and Aruba Acquisitions and from the completion of several turnaround and capital improvement projects. For the third quarter of 2004, throughput volume is expected to be approximately 50,000 barrels per day higher than the second quarter of 2004. In addition, with the acquisition of the Aruba Refinery, the full-year operation of a coker unit at the Texas City Refinery and the expansion of the coker unit at the St. Charles Refinery, Valero has increased its coker capacity to 280,000 barrels per day. This will allow Valero to process more heavy sour crude oils and take advantage of the wider sour crude oil discounts.

LIQUIDITY AND CAPITAL RESOURCES

Cash Flows for the Six Months Ended June 30, 2004 and 2003
Net cash provided by operating activities for the six months ended June 30, 2004 was $1.2 billion compared to $828.1 million for the six months ended June 30, 2003. The increase in cash generated from operating activities was due primarily to the significant increase in operating income discussed above under “Results of Operations,” partially offset by increases in working capital requirements and cash used for deferred charges and credits as further discussed below. Changes in cash provided by or used for working capital during the first six months of 2004 and 2003 are shown in Note 10 of Condensed Notes to Consolidated Financial Statements. The primary changes for 2004 resulted from an increase in the level of Valero’s inventories, an increase in accounts receivable and accounts payable resulting from an increase in commodity prices from December 2003 to June 2004, and an increased accrual for income tax payments due to the significant income earned in the first six months of 2004. The cash used for deferred items for the first six months of 2004 was primarily attributable to:

o the liquidation of the outstanding amount of certain foreign currency exchange contracts for a net cash payment of approximately $34 million, and

o the contribution of $25 million to Valero’s qualified pension plans.

The net cash generated from operating activities, combined with approximately $406 million of proceeds from the sale of common stock, approximately $349 million of net borrowings (net of debt repayments), $88.8 million of proceeds from the issuance of common stock related to Valero’s benefit plans, $41.1 million of proceeds from the disposition of property, plant and equipment, and approximately $39 million of available cash on hand, were used to:

o fund $660.7 million of capital expenditures and deferred turnaround and catalyst costs,

o exercise options under structured lease arrangements to purchase $567.1 million of leased property,

o fund the Aruba Acquisition of $548.2 million, net of cash acquired,

o purchase 3.9 million shares of treasury stock at a cost of $235.7 million,

o fund contingent payments in connection with acquisitions of $53.4 million, and

o pay common and preferred stock dividends of $37.1 million.

As discussed above, net cash provided by operating activities during the first six months of 2003 was $828.1 million. The net cash generated from operating activities combined with approximately $300 million of proceeds from the issuance of senior notes in June 2003, $250 million of proceeds from the issuance of common stock in March 2003, and $350 million of proceeds from the contribution and sale of certain assets to Valero L.P. were used to:

o  exercise options under certain structured lease arrangements to purchase $238.3 million of property and exercise an option under certain capital leases to purchase the Corpus Christi East Refinery and related refined product logistics assets for $289.3 million,

o fund capital expenditures and deferred turnaround and catalyst costs of $374.0 million and contingent earn-out payments of $35.0 million,

39

o redeem $200 million of company-obligated preferred securities of a subsidiary trust and $100 million of 8% debentures, and

o pay common stock dividends of $22.2 million.

In addition, Valero’s cash balance increased by $318.6 million from December 31, 2002 to June 30, 2003. The remaining net cash generated was used primarily to reduce borrowings under Valero’s bank credit facilities.

Aruba Acquisition
On March 5, 2004, Valero completed the purchase of El Paso Corporation’s Aruba Refinery and related marine, bunkering and marketing operations. Consideration for the purchase, including a working capital adjustment subsequent to the closing, consisted of $200 million in existing cash, approximately $36 million in borrowings under Valero’s existing bank credit facilities and approximately $406 million in net proceeds from the sale of 7.8 million shares of Valero common stock. In addition, upon termination on May 4, 2004 of an agreement in existence with a third-party marketing firm on the date of acquisition, Valero paid $67.8 million related to certain refined product inventories owned by the third-party marketing firm.

Capital Investments
During the six months ended June 30, 2004, Valero expended $520.0 million for capital expenditures and $140.7 million for deferred turnaround and catalyst costs. Capital expenditures for the six months ended June 30, 2004 included approximately $95 million to fund construction of gasoline desulfurization units at the Paulsboro, St. Charles, Quebec and Corpus Christi West Refineries in response to new low-sulfur regulations. In addition, $567.1 million was expended for the purchase of various leased properties, which were previously subject to structured lease arrangements (see Note 15 of Condensed Notes to Consolidated Financial Statements).

In connection with Valero’s acquisitions of Basis Petroleum, Inc. in 1997 and the St. Charles Refinery in 2003, the sellers are entitled to receive payments in any of the ten years and seven years, respectively, following these acquisitions if certain average refining margins during any of those years exceed a specified level. Any payments due under these earn-out arrangements are limited based on annual and aggregate limits. In May 2004, Valero made an earn-out contingency payment of $35.0 million to Salomon Inc in connection with Valero’s acquisition of Basis Petroleum, Inc. Based on actual margin levels through July 2004 and estimated margin levels from August through December 2004, an earn-out payment related to the St. Charles Refinery of approximately $50 million would be due in January 2005.

For 2004, Valero expects to incur approximately $1.7 billion for capital investments, including approximately $1.4 billion for capital expenditures (approximately $630 million of which is for environmental projects) and approximately $265 million for deferred turnaround and catalyst costs. The capital expenditure estimate excludes the purchase of properties previously leased under four structured lease arrangements, as previously discussed. The capital expenditure estimate also excludes anticipated expenditures related to the earn-out contingency agreements discussed above and strategic acquisitions. Valero continuously evaluates its capital budget and makes changes as economic conditions warrant.

Contractual Obligations
As of June 30, 2004, Valero’s contractual obligations included long-term debt, capital lease obligations, operating leases and purchase obligations. Except as discussed below, there were no significant changes to Valero’s contractual obligations during the six months ended June 30, 2004.

On March 22, 2004, Valero issued $200 million of 3.50% Senior Notes due April 1, 2009 and $200 million of 4.75% Senior Notes due April 1, 2014 under its shelf registration statement. The net proceeds from this offering were used to repay borrowings under Valero’s revolving bank credit facilities.

40

On March 29, 2004, Valero borrowed $200 million under a five-year term loan, which matures March 31, 2009. The loan bears interest based on Valero’s debt rating, currently at LIBOR plus 75 basis points. Principal payments begin March 2007 with a $50.0 million principal payment due at that time and semi-annual payments of $37.5 million due thereafter until maturity. The net proceeds from this borrowing were used to repay borrowings under Valero’s revolving bank credit facilities.

As of June 30, 2004, “current portion of long-term debt and capital lease obligations” included approximately $400 million of medium-term notes which become due during the first and second quarters of 2005.

Valero has filed a shelf registration statement on Form S-3 with the Securities and Exchange Commission to register $3.5 billion of securities for potential future issuance. Valero expects the shelf registration statement to become effective prior to the end of the third quarter of 2004.

None of Valero’s agreements have rating agency triggers that would automatically require Valero to post additional collateral. However, in the event of certain downgrades of Valero’s senior unsecured debt to below investment grade ratings by Moody’s Investors Service and Standard & Poor’s Ratings Services, borrowings under some of Valero’s bank credit facilities and other arrangements would become more expensive.

Other Commercial Commitments
As of June 30, 2004, Valero’s committed lines of credit included (in millions):

		Borrowing Capacity		Expiration
3-year revolving credit facility		$	750.0		December 2006
5-year revolving credit facility		$	750.0		December 2006
Canadian revolving credit facility	Cdn.	$	115.0		July 2005

As of June 30, 2004, Valero had $217.1 million of letters of credit outstanding under its uncommitted short-term bank credit facilities, $176.7 million of letters of credit outstanding under its committed facilities and Cdn. $7.8 million of letters of credit outstanding under its Canadian facility.

Under Valero’s revolving bank credit facilities, its debt-to-capitalization ratio (net of cash) was 38.6% as of June 30, 2004.

Other
Valero expects to contribute approximately $75 million to its qualified pension plans during 2004, although no minimum contributions are required under the Employee Retirement Income Security Act. During the first six months of 2004, Valero contributed $25.0 million to its qualified pension plans.

Valero is subject to extensive federal, state and local environmental laws and regulations, including those relating to the discharge of materials into the environment, waste management, pollution prevention measures and characteristics and composition of gasolines and distillates. Because environmental laws and regulations are becoming more complex and stringent and new environmental laws and regulations are continuously being enacted or proposed, the level of future expenditures required for environmental matters could increase in the future. In addition, any major upgrades in any of Valero’s refineries could require material additional expenditures to comply with environmental laws and regulations. For additional information regarding Valero’s environmental matters, see Note 15 of Condensed Notes to Consolidated Financial Statements.

41

Valero believes it has sufficient funds from operations, and to the extent necessary, from the public and private capital markets and bank markets, to fund its ongoing operating requirements. Valero expects that, to the extent necessary, it can raise additional funds from time to time through equity or debt financings. However, there can be no assurances regarding the availability of any future financings or whether such financings can be made available on terms acceptable to Valero.

OFF-BALANCE SHEET ARRANGEMENTS

Accounts Receivable Sales Facility
As of June 30, 2004, Valero had an accounts receivable sales facility with three third-party financial institutions to sell on a revolving basis up to $600 million of eligible trade and credit card receivables, which matures in October 2005. As of June 30, 2004, the amount of eligible receivables sold to the third-party financial institutions was $600 million.

Guarantees
In connection with the sale of the Golden Eagle Business in 2002, Valero guaranteed certain lease payment obligations related to a lease assumed by Tesoro Refining and Marketing Company, which totaled approximately $34 million as of June 30, 2004. This lease expires in 2010.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in accordance with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Valero’s critical accounting policies are disclosed in its Annual Report on Form 10-K for the year ended December 31, 2003. No significant changes to Valero’s accounting policies have occurred subsequent to December 31, 2003.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

COMMODITY PRICE RISK

The following tables provide information about Valero’s derivative commodity instruments as of June 30, 2004 and December 31, 2003 (dollars in millions, except for the weighted-average pay and receive prices as described below), including:

o fair value hedges held to hedge refining inventories and unrecognized firm commitments,

o cash flow hedges held to hedge forecasted feedstock or product purchases and refined product sales, and forecasted natural gas purchases,

o economic hedges held to:

o manage price volatility in refining inventories, and

o manage price volatility in forecasted feedstock or product purchases and refined product sales, and forecasted natural gas purchases, and

o trading activities held or issued for trading purposes.

Contract volumes are presented in thousands of barrels (for crude oil and refined products) or in billions of British thermal units (for natural gas). The weighted-average pay and receive prices represent amounts per barrel (for crude oil and refined products) or amounts per million British thermal units (for natural gas). Volumes shown for swaps represent notional volumes, which are used to calculate amounts due under the agreements. The gain (loss) on swaps is equal to the fair value amount and represents the

42

excess of the receive price over the pay price times the notional contract volumes. For futures and options, the gain (loss) represents (i) the excess of the fair value amount over the contract amount for long positions, or (ii) the excess of the contract amount over the fair value amount for short positions. Additionally, for futures and options, the weighted-average pay price represents the contract price for long positions and the weighted-average receive price represents the contract price for short positions. The weighted-average pay price and weighted-average receive price for options represents their strike price.

43

	June 30, 2004
	Contract Volumes		Wtd Avg Pay Price		Wtd Avg Receive Price		Contract Value			Fair Value			Gain (Loss)
Fair Value Hedges:
Futures - long:
2004 (crude oil and refined products)		34,106	$	38.00		N/A	$	1,295.9		$	1,261.1		$	(34.8	)
Futures - short:
2004 (crude oil and refined products)		44,804		N/A	$	38.32		1,716.7			1,666.8			49.9
Cash Flow Hedges:
Swaps - long:
2004 (crude oil and refined products)		58,985		30.06		36.85		N/A			400.3			400.3
2005 (crude oil and refined products)		37,015		33.47		35.05		N/A			58.5			58.5
Swaps - short:
2004 (crude oil and refined products)		58,985		43.45		34.44		N/A			(532.0	)		(532.0	)
2005 (crude oil and refined products)		37,015		39.70		37.70		N/A			(74.0	)		(74.0	)
Futures - long:
2004 (crude oil and refined products)		18,479		35.59		N/A		657.6			706.0			48.4
2005 (crude oil and refined products)		1,130		34.62		N/A		39.1			40.3			1.2
Futures - short:
2004 (crude oil and refined products)		17,316		N/A		37.71		652.9			722.4			(69.5	)
2005 (crude oil and refined products)		1,112		N/A		38.60		42.9			44.1			(1.2	)
Economic Hedges:
Swaps - long:
2004 (crude oil and refined products)		2,209		14.74		14.82		N/A			0.2			0.2
Swaps - short:
2004 (crude oil and refined products)		4,336		7.01		5.82		N/A			(5.1	)		(5.1	)
Futures - long:
2004 (crude oil and refined products)		20,716		42.83		N/A		887.2			887.4			0.2
2005 (crude oil and refined products)		30		41.22		N/A		1.2			1.2			-
Futures - short:
2004 (crude oil and refined products)		30,261		N/A		42.08		1,273.5			1,269.8			3.7
Options - long:
2004 (crude oil and refined products)		9,822		44.06		N/A		3.8			1.5			(2.3	)
Options - short:
2004 (crude oil and refined products)		25,750		N/A		46.81		22.4			41.6			(19.2	)
2005 (crude oil and refined products)		3,000		N/A		3.75		(1.2	)		0.1			(1.3	)
Trading Activities:
Swaps - long:
2004 (crude oil and refined products)		8,980		25.06		28.17		N/A			27.9			27.9
2005 (crude oil and refined products)		7,445		31.33		33.54		N/A			16.5			16.5
Swaps - short:
2004 (crude oil and refined products)		9,680		27.02		23.70		N/A			(32.2	)		(32.2	)
2005 (crude oil and refined products)		7,520		34.48		32.17		N/A			(17.4	)		(17.4	)
Futures - long:
2004 (crude oil and refined products)		26,926		37.59		N/A		1,012.2			1,092.0			79.8
2005 (crude oil and refined products)		1,113		33.39		N/A		37.2			41.8			4.6
2004 (natural gas)		1,000		6.21		N/A		6.2			6.2			-
Futures - short:
2004 (crude oil and refined products)		26,229		N/A		38.10		999.3			1,075.6			(76.3	)
2005 (crude oil and refined products)		867		N/A		34.29		29.7			33.7			(4.0	)
2004 (natural gas)		1,000		N/A		6.29		6.3			6.2			0.1
Options - long:
2004 (crude oil and refined products)		3,795		6.31		N/A		1.2			4.8			3.6
Options - short:
2004 (crude oil and refined products)		3,190		N/A		10.22		0.3			4.8			(4.5	)

44

	December 31, 2003
	Contract Volumes		Wtd Avg Pay Price		Wtd Avg Receive Price		Contract Value			Fair Value			Gain (Loss)
Fair Value Hedges:
Futures - long:
2004 (crude oil and refined products)		26,464	$	31.72		N/A	$	839.4		$	860.1		$	20.7
2005 (crude oil and refined products)		2		29.84		N/A		-			-			-
Futures - short:
2004 (crude oil and refined products)		36,110		N/A	$	31.59		1,140.7			1,180.5			(39.8	)
Cash Flow Hedges:
Swaps - long:
2004 (crude oil and refined products)		61,020		27.89		30.38		N/A			152.0			152.0
2004 (natural gas)		915		5.66		6.08		N/A			0.4			0.4
Swaps - short:
2004 (crude oil and refined products)		61,520		34.01		31.62		N/A			(147.3	)		(147.3	)
2004 (natural gas)		458		6.08		5.61		N/A			(0.2	)		(0.2	)
Futures - long:
2004 (crude oil and refined products)		17,266		32.05		N/A		553.5			567.2			13.7
Futures - short:
2004 (crude oil and refined products)		14,600		N/A		33.35		487.0			502.1			(15.1	)
2004 (natural gas)		540		N/A		5.24		2.8			3.3			(0.5	)
Economic Hedges:
Swaps - long:
2004 (crude oil and refined products)		2,658		10.73		10.97		N/A			0.6			0.6
Swaps - short:
2004 (crude oil and refined products)		7,428		1.66		2.02		N/A			2.6			2.6
Futures - long:
2004 (crude oil and refined products)		16,604		37.25		N/A		618.5			622.9			4.4
Futures - short:
2004 (crude oil and refined products)		19,788		N/A		36.32		718.7			730.1			(11.4	)
Options - long:
2004 (crude oil and refined products)		24,719		9.72		N/A		7.0			12.5			5.5
2004 (natural gas)		913		5.05		N/A		0.5			0.9			0.4
Options - short:
2004 (crude oil and refined products)		34,269		N/A		9.68		(13.7	)		(13.2	)		(0.5	)
Trading Activities:
Swaps - long:
2004 (crude oil and refined products)		8,330		17.09		18.43		N/A			11.2			11.2
Swaps - short:
2004 (crude oil and refined products)		8,675		18.99		17.75		N/A			(10.7	)		(10.7	)
Futures - long:
2004 (crude oil and refined products)		22,396		31.21		N/A		699.1			724.2			25.1
2005 (crude oil and refined products)		200		26.46		N/A		5.3			5.7			0.4
2004 (natural gas)		300		5.08		N/A		1.5			1.7			0.2
Futures - short:
2004 (crude oil and refined products)		21,416		N/A		31.79		680.8			703.6			(22.8	)
2005 (crude oil and refined products)		200		N/A		31.71		6.3			6.7			(0.4	)
2004 (natural gas)		300		N/A		5.75		1.7			1.8			(0.1	)
Options - long:
2004 (crude oil and refined products)		12,671		13.62		N/A		3.7			8.0			4.3
Options - short:
2004 (crude oil and refined products)		7,647		N/A		8.56		(3.0	)		(0.7	)		(2.3	)

45

INTEREST RATE RISK

The following table provides information about Valero’s long-term debt and interest rate derivative instruments (dollars in millions), all of which are sensitive to changes in interest rates. For long-term debt, principal cash flows and related weighted-average interest rates by expected maturity dates are presented. For interest rate swaps, the table presents notional amounts and weighted-average interest rates by expected (contractual) maturity dates. Notional amounts are used to calculate the contractual payments to be exchanged under the contract. Weighted-average floating rates are based on implied forward rates in the yield curve at the reporting date.

	June 30, 2004
	Expected Maturity Dates
	2004			2005			2006			2007			2008			There- after			Total			Fair Value
Long-term Debt:
Fixed rate	$	-		$	409.6		$	300.0		$	356.9		$	6.5		$	3,372.0		$	4,445.0		$	4,747.8
Average interest rate		-	%		8.1	%		7.4	%		6.1	%		6.0	%		6.6	%		6.8	%
Floating rate	$	-		$	-		$	-		$	87.5		$	75.0		$	37.5		$	200.0		$	200.0
Average interest rate		-	%		-	%		-	%		2.1	%		2.1	%		2.1	%		2.1	%
Interest Rate Swaps
Fixed to Floating:
Notional amount	$	-		$	-		$	125.0		$	225.0		$	-		$	650.0		$	1,000.0		$	(42.3	)
Average pay rate		3.3	%		4.5	%		5.8	%		6.2	%		6.3	%		6.8	%		6.1	%
Average receive rate		6.0	%		6.0	%		6.0	%		5.8	%		5.7	%		5.6	%		5.7	%

	December 31, 2003
	Expected Maturity Dates
	2004			2005			2006			2007			2008			There- After			Total			Fair Value
Long-term Debt:
Fixed rate	$	-		$	409.6		$	300.0		$	356.9		$	6.5		$	2,972.0		$	4,045.0		$	4,452.4
Average interest rate		-	%		8.1	%		7.4	%		6.1	%		6.0	%		7.0	%		7.0	%
Floating rate	$	-		$	-		$	260.0		$	-		$	-		$	-		$	260.0		$	260.0
Average interest rate		-	%		-	%		3.0	%		-	%		-	%		-	%		3.0	%
Interest Rate Swaps
Fixed to Floating:
Notional amount	$	-		$	-		$	125.0		$	225.0		$	-		$	450.0		$	800.0		$	(10.8	)
Average pay rate		3.7	%		5.1	%		6.1	%		6.6	%		6.6	%		6.8	%		6.2	%
Average receive rate		6.3	%		6.3	%		6.3	%		6.1	%		6.1	%		5.8	%		6.0	%

On March 25, 2004, Valero entered into additional interest rate swap contracts with a total notional amount of $200 million. These interest rate swap contracts currently have an estimated pay rate of 2.04% and hedge $200 million of debt with an interest rate of 4.75%.

46

Item 4. Controls and Procedures

(a)     Evaluation of disclosure controls and procedures.

Valero’s management has evaluated, with the participation of Valero’s principal executive and principal financial officers, the effectiveness of Valero’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report, and has concluded that Valero’s disclosure controls and procedures are effective in ensuring that information required to be disclosed by Valero in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms.

(b)     Changes in internal control over financial reporting.

There has been no change in Valero’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during Valero’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, Valero’s internal control over financial reporting.

47

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

United States Environmental Protection Agency, Region IX (November 19, 2003) (Benicia Refinery). The EPA issued a notice of violation (NOV) relating to various waste management permitting issues related to Valero’s Benicia Refinery and asphalt plant. In June 2004, the EPA proposed a penalty of $208,180 for this matter. The EPA has recently offered to settle this matter in an amount immaterial to Valero, but in excess of $100,000. Valero is negotiating with the EPA to resolve this matter.

Texas Commission on Environmental Quality (TCEQ) (Corpus Christi Refinery East Plant). Valero received three notices of enforcement (NOE) from the TCEQ relating to alleged emission events and recordkeeping issues from August 2003 to April 2004 at Valero’s Corpus Christi East Plant, primarily relating to vacuum off-gas compressor outages. The TCEQ has offered to settle the NOEs for $167,000. Valero is negotiating with the TCEQ to resolve this matter.

Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities

    (e)   Issuer Purchases of Equity Securities. The following table discloses purchases of shares of Valero’s common stock made by or on behalf of Valero during the quarterly period covered by this report.

Period		Total Number of Shares Purchased (1)		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2)		Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
	April 2004		2,605,000		$60.30		0		$361 million
	May 2004		909,600		$63.61		0		$361 million
	June 2004		0		N/A		0		$361 million
	Total		3,514,600		$61.15		0		$361 million

(1) All of the reported shares were purchased other than through a publicly announced stock purchase plan or program. The reported shares were purchased in open-market transactions to satisfy Valero’s obligations under its employee benefit plans.

(2) Valero’s existing stock repurchase program was publicly announced on December 3, 2001. The program authorizes Valero to purchase up to $400 million aggregate purchase price of shares of Valero’s common stock. The program has no expiration date.

48

Item 4. Submission of Matters to a Vote of Security Holders

Valero’s annual meeting of stockholders was held April 29, 2004. Matters voted on at the meeting and the results thereof were as follows:

(a) a proposal to elect three Class I directors to serve until the 2007 annual meeting was approved as follows:

Directors	Affirmative		Withheld
E. Glenn Biggs		109,432,110		1,966,574
Ruben M. Escobedo		109,405,077		1,993,607
Bob Marbut		109,694,356		1,704,327

(b) a proposal to ratify the appointment of KPMG LLP to serve as Valero’s independent auditors for the fiscal year ending December 31, 2004 was approved as follows:

Affirmative		Negative		Withheld
	109,441,492		1,797,504		159,687

(c) a shareholder proposal entitled “Climate Change Resolution” was defeated as follows:

Affirmative		Negative		Withheld
	7,470,124		72,540,562		12,623,975

There were no broker non-votes on any of these matters. Directors whose terms of office continued after the annual meeting were: W.E. “Bill” Bradford, Ronald K. Calgaard, Jerry D. Choate, William E. Greehey and Susan Kaufman Purcell.

Item 6. Exhibits and Reports on Form 8-K

(a)    Exhibits.

Exhibit    10.01     Valero Energy Corporation Annual Bonus Plan

Exhibit    12.01     Statements of Computations of Ratios of Earnings to Fixed Charges and Ratios of Earnings to Fixed Charges and
    Preferred Stock Dividends

Exhibit    31.01     Rule 13a-14(a) Certifications (under Section 302 of the Sarbanes-Oxley Act of 2002)

Exhibit    32.01     Section 1350 Certifications (as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002)

(b)    Reports on Form 8-K.

        (i)   On April 28, 2004, Valero furnished a Current Report on Form 8-K dated April 28, 2004 reporting Item 12 (Results of Operations and Financial Condition) and furnishing a copy of Valero’s press release relating to its earnings announcement for the first quarter of 2004. Financial statements were not filed with this report. The information in this report is not incorporated by reference into any registration statement filed by Valero under the Securities Act of 1933 unless specifically identified in the registration statement as being incorporated by reference.

49

        (ii)   On May 10, 2004, Valero filed a Current Report on Form 8-K/A, amending its Current Report on Form 8-K dated March 5, 2004 (filed March 9, 2004). The Form 8-K/A filed May 10, 2004 provided the financial statements and the pro forma financial information required under Item 7 pertaining to Valero’s acquisition of the Aruba Refinery and related operations from El Paso Corporation. The Form 8-K/A included the following financial statements and pro forma financial information.

(a)     Financial Statements of Business Acquired.

    El Paso Aruba Refining Business

        Report of Independent Auditors

        Combined Balance Sheets as of December 31, 2003 and 2002

        Combined Statements of Income and Owner’s Net Investment for the Years
              Ended December 31, 2003, 2002 and 2001

        Combined Statements of Cash Flows for the Years Ended December 31, 2003,
              2002 and 2001

        Notes to Combined Financial Statements

(b)     Pro Forma Financial Information.

    Unaudited Pro Forma Combined Balance Sheet as of December 31, 2003

    Unaudited Pro Forma Combined Statement of Income for the Year Ended
              December 31, 2003

    Notes to Unaudited Pro Forma Combined Financial Statements

50

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	VALERO ENERGY CORPORATION
	(Registrant)
	By: /s/ Michael S. Ciskowski
	Michael S. Ciskowski
	Executive Vice President and
	Chief Financial Officer
	(Duly Authorized Officer and Principal
	Financial and Accounting Officer)
Date: August 6, 2004

51

EX-10

Exhibit 10.01 

Annual Bonus Plan Document

1

Valero Energy Corporation
Annual Bonus Plan

Adopted April 28, 2004

                  Table of Contents

Article		Topic		Page
	1		Definitions		3
	2		Administration		4
	3		Participation		6
	4		Determination of Bonus Awards		6
	5		Bonus Targets		7
	6		Form of Payment		8
	7		Miscellaneous Terms and Provisions		8

2

INTRODUCTION

The Valero Energy Corporation Annual Bonus Plan (hereinafter referred to as the “Plan”) has been established for the purpose of providing bonus compensation to eligible designated employees of Valero Energy Corporation and its Affiliates (hereinafter collectively referred to as the “Company”). The Company intends and desires to create individual performance incentive by providing bonus compensation awards based upon individual contributions to Company profitability by eligible designated employees. Such bonus compensation is intended to encourage levels of individual performance that will assure focus by employees on continued Company profitability. It is further intended that when added to other forms of compensation the bonus compensation awards will result in total compensation to employees in amounts that are competitive when Company performance is compared to peer organizations.

Article 1 – Definitions

For purposes of the Plan, unless the context requires otherwise, the following terms should have the meanings set forth below.

1.1 “Affiliate” means (a) any entity that, directly or indirectly through one or more intermediaries, is controlled by the Company and (b) any entity in which the Company has a significant equity interest, in each case determined by the Committee.

1.2 “Board” means the Board of Directors of the Company.

1.3 “Bonus Target” means a percentage established to represent a normal or average bonus percentage determined through competitive survey analysis and based on each position’s relative importance to the overall financial success of the Company.

1.4 “Committee” means the Compensation Committee of the Board.

1.5 “Company” means Valero Energy Corporation and its Affiliates.

3

1.6 “Discretionary Adjustment Factor” means the authority of the Committee to adjust the Company’s total calculated bonus awards upward or downward by up to 25% based upon such factors as the Committee deems appropriate, and ultimately to determine whether to award a bonus to any individual.

1.7 “Employee” means an employee of the Company.

1.8 “Fair Market Value” means, with respect to any property (including, without limitation, any shares, units or other securities), the fair market value of such property determined by such methods or procedures as shall be established from time to time by the Committee. Notwithstanding the foregoing, unless otherwise determined by the Committee, the Fair Market Value of Company shares on a given date for purposes of the Plan shall be the mean of the high and low sales prices of the shares on the New York Stock Exchange Consolidated Exchange as reported in the consolidation transaction reporting system on such date or, if such Exchange is not open for trading on such date, on the next following date when such Exchange is open for trading.

1.9 “Participant” means an Employee who is selected by the Committee to participate in the Plan.

1.10 “Peer Group” means those companies in the petroleum and energy services industry sector designated by the Committee as comparator companies which will be benchmarked for determining the Company’s performance as measured by selected Performance Criteria.

1.11 “Performance Criteria” means those performance measures approved by the Compensation Committee that determine the level of Bonus Target to be earned, subject to the Discretionary Adjustment Factor.

1.12 “Plan Year” means the Company's fiscal year.

1.13 “Plan” means the Valero Energy Corporation Annual Bonus Plan.

Article 2 – Administration

4

2.1 The Plan shall be administered by the Committee. The Committee shall consist of no less than three “Non-Employee Directors” (as defined in Rule 16b-3 under the Securities Exchange Act of 1934, as amended from time to time). In the event the Committee fails to meet the foregoing criteria, then additional non-employee persons shall be appointed by the Board for purposes of administering this Plan so that the committee administering this Plan shall be composed solely of three or more Non-Employee Directors.

2.2 The Committee is empowered to:

2.21  Review and approve all determinations relating to the eligibility of Participants;

2.22  Make rules and regulations for the administration of the Plan which are not inconsistent with the terms and provisions hereof;

2.23  Construe all terms, provisions, conditions, and limitations of the Plan in good faith. All such determinations shall be final and
         conclusive on all parties of interest;

2.24  Review and approve determinations and computations concerning the amounts to which any Participant or his beneficiary is
         entitled under the Plan;

2.25   Select, employ, and compensate from time to time consultants, accountants, attorneys and other agents as the Committee may
          deem necessary or advisable for the proper and efficient administration of the Plan.

2.3 The foregoing list of express powers is not intended to be either complete or exclusive, but the Committee shall, in addition, have such powers, whether or not expressly authorized, that it may deem necessary, desirable, advisable, or proper for the supervision and administration of the Plan. Except as otherwise specifically provided herein, the decision or judgment of the Committee on any question arising hereunder in connection with the exercise of any of its powers shall be final, binding, and conclusive upon all parties concerned.

5

2.4 The Committee shall have the responsibility of authorizing payment to each eligible Participant and directing that such payment be disbursed by the Company.

2.5 The Board or the Committee may, at any time, amend or terminate the Plan. Such amendments or terminations may be made without the consent of the Participants.

Article 3 – Participation

3.1 The designation of Employees of the Company as Participants under the Plan shall be approved by the Committee, and no Employee of the Company will have the right to require the Committee to make him or her a Participant or to allow him or her to remain a Participant under the Plan.

Article 4 – Determination of Bonus Awards

4.1 During the course of the Plan Year, the Committee shall review and approve those Performance Criteria which will measure the Company’s financial, shareholder, and/or operational performance for the applicable Plan Year. The Performance Criteria will be developed by Company management and submitted to the Committee for review and discussion. The Committee may request Company management to provide threshold, target, and maximum levels of performance for each Performance Criteria considered.

4.2 The Company’s performance may be evaluated on an absolute basis by determining the Company’s achievement versus a budgeted or pre-established level of performance approved by the Committee. Likewise, the Company’s performance may be evaluated by comparing the Company’s performance against a Peer Group’s performance achievement for the same Performance Criteria.

4.3 When the Performance Criteria are established and approved during the course of the Plan Year, the Committee may elect to weight each of the Performance Criteria based upon the strategic importance of the respective Performance Criteria in consideration of the Company’s

6

annual business plan. The weightings of the Performance Criteria may change from one Plan Year to the next.

4.4 In determining the Company’s performance during a measurement period, Performance Criteria will be utilized. These Performance Criteria may be modified, deleted, or added to from one Plan Year to the next as determined by the Committee in its judgment and discretion.

4.5 Following the close of the Plan Year, the Committee will evaluate the Company’s performance compared to the Performance Criteria. The results of this evaluation will serve as the basis for the determination of the amount of Bonus Target earned, which may range from 0 percent to as much as 200 percent of Participants’ Bonus Targets. At this time, the Committee has the authority to consider the addition to or subtraction from the bonus of as much as 25 percent of the Bonus Target for additional considerations of management and/or Company performance. The application of this discretionary adjustment is formally referred to as the Discretionary Adjustment Factor and may be applied only by discretionary judgment of the Committee.

4.6 The Committee will normally authorize the payment of bonus awards in the first quarter following the close of the Plan Year. However, the Committee reserves the right to accelerate the determination and payment of bonus awards prior to the completion of the Plan Year based on the estimated or expected performance of the Company for such Plan Year.

Article 5 – Bonus Targets

5.1 Bonus Targets for each position are established based upon competitive survey data and the position’s relative importance to the overall financial success of the Company. The Committee shall review and approve a Bonus Target for each officer.

5.2 Each bonus award shall be calculated by using the established Bonus Target for Participants in the Plan, adjusted by the results of the Performance Criteria and the Committee’s Discretionary Adjustment Factor. A qualitative evaluation of the participant’s performance may also be used to adjust a participant’s bonus award. The established Bonus

7

Target, as adjusted, will serve as the norm for a range of possible bonus awards.

Article 6 – Form of Payment

6.1 Bonuses payable under the Plan shall be paid in the form of cash in whole or in part or, if permitted under applicable NYSE and SEC rules and regulations, in the form of common stock of the Company in whole or in part. Under the Plan, if permitted under applicable NYSE and SEC rules and regulations, certain Participants may also be provided with an election to purchase, at Fair Market Value, common stock of the Company utilizing a pre-determined portion of their bonus.

6.2 With respect to Plan bonuses payable in part or in whole in shares of common stock of the Company, a Participant may pay all or part of the amount of any taxes required to be collected or withheld by the Company upon payment of the Participant’s bonus by electing, before an established date prior to the time of payment of the bonus, to have the Company withhold from the number of common shares otherwise deliverable under the bonus a number of common shares having a Fair Market Value on the established date not exceeding the amount of the tax payment. However, for this purpose, Federal Income Tax may be withheld at the highest personal tax rate then in effect.

6.3 The Committee may approve a deferral of the payment of bonuses with payment in whole at a later date or in installments over a period of time. The length of time of deferral or installment period will be determined at the discretion of the Committee.

Article 7 – Miscellaneous Terms and Provisions

7.1 No Employee shall have any claim or right to be paid a bonus or any form of award, and the award of a bonus will not be construed as giving a Participant the right to be retained in the employ of the Company. Further, the Company expressly reserves the right at any time to terminate the employment of any Participant free from any liability under the Plan.

8

7.2 The validity, construction, and effect of the Plan and any actions taken or relating to the Plan shall be determined in accordance with the laws of the State of Texas and applicable Federal law.

7.3 The Company will require any successor (whether direct or indirect, by purchase, merger, consolidation, or otherwise) to all or substantially all of the business and/or assets of the Company, expressly to assume and agree to perform the Company’s obligations under this Plan in the same manner and to the same extent that the Company would be required to perform them if no such succession had taken place. As used herein, the “Company” shall mean the Company as hereinbefore defined and any aforesaid successor to its business and/or assets.

7.4 No member of the Board or the Committee, nor any officer or Employee of the Company acting on behalf of the Board or the Committee, shall be personally liable for any action, determination, or interpretation taken or made in good faith with respect to the Plan, and all members of the Board or the Committee and each and any officer or Employee of the Company acting on their behalf shall, to the extent permitted by law, be fully indemnified and protected by the Company in respect of any such action, determination, or interpretation.

9

EX-12

Exhibit 12.01

VALERO ENERGY CORPORATION AND SUBSIDIARIES
STATEMENTS OF COMPUTATIONS OF RATIOS OF EARNINGS TO FIXED CHARGES
AND RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(Millions of Dollars)

	Six Months Ended			Year Ended December 31,
	June 30, 2004			2003			2002			2001			2000			1999
Ratio of Earnings to Fixed Charges:
Earnings:
Income from continuing operations
before income tax expense,
minority interest in net income of
Valero L.P., distributions on preferred
securities of subsidiary trusts and
income from equity investees	$	1,339.2		$	980.8		$	191.5		$	913.0		$	530.4		$	17.9
Add:
Fixed charges		201.6			395.5			408.9			143.2			114.6			80.2
Amortization of capitalized interest		3.4			6.2			5.7			5.3			5.1			5.2
Distributions from equity investees		19.7			26.5			4.8			2.8			9.2			4.0
Less:
Interest capitalized		(16.8	)		(26.3	)		(16.2	)		(10.6	)		(7.4	)		(5.8	)
Distributions on preferred securities
of subsidiary trusts		-			(16.8	)		(30.0	)		(13.4	)		(6.8	)		-
Minority interest in net income of
Valero L.P.		-			(2.4	)		(14.1	)		-			-			-
Total earnings	$	1,547.1		$	1,363.5		$	550.6		$	1,040.3		$	645.1		$	101.5
Fixed charges:
Interest expense, net	$	132.1		$	261.3		$	285.7		$	88.5		$	76.3		$	55.4
Interest capitalized		16.8			26.3			16.2			10.6			7.4			5.8
Rental expense interest factor (1)		52.7			91.1			77.0			30.7			24.1			19.0
Distributions on preferred securities
of subsidiary trusts		-			16.8			30.0			13.4			6.8			-
Total fixed charges	$	201.6		$	395.5		$	408.9		$	143.2		$	114.6		$	80.2
Ratio of earnings to fixed charges		7.7	x		3.4	x		1.3	x		7.3	x		5.6	x		1.3	x
Ratio of Earnings to Fixed Charges
and Preferred Stock Dividends:
Total earnings	$	1,547.1		$	1,363.5		$	550.6		$	1,040.3		$	645.1		$	101.5
Total fixed charges	$	201.6		$	395.5		$	408.9		$	143.2		$	114.6		$	80.2
Preferred stock dividends		9.5			6.8			-			-			-			-
Total fixed charges and
preferred stock dividends	$	211.1		$	402.3		$	408.9		$	143.2		$	114.6		$	80.2
Ratio of earnings to fixed charges
and preferred stock dividends		7.3	x		3.4	x		1.3	x		7.3	x		5.6	x		1.3	x

(1)  The interest portion of rental expense represents one-third of rents, which is deemed representative of the interest portion of
       rental expense.

EX-31

Exhibit 31.01

CERTIFICATION PURSUANT TO SECTION 302
OF THE SARBANES-OXLEY ACT OF 2002

        I, William E. Greehey, the principal executive officer of Valero Energy Corporation, certify that:

    1.        I have reviewed this quarterly report on Form 10-Q of Valero Energy Corporation;

    2.        Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

    3.        Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

    4.        The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

    (a)        Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

    (b)        Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

    (c)        Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

    5.        The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

    (a)        All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

    (b)        Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 6, 2004

/s/ William E. Greehey                 
William E. Greehey
Chief Executive Officer

CERTIFICATION PURSUANT TO SECTION 302
OF THE SARBANES-OXLEY ACT OF 2002

        I, Michael S. Ciskowski, the principal financial officer of Valero Energy Corporation, certify that:

    1.        I have reviewed this quarterly report on Form 10-Q of Valero Energy Corporation;

    2.        Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

    3.        Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

    4.        The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

    (a)        Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

    (b)        Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

    (c)        Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

    5.        The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

    (a)        All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

    (b)        Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 6, 2004

/s/ Michael S. Ciskowski                                                 
Michael S. Ciskowski
Executive Vice President and Chief Financial Officer

EX-32

Exhibit 32.01

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Valero Energy Corporation (the Company) on Form 10-Q for the quarter ending June 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (the Report), I, William E. Greehey, Chief Executive Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1.   The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.   The information contained in the Report fairly presents, in all material respects, the financial condition and results of
      operations of the Company.

/s/ William E. Greehey                 
William E. Greehey
Chief Executive Officer
August 6, 2004

A signed original of the written statement required by Section 906 has been provided to Valero Energy Corporation and will be retained by Valero Energy Corporation and furnished to the Securities and Exchange Commission or its staff upon request.
 
 
 
 
 
 

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Valero Energy Corporation (the Company) on Form 10-Q for the quarter ending June 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Michael S. Ciskowski, Executive Vice President and Chief Financial Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1.   The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.   The information contained in the Report fairly presents, in all material respects, the financial condition and results of
      operations of the Company.

/s/ Michael S. Ciskowski                                                 
Michael S. Ciskowski
Executive Vice President and Chief Financial Officer
August 6, 2004

A signed original of the written statement required by Section 906 has been provided to Valero Energy Corporation and will be retained by Valero Energy Corporation and furnished to the Securities and Exchange Commission or its staff upon request.