Exhibit 99.1 Pacific Energy Partners, L.P. Announces Second Quarter 2003 Financial Results LONG BEACH, Calif.--(BUSINESS WIRE)--July 30, 2003--Pacific Energy Partners, L.P. (NYSE:PPX) announced net income for the three months ended June 30, 2003, of $5.6 million ($0.26 per limited partner unit) compared to $9.6 million in the corresponding period in 2002. The Partnership completed its initial public offering in July 2002; therefore there is no comparable per unit calculation for second quarter 2002. Net income for the three months ended June 30, 2003, reflects lower revenues, primarily due to lower West Coast pipeline volumes and gathering and blending margins, increased general and administrative expense as a result of our significant growth in 2002 and becoming a public company, and increased interest expense related to the fixed-rate debt in our post-IPO capital structure compared to floating-rate debt in the prior year quarter. These factors were partially offset by lower operating and transition costs. For the six months ended June 30, 2003, net income was $11.8 million ($0.55 per limited partner unit) compared with $18.8 million in the corresponding period in 2002. This decrease was primarily attributable to lower West Coast pipeline volumes, increased depreciation related to our March 1, 2002, acquisition of Rocky Mountain assets, increased general and administrative expense as described above and increased interest expense associated with our post-IPO capital structure. These decreases were partially offset by increased revenue, primarily due to a full six months of operations for the Western Corridor system and Salt Lake City Core system assets acquired on March 1, 2002, and lower West Coast operating expenses and Rocky Mountain transition costs. The Partnership announced a quarterly cash distribution on July 18, 2003, of $0.4625 per unit for the second quarter of 2003. The distribution will be paid on August 14, 2003, to record holders as of July 31, 2003. Distributable cash flow for the second quarter of 2003 was $10.3 million, or $0.49 per limited partner unit. As previously announced, on July 10, 2003, the California Public Utilities Commission approved the acquisition of the black oil storage and pipeline distribution assets of Edison Pipeline and Terminal Company ("EPTC") by Pacific Terminals LLC, a wholly owned subsidiary of Pacific Energy Partners, L.P. "We are pleased to be adding these strategic assets to our West Coast operations and are working to close this acquisition quickly," said Irvin Toole, Jr., President and CEO. "We expect this acquisition to be accretive to both net income and distributable cash flow per unit. After we close this acquisition, we will provide further guidance on 2003 net income and cash distributions." Mr. Toole added, "During the second quarter of 2003, the Partnership began a feasibility study for developing a deep-water bulk liquid petroleum import facility at the Port of Los Angeles. We recently signed a non-binding memorandum of intent with a base-load customer for the import facility and have submitted an Application for Development Projects with the Port. During the second half of the year we will confirm the economic feasibility of the project and pursue a program of public and regulatory involvement." OPERATING RESULTS BY SEGMENT WEST COAST OPERATIONS Operating income for our West Coast operations was $9.3 million for the three months ended June 30, 2003, compared to $10.5 million for the corresponding period in 2002. Second quarter 2003 pipeline volumes of 156,500 barrels per day were down 10% from 173,500 barrels per day in the second quarter of 2002. Offshore California ("OCS") volumes transported to Los Angeles were lower than in the prior year period primarily due to maintenance downtime at an on-shore processing facility as well as the normal production decline. In addition, refinery maintenance in Los Angeles and increased light crude runs at Bakersfield refineries reduced volumes shipped via our pipelines to Los Angeles. We also experienced lower margins on our gathering and blending operations in the 2003 quarter. Total operating costs for West Coast operations were $11.1 million for second quarter 2003, 10% less than the $12.4 million recorded in the 2002 quarter. For the six month period ended June 30, 2003, West Coast operating income was $20.0 million compared to $19.9 million for the corresponding period in 2002. Volumes of 157,900 barrels per day for the first six months of 2003 were 8% less than in the corresponding period in 2002. Refinery maintenance in Los Angeles and increased mid-barrel crude oil ("MBCO") demand in San Francisco reduced MBCO deliveries to Los Angeles. OCS volumes were lower due to the reasons described above. Lower operating costs essentially offset the reduced revenue. ROCKY MOUNTAIN OPERATIONS Operating income for the three months ended June 30, 2003, for Rocky Mountain operations was $3.3 million compared to $2.7 million in the corresponding period in 2002. Salt Lake City refineries experienced significant down time and reduced demand in the 2003 period, resulting in lower pipeline volumes. For second quarter 2003, total expenses were $7.4 million compared to $8.2 million in the second quarter of 2002, primarily as a result of the elimination of transition costs incurred following the March 1, 2002 acquisition. For the six months ended June 30, 2003, operating income was $6.6 million compared to $5.1 million in the corresponding period in 2002. The 2002 period includes only four months of results for the Western Corridor and Salt Lake City Core systems acquired March 1, 2002. CAPITAL EXPENDITURES Capital expenditures for the Partnership were $1.2 million for the six months ended June 30, 2003, of which $0.7 million was for sustaining, or maintenance projects. We expect maintenance capital expenditures during 2003 to total approximately $2.5 million. Capital expenditure guidance for Pacific Terminals will also be provided following the closing of the EPTC acquisition. Pacific Energy Partners, L.P., a Delaware limited partnership headquartered in Long Beach, California, owns and operates crude oil midstream assets located in California and the Rocky Mountain region with over 3,000 miles of pipelines and 4.6 million barrels of storage capacity. The Partnership is engaged in gathering, blending, transporting, storing, marketing and distributing crude oil. The Partnership generates revenues primarily by charging tariff rates for transporting crude oil through its pipelines. We will host a conference call at 4:30 p.m. EDT on Thursday, July 31, 2003, to discuss the results of the second quarter of 2003. Please join us at www.PacificEnergyPartners.com for the live broadcast. The call, with questions and answers, will continue to be available on our web site following the live discussion. This news release includes "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact included or incorporated herein may constitute forward-looking statements. Words such as "anticipates," "expects," "estimates," "forecasts," "projects" and similar expressions, identify these forward-looking statements. Although the Partnership believes that the expectations reflected in the forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. The forward-looking statements involve risks and uncertainties that affect the Partnership's operations, financial performance and other factors discussed in its filings with the Securities and Exchange Commission ("SEC"). Among the factors that could cause results to differ materially are those risks discussed in the Partnership's SEC filings including our Annual Report on Form 10-K for the year ended December 31, 2002 filed with the SEC. PACIFIC ENERGY PARTNERS, L.P. Successor to Pacific Energy (Predecessor) CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND OPERATING HIGHLIGHTS (Unaudited) (In thousands) For the Three For the Six Months Ended Months Ended June 30, June 30, June 30, June 30, 2003 2002 2003 2002 ------- ------- ------- ------- Operating revenues: Pipeline transportation revenue $25,644 $27,740 $50,935 $48,809 Crude oil sales, net of purchases 5,093 5,846 10,752 11,372 Net revenues 30,737 33,586 61,687 60,181 Expenses: Operating 14,344 15,069 26,992 26,275 Transition costs -- 1,144 397 1,976 General and administrative expenses 3,002 1,543 6,984 2,885 Depreciation and amortization 4,205 4,317 8,386 7,404 Total expenses 21,551 22,073 42,759 38,540 Share of net income of Frontier 386 227 727 495 Operating income 9,572 11,740 19,655 22,136 Net interest expense (4,056) (2,274) (8,046) (3,606) Other income 110 166 145 283 Net income $5,626 $9,632 $11,754 $18,813 Calculation of unitholders' interest in net income for the three and six months ended June 30, 2003: Net income $5,626 $11,754 Less: General Partner's interest (112) (235) Unitholders' interest in net income $5,514 $11,519 Basic net income per unit(1) $0.26 $0.55 Diluted net income per unit(1) $0.26 $0.55 Calculation of Distributable Cash Flow(2) for the three and six months ended June 30, 2003: Net income $5,626 $11,754 Plus: depreciation and amortization 4,205 8,386 Plus: amortization of debt issue costs 287 557 Plus: non-cash employee compensation under long-term incentive plan 810 1,843 Less: maintenance capital expenditures (368) (692) Distributable Cash Flow 10,560 21,848 Less: General Partner's interest (211) (437) Unitholders' interest in Distributable Cash Flow $10,349 $21,411 Distributable Cash Flow per Unit(2) $0.49 $1.02 (1) Based on 20,930,000 weighted average units outstanding which include 1,865,000 common and 10,465,000 subordinated units held by the General Partner. (2) Distributable Cash Flow provides additional information for evaluating our ability to make the minimum quarterly distribution and is presented solely as a supplemental measure. You should not consider Distributable Cash Flow as an alternative to net income, income before taxes, cash flow from operations, or any other measure of financial performance presented in accordance with accounting principles generally accepted in the United States. Our Distributable Cash Flow may not be comparable to similarly titled measures of other entities. Additional information regarding distributable cash flow is included in our current report on Form 8-K filed on May 1, 2003. PACIFIC ENERGY PARTNERS, L.P. Successor to Pacific Energy (Predecessor) CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND OPERATING HIGHLIGHTS BY SEGMENT (Unaudited) (In thousands) For the Three For the Six Months Ended Months Ended June 30, June 30, June 30, June 30, 2003 2002 2003 2002 ------- ------- ------- ------- West Coast Operations: Pipeline transportation revenue $15,323 $17,058 $31,215 $33,038 Crude oil sales, net of purchases 5,093 5,846 10,752 11,372 Net revenue 20,416 22,904 41,967 44,410 Segment expenses: Operating expense 8,260 9,512 16,266 18,919 Transition costs -- 50 -- 116 Depreciation and amortization 2,859 2,794 5,681 5,493 Total expenses 11,119 12,356 21,947 24,528 West Coast operating income $9,297 $10,548 $20,020 $19,882 Rocky Mountain Operations: Pipeline transportation revenue $10,321 $10,682 $19,720 $15,771 Segment expenses: Operating expense 6,084 5,557 10,726 7,356 Transition costs -- 1,094 397 1,860 Depreciation and amortization 1,346 1,523 2,705 1,911 Total expenses 7,430 8,174 13,828 11,127 Share of net income of Frontier 386 227 727 495 Rocky Mountain operating income $3,277 $2,735 $6,619 $5,139 Total segment operating income $12,574 $13,283 $26,639 $25,021 General expenses and other income/(expense):(1) General and administrative expense (3,002) (1,543) (6,984) (2,885) Net interest expense (4,056) (2,274) (8,046) (3,606) Other income 110 166 145 283 Net income $5,626 $9,632 $11,754 $18,813 Operating Data (barrels per day, in thousands) West Coast Operations: Line 2000 and Line 63 pipeline volume 156.5 173.5 157.9 171.1 Rocky Mountain Operations: Salt Lake City Core system volume(2) 64.7 71.9 64.7 71.3 Western Corridor system volume(2) 17.6 13.4 15.6 15.4 AREPI pipeline volume 41.4 47.3 38.5 44.6 Frontier pipeline volume 41.0 45.5 38.2 44.7 (1) General and administrative expenses, net interest expense and other income are not allocated among the West Coast and Rocky Mountain operations. (2) Volumes for 2002 represent four months from the acquisition date of March 1, 2002. PACIFIC ENERGY PARTNERS, L.P. Successor to Pacific Energy (Predecessor) CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands) June 30, Dec. 31, 2003 2002 ------- ------- Assets Current assets $72,729 $66,071 Property and equipment, net 397,920 404,842 Investment in Frontier Pipeline Company 8,383 9,175 Other assets 6,570 6,950 Total assets $485,602 $487,038 Liabilities and Partners' Capital Current liabilities $46,747 $41,643 Long-term debt 225,000 225,000 Other long term liabilities 9,733 5,200 Accumulated other comprehensive loss (12,363) (7,375) Partners' capital 216,485 222,570 Total liabilities and partners' capital $485,602 $487,038 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) For the Three For the Six Months Ended Months Ended June 30, June 30, June 30, June 30, 2003 2002 2003 2002 ------- ------- ------- ------- Cash flows from operating activities: Net income $5,626 $9,632 $11,754 $18,813 Depreciation, amortization, non- cash employee compensation under long-term incentive plan and share of net income of Frontier 4,915 4,090 10,059 6,909 Working capital adjustments 2,739 (1,680) (2,639) (10,166) Net cash provided by operating activities 13,280 12,042 19,174 15,556 Cash flows from investing activities: Acquisition of pipeline assets -- 799 -- (95,256) Additions to property and equipment (631) (1,852) (1,191) (2,416) Disposal of property and equipment -- -- 47 -- Net cash used in investing activities (631) (1,053) (1,144) (97,672) Cash flows from financing activities: Net proceeds from note payable to bank -- -- -- 87,000 Capital contributions of members -- 26 -- 8,770 Distributions to partners and members (9,877) -- (19,755) (6,000) Due from related party -- -- -- (122) Net cash provided by (used in) financing activities (9,877) 26 (19,755) 89,648 Net increase (decrease) in cash and cash equivalents 2,772 11,015 (1,725) 7,532 Cash and cash equivalents, beginning of period 19,376 6,028 23,873 9,511 Cash and cash equivalents, end of period $22,148 $17,043 $22,148 $17,043 CONTACT: Pacific Energy Partners, L.P. Thomas L. Lambert, 562-728-2871 Fax: 562-728-2881