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

Jerry Davis (media) 215-977-6298

Tom Harr (investors) 215-977-6764

No. 14-06

SUNOCO REPORTS SECOND QUARTER 2006 RESULTS

PHILADELPHIA, August 2, 2006 — Sunoco, Inc. (NYSE: SUN) today reported net income of $426 million ($3.22 per share diluted) for the second quarter of 2006 versus $242 million ($1.75 per share diluted) for the second quarter of 2005. For the first half of 2006, Sunoco reported net income of $505 million ($3.80 per share diluted) versus $358 million ($2.58 per share diluted) in the first half of 2005. There were no special items in either the quarterly or year-to-date periods.

“Strong refining margins, particularly for ethanol-blended gasoline and low-sulfur diesel products, led to record quarterly earnings,” said John G. Drosdick, Sunoco Chairman and Chief Executive Officer. “Margins strengthened during the quarter as the tight supply/demand balance in refining markets continued. Despite the higher prices associated with crude oil and product price increases, we continued to see steady demand for transportation fuels in the second quarter.”

Drosdick continued, “In this market, our income again came largely from Refining and Supply, which earned $409 million for the quarter. With overall conversion unit utilization rates at approximately 98 percent, operations were strong and enabled us to maximize supply of premium gasoline and distillate products.

“Refining margins have remained relatively strong into the third quarter to date. Unscheduled maintenance in our Northeast Refining system reduced production by approximately four million barrels in July but is now complete and no further significant maintenance is planned for the quarter. With continued modest demand growth, the outlook for refining remains favorable.

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 2

“Non-refining business unit earnings totaled $40 million for the quarter. Retail Marketing earnings were up versus a year ago due to slightly higher retail gasoline margins. In our Chemicals business, the further increases in chemical feedstock cost, particularly propylene, led to much lower margins for polypropylene and phenol than in the 2005 second quarter. Market conditions for these businesses are similar at this time.”

Drosdick added, “We continued our share repurchase program - $150 million during the quarter and $198 million year-to-date and have reduced our shares outstanding by two percent so far this year. With a recently approved increase, the remaining share repurchase authorization is currently $609 million.”

Commenting on capital expenditures, Drosdick said, “We continue to execute our capital program in Refining and Supply and update estimates for future projects. While we still expect capital spending of approximately $600-$700 million annually in this business over the next several years, tightened market conditions for engineering, procurement and construction have raised cost estimates and lengthened anticipated completion schedules for many projects being considered. These pressures are likely to result in the extension of completion dates for some projects and the deferral or cancellation of others that do not meet required investment-return criteria. While potential economic returns for most refining upgrade or expansion projects remain attractive, we will continue to be disciplined when evaluating discretionary growth investments.”

DETAILS OF SECOND QUARTER RESULTS

REFINING AND SUPPLY

Refining and Supply earned $409 million in the second quarter versus $212 million in the second quarter of 2005. The increase in earnings was due to higher realized margins in both the Northeast and MidContinent regions, particularly for wholesale gasoline and distillate products. Strong premiums for ethanol-blended gasoline and low-sulfur diesel fuel supported the wholesale marketplace throughout the second quarter. Partially offsetting these positive factors were higher expenses and lower production volumes. The higher expenses in the quarter were mainly the result of higher purchased fuel costs and expenses associated with maintenance activities. Also contributing to the increase in expenses were operating costs to produce low-sulfur fuels.

Total crude unit throughput averaged 863.8 thousand barrels daily (96 percent utilization) for the quarter, with total production available for sale approximating 84 million barrels. MidContinent production was lower than the prior-year quarter due to a maintenance turnaround at the Toledo refinery that extended from the end of March into mid-April.

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 3

RETAIL MARKETING

Retail Marketing earned $10 million in the second quarter of 2006 versus $7 million in the second quarter of 2005. The increase was primarily due to improved retail gasoline margins. Monthly gasoline and diesel throughput per company owned or leased outlet was approximately 3 percent higher than the second quarter of 2005.

CHEMICALS

Chemicals earned $8 million in the second quarter of 2006 versus $30 million in the prior-year period. The decrease in earnings was due primarily to lower margins for both phenol and polypropylene, partially offset by higher sales volumes, lower expenses and a $4 million deferred tax benefit recognized in the second quarter of 2006 as a result of a state law change. The average gross margin for phenol and related products was almost 6 cents per pound lower than the second quarter of 2005 largely due to weaker acetone and bisphenol-A markets. Polypropylene margins were slightly over 2 cents per pound lower than the year-ago period.

LOGISTICS

Earnings for the Logistics segment were $12 million in the second quarter versus $9 million in the second quarter of 2005. The increase was due largely to higher earnings attributable to Eastern pipeline operations and crude oil acquisition and marketing activities. Operating results from the Partnership’s acquisitions completed in 2006 and 2005 also contributed to the increase. Partially offsetting these positive factors was Sunoco’s reduced ownership in the Partnership subsequent to the public equity offerings in 2006 and 2005.

COKE

The Coke business earned $10 million in the second quarter of 2006 versus $13 million in the second quarter of 2005. The decrease was primarily due to a $4 million partial phase-out of tax credits which resulted from the high level of crude oil prices during the first half of 2006. Year-to-date, Sun Coke recorded only 61 percent of the benefit of the tax credits that otherwise would have been available without regard to the phase-out.

CORPORATE AND OTHER

Corporate administrative expenses were $11 million after tax in the current quarter versus $16 million in the comparable quarter last year. The decrease was largely due to lower accruals for performance-related incentive compensation.

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 4

Net financing expenses were $12 million after tax in the second quarter of 2006 versus $13 million in the second quarter of 2005. The decline was primarily due to higher interest income, partially offset by an increase in interest expense.

SIX MONTH RESULTS

Sunoco earned $505 million, or $3.80 per share of common stock on a diluted basis, for the first six months of 2006 versus $358 million, or $2.58 per share, in the comparable 2005 period. The increase was primarily due to higher wholesale fuels margins. Also contributing to the improvement in earnings were higher retail gasoline margins, a lower effective income tax rate and higher earnings from Sunoco’s Logistics business. Partially offsetting these positive factors were higher expenses, including fuel charges; lower chemical margins; and lower production of refined products.

Sunoco, Inc., headquartered in Philadelphia, PA, is a leading manufacturer and marketer of petroleum and petrochemical products. With 900,000 barrels per day of refining capacity, over 4,700 retail sites selling gasoline and convenience items, approximately 5,400 miles of crude oil and refined product owned and operated pipelines and 38 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 also has the capacity to manufacture over 2.5 million tons annually of high-quality metallurgical-grade coke for use in the steel industry.

Anyone interested in obtaining further insights into the second quarter’s results can monitor the Company’s quarterly teleconference call, which is scheduled for 3:00 p.m. ET on August 3, 2006. It can be accessed through Sunoco’s Web site - 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 from those discussed in the foregoing 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 operation; 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 refined product and chemical margins; variation in

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 5

petroleum-based commodity prices and availability of crude 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 operating expenses; changes in product specifications; availability and pricing of ethanol; changes in the expected 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 applicable statutes and government regulations or their interpretations, including those relating to the environment and global warming; changes in tax laws or their interpretations, including pension funding requirements; ability to identify acquisitions, execute them under favorable terms and integrate them into the Company’s existing businesses; 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 by or disputes with major customers, suppliers, dealers, distributors or other business partners; changes in financial markets impacting pension expense and funding requirements; political and economic conditions in the markets in which the Company, its suppliers and 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; 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 First Quarter 2006 Form 10-Q filed with the Securities and Exchange Commission on May 4, 2006 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 2Q06 EARNINGS, PAGE 6

Sunoco, Inc.

2006 Second Quarter and Six-Month Financial Summary

(Unaudited)

 

      2006    2005
Second Quarter      

Revenues

   $ 10,590,000,000    $ 7,990,000,000

Net Income

   $ 426,000,000    $ 242,000,000

Net Income Per Share of Common Stock*:

     

Basic

   $ 3.24    $ 1.77

Diluted

   $ 3.22    $ 1.75

Weighted-Average Number of Shares Outstanding* (In Millions):

     

Basic

     131.5      137.1

Diluted

     132.2      138.0
Six Months      

Revenues

   $ 19,183,000,000    $ 15,199,000,000

Net Income

   $ 505,000,000    $ 358,000,000

Net Income Per Share of Common Stock*:

     

Basic

   $ 3.82    $ 2.60

Diluted

   $ 3.80    $ 2.58

Weighted-Average Number of Shares Outstanding* (In Millions):

     

Basic

     132.2      137.7

Diluted

     132.9      138.5

                       

* Share and per-share data presented for all periods reflect the effect of a two-for-one stock split, which was effected in the form of a common stock dividend distributed on August 1, 2005.

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 7

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per Share Amounts)

(Unaudited)

 

    

Three Months

Ended

June 30

   

Variance

 
     2006     2005    

Refining and Supply

   $ 409     $ 212     $ 197  

Retail Marketing

     10       7       3  

Chemicals

     8       30       (22 )

Logistics

     12       9       3  

Coke

     10       13       (3 )

Corporate and Other:

      

Corporate expenses

     (11 )     (16 )     5  

Net financing expenses and other

     (12 )     (13 )     1  
                        

Consolidated net income

   $ 426     $ 242     $ 184  
                        

Net income per share of common stock (diluted)

   $ 3.22     $ 1.75     $ 1.47  
                        

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 8

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per Share Amounts)

(Unaudited)

 

    

Six Months

Ended

June 30

   

Variance

 
     2006     2005    

Refining and Supply

   $ 482     $ 320     $ 162  

Retail Marketing

     10       (1 )     11  

Chemicals

     22       63       (41 )

Logistics

     18       12       6  

Coke

     24       23       1  

Corporate and Other:

      

Corporate expenses

     (27 )     (32 )     5  

Net financing expenses and other

     (24 )     (27 )     3  
                        

Consolidated net income

   $ 505     $ 358     $ 147  
                        

Net income per share of common stock (diluted)

   $ 3.80     $ 2.58     $ 1.22  
                        

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 9

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

    

For the Three

Months Ended

June 30

  

For the Six

Months Ended

June 30

     2006    2005    2006    2005
TOTAL REFINING AND SUPPLY            

Income (Millions of Dollars)

   $ 409    $ 212    $ 482    $ 320

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

   $ 12.41    $ 7.87    $ 9.35    $ 6.92

Crude Inputs as Percent of Crude Unit Rated Capacity

     96      99      94      98

Throughputs (Thousand Barrels Daily):

           

Crude Oil

     863.8      890.8      849.7      882.9

Other Feedstocks

     76.7      63.3      72.7      58.0
                           

Total Throughputs

     940.5      954.1      922.4      940.9
                           

Products Manufactured (Thousand Barrels Daily):

           

Gasoline

     453.9      437.8      440.9      440.4

Middle Distillates

     310.1      327.3      309.1      315.9

Residual Fuel

     76.2      78.0      73.5      77.6

Petrochemicals

     34.4      38.4      35.0      38.5

Lubricants

     14.7      13.5      13.9      13.1

Other

     83.9      95.0      84.7      92.2
                           

Total Production

     973.2      990.0      957.1      977.7

Less: Production Used as Fuel in Refinery Operations

     44.9      48.9      44.6      47.8
                           

Total Production Available for Sale

     928.3      941.1      912.5      929.9
                           

                       

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

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 10

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

    

For the Three

Months Ended

June 30

  

For the Six

Months Ended

June 30

     2006    2005    2006    2005
Northeast Refining*            

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

   $ 11.56    $ 7.55    $ 8.55    $ 6.84

Market Benchmark 6-3-2-1 (Per Barrel)

   $ 8.76    $ 6.06    $ 6.62    $ 5.29

Crude Inputs as Percent of Crude Unit Rated Capacity

     98      100      95      99

Throughputs (Thousand Barrels Daily):

           

Crude Oil

     639.5      655.1      624.9      650.6

Other Feedstocks

     69.2      56.5      64.7      51.7
                           

Total Throughputs

     708.7      711.6      689.6      702.3
                           

Products Manufactured (Thousand Barrels Daily):

           

Gasoline

     342.4      320.6      330.9      324.6

Middle Distillates

     235.3      248.5      232.8      239.7

Residual Fuel

     72.3      73.3      69.4      73.2

Petrochemicals

     27.7      29.4      28.2      29.7

Other

     54.2      65.4      52.9      61.6
                           

Total Production

     731.9      737.2      714.2      728.8

Less: Production Used as Fuel in Refinery Operations

     34.1      36.8      33.3      36.1
                           

Total Production Available for Sale

     697.8      700.4      680.9      692.7
                           
                                  

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

           
MidContinent Refining*            

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

   $ 15.00    $ 8.80    $ 11.69    $ 7.14

Market Benchmark 3-2-1 (Per Barrel)

   $ 18.63    $ 9.94    $ 13.27    $ 8.09

Crude Inputs as Percent of Crude Unit Rated Capacity

     92      96      92      95

Throughputs (Thousand Barrels Daily):

           

Crude Oil

     224.3      235.7      224.8      232.3

Other Feedstocks

     7.5      6.8      8.0      6.3
                           

Total Throughputs

     231.8      242.5      232.8      238.6
                           

                       

* Comprised of the Toledo and Tulsa refineries.

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 11

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

    

For the Three

Months Ended

June 30

   

For the Six

Months Ended

June 30

 
     2006     2005     2006     2005  
MidContinent Refining (continued)         

Products Manufactured (Thousand Barrels Daily):

        

Gasoline

     111.5       117.2       110.0       115.8  

Middle Distillates

     74.8       78.8       76.3       76.2  

Residual Fuel

     3.9       4.7       4.1       4.4  

Petrochemicals

     6.7       9.0       6.8       8.8  

Lubricants

     14.7       13.5       13.9       13.1  

Other

     29.7       29.6       31.8       30.6  
                                

Total Production

     241.3       252.8       242.9       248.9  

Less: Production Used as Fuel in Refinery Operations

     10.8       12.1       11.3       11.7  
                                

Total Production Available for Sale

     230.5       240.7       231.6       237.2  
                                
RETAIL MARKETING         

Income (Loss) (Millions of Dollars)

   $ 10     $ 7     $ 10     $ (1 )

Retail Margin* (Per Barrel):

        

Gasoline

   $ 3.53     $ 3.32     $ 3.21     $ 2.86  

Middle Distillates

   $ 3.64     $ 3.34     $ 4.37     $ 4.27  

Sales of Petroleum Products (Thousand Barrels Daily):

        

Gasoline

     308.9       305.4       298.3       297.6  

Middle Distillates

     41.4       42.2       43.9       45.8  
                                
     350.3       347.6       342.2       343.4  
                                

Total Retail Gasoline Outlets, End of Period

     4,723       4,804       4,723       4,804  

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

     143       139       137       135  

Convenience Stores:

        

Total Stores, End of Period

     736       742       736       742  

Merchandise Sales (M$/Store/Month)

   $ 82     $ 81     $ 76     $ 76  

Merchandise Margin (Company Operated) (% of Sales)

     27 %     29 %     28 %     28 %
                                

                       

* 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 2Q06 EARNINGS, PAGE 12

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

    

For the Three

Months Ended

June 30

  

For the Six

Months Ended

June 30

     2006*    2005    2006*    2005
CHEMICALS            

Income (Millions of Dollars)

   $ 8    $ 30    $ 22    $ 63

Margin** (Cents per Pound):

           

All Products***

     8.8      12.8      9.8      12.7

Phenol and Related Products

     7.1      12.8      8.1      11.9

Polypropylene***

     11.1      13.2      12.2      14.3

Sales (Millions of Pounds):

           

Phenol and Related Products

     663      617      1,296      1,298

Polypropylene

     569      583      1,131      1,116

Other

     21      16      42      49
                           
     1,253      1,216      2,469      2,463
                           
                                  

*       The income and margin data reflect a new pricing formula for 2006 sales of phenol to Honeywell International Inc. based upon the outcome of arbitration decisions in the third quarter of 2005 and first quarter of 2006.

**     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)

   $ 12    $ 9    $ 18    $ 12

Pipeline and Terminal Throughput (Thousand Barrels Daily)*:

           

Unaffiliated Customers

     1,001      820      1,019      826

Affiliated Customers

     1,659      1,632      1,639      1,641
                           
     2,660      2,452      2,658      2,467
                           
                                  

*       Excludes joint-venture operations.

           
COKE*            

Income (Millions of Dollars)

   $ 10    $ 13    $ 24    $ 23

Coke Production (Thousands of Tons)

     627      625      1,258      1,128

Coke Sales (Thousands of Tons)

     632      621      1,279      1,118
                           

                       

* Includes amounts attributable to the Haverhill facility, which commenced operations in March 2005.

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 13

Sunoco, Inc.

Financial and Operating Statistics (Unaudited)

 

    

For the Three

Months Ended

June 30

  

For the Six

Months Ended

June 30

     2006     2005    2006     2005
CAPITAL EXPENDITURES (Millions of Dollars)          

Refining and Supply

   $ 179     $ 202    $ 309     $ 351

Retail Marketing

     24       36      36       47

Chemicals

     16 *     10      27 *     28

Logistics

     36       11      52 **     19

Coke

     2       3      5       25
                             
   $ 257     $ 262    $ 429     $ 470
                             
                                

*       Excludes a $14 million purchase price adjustment to the 2001 Aristech Chemical Corporation acquisition attributable to an earn-out payment made in April 2006. The earn out, which relates to 2005, was due to realized margins for phenol exceeding certain agreed-upon threshold amounts.

**     Excludes the acquisition of two separate crude oil pipeline systems and related storage facilities located in Texas, one from Alon USA Energy, Inc. for $68 million and the other from Black Hills Energy, Inc. for $41 million.

DEPRECIATION, DEPLETION AND AMORTIZATION (Millions of Dollars)          

Refining and Supply

   $ 55     $ 47    $ 111     $ 96

Retail Marketing

     25       25      50       52

Chemicals

     19       17      37       35

Logistics

     10       8      19       16

Coke

     5       5      9       8
                             
   $ 114     $ 102    $ 226     $ 207
                             

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 14

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per Share Amounts)

(Unaudited)

 

     2005  
     1st     2nd     3rd     4th     Total  

Refining and Supply

   $ 108     $ 212     $ 341     $ 286     $ 947  

Retail Marketing

     (8 )     7       6       25       30  

Chemicals

     33       30       23       8       94  

Logistics

     3       9       7       3       22  

Coke

     10       13       15       10       48  

Corporate and Other:

          

Corporate expenses

     (16 )     (16 )     (25 )     (27 )     (84 )

Net financing expenses and other

     (14 )     (13 )     (10 )     (8 )     (45 )
                                        
     116       242       357       297       1,012  

Special items

     —         —         (28 )     (10 )     (38 )
                                        

Consolidated net income

   $ 116     $ 242     $ 329     $ 287     $ 974  
                                        

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

          

Income before special items

   $ .83     $ 1.75     $ 2.60     $ 2.19     $ 7.36  

Special items

     —         —         (.21 )     (.07 )     (.28 )
                                        

Net income

   $ .83     $ 1.75     $ 2.39     $ 2.12     $ 7.08  
                                        

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 15

Sunoco, Inc.

Earnings Profile of Sunoco Businesses (after tax)

(Millions of Dollars, Except Per Share Amounts)

(Unaudited)

 

     2006  
     1st     2nd  

Refining and Supply

   $ 73     $ 409  

Retail Marketing

     —         10  

Chemicals

     14       8  

Logistics

     6       12  

Coke

     14       10  

Corporate and Other:

    

Corporate expenses

     (16 )     (11 )

Net financing expenses and other

     (12 )     (12 )
                
     79       426  

Special items

     —         —    
                

Consolidated net income

   $ 79     $ 426  
                

Earnings per share of common stock (diluted):

    

Income before special items

   $ .59     $ 3.22  

Special items

     —         —    
                

Net income

   $ .59     $ 3.22  
                

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 16

Sunoco, Inc.

Consolidated Statements of Income

(Millions of Dollars)

(Unaudited)

 

     2005  
     1st     2nd     3rd     4th     Total  
REVENUES           

Sales and other operating revenue (including consumer excise taxes)

   $ 7,191     $ 7,970     $ 9,345     $ 9,248     $ 33,754  

Interest income

     3       3       6       11       23  

Other income (loss), net

     15       17       (56 )     11       (13 )
                                        
     7,209       7,990       9,295       9,270       33,764  
                                        

COSTS AND EXPENSES

          

Cost of products sold and operating expenses

     6,059       6,581       7,702       7,686       28,028  

Consumer excise taxes

     585       640       675       688       2,588  

Selling, general and administrative expenses

     209       225       242       270       946  

Depreciation, depletion and amortization

     105       102       109       113       429  

Payroll, property and other taxes

     36       28       33       27       124  

Interest cost and debt expense

     23       23       25       23       94  

Interest capitalized

     (6 )     (6 )     (8 )     (5 )     (25 )
                                        
     7,011       7,593       8,778       8,802       32,184  

Income before income tax expense

     198       397       517       468       1,580  

Income tax expense

     82       155       188       181       606  
                                        

Net income

   $ 116     $ 242     $ 329     $ 287     $ 974  
                                        

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 17

Sunoco, Inc.

Consolidated Statements of Income

(Millions of Dollars)

(Unaudited)

 

     2006  
     1st     2nd  

REVENUES

    

Sales and other operating revenue (including consumer excise taxes)

   $ 8,569     $ 10,575  

Interest income

     10       8  

Other income, net

     14       7  
                
     8,593       10,590  
                

COSTS AND EXPENSES

    

Cost of products sold and operating expenses

     7,454       8,858  

Consumer excise taxes

     628       663  

Selling, general and administrative expenses

     210       210  

Depreciation, depletion and amortization

     112       114  

Payroll, property and other taxes

     34       31  

Interest cost and debt expense

     26       27  

Interest capitalized

     (1 )     (4 )
                
     8,463       9,899  

Income before income tax expense

     130       691  

Income tax expense

     51       265  
                

Net income

   $ 79     $ 426  
                

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 18

Sunoco, Inc.

Consolidated Balance Sheets

(Millions of Dollars)

(Unaudited)

 

    

At

June 30

2006

  

At

December 31

2005

ASSETS

     

Current Assets

     

Cash and cash equivalents

   $ 600    $ 919

Accounts and notes receivable, net

     2,363      1,754

Inventories

     1,194      799

Deferred income taxes

     216      215
             

Total Current Assets

     4,373      3,687

Investments and long-term receivables

     127      143

Properties, plants and equipment, net

     5,969      5,658

Prepaid retirement costs

     12      12

Deferred charges and other assets

     449      431
             

Total Assets

   $ 10,930    $ 9,931
             

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Current Liabilities

     

Accounts payable and accrued liabilities

   $ 4,186    $ 3,695

Current portion of long-term debt

     195      177

Taxes payable

     434      338
             

Total Current Liabilities

     4,815      4,210

Long-term debt

     1,243      1,234

Retirement benefit liabilities

     537      563

Deferred income taxes

     895      817

Other deferred credits and liabilities

     400      409

Minority interests

     745      647

Shareholders’ equity

     2,295      2,051
             

Total Liabilities and Shareholders’ Equity

   $ 10,930    $ 9,931
             

 

- more -


SUNOCO 2Q06 EARNINGS, PAGE 19

Sunoco, Inc.

Consolidated Statements of Cash Flows

(Millions of Dollars)

(Unaudited)

 

    

For the Six Months

Ended June 30

 
     2006     2005  

INCREASES (DECREASES) IN CASH AND CASH EQUIVALENTS

    

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 505     $ 358  

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

    

Phenol supply contract dispute payment

     (95 )     —    

Proceeds from power contract restructuring

     —         48  

Depreciation, depletion and amortization

     226       207  

Deferred income tax expense

     75       25  

Payments in excess of expense for retirement plans

     (26 )     (5 )

Changes in working capital pertaining to operating activities, net of effect of acquisitions

     (343 )     (74 )

Other

     23       12  
                

Net cash provided by operating activities

     365       571  
                

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Capital expenditures

     (429 )     (470 )

Acquisitions

     (123 )     —    

Proceeds from divestments

     28       21  

Other

     (9 )     5  
                

Net cash used in investing activities

     (533 )     (444 )
                

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Net proceeds from issuance of long-term debt

     301       —    

Repayments of long-term debt

     (275 )     (13 )

Net proceeds from issuance of Sunoco Logistics Partners L.P. limited partnership units

     110       99  

Cash distributions to investors in cokemaking operations

     (7 )     (11 )

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

     (22 )     (12 )

Cash dividend payments

     (60 )     (48 )

Purchases of common stock for treasury

     (198 )     (131 )

Proceeds from issuance of common stock under management incentive and employee option plans

     1       6  

Other

     (1 )     (5 )
                

Net cash used in financing activities

     (151 )     (115 )
                

Net increase (decrease) in cash and cash equivalents

     (319 )     12  

Cash and cash equivalents at beginning of period

     919       405  
                

Cash and cash equivalents at end of period

   $ 600     $ 417  
                

-END OF SUNOCO 2Q06 EARNINGS REPORT-