EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

LOGO    News Release

Sunoco, Inc.

1735 Market Street

Philadelphia, Pa. 19103-7583

For further information contact                                 For release: IMMEDIATELY

Thomas Golembeski (media) 215-977-6298

Tom Harr (investors) 215-977-6764

No. 6-09

SUNOCO REPORTS FOURTH QUARTER 2008 RESULTS

PHILADELPHIA, February 4, 2009 — Sunoco, Inc. (NYSE: SUN) today reported net income of $204 million ($1.74 per share diluted) for the fourth quarter of 2008 versus a net loss of $9 million ($(.08) per share diluted) for the fourth quarter of 2007. Excluding special items, Sunoco had income of $313 million ($2.68 per share diluted) for the 2008 fourth quarter versus $23 million ($0.20 per share diluted) for the 2007 fourth quarter.

For the full-year 2008, Sunoco reported net income of $776 million ($6.63 per share diluted) versus $891 million ($7.43 per share diluted) for the full-year 2007. Excluding special items, income for 2008 was $874 million ($7.46 per share diluted) versus $833 million ($6.94 per share diluted) for the full-year 2007.

“Despite periods of very challenging market conditions and significant volatility in commodity prices, 2008 highlighted the strength of our diversified business portfolio,” said Lynn Elsenhans, Sunoco’s Chairman and Chief Executive Officer. “While the slowing U.S. economy and declining gasoline demand led to lower refining margins during 2008, a record contribution from our non-refining businesses resulted in year-over-year operating earnings growth for Sunoco. In addition, despite the sharp decline in crude oil prices in the second half of the year that resulted in a significant increase in working capital requirements, Sunoco’s financial position remains strong. We ended 2008 with $240 million of cash, approximately $1.4 billion of available committed borrowing capacity and a 37 percent net-debt-to-capital ratio as defined in the covenant of our revolving credit agreement.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 2

 

“As we enter 2009,” Elsenhans continued, “we expect a challenging market for petroleum and chemical products that reflects continued economic weakness and additional global supply. However, our non-refining businesses should continue to provide a solid base of earnings and operating cash flow. In addition, we will be focused on maintaining our financial flexibility through the disciplined execution of our capital program, improvement in our cost structure and the active pursuit of opportunities to create value within our portfolio of assets.”

DETAILS OF FOURTH QUARTER RESULTS

REFINING AND SUPPLY

Refining and Supply earned $182 million in the fourth quarter of 2008 versus $43 million in the fourth quarter of 2007. The increase in earnings came as reduced industry production related to hurricane activity and falling crude oil prices led to higher realized margins early in the quarter. Margin realization also benefited from continued efforts to optimize the economics of crude oil purchases by limiting purchases of higher-premium Nigeria-sourced crude oil grades. Partially offsetting these factors were a decline in production volumes from the fourth quarter of 2007 and a $28 million after-tax loss due to a reduction in inventories which were valued at higher costs from prior years under LIFO.

We expect that demand for refined products will continue to be impacted during 2009 by weakness in the economy and we plan to operate our refining system to meet market requirements. In January, overall crude utilization was approximately 76 percent versus 86 percent in the fourth quarter of 2008.

RETAIL MARKETING

Retail Marketing earned a record $103 million in the fourth quarter of 2008 versus $1 million in the fourth quarter of 2007. The increase in earnings was primarily due to significantly higher average retail gasoline and distillate margins that resulted from the steep decline in wholesale gasoline prices during the quarter. Partially offsetting the margin improvement was a decline in sales volumes due primarily to lower consumer demand.

Continuing its ongoing strategy to high-grade the allocation of invested capital throughout the retail network, Sunoco recently added approximately 150 Company-owned or leased sites to its Retail Portfolio Management program. Over the next two years, Sunoco expects to generate an estimated $180 million of proceeds from the divestment of these and other sites remaining in this program. From 2006 to 2008, the Company generated $133 million of divestment proceeds and $34 million of after-tax gains related to the sale of 181 sites.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 3

 

CHEMICALS

The Chemicals segment had a loss of $4 million in the fourth quarter of 2008 versus a loss of $2 million in the prior-year period. The lower results were attributable to a $12 million after-tax provision to write down Chemicals’ polymers inventory to market value. Excluding this item, income increased $10 million from last year’s fourth quarter due to higher margins, primarily for phenol, partially offset by lower sales volumes. However, despite large declines in feedstock costs in the fourth quarter, chemicals margins exited 2008 under considerable pressure due to weak industry demand. This weakness is expected to continue into the first quarter. Sunoco recently announced its intention to permanently close its 400 million pounds-per-year polypropylene manufacturing facility located in Bayport, TX no later than April 30, 2009.

LOGISTICS

Earnings for the Logistics segment were $29 million in the fourth quarter of 2008 versus $12 million in the fourth quarter of 2007. The increase in earnings was due to record results from Sunoco Logistics Partners L.P. (NYSE: SXL) which benefitted from higher lease acquisition income, increased pipeline fees across their system and higher crude pipeline volumes.

COKE

The Coke business earned $28 million in the fourth quarter of 2008 versus a loss of $2 million in the fourth quarter of 2007. The increase in earnings was due primarily to increased price realizations from coal and coke production at the Jewell facility. Results were limited later in the quarter by declining coal prices and lower third-party coal sales at Jewell, factors which are expected to continue into early 2009.

CORPORATE AND OTHER

Corporate administrative expenses were $20 million after tax in the current quarter versus $23 million after tax in the fourth quarter of 2007.

Net financing expenses were $5 million after tax in the fourth quarter of 2008 versus $6 million after tax in the fourth quarter of 2007.

SPECIAL ITEMS

During the fourth quarter of 2008, Sunoco recorded an $85 million after-tax provision to write down to estimated fair value its Tulsa, OK refinery, which it intends to sell or convert to a terminal by the end of 2009; recorded a $35 million after-tax provision to write down to estimated fair value its Bayport, TX polypropylene plant; and recorded a $19 million after-tax provision to write off goodwill pertaining to its polypropylene business. During the fourth quarter of 2008, Sunoco also recorded a $16 million after-tax gain related to certain income tax matters and a $14 million after-tax gain resulting from the correction of an error in the computation of a gain recorded in 2007 related to the prior issuance of SXL limited partnership units to the public.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 4

 

During the fourth quarter of 2007, Sunoco recorded an $8 million after-tax provision to write off a previously idled phenol line at Chemicals’ Haverhill, OH plant which will not be re-started; recorded a $7 million after-tax loss related to the sale of Chemicals’ Neville Island, PA terminal facility, which included an accrual for enhanced pension benefits associated with employee terminations and for other required exit costs; and recorded a $17 million after-tax accrual related to the settlement of certain MTBE litigation.

Sunoco, Inc., headquartered in Philadelphia, PA, is a leading manufacturer and marketer of petroleum and petrochemical products. With 910 thousand barrels per day of refining capacity, approximately 4,700 retail sites selling gasoline and convenience items, approximately 6,000 miles of crude oil and refined product owned and operated pipelines and 43 product terminals, Sunoco is one of the largest independent refiner-marketers in the United States. Sunoco is a significant manufacturer of petrochemicals with annual sales of approximately five billion pounds, largely chemical intermediates used to make fibers, plastics, film and resins. Utilizing a unique, patented technology, Sunoco’s cokemaking facilities in the United States have the capacity to manufacture approximately 3.0 million tons annually of high-quality metallurgical-grade coke for use in the steel industry. Sunoco also is the operator of, and has an equity interest in, a 1.7 million tons-per-year cokemaking facility in Vitória, Brazil.

Anyone interested in obtaining further insights into the fourth quarter’s results can monitor the Company’s quarterly teleconference call, which is scheduled for 3:00 p.m. ET on February 5, 2009. It can be accessed through Sunoco’s website - www.SunocoInc.com. It is suggested that you visit the site prior to the teleconference to ensure that you have downloaded any necessary software.

Those statements made in this release that are not historical facts are forward-looking statements intended to be covered by the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although Sunoco believes that the assumptions underlying these statements are reasonable, investors are cautioned that such forward-looking statements are inherently uncertain and necessarily involve risks that may affect Sunoco’s business prospects and performance, causing actual results to differ materially from those discussed in this release. Such risks and uncertainties include, by way of example and not of limitation: general economic, financial and business conditions which could affect Sunoco’s financial condition and results of operations; changes in competition and competitive practices, including the impact of foreign imports; effects of weather conditions and natural disasters on the Company’s operating facilities and on product supply and demand; changes in refining, marketing and chemical margins; changes in coal and coke prices; variation in crude oil and petroleum-based commodity prices and availability of crude

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 5

 

oil and feedstock supply or transportation; effects of transportation disruptions; changes in the price differentials between light-sweet and heavy-sour crude oils; changes in the marketplace which may affect supply and demand for Sunoco’s products; changes in the level of capital expenditures or operating expenses; changes in product specifications; availability and pricing of ethanol; changes in the level of environmental capital, operating or remediation expenditures; age of, and changes in the reliability, efficiency and capacity of, the Company’s operating facilities or those of third parties; effects of adverse events relating to the operation of the Company’s facilities and to the transportation and storage of hazardous materials (including equipment malfunction, explosions, fires, spills, and the effects of severe weather conditions); risks related to labor relations and workplace safety; changes in, or new, statutes and government regulations or their interpretations, including those relating to the environment and global warming; changes in accounting rules and/or tax laws or their interpretations, including the method of accounting for inventories and pensions; ability to identify acquisitions, execute them under favorable terms and integrate them into the Company’s existing businesses; ability to effect divestitures under favorable terms; ability to enter into joint ventures and other similar arrangements under favorable terms; delays and/or costs related to construction, improvements and/or repairs of facilities (including shortages of skilled labor, the issuance of applicable permits and inflation); nonperformance or force majeure by, or disputes with, major customers, suppliers, dealers, distributors or other business partners; changes in credit terms required by suppliers; changes in financial markets impacting pension expense and funding requirements; political and economic conditions in the markets in which the Company, its suppliers or customers operate, including the impact of potential terrorist acts and international hostilities; military conflicts between, or internal instability in, one or more oil producing countries, governmental actions and other disruptions in the ability to obtain crude oil; changes in the availability and cost of equity and debt financing, including amounts under the Company’s revolving credit facilities; performance of financial institutions impacting the Company’s liquidity, including those supporting the Company’s revolving credit and accounts receivable securitization facilities; changes in the credit ratings assigned to the Company’s debt securities or credit facilities; changes in insurance markets impacting costs and the level and types of coverage available, and the financial ability of the Company’s insurers to meet their obligations; and changes in the status of, or initiation of new, litigation, arbitration or other proceedings to which the Company is a party or liability resulting from such litigation, arbitration or other proceedings, including natural resource damage claims. These and other applicable risks and uncertainties have been described more fully in Sunoco’s Third Quarter 2008 Form 10-Q filed with the Securities and Exchange Commission on November 6, 2008 and in other periodic reports filed with the Securities and Exchange Commission. Sunoco undertakes no obligation to update any forward-looking statements in this release, whether as a result of new information or future events.

-END OF TEXT, CHARTS FOLLOW-

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 6

 

Sunoco, Inc.

2008 Fourth Quarter and Twelve-Month Financial Summary

(Unaudited)

 

Fourth Quarter

   2008    2007  

Revenues

   $ 9,140,000,000    $ 13,162,000,000  

Net Income (Loss)

   $ 204,000,000    $ (9,000,000 )

Earnings (Loss) Per Share of Common Stock:

     

Basic

   $ 1.75    $ (.08 )

Diluted

   $ 1.74    $ (.08 )

Weighted-Average Number of Shares

Outstanding (In Millions):

     

Basic

     116.9      117.6  

Diluted

     117.0      117.6  

Twelve Months

           

Revenues

   $ 54,146,000,000    $ 44,728,000,000  

Net Income

   $ 776,000,000    $ 891,000,000  

Earnings Per Share of Common Stock:

     

Basic

   $ 6.63    $ 7.44  

Diluted

   $ 6.63    $ 7.43  

Weighted-Average Number of Shares

Outstanding (In Millions):

     

Basic

     117.0      119.7  

Diluted

     117.1      120.0  

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 7

 

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per-Share Amounts)

(Unaudited)

 

     Three Months
Ended

December 31
       
     2008     2007     Variance  

Refining and Supply

   $ 182     $ 43     $ 139  

Retail Marketing

     103       1       102  

Chemicals

     (4 )     (2 )     (2 )

Logistics

     29       12       17  

Coke

     28       (2 )     30  

Corporate and Other:

      

Corporate expenses

     (20 )     (23 )     3  

Net financing expenses and other

     (5 )     (6 )     1  
                        
     313       23       290  

Special items

     (109 )     (32 )     (77 )
                        

Consolidated net income (loss)

   $ 204     $ (9 )   $ 213  
                        

Earnings per share of common stock (diluted):

      

Income before special items

   $ 2.68     $ .20     $ 2.48  

Special items

     (.94 )     (.28 )     (.66 )
                        

Net income (loss)

   $ 1.74     $ (.08 )   $ 1.82  
                        

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 8

 

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per-Share Amounts)

(Unaudited)

 

     Twelve Months
Ended
December 31
       
     2008     2007     Variance  

Refining and Supply

   $ 515     $ 772     $ (257 )

Retail Marketing

     201       69       132  

Chemicals

     36       26       10  

Logistics

     85       45       40  

Coke

     105       29       76  

Corporate and Other:

      

Corporate expenses

     (46 )     (67 )     21  

Net financing expenses and other

     (22 )     (41 )     19  
                        
     874       833       41  

Special items

     (98 )     58       (156 )
                        

Consolidated net income

   $ 776     $ 891     $ (115 )
                        

Earnings per share of common stock (diluted):

      

Income before special items

   $ 7.46     $ 6.94     $ .52  

Special items

     (.83 )     .49       (1.32 )
                        

Net income

   $ 6.63     $ 7.43     $ (.80 )
                        

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 9

 

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

     For the Three
Months Ended
December 31
   For the Twelve
Months Ended
December 31
     2008    2007    2008    2007

TOTAL REFINING AND SUPPLY

           

Income (Millions of Dollars)

   $ 182    $ 43    $ 515    $ 772

Realized Wholesale Margin* (Per Barrel of Production Available for Sale)

   $ 9.52    $ 5.95    $ 8.77    $ 8.87

Crude Inputs as Percent of Crude Unit Rated Capacity**

     86      97      86      92

Throughputs (Thousand Barrels Daily):

           

Crude Oil

     785.7      883.2      783.3      834.7

Other Feedstocks

     89.3      83.0      84.8      80.0
                           

Total Throughputs

     875.0      966.2      868.1      914.7
                           

Products Manufactured (Thousand Barrels Daily):

           

Gasoline

     407.5      459.6      399.9      439.2

Middle Distillates

     313.1      345.1      316.2      314.4

Residual Fuel

     60.2      67.3      56.4      66.6

Petrochemicals

     30.9      39.9      34.5      37.2

Lubricants

     10.4      11.5      11.4      11.6

Other

     86.6      82.6      82.1      80.4
                           

Total Production

     908.7      1,006.0      900.5      949.4

Less: Production Used as Fuel in Refinery Operations

     41.2      44.0      40.5      43.4
                           

Total Production Available for Sale

     867.5      962.0      860.0      906.0
                           

 

* Wholesale sales revenue less related cost of crude oil, other feedstocks, product purchases and terminalling and transportation divided by production available for sale.

 

** Reflects the impact of a 10 thousand barrels-per-day increase in crude unit capacity in MidContinent Refining in July 2007 attributable to a crude unit debottleneck project at the Toledo refinery.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 10

 

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

     For the Three
Months Ended
December 31
   For the Twelve
Months Ended
December 31
     2008    2007    2008    2007
Northeast Refining*            

Realized Wholesale Margin (Per Barrel of Production Available for Sale)

   $ 9.49    $ 5.55    $ 8.90    $ 7.38

Market Benchmark 6-3-2-1 (Value Added) (Per Barrel)

   $ 7.52    $ 6.99    $ 9.01    $ 9.43

Crude Inputs as Percent of Crude Unit Rated Capacity

     88      99      87      93

Throughputs (Thousand Barrels Daily):

           

Crude Oil

     579.6      646.8      566.7      611.2

Other Feedstocks

     80.1      73.5      75.7      70.2
                           

Total Throughputs

     659.7      720.3      642.4      681.4
                           

Products Manufactured (Thousand Barrels Daily):

           

Gasoline

     318.1      344.8      304.0      326.4

Middle Distillates

     228.7      259.7      230.9      237.8

Residual Fuel

     56.1      62.4      51.8      62.2

Petrochemicals

     26.6      31.7      28.5      28.9

Other

     55.4      49.3      50.6      49.3
                           

Total Production

     684.9      747.9      665.8      704.6

Less: Production Used as Fuel in Refinery Operations

     31.1      32.4      29.9      32.1
                           

Total Production Available for Sale

     653.8      715.5      635.9      672.5
                           
MidContinent Refining**            

Realized Wholesale Margin (Per Barrel of Production Available for Sale)

   $ 9.60    $ 7.10    $ 8.38    $ 13.17

Market Benchmark 3-2-1 (Per Barrel)

   $ 4.29    $ 7.71    $ 9.49    $ 16.03

Crude Inputs as Percent of Crude Unit Rated Capacity***

     81      93      85      89

Throughputs (Thousand Barrels Daily):

           

Crude Oil

     206.1      236.4      216.6      223.5

Other Feedstocks

     9.2      9.5      9.1      9.8
                           

Total Throughputs

     215.3      245.9      225.7      233.3
                           

 

* Comprised of the Marcus Hook, Philadelphia and Eagle Point refineries.

 

** Comprised of the Toledo and Tulsa refineries.

 

*** Reflects the impact of a 10 thousand barrels-per-day increase in crude unit capacity in July 2007 attributable to a crude unit debottleneck project at the Toledo refinery.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 11

 

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

     For the Three
Months Ended
December 31
    For the Twelve
Months Ended
December 31
 
     2008     2007     2008     2007  
MidContinent Refining (continued)         

Products Manufactured (Thousand Barrels Daily):

        

Gasoline

     89.4       114.8       95.9       112.8  

Middle Distillates

     84.4       85.4       85.3       76.6  

Residual Fuel

     4.1       4.9       4.6       4.4  

Petrochemicals

     4.3       8.2       6.0       8.3  

Lubricants

     10.4       11.5       11.4       11.6  

Other

     31.2       33.3       31.5       31.1  
                                

Total Production

     223.8       258.1       234.7       244.8  

Less: Production Used as Fuel in Refinery Operations

     10.1       11.6       10.6       11.3  
                                

Total Production Available for Sale

     213.7       246.5       224.1       233.5  
                                
RETAIL MARKETING         

Income (Millions of Dollars)

   $ 103     $ 1     $ 201     $ 69  

Retail Margin* (Per Barrel):

        

Gasoline

   $ 9.61     $ 3.24     $ 6.30     $ 3.92  

Middle Distillates

   $ 10.86     $ 5.61     $ 7.20     $ 5.05  

Sales (Thousand Barrels Daily):

        

Gasoline

     284.2       294.6       287.4       301.0  

Middle Distillates

     38.3       38.4       37.7       40.6  
                                
     322.5       333.0       325.1       341.6  
                                

Total Retail Gasoline Outlets, End of Period

     4,720       4,684       4,720       4,684  

Gasoline and Diesel Throughput per Company- Owned or Leased Outlet (M Gal/Site/Month)

     143       152       147       150  

Convenience Stores:

        

Total Stores, End of Period

     703       720       703       720  

Merchandise Sales (M$/Store/Month)

   $ 81     $ 85     $ 83     $ 85  

Merchandise Margin (Company Operated) (% of Sales)

     27 %     28 %     27 %     27 %
                                

 

* Retail sales price less related wholesale price and terminalling and transportation costs per barrel. The retail sales price is the weighted-average price received through the various branded marketing distribution channels.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 12

 

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

     For the Three
Months Ended
December 31
    For the Twelve
Months Ended
December 31
     2008     2007     2008    2007
CHEMICALS          

Income (Loss) (Millions of Dollars)

   $ (4 )   $ (2 )   $ 36    $ 26

Margin* (Cents per Pound):

         

All Products**

     11.2       8.9       10.7      9.8

Phenol and Related Products

     11.7       7.9       9.6      8.5

Polypropylene**

     10.9       10.4       12.1      11.6

Sales (Millions of Pounds):

         

Phenol and Related Products

     477       639       2,274      2,508

Polypropylene

     542       550       2,204      2,297

Other

     8       19       65      80
                             
     1,027       1,208       4,543      4,885
                             

 

* Wholesale sales revenue less cost of feedstocks, product purchases and related terminalling and transportation divided by sales volumes.

 

** The polypropylene and all products margins include the impact of a long-term supply contract with Equistar Chemicals, L.P. which is priced on a cost-based formula that includes a fixed discount.

 

LOGISTICS

        

Income (Millions of Dollars)

   $ 29     $ 12     $ 85     $ 45

Pipeline and Terminal Throughput (Thousand Barrels Daily)*:

        

Unaffiliated Customers

     1,269       1,096       1,221       1,137

Affiliated Customers

     1,631       1,721       1,587       1,665
                              
     2,900       2,817       2,808       2,802
                              

*  Excludes joint-venture operations.

    

   

COKE

        

Income (Loss) (Millions of Dollars)

   $ 28     $ (2 )   $ 105     $ 29

Coke Production (Thousands of Tons):

        

United States

     706 *     617       2,626 *     2,469

Brazil**

     381       419       1,581       1,091
                              

 

* Includes amounts attributable to an expansion site at SunCoke Energy’s Haverhill plant that doubled this facility’s cokemaking capacity to 1.1 million tons of coke per year. Limited operations from this site commenced in July 2008 with full operations expected in the second quarter of 2009.

 

** Represents amounts attributable to the facility in Vitória, Brazil which commenced operations in March 2007.

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 13

 

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

     For the Three
Months Ended
December 31
    For the Twelve
Months Ended
December 31
 
     2008     2007     2008     2007  
CAPITAL PROGRAM (Millions of Dollars)         

Refining and Supply

   $ 160     $ 138     $ 652     $ 700  

Retail Marketing

     55       46       128       111  

Chemicals

     17       43 *     49       84 *

Logistics

     242 **     35       330 **     120  

Coke

     105       98 ***     312       221 ***
                                
   $ 579     $ 360     $ 1,471     $ 1,236  
                                

 

*       Includes $18 million acquisition of the minority interest in the Epsilon Products Company, LLC polypropylene operations.

 

**     Includes $185 million acquisition from ExxonMobil of a refined products pipeline system and related storage facilities in Texas and Louisiana.

 

***  Includes $39 million investment in the cokemaking operations in Vitória, Brazil.

 

         

        

    

DEPRECIATION, DEPLETION AND AMORTIZATION (Millions of Dollars)         

Refining and Supply

   $ 69     $ 64     $ 267     $ 240  

Retail Marketing

     30       28       110       108  

Chemicals

     17       19       67       75  

Logistics

     11       9       46       37  

Coke

     7       5       25       20  
                                
   $ 134     $ 125     $ 515     $ 480  
                                

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 14

 

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per-Share Amounts)

(Unaudited)

 

     2007  
     1st     2nd     3rd     4th     Total  

Refining and Supply

   $ 76     $ 482     $ 171     $ 43     $ 772  

Retail Marketing

     7       30       31       1       69  

Chemicals

     9       6       13       (2 )     26  

Logistics

     9       10       14       12       45  

Coke

     11       13       7       (2 )     29  

Corporate and Other:

          

Corporate expenses

     (15 )     (18 )     (11 )     (23 )     (67 )

Net financing expenses and other

     (12 )     (14 )     (9 )     (6 )     (41 )
                                        
     85       509       216       23       833  

Special items

     90       —         —         (32 )     58  
                                        

Consolidated net income (loss)

   $ 175     $ 509     $ 216     $ (9 )   $ 891  
                                        

Earnings (loss) per share of common stock (diluted):

          

Income before special items

   $ .70     $ 4.20     $ 1.81     $ .20     $ 6.94  

Special items

     .74       —         —         (.28 )     .49  
                                        

Net income (loss)

   $ 1.44     $ 4.20     $ 1.81     $ (.08 )   $ 7.43  
                                        

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 15

 

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per-Share Amounts)

(Unaudited)

 

     2008  
     1st     2nd     3rd     4th     Total  

Refining and Supply

   $ (123 )   $ 32     $ 424     $ 182     $ 515  

Retail Marketing

     26       —         72       103       201  

Chemicals

     18       3       19       (4 )     36  

Logistics

     15       21       20       29       85  

Coke

     25       23       29       28       105  

Corporate and Other:

          

Corporate expenses

     (17 )     (11 )     2       (20 )     (46 )

Net financing expenses and other

     (3 )     (7 )     (7 )     (5 )     (22 )
                                        
     (59 )     61       559       313       874  

Special Items

     —         21       (10 )     (109 )     (98 )
                                        

Consolidated net income (loss)

   $ (59 )   $ 82     $ 549     $ 204     $ 776  
                                        

Earnings (loss) per share of common stock (diluted):

          

Income (loss) before special items

   $ (.50 )   $ .52     $ 4.78     $ 2.68     $ 7.46  

Special items

     —         .18       (.08 )     (.94 )     (.83 )
                                        

Net income (loss)

   $ (.50 )   $ .70     $ 4.70     $ 1.74     $ 6.63  
                                        

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 16

 

Sunoco, Inc.

Consolidated Statements of Operations

(Millions of Dollars)

(Unaudited)

 

     2007  
     1st     2nd     3rd     4th     Total  

REVENUES

          

Sales and other operating revenue (including consumer excise taxes)

   $ 9,135     $ 10,724     $ 11,475     $ 13,136     $ 44,470  

Interest income

     5       4       7       9       25  

Gain related to issuance of Sunoco Logistics Partners L.P. limited partnership units

     151       —         —         —         151  

Other income, net

     14       36       15       17       82  
                                        
     9,305       10,764       11,497       13,162       44,728  
                                        

COSTS AND EXPENSES

          

Cost of products sold and operating expenses

     7,988       8,865       10,078       12,040       38,971  

Consumer excise taxes

     641       669       673       644       2,627  

Selling, general and administrative expenses

     221       236       221       274       952  

Depreciation, depletion and amortization

     115       117       123       125       480  

Payroll, property and other taxes

     37       30       36       32       135  

Provision for asset write-downs and other matters

     —         —         —         53       53  

Interest cost and debt expense

     35       32       29       31       127  

Interest capitalized

     (9 )     (5 )     (5 )     (7 )     (26 )
                                        
     9,028       9,944       11,155       13,192       43,319  

Income (loss) before income tax expense (benefit)

     277       820       342       (30 )     1,409  

Income tax expense (benefit)

     102       311       126       (21 )     518  
                                        

Net income (loss)

   $ 175     $ 509     $ 216     $ (9 )   $ 891  
                                        

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 17

 

Sunoco, Inc.

Consolidated Statements of Operations

(Millions of Dollars)

(Unaudited)

 

     2008  
     1st     2nd     3rd     4th     Total  

REVENUES

          

Sales and other operating revenue (including consumer excise taxes)

   $ 12,796     $ 16,061     $ 16,092     $ 9,103     $ 54,052  

Interest income

     9       3       4       1       17  

Gain related to issuance of Sunoco Logistics Partners L.P. limited partnership units

     —         —         —         23       23  

Other income, net

     8       20       13       13       54  
                                        
     12,813       16,084       16,109       9,140       54,146  
                                        

COSTS AND EXPENSES

          

Cost of products sold and operating expenses

     11,935       14,951       14,155       7,537       48,578  

Consumer excise taxes

     590       635       645       624       2,494  

Selling, general and administrative expenses

     198       222       235       283       938  

Depreciation, depletion and amortization

     128       124       129       134       515  

Payroll, property and other taxes

     42       34       39       33       148  

Provision for asset write-downs and other matters

     —         (18 )     17       229       228  

Interest cost and debt expense

     28       28       27       28       111  

Interest capitalized

     (9 )     (8 )     (9 )     (13 )     (39 )
                                        
     12,912       15,968       15,238       8,855       52,973  

Income (loss) before income tax expense (benefit)

     (99 )     116       871       285       1,173  

Income tax expense (benefit)

     (40 )     34       322       81       397  
                                        

Net income (loss)

   $ (59 )   $ 82     $ 549     $ 204     $ 776  
                                        

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 18

 

Sunoco, Inc.

Consolidated Balance Sheets

(Millions of Dollars)

(Unaudited)

 

     At
December 31
2008
   At
December 31
2007

ASSETS

     

Current Assets

     

Cash and cash equivalents

   $ 240    $ 648

Accounts and notes receivable, net

     1,636      2,710

Inventories

     821      1,150

Deferred income taxes

     138      130
             

Total Current Assets

     2,835      4,638

Investments and long-term receivables

     173      175

Properties, plants and equipment, net

     7,799      7,039

Deferred charges and other assets

     343      574
             

Total Assets

   $ 11,150    $ 12,426
             

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Current Liabilities

     

Accounts payable and accrued liabilities

   $ 3,140    $ 5,443

Short-term borrowings

     310      —  

Current portion of long-term debt

     148      4

Taxes payable

     339      193
             

Total Current Liabilities

     3,937      5,640

Long-term debt

     1,705      1,724

Retirement benefit liabilities

     836      525

Deferred income taxes

     859      1,027

Other deferred credits and liabilities

     533      538

Minority interests

     438      439

Shareholders’ equity

     2,842      2,533
             

Total Liabilities and Shareholders’ Equity

   $ 11,150    $ 12,426
             

 

- more -


SUNOCO 4Q08 EARNINGS, PAGE 19

 

Sunoco, Inc.

Consolidated Statements of Cash Flows

(Millions of Dollars)

(Unaudited)

 

     For the Twelve Months
Ended December 31
 
     2008     2007  

INCREASES (DECREASES) IN CASH AND CASH EQUIVALENTS

    

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 776     $ 891  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Gain related to issuance of Sunoco Logistics Partners L.P. limited partnership units

     (23 )     (151 )

Provision for asset write-downs and other matters

     228       53  

Depreciation, depletion and amortization

     515       480  

Deferred income tax expense

     15       186  

Minority interest share of Sunoco Logistics Partners L.P. income

     94       56  

Payments in excess of expense for retirement plans

     (31 )     (32 )

Changes in working capital pertaining to operating activities

     (756 )     874  

Other

     18       10  
                

Net cash provided by operating activities

     836       2,367  
                

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Capital expenditures

     (1,286 )     (1,179 )

Acquisitions

     (185 )     —    

Investment in Brazilian cokemaking operations

     —         (39 )

Proceeds from divestments

     21       69  

Other

     49       (44 )
                

Net cash used in investing activities

     (1,401 )     (1,193 )
                

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Net proceeds from (repayments of) short-term borrowings

     207       (275 )

Net proceeds from issuance of long-term debt

     343       280  

Repayments of long-term debt

     (115 )     (264 )

Purchase of minority interests

     —         (18 )

Cash distributions to investors in cokemaking operations

     (31 )     (36 )

Cash distributions to investors in Sunoco Logistics Partners L.P.

     (61 )     (55 )

Cash dividend payments

     (138 )     (129 )

Purchases of common stock for treasury

     (49 )     (300 )

Other

     1       8  
                

Net cash provided by (used in) financing activities

     157       (789 )
                

Net increase (decrease) in cash and cash equivalents

     (408 )     385  

Cash and cash equivalents at beginning of period

     648       263  
                

Cash and cash equivalents at end of period

   $ 240     $ 648  
                

 

-END OF SUNOCO 4Q08 EARNINGS REPORT-