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 September 30, 2002

                                       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 Place
                               San Antonio, Texas
                    (Address of principal executive offices)
                                      78212
                                   (Zip Code)

                                 (210) 370-2000
              (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
                                    ---    ---



The number of shares of the registrant's  only class of common stock,  $0.01 par
value, outstanding as of October 31, 2002 was 106,556,824.






                   VALERO ENERGY CORPORATION AND SUBSIDIARIES



                                      INDEX


PART I. FINANCIAL INFORMATION
                                                                                         Page
 Item 1.  Financial Statements

                                                                                        
   Consolidated Balance Sheets as of September 30, 2002 and December 31, 2001.......        3

   Consolidated Statements of Income for the Three and Nine Months
    Ended September 30, 2002 and 2001...............................................        4

   Consolidated Statements of Cash Flows for the Nine Months
    Ended September 30, 2002 and 2001...............................................        5

   Consolidated Statements of Comprehensive Income (Loss) for the
    Three and Nine Months Ended September 30, 2002 and 2001.........................        6

   Notes to Consolidated Financial Statements.......................................        7

 Item 2.  Management's Discussion and Analysis of Financial Condition and
   Results of Operations............................................................       24

 Item 3.  Quantitative and Qualitative Disclosures About Market Risk................       44

 Item 4.  Controls and Procedures...................................................       49

PART II.  OTHER INFORMATION

 Item 1.  Legal Proceedings.........................................................       49

 Item 6.  Exhibits and Reports on Form 8-K..........................................       50

SIGNATURE...........................................................................       51

CERTIFICATIONS PURSUANT TO SECTION 302 OF
 THE SARBANES-OXLEY ACT OF 2002.....................................................       52





                                       2

PART I - FINANCIAL INFORMATION
Item 1. Financial Statements

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



                                                                    September 30,     December 31,
                                                                        2002             2001
                                                                        ----             ----
                                                                    (Unaudited)         (Note 1)
                                    ASSETS
                                                                                 
Current assets:
 Cash and temporary cash investments..............................  $    319.6        $    269.4
 Restricted cash..................................................        30.4              76.6
 Receivables, net.................................................     1,027.3             750.4
 Inventories......................................................     1,466.6           1,453.1
 Income taxes receivable..........................................         6.9             176.7
 Current deferred income tax assets...............................        81.1                 -
 Prepaid expenses and other current assets........................        77.0              85.6
 Assets held for sale.............................................           -           1,303.6
                                                                      --------          --------
   Total current assets...........................................     3,008.9           4,115.4
                                                                      --------          --------

Property, plant and equipment, at cost............................     8,564.5           8,154.6
Less accumulated depreciation.....................................    (1,160.5)           (937.3)
                                                                      --------          --------
  Property, plant and equipment, net..............................     7,404.0           7,217.3
                                                                      --------          --------

Goodwill..........................................................     2,619.3           2,210.5
Intangible assets, net............................................       353.4             366.7
Deferred charges and other assets, net............................       572.1             469.5
                                                                      --------          --------
    Total assets..................................................  $ 13,957.7        $ 14,379.4
                                                                      ========          ========

                     LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Short-term debt and current portion of long-term debt............  $    266.0        $    505.7
 Payable to UDS shareholders......................................           -           2,055.2
 Accounts payable.................................................     1,445.5           1,369.8
 Accrued expenses.................................................       332.4             420.9
 Taxes other than income taxes....................................       288.5             320.2
 Current deferred income tax liabilities..........................           -              60.7
                                                                      --------          --------
   Total current liabilities......................................     2,332.4           4,732.5
                                                                      --------          --------

Long-term debt, less current portion..............................     4,425.6           2,517.4
                                                                      --------          --------
Capital lease obligations.........................................       291.0             287.9
                                                                      --------          --------
Deferred income tax liabilities...................................     1,453.4           1,388.1
                                                                      --------          --------
Other long-term liabilities.......................................       758.9             762.8
                                                                      --------          --------

Company-obligated preferred securities of subsidiary trusts.......       372.5             372.5
                                                                      --------          --------
Minority interest in consolidated partnership.....................       115.8             115.6
                                                                      --------          --------

Stockholders' equity:
  Common stock, $0.01 par value; 300,000,000 shares authorized;
    108,198,992 shares issued.....................................         1.1               1.1
  Additional paid-in capital......................................     3,437.5           3,468.6
  Treasury stock, at cost; 1,852,989 and 4,001,683 shares as of
    September 30, 2002 and December 31, 2001, respectively........       (74.5)           (149.6)
  Retained earnings...............................................       835.3             864.4
  Accumulated other comprehensive income..........................         8.7              18.1
                                                                      --------          --------
    Total stockholders' equity....................................     4,208.1           4,202.6
                                                                      --------          --------
    Total liabilities and stockholders' equity....................  $ 13,957.7        $ 14,379.4
                                                                      ========          ========

                 See 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            Nine Months Ended
                                                                September 30,                September 30,
                                                                ------------                 ------------
                                                             2002           2001           2002          2001
                                                             ----           ----           ----          ----

                                                                                           
Operating revenues...................................    $ 7,191.7      $ 3,858.7      $ 18,866.5     $ 12,127.1
                                                           -------        -------        --------       --------

Costs and expenses:
 Cost of sales.......................................      6,382.3        3,355.5        16,643.3       10,310.0
 Refining operating expenses.........................        334.8          216.0           973.3          631.1
 Retail selling expenses.............................        166.5            1.7           491.1            4.6
 Administrative expenses.............................         69.9           34.4           193.3          118.8
 Depreciation and amortization expense...............        107.9           62.7           334.9          172.9
                                                           -------        -------        --------       --------
  Total costs and expenses...........................      7,061.4        3,670.3        18,635.9       11,237.4
                                                           -------        -------        --------       --------

Operating income.....................................        130.3          188.4           230.6          889.7
Other income (expense), net..........................          6.4           (0.3)           11.3           (1.4)
Interest and debt expense:
  Incurred...........................................        (81.8)         (26.4)         (218.0)         (70.2)
  Capitalized........................................          3.9            2.5            13.2            7.1
Minority interest in net income of consolidated
  partnership........................................         (3.8)             -           (10.4)             -
Distributions on preferred securities
  of subsidiary trusts...............................         (7.5)          (3.3)          (22.5)         (10.0)
                                                           -------        -------        --------       --------
Income before income tax expense.....................         47.5          160.9             4.2          815.2
Income tax expense...................................         17.7           59.8             1.7          303.2
                                                           -------        -------        --------       --------

Net income...........................................    $    29.8      $   101.1      $      2.5     $    512.0
                                                           =======        =======        ========       ========


Earnings per common share............................       $ 0.28         $ 1.66          $ 0.02         $ 8.40
 Weighted average common shares outstanding
   (in millions).....................................        105.9           60.7           105.6           61.0

Earnings per common share
 - assuming dilution.................................       $ 0.27         $ 1.58          $ 0.02         $ 7.96
 Weighted average common equivalent shares
  outstanding (in millions)..........................        109.1           63.9           109.9           64.3

Dividends per share of common stock..................       $ 0.10         $ 0.08          $ 0.30         $ 0.24


                 See Notes to Consolidated Financial Statements.



                                       4

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



                                                                      Nine Months Ended September 30,
                                                                      ------------------------------
                                                                           2002            2001
                                                                           ----            ----
                                                                                    
Cash flows from operating activities:
Net income............................................................  $    2.5         $ 512.0
 Adjustments to reconcile net income to net cash
  provided by operating activities:
   Depreciation and amortization expense..............................     334.9           172.9
   Noncash interest expense and other income, net.....................       4.2             9.0
   Minority interest in net income of consolidated partnership........      10.4               -
   Deferred income tax expense (benefit)..............................     (34.7)          173.9
   Changes in current assets and current liabilities..................    (176.2)         (145.2)
   Changes in deferred charges and credits and other, net.............     (73.5)          (22.8)
                                                                         -------           -----
    Net cash provided by operating activities.........................      67.6           699.8
                                                                         -------           -----

Cash flows from investing activities:
 Capital expenditures.................................................    (483.0)         (228.6)
 Deferred turnaround and catalyst costs...............................    (138.6)         (115.1)
 Proceeds from liquidation of investment in Diamond-Koch..............     300.9               -
 Proceeds from disposition of Golden Eagle Business...................     925.0               -
 Capital expenditures, deferred turnaround costs and other cash
  flows related to assets held for sale...............................    (183.5)              -
 Purchase of inventories in connection with El Paso acquisition.......         -          (108.6)
 Huntway acquisition, net of cash acquired............................         -           (75.7)
 Earn-out payments in connection with acquisitions....................     (23.9)          (35.0)
 Investment in joint ventures.........................................     (10.3)              -
 Other investing activities, net......................................      10.5            (1.2)
                                                                         -------           -----
    Net cash provided by (used in) investing activities...............     397.1          (564.2)
                                                                         -------           -----

Cash flows from financing activities:
 Cash payment to UDS shareholders in connection with
   UDS Acquisition....................................................  (2,055.2)              -
 Increase (decrease) in short-term debt, net..........................      61.0           (27.0)
 Long-term debt borrowings, net of issuance costs.....................   3,316.4            18.1
 Long-term debt repayments............................................  (1,725.2)          (18.5)
 Issuance of common stock in connection
   with employee benefit plans........................................      71.9            27.6
 Common stock dividends...............................................     (31.6)          (14.6)
 Purchase of treasury stock...........................................     (44.7)          (44.6)
 Payment of cash distributions to minority interest in
   consolidated partnership...........................................     (10.2)              -
                                                                         -------           -----
     Net cash used in financing activities............................    (417.6)          (59.0)
                                                                         -------           -----
Effect of foreign exchange rate changes on cash.......................       3.1               -
                                                                         -------           -----
Net increase in cash and temporary cash investments...................      50.2            76.6
Cash and temporary cash investments at beginning of period............     269.4            14.6
                                                                         -------           -----
Cash and temporary cash investments at end of period..................  $  319.6         $  91.2
                                                                         =======           =====


                 See Notes to Consolidated Financial Statements.



                                       5


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



                                                                  Three Months Ended          Nine Months Ended
                                                                     September 30,              September 30,
                                                                     ------------               ------------
                                                                    2002       2001          2002           2001
                                                                    ----       ----          ----           ----

                                                                                               
Net income....................................................    $ 29.8     $ 101.1       $  2.5         $ 512.0
                                                                    ----       -----         ----           -----
Other comprehensive income (loss):
 Foreign currency translation adjustment......................     (31.3)          -          7.3               -
                                                                    ----       -----         ----           -----

 Net gain (loss) on derivative  instruments
  designated and qualifying as cash flow hedges:
     Statement No. 133 transition adjustment,
       net of income tax expense of $15.2.....................         -           -            -            28.3
     Net gain (loss) arising during the period,
      net of income tax (expense) benefit of
      $(7.2), $9.1, $(37.4) and $12.3.........................      13.4       (16.9)        69.4           (22.8)
     Net (gain) loss reclassified into income,
      net of income tax expense (benefit) of
      $32.8, $(8.6), $46.4 and $(12.6)........................     (60.9)       16.0        (86.1)           23.3
                                                                    ----       -----         ----           -----
 Net gain (loss) on cash flow hedges..........................     (47.5)       (0.9)       (16.7)           28.8
                                                                    ----       -----         ----           -----

Comprehensive income (loss)...................................    $(49.0)    $ 100.2       $ (6.9)        $ 540.8
                                                                    ====       =====         ====           =====


                 See Notes to Consolidated Financial Statements.



                                       6

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

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.
Valero,  an  independent  refining and marketing  company,  owns and operates 12
refineries in the United States and Canada with a combined  throughput  capacity
of  approximately  1.9 million barrels per day. Valero markets refined  products
through a network of approximately 4,200 retail outlets in the United States and
eastern  Canada  under  various  brand  names  including  Diamond   Shamrock(R),
Ultramar(R),  Valero(R),  Beacon(R),  Total(R) and Exxon(R). 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 during the
          summer driving season and heating oil during the winter season; and
     o    industry  factors,  such as  movements  in and the  level of crude oil
          prices, the demand for and prices of refined products, industry supply
          capacity, and competitor refinery maintenance turnarounds.

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts of Valero and subsidiaries in which Valero has a controlling  interest.
Valero owns  approximately  73% of Valero L.P., a consolidated  partnership that
owns  and  operates  most  of  the  crude  oil  and  refined  product  pipeline,
terminalling  and storage  assets  that  support  three of Valero's  refineries.
Investments  in 50% or less owned  entities are  accounted  for using the equity
method  of  accounting.   Intercompany   balances  and  transactions  have  been
eliminated in consolidation.

These  consolidated  financial  statements have been prepared in accordance with
United States generally  accepted  accounting  principles 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 United  States  generally  accepted
accounting  principles for complete consolidated  financial  statements.  In the
opinion of management, all adjustments (consisting of normal recurring accruals)
considered  necessary  for a  fair  presentation  have  been  included.  Certain
previously  reported  amounts  have been  reclassified  to  conform  to the 2002
presentation. Operating results for the nine months ended September 30, 2002 are
not  necessarily  indicative  of the results  that may be expected  for the year
ending December 31, 2002.

The balance  sheet as of December  31,  2001 has been  derived  from the audited
financial statements as of that date but does not include all of the information
and notes required by United States generally accepted accounting principles for
complete consolidated  financial statements.  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, 2001.

2.   ACCOUNTING PRONOUNCEMENTS

FASB Statement No. 142
Effective  January 1, 2002,  Valero  adopted  Statement of Financial  Accounting
Standards (Statement) No. 142, "Goodwill and Other Intangible Assets," issued by


                                       7

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

the  Financial  Accounting   Standards  Board  (FASB).  This  statement,   which
supercedes APB Opinion No. 17,  "Intangible  Assets," provides that goodwill and
other intangible  assets that have indefinite useful lives will not be amortized
but instead will be tested at least annually for impairment.  Intangible  assets
that have finite  useful lives will  continue to be amortized  over their useful
lives,  but such  lives  will not be  limited  to 40 years.  Statement  No.  142
provides  specific   guidance  for  testing  goodwill  and  other   nonamortized
intangible assets for impairment.  Additionally,  the statement requires certain
disclosures  about  goodwill and other  intangible  assets  subsequent  to their
acquisition, including changes in the carrying amount of goodwill from period to
period, the carrying amount of intangible assets by major intangible asset class
for  those  assets  subject  to  amortization  and  for  those  not  subject  to
amortization,  and the estimated  intangible asset amortization  expense for the
next five years.

Goodwill and other intangible assets acquired in connection with the acquisition
of Ultramar Diamond Shamrock Corporation (UDS) (see Note 3) are accounted for in
accordance with the provisions of Statement No. 142.

Valero did not have goodwill  prior to July 1, 2001 (the date that  amortization
of goodwill  ceased for new  acquisitions  under Statement No. 142) but did have
finite-lived  intangible assets that were amortized over their useful lives. The
useful lives of those previously  recognized  intangible  assets were reassessed
using the guidance in Statement No. 142; however, no adjustment to the remaining
amortization periods was necessary.  Therefore,  there was no impact to Valero's
financial  position or results of operations as a result of the adoption of this
statement.

FASB Statement No. 144
Effective January 1, 2002, Valero adopted Statement No. 144, "Accounting for the
Impairment  or  Disposal  of  Long-Lived   Assets."  Statement  No.  144,  which
supercedes  Statement  No. 121,  "Accounting  for the  Impairment  of Long-Lived
Assets and for  Long-Lived  Assets to Be Disposed  Of," and the  accounting  and
reporting   provisions  of  APB  Opinion  No.  30,  "Reporting  the  Results  of
Operations--Reporting  the Effects of  Disposal of a Segment of a Business,  and
Extraordinary,  Unusual and  Infrequently  Occurring  Events and  Transactions,"
establishes  accounting  standards for the impairment and disposal of long-lived
assets and criteria for  determining  when a long-lived  asset is held for sale.
Statement  No. 144 removes the  requirement  to allocate  goodwill to long-lived
assets to be tested for  impairment,  requires  that the  depreciable  life of a
long-lived  asset to be abandoned be revised in accordance  with APB Opinion No.
20,  "Accounting  Changes,"  provides  that  one  accounting  model  be used for
long-lived assets to be disposed of by sale, whether previously held and used or
newly acquired,  and broadens the  presentation  of  discontinued  operations to
include more disposal  transactions.  There was no impact to Valero's  financial
position or results of operations as a result of the adoption of this statement.

As of December 31, 2001,  Valero classified  certain  long-lived assets held for
disposal as assets held for sale (see Note 6). Since these assets were committed
to be disposed of under a plan  established  prior to the  adoption of Statement
No. 144,  they were  accounted  for in  accordance  with  Statement No. 121, APB
Opinion No. 30 and other  relevant  pronouncements  that preceded  Statement No.
144.

                                       8

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

FASB Statement No. 145
In April 2002, the FASB issued Statement No. 145, "Rescission of FASB Statements
No.  4,  44,  and  64,  Amendment  of  FASB  Statement  No.  13,  and  Technical
Corrections." This statement:
     o    rescinds   Statement   No.  4,   "Reporting   Gains  and  Losses  from
          Extinguishment of Debt,"
     o    rescinds  Statement No. 64,  "Extinguishments  of Debt Made to Satisfy
          Sinking-Fund Requirements,"
     o    rescinds  Statement No. 44, "Accounting for Intangible Assets of Motor
          Carriers," and
     o    amends  Statement  No. 13,  "Accounting  for  Leases," to eliminate an
          inconsistency  between  the  required  accounting  for  sale-leaseback
          transactions   and  the   required   accounting   for  certain   lease
          modifications   that  have  economic   effects  that  are  similar  to
          sale-leaseback transactions.
This statement also amends other existing  authoritative  pronouncements to make
various technical corrections,  clarify meanings or describe their applicability
under  changed  conditions.  Valero  adopted the  provisions  of this  statement
effective  May 15, 2002,  except for the  provision to rescind  Statement No. 4,
which  must be adopted  no later  than  January 1, 2003.  There was no impact to
Valero's  financial  position or results of  operations  as a result of adopting
this  statement and no impact is expected from adopting the provision to rescind
Statement No. 4.

FASB Statement No. 146
In June  2002,  the  FASB  issued  Statement  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities,"  which  addresses  accounting for
restructuring  and similar costs. Such costs include lease termination costs and
certain  employee  severance  costs that are  associated  with a  restructuring,
discontinued  operations,  plant closings or other exit or disposal  activities.
Statement No. 146 supercedes previous accounting guidance,  principally Emerging
Issues Task Force  (EITF) Issue No. 94-3.  Valero will adopt the  provisions  of
Statement No. 146 for  restructuring  activities  initiated  after  December 31,
2002. Statement No. 146 requires that the liability for costs associated with an
exit or disposal  activity be recognized,  at fair value,  when the liability is
incurred.  Under  EITF  Issue  No.  94-3,  a  liability  for an exit  cost  was
recognized at the date of the entity's commitment to an exit or disposal plan.

EITF Issue No. 02-3
In October  2002,  the EITF reached a consensus on certain  issues in EITF Issue
No. 02-3,  "Issues  Involved in Accounting  for  Derivative  Contracts  Held for
Trading  Purposes and Contracts  Involved in Energy Trading and Risk  Management
Activities." Consensus was reached on two issues:
     o    EITF Issue No. 98-10,  "Accounting  for  Contracts  Involved in Energy
          Trading   and  Risk   Management   Activities,"   is   rescinded   and
          mark-to-market  accounting for energy  trading  contracts that are not
          derivatives is precluded, and
     o    gains  and  losses   (realized  and   unrealized)  on  all  derivative
          instruments should be shown net in the statement of income, whether or
          not settled  physically,  if the derivative  instruments  are held for
          trading purposes.

The  rescission  of EITF  Issue No.  98-10 is  effective  for all new  contracts
entered  into  after  October  25,  2002.  The  net  reporting  requirement  for
derivative  instruments  held for trading  purposes is  effective  for  Valero's
financial  statements  issued for fiscal years  commencing  January 1, 2003. The
impact to  Valero's  results  of  operations  as a result of  implementing  this
consensus is currently being evaluated but is not expected to be material.


                                       9

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

3. ACQUISITIONS

Ultramar Diamond Shamrock Corporation
On December 31, 2001, Valero completed its acquisition of UDS (UDS Acquisition).
UDS owned and operated seven refineries (two in Texas, two in California and one
in each of  Oklahoma,  Colorado and Quebec,  Canada) with a combined  throughput
capacity of  approximately  850,000  barrels per day. UDS also marketed  refined
products and a broad range of convenience store merchandise through a network of
approximately   4,500   convenience   stores  under  the  Diamond   Shamrock(R),
Ultramar(R),  Beacon(R)  and  Total(R)  brand  names.  As a  condition  for  the
regulatory  approval of the acquisition,  the Federal Trade  Commission's  (FTC)
consent decree required Valero to divest the 168,000 barrel-per-day Golden Eagle
Refinery  located  in the San  Francisco  Bay  area,  the  associated  wholesale
marketing business,  and 70 associated Beacon- and Ultramar-branded  convenience
stores located throughout Northern California (see Note 6). As consideration for
the UDS Acquisition,  Valero paid  approximately $2.1 billion of cash and issued
approximately 45.9 million shares of Valero common stock to UDS shareholders.

Huntway Refining Company
Effective June 1, 2001,  Valero  completed the  acquisition of Huntway  Refining
Company,  a leading  supplier of asphalt in  California  (Huntway  Acquisition).
Huntway owned and operated two California refineries, at Benicia and Wilmington,
respectively,  which primarily  process  California  crude oil to produce liquid
asphalt for use in road  construction  and repair.  The purchase  price,  net of
Huntway's  cash  balance  on the  date of  acquisition,  was  approximately  $76
million.

El Paso Refinery and Related Refined Product Logistics Business
Effective  June  1,  2001,   Valero   completed  the   acquisition  of  El  Paso
Corporation's  Corpus  Christi,  Texas  refinery  and  related  refined  product
logistics  business  (El Paso  Acquisition)  through  capital  lease  agreements
entered into with certain wholly owned subsidiaries of El Paso Corporation.  The
lease  agreements  are for a term of 20 years  and  provide  for  Valero to make
annual  lease  payments of $18.5  million for the first two years and  increased
amounts  thereafter.  Valero  has an  option  to  purchase  the  facilities  for
approximately  $294 million at the end of the second year of the lease,  and for
increasing amounts in each succeeding year through the end of the lease term. As
part of the  acquisition,  Valero also purchased  inventories for  approximately
$109 million and assumed certain environmental liabilities.

Purchase Price Allocations for Acquisitions in 2001
The UDS, Huntway and El Paso  Acquisitions were accounted for using the purchase
method. The purchase price for each acquisition was initially allocated based on
the estimated fair values of the individual  assets and  liabilities at the date
of acquisition based on each asset's anticipated contribution to the enterprise,
pending the completion of independent appraisals and other evaluations performed
on the same basis. During the second quarter of 2002, independent appraisals for
the Huntway and El Paso  Acquisitions,  and a final  allocation  of the purchase
price for those acquisitions,  were completed, and no significant adjustments to
the initial  allocation were necessary.  For the UDS  Acquisition,  the purchase
price exceeded the estimated fair values of the net assets acquired;  the excess
was recorded as goodwill.

                                       10

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Subsequent  adjustments to the preliminary purchase price allocation for the UDS
Acquisition through September 30, 2002 were as follows (in millions):

        Current assets, excluding assets held for sale...   $ (15.7)
        Assets held for sale.............................    (204.6)
        Property, plant and equipment....................     (43.3)
        Goodwill.........................................     378.9
        Deferred charges and other assets, net...........     (40.5)
        Current liabilities, less current portion
         of long-term debt and advance from Valero.......     (24.0)
        Other long-term liabilities......................     (43.1)
        Deferred income tax liabilities..................      (7.7)

The  change in  assets  held for sale was due  primarily  to a  reallocation  of
Valero's  purchase price of UDS resulting  from the  difference  between the net
cash  received  by Valero for assets  held for sale and the amount  recorded  as
assets held for sale as of December 31, 2001 (see Note 6).

The operating  results of the Huntway and El Paso  Acquisitions  are included in
the  Consolidated  Statements of Income  beginning  June 1, 2001.  The operating
results of the UDS  Acquisition are included in the  Consolidated  Statements of
Income beginning January 1, 2002.

Pro Forma Financial Information
The following  unaudited  pro forma  financial  information  for the nine months
ended September 30, 2001 assumes that the UDS, Huntway and El Paso  Acquisitions
occurred at the beginning of 2001. The effect of the UDS Acquisition included in
this pro forma financial information assumes:
     o    the Golden Eagle  Business,  as  described  and defined in Note 6, was
          sold as of the beginning of 2001;
     o    approximately  $795 million of the cash  proceeds from the sale of the
          Golden Eagle Business was used to pay down debt; and
     o    approximately $130 million of the cash proceeds was used to repurchase
          2.9 million shares of common stock at $44.99 per share.

This pro forma  information  is not  necessarily  indicative  of the  results of
future operations (in millions, except per share amounts).

                                                          Nine Months Ended
                                                          September 30, 2001
                                                          ------------------

   Operating revenues.................................        $ 21,843.1
   Operating income...................................           1,712.3
   Net income.........................................             925.9
   Earnings per common share..........................              8.91
   Earnings per common share - assuming dilution......              8.51


                                       11

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

4. RESTRICTED CASH

Restricted  cash as of September  30, 2002 and December 31, 2001  included  cash
held in trust related to  change-in-control  payments to be made to UDS officers
and key employees in connection  with the UDS  Acquisition,  and cash restricted
for use for  environmental  remediation  costs related to the Alma Refinery that
was shut down by UDS in 1999.  During  the  first  nine  months  of 2002,  $46.4
million was paid to UDS officers and key  employees in  connection  with the UDS
Acquisition.

5. INVENTORIES

Inventories were as follows (in millions):

                                              September 30,         December 31,
                                                  2002                 2001
                                                  ----                 ----

   Refinery feedstocks..................      $   509.3             $   513.4
   Refined products and blendstocks.....          742.0                 727.8
   Convenience store merchandise........           87.3                  87.9
   Materials and supplies...............          128.0                 124.0
                                                -------               -------
     Inventories........................      $ 1,466.6             $ 1,453.1
                                                =======               =======

As of September 30, 2002,  the  replacement  cost of Valero's  LIFO  inventories
exceeded  their  LIFO  carrying  values by  approximately  $553  million.  As of
December 31, 2001, the replacement cost of LIFO inventories  approximated  their
carrying value.

6. ASSETS HELD FOR SALE

Golden Eagle Business
In  conjunction  with the UDS  Acquisition,  the FTC  approved a consent  decree
requiring divestiture of certain UDS assets. Similar decrees were finalized with
the states of Oregon and California. Pursuant to the consent decrees, the assets
to be divested were  required to be held separate from other Valero  operations,
with the operations of the assets overseen by an independent trustee approved by
the FTC.

These assets and their related  operations  were referred to as the Golden Eagle
Business and included:
o    the  168,000  barrel-per-day  Golden  Eagle  Refinery  located  in the  San
     Francisco  Bay area and all  tangible  assets used in the  operation of the
     refinery including docks, tanks and pipelines;
o    the wholesale marketing business generally associated with the Golden Eagle
     Refinery production,  which included sales primarily to unbranded customers
     located in the northern half of California and Reno, Nevada; and
o    70 Beacon-  and  Ultramar-branded  convenience  stores  located in Northern
     California,  including land, buildings, pump equipment, underground storage
     tanks and various store equipment.

Assets held for sale as of December 31, 2001 included the amount  expected to be
realized from the disposition of the Golden Eagle Business.  The amount recorded
was based on an agreement  for the sale of the Golden  Eagle  Business to Tesoro
Refining and Marketing Company (Tesoro)  discussed below and expected cash flows
from operations of the Golden Eagle  Business  from  January 1, 2002 through the

                                       12

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

anticipated date of sale. Pursuant to the sale agreement,  Valero agreed to sell
the Golden  Eagle  Business  to Tesoro for $1.075  billion,  which  included  an
estimated $130 million for refinery feedstock and refined product inventories.

On May 17, 2002,  the sale of the Golden Eagle  Business was  completed.  Valero
received  cash  proceeds of $925  million and two ten-year  junior  subordinated
notes with face amounts totaling $150 million as follows:
o    a $100 million note, due July 17, 2012,  which is non-interest  bearing for
     the first five years and  carries a 7.5%  interest  rate for the  remaining
     five-year period, and
o    a $50 million note, due July 17, 2012,  which bears no interest  during the
     first year and bears interest at  approximately  7.5% for years two through
     ten.
The two notes were  recorded with an initial fair value of $58.9 million using a
discount rate of 16%, which represented Valero's best estimate of the fair value
of the notes at the closing date of the sale.  The  discount is being  amortized
over the life of the notes and is reported as  interest  income in other  income
(expense),  net in the Consolidated  Statements of Income.  The notes receivable
are  included in Valero's  Consolidated  Balance  Sheet in deferred  charges and
other assets, net.

The sales price  included the assumption by Tesoro of various  employee  benefit
and lease obligations, but excluded certain assets and liabilities of the Golden
Eagle  Business that were  retained by Valero,  including  accounts  receivable,
accounts  payable,  certain  accrued  liabilities  and income  tax  obligations.
Results of operations  for the Golden Eagle  Business are excluded from Valero's
results of operations.  The  difference  between the net cash received by Valero
related to the Golden Eagle Business and the amount  recorded as assets held for
sale as of December 31, 2001 was accounted for by reallocating Valero's purchase
price for UDS. No gain or loss was recorded by Valero on this transaction.

Diamond-Koch
During  2001,  Koch  Industries,   Inc.  and  UDS,  both  50%  partners  in  the
Diamond-Koch,  L.P.  joint  venture,  decided  to sell the  operating  assets of
Diamond-Koch and began soliciting bids from interested parties.  Assets held for
sale as of December 31, 2001  included the amount  expected to be realized  from
the disposition of the operating assets of Diamond-Koch, L.P. During the quarter
ended March 31, 2002,  Diamond-Koch  completed the sales of its operating assets
for total proceeds of approximately $576 million.  All cash in the joint venture
in  excess  of  amounts  necessary  to wind  up its  business  was  distributed,
resulting in proceeds  received by Valero from the liquidation of its investment
of $300.9 million.  Proceeds received by Valero in excess of the amount recorded
as of December 31, 2001 were  accounted for by  reallocating  Valero's  purchase
price for UDS. No gain or loss was recorded by Valero on this transaction.




                                       13

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

7. INTANGIBLE ASSETS

Intangible assets were as follows (in millions):



                                                            September 30, 2002                      December 31, 2001
                                                       -----------------------------          ----------------------------
                                                         Gross           Accumulated          Gross            Accumulated
                                                          Cost          Amortization           Cost           Amortization
                                                          ----          ------------           ----           ------------
                                                                                                    
Intangible assets subject to amortization:
  Customer lists...................................    $  90.2           $ (4.5)            $  90.0             $    -
  U.S. retail intangible assets....................       77.2            (12.3)               77.2               (6.5)
  Air emission credits.............................       50.0             (3.4)               50.0                  -
  Pension benefits.................................       32.8             (1.9)               32.8                  -
  Royalties and licenses...........................       35.4             (8.3)               32.3               (7.0)
                                                         -----             ----               -----               ----
   Intangible assets subject to amortization.......      285.6           $(30.4)              282.3             $(13.5)
                                                                           ====                                   ====
Intangible assets not subject to amortization:
  Trade name - Canadian retail operations..........       98.2                                 97.9
                                                         -----                                -----
        Total......................................    $ 383.8                              $ 380.2
                                                         =====                                =====


Amortization   expense  for  intangible   assets  subject  to  amortization  was
$16.9 million and $3.8 million for the nine months ended  September 30, 2002 and
2001,  respectively.  The estimated aggregate amortization expense for the years
ending December 31, 2002 through 2006 is approximately  $23 million per year for
each of the next five years.

8. GOODWILL

The  changes  in the  carrying  amount of  goodwill  for the nine  months  ended
September 30, 2002 were as follows (in millions):

  Balance as of December 31, 2001..............................    $ 2,210.5
   Adjustments to purchase price allocation
    related to the UDS Acquisition (see Note 3)................        378.9
   Earn-out payments in connection with
    other acquisitions.........................................         29.9
                                                                     -------
  Balance as of September 30, 2002.............................    $ 2,619.3
                                                                     =======

As of December  31, 2001,  goodwill by  reportable  segments  was not  available
because the UDS  Acquisition  was not completed  until  December 31, 2001. As of
September  30, 2002,  a  preliminary  allocation  of goodwill  among  reportable
segments was completed using a preliminary purchase price allocation for the UDS
Acquisition, and all of the goodwill was allocated to the refining segment.

                                       14

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

9. LONG-TERM DEBT

On January 7, 2002,  Valero  financed  the $2.1  billion cash portion of the UDS
Acquisition,  which was recorded as payable to UDS  shareholders  as of December
31, 2001,  with proceeds from a $1.5 billion bridge loan facility and borrowings
under two new $750 million revolving bank credit facilities.

The bridge loan  facility was a single-draw  facility with a one-year  maturity.
Borrowings  under this  facility  were repaid in April 2002 with proceeds from a
$1.8  billion debt  offering  discussed  below.  The two  revolving  bank credit
facilities provide for commitments of $750 million for a five-year term and $750
million for a 364-day  term and,  subject to the  commitment  amounts and terms,
provide for  borrowings to be made at various  amounts,  maturities and interest
rates, at the option of Valero.

On April 15, 2002, Valero sold $1.8 billion of notes as follows:
     o    $300 million of 6.125% Senior Notes due April 15, 2007,
     o    $750 million of 6.875% Senior Notes due April 15, 2012, and
     o    $750 million of 7.5% Senior Notes due April 15, 2032.
Proceeds  from this offering were used to repay all  borrowings  under  Valero's
$1.5 billion bridge loan facility associated with the UDS Acquisition and reduce
borrowings under Valero's revolving bank credit facilities.

On July 1, 2002, $275 million of 8.625%  guaranteed  notes and related  interest
rate swaps with a notional amount of $200 million matured. Valero refinanced the
debt in July 2002 with borrowings under its revolving bank credit facilities.

On July 15, 2002,  Valero  Logistics  Operations,  L.P., a subsidiary  of Valero
L.P., completed the sale of $100 million of 6.875% senior notes, which mature on
July 15, 2012.  Proceeds from the offering were used to reduce  borrowings under
Valero  Logistics  Operations,  L.P.'s revolving credit facility and for general
corporate purposes.

On September 20, 2002,  Valero  amended its interest  coverage ratio covenant in
its 364-day and five-year  $750 million  revolving bank credit  facilities.  The
amendment provides that Valero's trailing  four-quarter  coverage ratio must not
be less than:
     o    2.4 times for the  fourth  quarter  of 2002 and the first  quarter  of
          2003,
     o    2.5 times for the second, third and fourth quarters of 2003, and
     o    2.75 times thereafter.
Valero has various other credit facilities that contain this covenant, and those
facilities have also been amended accordingly.

10. STOCKHOLDERS' EQUITY

Common Stock Repurchase Programs
Under common stock repurchase  programs approved by Valero's Board of Directors,
Valero  repurchases  shares  of its  common  stock  from time to time for use in
connection with its employee benefit plans and other general corporate purposes.
During the nine months ended  September  30, 2002 and 2001,  Valero  repurchased
shares of its common stock under these  programs at a cost of $44.7  million and
$44.6 million, respectively.



                                       15

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

11. 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      Nine Months Ended
                                                              September 30,          September 30,
                                                              ------------           ------------
                                                            2002        2001       2002         2001
                                                            ----        ----       ----         ----
                                                                                  
  Earnings per Common Share:
   Net income applicable to common shares.............    $ 29.8     $ 101.1     $  2.5       $ 512.0
                                                            ====       =====        ===         =====

   Weighted-average common shares outstanding.........     105.9        60.7      105.6          61.0
                                                           =====        ====      =====          ====


   Earnings per common share..........................    $ 0.28      $ 1.66     $ 0.02        $ 8.40
                                                            ====        ====       ====          ====

  Earnings per Common Share - Assuming Dilution:
   Net income available to
    common equivalent shares..........................    $ 29.8     $ 101.1      $ 2.5       $ 512.0
                                                            ====       =====        ===         =====

   Weighted-average common shares outstanding.........     105.9        60.7      105.6          61.0
   Effect of dilutive securities:
     Stock options....................................       2.0         1.8        3.1           1.9
     Performance awards and other benefit plans.......       1.2         1.0        1.2           1.0
     PEPS Units.......................................         -         0.4          -           0.4
                                                           -----        ----      -----          ----
   Weighted-average common equivalent
    shares outstanding................................     109.1        63.9      109.9          64.3
                                                           =====        ====      =====          ====

   Earnings per common share
    - assuming dilution...............................    $ 0.27     $  1.58     $ 0.02        $ 7.96
                                                            ====        ====       ====          ====



                                       16

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

12. 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):



                                                     Nine Months Ended September 30,
                                                     ------------------------------
                                                          2002            2001
                                                          ----            ----

                                                                 
Decrease (increase) in current assets:
  Restricted cash..................................    $   46.2      $      -
  Receivables, net.................................      (270.3)       (159.1)
  Inventories......................................       (12.6)        (37.1)
  Income taxes receivable..........................       156.7             -
  Prepaid expenses and other current assets........       (12.6)         15.2
Increase (decrease) in current liabilities:
  Accounts payable.................................        70.7         (84.8)
  Accrued expenses.................................      (122.3)         40.4
  Taxes other than income taxes....................       (32.0)          3.7
  Income taxes payable.............................           -          76.5
                                                          -----         -----
Changes in current assets and current liabilities..    $ (176.2)     $ (145.2)
                                                          =====         =====


These  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.  The amounts shown above exclude
changes in cash and temporary cash  investments,  assets held for sale,  current
deferred  income tax assets and  liabilities,  and  short-term  debt and current
portion of long-term  debt.  Also  excluded from the table above are the current
assets and current  liabilities  acquired in connection  with the Huntway and El
Paso  Acquisitions in 2001,  which are reflected  separately in the Consolidated
Statements of Cash Flows, and the effect of certain noncash investing activities
discussed below. In addition,  certain differences between balance sheet changes
and the cash flow  changes  reflected  above  result  from  translating  foreign
currency denominated cash flows and balance sheets at different exchange rates.

Noncash  investing  activities  for the nine  months  ended  September  30, 2002
included:
o    the  adjustment  to  goodwill  and  assets  held  for sale to  reflect  the
     difference   between   estimated  and  actual  proceeds   received  on  the
     liquidation of the investment in  Diamond-Koch  and the  disposition of the
     Golden Eagle Business;
o    the receipt of $150  million of notes from Tesoro  with an  estimated  fair
     value of $58.9 million in  connection  with the  disposition  of the Golden
     Eagle Business; and
o    various adjustments to property, plant and equipment,  goodwill and certain
     current and noncurrent assets and liabilities resulting from adjustments to
     the purchase  price  allocations  related to the  Huntway,  El Paso and UDS
     Acquisitions.

                                       17

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Noncash   investing  and  financing   activities   for  the  nine  months  ended
September 30, 2001 included:
o    increases to property, plant and equipment, other long-term liabilities and
     capital lease obligations resulting from the El Paso Acquisition and
o    an increase to property,  plant and equipment resulting from the accrual of
     a $20 million earn-out  contingency payment made to Exxon Mobil Corporation
     in  October  2001 in  connection  with  Valero's  1998  acquisition  of the
     Paulsboro Refinery.

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

                                                 Nine Months Ended September 30,
                                                 ------------------------------
                                                     2002             2001
                                                     ----             ----

  Interest paid (net of amount capitalized)...     $ 143.6          $ 49.7
  Income taxes paid...........................        22.4            54.8
  Income tax refunds received.................       142.7             2.0

13. PRICE RISK MANAGEMENT ACTIVITIES

Commodity Price Risk
Valero is exposed to market  risks  related to the  volatility  of crude oil and
refined product  prices,  as well as volatility in the price of natural gas used
in its  refining  operations.  To reduce the  impact of this  price  volatility,
Valero uses derivative  commodity  instruments  (swaps,  futures and options) to
manage its exposure to:
o    changes  in the fair  value of a  portion  of its  refinery  feedstock  and
     refined  product  inventories  and  a  portion  of  its  unrecognized  firm
     commitments to purchase these inventories (fair value hedges);
o    changes in cash flows of certain forecasted transactions such as forecasted
     feedstock purchases,  natural gas purchases and refined product sales (cash
     flow hedges); and,
o    price  volatility on a portion of its refined  product  inventories  and on
     certain  forecasted  feedstock and refined  product  purchases that are not
     designated as either fair value or cash flow hedges (economic hedges).
In addition,  Valero uses derivative commodity  instruments for trading purposes
based on its fundamental and technical analysis of market conditions.

Interest Rate Risk
Valero is  exposed  to market  risk for  changes in  interest  rates  related to
certain of its long-term debt obligations.  Interest rate swap agreements, which
have been designated and qualify as fair value hedging instruments,  are used to
manage a portion  of the  exposure  to  changing  interest  rates by  converting
certain fixed-rate debt to floating rate.

During  September 2002,  Valero entered into two interest rate cash flow hedges,
each with a notional  amount of $250 million.  As of September  30, 2002,  these
agreements  had a negative fair value of $9.9 million,  the after-tax  effect of
which was included in accumulated other comprehensive income in the Consolidated
Balance Sheet.

                                       18

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Foreign Currency Risk
Valero is exposed to exchange rate  fluctuations on transactions  related to its
Canadian operations. To manage its exposure to these exchange rate fluctuations,
Valero uses foreign currency  exchange and purchase  contracts.  These contracts
are not designated as hedging instruments.

During May 2002,  Valero  entered into foreign  currency  exchange  contracts to
hedge its  exposure  to  exchange  rate  fluctuations  on an  investment  in its
Canadian operations. Under these contracts, Valero sold $400 million of Canadian
dollars  and bought  $253.4  million of U.S.  dollars.  These  contracts  mature
annually at various  amounts from 2003 through  2007.  As of September 30, 2002,
these contracts had a fair value of $8.4 million.  The gain recognized in income
on these  contracts,  which was $14.5  million  and $8.4  million  for the three
months and nine months ended September 30, 2002, respectively, was substantially
offset by a loss of $11.7 million and $4.6 million, respectively,  recognized in
income from the effect of the exchange rate fluctuation on the hedged investment
for the three-month and nine-month periods.

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


                                Three Months Ended         Nine Months Ended
                                   September 30,             September 30,
                                   -------------             -------------
                                  2002      2001           2002         2001
                                  ----      ----           ----         ----

  Fair value hedges........     $ 2.5     $ 9.8          $  5.5       $  3.4
  Cash flow hedges.........       8.2       0.6            20.6        (15.3)


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.

For cash flow hedges,  gains and losses currently  reported in accumulated other
comprehensive  income in the  Consolidated  Balance Sheets will be  reclassified
into income when the forecasted transactions affect income. The estimated amount
of existing net gain included in accumulated  other  comprehensive  income as of
September  30, 2002 that is expected to be  reclassified  into income within the
next 12 months is $8.5 million.  As of September 30, 2002, the maximum length of
time over which  Valero was hedging its  exposure to the  variability  in future
cash flows for forecasted transactions was seven years, with the majority of the
transactions maturing in less than one year.

Market and Credit Risk
Valero's  price risk  management  activities  involve  the receipt or payment of
fixed price commitments into the future.  These transactions give rise to market
risk, the risk that future  changes in market  conditions may make an instrument
less valuable.  Valero closely  monitors and manages its exposure to market risk
on a daily basis in accordance with policies approved by its Board of Directors.
Market risks are  monitored by a risk control  group to ensure  compliance  with
Valero's  stated risk  management  policy.  Concentrations  of  customers in the
refining industry may impact Valero's overall  exposure to  credit risk, in that

                                       19

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

these  customers  may be  similarly  affected  by changes in  economic  or other
conditions.  Valero  believes  that its  counterparties  will be able to satisfy
their obligations under their price risk management contracts with Valero.

14. SEGMENT INFORMATION

Prior to the UDS Acquisition,  Valero had one reportable  segment,  the refining
and marketing of refined  products.  Beginning  January 1, 2002,  Valero has two
reportable segments, refining and retail, because of Valero's acquisition of UDS
on December 31, 2001, and its significant retail  operations.  Valero's refining
segment includes refining operations,  wholesale  marketing,  product supply and
distribution,   and  transportation  operations.  The  retail  segment  includes
company-operated  convenience  stores,  Canadian  dealers/jobbers  and truckstop
facilities, cardlock facilities and home heating oil operations. Operations that
are not  included in either of the two  reportable  segments are included in the
corporate  category.  Segment  information  for the three months and nine months
ended  September 30, 2001 have been  restated to conform to the 2002  reportable
segment presentation.

The  reportable  segments  are  strategic  business  units that offer  different
products and services.  They are managed  separately  as each business  requires
unique  technology and marketing  strategies.  Performance is evaluated based on
operating  income.  Intersegment  sales are generally  derived from transactions
made at prevailing market rates.




                                                   Refining       Retail         Corporate       Total
                                                   --------       ------         ---------       -----
                                                                     (in millions)

                                                                                  
Three months ended September 30, 2002:
Operating revenues from external customers.....   $ 5,862.3    $ 1,329.4         $     -      $ 7,191.7
Intersegment revenues..........................       573.5            -               -          573.5
Operating income (loss)........................       169.1         31.0           (69.8)         130.3

Three months ended September 30, 2001:
Operating revenues from external customers.....     3,847.1         11.6               -        3,858.7
Intersegment revenues..........................         7.1            -               -            7.1
Operating income (loss)........................       224.5          0.6           (36.7)         188.4

Nine months ended September 30, 2002:
Operating revenues from external customers.....    15,037.6      3,828.9               -       18,866.5
Intersegment revenues..........................     1,771.5            -               -        1,771.5
Operating income (loss)........................       356.0         81.8          (207.2)         230.6

Nine months ended September 30, 2001:
Operating revenues from external customers.....    12,093.0         34.1               -       12,127.1
Intersegment revenues..........................        21.8            -               -           21.8
Operating income (loss)........................     1,014.4          0.6          (125.3)         889.7


                                       20

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Total  assets  by  reportable  segment  have  not  changed  significantly  since
December 31, 2001,  except for the  preliminary  allocation  of  goodwill to the
refining segment as discussed in Note 3.

15. ENVIRONMENTAL MATTERS

Liabilities  for  future  remediation  costs  are  recorded  when  environmental
assessments and/or remedial efforts are probable and the costs can be reasonably
estimated.  Other  than for  assessments,  the  timing  and  magnitude  of these
accruals  are  generally  based on the  completion  of  investigations  or other
studies or a commitment  to a formal plan of action.  Environmental  liabilities
are  based  on best  estimates  of  probable  undiscounted  future  costs  using
currently  available  technology and applying  current  regulations,  as well as
Valero's own internal environmental policies.

The balance of and changes in the accruals for environmental  matters, which are
principally  included  in  other  long-term  liabilities,  were as  follows  (in
millions):

        Balance as of December 31, 2001........................     $ 173.8
         Additions to accrual, net.............................         1.0
         Payments, net of third-party recoveries...............       (15.9)
                                                                      -----
        Balance as of September 30, 2002.......................     $ 158.9
                                                                      =====

Valero  believes  that  it  has  adequately   provided  for  its   environmental
liabilities with the accruals referred to above. These liabilities have not been
reduced  by  potential  future  recoveries  from  third  parties.  Environmental
liabilities  are difficult to assess and estimate due to unknown factors such as
the magnitude of possible  contamination,  the timing and extent of remediation,
the  determination  of  Valero's  liability  in  proportion  to  other  parties,
improvements in cleanup technologies, and the extent to which environmental laws
and regulations may change in the future.

16. LITIGATION AND CONTINGENCIES

Unocal
On January 22, 2002,  Union Oil Company of  California  (Unocal)  filed a patent
infringement  lawsuit against Valero in California  federal court. 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.  The Federal Trade
Commission has begun an antitrust investigation concerning Unocal's conduct with
a joint industry  research group during the time that Unocal was prosecuting its
patents at the U.S. Patent and Trademark Office (PTO). The FTC could potentially
issue an injunction  against Unocal's  enforcement of its patents as a result of
the FTC  investigation.  Each  of the  '393  and  '126  patents  is  subject  to
reexamination by the PTO. This year, the PTO issued a notice of rejection of all
claims of each of these  patents,  but the PTO has not  issued a final  decision
with respect to either patent. The pending reexaminations could affect the scope
and validity of the patents.  The patent lawsuit is presently 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.



                                       21

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

However,  due  to  the  inherent  uncertainty  of  litigation,  there  can be no
assurance that Valero will prevail,  and an adverse result could have a material
adverse effect on Valero's results of operations and financial position.

MTBE Litigation
Valero  has  been  named  as  a  defendant  in  various   cases   alleging  MTBE
contamination in groundwater in New York,  Texas and California.  The plaintiffs
generally allege that refiners and manufacturers of gasoline containing MTBE are
liable for manufacturing a defective product.  The New York and Texas cases have
been either dismissed or settled or are deemed  immaterial.  In California,  the
lawsuits have been filed by local water  providers,  including the City of Santa
Monica,  the City of Dinuba and Fruitridge Vista Water Company.  These cases are
primarily  based  on  a  product   liability/product   defect  theory  and  seek
individual,  unquantified compensatory and punitive damages and attorneys' fees.
Valero believes it is unlikely that the final outcome of any one of these claims
or proceedings would have a material adverse effect on its results of operations
or financial  position,  but that an adverse result in a majority of these cases
could have a material  adverse  effect on  Valero's  results of  operations  and
financial position.

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.

17. SUBSEQUENT EVENTS

In connection with the UDS Acquisition,  Valero assumed a $360 million revolving
accounts  receivable  sales  facility,  under which Valero  could sell  eligible
credit card and trade  accounts  receivable on an ongoing basis through a wholly
owned  subsidiary to a  third-party  financial  institution.  Valero also had an
existing  accounts  receivable  sales  facility  with  a  third-party  financial
institution  to sell on a revolving  basis up to $150 million of eligible  trade
accounts  receivable.  On  October 8,  2002,  Valero  renewed  and  amended  its
agreement  to, among other  things,  increase the size of its facility from $150
million to $250 million,  incorporate  credit card  receivables into the program
and extend the  maturity  date to October  2005.  The assumed UDS  facility  was
terminated in connection with the renewal and amendment of the Valero facility.

On October 18, 2002,  Valero's Board of Directors  declared a regular  quarterly
cash dividend of $0.10 per common share payable  December 11, 2002 to holders of
record as of the close of business on November 13, 2002.

On October 21, 2002, Valero L.P. declared a quarterly  partnership  distribution
of $0.70 per unit  payable on  November  14,  2002 to  unitholders  of record on
November  1,  2002.  The total  distribution  is  expected  to be  approximately
$14.1 million of  which  approximately  $3.6  million  is  payable  to  minority
unitholders.



                                       22

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

During October 2002, Valero entered into several fixed-to-floating interest rate
swaps, which have been designated and qualify as fair value hedging instruments,
totaling $350 million in order to manage interest costs on its outstanding debt.
The following table summarizes the terms of the interest rate swap agreements:

                                                    Year of Maturity
                                                    ----------------
                                                 2006               2007
                                                 ----               ----

  Notional amount (in millions)............    $ 125.0             $ 225.0
  Weighted average fixed rate
   to be received..........................      7.375%             6.125%
  Weighted average floating rate            6-Month LIBOR       6-Month LIBOR
   to be paid...............................     + 3.854%           + 2.453%


                                       23

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    the  effect  of  Valero's  acquisition  of UDS on  Valero's  business,
          results of operations and financial position;
     o    future refining margins, including gasoline and heating oil 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 these  capital
          investments on Valero's results of operations;
     o    anticipated  trends in the supply and demand for crude oil  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 foreign feedstocks;
     o    political  conditions  in crude oil producing  regions,  including the
          Middle East;
     o    the  domestic  and  foreign  supplies  of  refined  products  such  as
          gasoline, diesel, 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;

                                       24

     o    accidents   or  other   unscheduled   shutdowns   affecting   Valero's
          refineries,  machinery,  pipelines or equipment,  or those of Valero's
          suppliers or customers;
     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  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;
     o    overall  economic   conditions;   and
     o    other economic,  business,  competitive and/or regulatory factors that
          may affect  Valero's  business  generally  as  described  in  Valero's
          filings with the SEC.

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
statement.  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 result
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.




                                       25

                              RESULTS OF OPERATIONS

Third Quarter 2002 Compared to Third Quarter 2001

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



                                                                   Three Months Ended September 30,
                                                                   --------------------------------
                                                                 2002(a)        2001(a)        Change
                                                                 -------        -------        ------
                                                                                     
Operating revenues..........................................  $ 7,191.7      $ 3,858.7       $ 3,333.0

Cost of sales...............................................   (6,382.3)      (3,355.5)       (3,026.8)
Refining operating expenses:
 Cash (fixed and variable)..................................     (334.8)        (216.0)         (118.8)
 Depreciation and amortization..............................      (97.2)         (60.1)          (37.1)
Retail selling expenses:
 Cash.......................................................     (166.5)          (1.7)         (164.8)
 Depreciation and amortization..............................      (10.7)          (0.3)          (10.4)
Administrative expenses:
 Cash.......................................................      (69.9)         (34.4)          (35.5)
 Depreciation and amortization..............................          -           (2.3)            2.3
                                                                -------        -------         -------
Operating income............................................      130.3          188.4           (58.1)
Other income (expense), net.................................        6.4           (0.3)            6.7
Interest and debt expense, net..............................      (77.9)         (23.9)          (54.0)
Minority interest in net income of consolidated
 partnership................................................       (3.8)           -              (3.8)
Distributions on preferred securities of subsidiary trusts..       (7.5)          (3.3)           (4.2)
Income tax expense..........................................      (17.7)         (59.8)           42.1
                                                                -------        -------         -------
   Net income ..............................................  $    29.8      $   101.1       $   (71.3)
                                                                =======        =======         =======

Earnings per common share - assuming dilution...............     $ 0.27         $ 1.58         $ (1.31)

Earnings before interest, taxes, depreciation and
 amortization (EBITDA)(b)...................................    $ 230.8        $ 247.5         $ (16.7)

Ratio of EBITDA to interest incurred (b)....................        2.8x           9.4x           (6.6)x


- --------------------------------------------------------------------------------
The following notes relate to references on pages 26 through 29.

(a)  The third  quarter of 2002  includes the  operations of UDS while the third
     quarter  of  2001  does  not  include  the  operations  of  UDS  since  the
     acquisition did not occur until December 31, 2001.
(b)  EBITDA represents pre-tax income plus net interest expense and depreciation
     and amortization expense, reduced by noncash interest income related to the
     amortization of the discount on the notes receivable from Tesoro. EBITDA is
     a  measure  of  performance  that  is not  defined  by  generally  accepted
     accounting  principles,  and therefore the above  calculation of EBITDA may
     not be consistent with similar calculations performed by other companies.
(c)  The Gulf Coast refining  region  includes the Corpus  Christi,  Texas City,
     Houston,  Three  Rivers and Krotz  Springs  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.
(d)  The market  reference  differential for sour crude oil is based on 50% Arab
     Medium and 50% Arab Light posted prices.



                                       26

                              Operating Highlights



                                                                Three Months Ended September 30,
                                                                --------------------------------
                                                               2002(a)      2001(a)       Change
                                                               ------       ------        ------

                                                                               
Refining:
Operating income.........................................      $ 169.1     $ 224.5      $ (55.4)
Throughput volumes (thousand barrels per day)............        1,604       1,013          591
Average throughput margin per barrel.....................      $  4.08     $  5.37      $ (1.29)
Operating costs per barrel:
 Cash (fixed and variable)...............................      $  2.27     $  2.32      $ (0.05)
 Depreciation and amortization...........................         0.66        0.62         0.04
                                                                  ----        ----         ----
  Total operating costs per barrel.......................      $  2.93     $  2.94      $ (0.01)
                                                                  ====        ====         ====

Charges:
 Crude oils:
   Sour..................................................           44%         61%         (17)%
   Sweet.................................................           35          10           25
                                                                   ---         ---          ---
    Total crude oils.....................................           79          71            8
 Residual fuel oil.......................................            6          10           (4)
 Other feedstocks and blendstocks........................           15          19           (4)
                                                                   ---         ---          ---
  Total charges..........................................          100%        100%           -%
                                                                   ===         ===          ===

Yields:
 Gasolines and blendstocks...............................           55%         52%           3%
 Distillates.............................................           27          26            1
 Petrochemicals..........................................            3           3            -
 Lubes and asphalts......................................            5           5            -
 Other products..........................................           10          14           (4)
                                                                   ---         ---          ---
  Total yields...........................................          100%        100%           -%
                                                                   ===         ===          ===

Retail - U.S.:
Operating income.........................................       $ 18.0       $ 0.6       $ 17.4
Company-operated fuel sites (average)....................        1,322          11        1,311
Fuel volumes (gallons per day per site)..................        4,491       6,919       (2,428)
Fuel margin (per gallon).................................      $ 0.124     $ 0.341     $ (0.217)
Merchandise sales (in millions)..........................      $ 263.0       $ 1.0      $ 262.0
Merchandise margin (percentage of sales).................         27.9%       31.6%        (3.7)%
Margin on miscellaneous sales (in millions)..............       $ 10.5        $  -       $ 10.5
Selling expenses (per gallon)............................      $ 0.233     $ 0.241     $ (0.008)

Retail - Northeast:
Operating income.........................................       $ 13.0         N/A
Fuel volumes (thousand gallons per day)..................        3,097         N/A
Fuel margin (per gallon).................................      $ 0.165         N/A
Merchandise sales (in millions)..........................       $ 27.9         N/A
Merchandise margin (percentage of sales).................         22.7%        N/A
Margin on miscellaneous sales (in millions)..............        $ 3.9         N/A
Selling expenses (per gallon)............................      $ 0.137         N/A


                                       27

                   Refining Operating Highlights by Region (c)



                                                            Three Months Ended September 30,
                                                            --------------------------------
                                                          2002(a)      2001(a)     Change
                                                          ------       ------      ------

                                                                            
Gulf Coast:
Throughput volumes (thousand barrels per day)..........      678          667            11
Average throughput margin per barrel...................   $ 4.80       $ 4.86       $ (0.06)
Operating costs per barrel:
 Cash (fixed and variable).............................   $ 2.47       $ 2.11       $  0.36
 Depreciation and amortization.........................     0.76         0.66          0.10
                                                            ----         ----          ----
  Total operating costs per barrel.....................   $ 3.23       $ 2.77       $  0.46
                                                            ====         ====          ====

Mid-Continent:
Throughput volumes (thousand barrels per day)..........      272          N/A
Average throughput margin per barrel...................   $ 4.18          N/A
Operating costs per barrel:
 Cash (fixed and variable).............................   $ 1.95          N/A
 Depreciation and amortization.........................     0.55          N/A
                                                            ----
  Total operating costs per barrel.....................   $ 2.50          N/A
                                                            ====

Northeast:
Throughput volumes (thousand barrels per day)..........      351          169           182
Average throughput margin per barrel...................   $ 2.78       $ 3.65        $(0.87)
Operating costs per barrel:
 Cash (fixed and variable).............................   $ 1.55       $ 2.17        $(0.62)
 Depreciation and amortization.........................     0.47         0.57         (0.10)
                                                            ----         ----          ----
  Total operating costs per barrel.....................   $ 2.02       $ 2.74        $(0.72)
                                                            ====         ====          ====

West Coast:
Throughput volumes (thousand barrels per day)..........      303          177           126
Average throughput margin per barrel...................   $ 3.86       $ 8.66        $(4.80)
Operating costs per barrel:
 Cash (fixed and variable).............................   $ 2.95       $ 3.24        $(0.29)
 Depreciation and amortization.........................     0.73         0.55          0.18
                                                            ----         ----          ----
  Total operating costs per barrel.....................   $ 3.68       $ 3.79        $(0.11)
                                                            ====         ====          ====



                                       28

     Average Market Reference Prices and Differentials (dollars per barrel)



                                                            Three Months Ended September 30,
                                                            --------------------------------
                                                         2002(a)        2001(a)        Change
                                                         ------         ------         ------

                                                                              
Feedstocks:
   West Texas Intermediate (WTI) crude oil.............   $28.32        $26.69         $ 1.63
   WTI less sour crude oil at U.S. Gulf Coast (d)......   $ 2.42        $ 4.37         $(1.95)
   WTI less Alaska North Slope (ANS) crude oil.........   $ 1.00        $ 2.67         $(1.67)

Products:
   U.S. Gulf Coast:
     Conventional 87 gasoline less WTI.................   $ 3.71        $ 3.98         $(0.27)
     No. 2 fuel oil less WTI...........................   $ 0.95        $ 2.87         $(1.92)
     Propylene less WTI................................   $ 1.72        $(2.56)        $ 4.28
   U.S. Mid-Continent:
     Conventional 87 gasoline less WTI.................   $ 5.79        $ 9.35         $(3.56)
     Low-sulfur diesel less WTI........................   $ 3.89        $ 8.50         $(4.61)
   U.S. East Coast:
     Conventional 87 gasoline less WTI.................   $ 4.01        $ 4.27         $(0.26)
     No. 2 fuel oil less WTI...........................   $ 1.79        $ 3.44         $(1.65)
     Lube oils less WTI................................   $17.99        $25.67         $(7.68)
   U.S. West Coast:
     CARB 87 gasoline less ANS.........................   $ 8.83        $13.76         $(4.93)
     Low-sulfur diesel less ANS........................   $ 5.49        $ 9.32         $(3.83)


General

Valero  reported net income for the third quarter of 2002 of $29.8  million,  or
$0.27 per share,  compared to net income of $101.1 million,  or $1.58 per share,
in the third quarter of 2001.

Operating  revenues  increased  86% in the third quarter of 2002 compared to the
third quarter of 2001  primarily as a result of  operations  acquired in the UDS
Acquisition,  attributable  to  both  additional  throughput  volumes  from  the
refinery   operations  and  additional   revenues   generated  from  the  retail
operations, partially offset by a significant decline in refined product prices.
However,  operating income for the third quarter of 2002 decreased significantly
to $130.3  million  compared to operating  income of $188.4 million for the same
period in 2001.  The  decrease  in  operating  income  from 2001 to 2002 was due
mainly to a $55.4 million decrease in operating income generated by the refining
segment and a $33.2  million  increase  in  administrative  expenses  (including
related depreciation and amortization  expense).  These decreases were partially
offset by an increase in operating  income from the retail segment  attributable
to increased retail operations acquired in the UDS Acquisition.

Refining

Operating  income for  Valero's  refining  segment  was $169.1  million  for the
quarter ended September 30, 2002, compared to operating income of $224.5 million
for the quarter  ended  September  30, 2001.  The  decrease in operating  income
resulted primarily from a 24% decline in refining  throughput margin per barrel,
attributable  primarily  to  exceptionally  weak  discounts  for sour crude oil,
Valero's primary feedstock,  and significantly  lower refined product margins in
virtually all of Valero's markets.


                                       29

In the third quarter of 2002,  refining  operating  results were impacted by the
following factors:
     o    discounts  on  Valero's  sour  crude oil  feedstocks  during the third
          quarter of 2002  declined  over 44% from  third  quarter  2001  levels
          primarily  due to crude  oil  production  cuts by OPEC  and  resulting
          limited  availability  of sour crude oil on the world  market in 2002,
          whereas in 2001 discounts  benefited  from increased  supplies of sour
          crude oil without a corresponding increase in demand;
     o    although gasoline demand was strong,  gasoline margins declined in all
          regions of the United States, particularly in the West Coast, from the
          margins experienced in the third quarter of 2001 resulting mainly from
          higher gasoline imports and increased  production in the third quarter
          of 2002;
     o    distillate  margins  declined  over 40% in every region from the third
          quarter of 2001 due to continued high inventory  levels as a result of
          weak  economic   conditions,   the   unusually   warm  winter  in  the
          northeastern part of the United States and in Europe last winter,  and
          lower jet fuel demand; and,
     o    during the third quarter of 2002, Valero's refinery  utilization rates
          were lower than normal.  The refinery  utilization  rates in 2002 were
          impacted by the following factors:
          o    The Texas City  Refinery  was  affected by  unscheduled  downtime
               after a lightning strike caused the fluid catalytic cracking unit
               (FCCU)to be shut down and, upon start-up of the FCCU, a leak in a
               flue gas cooler required repairs in mid-August.
          o    During  the  last two  weeks of  September  2002,  production  at
               Valero's  Gulf Coast  refineries  was  reduced as a result of the
               impact of hurricanes on crude oil shipments.
          o    The FCCU at the Wilmington  Refinery was taken out of service for
               almost three weeks in September due to an  unexpected  problem in
               the unit's main air blower.  The shutdown  reduced  production of
               CARB gasoline by approximately 45,000 barrels per day during this
               period.
          o    Production  at eight of  Valero's  refineries  was cut during the
               third quarter of 2002 by as much as 16% from normal levels due to
               continued  uneconomic  operating  conditions  resulting from high
               U.S. inventories for refined products.
Partially  offsetting the above decreases in throughput margin was the effect of
increased   throughput  volumes  resulting  from  the  UDS  Acquisition  and  an
approximate net $62 million benefit resulting from the settlement in August 2002
of a petroleum products purchase agreement and related hedge.

Refining  cash  operating  expenses  were 55% higher during the third quarter of
2002 as compared  to the third  quarter of 2001 due to the  additional  refinery
operations from the UDS  Acquisition.  However,  cash operating costs per barrel
decreased  2% between  the  quarters.  Refining  depreciation  and  amortization
expense  increased $37.1 million,  or 62%, from the third quarter of 2001 to the
third  quarter  of 2002 due  mainly  to the UDS  Acquisition.  However,  noncash
operating costs increased only $0.04, or 6%, on a per barrel basis.

Retail

Retail operating  income,  including both U.S. and Northeast retail  operations,
was $31.0 million for the quarter ended  September 30, 2002,  which included the
effect  of  retail  operations  acquired  in the UDS  Acquisition,  compared  to
operating income of $0.6 million for the quarter ended September 30, 2001, which
included only 11 northern  California  retail stores  operated by Valero at that
time.

Retail cash selling  expenses  for the third  quarter of 2002  increased  $164.8
million  from the third  quarter  of 2001 due to the  additional  retail  stores
acquired  in the UDS  Acquisition.  The  additional  stores  acquired in the UDS
Acquisition also resulted in a $10.4 million increase in retail depreciation and
amortization expense between the quarters.


                                       30

Corporate Expenses and Other

Administrative  expenses,   including  depreciation  and  amortization  expense,
increased  $33.2  million  in the third  quarter of 2002  compared  to the third
quarter of 2001 due primarily to the UDS Acquisition.

Other income (expense),  net increased $6.7 million in the third quarter of 2002
compared to the third quarter of 2001 due  primarily to a $4.0 million  increase
in interest income,  including $2.4 million related to the notes receivable from
Tesoro in connection with the sale of the Golden Eagle Business.

Net  interest  expense  increased  $54.0  million to $77.9  million in the third
quarter  of 2002  compared  to the third  quarter of 2001 due  primarily  to the
incremental  debt incurred to finance the UDS  Acquisition and the assumption by
Valero of the UDS debt.

The minority interest in net income of consolidated  partnership of $3.8 million
represents the minority unitholders' share of the net income of Valero L.P.

Distributions  on preferred  securities  of  subsidiary  trusts  increased  $4.2
million  from $3.3  million in the third  quarter of 2001 to $7.5 million in the
third quarter of 2002.  This increase was due to the  distributions  incurred on
the $200 million of 8.32% Trust Originated  Preferred  Securities assumed in the
UDS Acquisition.

Income tax  expense  decreased  $42.1  million  from $59.8  million in the third
quarter of 2001 to $17.7 million in the third  quarter of 2002,  due mainly to a
$113.4  million  decrease  in pre-tax  income  resulting  mainly  from the lower
operating income and higher interest expense.

The decrease in the ratio of EBITDA to interest  incurred for the third  quarter
of 2002 from the third  quarter of 2001 was due  mainly to the  higher  interest
expense in 2002.



                                       31

Nine  Months   Ended   September   30,  2002   Compared  to  Nine  Months  Ended
September 30,2001

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



                                                                            Nine Months Ended September 30,
                                                                            ------------------------------
                                                                     2002(a)          2001(a)            Change
                                                                     ------           ------             ------
                                                                                               
Operating revenues............................................    $ 18,866.5       $ 12,127.1          $ 6,739.4

Cost of sales.................................................     (16,643.3)       (10,310.0)          (6,333.3)
Refining operating expenses:
 Cash (fixed and variable)....................................        (973.3)          (631.1)            (342.2)
 Depreciation and amortization................................        (289.4)          (165.4)            (124.0)
Retail selling expenses:
 Cash.........................................................        (491.1)            (4.6)            (486.5)
 Depreciation and amortization................................         (31.5)            (1.0)             (30.5)
Administrative expenses:
 Cash.........................................................        (193.3)          (118.8)             (74.5)
 Depreciation and amortization................................         (14.0)            (6.5)              (7.5)
                                                                    --------         --------            -------
Operating income..............................................         230.6            889.7             (659.1)
Other income (expense), net...................................          11.3             (1.4)              12.7
Interest and debt expense, net................................        (204.8)           (63.1)            (141.7)
Minority interest in net income of consolidated
 partnership..................................................         (10.4)             -                (10.4)
Distributions on preferred securities of subsidiary trusts....         (22.5)           (10.0)             (12.5)
Income tax expense............................................          (1.7)          (303.2)             301.5
                                                                    --------         --------            -------
 Net income ..................................................    $      2.5       $    512.0          $  (509.5)
                                                                    ========         ========            =======

Earnings per common share - assuming dilution.................        $ 0.02           $ 7.96            $ (7.94)

EBITDA (b)....................................................       $ 540.4        $ 1,051.2           $ (510.8)

Ratio of EBITDA to interest incurred (b)......................           2.5x            15.0x             (12.5)x

- -----------------------------------------------------------------------------------------------------------------

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

(a)  The nine months ended  September 30, 2002  includes the  operations of UDS,
     Huntway and the El Paso Corpus Christi Refinery and related refined product
     logistics  business.  The nine months ended September 30, 2001 excludes the
     operations  of UDS but includes the  operations  of Huntway and the El Paso
     Corpus Christi  Refinery and related  refined  product  logistics  business
     beginning June 1, 2001.
(b)  EBITDA represents pre-tax income plus net interest expense and depreciation
     and amortization expense, reduced by noncash interest income related to the
     amortization of the discount on the notes receivable from Tesoro. EBITDA is
     a  measure  of  performance  that  is not  defined  by  generally  accepted
     accounting  principles,  and therefore the above  calculation of EBITDA may
     not be consistent with similar calculations performed by other companies.
(c)  The Gulf Coast refining  region  includes the Corpus  Christi,  Texas City,
     Houston,  Three  Rivers and Krotz  Springs  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.
(d)  The market  reference  differential for sour crude oil is based on 50% Arab
     Medium and 50% Arab Light posted prices.



                                       32

                              Operating Highlights



                                                              Nine Months Ended September 30,
                                                              -------------------------------
                                                           2002(a)          2001(a)       Change
                                                           ------           ------        ------

                                                                                
Refining:
Operating income......................................   $ 356.0         $ 1,014.4      $ (658.4)
Throughput volumes (thousand barrels per day).........     1,559               979           580
Average throughput margin per barrel..................    $ 3.80            $ 6.78       $ (2.98)
Operating costs per barrel:
 Cash (fixed and variable)............................    $ 2.29            $ 2.36       $ (0.07)
 Depreciation and amortization........................      0.68              0.60          0.08
                                                            ----              ----          ----
 Total operating costs per barrel.....................    $ 2.97            $ 2.96        $ 0.01
                                                            ====              ====          ====
Charges:
 Crude oils:
   Sour...............................................        45%               61%          (16)%
   Sweet..............................................        34                11            23
                                                             ---               ---            --
    Total crude oils..................................        79                72             7
 Residual fuel oil....................................         5                 9            (4)
 Other feedstocks and blendstocks.....................        16                19            (3)
                                                             ---               ---            --
  Total charges.......................................       100%              100%            -%
                                                             ===               ===            ==

Yields:
   Gasolines and blendstocks..........................        55%               53%            2%
   Distillates........................................        27                27             -
   Petrochemicals.....................................         3                 3             -
   Lubes and asphalts.................................         4                 4             -
   Other products.....................................        11                13            (2)
                                                             ---               ---            --
     Total yields.....................................       100%              100%            -%
                                                             ===               ===            ==

Retail - U.S.:
Operating income......................................    $ 30.5             $ 0.6        $ 29.9
Company-operated fuel sites (average).................     1,386                11         1,375
Fuel volumes (gallons per day per site)...............     4,434             6,249        (1,815)
Fuel margin (per gallon)..............................   $ 0.104           $ 0.289      $ (0.185)
Merchandise sales (in millions).......................   $ 787.0             $ 2.7       $ 784.3
Merchandise margin (percentage of sales)..............      27.4%             31.1%         (3.7)%
Margin on miscellaneous sales (in millions)...........    $ 33.0               $ -        $ 33.0
Selling expenses (per gallon).........................   $ 0.222           $ 0.244      $ (0.022)

Retail - Northeast:
Operating income......................................    $ 51.3               N/A
Fuel volumes (thousand gallons per day)...............     3,183               N/A
Fuel margin (per gallon)..............................   $ 0.177               N/A
Merchandise sales (in millions).......................    $ 73.2               N/A
Merchandise margin (percentage of sales)..............      22.6%              N/A
Margin on miscellaneous sales (in millions)...........    $ 12.0               N/A
Selling expenses (per gallon).........................   $ 0.136               N/A





                                       33

                   Refining Operating Highlights by Region (c)



                                                           Nine Months Ended September 30,
                                                           -------------------------------
                                                          2002(a)      2001(a)       Change
                                                          ------       ------        ------
                                                                           
Gulf Coast:
Throughput volumes (thousand barrels per day)........       650          628             22
Average throughput margin per barrel.................    $ 3.99       $ 6.43         $(2.44)
Operating costs per barrel:
 Cash (fixed and variable)...........................    $ 2.46       $ 2.16         $ 0.30
 Depreciation and amortization.......................      0.80         0.64           0.16
                                                           ----         ----           ----
   Total operating costs per barrel..................    $ 3.26       $ 2.80         $ 0.46
                                                           ====         ====           ====
Mid-Continent:
Throughput volumes (thousand barrels per day)........       262          N/A
Average throughput margin per barrel.................    $ 4.18          N/A
Operating costs per barrel:
 Cash (fixed and variable)...........................    $ 2.11          N/A
 Depreciation and amortization.......................      0.55          N/A
                                                           ----
   Total operating costs per barrel..................    $ 2.66          N/A
                                                           ====
Northeast:
Throughput volumes (thousand barrels per day)........       348          181            167
Average throughput margin per barrel.................    $ 2.42       $ 5.23        $ (2.81)
Operating costs per barrel:
 Cash (fixed and variable)...........................    $ 1.55       $ 2.26        $ (0.71)
 Depreciation and amortization.......................      0.49         0.51          (0.02)
                                                           ----         ----           ----
  Total operating costs per barrel...................    $ 2.04       $ 2.77        $ (0.73)
                                                           ====         ====           ====
West Coast:
Throughput volumes (thousand barrels per day)........       299          170            129
Average throughput margin per barrel.................    $ 4.68       $ 9.60        $ (4.92)
Operating costs per barrel:
 Cash (fixed and variable)...........................    $ 2.92       $ 3.23        $ (0.31)
 Depreciation and amortization.......................      0.75         0.53           0.22
                                                           ----        ----            ----
  Total operating costs per barrel...................    $ 3.67       $ 3.76        $ (0.09)
                                                           ====         ====           ====





                                       34

     Average Market Reference Prices and Differentials (dollars per barrel)



                                                            Nine Months Ended September 30,
                                                            -------------------------------
                                                            2002(a)    2001(a)      Change
                                                            ------     ------       -----
                                                                           
Feedstocks:
 WTI crude oil.......................................      $ 25.38     $ 27.80     $ (2.42)
 WTI less sour crude oil at U.S. Gulf Coast (d)......       $ 2.36      $ 5.27     $ (2.91)
 WTI less ANS crude oil..............................       $ 1.34      $ 2.75     $ (1.41)

Products:
 U.S. Gulf Coast:
   Conventional 87 gasoline less WTI.................       $ 4.19      $ 6.20     $ (2.01)
   No. 2 fuel oil less WTI...........................       $ 0.88      $ 3.19     $ (2.31)
   Propylene less WTI................................       $ 2.53      $(2.22)     $ 4.75
 U.S. Mid-Continent:
   Conventional 87 gasoline less WTI.................       $ 5.60     $ 10.13     $ (4.53)
   Low-sulfur diesel less WTI........................       $ 2.91      $ 7.87     $ (4.96)
 U.S. East Coast:
   Conventional 87 gasoline less WTI.................       $ 3.80      $ 5.91     $ (2.11)
   No. 2 fuel oil less WTI...........................       $ 1.86      $ 3.99     $ (2.13)
   Lube oils less WTI................................      $ 16.22     $ 26.16     $ (9.94)
 U.S. West Coast:
   CARB 87 gasoline less ANS.........................      $ 10.58     $ 17.93     $ (7.35)
   Low-sulfur diesel less ANS........................       $ 4.79      $ 9.56     $ (4.77)


General

Valero  reported net income for the nine months ended September 30, 2002 of $2.5
million, or $0.02 per share,  compared to net income of $512.0 million, or $7.96
per share, for the nine months ended September 30, 2001.

Operating  revenues  increased  56% in the  first  nine  months of 2002 to $18.9
billion  compared to $12.1 billion in the first nine months of 2001 primarily as
a result of the  additional  throughput  volumes  from the  refinery  operations
acquired  in the  UDS,  El Paso  and  Huntway  Acquisitions  and the  additional
revenues  generated from the retail operations  acquired in the UDS Acquisition,
partially  offset by a  significant  decline  in refined  product  prices at the
wholesale and retail levels. However, operating income for the first nine months
of 2002 decreased  significantly  to $230.6 million compared to operating income
of $889.7 million for the same period in 2001. The decrease in operating  income
from  2001 to 2002 was due  mainly to a $658.4  million  decrease  in  operating
income  generated  by the  refining  segment  and an $82.0  million  increase in
administrative   expenses  (including  related   depreciation  and  amortization
expense).  These  decreases  were  partially  offset by an increase in operating
income from the retail  segment  attributable  to  increased  retail  operations
acquired in the UDS Acquisition.

Refining

Operating  income for Valero's  refining segment was $356.0 million for the nine
months  ended  September  30,  2002,  compared to  operating  income of $1,014.4
million for the nine months ended  September 30, 2001. The decrease in operating
income resulted  primarily from a 44% decline in the refining  throughput margin
per barrel,  attributable  primarily to depressed  sour crude oil  discounts and
significantly  lower  refined  product  margins  in  virtually  all of  Valero's
markets. In addition to the overall poor refining margin environment,  operating
income was also lower due to a significant  level of scheduled  and  unscheduled
downtime at several of Valero's refineries.


                                       35

In the  first  nine  months  of  2001,  gasoline  and  distillate  margins  were
exceptionally  high as a result of strong demand, a cold winter and high natural
gas prices,  and sour crude oil  discounts  to WTI were at  near-record  levels.
However,  in the first nine  months of 2002,  refining  operating  results  were
negatively impacted by the following factors:
     o    gasoline and distillate  margins  declined  significantly  due to high
          inventory  levels for these  products  as a result of an  increase  in
          gasoline  imports,  increased  gasoline  production  (particularly  in
          California),  an unusually warm winter in the northeastern part of the
          United  States  and in  Europe,  and lower jet fuel  demand.  Although
          gasoline  demand  increased  between the  nine-month  periods,  higher
          imports of gasoline have kept  inventories  at above normal levels and
          have moderated price spikes relative to the previous two years;
     o    discounts on Valero's sour crude oil feedstocks  during the first nine
          months of 2002 declined  almost 55% from the first nine months of 2001
          levels  primarily due to OPEC's crude oil production  cuts, which were
          predominantly sour crude oils; and
     o    Valero's  refinery  utilization  rates  were  significantly  below its
          normal  operating  rates  during the nine months ended  September  30,
          2002,  as  eight  of  Valero's  twelve  refineries  were  affected  by
          turnaround activities.  In addition to the scheduled downtime,  Valero
          also  experienced  some  unplanned  maintenance  during the first nine
          months of 2002,  and  production at several  refineries  was cut by as
          much as 25% due to uneconomic operating conditions resulting from high
          U.S. inventories for refined products.
Partially  offsetting the above decreases in throughput margin was the effect of
increased   throughput  volumes  resulting  from  the  UDS  Acquisition  and  an
approximate  net $76 million  benefit  resulting from the settlement in June and
August 2002 of petroleum products purchase agreements and related hedges.

Refining  cash  operating  expenses  were 54% higher for the nine  months  ended
September  30, 2002 as compared to the nine months ended  September 30, 2001 due
to the  additional  refinery  operations  from  the  UDS,  El Paso  and  Huntway
Acquisitions.  However, cash operating costs per barrel decreased 3% between the
periods.   Refining  depreciation  and  amortization  expense  increased  $124.0
million,  or 75%, from the first nine months of 2001 to the first nine months of
2002  due  mainly  to the UDS  Acquisition.  However,  noncash  operating  costs
increased only $0.08, or 13%, on a per barrel basis.

Retail

Retail operating  income,  including both U.S. and Northeast retail  operations,
was $81.8 million for the nine months ended  September 30, 2002,  which included
the effect of retail  operations  acquired in the UDS  Acquisition,  compared to
$0.6 million for the nine months ended  September 30, 2001,  which included only
11 northern California retail stores operated by Valero at that time. During the
first nine  months of 2002,  Valero  implemented  various  changes in its retail
operations that benefited  reported  results in 2002 and are expected to further
benefit  future results of that segment.  These changes  included the closure of
various underperforming stores.

Retail cash selling expenses and retail  depreciation  and amortization  expense
for the first nine months of 2002 were significantly  higher than the first nine
months  of  2001  due  to the  additional  retail  stores  acquired  in the  UDS
Acquisition.

Corporate Expenses and Other

Administrative  expenses,   including  depreciation  and  amortization  expense,
increased  from $125.3  million for the nine months ended  September 30, 2001 to
$207.3  million for the same period in 2002.  This increase was due primarily to
the  UDS Acquisition, partially  offset by reduced  variable  compensation  as a
result of the lower level of income recognized in the first nine months of 2002.


                                       36

Other income (expense), net increased $12.7 million for the first nine months of
2002  compared to the first nine months of 2001 due primarily to $6.3 million of
increased  income from Valero's  investments in joint ventures  accounted for on
the equity method and a $6.0 million increase in interest income, including $3.5
million related to the notes  receivable from Tesoro in connection with the sale
of the Golden Eagle Business.

Net interest  expense  increased  $141.7  million to $204.8 million in the first
nine months of 2002  compared to the first nine months of 2001 due  primarily to
the incremental debt incurred to finance the UDS Acquisition,  the assumption by
Valero of the UDS debt,  and increased  interest  incurred in 2002 in connection
with the  capital  leases  associated  with the El Paso  Acquisition  which  was
effective June 1, 2001.

The minority interest in net income of consolidated partnership of $10.4 million
represents the minority unitholders' share of the net income of Valero L.P.

Distributions  on preferred  securities of  subsidiary  trusts  increased  $12.5
million from $10.0 million for the nine months ended September 30, 2001 to $22.5
million for the nine months ended  September 30, 2002.  This increase was due to
the  distributions  incurred  on the  $200  million  of 8.32%  Trust  Originated
Preferred Securities assumed in the UDS Acquisition.

Income tax expense  decreased  $301.5  million from $303.2  million in the first
nine months of 2001 to $1.7 million in the first nine months of 2002, due mainly
to the significant decrease in operating income and increased interest expense.

The  decrease  in the ratio of EBITDA to interest  incurred  for the nine months
ended  September 30, 2002 from the nine months ended  September 30, 2001 was due
mainly to the combination of lower operating  income and higher interest expense
in 2002.

OUTLOOK

As the third  quarter of 2002 came to a close,  refining  fundamentals  showed a
positive upward trend that is expected to further improve earnings in the fourth
quarter  of 2002 and into  early  2003.  Sour  crude  oil  discounts,  which had
recovered  somewhat in the third quarter from  extremely  depressed  levels seen
earlier in the year,  have  continued to recover  further thus far in the fourth
quarter.  The increase in sour crude oil discounts is  attributable to increased
production  of sour crude oil by OPEC and  non-OPEC  sources.  Through  October,
Valero  experienced  an increase of  approximately  $0.50 per barrel in the sour
crude  oil  discount  compared  to the third  quarter  of 2002.  Sour  crude oil
discounts are expected to increase for the  remainder of the fourth  quarter and
to continue to trend above 2002 levels next year.

Refined  product demand in October of 2002 was strong,  with gasoline  demand up
4.5% compared to October of 2001. Refinery  utilization rates, which were low in
the third quarter of 2002 due to economic run cuts,  heavy  turnarounds  and the
effect of  hurricanes  during the last two weeks of  September,  have  increased
somewhat in the fourth quarter,  but continue to remain below average levels due
to  seasonal   turnaround   activities  and  unscheduled   downtime  at  various
refineries. Accordingly, inventory levels for both gasoline and distillates have
fallen below historical levels for this time of year. As a result,  gasoline and
distillate  margins have steadily  improved since September 2002. The Gulf Coast
gasoline  margins  have almost  doubled  from an average of $3.09 per barrel for
September to an average of $5.78 per barrel for October;


                                       37

Mid-Continent  gasoline  margins  have also  improved  from $4.69 per barrel for
September to $8.79 per barrel for October;  and Northeast  gasoline margins have
increased  from $3.12 per barrel in  September  to $5.80 per barrel in  October.
Gasoline  margins on the West Coast were  relatively  weak early in October  but
have  improved  more  recently  as a result of some  scheduled  and  unscheduled
refinery outages.

During  October  2002,  retail fuel margins in the U.S.  declined  slightly from
third quarter 2002 levels,  averaging approximately $0.11 per gallon.  Northeast
retail  margins,  on  the  other  hand,  are  expected  to  increase  as  cooler
temperatures  in the Northeast  boost demand for heating oil and reduce  already
below normal distillate inventories.

The  combination of industry  production run cuts, the hurricanes in the Gulf of
Mexico,  refinery maintenance turnarounds and strong demand for refined products
have reduced  refined  product  inventories  and have improved  refined  product
margins,  although gasoline margins are expected to decline seasonally as winter
approaches with  anticipated  lower demand and continued high levels of imports.
The  improvement in refined product  fundamentals,  combined with an anticipated
steady  improvement  in sour crude oil discounts,  is expected to  significantly
improve  Valero's  results of operations in the fourth  quarter of 2002 and next
year.

LIQUIDITY AND CAPITAL RESOURCES

Cash Flows for the Nine Months Ended September 30, 2002 and 2001
During the first nine months of 2002, net cash provided by operating  activities
was $67.6  million as compared to net cash  provided by operating  activities of
$699.8  million  during  the first nine  months of 2001.  The  decrease  in cash
provided by operating  activities was due primarily to the unfavorable change in
net income as described above under "Results of Operations."

During the first nine months of 2002,  $317.3 million of cash was generated from
earnings,  approximately  $250  million  of which was used for  other  operating
activities,  primarily  working  capital  requirements as detailed in Note 12 of
Notes to  Consolidated  Financial  Statements.  The  changes in working  capital
requirements were attributable mainly to:
     o    an approximate $107 million increase in receivables due to a reduction
          in the  receivables  transferred  under Valero's  accounts  receivable
          sales facilities;
     o    a  significant  increase in  commodity  prices from  December  2001 to
          September 2002;
     o    the purchase of  approximately  $292 million of feedstock  and refined
          product  inventories  as a result  of the  maturity  of two  petroleum
          products purchase agreements discussed further below;
     o    a  decrease   in  accrued   expenses   resulting   from   payments  of
          change-in-control  benefits  to  former  UDS  employees  and  employee
          bonuses;
     o    the receipt of approximately $143 million of income tax refunds during
          the first nine months of 2002; and
     o    a reduction of operating inventory levels company-wide.

During the nine  months  ended  September  30,  2002,  cash and  temporary  cash
investments  increased  $50.2  million.  In  addition  to the cash  provided  by
operating  activities of $67.6 million,  Valero received $300.9 million from the
liquidation of its investment in the Diamond-Koch joint venture,  $925.0 million
from the sale of the Golden  Eagle  Business,  and $1.8 billion from the sale of
senior  notes.  Valero used these  proceeds,  together with proceeds from a $1.5
billion bridge loan,  $100.0 million from the issuance of senior notes by Valero
L.P.,  $61.0  million of net  short-term  borrowings  and $71.9 million from the
issuance of common stock in connection with employee benefit plans, to:


                                       38

     o    fund the $2.1 billion cash payment to UDS  shareholders  in connection
          with the UDS Acquisition,
     o    repay the $1.5 billion bridge loan used to fund the UDS Acquisition,
     o    fund capital expenditures,  deferred turnaround and catalyst costs and
          earn-out payments of $645.5 million,
     o    fund  $183.5  million  of  cash  flows  related  to the  Golden  Eagle
          Business,  primarily  capital  expenditures  and  deferred  turnaround
          costs,
     o    repay $275.0 million of 8.625% guaranteed notes,
     o    repurchase $44.7 million of its common stock for treasury,
     o    pay $31.6 million of common stock dividends, and
     o    pay $10.2 million of distributions related to Valero L.P. common units
          held by outside public unitholders.

Net cash provided by operating  activities  during the first nine months of 2001
was $699.8  million,  primarily due to profitable  operations as discussed above
under "Results of Operations," partially offset by cash used for working capital
requirements  as  detailed  in  Note  12  of  Notes  to  Consolidated  Financial
Statements.  During  the first  nine  months of 2001,  cash and  temporary  cash
investments increased $76.6 million as the cash provided by operating activities
and $27.6 million from the issuance of common stock related to Valero's employee
benefit plans exceeded amounts required to:
     o    fund capital expenditures, deferred turnaround and catalyst costs, and
          an earn-out contingency payment totaling $378.7 million,
     o    fund  the  acquisition  of  Huntway  and  inventories  related  to the
          acquisition of El Paso's Corpus Christi  refinery and related  refined
          product logistics business of $184.3 million,
     o    reduce short-term bank borrowings by $27.0 million,
     o    repurchase $44.6 million of its common stock for treasury, and
     o    pay $14.6 million of common stock dividends.

Contractual Obligations and Commercial Bank Commitments
As of September  30, 2002,  Valero had two $750  million  revolving  bank credit
facilities  which  provide for  commitments  for a five-year  term and a 364-day
term.  These  facilities  contain  certain  restrictive  covenants  including an
interest  coverage ratio and a  debt-to-capitalization  ratio.  On September 20,
2002,  Valero  amended  its  interest  coverage  ratio  covenant  in each of the
revolving bank credit facilities.  The amendment provides that Valero's trailing
four-quarter  interest coverage ratio must not be less than:
     o    2.4 times for the  fourth  quarter  of 2002 and the first  quarter  of
          2003,
     o    2.5 times for the second, third and fourth quarters of 2003, and
     o    2.75 times thereafter.
Valero has various other credit facilities that contain this covenant, and those
facilities have also been amended accordingly.

Valero's $750 million 364-day revolving bank credit facility matures on December
13, 2002. Valero has obtained commitments from various banks sufficient to renew
the credit facility at the same $750 million  amount.  Valero expects the credit
facility  renewal to be closed  into  escrow  during the second half of November
with final  closing  expected  to occur on the date of  maturity  of the current
facility or sooner.



                                       39

Valero's  committed  credit  facilities as of September 30, 2002 were as follows
(in millions):



                                                              Borrowing      Borrowings
                                                              Capacity      Outstanding
                                                              --------      -----------

                                                                        
  5-year revolving credit facility.......................       $ 750.0       $ 555.0
  364-day revolving credit facility......................         750.0         179.0
  Committed revolving credit facility for Valero L.P.....         120.0             -
  Canadian committed revolving credit facility...........   Cdn $ 200.0             -


As of September  30, 2002,  Valero had $82.0 million  outstanding  under various
uncommitted  short-term bank credit facilities.  In addition,  Valero had $147.1
million  of  letters  of credit  outstanding  under the  uncommitted  short-term
facilities  and  $99.4  million  of  letters  of  credit  outstanding  under its
committed facilities.

As of September  30, 2002,  Valero had $150  million  principal  amount of 6.75%
notes outstanding, under which a third party has an option to purchase the notes
under certain circumstances at par on December 15, 2002. If the third party does
not exercise  its purchase  option,  Valero will be required to  repurchase  the
notes at par on December  15,  2002.  Based on current  interest  rates,  Valero
expects that the third party would exercise its purchase option.  In that event,
Valero expects that it would refinance this obligation.

In July 2002,  Valero  refinanced $275 million of 8.625%  guaranteed  notes with
borrowings under its bank credit facilities.

Under Valero's revolving bank credit facilities, Valero's debt-to-capitalization
ratio (net of cash) was 51.3% as of  September  30,  2002.  For purposes of this
computation, 50% of the $200 million of 8.32% Trust Originated Preferred
Securities  assumed  in the UDS  Acquisition  and 20% of the  $172.5  million of
aggregate liquidation amount of trust preferred securities issued as part of the
PEPS Units were included as debt.

On June 6, 2002,  Valero  L.P.  and  Valero  Logistics  Operations  filed a $500
million universal shelf registration  statement with the Securities and Exchange
Commission, under which debt and equity offerings can be made. On July 15, 2002,
Valero Logistics Operations issued $100 million of 6.875% senior notes under the
registration  statement.  The net proceeds  from the offering were used to repay
$91.0 million outstanding under the Valero Logistics Operations revolving credit
facility and for general corporate purposes.

On March 22,  2002,  Valero filed a $3.5 billion  universal  shelf  registration
statement with the Securities and Exchange Commission. On April 15, 2002, Valero
issued $1.8 billion of notes under the registration statement as follows:
     o    $300 million of 6.125% Senior Notes due April 15, 2007,
     o    $750 million of 6.875% Senior Notes due April 15, 2012, and
     o    $750 million of 7.5% Senior Notes due April 15,  2032.
Proceeds  from this offering were used to repay all  borrowings  under  Valero's
$1.5 billion bridge loan facility associated with the UDS Acquisition and reduce
borrowings under Valero's revolving bank credit facilities.

In  February  2002,  Valero  entered  into  a  $170  million   structured  lease
arrangement with a  non-consolidated  third-party entity to combine a portion of
an existing structured lease assumed in the UDS Acquisition  related to the UDS


                                       40

headquarters  facility with the funding of planned  construction  to expand this
facility for future use as Valero's new corporate  headquarters.  The portion of
the new arrangement  related to the existing UDS facility is being accounted for
as an operating lease, while the portion related to planned construction will be
accounted for as an operating  lease upon completion of the  construction.  This
structured lease has a lease term that expires in February 2007 and provides for
up to two one-year  renewal periods  exercisable at Valero's  option.  If Valero
elects to renew the lease,  Valero is required to provide cash  collateral in an
amount equal to the residual value guarantee, which is currently estimated to be
$147.7 million.

In August 2001, Valero entered into a $300 million  structured lease arrangement
to fund the construction of a new 45,000  barrel-per-day  delayed coker facility
at its Texas City Refinery.  This structured lease has a lease term that expires
in August 2006.

Valero has various  long-term  operating lease commitments that have been funded
through   structured  lease  arrangements  with   non-consolidated   third-party
entities.  Certain of these leases,  which were assumed in the UDS  Acquisition,
were utilized to accommodate the construction of convenience  stores.  After the
initial  lease term,  the leases may be extended by  agreement of the parties or
Valero may purchase the leased assets or arrange for the sale of the  properties
to a third party at the lease  expiration  date.  In August  2002,  one of these
structured lease arrangements  expired.  Valero purchased the convenience stores
associated with this lease for $18.5 million.

In September 1997,  Valero sold  approximately  7.5 million barrels of feedstock
and refined product  inventories for approximately $150 million and entered into
a petroleum  products purchase  agreement that matured in August 2002. On August
30,  2002,  Valero  exercised  its option to  purchase  the  barrels  under this
agreement for $151.0  million,  net of the effect of a related  commodity  price
swap contract  that also matured on August 30, 2002,  resulting in a net pre-tax
benefit of approximately $62 million in the third quarter of 2002.

In connection with the UDS  Acquisition,  Valero assumed a similar  arrangement,
which matured in June 2002,  under which UDS originally sold  approximately  6.4
million barrels of feedstock and refined product  inventories for  approximately
$140  million.  On June 20, 2002,  Valero  exercised  its option to purchase the
barrels under this agreement for $140.9 million,  net of the effect of a related
commodity price swap contract that also matured on June 20, 2002, resulting in a
net pre-tax benefit of approximately $14 million in the second quarter of 2002.

During  September 2002,  Valero entered into two interest rate cash flow hedges,
each with a notional  amount of $250 million.  As of September  30, 2002,  these
agreements  had a negative fair value of $9.9 million,  the after-tax  effect of
which was included in accumulated other comprehensive income in the Consolidated
Balance Sheet.



                                       41

During October 2002, Valero entered into several fixed-to-floating interest rate
swaps, which have been designated and qualify as fair value hedging instruments,
totaling $350 million in order to manage interest costs on its outstanding debt.
The following table summarizes the terms of the interest rate swap agreements:

                                                        Year of Maturity
                                                        ----------------
                                                 2006                  2007
                                                 ----                  ----

     Notional amount (in millions).........     $ 125.0              $ 225.0
     Weighted average fixed rate
      to be received.......................      7.375%                6.125%
     Weighted average floating rate          6-Month LIBOR        6-Month LIBOR
      to be paid...........................    + 3.854%              + 2.453%

In connection with the UDS Acquisition,  Valero assumed a $360 million revolving
accounts  receivable  sales  facility,  under which Valero  could sell  eligible
credit card and trade  accounts  receivable on an ongoing basis through a wholly
owned  subsidiary to a  third-party  financial  institution.  Valero also had an
existing  accounts  receivable  sales  facility  with  a  third-party  financial
institution  to sell on a revolving  basis up to $150 million of eligible  trade
accounts  receivable.  On  October 8,  2002,  Valero  renewed  and  amended  its
agreement  to, among other  things,  increase the size of its facility from $150
million to $250 million,  incorporate  credit card  receivables into the program
and extend the  maturity  date to October  2005.  The assumed UDS  facility  was
terminated in connection with the renewal and amendment of the Valero  facility.
Under Valero's  program,  a wholly owned subsidiary of Valero sells an undivided
percentage ownership interest in the eligible receivables, without recourse, to
a third-party  financial  institution.  Valero remains responsible for servicing
the  transferred  receivables  and  pays  certain  fees  related  to its sale of
receivables under the program.  As of September 30, 2002, the amount of eligible
receivables sold to third-party  financial  institutions  under the two programs
existing at that time was $266.2 million.

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.

Common Stock Repurchase Programs
Under common stock repurchase  programs approved by Valero's Board of Directors,
Valero  repurchases  shares  of its  common  stock  from time to time for use in
connection with its employee benefit plans and other general corporate purposes.
During the ten months ended October 31, 2002, Valero  repurchased  shares of its
common stock at a cost of approximately $45.4 million.

Assets Held For Sale
Valero  sold the  Golden  Eagle  Business  to Tesoro on May 17,  2002 for $1.075
billion,  which  included an estimated  $130 million for refinery  feedstock and
refined product  inventories.  Valero received cash proceeds of $925 million and
two notes  totaling  $150  million.  The two notes were recorded with an initial
fair value of $58.9  million  using a discount  rate of 16%,  which  represented
Valero's best estimate of the fair value of the notes at the closing date of the
sale. The discount is being amortized over the life of the notes and is reported
as interest income in other income (expense), net in the Consolidated Statements
of Income. The proceeds received from the sale of the Golden Eagle Business were
used to reduce bank borrowings and for other general corporate purposes.


                                       42

Capital Investments
In connection with Valero's  acquisitions of the Paulsboro  Refinery in 1998 and
Basis  Petroleum,  Inc. in 1997, the sellers are entitled to receive payments in
any of the five years and ten 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 2002,  Valero made an earn-out  contingency
payment  to  Salomon  Inc in  connection  with  Valero's  acquisition  of  Basis
Petroleum,  Inc. of $23.9 million. No earn-out amount is payable in 2002 related
to the Paulsboro Refinery acquisition.

For the year ending  December 31, 2002,  Valero  expects to incur  approximately
$825 million for capital  investments,  which includes  deferred  turnaround and
catalyst  costs  and  approximately   $135  million  for   environmental-related
projects.  During the nine months  ended  September  30, 2002,  Valero  expended
$621.6  million for  capital  investments  of which  $483.0  million  related to
capital  expenditures  and $138.6  million  related to deferred  turnaround  and
catalyst  costs.  Capital  expenditures  for the nine months ended September 30,
2002 included:
     o    $90.2 million for the expansion of the fluid  catalytic  cracking unit
          (FCCU)  and the  expansion  of the  alkylation  unit at the Texas City
          Refinery.   Aggregate  costs  incurred  for  these  projects   through
          September 30, 2002 totaled $152.8 million.
     o    $50.1 million to reconfigure  the Three Rivers Refinery in response to
          new low-sulfur regulations and to process a more sour crude oil slate.
          Aggregate costs incurred for this project  through  September 30, 2002
          totaled $69.3 million.
     o    $24.7  million to  construct  a  cogeneration  facility at the Benicia
          Refinery to produce electric power and steam. Aggregate costs incurred
          for this project through September 30, 2002 totaled $64.5 million. The
          cogeneration facility began operations in mid-October 2002.

Potential Crude Oil Pipeline Project
On September 9, 2002, Valero executed a nonbinding letter of intent with El Paso
Energy  Partners  L.P.  (EPN) to become a 50%  partner  in a crude oil  pipeline
construction  project called the Cameron Highway Oil Pipeline Project.  Valero's
participation  is subject to negotiation and execution of definitive  agreements
by Valero and EPN. When completed,  the Cameron Highway Oil Pipeline is expected
to be a 390-mile  pipeline  that can  deliver up to 500,000  barrels  per day of
crude oil from major  deepwater Gulf of Mexico fields directly to major refining
facilities and pipeline  interconnections  in Port Arthur and Texas City, Texas.
Valero  and  EPN  plan  to fund  the  project  through  permanent  project  debt
financing,  which would provide a significant  portion of the project's  capital
requirements using debt that is non-recourse to the partners. If the parties are
able to reach a definitive agreement,  Valero's equity investment in the project
over the next  three  years  is  estimated  to be  approximately  $125  million.
Definitive agreements are expected to be completed by the end of 2002.

Environmental Matters
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 gasoline 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 will 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.

In February 2000, the Environmental  Protection  Agency's (EPA) Tier II gasoline
standard was  published in final form under the Clean Air Act. The standard will
ultimately   require  the  sulfur   content  in  gasoline  to  be  reduced  from
approximately 300 parts per million to 30 parts per million,  on average, at the
refinery gate. The regulation  will be phased in beginning in 2004. In addition,
the EPA finalized its Tier II diesel standard to reduce the sulfur content of


                                       43

on-road diesel fuel sold to highway consumers by 97%, from 500 parts per million
to 15 parts per million,  maximum,  at the retail pump,  beginning June 1, 2006.
Valero  has  determined  that  modifications  will  be  required  at most of its
refineries  as a result of the Tier II gasoline and diesel  standards.  Based on
current  estimates,  Valero believes  capital  expenditures of  approximately $1
billion will be required,  between now and 2006, for Valero to meet the new Tier
II specifications. This includes approximately $300 million for related projects
at two Valero  refineries that will improve refinery yield and octane balance in
addition to providing hydrogen necessary for the removal of sulfur in connection
with the  production of gasoline and diesel.  Valero expects that such estimates
will change as  additional  engineering  analyses are  completed and progress is
made toward construction of these various projects. The ultimate impact of these
regulations   on  Valero  is  subject  to   technology   selection   and  timing
uncertainties created by permitting and construction. Valero expects to meet all
Tier II gasoline and  distillate  standards by the respective  effective  dates,
both in the U.S. and Canada.

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 and has completed its response to the request. Valero has not been named
in any  proceeding,  but has been  discussing the possibility of settlement with
the EPA regarding  this  enforcement  initiative.  Based in part upon  announced
settlements  and  evaluation of its relative  position,  Valero expects to incur
penalties and related expenses in connection with a potential settlement of this
enforcement initiative.  Valero believes that any potential settlement penalties
will be immaterial to its financial position.  However, Valero believes that any
potential  settlement  with the EPA in this matter will require  various capital
improvements or changes in operating parameters,  or both, at some or all of its
refineries which could be material in the aggregate.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

COMMODITY PRICE RISK

Valero is exposed to market  risks  related to the  volatility  of crude oil and
refined product  prices,  as well as volatility in the price of natural gas used
in its  refining  operations.  In  order to  reduce  the  risks  of these  price
fluctuations, Valero uses derivative commodity instruments to hedge a portion of
its refinery  feedstock  and refined  product  inventories  and a portion of its
unrecognized firm commitments to purchase these inventories (fair value hedges).
Valero also uses  derivative  commodity  instruments  to hedge the price risk of
forecasted  transactions such as forecasted  feedstock and natural gas purchases
and  refined  product  sales  (cash  flow  hedges).  In  addition,  Valero  uses
derivative commodity instruments to manage its exposure to price volatility on a
portion of its refined product  inventories and on certain forecasted  feedstock
and refined product  purchases that do not receive hedge  accounting  treatment.
These derivative instruments are considered economic hedges for which changes in
their fair value are reported currently in cost of sales.  Finally,  Valero uses
derivative  commodity  instruments for trading purposes based on its fundamental
and technical analysis of market conditions.

The  types of  instruments  used in  Valero's  hedging  and  trading  activities
described  above  include  swaps,  futures and  options.  Valero's  positions in
derivative commodity instruments are monitored and managed on a daily basis by a
risk control group to ensure  compliance  with Valero's  stated risk  management
policy which has been approved by Valero's Board of Directors.


                                       44

The following tables provide  information  about Valero's  derivative  commodity
instruments as of September 30, 2002 and December 31, 2001 (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  purchases and
          refined product sales,
     o    economic  hedges - (i) held to  manage  price  volatility  in  refined
          product  inventories,  and (ii) held to  manage  price  volatility  in
          forecasted feedstock, natural gas and refined product 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 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,  and (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.  All derivative  commodity  instruments
assumed in connection  with the UDS  Acquisition  were recorded at fair value on
December  31,  2001;  therefore  no gain  (loss) is shown as of that date in the
tables below.  Accordingly,  swaps assumed in the UDS Acquisition have zero fair
value as of December 31, 2001 as the  weighted-average pay price is equal to the
weighted-average receive price. Additionally, for futures and options assumed in
the UDS  Acquisition,  the  contract  amount  is equal to the fair  value of the
assumed contracts as of December 31, 2001.



                                       45






                                                                    September 30, 2002
                                          -------------------------------------------------------------------------

                                                           Wtd Avg       Wtd Avg
                                           Contract          Pay         Receive    Contract       Fair         Gain
                                           Volumes          Price         Price      Value         Value       (Loss)
                                           -------          -----         -----      -----         -----        ----
                                                                                            
Fair Value Hedges:
Futures - long:
 2002 (crude oil and refined products)      14,384         $29.85          N/A     $ 429.3      $ 434.6       $ 5.3
Futures - short:
 2002 (crude oil and refined products)      13,595            N/A      $ 29.93       406.9        414.6        (7.7)

Cash Flow Hedges:
Swaps - long:
 2002 (crude oil and refined products)         261          28.04        30.00         N/A          0.5         0.5
 2003 (crude oil and refined products)      14,970          26.10        26.03         N/A         (1.1)       (1.1)
Swaps - short:
 2002 (crude oil and refined products)       2,521           3.43         3.28         N/A         (0.4)       (0.4)
 2003 (crude oil and refined products)      14,970          29.84        29.96         N/A          1.8         1.8
Futures - long:
 2002 (crude oil and refined products)      16,535          32.32          N/A       534.5        539.5         5.0
 2003 (crude oil and refined products)       1,943          25.87          N/A        50.3         51.9         1.6
Futures - short:
 2002 (crude oil and refined products)       8,335            N/A        31.63       263.7        268.2        (4.5)
 2003 (crude oil and refined products)       1,870            N/A        28.83        53.9         55.0        (1.1)

Economic Hedges:
Swaps - long:
 2002 (crude oil and refined products)       1,014           3.74         4.36         N/A          0.6         0.6
 2003 (crude oil and refined products)          19          22.08        23.14         N/A            -           -
Swaps - short:
 2002 (crude oil and refined products)       3,316           2.23         2.29         N/A          0.2         0.2
 2003 (crude oil and refined products)      16,200           3.79         4.02         N/A          3.7         3.7
Futures - long:
 2002 (crude oil and refined products)      14,292          30.85          N/A       440.8        454.7        13.9
 2003 (crude oil and refined products)         427          29.65          N/A        12.7         13.9         1.2
Futures - short:
 2002 (crude oil and refined products)      19,629            N/A        31.23       613.1        631.3       (18.2)
 2003 (crude oil and refined products)         490            N/A        31.04        15.2         16.3        (1.1)
Options - long:
 2002 (crude oil and refined products)       4,906           2.56          N/A         1.1          1.7         0.6
 2003 (crude oil and refined products)       1,203           0.19          N/A         0.3          0.5         0.2
Options - short:
 2002 (crude oil and refined products)         150            N/A         4.30        (0.1)        (0.2)        0.1

Trading Activities:
Swaps - long:
 2002 (crude oil and refined products)       6,100           1.80         2.04         N/A          1.4         1.4
 2003 (crude oil and refined products)       1,440           8.97         9.11         N/A          0.2         0.2
 2004 (crude oil and refined products)         300           3.97         4.00         N/A            -           -
Swaps - short:
 2002 (crude oil and refined products)       4,600           5.53         5.28         N/A         (1.1)       (1.1)
 2003 (crude oil and refined products)       7,740           4.28         4.34         N/A          0.5         0.5
Futures - long:
 2002 (crude oil and refined products)       8,922          29.10          N/A       259.7        282.6        22.9
 2002 (natural gas)                          1,750           3.86          N/A         6.8          7.2         0.4
 2003 (crude oil and refined products)       3,218          27.90          N/A        89.8         96.1         6.3
Futures - short:
 2002 (crude oil and refined products)       8,789            N/A        28.96       254.5        277.1       (22.6)
 2002 (natural gas)                          2,750            N/A         4.00        11.0         11.4        (0.4)
 2003 (crude oil and refined products)       2,961            N/A        28.73        85.1         91.5        (6.4)
Options - long:
 2002 (crude oil and refined products)      19,982          20.36          N/A        23.3         39.9        16.6
 2002 (natural gas)                            250           3.00          N/A           -            -           -
 2003 (crude oil and refined products)       1,832           5.36          N/A         0.5          1.1         0.6
Options - short:
 2002 (crude oil and refined products)       6,970            N/A        15.05       (18.5)        (3.7)      (14.8)
 2002 (natural gas)                            250            N/A         4.00           -            -           -
 2003 (crude oil and refined products)         183            N/A         0.67           -          0.2        (0.2)





                                       46






                                                                    December 31, 2001
                                          -------------------------------------------------------------------------
                                                        Wtd Avg     Wtd Avg
                                          Contract        Pay       Receive     Contract        Fair             Gain
                                           Volumes       Price       Price       Value          Value            (Loss)
                                           -------       -----       -----       -----          -----             ----
Fair Value Hedges:
Swaps - long:
                                                                                            
 2002 (crude oil and refined products)         75       $ 1.20       $ 1.37         N/A          $   -         $    -
Futures - long:
 2002 (crude oil and refined products)      1,428        24.73          N/A      $ 35.3           33.6           (1.7)
Futures - short:
 2002 (crude oil and refined products)      7,177          N/A        24.31       174.5          170.8            3.7

Cash Flow Hedges:
Swaps - short:
 2002 (crude oil and refined products)      5,040         3.07         3.93         N/A            4.3            4.3
Futures - long:
 2002 (crude oil and refined products)     13,845        21.35          N/A       295.5          291.8           (3.7)
Futures - short:
 2002 (crude oil and refined products)     10,706          N/A        21.04       225.3          222.9            2.4
Options - short:
 2002 (crude oil and refined products)      2,100          N/A         3.29         1.4            2.7           (1.3)

Economic Hedges:
Swaps - long:
 2002 (crude oil and refined products)        724         7.36         7.36         N/A              -              -
 2002 (natural gas)                        13,663         2.84         2.84         N/A              -              -
Swaps - short:
 2002 (natural gas)                        11,403         3.90         3.90         N/A              -              -
Futures - long:
 2002 (crude oil and refined products)      2,469        21.02          N/A        51.9           51.3           (0.6)
 2003 (crude oil and refined products)         13        24.62          N/A         0.3            0.3              -
Futures - short:
 2002 (crude oil and refined products)     11,523          N/A        21.30       245.5          244.2            1.3
 2002 (natural gas)                           300          N/A         2.98         0.9            0.8            0.1
Options - long:
 2002 (crude oil and refined products)        250         0.29          N/A         0.1            0.1              -

Trading Activities:
Swaps - long:
 2002 (crude oil and refined products)      4,575         5.37         5.24         N/A           (0.6)          (0.6)
Swaps - short:
 2002 (crude oil and refined products)      5,150         3.86         4.15         N/A            1.5            1.5
Futures - long:
 2002 (crude oil and refined products)      2,597        23.41          N/A        60.8           56.4           (4.4)
 2002 (natural gas)                           250         2.97          N/A         0.7            0.6           (0.1)
Futures - short:
 2002 (crude oil and refined products)      2,597          N/A        23.66        61.4           57.3            4.1
 2002 (natural gas)                           900          N/A         2.88         2.6            2.3            0.3
Options - short:
 2002 (crude oil and refined products)        600          N/A         4.47         0.5            0.9           (0.4)
 2002 (natural gas)                           600          N/A         3.29         0.2            0.1            0.1


In addition to the above,  as of December 31,  2001,  Valero was the fixed price
payor under  certain  swap  contracts  held to hedge  anticipated  purchases  of
refinery  feedstocks  and refined  products  that  matured in August  2002,  had
notional  volumes  totaling   approximately  7.5  million  barrels,  and  had  a
weighted-average  pay price of $20.11 per barrel. As of December 31, 2001, these
swaps had a  weighted-average  receive  price of  $20.53  per  barrel  and a net
after-tax  gain  recorded in other  comprehensive  income of  approximately  $17
million.  In connection  with the UDS  Acquisition,  Valero assumed certain swap
contracts under which it was the fixed price payor under contracts held to hedge
anticipated  purchases of refinery  feedstocks and refined products that matured
in June 2002, had notional volumes totaling  approximately  6.4 million barrels,
and had a  weighted  average  pay  price of  $22.20  per  barrel.  Since the UDS
contracts  were  acquired  on December  31,  2001 at fair  value,  no amount was
recorded in other comprehensive income.

                                       47

INTEREST RATE RISK

Valero's  primary  market risk exposure for changes in interest rates relates to
its long-term debt obligations. Valero manages its exposure to changing interest
rates  principally  through the use of a combination  of fixed and floating rate
debt. In connection with the UDS  Acquisition,  Valero assumed certain  interest
rate swap  agreements  entered into in order to manage interest rate exposure on
certain fixed-rate debt obligations.

The following  table  provides  information  about  Valero's  long-term debt and
interest rate derivative  instruments,  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.



                                                                   September 30, 2002
                                    -------------------------------------------------------------------------------------------
                                                    Expected Maturity Dates
                                    ---------------------------------------------------------------
                                                                                              There-                      Fair
                                     2002      2003      2004       2005        2006          after          Total        Value
                                     ----      ----      ----       ----        ----          -----          -----        -----
                                                           (in millions, except interest rates)
                                                                                      
Long-term Debt:
   Fixed rate...................     $ 5.0    $ 24.5     $ 0.6    $ 396.6     $ 300.6      $ 3,156.2       $ 3,883.5    $ 3,836.2
     Average interest rate......       7.1%      8.4%      7.7%       8.1%        7.4%           7.1%            7.3%
   Floating rate................   $ 261.0         -         -          -     $ 555.0              -         $ 816.0      $ 816.0
     Average interest rate......       2.8%        -         -          -         2.6%             -             2.7%

Interest Rate Swaps
  Fixed to Floating:
   Notional amount..............       $ -       $ -       $ -    $ 150.0         $ -        $ 100.0         $ 250.0       $ 20.1
     Average pay rate...........       1.4%      1.6%      2.7%       3.3%        4.2%           5.9%            4.5%
     Average receive rate.......       6.6%      6.6%      6.6%       6.6%        6.9%           6.9%            6.8%

Interest Rate Hedges
   Notional amount..............   $ 500.0       $ -       $ -        $ -         $ -            $ -         $ 500.0       $ (9.9)



                                                                     December 31, 2001
                                    -------------------------------------------------------------------------------------------
                                                      Expected Maturity Dates
                                    ---------------------------------------------------------------
                                                                                              There-                     Fair
                                     2002      2003      2004       2005        2006          after          Total        Value
                                     ----      ----      ----       ----        ----          -----          -----        -----
                                                             (in millions, except interest rates)
Long-term Debt:
 Fixed rate...................     $ 276.5    $ 28.8     $ 0.6    $ 396.6     $ 300.6      $ 1,256.2       $ 2,259.3    $ 2,310.7
   Average interest rate......         8.6%      8.2%      7.7%       8.1%        7.4%           7.3%            7.6%
 Floating rate................      $ 21.5         -         -          -     $ 541.0              -         $ 562.5      $ 562.5
   Average interest rate......         4.0%        -         -          -         2.7%             -             2.7%

Interest Rate Swaps
 Fixed to Floating:
  Notional amount..............    $ 200.0       $ -       $ -    $ 150.0        $  -        $ 100.0         $ 450.0       $ 17.8
    Average pay rate...........        1.8%      3.9%      5.2%       5.6%        6.1%           6.5%            5.4%
    Average receive rate.......        6.4%      6.6%      6.6%       6.6%        6.9%           6.9%            6.7%






                                       48

FOREIGN CURRENCY RISK

Valero enters into foreign  currency  exchange and purchase  contracts to manage
its  exposure to  exchange  rate  fluctuations  on  transactions  related to its
Canadian  operations.  During May 2002,  Valero  entered into  foreign  currency
exchange  contracts to hedge its exposure to exchange  rate  fluctuations  on an
investment in its Canadian operations.  Under these contracts,  Valero sold $400
million of Canadian  dollars and bought $253.4  million of U.S.  dollars.  These
contracts  mature  annually at various  amounts  from 2003 through  2007.  As of
September 30, 2002,  these contracts had a fair value of $8.4 million.  The gain
recognized  in income on these  contracts,  which  was  $14.5  million  and $8.4
million  for the  three  months  and  nine  months  ended  September  30,  2002,
respectively,  was  substantially  offset  by a loss of $11.7  million  and $4.6
million, respectively, recognized in income from the effect of the exchange rate
fluctuation on the hedged investment.

Item 4. Controls and Procedures

     (a)  Evaluation of disclosure controls and procedures.

     Valero's principal  executive officer and principal  financial officer have
evaluated  Valero's  disclosure  controls  and  procedures  (as  defined in Rule
13a-14(c) under the Securities Exchange Act of 1934) as of a date within 90 days
of the  filing  date of  this  quarterly  report  on Form  10-Q.  Based  on that
evaluation,  these officers  concluded that the design and operation of 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 controls.

     There have been no significant changes in Valero's internal controls, or in
other factors that could significantly  affect internal controls,  subsequent to
the date the  principal  executive  officer and principal  financial  officer of
Valero completed their evaluation.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

MTBE Litigation
County of  Suffolk,  et al. v.  Atlantic  Richfield  Co. et al.,  United  States
District  Court for the  Eastern  District of New York (filed May 6, 2002) (this
matter was last reported in Valero's Quarterly Report on Form 10-Q for the
quarter  ended June 30,  2002).  Valero had been named in a lawsuit filed by the
Suffolk  County  Water  Authority  and the County of Suffolk,  New York  against
several defendants including Valero. The complaint alleged MTBE contamination of
the  groundwater of Suffolk  County.  The plaintiff  voluntarily  dismissed this
lawsuit on October 10, 2002.

City of Dallas v.  Explorer  Pipeline  Company,  Inc. et al. and  Related  Texas
Landowner Cases (this matter was last reported in Valero's  Quarterly  Report on
Form 10-Q for the quarter ended June 30, 2002).  Valero was named as a defendant
in  several  Texas  cases  alleging  MTBE  contamination  based  on the  alleged
discharge of gasoline into East Caddo Creek in Hunt County, Texas in 2000 when a
pipeline  belonging  to  Explorer  Pipeline  Company  ruptured.  As  reported in
Valero's  Quarterly  Report on Form 10-Q for the  quarter  ended June 30,  2002,
Valero reached a settlement with respect to the lawsuit styled City of Dallas v.
Explorer  Pipeline  Company,  Inc.,  Valero  Energy  Corporation,  et al. Valero
believes that the remaining  lawsuits can be settled or otherwise  concluded for
an immaterial amount.

                                       49

Environmental Matters
New Mexico v. General Electric Company, et al., United States District Court for
the  District  of New Mexico  (served  January 5,  2000)  (this  matter was last
reported in Valero's  Annual Report on Form 10-K for the year ended December 31,
2001).  The South Valley of  Albuquerque,  New Mexico has been  designated  as a
federal   Superfund   site  under  CERCLA.   Under  various  state  and  federal
administrative  orders,  EPA and the State of New Mexico have been directing the
cleanup of certain groundwater  contamination  plumes that are alleged to impact
the  groundwater  supply of  Albuquerque.  In 1999, the State of New Mexico sued
several companies,  including General Electric Company and UDS, seeking recovery
of natural  resource  damage under  CERCLA and certain New Mexico  environmental
laws.  General  Electric  Company,  the single largest  potentially  responsible
party, filed cross claims against several other parties,  including UDS, seeking
contribution.  In September  2002,  Valero settled this matter for an immaterial
amount,  and the judge dismissed all claims against Valero,  including the cross
claims of General Electric Company.

Texas Commission on  Environmental  Quality (TCEQ) (McKee Refinery) (this matter
was last  reported  in  Valero's  Annual  Report on Form 10-K for the year ended
December 31, 2001). In 2001, UDS received  notices of enforcement  from the TCEQ
(formerly  known as the Texas  Natural  Resource  Conservation  Commission)  for
alleged  noncompliance  with certain  emissions  monitoring  and  record-keeping
requirements at the McKee Refinery, and Valero also received a similar notice in
early 2002 for alleged  noncompliance  with certain  emissions and property line
requirements at the refinery.  In the third quarter of 2002, Valero and the TCEQ
agreed to one final  order for all of these  notices  having a combined  penalty
amount of less than $100,000.

Item 6. Exhibits and Reports on Form 8-K.

  (a) Exhibits.

      Exhibit 10.1  Amendment  dated  October  3, 2002 to  Employment  Agreement
                    dated March 25, 1999,  between Valero Energy Corporation and
                    William E. Greehey

      Exhibit 12.1  Statement  of  Computation  of  Ratio of  Earnings  to Fixed
                    Charges

      Exhibit 99.1  Certification  of William E.  Greehey  pursuant to 18 U.S.C.
                    Section  1350,  as adopted  pursuant  to Section  906 of the
                    Sarbanes-Oxley Act of 2002

      Exhibit 99.2  Certification  of  John D.  Gibbons  pursuant  to 18  U.S.C.
                    Section  1350,  as adopted  pursuant  to Section  906 of the
                    Sarbanes-Oxley Act of 2002


  (b) Reports on Form 8-K.

     On August 13, 2002, Valero filed pursuant to Regulation FD a Current Report
on Form 8-K dated August 13, 2002  reporting  Item 9 (Regulation  FD Disclosure)
and furnishing a copy of the statements made by Valero's chief executive officer
and  chief  financial  officer  pursuant  to  SEC  Order  No.  4-460.  Financial
statements were not filed with this report.





                                       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/  John D. Gibbons
                                          --------------------------------------
                                          John D. Gibbons
                                          Executive Vice President and
                                                     Chief Financial Officer
                                          (Duly Authorized Officer and Principal
                                          Financial and Accounting Officer)




Date: November 13, 2002



                                       51




                      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 (the "registrant");

     2. Based on my knowledge, this quarterly 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 quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  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 quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a) designed  such  disclosure  controls and  procedures 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  quarterly  report is being
     prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c)  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent function):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 13, 2002

         /s/  William E. Greehey
       -----------------------------------
       William E. Greehey
       Chief Executive Officer and President



                                       52



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

     I, John D.  Gibbons,  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 (the "registrant");

     2. Based on my knowledge, this quarterly 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 quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  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 quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          a) designed  such  disclosure  controls and  procedures 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  quarterly  report is being
     prepared;

          b) evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c)  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent function):

          a) all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

          b) any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 13, 2002

         /s/  John D. Gibbons
       -----------------------------------
       John D. Gibbons
       Executive Vice President and Chief Financial Officer




                                       53





                                                                    Exhibit 10.1

                        AMENDMENT TO EMPLOYMENT AGREEMENT



     WHEREAS, Valero Energy Corporation,  a Delaware corporation ("Valero"), and
William E.  Greehey,  a resident  of San  Antonio,  Texas ("Mr.  Greehey")  have
entered into an Employment  Agreement (the "Employment  Agreement")  dated March
25, 1999;

     WHEREAS, the parties desire to amend Section 7. of the Employment Agreement
to extend the time periods for certain post-retirement benefits;

     NOW  THEREFORE,  the parties  agree that  Section  7.(d) of the  Employment
Agreement is hereby amended and restated as follows:

     "(d) Working Facilities/Tax Planning. Valero shall provide Mr. Greehey with
(i)  off-site  office  facilities  and  secretarial  and other  office  services
reasonably  commensurate with Mr. Greehey's  position as retired Chief Executive
Officer of Valero, and (ii) tax planning services,  by an independent  certified
public  accounting firm, of the type furnished to executive  officers of Valero.
The  foregoing  shall be provided  to Mr.  Greehey  until he provides  notice to
Valero  that  he no  longer  desires  such  office  facilities  or tax  planning
services."

     IN WITNESS WHEREOF,  the Parties have executed this Amendment to Employment
Agreement this the 3rd day of October, 2002.



VALERO ENERGY CORPORATION



By:  /s/ Keith D. Booke                    x:  /s/ William E. Greehey
   -------------------------------           ---------------------------------
     Keith D. Booke                            WILLIAM E. GREEHEY
     Executive Vice President and
     Chief Administrative Officer









                                                                    Exhibit 12.1

                   VALERO ENERGY CORPORATION AND SUBSIDIARIES
         STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                      (Millions of Dollars, Except Ratios)



                                                 Nine Months
                                                   Ended
                                                September 30,                           Years Ended December 31,
                                                                 ----------------------------------------------------------------
                                                    2002           2001           2000           1999           1998        1997
                                                    ----           ----           ----           ----           ----        ----

Earnings:
                                                                                                         
Income from  continuing  operations
  before income tax expense,
  adjustment  for minority interest in
  consolidated partnership and income
  from equity investees....................      $  34.5       $   913.0        $ 530.4        $  17.9       $ (77.8)     $ 175.2
Add:
  Fixed charges............................        290.3           143.2          114.6           80.2          53.7         57.3
  Amortization of capitalized interest.....          4.2             5.3            5.1            5.2           4.9          4.9
  Distributions from equity investees......          2.9             2.8            9.2            4.0           0.5          1.4
Less:
  Interest capitalized.....................        (13.2)          (10.6)          (7.4)          (5.8)         (5.3)        (1.7)
  Distributions on preferred securities
    of subsidiary trusts...................        (22.5)          (13.4)          (6.8)             -             -            -
  Minority interest in net income of
   consolidated partnership................        (10.4)              -              -              -             -            -
                                                   -----         -------          -----          -----          ----        -----
Total earnings.............................      $ 285.8       $ 1,040.3        $ 645.1        $ 101.5       $ (24.0)     $ 237.1
                                                   =====         =======          =====          =====          ====        =====

Fixed charges:
  Interest expense, net (1)................      $ 204.8         $  88.5        $  76.3         $ 55.4        $ 32.5       $ 42.4
  Interest capitalized.....................         13.2            10.6            7.4            5.8           5.3          1.7
  Rental expense interest factor (2).......         49.8            30.7           24.1           19.0          15.9         13.2
  Distributions on preferred securities
    of subsidiary trusts...................         22.5            13.4            6.8              -             -           -
                                                   -----           -----          -----           ----          ----         ----
Total fixed charges........................      $ 290.3         $ 143.2        $ 114.6         $ 80.2        $ 53.7       $ 57.3
                                                   =====           =====          =====           ====          ====         ====

Ratio of earnings to fixed charges (3).....          1.0x(4)         7.3x           5.6x           1.3x            -(5)       4.1x
                                                     ===             ===            ===            ===             =          ===


(1)  During 1995 through September 1997, Valero guaranteed its pro rata share of
     the debt of Javelina  Company,  an equity  method  investee in which Valero
     holds a 20% interest.  The interest  expense related to the guaranteed debt
     is not included in the  computation of the ratio as Valero was not required
     to satisfy the guarantee.
(2)  The interest portion of rental expense represents one-third of rents, which
     is deemed representative of the interest portion of rental expense.
(3)  Valero paid no dividends on preferred  stock with respect to its continuing
     operations during the periods indicated;  therefore,  the ratio of earnings
     to combined fixed charges and preferred  stock dividends is the same as the
     ratio of earnings to fixed charges.
(4)  For the nine months ended September 30, 2002, earnings were insufficient to
     cover fixed charges by $4.5 million.
(5)  For the year ended December 31, 1998,  earnings were  insufficient to cover
     fixed  charges by $77.7  million.  This  deficiency  was due primarily to a
     $170.9 million pre-tax charge to earnings to write down the carrying amount
     of  Valero's  inventories  to market  value.  Excluding  the  effect of the
     inventory  write-down,  the ratio of earnings to fixed  charges  would have
     been 2.7x.










                                                                    Exhibit 99.1

                            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 September 30, 2002, as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
William E. Greehey, Chief Executive Officer and President 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 and President
November 13, 2002










                                                                    Exhibit 99.2

                            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 September 30, 2002, as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
John D. Gibbons,  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/  John D. Gibbons
- ---------------------------------------
John D. Gibbons
Executive Vice President and Chief Financial Officer
November 13, 2002