Compute Valero's return on equity (ROE) for 20X3 and 20X2. Valero Energy stockholders' equity in 20X1 was
Question:
Compute Valero's return on equity (ROE) for 20X3 and 20X2. Valero Energy stockholders' equity in 20X1 was $20,677 million.
Compute the profit margin (PM), asset turnover (AT), and financial leverage (FL) components of the basic DuPont model. Show that ROE = PM × AT × FL for 20X3. Total assets were $45,550 million in 20X1. Which component(s) explain the year over year change in Valero's ROE?
Operating revenues | $ 75,659 | $ 87,804 |
Costs and expenses: |
|
|
Cost of sales | 65,962 | 73,861 |
Refining expenses | (747) | 790 |
Retail expenses | 4,207 | 4,243 |
Ethanol expenses | 715 | 710 |
General and administrative expenses | 1,894 | 1,842 |
Depreciation and amortization expense | 56 | 0 |
Asset impairment losses |
|
|
Total costs and expenses | 72,087 | 81,446 |
Operating income | 3,572 | 6,358 |
Other income, net | 56 | 46 |
Interest and debt expense | (446) | (433) |
Income from continuing operations before income tax expense | 3,182 | 5,971 |
Income tax expense | 765 | 1,870 |
Net income (loss) | 2,417 | 4,101 |
Less: Net income (loss) attributable to noncontrolling interests | 128 | 111 |
Net income attributable to Valero Energy stockholders | 2,289 | 3,990 |
|
|
|
Valero Energy Corporation and Subsidiaries Consolidated Balance Sheets | ||
(Millions of Dollars) | 20X3 | 20X2 |
Cash and temporary cash investments | $ 4,816 | $ 4,114 |
Receivables, net | 5,901 | 4,464 |
Inventories | 5,709 | 5,898 |
Income taxes receivable | 58 | 218 |
Prepaid expenses and other | 316 | 204 |
Total current assets | 16,800 | 14,898 |
|
|
|
Property, plant and equipment, net | 26,472 | 26,703 |
Deferred charges and other assets, net | 2,901 | 2,626 |
Total assets | 46,173 | 44,227 |
|
|
|
Current portion of debt and capital lease obligations | 115 | 127 |
Accounts payable | 6,357 | 4,907 |
Accrued expenses | 694 | 554 |
Taxes other than income taxes | 1,084 | 1,069 |
Income taxes payable | 78 | 337 |
Total current liabilities | 8,328 | 6,994 |
|
|
|
Debt and capital lease obligations, less current portion | 7,886 | 7,208 |
Deferred income taxes | 7,361 | 7,060 |
Other long-term liabilities | 1,744 | 1,611 |
Total liabilities | 25,319 | 22,873 |
Common stock | 7 | 7 |
Additional paid-in capital | 7,088 | 7,064 |
Treasury stock | (12,027) | (10,799) |
Retained earnings | 26,366 | 25,188 |
Accumulated other comprehensive income (loss) | (1,410) | (933) |
Total Valero Energy stockholders' equity | 20,024 | 20,527 |
Noncontrolling interest | 830 | 827 |
Total equity | 20,854 | 21,354 |
Total liabilities and stockholders' equity | $ 46,173 | $ 44,227 |
Fundamentals of Corporate Finance
ISBN: 978-1259024962
6th Canadian edition
Authors: Richard Brealey, Stewart Myers, Alan Marcus, Devashis Mitra, Elizabeth Maynes, William Lim